Buckfield Farms HOA

Budget for 2009

Mar 06, 2009

2009 Proposed Budget
Item Description Qty Cost Extended Share Percent

1 Road Maintenance 4 $150.00 $600.00 $22.22 7.43% 299
1a Road Gravel Material 2 $1,750.00 $3,500.00 $129.63 43.35% 299
2 Common Area Maintenance 10 $180.00 $1,800.00 $66.67 22.30% 299
3 Street Lights 12 $115.00 $1,380.00 $51.11 17.09% 299
4 Storm Water Fee 1 $325.00 $325.00 $12.04 4.03% 299
5 Liability Insurance 1 $170.00 $170.00 $6.30 2.11% 299
6 Administrative Costs 1 $250.00 $250.00 $9.26 3.10% 299
7 Real Estate Tax 1 $50.00 $50.00 $1.85 0.62% 299

Total $8,075.00 $299.07