|
             
| |
The WLHA 2009 Budget spreadsheet is
furnished below. If you desire to download the spreadsheet please click
this link -
Waterford Landing 2009 Budget
Note: The 2009 Budget is
shown below this spreadsheet.
|
Waterford Landing 2009 Projected Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vendor |
Total 2007 |
|
|
|
|
|
|
|
|
|
|
Andrews Barwick & Lee |
$0.00 |
|
|
|
|
Brad Wall - Legal |
$125.00 |
|
|
|
|
BSV |
$0.00 |
|
|
|
|
Dinwiddie County |
$0.00 |
|
|
|
|
Edmunds Waste |
$450.00 |
|
|
|
|
IPowerWeb |
$95.40 |
|
|
|
|
Nationwide Mutual Insurance |
$525.00 |
|
|
|
|
Shorts Lawn Service |
$1,900.00 |
|
|
|
|
Southside Electric |
$5,100.00 |
|
|
|
|
U.S. Postal Service |
$300.00 |
|
|
|
|
Office Supplies |
$300.00 |
|
|
|
|
Meetings / Picnic |
$400.00 |
|
|
|
|
WDS |
$6,000.00 |
|
|
|
|
Misc |
$0.00 |
|
|
|
|
|
|
|
|
|
|
Total Expenses |
$15,195.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Waterford Landing 2009 Projected Receipts |
|
|
|
|
|
|
|
|
|
|
Lot Dues |
$18,080.00 |
|
113 Lots X $160.00 |
|
Interest |
$530.00 |
|
|
|
|
Misc |
|
|
|
|
|
|
|
|
|
|
|
Total Receipts |
$18,610.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Surplus / (Deficit) |
$3,414.60 |
|
|
|
|
