Laserfiche WebLink
No. of Un~s 102 102 102 102 102 <br /> <br />A. INCOME <br /> <br /> Assessment 26,520 27.316 28.135 28,979 29,848 <br /> <br />B. PROJECTED EXPENSES <br />' Aemlnls~ratlon and Accounting 1.000 1030 1.061 1,093 1,126 <br />;. ~uts~de Consultants 3.000 3.090 3. 183 3,278 3,377 <br />~ Maintenance 3.000 3.090 3, 183 3.278 3,377 <br />4 Slope StanlllZatlon 10.000 '0.300 10.609 10,927 11,255 <br />5 Erosion Protection 2.000 2.060 2.122 2.185 2.251 <br />5 ReDerr' <br />SUBTOTAL - EXPENSES 19,000 ~9.570 20.157 20,762 21,38S <br />RESERVE/HOMECWNERS' C-aNTRtBLJTION'° 101,520 7.746 7.978 8,217 8,464 <br />;ARNINGS 6,451 6,916 7.385 1,888 8,395 <br />CUMULATIVE RESERVE 113.971 128.633 144,005 160,110 176,970 <br /> <br /> · Baseo on a large-scale reOmr of $ 100.000 <br /> every 10 years In 1997 dollars <br /> <br /> ASSU M PTI ONS <br /> Total No of Units 100 <br /> tnmal Annual Assessment per Un;t $260 <br /> Annual Increase in Assessment 3.0% <br /> Inflation 3.0% <br /> Invmstment Earnings 6.0% <br /> Expenses tin 1997 dollars): <br /> 1 Administration anti Accounttng 1.000 <br /> 2.. Outside Consultants 3,000 <br /> 3 Maintenance 3,000 <br /> 4. Slope Stal~ilizat~on 10,O00 <br /> 5. Erosion Protection 2,000 <br /> "Each Homeowners Contrllauton $100,000 <br /> of $1.000 at Close of Eskrow <br /> <br /> <br />