Test: Proposed 2024 Budget
Here is the proposed budget for 2024 Income: Homeowner Dues: Number of Units: 51 Annual Dues per Unit: $250 Total Annual Dues: $250 x 51 units = $360,000 Total Annual Income: $360,000 + $50,000 + $5,000 = $415,000 Expenses: Fixed Expenses: Mowing & Landscape Maintenance: $24,000 Insurance: $12,000 General Repairs and Maintenance: $30,000 Total Fixed Expenses : $120,000 Variable Expenses: Unexpected Repairs Fund: $10,000 Total Variable Expenses : $30,000 Reserve Fund Contribution: Annual Contribution : $40,000 Total Annual Expenses: $120,000 + $30,000 + $40,000 = $290,000 Summary: Total Income: $415,000 Total Expenses: $290,000 Net Operating Income: $415,000 - $290,000 = $125,000