Crossings HOA 2022 Budget

Expenses:

HOA INS: $1,500.00

USPS: $300.00

Penn Power: $700.00

Office Supplies: $250.00

Garage Sale: $65.00

Tree Removal: $5,000.00/$10,000.00

Landscaping JML: $10,000.00

Social Events: $250.00

Legal: $250.00

Electrical: $500.00

Software: $300.00

Grounds: $7,000.00

Misc: $250.00

Total Expenses: $26,365.00/ $31,365.00

Income:

Balance from 2021: $2,511.82

Deposits 150 @ $200.00/$30,000.00

Savings: $16,466.48

Escrow: 1,602.29

Total: $50,580.59