| SUMMERPLACE IMPROVEMENT ASSOCIATION, INC. | ||||||
| PROPOSED 2025-6 BUDGET | ||||||
| start balance | 58,984.86 | |||||
| I. OPERATING EXPENSES: | spent 10-1-25 to 3-7-26 | |||||
| A. Roads and Ground Maintenance | ||||||
| Roads – grading | $ 1,000.00 | |||||
| Landscape -monthly mow and trim on A1A | $ 3,960.00 | 1650 | ||||
| Landscape – annual trim | $ 2,000.00 | |||||
| Perimeter fence repair | $ 6,000.00 | 6150 | ||||
| B. Beach Access Maintenance | replace | platform planking | $ 2,000.00 | |||
| $ – | ||||||
| C. Corporate Expense – SIA non-profit Registration | $ 70.00 | 70 | ||||
| D. Postage – mailings June and October, bills, etc | $ 500.00 | |||||
| E. Insurance | $ 1,700.00 | |||||
| F. Administrative costs – office supplies, PO BOX, board cert | $ 500.00 | 341 | ||||
| G. Annual Meeting Expense | $ 500.00 | 288.97 | ||||
| H. Legal Expenses | $ 750.00 | 100 | ||||
| I.Road Deposit returns | $ 2,000.00 | 1000 | ||||
| J. Website host annual fee | $ 170.00 | 22.19 | ||||
| K. Contingency – for stair repair or other unforseen needs | $ 1,050.00 | 630 | ||||
| TOTAL OPERATING EXPENSES | $ 22,200.00 | 10252.16 | ||||
| II. CAPITAL IMPROVEMENTS: | ||||||
| exterior fence repair | $ 10,000.00 | |||||
| stair repair | $ 10,000.00 | 3893.96 | ||||
| TOTAL CAPITAL IMPROVEMENTS | TOTAL | $ 20,000.00 | 3893.96 | |||
| TOTAL BUDGET | $ 42,200.00 | |||||
| INCOME | DUES: 74 LOTS @ $300.00 | $ 22,200.00 | 22100 | |||
| balance 3-7-26 | 66938.74 | |||||