| Earnings | Disbursements | ||||||||
| Year | Member Contributions | Interest Earnings assumed 4%/year |
Detention Pond on 67th Ave |
Detention Pond on 72nd Drive |
Wood Fence Paint and Repair |
Wood Fence Replacement |
Reserve Balance | ||
| 2007 (Dec 15) | $45,947 | ||||||||
| 2008 | $9,880 | $2,233 | $58,060 | ||||||
| 2009 | $9,880 | $2,718 | $70,658 | ||||||
| 2010 | $9,880 | $3,222 | $20,000 | $63,759 | |||||
| 2011 | $9,880 | $2,946 | $9,000 | $67,585 | |||||
| 2012 | $9,880 | $3,099 | $80,563 | ||||||
| 2013 | $9,880 | $3,618 | $12,000 | $82,061 | |||||
| 2014 | $9,880 | $3,678 | $95,619 | ||||||
| 2015 | $9,880 | $4,220 | $109,719 | ||||||
| 2016 | $9,880 | $4,784 | $120,000 | $4,383 | |||||
| 2017 | $9,880 | $571 | $14,833 | ||||||
| 2018 | $9,880 | $989 | $25,702 | ||||||
| 2019 | $9,880 | $1,423 | $37,005 | ||||||
| 2020 | $9,880 | $1,875 | $48,760 | ||||||
| 2021 | $9,880 | $2,346 | $60,986 | ||||||
| 2022 | $9,880 | $2,835 | $73,701 | ||||||
| 2023 | $9,880 | $3,343 | $25,000 | $61,924 | |||||
| 2024 | $9,880 | $2,872 | $11,000 | $63,676 | |||||
| 2025 | $9,880 | $2,942 | $76,498 | ||||||
| 2026 | $9,880 | $3,455 | $14,000 | $75,833 | |||||
| 2027 | $9,880 | $3,429 | $89,142 | ||||||
| 2028 | $9,880 | $3,961 | $102,983 | ||||||
| 2029 | $9,880 | $4,515 | $117,377 | ||||||
| 2030 | $9,880 | $5,090 | $30,000 | $102,348 | |||||
| 2031 | $9,880 | $4,489 | $116,717 | ||||||
| 2032 | $9,880 | $5,064 | $131,660 | ||||||
| 2033 | $9,880 | $5,662 | $147,202 | ||||||
| 2034 | $9,880 | $6,283 | $163,365 | ||||||
| 2035 | $9,880 | $6,930 | $180,175 | ||||||
| 2036 | $9,880 | $7,602 | $150,000 | $47,657 | |||||
| 2037 | $9,880 | $2,301 | $59,839 | ||||||