
Now lets go shopping! Call me at 647 218 2414 David Pylyp
% of CEF
| ||||||
Common Element Fee
|
1,500,000
| |||||
Interest & Other
|
11,400
| |||||
1,511,400
| ||||||
Note
|
Expenses:
| |||||
3
|
Gas
|
4.8%
|
29,000
| |||
3
|
Electricity
|
17.2%
|
322,600
| |||
3
|
Sewer & Water
|
5.3%
|
59,700
| |||
3
|
Intercom
|
0.1%
|
2,300
| |||
4a
|
Cleaning Contract
|
6.7%
|
125,500
| |||
4b
|
Building - Exterior
|
1.3%
|
23,700
| |||
4b
|
Building - Public Area
|
0.6%
|
11,900
| |||
4b
|
Building - Flooring/carpet
|
0.4%
|
7,900
| |||
4c
|
Plumbing
|
0.4%
|
7,400
| |||
4c
|
Venting
|
0.8%
|
15,000
| |||
4c
|
Air Conditioning
|
0.7%
|
12,300
| |||
4c
|
Boiler/Furnace
|
0.7%
|
12,300
| |||
4c
|
Elevator
|
2.5%
|
46,000
| |||
4c
|
Fire & Safety
|
0.8%
|
15,000
| |||
4c
|
Electrical Repairs
|
0.1%
|
2,000
| |||
4c
|
Heat Pump
|
1.4%
|
25,700
| |||
4c
|
Recycling System
|
0.1%
|
2,000
| |||
4d
|
Grounds - Equipment
|
0.4%
|
7,300
| |||
4d
|
Grounds - Landscaping
|
0.8%
|
15,000
| |||
4d
|
Grounds - Parking Lot
|
0.6%
|
11,000
| |||
4d
|
Grounds - Public Lighting
|
0.1%
|
1,500
| |||
4d
|
Grounds - Storm Sewer
|
0.3%
|
5,000
| |||
4e
|
Paint - Exterior
|
0.0%
|
500
| |||
4e
|
Paint - Public Area
|
0.2%
|
3,000
| |||
4f
|
Snow Removal
|
0.5%
|
9,500
| |||
4g
|
Garbage Removal
|
0.7%
|
13,000
| |||
4h
|
Recreation
|
0.2%
|
3,000
| |||
4i
|
Janitorial Supplies
|
0.1%
|
2,000
| |||
4i
|
Pest Control
|
0.1%
|
1,000
| |||
5
|
Staff Salaries/Benefits
|
0.0%
|
0
| |||
5
|
Office Expense
|
0.3%
|
5,000
| |||
5
|
Communications
|
0.3%
|
5,000
| |||
5
|
Interest and Bank Charges
|
0.1%
|
1,500
| |||
6
|
Security
|
16.6%
|
311,000
| |||
7
|
Management Fee
|
5.4%
|
101,800
| |||
Insurance
|
1.5%
|
28,300
| ||||
8
|
Professional Fees
|
0.8%
|
15,000
| |||
9
|
Reverve Fund - Assessements Repair and Replacement
|
28.0%
|
500,000
| |||
100.71%
|
1,511,400
| |||||
Surplus (deficit)
|
$ 69.00
| |||||
working subtotals
|
1,500,000
| |||||