| Village Condos |
|
|
|
|
|
|
|
|
|
|
| July 1st 2004 - June 30th 2005 |
|
|
|
|
|
|
|
|
|
|
| |
| |
|
April |
|
YEAR TO DATE |
|
OWNER BALANCE REPORT |
PERIOD |
4th QTR 05 |
|
|
|
|
| |
|
BUDGET |
ACTUAL |
VARIANCE |
|
BUDGET |
ACTUAL |
VARIANCE |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
UNIT |
OWNER NAME |
|
Quarterly |
SPEC. |
LATE |
TOTAL |
PYMNT |
END BAL. |
| INCOME |
|
|
|
|
|
|
|
|
|
|
|
BAL DUE |
DUES |
ASSESSMNT |
FEES |
DUE |
|
|
| |
Association Fees |
$5,319 |
$9,756.03 |
$4,437 |
|
$63,825 |
$67,241.65 |
$3,417 |
|
123 |
McLeod |
$0.00 |
$947.87
|
$0.00 |
$0.00 |
$947.87
|
$947.87 |
($0.00) |
| |
Laundry Income |
$175 |
$0.00 |
-$175 |
|
$2,100 |
$2,302.00 |
$202 |
|
124 |
Parot/Apgar |
$0.00 |
$639.84
|
$0.00 |
$0.00 |
$639.84 |
$213.28 |
$426.56
|
| |
Additional Income |
$0 |
$0.00 |
$0 |
|
$0 |
$2,575.00 |
$2,575 |
|
125 |
Burnett |
$0.00 |
$639.84
|
$0.00 |
$0.00 |
$639.84 |
$639.84 |
($0.00) |
| TOTAL
INCOME |
$5,494 |
$9,756.03 |
$4,262 |
|
$65,925 |
$72,118.65 |
$6,194 |
|
126 |
Autery-Direnzo |
$0.00 |
$947.87
|
$0.00 |
$0.00 |
$947.87 |
$315.96 |
$631.91
|
| |
|
|
|
|
|
|
|
|
|
127 |
Thornton |
$152.02 |
$526.51
|
$0.00 |
$0.00 |
$678.53 |
$327.52 |
$351.01
|
| |
|
|
|
|
|
|
|
|
|
221 |
Ayers |
$0.00 |
$1,090.33
|
$0.00 |
$0.00 |
$1,090.33 |
$1,090.33 |
($0.00) |
|
Bank Service Charges |
$0 |
$0.00 |
$0 |
|
$0 |
$10.00 |
-$10 |
|
222 |
Plimpton |
$1,123.27 |
$1,090.33
|
$0.00 |
$26.44 |
$2,240.04 |
$450.00 |
$1,790.04
|
| |
Bank Loan - Siding |
$1,376 |
$272.84 |
$1,103 |
|
$16,512 |
$2,207.87 |
$14,304 |
|
223 |
Schleman |
$0.00 |
$947.87
|
$0.00 |
$0.00 |
$947.87 |
$315.96 |
$631.91
|
|
Insurance |
$1,135 |
$0.00 |
$1,135 |
|
$13,626 |
$11,876.48 |
$1,749 |
|
224 |
Silberbergs |
$0.00 |
$639.84
|
$0.00 |
$0.00 |
$639.84 |
$0.00 |
$639.84
|
|
Insurance Deductible |
$42 |
$0.00 |
$42 |
|
$500 |
$0.00 |
$500 |
|
225 |
Nielsen |
$0.00 |
$639.84
|
$0.00 |
$0.00 |
$639.84 |
$639.84 |
($0.00) |
|
Postage & Delivery |
$17 |
$130.23 |
-$114 |
|
$200 |
$388.43 |
-$188 |
|
226 |
Donahue |
$1,419.18 |
$947.87
|
$0.00 |
$35.50 |
$2,402.55 |
$0.00 |
$2,402.55
|
|
Legal Fees |
$83 |
$157.50 |
-$74 |
|
$1,000 |
$2,343.59 |
-$1,344 |
|
227 |
Ries |
$0.20 |
$526.51
|
$0.00 |
$0.00 |
$526.71 |
$526.51 |
$0.20
|
|
Accounting |
$42 |
$0.00 |
$42 |
|
$500 |
$0.00 |
$500 |
|
228 |
McKenna |
$1,155.13 |
$1,090.33
|
$0.00 |
$27.68 |
$2,273.14 |
$400.00 |
$1,873.14
|
|
Association Mgmnt. |
$550 |
$550.00 |
$0 |
|
$6,600 |
$6,600.00 |
$0 |
|
321 |
McManus |
$0.00 |
$526.51
|
$0.00 |
$0.00 |
$526.51 |
$0.00 |
$526.51
|
|
Sprinkler System Repair |
$329 |
$0.00 |
$329 |
|
$3,950 |
$7,832.40 |
-$3,882 |
|
322 |
Arnold |
$0.00 |
$526.51
|
$0.00 |
$0.00 |
$526.51 |
$526.51 |
$0.00
|
|
Sprinkler/Unit Monitoring |
$42 |
$550.66 |
-$509 |
|
$500 |
$550.66 |
-$51 |
|
323 |
Johl |
$0.00 |
$947.87
|
$0.00 |
$0.00 |
$947.87 |
$947.87 |
($0.00) |
|
Exterior Painting |
$83 |
$0.00 |
$83 |
|
$1,000 |
$4,825.00 |
-$3,825 |
|
324 |
McCullough |
$1,134.86 |
$639.84
|
$0.00 |
$0.00 |
$1,774.70 |
$1,774.70 |
($0.00) |
|
Exterior Repairs |
$83 |
$0.00 |
$83 |
|
$1,000 |
$287.80 |
$712 |
|
325 |
Kareivis |
$0.00 |
$639.84
|
$0.00 |
$0.00 |
$639.84 |
$639.84 |
($0.00) |
|
Interior Repairs & Painting |
$8 |
$0.00 |
$8 |
|
$100 |
$525.00 |
-$425 |
|
326 |
Plentus |
$0.00 |
$947.87
|
$0.00 |
$0.00 |
$947.87 |
$0.00 |
$947.87
|
|
Roof |
$83 |
$0.00 |
$83 |
|
$1,000 |
$0.00 |
$1,000 |
|
327 |
Rosenfield |
$0.30 |
$526.51
|
$0.00 |
$0.00 |
$526.81 |
$0.00 |
$526.81
|
|
Fire extinguishers |
$13 |
$0.00 |
$13 |
|
$150 |
$129.65 |
$20 |
|
328 |
Isham |
$17.27 |
$526.51
|
$0.00 |
$0.00 |
$543.78 |
$0.00 |
$543.78
|
|
Chimneys |
$83 |
$0.00 |
$83 |
|
$1,000 |
$700.00 |
$300 |
|
|
Totals |
$5,002.23 |
$15,956.28
|
$0.00 |
$89.62 |
$21,048.13
|
$9,756.03 |
$11,292.10
|
|
Sewer |
$83 |
$0.00 |
$83 |
|
$1,000 |
$1,075.00 |
-$75 |
|
|
|
|
|
|
|
|
|
|
|
Laundry Maintenance |
$17 |
$0.00 |
$17 |
|
$200 |
$118.82 |
$81 |
|
|
#324 transfer from Segerten to
McCullough - waived $17.01 for late fee |
|
|
|
|
Maintenance Other |
$83 |
$0.00 |
$83 |
|
$1,000 |
$1,135.00 |
-$135 |
|
|
#321 McManus - waived late fee of
$5.27 |
|
|
|
|
|
|
Supplies |
$21 |
$0.00 |
$21 |
|
$250 |
$0.00 |
$250 |
|
|
#223 Schleman - waived late fee of
$4.73 |
|
|
|
|
|
|
Grounds R & M |
$208 |
$0.00 |
$208 |
|
$2,500 |
$2,120.00 |
$380 |
|
|
|
|
|
|
|
|
|
|
|
Snow Removal |
$375 |
$0.00 |
$375 |
|
$4,500 |
$3,655.00 |
$845 |
|
|
|
|
|
|
|
|
|
|
|
Rubbish Removal |
$310 |
$222.94 |
$87 |
|
$3,720 |
$3,095.82 |
$624 |
|
|
|
|
|
|
|
|
|
|
|
Repair & Maint. Other |
$167 |
$210.00 |
-$43 |
|
$2,000 |
$2,177.53 |
-$178 |
|
|
|
|
|
|
|
|
|
|
|
Major Repairs |
$167 |
$0.00 |
$167 |
|
$2,000 |
$7,050.21 |
-$5,050 |
|
|
|
|
|
|
|
|
|
|
|
Special Assessments |
$0 |
$0.00 |
$0 |
|
$0 |
$0.00 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
Propane |
$42 |
$40.96 |
$1 |
|
$500 |
$417.12 |
$83 |
|
|
|
|
|
|
|
|
|
|
|
Water & Sewer |
$0 |
$0.00 |
$0 |
|
$0 |
$0.00 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
Electricity |
$208 |
$0.00 |
$208 |
|
$2,500 |
$2,333.45 |
$167 |
|
|
|
|
|
|
|
|
|
|
|
Miscellaneous Expense |
$0 |
$0.00 |
-$2,135 |
|
$0 |
$2,522.67 |
-$2,523 |
|
|
|
|
|
|
|
|
|
|
| |
|
$5,651 |
$2,135.13 |
$1,380 |
|
$67,808 |
$63,977.50 |
$3,830 |
|
|
|
|
|
|
|
|
|
|
| |
| NET
CHANGE |
-$156.87 |
$7,620.90 |
$5,642.64 |
|
-$1,882.44 |
$8,141.15 |
$10,023.59 |
|
|
|
|
|
|
|
|
|
|
| |
| ACCOUNT
RECONCILIATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| __________________________ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| Previous
Balance |
$33,412.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current
Month Receipts |
$9,756.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current
Month Expenses |
$2,135.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Ending
Balance |
$41,033.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|