Administrative Expenses:
Supplies: $200.00 (Monthly) / $2.400.00 (Annual)
Legal and Accounting: $200.00 (Monthly) / $4,800.00 (Annual)
Professional Management: $1,200 (Monthly) / $13,440.00 (Annual)
Operating Expenses:
Common Facility Electrical: $300.00 (Monthly) / $3.600.00 (Annual)
Water and Sewer: $300.00 (Monthly) / $3,600.00 (Annual)
Property and Liability: $1,250 (Monthly) / $15,000.00 (Annual)
Insurance:
Garbage: $300.00 (Monthly) / $3.600.00 (Annual)
Repairs and Maintenance:
Buildings: $500.00 (Monthly) / $6.000.00 (Annual)
Yard and Landscaping: $1000.00 (Monthly) / $12,000.00 (Annual)
Reserves:
Operating: $560.00 (Monthly) / $6.720.00 (Annual)
Replacement: $1,120.00 (Monthly) / $13,440.00 (Annual)
DSL Lease: 239.00 (monthly) / 2868 (annual)
*Real Estate Taxes: 3,500.00 (monthly) / 42,000.00 (annual)
Total: 10,789.00 (monthly) / 129,468.00 (annual)
