|
|
Expense Item |
|
Cottages |
|
Westwoods |
|
Views |
| |
Month |
Annual |
Month |
Annual |
Month |
Annual |
Management Fee |
|
21,630.00 |
|
15,830.00 |
|
9,545.00 |
Association Fee |
$250.00 |
$3,000.00 |
$250.00 |
$3,000.00 |
$225.00 |
$2,700.00 |
Property Tax |
$237.00 |
$2,844.00 |
$214.00 |
$2,568.00 |
$172.00 |
$2,064.00 |
Insurance |
$59.00 |
$708.00 |
$56.00 |
$672.00 |
$49.00 |
$588.00 |
Electric |
$47.00 |
$564.00 |
$46.00 |
$552.00 |
$16.00 |
$192.00 |
Natural Gas |
$54.00 |
$648.00 |
$40.00 |
$480.00 |
$38.00 |
$460.00 |
City Sewer |
$48.00 |
$576.00 |
$48.00 |
$576.00 |
$48.00 |
$576.00 |
Cable & Broadband Internet |
$35.00 |
$420.00 |
$35.00 |
$420.00 |
$35.00 |
$420.00 |
Local Phone Service |
$15.00 |
$180.00 |
$15.00 |
$180.00 |
$15.00 |
$180.00 |
Total: |
|
30,570.00 |
|
24,278.00 |
|
16,725.00 |
Expense Item |
|
Oaks |
|
Pool Suites |
|
Woods |
| |
Month |
Annual |
Month |
Annual |
Month |
Annual |
Management Fee |
|
10,730.00 |
|
6,970.00 |
|
10,285.00 |
Association Fee |
$250.00 |
$3,000.00 |
$150.00 |
$1,800.00 |
- |
- |
Galway Bay Association Fee |
- |
- |
- |
- |
$100.00 |
$1,200.00 |
Kavanaugh's Sylvan Lake Resort Association Fee |
- |
- |
- |
- |
$39.00 |
$468.00 |
Property Tax |
$185.00 |
$2,220.00 |
$94.00 |
$1,128.00 |
$188.00 |
$2,256.00 |
Insurance |
$ 43.00 |
$516.00 |
$34.00 |
$410.00 |
$59.00 |
$708.00 |
Electric |
$25.00 |
$ 300.00 |
$15.00 |
$180.00 |
$33.00 |
$ 396.00 |
Natural Gas |
$54.00 |
$648.00 |
$17.00 |
$204.00 |
$50.00 |
$600.00 |
City Sewer |
$48.00 |
$576.00 |
$48.00 |
$576.00 |
$48.00 |
$576.00 |
Cable & Broadband Internet |
$35.00 |
$420.00 |
$35.00 |
$420.00 |
$35.00 |
$420.00 |
Local Phone Service |
$15.00 |
$180.00 |
$15.00 |
$180.00 |
$15.00 |
$180.00 |
Total: |
|
18,590.00 |
|
11,868.00 |
|
17,089.00 |
|
|
|
