|
|
|
|
 |
|
Annual Proposed
Condominium Budget |
|
Management: Owner to provide management until turnover to
association |
| Insurance |
$10,000 |
| Common Area
Electric |
$
800 |
| Common Area Water |
$
200 |
| Landscaping |
$ 8,000 |
| Snow Removal |
$ 4,000 |
| Trash Pickup |
$ 3,600 |
| Accounting/Legal |
$ 1,200 |
| Minor Repairs |
$ 1,000 |
| Miscellaneous |
$ 1,000 |
| TOTAL |
$29,800 |
| |
|
|
Annual Replacement
Reserves Budget |
| Roof (30 year) |
$ 2,688.00 |
| Road Surface (30
year) |
$
333.33 |
| Decks (15 year) |
$ 2,000.00 |
| TOTAL |
$ 5,021.33 |
| |
|
|
TOTAL ANNUAL COMBINED $34,821.33 |
|
TOTAL MONTHLY CONDO FEE PER UNIT $120.91 |
| |
|
|
 |
|
