HomeMy WebLinkAbout1114 ~V '
t ST IMAT CD Of f RAT 1 tK~ I~Ut?i~E T ~'uR
SEASCAPE 1 tNC~~~ir~linrt:o FOR ,
PERIOD nlr6usT_i5, 19A0 TO AUGUST. 15, 1981•
-r - - - _
Average
12 Wontli_fer iod Flonthly Breakdown }
Uti 1 i t ies :'!~,n~1t1. pia x 2,OEt3.33 .
Insurance :39,3t)U.00 3,275.00 •
Grounds Maintenance 31,1~i0.00 2,595.83
Building Maintenance 11,500.00 3,458,34
Fees Payable to r
Oi~°ision. of Florida
land Sales and Con;iominiums F3.00 5.25
fidelity Bonding of the
Association's Officers 72.00 6.00
• ~ r
Rent for Recreational and
Gti~er Commonly Used Fac i 1 i t i es 00.00 00.00
CATY 9,072.00 156.00
Other 15,843.00 1,320.25
TOTAL WITHOUT RESERYES 8162,000.00 ~ x13,500.00
Reserves for Capital-
Exl~enditures** x 32,800.00 ~ s 2,733,34
Re~.erves for Deferred
Faintenance** 5,000.00 416.56
TOTAL WITH RESERYES x199,800.00 x16,650.00
MOYTNLY ASSESSMENTS KY UNIT TYPE •
Total Total
Unit Con~iominiun P.O.A. Without Total With
' ~~e ~ Assess~:~ent Assessment Reserves Reserves** Reserves
1 8/~ 84.01 22.67 106.68 19.60 126.28
2 ~3/R 103.35 22.67 126.('2 24.11 150.13
3 g/R 1?1.36 ?2.67 Y44.03 28.31 112.34
koiel A,
Penthouse 142.73 ?2.67 165.40 33.30 198.70
tto~el R., ,
Penthouse 178.78 22.b7 201.45 41.71 243.16 1
t~faiel C,
Penthouse 121.36 22.67 144.03 28.31 172.34
Model D,
Penthouse 142.95 22.67 165.62 33.35 198.97
- -
ANNUAL ASSESSMENTS BY UNIT TYPE
I B/R 1,008.12 272.04 1,280.16 235.20 1,515.36
2 B/R 1,240.27 272.04 1,512.31 289.32 1,801.63
3 6/R 1,456.38 ?12.04 ],728,42 339.82 ?,068.24
Mcdel A,
Penth Ouse 1,712.82 272.04 1,984.86 399,60 2,384.46
Mcdel R, '
Penthouse 2,145.36 x'72.(!4 2,411.40 500,52 2,917.92
t'c~dEl C,
a'Enthouse 1,456.38 :'72.04 1,728.42 339,82 2,068.24
ti(~dE ~ D,
Penthouse 1,715.58 _ :72.04 1,87.62 400,30 2,387.92
* This b~~daet is based on all three phases of Seascape I
having been co:apleted. It i•: ezrected that all three phases will '
have been completed within f~~ur months after the beginning. of the
period to which this budnet relates.
The amounts for Capital Exne1~ditures and Deferred Maintenance
Assessments do not take into accn~mt the effects of inflation.
•