Budget

Projected Expenses

Expense

Monthly

Annual

Totals

Water/Sewer

$ 420.00

$ 5,040.00

Common Elec./Trash

$ 150.00

$ 1,800.00

Insurance

$ 350.00

$ 4,200.00

Landscaping / Snow

$ 225.00

$ 2,700.00

Common Supplies / Bank / Misc

$ 200.00

$ 2,400.00

Total

$ 16,140.00

Contributions to Reserve

Contrib to Reserve (10% of budget)

$ 1,614.00

Optional additions to reserve

Total Expenses + Reserve

$ 17,754.00

Reserve Fund

Reserve Bal. -- initial

2 mos @ closing

$ 2,960.00

Draw from reserve

Contrib. to reserve

$1,614.00

Projected Bal.- after 1 year

$4,574.00

Monthly Fee

Unit

% Share

Annual Charge

Monthly Charge

Unit 4

28%

$ 4,971.72

$ 414.00

Unit 3

26%

$ 4,616.04

$ 385.00

Unit 2

25%

$ 4,438.00

$ 370.00

Unit 1

21%

$ 3,728.00

$ 311.00

Total

100%

$ 17,754.00

$ 1,480.00

The dimensions, sizes, configuration, specifications and other information displayed within this marketing material are provided by seller, intended for illustrative purposes only and are subject to change without notice.

Mark Linsky - Exclusive Agent
phone: 617-694-4208
email:mark@athomere.com

AT HOME REALTY
1212b commonwealth av.
allston, ma 02134