Submit Search
Upload
Pavilion Condo Financial statement 20180228
•
1 like
•
172 views
A
al karajo jr
Follow
Pavilion Condo Financial statement 20180228
Read less
Read more
Real Estate
Report
Share
Report
Share
1 of 3
Download now
Download to read offline
Recommended
Pavilion Condo Financial statement 20180331
Pavilion Condo Financial statement 20180331
al karajo jr
Pavilion Condo Income statement april 2018
Pavilion Condo Income statement april 2018
al karajo jr
Pavilion income statement August 2017
Pavilion income statement August 2017
al karajo jr
Pavilion Condo Income statement june 2018
Pavilion Condo Income statement june 2018
al karajo jr
Pavilion Income statement July 2017 CORRECTED
Pavilion Income statement July 2017 CORRECTED
al karajo jr
Pavilion income statement as to Dec 31 2017
Pavilion income statement as to Dec 31 2017
al karajo jr
Pavilion Condo Budget 2018 analysis variances to 2017
Pavilion Condo Budget 2018 analysis variances to 2017
al karajo jr
Pavilion Condo Analysis Budget 2019 jan 1 26 2019 vs dec 31 2019
Pavilion Condo Analysis Budget 2019 jan 1 26 2019 vs dec 31 2019
al karajo jr
Recommended
Pavilion Condo Financial statement 20180331
Pavilion Condo Financial statement 20180331
al karajo jr
Pavilion Condo Income statement april 2018
Pavilion Condo Income statement april 2018
al karajo jr
Pavilion income statement August 2017
Pavilion income statement August 2017
al karajo jr
Pavilion Condo Income statement june 2018
Pavilion Condo Income statement june 2018
al karajo jr
Pavilion Income statement July 2017 CORRECTED
Pavilion Income statement July 2017 CORRECTED
al karajo jr
Pavilion income statement as to Dec 31 2017
Pavilion income statement as to Dec 31 2017
al karajo jr
Pavilion Condo Budget 2018 analysis variances to 2017
Pavilion Condo Budget 2018 analysis variances to 2017
al karajo jr
Pavilion Condo Analysis Budget 2019 jan 1 26 2019 vs dec 31 2019
Pavilion Condo Analysis Budget 2019 jan 1 26 2019 vs dec 31 2019
al karajo jr
So Thats Where The Money Goes
So Thats Where The Money Goes
Tom Shay
Bogvik pattern list 37 met
Bogvik pattern list 37 met
Fernando Zhang
RISQS CERT OF AUDIT
RISQS CERT OF AUDIT
Abdul Shakeel PgDL Law
2017 Audit Certificate (4)
2017 Audit Certificate (4)
Abdul Shakeel PgDL Law
server
server
Erman Bajrektarevic
Bogvik pattern list 34 met
Bogvik pattern list 34 met
Fernando Zhang
Projected results FHC L'BRASIL'A
Projected results FHC L'BRASIL'A
Fabrice CLAMAGIRAND
Safan Company Presentation 02 2011 (2)
Safan Company Presentation 02 2011 (2)
Christer Lindholm
Finnancial accounting
Finnancial accounting
ALIHASHMIii
Liebherr r970 1571 hydraulic excavator service repair manual
Liebherr r970 1571 hydraulic excavator service repair manual
fjjsekksemmx
Liebherr r956 1358 hydraulic excavator service repair manual
Liebherr r956 1358 hydraulic excavator service repair manual
fjjsekksemmx
Projected results FHC E'UNITED STATES'E
Projected results FHC E'UNITED STATES'E
Fabrice CLAMAGIRAND
Projected results FHC SEYCHELLES AFRICA
Projected results FHC SEYCHELLES AFRICA
Fabrice CLAMAGIRAND
School District Budget
School District Budget
Luis Taveras EMBA, MS
10. EJECUCIÓN PRESUPUESTAL 2014
10. EJECUCIÓN PRESUPUESTAL 2014
Rene Cardenas
Ejecución presupuesto 2014
Ejecución presupuesto 2014
Rene Cardenas
Egresos 2013
Egresos 2013
Educación Titiribí
Contables
Contables
nene fi
Contables
Contables
nene fi
2011 Budget
2011 Budget
Pine Tree Condominiums
City Council July 20, 2012 Budget Presentation
City Council July 20, 2012 Budget Presentation
City of San Angelo Texas
Relacion de Pagos por sedes
Relacion de Pagos por sedes
carlesco2009
More Related Content
What's hot
So Thats Where The Money Goes
So Thats Where The Money Goes
Tom Shay
Bogvik pattern list 37 met
Bogvik pattern list 37 met
Fernando Zhang
RISQS CERT OF AUDIT
RISQS CERT OF AUDIT
Abdul Shakeel PgDL Law
2017 Audit Certificate (4)
2017 Audit Certificate (4)
Abdul Shakeel PgDL Law
server
server
Erman Bajrektarevic
Bogvik pattern list 34 met
Bogvik pattern list 34 met
Fernando Zhang
Projected results FHC L'BRASIL'A
Projected results FHC L'BRASIL'A
Fabrice CLAMAGIRAND
Safan Company Presentation 02 2011 (2)
Safan Company Presentation 02 2011 (2)
Christer Lindholm
Finnancial accounting
Finnancial accounting
ALIHASHMIii
Liebherr r970 1571 hydraulic excavator service repair manual
Liebherr r970 1571 hydraulic excavator service repair manual
fjjsekksemmx
Liebherr r956 1358 hydraulic excavator service repair manual
Liebherr r956 1358 hydraulic excavator service repair manual
fjjsekksemmx
Projected results FHC E'UNITED STATES'E
Projected results FHC E'UNITED STATES'E
Fabrice CLAMAGIRAND
Projected results FHC SEYCHELLES AFRICA
Projected results FHC SEYCHELLES AFRICA
Fabrice CLAMAGIRAND
What's hot
(13)
So Thats Where The Money Goes
So Thats Where The Money Goes
Bogvik pattern list 37 met
Bogvik pattern list 37 met
RISQS CERT OF AUDIT
RISQS CERT OF AUDIT
2017 Audit Certificate (4)
2017 Audit Certificate (4)
server
server
Bogvik pattern list 34 met
Bogvik pattern list 34 met
Projected results FHC L'BRASIL'A
Projected results FHC L'BRASIL'A
Safan Company Presentation 02 2011 (2)
Safan Company Presentation 02 2011 (2)
Finnancial accounting
Finnancial accounting
Liebherr r970 1571 hydraulic excavator service repair manual
Liebherr r970 1571 hydraulic excavator service repair manual
Liebherr r956 1358 hydraulic excavator service repair manual
Liebherr r956 1358 hydraulic excavator service repair manual
Projected results FHC E'UNITED STATES'E
Projected results FHC E'UNITED STATES'E
Projected results FHC SEYCHELLES AFRICA
Projected results FHC SEYCHELLES AFRICA
Similar to Pavilion Condo Financial statement 20180228
School District Budget
School District Budget
Luis Taveras EMBA, MS
10. EJECUCIÓN PRESUPUESTAL 2014
10. EJECUCIÓN PRESUPUESTAL 2014
Rene Cardenas
Ejecución presupuesto 2014
Ejecución presupuesto 2014
Rene Cardenas
Egresos 2013
Egresos 2013
Educación Titiribí
Contables
Contables
nene fi
Contables
Contables
nene fi
2011 Budget
2011 Budget
Pine Tree Condominiums
City Council July 20, 2012 Budget Presentation
City Council July 20, 2012 Budget Presentation
City of San Angelo Texas
Relacion de Pagos por sedes
Relacion de Pagos por sedes
carlesco2009
Egresos 2011
Egresos 2011
Educación Titiribí
ID workshop 2009 presentation
ID workshop 2009 presentation
guest825788f
Hadi CAF6 March 2021 Q6
Hadi CAF6 March 2021 Q6
Fawad Hassan
Marine insurance
Marine insurance
StudsPlanet.com
Fy 2008 Expenditures By Department
Fy 2008 Expenditures By Department
cecilyoungrepublican
Revised 2018 budget new
Revised 2018 budget new
Government of Ekiti State, Nigeria
1807 blue book
1807 blue book
Alan Prest
PCAR_10-YR_Summary
PCAR_10-YR_Summary
finance17
Egresos 2012
Egresos 2012
Educación Titiribí
Budget Variance Analysis PowerPoint Presentation Slides
Budget Variance Analysis PowerPoint Presentation Slides
SlideTeam
delaura 01 restaurant-projections 1
delaura 01 restaurant-projections 1
Robert Mario DeLaura II
Similar to Pavilion Condo Financial statement 20180228
(20)
School District Budget
School District Budget
10. EJECUCIÓN PRESUPUESTAL 2014
10. EJECUCIÓN PRESUPUESTAL 2014
Ejecución presupuesto 2014
Ejecución presupuesto 2014
Egresos 2013
Egresos 2013
Contables
Contables
Contables
Contables
2011 Budget
2011 Budget
City Council July 20, 2012 Budget Presentation
City Council July 20, 2012 Budget Presentation
Relacion de Pagos por sedes
Relacion de Pagos por sedes
Egresos 2011
Egresos 2011
ID workshop 2009 presentation
ID workshop 2009 presentation
Hadi CAF6 March 2021 Q6
Hadi CAF6 March 2021 Q6
Marine insurance
Marine insurance
Fy 2008 Expenditures By Department
Fy 2008 Expenditures By Department
Revised 2018 budget new
Revised 2018 budget new
1807 blue book
1807 blue book
PCAR_10-YR_Summary
PCAR_10-YR_Summary
Egresos 2012
Egresos 2012
Budget Variance Analysis PowerPoint Presentation Slides
Budget Variance Analysis PowerPoint Presentation Slides
delaura 01 restaurant-projections 1
delaura 01 restaurant-projections 1
More from al karajo jr
Coral Gate East Condo Complaint on Monitor Tom Rementeria to DBPR Ombudsman
Coral Gate East Condo Complaint on Monitor Tom Rementeria to DBPR Ombudsman
al karajo jr
FL Election Sample ballot November 2018 Miami Beach
FL Election Sample ballot November 2018 Miami Beach
al karajo jr
Pavilion condo audited Report 2017
Pavilion condo audited Report 2017
al karajo jr
Pavilion condo voucher for legal fess june 2018
Pavilion condo voucher for legal fess june 2018
al karajo jr
Pellegrini unit 1521 vs pavilion 20180309
Pellegrini unit 1521 vs pavilion 20180309
al karajo jr
Goyebel corp vs pavilion unit 1516
Goyebel corp vs pavilion unit 1516
al karajo jr
Pavilion Condo Rules on video taping in meetimgs 2018 rules (7)
Pavilion Condo Rules on video taping in meetimgs 2018 rules (7)
al karajo jr
Pavilion condo agenda bod 20180509
Pavilion condo agenda bod 20180509
al karajo jr
FSR on valet parking in facebook 20180429
FSR on valet parking in facebook 20180429
al karajo jr
FSR on Cable TV in facebook 20180501
FSR on Cable TV in facebook 20180501
al karajo jr
Gino Falsetto companies
Gino Falsetto companies
al karajo jr
Original lawsuit liss vs falsetto 20140513
Original lawsuit liss vs falsetto 20140513
al karajo jr
Double Park Micth liss vs gino falsetto et al 20160225
Double Park Micth liss vs gino falsetto et al 20160225
al karajo jr
Double park pavilion agreement 1.19.2012
Double park pavilion agreement 1.19.2012
al karajo jr
Fsr bp opr 3 check register 2017
Fsr bp opr 3 check register 2017
al karajo jr
Diana Zayas-Bazan Election Monitor Pavilon Condo Election 20180202
Diana Zayas-Bazan Election Monitor Pavilon Condo Election 20180202
al karajo jr
Uj contract highlighted
Uj contract highlighted
al karajo jr
Pavilion budget 2018 increase in maintenance
Pavilion budget 2018 increase in maintenance
al karajo jr
Pavilion budget 2018
Pavilion budget 2018
al karajo jr
Ltr to pavilion notice of dispute election signed 20180309 with attachments
Ltr to pavilion notice of dispute election signed 20180309 with attachments
al karajo jr
More from al karajo jr
(20)
Coral Gate East Condo Complaint on Monitor Tom Rementeria to DBPR Ombudsman
Coral Gate East Condo Complaint on Monitor Tom Rementeria to DBPR Ombudsman
FL Election Sample ballot November 2018 Miami Beach
FL Election Sample ballot November 2018 Miami Beach
Pavilion condo audited Report 2017
Pavilion condo audited Report 2017
Pavilion condo voucher for legal fess june 2018
Pavilion condo voucher for legal fess june 2018
Pellegrini unit 1521 vs pavilion 20180309
Pellegrini unit 1521 vs pavilion 20180309
Goyebel corp vs pavilion unit 1516
Goyebel corp vs pavilion unit 1516
Pavilion Condo Rules on video taping in meetimgs 2018 rules (7)
Pavilion Condo Rules on video taping in meetimgs 2018 rules (7)
Pavilion condo agenda bod 20180509
Pavilion condo agenda bod 20180509
FSR on valet parking in facebook 20180429
FSR on valet parking in facebook 20180429
FSR on Cable TV in facebook 20180501
FSR on Cable TV in facebook 20180501
Gino Falsetto companies
Gino Falsetto companies
Original lawsuit liss vs falsetto 20140513
Original lawsuit liss vs falsetto 20140513
Double Park Micth liss vs gino falsetto et al 20160225
Double Park Micth liss vs gino falsetto et al 20160225
Double park pavilion agreement 1.19.2012
Double park pavilion agreement 1.19.2012
Fsr bp opr 3 check register 2017
Fsr bp opr 3 check register 2017
Diana Zayas-Bazan Election Monitor Pavilon Condo Election 20180202
Diana Zayas-Bazan Election Monitor Pavilon Condo Election 20180202
Uj contract highlighted
Uj contract highlighted
Pavilion budget 2018 increase in maintenance
Pavilion budget 2018 increase in maintenance
Pavilion budget 2018
Pavilion budget 2018
Ltr to pavilion notice of dispute election signed 20180309 with attachments
Ltr to pavilion notice of dispute election signed 20180309 with attachments
Recently uploaded
Shapoorji Pallonji Parkwest Sequoia Tower Bangalore.pdf
Shapoorji Pallonji Parkwest Sequoia Tower Bangalore.pdf
ashiyadav24
Magarpatta Nova Elegance Mundhwa Pune E-Brochure.pdf
Magarpatta Nova Elegance Mundhwa Pune E-Brochure.pdf
ManishSaxena95
Sankla East World Hadapsar Pune E-Brochure.pdf
Sankla East World Hadapsar Pune E-Brochure.pdf
ManishSaxena95
Nanke Area Estate commercial ( Dir. Kat Kuo)
Nanke Area Estate commercial ( Dir. Kat Kuo)
jessica288382
Call Girls in laxmi Nagar Delhi 💯Call Us 🔝 9582086666🔝 South Delhi Escorts Se...
Call Girls in laxmi Nagar Delhi 💯Call Us 🔝 9582086666🔝 South Delhi Escorts Se...
delhimodel235
Call Girls in Sarai Kale Khan Delhi 💯Call Us 🔝8264348440🔝
Call Girls in Sarai Kale Khan Delhi 💯Call Us 🔝8264348440🔝
soniya singh
Call Girls Janta Market {Delhi//8447779280)) ₹↬Short 2000 Full Night 5500 ↫Es...
Call Girls Janta Market {Delhi//8447779280)) ₹↬Short 2000 Full Night 5500 ↫Es...
asmaqueen5
Listing Turkey Sylvana Istanbul - Bahcesehir
Listing Turkey Sylvana Istanbul - Bahcesehir
Listing Turkey
Call Girls in Kashmiri Gate Delhi 💯Call Us 🔝8264348440🔝
Call Girls in Kashmiri Gate Delhi 💯Call Us 🔝8264348440🔝
soniya singh
9990771857 Call Girls in Noida Sector 06 Noida (Call Girls) Delhi
9990771857 Call Girls in Noida Sector 06 Noida (Call Girls) Delhi
delhimodel235
Call Girls in Noida Sector 77 Noida 💯Call Us 🔝 9582086666 🔝 South Delhi Escor...
Call Girls in Noida Sector 77 Noida 💯Call Us 🔝 9582086666 🔝 South Delhi Escor...
delhimodel235
FULL ENJOY 🔝 8264348440 🔝 Call Girls in DLF phase 3 | Gurgaon
FULL ENJOY 🔝 8264348440 🔝 Call Girls in DLF phase 3 | Gurgaon
soniya singh
How to Build Multifamily and Laneway Suites in Toronto!! (feat. Expert Archi...
How to Build Multifamily and Laneway Suites in Toronto!! (feat. Expert Archi...
Volition Properties
Call Girls in Noida Sector 12 Noida 💯Call Us 🔝 9582086666 🔝 South Delhi Escor...
Call Girls in Noida Sector 12 Noida 💯Call Us 🔝 9582086666 🔝 South Delhi Escor...
delhimodel235
9990771857 Call Girls in Noida Sector 1 Noida (Call Girls) Delhi
9990771857 Call Girls in Noida Sector 1 Noida (Call Girls) Delhi
delhimodel235
Eco-Efficient Living: Redefining Sustainability through Leech's Green Design ...
Eco-Efficient Living: Redefining Sustainability through Leech's Green Design ...
Newman George Leech
Call Girls in shastri nagar Delhi 8264348440 ✅ call girls ❤️
Call Girls in shastri nagar Delhi 8264348440 ✅ call girls ❤️
soniya singh
The Omaxe State Dwarka Delhi-broucher.pdf.pdf
The Omaxe State Dwarka Delhi-broucher.pdf.pdf
kratirudram
Call Girls In Vasant Vihar Delhi 💯Call Us 🔝8264348440🔝
Call Girls In Vasant Vihar Delhi 💯Call Us 🔝8264348440🔝
soniya singh
Omaxe Dwarka In Delhi E Brochure Pdf
Omaxe Dwarka In Delhi E Brochure Pdf
ashiyadav24
Recently uploaded
(20)
Shapoorji Pallonji Parkwest Sequoia Tower Bangalore.pdf
Shapoorji Pallonji Parkwest Sequoia Tower Bangalore.pdf
Magarpatta Nova Elegance Mundhwa Pune E-Brochure.pdf
Magarpatta Nova Elegance Mundhwa Pune E-Brochure.pdf
Sankla East World Hadapsar Pune E-Brochure.pdf
Sankla East World Hadapsar Pune E-Brochure.pdf
Nanke Area Estate commercial ( Dir. Kat Kuo)
Nanke Area Estate commercial ( Dir. Kat Kuo)
Call Girls in laxmi Nagar Delhi 💯Call Us 🔝 9582086666🔝 South Delhi Escorts Se...
Call Girls in laxmi Nagar Delhi 💯Call Us 🔝 9582086666🔝 South Delhi Escorts Se...
Call Girls in Sarai Kale Khan Delhi 💯Call Us 🔝8264348440🔝
Call Girls in Sarai Kale Khan Delhi 💯Call Us 🔝8264348440🔝
Call Girls Janta Market {Delhi//8447779280)) ₹↬Short 2000 Full Night 5500 ↫Es...
Call Girls Janta Market {Delhi//8447779280)) ₹↬Short 2000 Full Night 5500 ↫Es...
Listing Turkey Sylvana Istanbul - Bahcesehir
Listing Turkey Sylvana Istanbul - Bahcesehir
Call Girls in Kashmiri Gate Delhi 💯Call Us 🔝8264348440🔝
Call Girls in Kashmiri Gate Delhi 💯Call Us 🔝8264348440🔝
9990771857 Call Girls in Noida Sector 06 Noida (Call Girls) Delhi
9990771857 Call Girls in Noida Sector 06 Noida (Call Girls) Delhi
Call Girls in Noida Sector 77 Noida 💯Call Us 🔝 9582086666 🔝 South Delhi Escor...
Call Girls in Noida Sector 77 Noida 💯Call Us 🔝 9582086666 🔝 South Delhi Escor...
FULL ENJOY 🔝 8264348440 🔝 Call Girls in DLF phase 3 | Gurgaon
FULL ENJOY 🔝 8264348440 🔝 Call Girls in DLF phase 3 | Gurgaon
How to Build Multifamily and Laneway Suites in Toronto!! (feat. Expert Archi...
How to Build Multifamily and Laneway Suites in Toronto!! (feat. Expert Archi...
Call Girls in Noida Sector 12 Noida 💯Call Us 🔝 9582086666 🔝 South Delhi Escor...
Call Girls in Noida Sector 12 Noida 💯Call Us 🔝 9582086666 🔝 South Delhi Escor...
9990771857 Call Girls in Noida Sector 1 Noida (Call Girls) Delhi
9990771857 Call Girls in Noida Sector 1 Noida (Call Girls) Delhi
Eco-Efficient Living: Redefining Sustainability through Leech's Green Design ...
Eco-Efficient Living: Redefining Sustainability through Leech's Green Design ...
Call Girls in shastri nagar Delhi 8264348440 ✅ call girls ❤️
Call Girls in shastri nagar Delhi 8264348440 ✅ call girls ❤️
The Omaxe State Dwarka Delhi-broucher.pdf.pdf
The Omaxe State Dwarka Delhi-broucher.pdf.pdf
Call Girls In Vasant Vihar Delhi 💯Call Us 🔝8264348440🔝
Call Girls In Vasant Vihar Delhi 💯Call Us 🔝8264348440🔝
Omaxe Dwarka In Delhi E Brochure Pdf
Omaxe Dwarka In Delhi E Brochure Pdf
Pavilion Condo Financial statement 20180228
1.
04/02/2018 8:05:50 AM
Income Statement Budget vs Actual 0TFH THE PAVILION CONDOMINIUM ASSOC MIAMI BEACH, INC. 02/28/2018 FIRSTSERVICE RESIDENTIAL C/O FIRSTSERVICE RESIDENTIAL Hollywood FL 33020 Account Description Feb Actual Feb Budget Feb Variance YTD Actual YTD Budget Variance **REVENUE 40000 Owner Assessments 232,378 232,378 0 464,757 464,756 1 40004 Special Assess Fees 147,735 116,700 31,035 295,471 233,400 62,071 40011 Late Fee Income 266 350 (84) 2,144 700 1,444 40020 Holiday Fund 0 0 0 670 0 670 40025 Returned Check Fees 60 50 10 120 100 20 40030 Screening Fees 0 750 (750) 0 1,500 (1,500) 40033 Parking Income 7,095 3,800 3,295 15,935 7,600 8,335 40045 Transfer Fees 400 0 400 550 0 550 40055 Vending Machine 109 200 (91) 109 400 (291) 40060 Gate/Key Cards 75 220 (145) 325 440 (115) 40065 Violation Fees 0 250 (250) 0 500 (500) 40066 Transmitter Income 0 0 0 25 0 25 40068 Key Fob Income 350 850 (500) 900 1,700 (800) 40080 Interest Income 98 0 98 213 0 213 40082 Spec Assess Interest 1,700 0 1,700 3,585 0 3,585 40085 Recovery of Bad Debt 12,262 0 12,262 21,065 0 21,065 40090 Miscellaneous Income 488 2,000 (1,512) 598 4,000 (3,402) 40115 01 Administrative Fee - Reminder Letter (40) 0 (40) 100 0 100 40115 02 Administrative Fee - Demand Letter 275 0 275 750 0 750 41000 Rental Income 150 2,500 (2,350) 150 5,000 (4,850) 41005 Storage Income 3,350 1,920 1,430 5,500 3,840 1,660 41010 House Charges 5,632 1,000 4,632 5,672 2,000 3,672 41038 Association Owned Units 0 8,000 (8,000) 0 16,000 (16,000) **TOTAL REVENUE $412,384 $370,968 $41,416 $818,638 $741,936 $76,702 EXPENSES **ADMINISTRATIVE 50005 Accounting Fees 708 0 (708) 1,416 0 (1,416) 50015 Bank Charges (45) 0 45 15 0 (15) 50045 00 Legal Fees 27,354 2,000 (25,354) 32,604 4,000 (28,604) 50045 04 Legal Fees - Collections 580 1,000 420 1,300 2,000 700 50048 Bureau of Condominium Due 0 280 280 0 560 560 50050 00 License,Taxes,Permit 293 250 (43) 626 500 (126) 50050 25 License,Taxes,Permit - Fees Payable to State 0 150 150 0 300 300 50065 Office Equipment 983 250 (733) 983 500 (483) 50075 Office Supplies 307 500 193 1,177 1,000 (177) 50078 Courier Service 0 20 20 0 40 40 50081 Printing And Postage 0 200 200 1,916 400 (1,516) 50100 Screening Fees 0 150 150 0 300 300 50101 Interest Expense 295 0 (295) 696 0 (696) 50105 Property Taxes 708 0 (708) 1,416 0 (1,416) 50130 Maintenance Fee Exp 10,015 0 (10,015) 20,030 0 (20,030) **TOTAL ADMINISTRATIVE $41,198 $4,800 ($36,398) $62,179 $9,600 ($52,579) **PROPERTY INSURANCE 52030 Multiperil Insurance 29,944 48,000 18,056 63,097 96,000 32,903 **TOTAL PROPERTY INSURANCE $29,944 $48,000 $18,056 $63,097 $96,000 $32,903 **UTILITIES 54050 00 Electricity 20,905 20,600 (305) 43,690 41,200 (2,490) Page 1 of 3
2.
04/02/2018 8:05:50 AM
Income Statement Budget vs Actual 0TFH THE PAVILION CONDOMINIUM ASSOC MIAMI BEACH, INC. 02/28/2018 FIRSTSERVICE RESIDENTIAL C/O FIRSTSERVICE RESIDENTIAL Hollywood FL 33020 Account Description Feb Actual Feb Budget Feb Variance YTD Actual YTD Budget Variance 54070 00 Water & Sewer 26,951 26,500 (451) 53,683 53,000 (683) 54080 Gas/Fuel Oil 6,670 3,700 (2,970) 11,822 7,400 (4,422) 54100 00 Telephone 1,939 700 (1,239) 4,023 1,400 (2,623) **TOTAL UTILITIES $56,465 $51,500 ($4,965) $113,218 $103,000 ($10,218) **CONTRACTS 60005 Air Conditioning 1,500 1,500 0 3,000 3,000 0 60013 Cable Television 23,967 18,400 (5,567) 45,116 36,800 (8,316) 60035 Elevator Contract 1,810 1,500 (310) 3,620 3,000 (620) 60050 Fire Alarm System 394 950 556 788 1,900 1,112 60065 Access Control 200 200 0 400 400 0 60070 Emergency Generator 118 250 132 235 500 265 60072 Gymnasium Maintenance 95 200 105 190 400 210 60075 Janitorial Service 10,499 9,200 (1,299) 19,437 18,400 (1,037) 60090 Lawn Maintenance 1,200 275 (925) 2,400 550 (1,850) 61000 Management Services 7,263 7,070 (193) 14,526 14,140 (386) 61010 Pest Control 481 500 19 962 1,000 38 61020 Pool/Spa Contract 500 695 195 1,000 1,390 390 61045 00 Security Services 17,107 24,000 6,893 40,626 48,000 7,374 61055 Trash Removal 3,572 3,100 (472) 7,387 6,200 (1,187) 61060 Uniforms Contract (867) 200 1,067 (688) 400 1,088 61065 Valet Service 20,558 17,000 (3,558) 41,116 34,000 (7,116) 61070 Water Treatment 477 425 (52) 954 850 (104) **TOTAL CONTRACTS $88,873 $85,465 ($3,408) $181,070 $170,930 ($10,140) **SALARIES & BENEFITS 65000 01 Salaries - Manager 0 6,667 6,667 0 13,334 13,334 65000 02 Salaries - Maintenance 17,594 10,880 (6,714) 35,006 21,760 (13,246) 65000 11 Salaries - Admin 6,707 1,680 (5,027) 17,058 3,360 (13,698) 65000 12 Salaries - Asst Mgr 0 6,825 6,825 0 13,650 13,650 65040 Medical/Dental Insurance 1,461 2,425 964 2,469 4,850 2,381 65050 Workers Compensation 1,063 850 (213) 2,241 1,700 (541) 65060 Payroll Process Fees 329 270 (59) 549 540 (9) 65065 00 Payroll Taxes 1,800 3,806 2,006 3,568 7,612 4,044 **TOTAL SALARIES & BENEFITS $28,955 $33,403 $4,448 $60,890 $66,806 $5,916 **REPAIRS/MAINTENANCE 70020 R&M-Boiler 385 500 115 770 1,000 230 70025 R&M-Building 15,069 600 (14,469) 15,069 1,200 (13,869) 70040 R&M-Elevator 948 200 (748) 948 400 (548) 70045 R&M-Electrical 0 250 250 0 500 500 70060 R&M-General 1,108 1,000 (108) 1,902 2,000 98 70075 R&M-Maint Equipment 0 650 650 0 1,300 1,300 70077 Maintenance Repairs 0 500 500 0 1,000 1,000 70090 R&M-Plumbing 0 500 500 0 1,000 1,000 70095 R&M-Pool/Spa/Fountai 0 150 150 75 300 225 70110 R&M-Roof 0 50 50 0 100 100 70115 Mach/Equipment/Security 1,183 150 (1,033) 1,183 300 (883) 70190 R&M-Supplies 859 1,800 941 2,277 3,600 1,323 70289 00 Contingency 7,884 0 (7,884) 8,139 0 (8,139) **TOTAL REPAIRS/MAINTENANCE $27,436 $6,350 ($21,086) $30,364 $12,700 ($17,664) Page 2 of 3
3.
04/02/2018 8:05:50 AM
Income Statement Budget vs Actual 0TFH THE PAVILION CONDOMINIUM ASSOC MIAMI BEACH, INC. 02/28/2018 FIRSTSERVICE RESIDENTIAL C/O FIRSTSERVICE RESIDENTIAL Hollywood FL 33020 Account Description Feb Actual Feb Budget Feb Variance YTD Actual YTD Budget Variance **SPECIAL PROJECTS 74005 02c Special Projects - Common Area HVAC 0 24,750 24,750 0 49,500 49,500 **TOTAL SPECIAL PROJECTS $0 $24,750 $24,750 $0 $49,500 $49,500 **SPECIAL ASSESSMENT 73000 Special Assess Transfer 147,735 116,700 (31,035) 295,471 233,400 (62,071) 73001 Spec Assess-Interest 1,700 0 (1,700) 3,585 0 (3,585) **TOTAL SPECIAL ASSESSMENT $149,436 $116,700 ($32,736) $299,056 $233,400 ($65,656) **PRIOR YEAR ACTIVITY 70298 00 Prior Year Expense 17,925 0 (17,925) 43,035 0 (43,035) **TOTAL PRIOR YEAR ACTIVITY $17,925 $0 ($17,925) $43,035 $0 ($43,035) **TOTAL EXPENSES $440,234 $370,968 ($69,266) $852,909 $741,936 ($110,973) NET INCOME/(LOSS) ($27,850) $0 ($27,850) ($34,271) $0 ($34,271) Page 3 of 3
Download now