SlideShare a Scribd company logo
VILLA ALHAMBRA OF CORAL GABLES
             CONDOMINIUM ASSOCIATION, INC.

                                   FINANCIAL STATEMENTS


                                          For the period ending
                                              May 31, 2012


                              FOR MANAGEMENT PURPOSES ONLY




Notes: 1. Effective December 31, 2010 through December 31, 2012 as part of the Reform and Consumer
Protection Act, all deposits held in non-interest bearing transaction accounts (checking accounts) will be
fully insured, regardless of the amount in the account, at all FDIC-Insured institutions. For all accounts,
including interest bearing accounts that do not qualify for the unlimited FDIC insurance, FDIC coverage is
now permanently set at $250,000 per depositor at FDIC insured institutions.
2. Financial information is provided for owners who are members of this association only. The information
is believed to be accurate as of the date the documents are posted. Any owner receiving this information
shall not use the information in any way which is inconsistent with the requirements of governing state or
federal law.
06/21/2012 9:44:36 AM                                     Standard_Balance_Sheet
                                                 0T85 VILLA ALHAMBRA OF CORAL GABLES
                                                    CONDOMINIUM ASSOCIATION, INC.
                                                                05/31/2012
THE CONTINENTAL GROUP, INC.
2950 N 28 TERRACE
Hollywood FL 33020


Account                 Description                                                       As of   Prior Month    Inc/(Dec)
                                                                                           May

ASSETS


**CURRENT ASSETS
10010 13                Cash-Operating - Bank United                                     95,760        67,520       28,240
10050 00                Cash In Transit - Oper                                                0        33,331     (33,331)
10200                   Due (To)/From Reserves                                                0        (3,480)       3,480
10300                   Accounts Receivable                                                 139            808       (669)
10500                   Prepaid Insurance                                                31,017          7,764      23,253
10505                   Prepaid Expenses                                                  4,398          2,063       2,335
12090 13                Cash-Deposits Bank United                                         7,715          7,715           0

**TOTAL CURRENT ASSETS                                                                 $139,028      $115,720     $23,308


**RESTRICTED FUNDS
12010 13         Cash-Reserves - Bank United                                             17,406        10,442        6,963
12045            Due (To)/From Operating                                                      0         3,480      (3,480)

**TOTAL RESTRICTED FUNDS                                                                $17,406       $13,922      $3,483


**OTHER ASSETS
19010                   Utility Deposits                                                  3,874         3,874           0

**TOTAL OTHER ASSETS                                                                     $3,874        $3,874          $0


**TOTAL ASSETS                                                                         $160,308      $133,517     $26,791


LIABILITIES


**CURRENT LIABILITIES
20005               Collection Fees due                                                      35            25           10
20010               Accrued Expenses                                                     10,370         8,465        1,906
20030               Insurance Payable                                                    23,456             0      23,456
20080               Security Deposits                                                     7,250         7,250            0
20100               Prepaid Assessments                                                  15,360        18,259      (2,899)

**TOTAL CURRENT LIABILITIES                                                             $56,471       $33,999     $22,472


**RESERVE LIABILITIES
30000 01            Reserves A/C Equipment                                                2,329         1,863          466
30000 113d          Reserves Bldg 1 Ext Painting                                          7,552         6,042        1,510
30000 113g          Reserves Bldg 1 Roofing                                               5,670         4,536        1,134
30000 113q          Reserves Bldg 1 Elevator                                              1,845         1,476          369
30080               Reserve-Interest                                                         10             5            5

**TOTAL RESERVE LIABILITIES                                                             $17,406       $13,922      $3,484


**TOTAL LIABILITIES                                                                     $73,877       $47,921     $25,956


EQUITY


**MEMBERS EQUITY
38015                 Cap Contribution Int                                                  310           310           0
38880                 Fund Balance                                                       76,789        76,789           0
Current Year Net Income/(Loss)                                                           $9,332        $8,497        $835



                                                            Page 1 of 2
06/21/2012 9:44:36 AM                          Standard_Balance_Sheet
                                      0T85 VILLA ALHAMBRA OF CORAL GABLES
                                         CONDOMINIUM ASSOCIATION, INC.
                                                     05/31/2012
THE CONTINENTAL GROUP, INC.
2950 N 28 TERRACE
Hollywood FL 33020


Account                 Description                                            As of   Prior Month   Inc/(Dec)
                                                                                May
**TOTAL MEMBERS EQUITY                                                       $86,431       $85,596       $835



**TOTAL LIABILITIES & EQUITY                                                $160,308      $133,517    $26,791




                                                 Page 2 of 2
06/21/2012 9:39:40 AM                                Income Statement Budget vs Actual
                                                 0T85 VILLA ALHAMBRA OF CORAL GABLES
                                                    CONDOMINIUM ASSOCIATION, INC.
                                                                05/31/2012
THE CONTINENTAL GROUP, INC.
2950 N 28 TERRACE
Hollywood FL 33020


Account             Description                                            May        May          May    YTD Actual     YTD     Variance
                                                                          Actual    Budget    Variance                 Budget

REVENUE
40000               Owner Assessments                                      16,483    16,483          0        82,414    82,415         (1)
40002 00            Reserve Income                                          3,479     3,479          0        17,396    17,396           0
40011               Late Fee Income                                            50         0         50           267         0        267
40025               Returned Check Fees                                         0         0          0            60         0         60
40030               Screening Fees                                              0         0          0           175         0        175
40033               Parking Income                                            100         0        100        28,300         0     28,300
40060               Gate/Key Cards                                            300         0        300           455         0        455
40080               Interest Income                                             0         0          0            49         0         49
40081               Reserve Interest                                            5         0          5            10         0         10

**TOTAL REVENUE                                                           $20,417   $19,962       $455      $129,126   $99,811    $29,315


EXPENSES


**ADMINISTRATIVE
50005               Accounting Fees                                           208      208            0        1,040     1,040            0
50012 00            Bad Debts                                                   0        0            0            1         0          (1)
50015               Bank Charges                                                0        8            8           30        40           10
50045 00            Legal Fees                                              1,950      500      (1,450)        9,401     2,500     (6,901)
50048               Annual Condo Fees                                          12       12            0           60        60            0
50050 00            License,Taxes,Permit                                       70       50         (20)          293       250         (43)
50050 15            License,Taxes,Permit - Ele                                  0       21           21          266       105       (161)
50053               Corporate Annual Rep                                        5        5            0           26        25          (1)
50075               Office Supplies                                             0      100          100           45       500         455
50090 00            Professional Fees                                           0      208          208            0     1,040       1,040
50090 30            Professional Fees - Ins. A                                  0       83           83            0       415         415
50090 45            Professional Fees - Reserv                                  0      458          458            0     2,290       2,290
50100               Screening Fees                                              0        0            0          100         0       (100)
50110               Miscellaneous                                             150       56         (94)          151       280         129

**TOTAL ADMINISTRATIVE                                                     $2,395    $1,709     ($686)       $11,411    $8,545    ($2,866)


**PROPERTY INSURANCE
52030           Multiperil Insurance                                        2,739     2,517      (222)        12,677    12,585        (92)

**TOTAL PROPERTY INSURANCE                                                 $2,739    $2,517     ($222)       $12,677   $12,585       ($92)


**UTILITIES
54050 00            Electricity/Gas                                         1,144     1,167         23         4,420     5,835      1,415
54070 00            Water & Sewer                                           1,119     1,292        173         5,033     6,460      1,427
54100 00            Telephone                                                 744       492      (252)         3,223     2,460      (763)

**TOTAL UTILITIES                                                          $3,007    $2,951      ($56)       $12,676   $14,755     $2,079


**CONTRACTS
60023               Carpet Contract                                             0       125        125             0       625         625
60035               Elevator Contract                                         555       495        (60)        2,777     2,475       (302)
60046 30            Equipment Contract - Life                                  65       160          95          548       800         252
60065               Access System Maintenance                                 428       400        (28)        2,140     2,000       (140)
60066               Health Benefits                                         (192)       125        317           576       625          49
60074               Hvac System                                               250       250           0        1,250     1,250           0
60075               Janitorial Service                                      1,055     1,410        355         6,111     7,050         939
60090               Lawn Maintenance                                          620       750        130         3,490     3,750         260
61000               Management Services                                       950     1,574        624         7,150     7,870         720


                                                            Page 1 of 2
06/21/2012 9:39:40 AM                         Income Statement Budget vs Actual
                                          0T85 VILLA ALHAMBRA OF CORAL GABLES
                                             CONDOMINIUM ASSOCIATION, INC.
                                                         05/31/2012
THE CONTINENTAL GROUP, INC.
2950 N 28 TERRACE
Hollywood FL 33020


Account             Description                                     May         May          May   YTD Actual      YTD     Variance
                                                                   Actual     Budget    Variance                 Budget

61010               Pest Control                                      250        250           0        1,250      1,250          0
61055               Trash Removal                                     474        300       (174)        2,434      1,500      (934)
61075               Window Services                                     0        417         417            0      2,085      2,085

**TOTAL CONTRACTS                                                   $4,456     $6,256     $1,800      $27,726    $31,280     $3,554


**REPAIRS/MAINTENANCE
70005            R&M-Air Conditioning                                     0        83         83          787        415      (372)
70025            R&M-Building                                          348         83      (265)          660        415      (245)
70038            R&M-Driveway                                             0       100        100            0        500        500
70043 63         Repairs/Maintenance Painti                               0        83         83            0        415        415
70045            R&M-Electrical                                        869        250      (619)        1,722      1,250      (472)
70048 32         R&M Equipment - Life Safet                            292         42      (250)        1,138        210      (928)
70048 33         R&M Equipment - Mechanical                            (51)         0         51            0          0           0
70050            R&M-Entry System                                      457        100      (357)        1,210        500      (710)
70060            R&M-General                                              0     1,250      1,250            0      6,250      6,250
70119            R&M-Trash Chute                                     1,023        100      (923)        1,263        500      (763)
70125            R&M-Signage                                              0        25         25          208        125        (83)
70134            Landscaping                                           563        167      (396)          563        835        273
70216            R&M Janitorial Supplies                                  0       100        100          149        500        351
70289 00         Contingency                                              0       667        667        1,000      3,335      2,335

**TOTAL REPAIRS/MAINTENANCE                                         $3,501     $3,050     ($451)       $8,699    $15,250     $6,551


**SPECIAL PROJECTS
74005 00         Special Projects                                        0         0          0        34,096         0     (34,096)

**TOTAL SPECIAL PROJECTS                                                $0        $0         $0       $34,096        $0    ($34,096)


**RESERVE TRANSFERS
80000 00        Reserve Transfers                                    3,479      3,479          0       17,396     17,396           0
80001           Reserve Interest                                         5          0        (5)           10          0        (10)

**TOTAL RESERVE TRANSFERS                                           $3,484     $3,479       ($5)      $17,406    $17,396       ($10)


**PRIOR YEAR ACTIVITY
70298 00          Prior Year Expense                                     0         0          0        (4,897)        0       4,897

**TOTAL PRIOR YEAR ACTIVITY                                             $0        $0         $0       ($4,897)       $0      $4,897


**TOTAL EXPENSES                                                   $19,582    $19,962      $380      $119,794    $99,811   ($19,983)


NET INCOME/(LOSS)                                                    $835         $0       $835        $9,332        $0      $9,332




                                                     Page 2 of 2
06/18/2012 5:16:14 PM                    Bank Reconciliation
                        0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM
                                         ASSOCIATION, INC.
                                       OPR2 BANK UNITED OPR
                                        As of Date: 05/31/2012




Bank Balance As Of                                                               $109,062.49
05/31/2012
Deposits in Transits                                                                    0.00
Outstanding Checks AP                                                             -13,302.75
                                                                          _________________
Bank Balance As Of                                                                $95,759.74
05/31/2012




Book Balance As Of                                                                $95,759.74
05/31/2012
                                                                          _________________
Adjusted Book Balance                                                             $95,759.74
06/18/2012 5:16:14 PM                          Outstanding Check List
                                     0T85 VILLA ALHAMBRA OF CORAL GABLES
                                        CONDOMINIUM ASSOCIATION, INC.
                                             OPR2 BANK UNITED OPR
                                        For Checks Dated Through: 05/31/2012
Check          Date         Vendor                                             Type         Amount
20392          01/23/2012   HALP00   HALPERN RODRIGUEZ LLP                     Void       $1,425.00
20439          03/12/2012   CONT00   CONTINENTAL GROUP INC.                    Printed    $2,036.26
20474          04/30/2012   FLORA9   FLORIDA FIRE SAFETY INC                   Printed      $160.50
20489          05/14/2012   FLORA9   FLORIDA FIRE SAFETY INC                   Printed      $240.75
20490          05/14/2012   SUNN15   SUNNY GREENS                              Printed      $620.00
20494          05/25/2012   ALVA08   ALVAREZ LOCKSMITH                         Printed      $605.49
20495          05/25/2012   CORN23   CORNERSTONE PROPERTY SERVICES             Printed      $869.15
20496          05/25/2012   HALP00   HALPERN RODRIGUEZ LLP                     Printed    $1,950.00
20497          05/25/2012   MINO16   MINORCA CONDOMINIUM                       Printed      $150.00
20498          05/25/2012   OTIS00   OTIS ELEVATOR COMPANY                     Printed    $3,470.10
20499          05/25/2012   POWE03   POWER EXTERMINATORS,INC                   Printed      $250.00
20500          05/25/2012   SUNN15   SUNNY GREENS                              Printed      $562.50
20501          05/25/2012   WHRH00   WHR HOLDINGS LLC                          Printed      $963.00
Report Total                                                                             $13,302.75
06/18/2012 5:16:14 PM                        Deposits In Transits
                          0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM
                                            ASSOCIATION, INC.
                                          OPR2 BANK UNITED OPR
                                    For Deposits Dated Through: 05/31/2012
Batch             Date   Description                                         Amount

Bank Code Total                                                               $0.00
06/19/2012 1:36:07 PM                                     Summary Batch Report for Cash Receipts
                                                               For Batch No 1 To 999999999
                                                         For Batch Dates 05/01/2012 To 05/31/2012


Entity                                  Batch No   GL Date      Bank                                Batch Total


0T85 - VILLA ALHAMBRA OF CORAL GABLES   1760401    05/01/2012   OPR2     BANK UNITED OPR              33,330.77
0T85 - VILLA ALHAMBRA OF CORAL GABLES   1760406    05/01/2012   OPR2     BANK UNITED OPR                 700.00
0T85 - VILLA ALHAMBRA OF CORAL GABLES   1760697    05/01/2012   OPR2     BANK UNITED OPR                 427.48
0T85 - VILLA ALHAMBRA OF CORAL GABLES   1762245    05/02/2012   OPR2     BANK UNITED OPR                 358.25
0T85 - VILLA ALHAMBRA OF CORAL GABLES   1763712    05/03/2012   OPR2     BANK UNITED OPR               1,208.96
0T85 - VILLA ALHAMBRA OF CORAL GABLES   1764441    05/03/2012   OPR2     BANK UNITED OPR                 479.16
0T85 - VILLA ALHAMBRA OF CORAL GABLES   1765033    05/04/2012   OPR2     BANK UNITED OPR               1,214.47
0T85 - VILLA ALHAMBRA OF CORAL GABLES   1765099    05/04/2012   OPR2     BANK UNITED OPR                 479.78
0T85 - VILLA ALHAMBRA OF CORAL GABLES   1766547    05/07/2012   OPR2     BANK UNITED OPR               5,542.04
0T85 - VILLA ALHAMBRA OF CORAL GABLES   1768006    05/08/2012   OPR2     BANK UNITED OPR                 770.66
0T85 - VILLA ALHAMBRA OF CORAL GABLES   1768106    05/08/2012   OPR2     BANK UNITED OPR                 848.00
0T85 - VILLA ALHAMBRA OF CORAL GABLES   1768939    05/09/2012   OPR2     BANK UNITED OPR                 848.00
0T85 - VILLA ALHAMBRA OF CORAL GABLES   1769463    05/09/2012   OPR2     BANK UNITED OPR                 412.66
0T85 - VILLA ALHAMBRA OF CORAL GABLES   1770876    05/10/2012   OPR2     BANK UNITED OPR                 427.48
0T85 - VILLA ALHAMBRA OF CORAL GABLES   1773436    05/14/2012   OPR2     BANK UNITED OPR                 412.66
0T85 - VILLA ALHAMBRA OF CORAL GABLES   1774413    05/15/2012   OPR2     BANK UNITED OPR                 399.66
0T85 - VILLA ALHAMBRA OF CORAL GABLES   1777738    05/21/2012   OPR2     BANK UNITED OPR                 442.66
0T85 - VILLA ALHAMBRA OF CORAL GABLES   1780671    05/25/2012   OPR2     BANK UNITED OPR                 300.00
0T85 - VILLA ALHAMBRA OF CORAL GABLES   1782183    05/29/2012   OPR2     BANK UNITED OPR                 851.33
0T85 - VILLA ALHAMBRA OF CORAL GABLES   1782968    05/30/2012   OPR2     BANK UNITED OPR               2,068.76


         BANK UNITED OPR Total:                                                                       51,522.78




Page: 1
06/19/2012 1:36:44 PM                           AP Check History Report
                                         VILLA ALHAMBRA OF CORAL GABLES
                                           CONDOMINIUM ASSOCIATION, INC.
                                        For Checks Dated 05/01/2012 to 05/31/2012

For All Check Numbers
Bank: OPR2 BANK UNITED OPR                                            0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC.


Check    Vendor                                  Ck Date              Void Date                                                Workflow Status
ACH      Vch #     Invoice          Proc Date    GL Acct#     Sub     GL Desc                        Inv Amt    Amt Paid Vch. Description
Print
Status


020481   ATT01 AT&T                              05/07/2012                                                       166.03         OnSite Released
None
         2815432   30544466569100   05/07/2012   54100        00      Telephone                       166.03                SVC 4/26 - 5/25/12
                   445/42612


020482   CONT00 CONTINENTAL GROUP INC.           05/07/2012                                                       955.10             Corp Mailed
None
         2766029   T85/MC012012     03/19/2012   50075                Office Supplies                  11.14                January misc chrgs
None
         2766029   T85/MC012012     03/19/2012   50075                Office Supplies                  (6.04)               Credit postage
None
         2815436   1205-95557       05/07/2012   61000                Management Services            1,350.00               MAY ADMIN SVCS /
                                                                                                                            CRE
None
         2815436   1205-95557       05/07/2012   61000                Management Services            (400.00)               MAY ADMIN SVCS /
                                                                                                                            CRE


020483   GERS00 GERSTLE, ROSEN &                 05/07/2012                                                      1,500.00        OnSite Released
         GOLDENBERG, P.
None
         2815438   115974           05/07/2012   50090        010     Professional Fees - Accounti   1,500.00               PROFESSIONAL
                                                                                                                            SVCS


020484   WATE14 WATER LEAK DETECTORS INC         05/07/2012                                                       200.00         OnSite Released
None
         2815437   6371             05/07/2012   70025                R&M-Building                    200.00                REPAIR & MAINT


020485   WELL01 WELLS FARGO INSURANCE            05/10/2012                                                      2,536.55        OnSite Released
None
         2821097   Down-pymt        05/10/2012   20030                Insurance Payable              2,536.55               DOWN PYMT-
                                                                                                                            PROP,UMB,B


020486   ATT01 AT&T                              05/14/2012                                                       578.01         OnSite Released
None
         2823847   30544887520010   05/14/2012   54100        00      Telephone                       578.01                SVC 4/25 - 5/24/12
                   449/42512


020487   CONT00 CONTINENTAL GROUP INC.           05/14/2012                                                       595.32             Corp Mailed
None
         2823839   065892           05/14/2012   60075                Janitorial Service              595.32                PAYROLL P/E 5/4/12


020488   ECOL00 ECOLO ODOR CONTROL               05/14/2012                                                        60.00         OnSite Released
None
         2823859   163707           05/14/2012   70119                R&M-Trash Chute                  60.00                MAY SERVICES


020489   FLORA9 FLORIDA FIRE SAFETY INC          05/14/2012                                                       240.75         OnSite Released
None
         2823864   32560            05/14/2012   70048        32      R&M Equipment - Life Safety     240.75                REPAIR & MAINT



                                                              Page 1 of 3
06/19/2012 1:36:44 PM                           AP Check History Report
                                         VILLA ALHAMBRA OF CORAL GABLES
                                           CONDOMINIUM ASSOCIATION, INC.
                                        For Checks Dated 05/01/2012 to 05/31/2012

For All Check Numbers
Bank: OPR2 BANK UNITED OPR                                            0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC.


Check      Vendor                                Ck Date              Void Date                                               Workflow Status
ACH        Vch #     Invoice        Proc Date    GL Acct#     Sub     GL Desc                       Inv Amt    Amt Paid Vch. Description
Print
Status




020490     SUNN15 SUNNY GREENS                   05/14/2012                                                      620.00        OnSite Released
None
           2823868   3001           05/14/2012   60090                Lawn Maintenance               620.00                MAY SERVICES


020491     HIVA00 HI-VAC AIR CONDITIONING SVC    05/21/2012                                                      250.00        OnSite Released
None
           2831156   1419           05/21/2012   60074                Hvac System                    250.00                MAY A/C MAINT


020492     VILL002 VILLA ALHAMBRA                05/24/2012                                                     3,479.00                   None
ACHPrint
           2834746   050112         05/24/2012   12010        13      Cash-Reserves - Bank United   3,479.00               MAY RSV
                                                                                                                           TRANSFER


020493     VILL002 VILLA ALHAMBRA                05/24/2012                                                     3,479.00                   None
ACHPrint
           2834740   040112         05/24/2012   12010        13      Cash-Reserves - Bank United   3,479.00               APRIL TRANSFER


020494     ALVA08 ALVAREZ LOCKSMITH              05/25/2012                                                      605.49        OnSite Released
None
           2836980   23541          05/25/2012   70025                R&M-Building                   148.13                REPAIR & MAINT
None
           2836990   23543          05/25/2012   70050                R&M-Entry System               457.36                REPAIR & MAINT


020495     CORN23 CORNERSTONE PROPERTY           05/25/2012                                                      869.15        OnSite Released
           SERVICES
None
           2836946   3438           05/25/2012   70045                R&M-Electrical                 869.15                REPAIR & MAINT


020496     HALP00 HALPERN RODRIGUEZ LLP          05/25/2012                                                     1,950.00       OnSite Released
None
           2836949   4205           05/25/2012   50045        00      Legal Fees                     400.00                3/1-3/28/12 SVCS
None
           2836954   4097           05/25/2012   50045        00      Legal Fees                    1,550.00               1/3-6/12 SVCS


020497     MINO16 MINORCA CONDOMINIUM            05/25/2012                                                      150.00        OnSite Released
None
           2837010   ROOM 2012      05/25/2012   50110                Miscellaneous                  150.00                RSV MEETING
                     ANNUAL                                                                                                ROOM
                     MEETING


020498     OTIS00 OTIS ELEVATOR COMPANY          05/25/2012                                                     3,470.10       OnSite Released
None
           2837027   TAO08008612    05/25/2012   70048        02      R&M Equipment - Alarm         3,470.10               SVC 6/1 - 11/30/12


020499     POWE03 POWER EXTERMINATORS,INC        05/25/2012                                                      250.00        OnSite Released


                                                              Page 2 of 3
06/19/2012 1:36:44 PM                      AP Check History Report
                                    VILLA ALHAMBRA OF CORAL GABLES
                                      CONDOMINIUM ASSOCIATION, INC.
                                   For Checks Dated 05/01/2012 to 05/31/2012

For All Check Numbers
Bank: OPR2 BANK UNITED OPR                                       0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC.


Check    Vendor                             Ck Date              Void Date                                            Workflow Status
ACH      Vch #     Invoice     Proc Date    GL Acct#     Sub     GL Desc                      Inv Amt   Amt Paid Vch. Description
Print
Status


None
         2837019   284887      05/25/2012   61010                Pest Control                  250.00              IN/OUT CONTROL


020500   SUNN15 SUNNY GREENS                05/25/2012                                                    562.50       OnSite Released
None
         2837021   3010        05/25/2012   70134                Landscaping                   562.50              1.5 PALLET RED
                                                                                                                   MULCH


020501   WHRH00 WHR HOLDINGS LLC            05/25/2012                                                    963.00       OnSite Released
None
         2836988   FL3389      05/25/2012   70119                R&M-Trash Chute               963.00              REPAIR & MAINT




Bank Totals                                                                                                                 23,480.00
Total Number of Checks                                                                                                              21




                                                         Page 3 of 3
06/15/2012 3:40:52 PM                                        AP Voucher Detail Report
                                                    0T85 VILLA ALHAMBRA OF CORAL GABLES
                                                       CONDOMINIUM ASSOCIATION, INC.
                                                             For 05/01/2012 05/31/2012

Entity Vch #        Vendor                          Inv #            Amount Voucher Description   Bank   Chk #   Chk Date    Amount
Account: 12010-13 Cash-Reserves - Bank United
0T85     2834740 VILL002 VILLA ALHAMBRA             040112           3,479.00 APRIL TRANSFER      OPR2   020493 05/24/2012   3,479.00
0T85     2834746 VILL002 VILLA ALHAMBRA             050112           3,479.00 MAY RSV TRANSFER    OPR2   020492 05/24/2012   3,479.00
Account: 12010-13 Cash-Reserves - Bank United                        6,958.00


Account: 20030 Insurance Payable
0T85     2821097 WELL01 WELLS FARGO INSU            Down-pymt        2,536.55 DOWN PYMT-          OPR2   020485 05/10/2012   2,536.55
                                                                              PROP,UMB,BM,CR
Account: 20030 Insurance Payable                                     2,536.55


Account: 50045-00 Legal Fees
0T85     2836949 HALP00 HALPERN RODRIGUE            4205              400.00 3/1-3/28/12 SVCS     OPR2   020496 05/25/2012    400.00
0T85     2836954 HALP00 HALPERN RODRIGUE            4097             1,550.00 1/3-6/12 SVCS       OPR2   020496 05/25/2012   1,550.00
Account: 50045-00 Legal Fees                                         1,950.00


Account: 50090-010 Professional Fees - Accounting
0T85     2815438 GERS00 GERSTLE, ROSEN &            115974           1,500.00 PROFESSIONAL SVCS   OPR2   020483 05/07/2012   1,500.00
Account: 50090-010 Professional Fees - Accounting                    1,500.00


Account: 50110 Miscellaneous
0T85     2837010 MINO16 MINORCA CONDOMIN            ROOM 2012         150.00 RSV MEETING ROOM     OPR2   020497 05/25/2012    150.00
                                                    ANNUAL
                                                    MEETING
Account: 50110 Miscellaneous                                          150.00


Account: 54100-00 Telephone
0T85     2815432 ATT01 AT&T                         30544466569100    166.03 SVC 4/26 - 5/25/12   OPR2   020481 05/07/2012    166.03
                                                    445/42612
0T85     2823847 ATT01 AT&T                         30544887520010    578.01 SVC 4/25 - 5/24/12   OPR2   020486 05/14/2012    578.01
                                                    449/42512
Account: 54100-00 Telephone                                           744.04


Account: 60074 Hvac System
0T85     2831156 HIVA00 HI-VAC AIR CONDI            1419              250.00 MAY A/C MAINT        OPR2   020491 05/21/2012    250.00
Account: 60074 Hvac System                                            250.00


Account: 60075 Janitorial Service
0T85     2823839 CONT00 CONTINENTAL GROU            065892            595.32 PAYROLL P/E 5/4/12   OPR2   020487 05/14/2012    595.32
Account: 60075 Janitorial Service                                     595.32


Account: 60090 Lawn Maintenance
0T85     2823868 SUNN15 SUNNY GREENS                3001              620.00 MAY SERVICES         OPR2   020490 05/14/2012    620.00
Account: 60090 Lawn Maintenance                                       620.00


Account: 61000 Management Services
0T85     2815436 CONT00 CONTINENTAL GROU            1205-95557       1,350.00 MAY ADMIN SVCS /    OPR2   020482 05/07/2012   1,350.00
                                                                              CREDIT
0T85     2815436 CONT00 CONTINENTAL GROU            1205-95557       -400.00 MAY ADMIN SVCS /     OPR2   020482 05/07/2012    -400.00
                                                                             CREDIT
Account: 61000 Management Services                                    950.00


Account: 61010 Pest Control
0T85     2837019 POWE03 POWER                       284887            250.00 IN/OUT CONTROL       OPR2   020499 05/25/2012    250.00
                  EXTERMINAT
Account: 61010 Pest Control                                           250.00




Page: 1
06/15/2012 3:40:52 PM                                    AP Voucher Detail Report
                                                0T85 VILLA ALHAMBRA OF CORAL GABLES
                                                   CONDOMINIUM ASSOCIATION, INC.
                                                         For 05/01/2012 05/31/2012

Entity Vch #      Vendor                        Inv #         Amount Voucher Description      Bank   Chk #   Chk Date    Amount
Account: 70025 R&M-Building
0T85     2815437 WATE14 WATER LEAK DETEC        6371            200.00 REPAIR & MAINT         OPR2   020484 05/07/2012     200.00
0T85     2836980 ALVA08 ALVAREZ LOCKSMIT        23541           148.13 REPAIR & MAINT         OPR2   020494 05/25/2012     148.13
Account: 70025 R&M-Building                                     348.13


Account: 70045 R&M-Electrical
0T85     2836946 CORN23 CORNERSTONE             3438            869.15 REPAIR & MAINT         OPR2   020495 05/25/2012     869.15
                  PROP
Account: 70045 R&M-Electrical                                   869.15


Account: 70048-02 R&M Equipment - Alarm
0T85     2837027 OTIS00 OTIS ELEVATOR CO        TAO08008612   3,470.10 SVC 6/1 - 11/30/12     OPR2   020498 05/25/2012   3,470.10
Account: 70048-02 R&M Equipment - Alarm                        3,470.10


Account: 70048-32 R&M Equipment - Life Safety
0T85     2823864 FLORA9 FLORIDA FIRE SAF        32560           240.75 REPAIR & MAINT         OPR2   020489 05/14/2012     240.75
Account: 70048-32 R&M Equipment - Life Safety                   240.75


Account: 70050 R&M-Entry System
0T85     2836990 ALVA08 ALVAREZ LOCKSMIT        23543           457.36 REPAIR & MAINT         OPR2   020494 05/25/2012     457.36
Account: 70050 R&M-Entry System                                 457.36


Account: 70119 R&M-Trash Chute
0T85     2823859 ECOL00 ECOLO ODOR CONTR 163707                  60.00 MAY SERVICES           OPR2   020488 05/14/2012      60.00
0T85     2836988 WHRH00 WHR HOLDINGS LLC        FL3389          963.00 REPAIR & MAINT         OPR2   020501 05/25/2012     963.00
Account: 70119 R&M-Trash Chute                                 1,023.00


Account: 70134 Landscaping
0T85     2837021 SUNN15 SUNNY GREENS            3010            562.50 1.5 PALLET RED MULCH   OPR2   020500 05/25/2012     562.50
Account: 70134 Landscaping                                      562.50




                                                Totals:       23,474.90                                                  23,474.90




Page: 2
06/19/2012 1:37:58 PM                                               Delinquent Report
                                          0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC.
                                                                    As of 05/31/2012

Building:   0000 - VILLA ALHAMBRA CONDO ASSOC
            C/O THE CONTINENTAL GROUP INC
            50 ALHAMBRA CIR
            CORAL GABLES, FL 33134


Unit        Resident                 Address                       Status Date   Last Pay     Last Pay       Current   Over 30   Over 60   Over 90   Balance
                                                                                 Date          Amount                    Days      Days      Days


CL Cleared Collections


0405        01 Luciano Visentin      50 Alhambra Cir 405           03/14/2012    02/29/2012       3,988.54                         30.00               30.00


                                                                                  Totals:     1                 0.00      0.00     30.00      0.00     30.00
RM Reminder Notice


0104        01 Alexandra V Mandado   50 Alhambra Cir 104           06/15/2012    06/06/2012        848.00      30.00     47.40                         77.40
0311        01 Maria Riquezes        50 Alhambra Cir 311           01/17/2012    06/04/2012        479.16                 1.24                          1.24
0312        01 Jose Luis Ruiz        50 Alhambra Cir 312           06/15/2012    05/21/2012        442.66       5.00      5.00      5.00     15.00     30.00


                                                                                  Totals:     3                35.00     53.64      5.00     15.00    108.64

            0000 Totals:                                                                                       35.00     53.64     35.00     15.00    138.64
                                     BC Return Check Fees                                                       0.00      0.00     30.00      0.00     30.00
                                     RN Reminder Collection Cost                                               10.00     10.00      5.00     15.00     40.00
                                     MM Maintenance Fees                                                        0.00     43.64      0.00      0.00     43.64
                                     LF Late Fees                                                              25.00      0.00      0.00      0.00     25.00


            Grand Totals:                                                                                      35.00     53.64     35.00     15.00    138.64
                                     BC Return Check Fees                                                       0.00      0.00     30.00      0.00     30.00
                                     RN Reminder Collection Cost                                               10.00     10.00      5.00     15.00     40.00
                                     MM Maintenance Fees                                                        0.00     43.64      0.00      0.00     43.64
                                     LF Late Fees                                                              25.00      0.00      0.00      0.00     25.00




Page: 1
06/19/2012 10:19:57 AM                           Prepaid Insurance Schedule Report
                                            0T85 VILLA ALHAMBRA OF CORAL GABLES
                                               CONDOMINIUM ASSOCIATION, INC.
                                                    Month ending May 31, 2012


Description              Policy #    From       To           Total Premium Paid To Date             Included in       Total              Prepaid
                                                                                                    A/P               Expensed           Balance
Directors & Officers     Inv         05/16/2011 05/15/2012           1,106.20            1,106.20              0.00           1,106.20               0.00
                         051351620
                         11
Crime                    Inv         05/16/2011 05/15/2012            205.64              205.64               0.00            205.64                0.00
                         051351620
                         11
Boiler & Machinery       Inv         05/16/2011 05/15/2012            980.00              980.00               0.00            980.00                0.00
                         051351620
                         11
Umbrella                 Inv         05/16/2011 05/15/2012           2,147.67            2,147.67              0.00           2,147.67               0.00
                         051351620
                         11
General Liability        Inv         05/16/2011 05/15/2012           3,108.84            3,108.84              0.00           3,108.84               0.00
                         051351620
                         11
Wrap Around              Inv         05/16/2011 05/15/2012           3,069.24            3,069.24              0.00           3,069.24               0.00
                         051351620
                         11
Property                 Inv         05/16/2011 05/15/2012        19,526.90             19,526.90              0.00          19,526.90               0.00
                         051351620
                         11
Property                 CFP10315    05/16/2012 05/15/2013        20,827.00              2,032.50        18,794.50             912.96         19,914.04
                         990518
Umbrella                 TBA         05/16/2012 05/15/2013           2,147.67             209.59           1,938.08             94.08          2,053.59
Boiler & Machinery       FBP23252    05/16/2012 05/15/2013           1,079.00             105.30             973.70             47.36          1,031.64
                         35
Crime                    105564327   05/16/2012 05/15/2013            205.64               20.07            185.57                8.96             196.68
                         2
Directors & Officers     105092690   05/16/2012 05/15/2013           1,106.20              107.95           998.25              48.48          1,057.72
Finance Charge/Taxes     N/A         05/16/2012 05/15/2013             626.54               61.14           565.40              27.52            599.02
Package                  PHPK8445    05/16/2012 05/15/2013           3,245.17            3,245.17             0.00             142.24          3,102.93
                         86
DIC / Wrap               PHPK8445    05/16/2012 05/15/2013           3,201.51            3,201.51              0.00            140.32          3,061.19
                         90


Total                                                             62,583.22             39,127.72        23,455.50           31,566.41        31,016.81




                                     Expense for the Month                                          Remaining Prepaid                    Comments
Description              Policy #    Days      Per Day Adjustment               Total               Days          Months
Directors & Officers     Inv         15               3.02              0.88               46.18 0                    0.0                          52030
                         051351620
                         11
Crime                    Inv         15               0.56              0.68                 9.08 0                   0.0                          52030
                         051351620
                         11
Boiler & Machinery       Inv         15               2.68              -0.88              39.32 0                    0.0                          52030
                         051351620
                         11
Umbrella                 Inv         15               5.87              -0.75              87.30 0                    0.0                          52030
                         051351620
                         11
General Liability        Inv         15               8.49              1.50              128.85 0                    0.0                          52030
                         051351620
                         11
Wrap Around              Inv         15               8.39              -1.50             124.35 0                    0.0                          52030
                         051351620
                         11
Property                 Inv         15              53.35              0.80              801.05 0                    0.0                          52030
                         051351620
                         11
Property                 CFP10315    16              57.06              0.00              912.96 349                  11.4                         52030
                         990518
Umbrella                 TBA         16               5.88              0.00               94.08 349                  11.4                         52030
Boiler & Machinery       FBP23252    16               2.96              0.00               47.36 349                  11.4                         52030
                         35
Crime                    105564327   16               0.56              0.00                 8.96 349                 11.4                         52030
                         2


                                                       Page 1 of 2
06/19/2012 10:19:57 AM                         Prepaid Insurance Schedule Report
                                          0T85 VILLA ALHAMBRA OF CORAL GABLES
                                             CONDOMINIUM ASSOCIATION, INC.
                                                  Month ending May 31, 2012


Directors & Officers     105092690   16           3.03           0.00     48.48 349   11.4   52030
Finance Charge/Taxes     N/A         16           1.72           0.00     27.52 349   11.4   52030
Package                  PHPK8445    16           8.89           0.00    142.24 349   11.4   52030
                         86
DIC / Wrap               PHPK8445    16           8.77           0.00    140.32 349   11.4   52030
                         90


Total                                           171.23           0.73   2,658.05




                                                   Page 2 of 2
06/19/2012 12:43:56 PM                                     Prepaid Expenses Schedule Report
                                               0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM
                                                                  ASSOCIATION, INC.
                                                              Month ending May 31, 2012


Description                                  GL Account   From             To           Total Amount      Total Exp.       Prepaid Balance
Long Term Entries
Elevator Contract- Otis Elevator             60035        01/01/2012       05/31/2012          2,776.66           555.34               0.00
Equip Contract-Life Safety- Fire Controls    60046-30     01/01/2012       08/31/2012             83.33            10.42              31.23
Annual Condo Fees- Florida DBPR              50048        01/01/2012       12/31/2012            144.00            12.00              84.00
Miami Dade County Buisness Permit            50050-00     01/01/2012       07/31/2012            145.40            20.77              41.55
Florida Fire Safety Annual Inspection        60046-30     01/01/2012       08/31/2012            180.12            22.52              67.52
Fire Alarm System - Florida Fire Safety      60046-30     02/01/2012       12/31/2012            348.08            31.64             221.52
Corporate Annual Rep - FDBR                  50053        02/01/2012       12/31/2012             56.10             5.10              35.70
Access System - Security Innovative          60065        03/01/2012       05/31/2012          1,284.00           428.00               0.00
All American - Fire sprinkler & pump Insp.   50050-00     03/01/2012       02/28/2013            595.00            49.58             446.26
Elevator Contract- Otis Elevator             60035        06/01/2012       11/30/2012          3,470.10             0.00           3,470.10


Total                                                                                          9,082.79         1,135.37           4,397.88




                                                             Page 1 of 1
06/18/2012 5:34:49 PM                    Bank Reconciliation
                        0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM
                                         ASSOCIATION, INC.
                                     SEC2 BANK UNITED SEC DEP
                                        As of Date: 05/31/2012




Bank Balance As Of                                                                 $7,715.00
05/31/2012
Deposits in Transits                                                                    0.00
Outstanding Checks AP                                                                   0.00
                                                                          _________________
Bank Balance As Of                                                                 $7,715.00
05/31/2012




Book Balance As Of                                                                 $7,715.00
05/31/2012
                                                                          _________________
Adjusted Book Balance                                                              $7,715.00
06/18/2012 5:34:49 PM                      Outstanding Check List
                                 0T85 VILLA ALHAMBRA OF CORAL GABLES
                                    CONDOMINIUM ASSOCIATION, INC.
                                        SEC2 BANK UNITED SEC DEP
                                    For Checks Dated Through: 05/31/2012
Check          Date     Vendor                                             Type   Amount

Report Total                                                                       $0.00
06/18/2012 5:34:49 PM                        Deposits In Transits
                          0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM
                                            ASSOCIATION, INC.
                                        SEC2 BANK UNITED SEC DEP
                                    For Deposits Dated Through: 05/31/2012
Batch             Date   Description                                         Amount

Bank Code Total                                                               $0.00
06/18/2012 5:17:10 PM                         Bank Reconciliation
                            0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM
                                              ASSOCIATION, INC.
                                          RSV1 BANK UNITED MM RSV
                                             As of Date: 05/31/2012




Bank Balance As Of                                                                    $17,405.62
05/31/2012
Deposits in Transits                                                                        0.00
Outstanding Checks AP                                                                       0.00
                                                                              _________________
Bank Balance As Of                                                                    $17,405.62
05/31/2012




Book Balance As Of                                                                    $17,400.45
05/31/2012
Adjustments             Reserve Interest - RSV1 Bank United                                 5.17
                                                                              _________________
Adjusted Book Balance                                                                 $17,405.62
06/18/2012 5:17:10 PM                      Outstanding Check List
                                 0T85 VILLA ALHAMBRA OF CORAL GABLES
                                    CONDOMINIUM ASSOCIATION, INC.
                                        RSV1 BANK UNITED MM RSV
                                    For Checks Dated Through: 05/31/2012
Check          Date     Vendor                                             Type   Amount

Report Total                                                                       $0.00
06/18/2012 5:17:10 PM                        Deposits In Transits
                          0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM
                                            ASSOCIATION, INC.
                                         RSV1 BANK UNITED MM RSV
                                    For Deposits Dated Through: 05/31/2012
Batch             Date   Description                                         Amount

Bank Code Total                                                               $0.00
0T85 Villa Alhambra of Coral Gables Condominium Association, Inc.
Schedule of Utility Deposits
May 31, 2012

                                                                                              19010
Description                                       Account #          Date            Amount

Florida Power and Light                         89495-36307         10/29/2008            724.00
Florida Power and Light                         89495-36307              10/09          3,150.00
  Org pd by Developer


Total                                                                            $      3,874.00
0T85 Villa Alhambra of Coral Gables Condominium Association, Inc.
Schedule of Collection Fees Due
May 31, 2012


                                                                                Reimbursed to The Continental Group, Inc.
                  Description                       Date            Amount       Date          Check#           Amount

Collection Charges/Credits                         9/30/10            100.00
Collection Charges/Credits                         1/31/11             80.00
Collection Charges/Credits                         2/11/11                      02/14/11        20148               (100.00)
Collection Charges/Credits                         3/31/11            100.00    03/21/11        20171                (35.00)
Collection Charges/Credits                         4/30/11             95.00    04/18/11        20196                (15.00)
Collection Charges/Credits                         5/31/11             80.00    05/09/11        20212                (20.00)
Collection Charges/Credits                         6/30/11             10.00    06/20/11        20237                 (5.00)
Collection Charges/Credits                         7/31/11            155.00    08/15/11        20279                (30.00)
Collection Charges/Credits                         8/31/11             (5.00)   11/21/11     Credit/20353             25.00
Collection Charges/Credits                         9/30/11             25.00    11/15/11        20345               (415.00)
Collection Charges/Credits                        10/31/11             30.00    02/13/12        20408                (10.00)
Collection Charges/Credits                        11/30/11             25.00    03/12/12        20439               (200.00)
Collection Charges/Credits                        12/31/11             30.00
Collection Charges/Credits                         1/31/12             45.00
Collection Charges/Credits                         2/29/12             50.00
Collection Charges/Credits                         3/31/12            (25.00)
Collection Charges/Credits                         4/9/12              25.00
Collection Charges/Credits                         4/16/12             10.00
Collection Charges/Credits                         5/16/12             10.00

Subtotal                                                      $       840.00                                $       (805.00)


Total Collection Fees Due                                     $        35.00




Note: Fees charged to homeowners and due to management company for collection correspondence. Remittance occurs only
after homeowner receipts have satisfied all association receivable balances.
Accrued Expenses Schedule Report

0T85 VILLA ALHAMBRA OF CORAL GABLES
CONDOMINIUM ASSOCIATION, INC.
Month ending May 31, 2012


                                 Invoice                              Account             Calculated
Description                                     From          To                 Days
                                 Amount                               Number               Amount

Accounting Fees-2011- Gerstle,   1,000.00   01/01/2011   12/31/2011      50005              1,000.00
Rosen, & Goldberg

Accounting Fees 2012             1,040.00   01/01/2012   05/31/2012      50005              1,040.00

Pest Control- Power                250.00   05/01/2012   05/31/2012      61010                250.00
Exterminators


Water & Sewer - MDWS             3,393.00   10/21/2011   01/23/2012   54070-00      129     4,656.35

Janitorial Service - TCG         1,055.35   05/05/2012   06/01/2012      60075              1,055.35

Lawn Maintenance - Lukes           750.00   03/01/2012   03/31/2012      60090                750.00
Sawgrass

Electricity/Gas - FPL            1,144.35   04/20/2012   05/22/2012   54050-00              1,144.35


Trash Removal - Waste              474.25   5/1/2012     5/31/2012       61055                474.25
Mangement

Total                                                                                      10,370.30
0T85 Villa Alhambra of Coral Gables Condominium Association, Inc.
Schedule of Security Deposits
May 31, 2012

                                                                                    DEPOSIT              REFUNDS
           UNIT #                     OWNER'S/RENTER'S NAME                  DATE     AMOUNT         DATE   AMOUNT        CK #       BALANCE

             112              Chico Industries                              12/08/09        500.00                                        500.00
             306              Christiana Meitzner                           09/16/09        500.00                                        500.00
             307              Norman Cerna Barquero                         07/28/08        500.00                                        500.00
             307              Norman Cerna Barquero                         12/10/08        500.00 03/12/12     500.00    203                -
             308              Celso Miragaya                                11/18/09        500.00                                        500.00
             310              Joao Fernando Kfouri                          09/16/09        500.00                                        500.00
             311              Maria Riquezes Curiel                         10/05/09        500.00                                        500.00
             311              Maria Riquezes Curiel                         02/01/10        500.00                                        500.00
             312              Mendatta, LLC                                 03/23/09        500.00                                        500.00
             312              Mendatta, LLC                                 07/29/09        500.00                                        500.00
             403              Victor Planchart                              12/15/08        500.00                                        500.00
             403              Victor Planchart                              10/12/09        500.00                                        500.00
             404              Jennifer Homes, Inc.                          03/29/11        250.00                                        250.00
             405              Luciano Visentin                              04/02/09        500.00 12/12/11     500.00    202                -
             406              Mendatta, LLC                                 03/23/09        500.00                                        500.00
             406              Mendatta, LLC                                 08/24/09        500.00                                        500.00
             407              Tito Cabrera Bello                            05/13/09        500.00                                        500.00

                                                                                         $9,750.00            $2,500.00          $      7,250.00

                                                                                         $7,250.00
                              Total

                              Bank fees                                                    (35.00)
                              Cash to transfer to OPR fr bank a/c closure    11/30/10      500.00

                              Cash Balance                                              $ 7,715.00

                              Diff                                                           $0.00
06/19/2012 1:38:30 PM                                                 Prepaid Report
                                           0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC.
                                                                     As of 05/31/2012

Building:   0000 - VILLA ALHAMBRA CONDO ASSOC
            C/O THE CONTINENTAL GROUP INC
            50 ALHAMBRA CIR
            CORAL GABLES, FL 33134


Unit        Resident                  Address                Status Date      Last Pay     Last Pay        Current    Over 30    Over 60    Over 90     Balance
                                                                              Date          Amount                      Days       Days       Days


No Collection Status


0101        01 Randall Gluss          50 Alhambra Cir 101                     06/04/2012        864.69        -0.30                                         -0.30
0103        01 Antonio Espinoza       50 Alhambra Cir 103                     04/02/2012        851.33                                      -1,767.63   -1,767.63
0107        01 Marta Megassini        50 Alhambra Cir 107                     05/30/2012        859.18     -859.18      -20.00                            -879.18
0108        01 Joseph Monagle         50 Alhambra Cir 108                     05/30/2012        851.33     -851.33       -0.24                            -851.57
0110        01 Rober Gordon           50 Alhambra Cir 110                     05/29/2012        851.33     -851.33                                        -851.33
0302        01 Michael E Dearing      50 Alhambra Cir 302                     06/18/2012        412.66     -412.66                                        -412.66
0303        01 Ernesto Velazquez      50 Alhambra Cir 303                     05/30/2012        358.25     -716.50     -383.25    -143.57               -1,243.32
0307        01 Norman Cerna           50 Alhambra Cir 307                     06/07/2012        349.78     -263.91                                        -263.91
0310        01 Joao Fernando Kfouri   50 Alhambra Cir 310                     06/01/2012        349.64                  -50.02                             -50.02
0409        01 Narciso Iturralde      50 Alhambra Cir 409                     06/08/2012        358.25      -79.94                                         -79.94
0410        01 Chandan Sridhar        50 Alhambra Cir 410                     05/15/2012        399.66     -399.66       -0.12                            -399.78


                                                                               Totals:     11             -4,434.81    -453.63    -143.57   -1,767.63   -6,799.64
CL Cleared Collections


0405        01 Luciano Visentin       50 Alhambra Cir 405    03/14/2012       02/29/2012       3,988.54                            -80.00   -2,448.46   -2,528.46


                                                                               Totals:     1                  0.00       0.00      -80.00   -2,448.46   -2,528.46
RM Reminder Notice


0301        01 Juan Gonzalez          50 Alhambra Cir 301    04/18/2011       06/04/2012         479.78                 -49.44                             -49.44
0305        01 Francisco M Perez      50 Alhambra Cir 305    01/13/2011       01/12/2012       4,197.36                                     -2,448.46   -2,448.46
0402        01 Nicole De Delva        50 Alhambra Cir 402    11/16/2011       06/11/2012         412.66     -20.00                                         -20.00
0404        01 Manuel Cao Quintero    50 Alhambra Cir 404    01/17/2012       01/17/2012       4,795.92                                     -2,797.74   -2,797.74
0407        01 Tito Cabrera Bello     50 Alhambra Cir 407    10/18/2011       06/04/2012         349.78    -288.82                                        -288.82


                                                                               Totals:     5               -308.82      -49.44      0.00    -5,246.20   -5,604.46
NL No Letters




Page: 1
06/19/2012 1:38:30 PM                                              Prepaid Report
                                        0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC.
                                                                  As of 05/31/2012

Building:   0000 - VILLA ALHAMBRA CONDO ASSOC
            C/O THE CONTINENTAL GROUP INC
            50 ALHAMBRA CIR
            CORAL GABLES, FL 33134


Unit        Resident               Address                       Status Date   Last Pay     Last Pay      Current    Over 30    Over 60    Over 90      Balance
                                                                               Date          Amount                    Days       Days       Days


0408        01 Fernando Perez      50 Alhambra Cir 408           07/06/2011    01/11/2012       267.48                                      -427.48      -427.48


                                                                                Totals:     1                0.00       0.00       0.00     -427.48      -427.48

            0000 Totals:                                                                                 -4,743.63    -503.07    -223.57   -9,889.77   -15,360.04
                                   MM Maintenance Fees                                                   -4,743.63    -503.07    -143.57   -9,859.77   -15,250.04
                                   LF Late Fees                                                               0.00       0.00     -50.00      -25.00       -75.00
                                   RN Reminder Collection Cost                                                0.00       0.00      -5.00       -5.00       -10.00
                                   DN Demand Collection Cost                                                  0.00       0.00     -25.00        0.00       -25.00


            Grand Totals:                                                                                -4,743.63    -503.07    -223.57   -9,889.77   -15,360.04
                                   MM Maintenance Fees                                                   -4,743.63    -503.07    -143.57   -9,859.77   -15,250.04
                                   LF Late Fees                                                               0.00       0.00     -50.00      -25.00       -75.00
                                   RN Reminder Collection Cost                                                0.00       0.00      -5.00       -5.00       -10.00
                                   DN Demand Collection Cost                                                  0.00       0.00     -25.00        0.00       -25.00




Page: 2
0T85 Villa Alhambra of Coral Gables Condominium Association, Inc.
Income Statement - Schedule of Prior Year Expense
May 31, 2012


                                                                        Service       GL Code 70298
Description                                GL Code          Date         Period          Amount

Window Services Accrual 2011                61075                     04/11-12/11          (4500.00)
Water & Sewer Accrual 2011                 54070-00                    12/31/2011           (456.74)
R&M-Trush Chute - Ecolo- Ck#20402           70119         02/06/12   06/01-06/30/11           60.00


                                                                                            .
Total                                                                                 $   (4,896.74)

More Related Content

What's hot

coventry health care annual reports 2004
coventry health care annual reports 2004coventry health care annual reports 2004
coventry health care annual reports 2004finance27
 
Danske bank 3 t 2011
Danske bank 3 t 2011Danske bank 3 t 2011
Danske bank 3 t 2011Frank Ragol
 
coventry health care annual reports 2006
coventry health care annual reports 2006coventry health care annual reports 2006
coventry health care annual reports 2006finance27
 
emerson electricl Proxy Statement for 2009 Annual Shareholders Meeting
emerson electricl Proxy Statement for 2009 Annual Shareholders Meeting  emerson electricl Proxy Statement for 2009 Annual Shareholders Meeting
emerson electricl Proxy Statement for 2009 Annual Shareholders Meeting finance12
 
morgan stanley Annual Reports 2001
morgan stanley  Annual Reports 2001 morgan stanley  Annual Reports 2001
morgan stanley Annual Reports 2001 finance2
 
northan trust corp.FINALNTSummary
northan trust corp.FINALNTSummarynorthan trust corp.FINALNTSummary
northan trust corp.FINALNTSummaryfinance38
 
allstate Financial Section 2001
allstate Financial Section 2001allstate Financial Section 2001
allstate Financial Section 2001finance7
 
City Council March 5, 2013 Risk Management Actuary 2012
City Council March 5, 2013 Risk Management Actuary 2012City Council March 5, 2013 Risk Management Actuary 2012
City Council March 5, 2013 Risk Management Actuary 2012City of San Angelo Texas
 
allstate Financial Section 1999
allstate Financial Section 1999allstate Financial Section 1999
allstate Financial Section 1999finance7
 
Apresentação do evento santander securities – 17 e 18052010
Apresentação do evento santander securities – 17 e 18052010Apresentação do evento santander securities – 17 e 18052010
Apresentação do evento santander securities – 17 e 18052010risantander
 
Nordnet Q3 2011 report
Nordnet Q3 2011 reportNordnet Q3 2011 report
Nordnet Q3 2011 reportNordnet
 
ecolab 2003BusinessDescription
ecolab  2003BusinessDescriptionecolab  2003BusinessDescription
ecolab 2003BusinessDescriptionfinance37
 
reliance steel & aluminum 2005_Annual_Report
reliance steel & aluminum  2005_Annual_Reportreliance steel & aluminum  2005_Annual_Report
reliance steel & aluminum 2005_Annual_Reportfinance32
 
allstate Financial Section 2000
allstate Financial Section 2000allstate Financial Section 2000
allstate Financial Section 2000finance7
 
danaher 04-4Q-REL
danaher 04-4Q-RELdanaher 04-4Q-REL
danaher 04-4Q-RELfinance24
 
Teton Valley Recycling, Llc Financial Plan
Teton Valley Recycling, Llc Financial PlanTeton Valley Recycling, Llc Financial Plan
Teton Valley Recycling, Llc Financial PlanScot Acocks
 
regions 3Q 08 SUPP 1
regions 3Q 08 SUPP 1regions 3Q 08 SUPP 1
regions 3Q 08 SUPP 1finance25
 

What's hot (19)

coventry health care annual reports 2004
coventry health care annual reports 2004coventry health care annual reports 2004
coventry health care annual reports 2004
 
Danske bank 3 t 2011
Danske bank 3 t 2011Danske bank 3 t 2011
Danske bank 3 t 2011
 
2011 q4
2011 q42011 q4
2011 q4
 
coventry health care annual reports 2006
coventry health care annual reports 2006coventry health care annual reports 2006
coventry health care annual reports 2006
 
emerson electricl Proxy Statement for 2009 Annual Shareholders Meeting
emerson electricl Proxy Statement for 2009 Annual Shareholders Meeting  emerson electricl Proxy Statement for 2009 Annual Shareholders Meeting
emerson electricl Proxy Statement for 2009 Annual Shareholders Meeting
 
morgan stanley Annual Reports 2001
morgan stanley  Annual Reports 2001 morgan stanley  Annual Reports 2001
morgan stanley Annual Reports 2001
 
northan trust corp.FINALNTSummary
northan trust corp.FINALNTSummarynorthan trust corp.FINALNTSummary
northan trust corp.FINALNTSummary
 
allstate Financial Section 2001
allstate Financial Section 2001allstate Financial Section 2001
allstate Financial Section 2001
 
Fm
FmFm
Fm
 
City Council March 5, 2013 Risk Management Actuary 2012
City Council March 5, 2013 Risk Management Actuary 2012City Council March 5, 2013 Risk Management Actuary 2012
City Council March 5, 2013 Risk Management Actuary 2012
 
allstate Financial Section 1999
allstate Financial Section 1999allstate Financial Section 1999
allstate Financial Section 1999
 
Apresentação do evento santander securities – 17 e 18052010
Apresentação do evento santander securities – 17 e 18052010Apresentação do evento santander securities – 17 e 18052010
Apresentação do evento santander securities – 17 e 18052010
 
Nordnet Q3 2011 report
Nordnet Q3 2011 reportNordnet Q3 2011 report
Nordnet Q3 2011 report
 
ecolab 2003BusinessDescription
ecolab  2003BusinessDescriptionecolab  2003BusinessDescription
ecolab 2003BusinessDescription
 
reliance steel & aluminum 2005_Annual_Report
reliance steel & aluminum  2005_Annual_Reportreliance steel & aluminum  2005_Annual_Report
reliance steel & aluminum 2005_Annual_Report
 
allstate Financial Section 2000
allstate Financial Section 2000allstate Financial Section 2000
allstate Financial Section 2000
 
danaher 04-4Q-REL
danaher 04-4Q-RELdanaher 04-4Q-REL
danaher 04-4Q-REL
 
Teton Valley Recycling, Llc Financial Plan
Teton Valley Recycling, Llc Financial PlanTeton Valley Recycling, Llc Financial Plan
Teton Valley Recycling, Llc Financial Plan
 
regions 3Q 08 SUPP 1
regions 3Q 08 SUPP 1regions 3Q 08 SUPP 1
regions 3Q 08 SUPP 1
 

Viewers also liked

Villa alhambra financials 2011
Villa alhambra financials 2011Villa alhambra financials 2011
Villa alhambra financials 2011VillaAlhambra
 
Villa Alhambra Owners Meeting Presentation 3-19-2012 (meeting version)
Villa Alhambra Owners Meeting Presentation 3-19-2012 (meeting version)Villa Alhambra Owners Meeting Presentation 3-19-2012 (meeting version)
Villa Alhambra Owners Meeting Presentation 3-19-2012 (meeting version)VillaAlhambra
 
Villa Alhambra Financials Aug. 2012
Villa Alhambra Financials Aug. 2012Villa Alhambra Financials Aug. 2012
Villa Alhambra Financials Aug. 2012VillaAlhambra
 
Villa Alhambra Financials Apr. 2012
Villa Alhambra Financials Apr. 2012Villa Alhambra Financials Apr. 2012
Villa Alhambra Financials Apr. 2012VillaAlhambra
 
Villa Alhambra Rules and Regulations 12-10-10
Villa Alhambra Rules and Regulations 12-10-10Villa Alhambra Rules and Regulations 12-10-10
Villa Alhambra Rules and Regulations 12-10-10VillaAlhambra
 
Villa Alhambra Financials Sept. 2012
Villa Alhambra Financials Sept. 2012Villa Alhambra Financials Sept. 2012
Villa Alhambra Financials Sept. 2012VillaAlhambra
 
Villa Alhambra 2013 Budget Meeting Notice
Villa Alhambra 2013 Budget Meeting NoticeVilla Alhambra 2013 Budget Meeting Notice
Villa Alhambra 2013 Budget Meeting NoticeVillaAlhambra
 
Waste Management Contract - Villa Alhambra
Waste Management Contract - Villa AlhambraWaste Management Contract - Villa Alhambra
Waste Management Contract - Villa AlhambraVillaAlhambra
 

Viewers also liked (8)

Villa alhambra financials 2011
Villa alhambra financials 2011Villa alhambra financials 2011
Villa alhambra financials 2011
 
Villa Alhambra Owners Meeting Presentation 3-19-2012 (meeting version)
Villa Alhambra Owners Meeting Presentation 3-19-2012 (meeting version)Villa Alhambra Owners Meeting Presentation 3-19-2012 (meeting version)
Villa Alhambra Owners Meeting Presentation 3-19-2012 (meeting version)
 
Villa Alhambra Financials Aug. 2012
Villa Alhambra Financials Aug. 2012Villa Alhambra Financials Aug. 2012
Villa Alhambra Financials Aug. 2012
 
Villa Alhambra Financials Apr. 2012
Villa Alhambra Financials Apr. 2012Villa Alhambra Financials Apr. 2012
Villa Alhambra Financials Apr. 2012
 
Villa Alhambra Rules and Regulations 12-10-10
Villa Alhambra Rules and Regulations 12-10-10Villa Alhambra Rules and Regulations 12-10-10
Villa Alhambra Rules and Regulations 12-10-10
 
Villa Alhambra Financials Sept. 2012
Villa Alhambra Financials Sept. 2012Villa Alhambra Financials Sept. 2012
Villa Alhambra Financials Sept. 2012
 
Villa Alhambra 2013 Budget Meeting Notice
Villa Alhambra 2013 Budget Meeting NoticeVilla Alhambra 2013 Budget Meeting Notice
Villa Alhambra 2013 Budget Meeting Notice
 
Waste Management Contract - Villa Alhambra
Waste Management Contract - Villa AlhambraWaste Management Contract - Villa Alhambra
Waste Management Contract - Villa Alhambra
 

Similar to Villa Alhambra Financials May 2012

2009 annual md&a & audited financial statements
2009 annual md&a & audited financial statements2009 annual md&a & audited financial statements
2009 annual md&a & audited financial statementsProphecy Corp
 
xcel energy 7_17SPS10Q2006Q3
xcel energy 7_17SPS10Q2006Q3xcel energy 7_17SPS10Q2006Q3
xcel energy 7_17SPS10Q2006Q3finance26
 
2009 q3 md&a & interim financial statements
2009 q3 md&a & interim financial statements2009 q3 md&a & interim financial statements
2009 q3 md&a & interim financial statementsProphecy Corp
 
Q4 MD&A & Interim Financial Statements 2009
Q4 MD&A & Interim Financial Statements 2009Q4 MD&A & Interim Financial Statements 2009
Q4 MD&A & Interim Financial Statements 2009Prophecy Plat
 
Sample Financial Statements from Jazzit Fundamentals
Sample Financial Statements from Jazzit FundamentalsSample Financial Statements from Jazzit Fundamentals
Sample Financial Statements from Jazzit FundamentalsJazzit
 
xcel energy NSP-WI_Q210-Q2008
xcel energy NSP-WI_Q210-Q2008xcel energy NSP-WI_Q210-Q2008
xcel energy NSP-WI_Q210-Q2008finance26
 
xcel energy NSP-WI_Q210-Q2008
xcel energy NSP-WI_Q210-Q2008xcel energy NSP-WI_Q210-Q2008
xcel energy NSP-WI_Q210-Q2008finance26
 
2008 annual audited financial statements
2008 annual audited financial statements2008 annual audited financial statements
2008 annual audited financial statementsProphecy Corp
 
2012 hcs영문감사보고서
2012 hcs영문감사보고서2012 hcs영문감사보고서
2012 hcs영문감사보고서Hyundai Finance
 
2009 Q2 md&a & interim financial statements
2009 Q2 md&a & interim financial statements2009 Q2 md&a & interim financial statements
2009 Q2 md&a & interim financial statementsProphecy Corp
 
2009 Q1 interim financial statements
2009 Q1 interim financial statements2009 Q1 interim financial statements
2009 Q1 interim financial statementsProphecy Corp
 
China youthmediaannualreport2008
China youthmediaannualreport2008China youthmediaannualreport2008
China youthmediaannualreport2008Michael4585
 
xcel energy SPS_Q210-Q2008
xcel energy SPS_Q210-Q2008xcel energy SPS_Q210-Q2008
xcel energy SPS_Q210-Q2008finance26
 
xcel energy SPS_Q210-Q2008
xcel energy SPS_Q210-Q2008xcel energy SPS_Q210-Q2008
xcel energy SPS_Q210-Q2008finance26
 
Midterm solutions
Midterm solutionsMidterm solutions
Midterm solutionsemahacct
 

Similar to Villa Alhambra Financials May 2012 (20)

2009 annual md&a & audited financial statements
2009 annual md&a & audited financial statements2009 annual md&a & audited financial statements
2009 annual md&a & audited financial statements
 
xcel energy 7_17SPS10Q2006Q3
xcel energy 7_17SPS10Q2006Q3xcel energy 7_17SPS10Q2006Q3
xcel energy 7_17SPS10Q2006Q3
 
2009 q3 md&a & interim financial statements
2009 q3 md&a & interim financial statements2009 q3 md&a & interim financial statements
2009 q3 md&a & interim financial statements
 
Q4 MD&A & Interim Financial Statements 2009
Q4 MD&A & Interim Financial Statements 2009Q4 MD&A & Interim Financial Statements 2009
Q4 MD&A & Interim Financial Statements 2009
 
credit-suisse supplements
credit-suisse supplementscredit-suisse supplements
credit-suisse supplements
 
Bgic
BgicBgic
Bgic
 
Sample Financial Statements from Jazzit Fundamentals
Sample Financial Statements from Jazzit FundamentalsSample Financial Statements from Jazzit Fundamentals
Sample Financial Statements from Jazzit Fundamentals
 
xcel energy NSP-WI_Q210-Q2008
xcel energy NSP-WI_Q210-Q2008xcel energy NSP-WI_Q210-Q2008
xcel energy NSP-WI_Q210-Q2008
 
xcel energy NSP-WI_Q210-Q2008
xcel energy NSP-WI_Q210-Q2008xcel energy NSP-WI_Q210-Q2008
xcel energy NSP-WI_Q210-Q2008
 
2008 annual audited financial statements
2008 annual audited financial statements2008 annual audited financial statements
2008 annual audited financial statements
 
2012 hcs영문감사보고서
2012 hcs영문감사보고서2012 hcs영문감사보고서
2012 hcs영문감사보고서
 
Tax Hearing
Tax HearingTax Hearing
Tax Hearing
 
Balanço 2009
Balanço 2009Balanço 2009
Balanço 2009
 
Q1 2009 Earning Report of Health Grades, Inc.
Q1 2009 Earning Report of Health Grades, Inc.Q1 2009 Earning Report of Health Grades, Inc.
Q1 2009 Earning Report of Health Grades, Inc.
 
2009 Q2 md&a & interim financial statements
2009 Q2 md&a & interim financial statements2009 Q2 md&a & interim financial statements
2009 Q2 md&a & interim financial statements
 
2009 Q1 interim financial statements
2009 Q1 interim financial statements2009 Q1 interim financial statements
2009 Q1 interim financial statements
 
China youthmediaannualreport2008
China youthmediaannualreport2008China youthmediaannualreport2008
China youthmediaannualreport2008
 
xcel energy SPS_Q210-Q2008
xcel energy SPS_Q210-Q2008xcel energy SPS_Q210-Q2008
xcel energy SPS_Q210-Q2008
 
xcel energy SPS_Q210-Q2008
xcel energy SPS_Q210-Q2008xcel energy SPS_Q210-Q2008
xcel energy SPS_Q210-Q2008
 
Midterm solutions
Midterm solutionsMidterm solutions
Midterm solutions
 

More from VillaAlhambra

Gerri Brod Written Request Response E-mail 3-5-2012
Gerri Brod Written Request Response E-mail 3-5-2012Gerri Brod Written Request Response E-mail 3-5-2012
Gerri Brod Written Request Response E-mail 3-5-2012VillaAlhambra
 
Dania Fernandez Cease and Desist Letter 2 2012
Dania Fernandez Cease and Desist Letter 2 2012Dania Fernandez Cease and Desist Letter 2 2012
Dania Fernandez Cease and Desist Letter 2 2012VillaAlhambra
 
Written Request E-mail 3-29-2012
Written Request E-mail 3-29-2012Written Request E-mail 3-29-2012
Written Request E-mail 3-29-2012VillaAlhambra
 
Florida Statute Chapter 718
Florida Statute Chapter 718Florida Statute Chapter 718
Florida Statute Chapter 718VillaAlhambra
 
June 2011 Villa Alhambra Board Minutes
June 2011 Villa Alhambra Board MinutesJune 2011 Villa Alhambra Board Minutes
June 2011 Villa Alhambra Board MinutesVillaAlhambra
 
The Continental Group Contract - Villa Alhambra
The Continental Group Contract - Villa AlhambraThe Continental Group Contract - Villa Alhambra
The Continental Group Contract - Villa AlhambraVillaAlhambra
 
SIS Contract - Villa Alhambra
SIS Contract - Villa AlhambraSIS Contract - Villa Alhambra
SIS Contract - Villa AlhambraVillaAlhambra
 
Power Exterminators Contract - Villa Alhambra
Power Exterminators Contract - Villa AlhambraPower Exterminators Contract - Villa Alhambra
Power Exterminators Contract - Villa AlhambraVillaAlhambra
 
Otis Elevator Contract - Villa Alhambra
Otis Elevator Contract - Villa AlhambraOtis Elevator Contract - Villa Alhambra
Otis Elevator Contract - Villa AlhambraVillaAlhambra
 
Lukes Sawgrass Landscaping Maintenance Contract - Villa Alhambra
Lukes Sawgrass Landscaping Maintenance Contract - Villa AlhambraLukes Sawgrass Landscaping Maintenance Contract - Villa Alhambra
Lukes Sawgrass Landscaping Maintenance Contract - Villa AlhambraVillaAlhambra
 
Hivac Contract - Villa Alhambra
Hivac Contract - Villa AlhambraHivac Contract - Villa Alhambra
Hivac Contract - Villa AlhambraVillaAlhambra
 
Halpern Rodriguez Contract - Villa Alhambra
Halpern Rodriguez Contract - Villa AlhambraHalpern Rodriguez Contract - Villa Alhambra
Halpern Rodriguez Contract - Villa AlhambraVillaAlhambra
 
Ecolo Odor Control Contract - Villa Alhambra
Ecolo Odor Control Contract - Villa AlhambraEcolo Odor Control Contract - Villa Alhambra
Ecolo Odor Control Contract - Villa AlhambraVillaAlhambra
 
Criterium Inspection Engineers Contract - Villa Alhambra
Criterium Inspection Engineers Contract - Villa AlhambraCriterium Inspection Engineers Contract - Villa Alhambra
Criterium Inspection Engineers Contract - Villa AlhambraVillaAlhambra
 
AT&T Contract - Villa Alhambra
AT&T Contract - Villa AlhambraAT&T Contract - Villa Alhambra
AT&T Contract - Villa AlhambraVillaAlhambra
 
Alpine Towing Contract - Villa Alhambra
Alpine Towing Contract - Villa AlhambraAlpine Towing Contract - Villa Alhambra
Alpine Towing Contract - Villa AlhambraVillaAlhambra
 
Hallway-Lobby roject e-mail 1-9-2012
Hallway-Lobby roject e-mail 1-9-2012Hallway-Lobby roject e-mail 1-9-2012
Hallway-Lobby roject e-mail 1-9-2012VillaAlhambra
 
Response to December newsletter
Response to December  newsletterResponse to December  newsletter
Response to December newsletterVillaAlhambra
 

More from VillaAlhambra (19)

Gerri Brod Written Request Response E-mail 3-5-2012
Gerri Brod Written Request Response E-mail 3-5-2012Gerri Brod Written Request Response E-mail 3-5-2012
Gerri Brod Written Request Response E-mail 3-5-2012
 
Dania Fernandez Cease and Desist Letter 2 2012
Dania Fernandez Cease and Desist Letter 2 2012Dania Fernandez Cease and Desist Letter 2 2012
Dania Fernandez Cease and Desist Letter 2 2012
 
Carjacking Warning
Carjacking WarningCarjacking Warning
Carjacking Warning
 
Written Request E-mail 3-29-2012
Written Request E-mail 3-29-2012Written Request E-mail 3-29-2012
Written Request E-mail 3-29-2012
 
Florida Statute Chapter 718
Florida Statute Chapter 718Florida Statute Chapter 718
Florida Statute Chapter 718
 
June 2011 Villa Alhambra Board Minutes
June 2011 Villa Alhambra Board MinutesJune 2011 Villa Alhambra Board Minutes
June 2011 Villa Alhambra Board Minutes
 
The Continental Group Contract - Villa Alhambra
The Continental Group Contract - Villa AlhambraThe Continental Group Contract - Villa Alhambra
The Continental Group Contract - Villa Alhambra
 
SIS Contract - Villa Alhambra
SIS Contract - Villa AlhambraSIS Contract - Villa Alhambra
SIS Contract - Villa Alhambra
 
Power Exterminators Contract - Villa Alhambra
Power Exterminators Contract - Villa AlhambraPower Exterminators Contract - Villa Alhambra
Power Exterminators Contract - Villa Alhambra
 
Otis Elevator Contract - Villa Alhambra
Otis Elevator Contract - Villa AlhambraOtis Elevator Contract - Villa Alhambra
Otis Elevator Contract - Villa Alhambra
 
Lukes Sawgrass Landscaping Maintenance Contract - Villa Alhambra
Lukes Sawgrass Landscaping Maintenance Contract - Villa AlhambraLukes Sawgrass Landscaping Maintenance Contract - Villa Alhambra
Lukes Sawgrass Landscaping Maintenance Contract - Villa Alhambra
 
Hivac Contract - Villa Alhambra
Hivac Contract - Villa AlhambraHivac Contract - Villa Alhambra
Hivac Contract - Villa Alhambra
 
Halpern Rodriguez Contract - Villa Alhambra
Halpern Rodriguez Contract - Villa AlhambraHalpern Rodriguez Contract - Villa Alhambra
Halpern Rodriguez Contract - Villa Alhambra
 
Ecolo Odor Control Contract - Villa Alhambra
Ecolo Odor Control Contract - Villa AlhambraEcolo Odor Control Contract - Villa Alhambra
Ecolo Odor Control Contract - Villa Alhambra
 
Criterium Inspection Engineers Contract - Villa Alhambra
Criterium Inspection Engineers Contract - Villa AlhambraCriterium Inspection Engineers Contract - Villa Alhambra
Criterium Inspection Engineers Contract - Villa Alhambra
 
AT&T Contract - Villa Alhambra
AT&T Contract - Villa AlhambraAT&T Contract - Villa Alhambra
AT&T Contract - Villa Alhambra
 
Alpine Towing Contract - Villa Alhambra
Alpine Towing Contract - Villa AlhambraAlpine Towing Contract - Villa Alhambra
Alpine Towing Contract - Villa Alhambra
 
Hallway-Lobby roject e-mail 1-9-2012
Hallway-Lobby roject e-mail 1-9-2012Hallway-Lobby roject e-mail 1-9-2012
Hallway-Lobby roject e-mail 1-9-2012
 
Response to December newsletter
Response to December  newsletterResponse to December  newsletter
Response to December newsletter
 

Villa Alhambra Financials May 2012

  • 1. VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. FINANCIAL STATEMENTS For the period ending May 31, 2012 FOR MANAGEMENT PURPOSES ONLY Notes: 1. Effective December 31, 2010 through December 31, 2012 as part of the Reform and Consumer Protection Act, all deposits held in non-interest bearing transaction accounts (checking accounts) will be fully insured, regardless of the amount in the account, at all FDIC-Insured institutions. For all accounts, including interest bearing accounts that do not qualify for the unlimited FDIC insurance, FDIC coverage is now permanently set at $250,000 per depositor at FDIC insured institutions. 2. Financial information is provided for owners who are members of this association only. The information is believed to be accurate as of the date the documents are posted. Any owner receiving this information shall not use the information in any way which is inconsistent with the requirements of governing state or federal law.
  • 2. 06/21/2012 9:44:36 AM Standard_Balance_Sheet 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. 05/31/2012 THE CONTINENTAL GROUP, INC. 2950 N 28 TERRACE Hollywood FL 33020 Account Description As of Prior Month Inc/(Dec) May ASSETS **CURRENT ASSETS 10010 13 Cash-Operating - Bank United 95,760 67,520 28,240 10050 00 Cash In Transit - Oper 0 33,331 (33,331) 10200 Due (To)/From Reserves 0 (3,480) 3,480 10300 Accounts Receivable 139 808 (669) 10500 Prepaid Insurance 31,017 7,764 23,253 10505 Prepaid Expenses 4,398 2,063 2,335 12090 13 Cash-Deposits Bank United 7,715 7,715 0 **TOTAL CURRENT ASSETS $139,028 $115,720 $23,308 **RESTRICTED FUNDS 12010 13 Cash-Reserves - Bank United 17,406 10,442 6,963 12045 Due (To)/From Operating 0 3,480 (3,480) **TOTAL RESTRICTED FUNDS $17,406 $13,922 $3,483 **OTHER ASSETS 19010 Utility Deposits 3,874 3,874 0 **TOTAL OTHER ASSETS $3,874 $3,874 $0 **TOTAL ASSETS $160,308 $133,517 $26,791 LIABILITIES **CURRENT LIABILITIES 20005 Collection Fees due 35 25 10 20010 Accrued Expenses 10,370 8,465 1,906 20030 Insurance Payable 23,456 0 23,456 20080 Security Deposits 7,250 7,250 0 20100 Prepaid Assessments 15,360 18,259 (2,899) **TOTAL CURRENT LIABILITIES $56,471 $33,999 $22,472 **RESERVE LIABILITIES 30000 01 Reserves A/C Equipment 2,329 1,863 466 30000 113d Reserves Bldg 1 Ext Painting 7,552 6,042 1,510 30000 113g Reserves Bldg 1 Roofing 5,670 4,536 1,134 30000 113q Reserves Bldg 1 Elevator 1,845 1,476 369 30080 Reserve-Interest 10 5 5 **TOTAL RESERVE LIABILITIES $17,406 $13,922 $3,484 **TOTAL LIABILITIES $73,877 $47,921 $25,956 EQUITY **MEMBERS EQUITY 38015 Cap Contribution Int 310 310 0 38880 Fund Balance 76,789 76,789 0 Current Year Net Income/(Loss) $9,332 $8,497 $835 Page 1 of 2
  • 3. 06/21/2012 9:44:36 AM Standard_Balance_Sheet 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. 05/31/2012 THE CONTINENTAL GROUP, INC. 2950 N 28 TERRACE Hollywood FL 33020 Account Description As of Prior Month Inc/(Dec) May **TOTAL MEMBERS EQUITY $86,431 $85,596 $835 **TOTAL LIABILITIES & EQUITY $160,308 $133,517 $26,791 Page 2 of 2
  • 4. 06/21/2012 9:39:40 AM Income Statement Budget vs Actual 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. 05/31/2012 THE CONTINENTAL GROUP, INC. 2950 N 28 TERRACE Hollywood FL 33020 Account Description May May May YTD Actual YTD Variance Actual Budget Variance Budget REVENUE 40000 Owner Assessments 16,483 16,483 0 82,414 82,415 (1) 40002 00 Reserve Income 3,479 3,479 0 17,396 17,396 0 40011 Late Fee Income 50 0 50 267 0 267 40025 Returned Check Fees 0 0 0 60 0 60 40030 Screening Fees 0 0 0 175 0 175 40033 Parking Income 100 0 100 28,300 0 28,300 40060 Gate/Key Cards 300 0 300 455 0 455 40080 Interest Income 0 0 0 49 0 49 40081 Reserve Interest 5 0 5 10 0 10 **TOTAL REVENUE $20,417 $19,962 $455 $129,126 $99,811 $29,315 EXPENSES **ADMINISTRATIVE 50005 Accounting Fees 208 208 0 1,040 1,040 0 50012 00 Bad Debts 0 0 0 1 0 (1) 50015 Bank Charges 0 8 8 30 40 10 50045 00 Legal Fees 1,950 500 (1,450) 9,401 2,500 (6,901) 50048 Annual Condo Fees 12 12 0 60 60 0 50050 00 License,Taxes,Permit 70 50 (20) 293 250 (43) 50050 15 License,Taxes,Permit - Ele 0 21 21 266 105 (161) 50053 Corporate Annual Rep 5 5 0 26 25 (1) 50075 Office Supplies 0 100 100 45 500 455 50090 00 Professional Fees 0 208 208 0 1,040 1,040 50090 30 Professional Fees - Ins. A 0 83 83 0 415 415 50090 45 Professional Fees - Reserv 0 458 458 0 2,290 2,290 50100 Screening Fees 0 0 0 100 0 (100) 50110 Miscellaneous 150 56 (94) 151 280 129 **TOTAL ADMINISTRATIVE $2,395 $1,709 ($686) $11,411 $8,545 ($2,866) **PROPERTY INSURANCE 52030 Multiperil Insurance 2,739 2,517 (222) 12,677 12,585 (92) **TOTAL PROPERTY INSURANCE $2,739 $2,517 ($222) $12,677 $12,585 ($92) **UTILITIES 54050 00 Electricity/Gas 1,144 1,167 23 4,420 5,835 1,415 54070 00 Water & Sewer 1,119 1,292 173 5,033 6,460 1,427 54100 00 Telephone 744 492 (252) 3,223 2,460 (763) **TOTAL UTILITIES $3,007 $2,951 ($56) $12,676 $14,755 $2,079 **CONTRACTS 60023 Carpet Contract 0 125 125 0 625 625 60035 Elevator Contract 555 495 (60) 2,777 2,475 (302) 60046 30 Equipment Contract - Life 65 160 95 548 800 252 60065 Access System Maintenance 428 400 (28) 2,140 2,000 (140) 60066 Health Benefits (192) 125 317 576 625 49 60074 Hvac System 250 250 0 1,250 1,250 0 60075 Janitorial Service 1,055 1,410 355 6,111 7,050 939 60090 Lawn Maintenance 620 750 130 3,490 3,750 260 61000 Management Services 950 1,574 624 7,150 7,870 720 Page 1 of 2
  • 5. 06/21/2012 9:39:40 AM Income Statement Budget vs Actual 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. 05/31/2012 THE CONTINENTAL GROUP, INC. 2950 N 28 TERRACE Hollywood FL 33020 Account Description May May May YTD Actual YTD Variance Actual Budget Variance Budget 61010 Pest Control 250 250 0 1,250 1,250 0 61055 Trash Removal 474 300 (174) 2,434 1,500 (934) 61075 Window Services 0 417 417 0 2,085 2,085 **TOTAL CONTRACTS $4,456 $6,256 $1,800 $27,726 $31,280 $3,554 **REPAIRS/MAINTENANCE 70005 R&M-Air Conditioning 0 83 83 787 415 (372) 70025 R&M-Building 348 83 (265) 660 415 (245) 70038 R&M-Driveway 0 100 100 0 500 500 70043 63 Repairs/Maintenance Painti 0 83 83 0 415 415 70045 R&M-Electrical 869 250 (619) 1,722 1,250 (472) 70048 32 R&M Equipment - Life Safet 292 42 (250) 1,138 210 (928) 70048 33 R&M Equipment - Mechanical (51) 0 51 0 0 0 70050 R&M-Entry System 457 100 (357) 1,210 500 (710) 70060 R&M-General 0 1,250 1,250 0 6,250 6,250 70119 R&M-Trash Chute 1,023 100 (923) 1,263 500 (763) 70125 R&M-Signage 0 25 25 208 125 (83) 70134 Landscaping 563 167 (396) 563 835 273 70216 R&M Janitorial Supplies 0 100 100 149 500 351 70289 00 Contingency 0 667 667 1,000 3,335 2,335 **TOTAL REPAIRS/MAINTENANCE $3,501 $3,050 ($451) $8,699 $15,250 $6,551 **SPECIAL PROJECTS 74005 00 Special Projects 0 0 0 34,096 0 (34,096) **TOTAL SPECIAL PROJECTS $0 $0 $0 $34,096 $0 ($34,096) **RESERVE TRANSFERS 80000 00 Reserve Transfers 3,479 3,479 0 17,396 17,396 0 80001 Reserve Interest 5 0 (5) 10 0 (10) **TOTAL RESERVE TRANSFERS $3,484 $3,479 ($5) $17,406 $17,396 ($10) **PRIOR YEAR ACTIVITY 70298 00 Prior Year Expense 0 0 0 (4,897) 0 4,897 **TOTAL PRIOR YEAR ACTIVITY $0 $0 $0 ($4,897) $0 $4,897 **TOTAL EXPENSES $19,582 $19,962 $380 $119,794 $99,811 ($19,983) NET INCOME/(LOSS) $835 $0 $835 $9,332 $0 $9,332 Page 2 of 2
  • 6. 06/18/2012 5:16:14 PM Bank Reconciliation 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. OPR2 BANK UNITED OPR As of Date: 05/31/2012 Bank Balance As Of $109,062.49 05/31/2012 Deposits in Transits 0.00 Outstanding Checks AP -13,302.75 _________________ Bank Balance As Of $95,759.74 05/31/2012 Book Balance As Of $95,759.74 05/31/2012 _________________ Adjusted Book Balance $95,759.74
  • 7. 06/18/2012 5:16:14 PM Outstanding Check List 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. OPR2 BANK UNITED OPR For Checks Dated Through: 05/31/2012 Check Date Vendor Type Amount 20392 01/23/2012 HALP00 HALPERN RODRIGUEZ LLP Void $1,425.00 20439 03/12/2012 CONT00 CONTINENTAL GROUP INC. Printed $2,036.26 20474 04/30/2012 FLORA9 FLORIDA FIRE SAFETY INC Printed $160.50 20489 05/14/2012 FLORA9 FLORIDA FIRE SAFETY INC Printed $240.75 20490 05/14/2012 SUNN15 SUNNY GREENS Printed $620.00 20494 05/25/2012 ALVA08 ALVAREZ LOCKSMITH Printed $605.49 20495 05/25/2012 CORN23 CORNERSTONE PROPERTY SERVICES Printed $869.15 20496 05/25/2012 HALP00 HALPERN RODRIGUEZ LLP Printed $1,950.00 20497 05/25/2012 MINO16 MINORCA CONDOMINIUM Printed $150.00 20498 05/25/2012 OTIS00 OTIS ELEVATOR COMPANY Printed $3,470.10 20499 05/25/2012 POWE03 POWER EXTERMINATORS,INC Printed $250.00 20500 05/25/2012 SUNN15 SUNNY GREENS Printed $562.50 20501 05/25/2012 WHRH00 WHR HOLDINGS LLC Printed $963.00 Report Total $13,302.75
  • 8. 06/18/2012 5:16:14 PM Deposits In Transits 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. OPR2 BANK UNITED OPR For Deposits Dated Through: 05/31/2012 Batch Date Description Amount Bank Code Total $0.00
  • 9.
  • 10.
  • 11.
  • 12.
  • 13. 06/19/2012 1:36:07 PM Summary Batch Report for Cash Receipts For Batch No 1 To 999999999 For Batch Dates 05/01/2012 To 05/31/2012 Entity Batch No GL Date Bank Batch Total 0T85 - VILLA ALHAMBRA OF CORAL GABLES 1760401 05/01/2012 OPR2 BANK UNITED OPR 33,330.77 0T85 - VILLA ALHAMBRA OF CORAL GABLES 1760406 05/01/2012 OPR2 BANK UNITED OPR 700.00 0T85 - VILLA ALHAMBRA OF CORAL GABLES 1760697 05/01/2012 OPR2 BANK UNITED OPR 427.48 0T85 - VILLA ALHAMBRA OF CORAL GABLES 1762245 05/02/2012 OPR2 BANK UNITED OPR 358.25 0T85 - VILLA ALHAMBRA OF CORAL GABLES 1763712 05/03/2012 OPR2 BANK UNITED OPR 1,208.96 0T85 - VILLA ALHAMBRA OF CORAL GABLES 1764441 05/03/2012 OPR2 BANK UNITED OPR 479.16 0T85 - VILLA ALHAMBRA OF CORAL GABLES 1765033 05/04/2012 OPR2 BANK UNITED OPR 1,214.47 0T85 - VILLA ALHAMBRA OF CORAL GABLES 1765099 05/04/2012 OPR2 BANK UNITED OPR 479.78 0T85 - VILLA ALHAMBRA OF CORAL GABLES 1766547 05/07/2012 OPR2 BANK UNITED OPR 5,542.04 0T85 - VILLA ALHAMBRA OF CORAL GABLES 1768006 05/08/2012 OPR2 BANK UNITED OPR 770.66 0T85 - VILLA ALHAMBRA OF CORAL GABLES 1768106 05/08/2012 OPR2 BANK UNITED OPR 848.00 0T85 - VILLA ALHAMBRA OF CORAL GABLES 1768939 05/09/2012 OPR2 BANK UNITED OPR 848.00 0T85 - VILLA ALHAMBRA OF CORAL GABLES 1769463 05/09/2012 OPR2 BANK UNITED OPR 412.66 0T85 - VILLA ALHAMBRA OF CORAL GABLES 1770876 05/10/2012 OPR2 BANK UNITED OPR 427.48 0T85 - VILLA ALHAMBRA OF CORAL GABLES 1773436 05/14/2012 OPR2 BANK UNITED OPR 412.66 0T85 - VILLA ALHAMBRA OF CORAL GABLES 1774413 05/15/2012 OPR2 BANK UNITED OPR 399.66 0T85 - VILLA ALHAMBRA OF CORAL GABLES 1777738 05/21/2012 OPR2 BANK UNITED OPR 442.66 0T85 - VILLA ALHAMBRA OF CORAL GABLES 1780671 05/25/2012 OPR2 BANK UNITED OPR 300.00 0T85 - VILLA ALHAMBRA OF CORAL GABLES 1782183 05/29/2012 OPR2 BANK UNITED OPR 851.33 0T85 - VILLA ALHAMBRA OF CORAL GABLES 1782968 05/30/2012 OPR2 BANK UNITED OPR 2,068.76 BANK UNITED OPR Total: 51,522.78 Page: 1
  • 14. 06/19/2012 1:36:44 PM AP Check History Report VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. For Checks Dated 05/01/2012 to 05/31/2012 For All Check Numbers Bank: OPR2 BANK UNITED OPR 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. Check Vendor Ck Date Void Date Workflow Status ACH Vch # Invoice Proc Date GL Acct# Sub GL Desc Inv Amt Amt Paid Vch. Description Print Status 020481 ATT01 AT&T 05/07/2012 166.03 OnSite Released None 2815432 30544466569100 05/07/2012 54100 00 Telephone 166.03 SVC 4/26 - 5/25/12 445/42612 020482 CONT00 CONTINENTAL GROUP INC. 05/07/2012 955.10 Corp Mailed None 2766029 T85/MC012012 03/19/2012 50075 Office Supplies 11.14 January misc chrgs None 2766029 T85/MC012012 03/19/2012 50075 Office Supplies (6.04) Credit postage None 2815436 1205-95557 05/07/2012 61000 Management Services 1,350.00 MAY ADMIN SVCS / CRE None 2815436 1205-95557 05/07/2012 61000 Management Services (400.00) MAY ADMIN SVCS / CRE 020483 GERS00 GERSTLE, ROSEN & 05/07/2012 1,500.00 OnSite Released GOLDENBERG, P. None 2815438 115974 05/07/2012 50090 010 Professional Fees - Accounti 1,500.00 PROFESSIONAL SVCS 020484 WATE14 WATER LEAK DETECTORS INC 05/07/2012 200.00 OnSite Released None 2815437 6371 05/07/2012 70025 R&M-Building 200.00 REPAIR & MAINT 020485 WELL01 WELLS FARGO INSURANCE 05/10/2012 2,536.55 OnSite Released None 2821097 Down-pymt 05/10/2012 20030 Insurance Payable 2,536.55 DOWN PYMT- PROP,UMB,B 020486 ATT01 AT&T 05/14/2012 578.01 OnSite Released None 2823847 30544887520010 05/14/2012 54100 00 Telephone 578.01 SVC 4/25 - 5/24/12 449/42512 020487 CONT00 CONTINENTAL GROUP INC. 05/14/2012 595.32 Corp Mailed None 2823839 065892 05/14/2012 60075 Janitorial Service 595.32 PAYROLL P/E 5/4/12 020488 ECOL00 ECOLO ODOR CONTROL 05/14/2012 60.00 OnSite Released None 2823859 163707 05/14/2012 70119 R&M-Trash Chute 60.00 MAY SERVICES 020489 FLORA9 FLORIDA FIRE SAFETY INC 05/14/2012 240.75 OnSite Released None 2823864 32560 05/14/2012 70048 32 R&M Equipment - Life Safety 240.75 REPAIR & MAINT Page 1 of 3
  • 15. 06/19/2012 1:36:44 PM AP Check History Report VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. For Checks Dated 05/01/2012 to 05/31/2012 For All Check Numbers Bank: OPR2 BANK UNITED OPR 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. Check Vendor Ck Date Void Date Workflow Status ACH Vch # Invoice Proc Date GL Acct# Sub GL Desc Inv Amt Amt Paid Vch. Description Print Status 020490 SUNN15 SUNNY GREENS 05/14/2012 620.00 OnSite Released None 2823868 3001 05/14/2012 60090 Lawn Maintenance 620.00 MAY SERVICES 020491 HIVA00 HI-VAC AIR CONDITIONING SVC 05/21/2012 250.00 OnSite Released None 2831156 1419 05/21/2012 60074 Hvac System 250.00 MAY A/C MAINT 020492 VILL002 VILLA ALHAMBRA 05/24/2012 3,479.00 None ACHPrint 2834746 050112 05/24/2012 12010 13 Cash-Reserves - Bank United 3,479.00 MAY RSV TRANSFER 020493 VILL002 VILLA ALHAMBRA 05/24/2012 3,479.00 None ACHPrint 2834740 040112 05/24/2012 12010 13 Cash-Reserves - Bank United 3,479.00 APRIL TRANSFER 020494 ALVA08 ALVAREZ LOCKSMITH 05/25/2012 605.49 OnSite Released None 2836980 23541 05/25/2012 70025 R&M-Building 148.13 REPAIR & MAINT None 2836990 23543 05/25/2012 70050 R&M-Entry System 457.36 REPAIR & MAINT 020495 CORN23 CORNERSTONE PROPERTY 05/25/2012 869.15 OnSite Released SERVICES None 2836946 3438 05/25/2012 70045 R&M-Electrical 869.15 REPAIR & MAINT 020496 HALP00 HALPERN RODRIGUEZ LLP 05/25/2012 1,950.00 OnSite Released None 2836949 4205 05/25/2012 50045 00 Legal Fees 400.00 3/1-3/28/12 SVCS None 2836954 4097 05/25/2012 50045 00 Legal Fees 1,550.00 1/3-6/12 SVCS 020497 MINO16 MINORCA CONDOMINIUM 05/25/2012 150.00 OnSite Released None 2837010 ROOM 2012 05/25/2012 50110 Miscellaneous 150.00 RSV MEETING ANNUAL ROOM MEETING 020498 OTIS00 OTIS ELEVATOR COMPANY 05/25/2012 3,470.10 OnSite Released None 2837027 TAO08008612 05/25/2012 70048 02 R&M Equipment - Alarm 3,470.10 SVC 6/1 - 11/30/12 020499 POWE03 POWER EXTERMINATORS,INC 05/25/2012 250.00 OnSite Released Page 2 of 3
  • 16. 06/19/2012 1:36:44 PM AP Check History Report VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. For Checks Dated 05/01/2012 to 05/31/2012 For All Check Numbers Bank: OPR2 BANK UNITED OPR 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. Check Vendor Ck Date Void Date Workflow Status ACH Vch # Invoice Proc Date GL Acct# Sub GL Desc Inv Amt Amt Paid Vch. Description Print Status None 2837019 284887 05/25/2012 61010 Pest Control 250.00 IN/OUT CONTROL 020500 SUNN15 SUNNY GREENS 05/25/2012 562.50 OnSite Released None 2837021 3010 05/25/2012 70134 Landscaping 562.50 1.5 PALLET RED MULCH 020501 WHRH00 WHR HOLDINGS LLC 05/25/2012 963.00 OnSite Released None 2836988 FL3389 05/25/2012 70119 R&M-Trash Chute 963.00 REPAIR & MAINT Bank Totals 23,480.00 Total Number of Checks 21 Page 3 of 3
  • 17. 06/15/2012 3:40:52 PM AP Voucher Detail Report 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. For 05/01/2012 05/31/2012 Entity Vch # Vendor Inv # Amount Voucher Description Bank Chk # Chk Date Amount Account: 12010-13 Cash-Reserves - Bank United 0T85 2834740 VILL002 VILLA ALHAMBRA 040112 3,479.00 APRIL TRANSFER OPR2 020493 05/24/2012 3,479.00 0T85 2834746 VILL002 VILLA ALHAMBRA 050112 3,479.00 MAY RSV TRANSFER OPR2 020492 05/24/2012 3,479.00 Account: 12010-13 Cash-Reserves - Bank United 6,958.00 Account: 20030 Insurance Payable 0T85 2821097 WELL01 WELLS FARGO INSU Down-pymt 2,536.55 DOWN PYMT- OPR2 020485 05/10/2012 2,536.55 PROP,UMB,BM,CR Account: 20030 Insurance Payable 2,536.55 Account: 50045-00 Legal Fees 0T85 2836949 HALP00 HALPERN RODRIGUE 4205 400.00 3/1-3/28/12 SVCS OPR2 020496 05/25/2012 400.00 0T85 2836954 HALP00 HALPERN RODRIGUE 4097 1,550.00 1/3-6/12 SVCS OPR2 020496 05/25/2012 1,550.00 Account: 50045-00 Legal Fees 1,950.00 Account: 50090-010 Professional Fees - Accounting 0T85 2815438 GERS00 GERSTLE, ROSEN & 115974 1,500.00 PROFESSIONAL SVCS OPR2 020483 05/07/2012 1,500.00 Account: 50090-010 Professional Fees - Accounting 1,500.00 Account: 50110 Miscellaneous 0T85 2837010 MINO16 MINORCA CONDOMIN ROOM 2012 150.00 RSV MEETING ROOM OPR2 020497 05/25/2012 150.00 ANNUAL MEETING Account: 50110 Miscellaneous 150.00 Account: 54100-00 Telephone 0T85 2815432 ATT01 AT&T 30544466569100 166.03 SVC 4/26 - 5/25/12 OPR2 020481 05/07/2012 166.03 445/42612 0T85 2823847 ATT01 AT&T 30544887520010 578.01 SVC 4/25 - 5/24/12 OPR2 020486 05/14/2012 578.01 449/42512 Account: 54100-00 Telephone 744.04 Account: 60074 Hvac System 0T85 2831156 HIVA00 HI-VAC AIR CONDI 1419 250.00 MAY A/C MAINT OPR2 020491 05/21/2012 250.00 Account: 60074 Hvac System 250.00 Account: 60075 Janitorial Service 0T85 2823839 CONT00 CONTINENTAL GROU 065892 595.32 PAYROLL P/E 5/4/12 OPR2 020487 05/14/2012 595.32 Account: 60075 Janitorial Service 595.32 Account: 60090 Lawn Maintenance 0T85 2823868 SUNN15 SUNNY GREENS 3001 620.00 MAY SERVICES OPR2 020490 05/14/2012 620.00 Account: 60090 Lawn Maintenance 620.00 Account: 61000 Management Services 0T85 2815436 CONT00 CONTINENTAL GROU 1205-95557 1,350.00 MAY ADMIN SVCS / OPR2 020482 05/07/2012 1,350.00 CREDIT 0T85 2815436 CONT00 CONTINENTAL GROU 1205-95557 -400.00 MAY ADMIN SVCS / OPR2 020482 05/07/2012 -400.00 CREDIT Account: 61000 Management Services 950.00 Account: 61010 Pest Control 0T85 2837019 POWE03 POWER 284887 250.00 IN/OUT CONTROL OPR2 020499 05/25/2012 250.00 EXTERMINAT Account: 61010 Pest Control 250.00 Page: 1
  • 18. 06/15/2012 3:40:52 PM AP Voucher Detail Report 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. For 05/01/2012 05/31/2012 Entity Vch # Vendor Inv # Amount Voucher Description Bank Chk # Chk Date Amount Account: 70025 R&M-Building 0T85 2815437 WATE14 WATER LEAK DETEC 6371 200.00 REPAIR & MAINT OPR2 020484 05/07/2012 200.00 0T85 2836980 ALVA08 ALVAREZ LOCKSMIT 23541 148.13 REPAIR & MAINT OPR2 020494 05/25/2012 148.13 Account: 70025 R&M-Building 348.13 Account: 70045 R&M-Electrical 0T85 2836946 CORN23 CORNERSTONE 3438 869.15 REPAIR & MAINT OPR2 020495 05/25/2012 869.15 PROP Account: 70045 R&M-Electrical 869.15 Account: 70048-02 R&M Equipment - Alarm 0T85 2837027 OTIS00 OTIS ELEVATOR CO TAO08008612 3,470.10 SVC 6/1 - 11/30/12 OPR2 020498 05/25/2012 3,470.10 Account: 70048-02 R&M Equipment - Alarm 3,470.10 Account: 70048-32 R&M Equipment - Life Safety 0T85 2823864 FLORA9 FLORIDA FIRE SAF 32560 240.75 REPAIR & MAINT OPR2 020489 05/14/2012 240.75 Account: 70048-32 R&M Equipment - Life Safety 240.75 Account: 70050 R&M-Entry System 0T85 2836990 ALVA08 ALVAREZ LOCKSMIT 23543 457.36 REPAIR & MAINT OPR2 020494 05/25/2012 457.36 Account: 70050 R&M-Entry System 457.36 Account: 70119 R&M-Trash Chute 0T85 2823859 ECOL00 ECOLO ODOR CONTR 163707 60.00 MAY SERVICES OPR2 020488 05/14/2012 60.00 0T85 2836988 WHRH00 WHR HOLDINGS LLC FL3389 963.00 REPAIR & MAINT OPR2 020501 05/25/2012 963.00 Account: 70119 R&M-Trash Chute 1,023.00 Account: 70134 Landscaping 0T85 2837021 SUNN15 SUNNY GREENS 3010 562.50 1.5 PALLET RED MULCH OPR2 020500 05/25/2012 562.50 Account: 70134 Landscaping 562.50 Totals: 23,474.90 23,474.90 Page: 2
  • 19. 06/19/2012 1:37:58 PM Delinquent Report 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. As of 05/31/2012 Building: 0000 - VILLA ALHAMBRA CONDO ASSOC C/O THE CONTINENTAL GROUP INC 50 ALHAMBRA CIR CORAL GABLES, FL 33134 Unit Resident Address Status Date Last Pay Last Pay Current Over 30 Over 60 Over 90 Balance Date Amount Days Days Days CL Cleared Collections 0405 01 Luciano Visentin 50 Alhambra Cir 405 03/14/2012 02/29/2012 3,988.54 30.00 30.00 Totals: 1 0.00 0.00 30.00 0.00 30.00 RM Reminder Notice 0104 01 Alexandra V Mandado 50 Alhambra Cir 104 06/15/2012 06/06/2012 848.00 30.00 47.40 77.40 0311 01 Maria Riquezes 50 Alhambra Cir 311 01/17/2012 06/04/2012 479.16 1.24 1.24 0312 01 Jose Luis Ruiz 50 Alhambra Cir 312 06/15/2012 05/21/2012 442.66 5.00 5.00 5.00 15.00 30.00 Totals: 3 35.00 53.64 5.00 15.00 108.64 0000 Totals: 35.00 53.64 35.00 15.00 138.64 BC Return Check Fees 0.00 0.00 30.00 0.00 30.00 RN Reminder Collection Cost 10.00 10.00 5.00 15.00 40.00 MM Maintenance Fees 0.00 43.64 0.00 0.00 43.64 LF Late Fees 25.00 0.00 0.00 0.00 25.00 Grand Totals: 35.00 53.64 35.00 15.00 138.64 BC Return Check Fees 0.00 0.00 30.00 0.00 30.00 RN Reminder Collection Cost 10.00 10.00 5.00 15.00 40.00 MM Maintenance Fees 0.00 43.64 0.00 0.00 43.64 LF Late Fees 25.00 0.00 0.00 0.00 25.00 Page: 1
  • 20. 06/19/2012 10:19:57 AM Prepaid Insurance Schedule Report 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. Month ending May 31, 2012 Description Policy # From To Total Premium Paid To Date Included in Total Prepaid A/P Expensed Balance Directors & Officers Inv 05/16/2011 05/15/2012 1,106.20 1,106.20 0.00 1,106.20 0.00 051351620 11 Crime Inv 05/16/2011 05/15/2012 205.64 205.64 0.00 205.64 0.00 051351620 11 Boiler & Machinery Inv 05/16/2011 05/15/2012 980.00 980.00 0.00 980.00 0.00 051351620 11 Umbrella Inv 05/16/2011 05/15/2012 2,147.67 2,147.67 0.00 2,147.67 0.00 051351620 11 General Liability Inv 05/16/2011 05/15/2012 3,108.84 3,108.84 0.00 3,108.84 0.00 051351620 11 Wrap Around Inv 05/16/2011 05/15/2012 3,069.24 3,069.24 0.00 3,069.24 0.00 051351620 11 Property Inv 05/16/2011 05/15/2012 19,526.90 19,526.90 0.00 19,526.90 0.00 051351620 11 Property CFP10315 05/16/2012 05/15/2013 20,827.00 2,032.50 18,794.50 912.96 19,914.04 990518 Umbrella TBA 05/16/2012 05/15/2013 2,147.67 209.59 1,938.08 94.08 2,053.59 Boiler & Machinery FBP23252 05/16/2012 05/15/2013 1,079.00 105.30 973.70 47.36 1,031.64 35 Crime 105564327 05/16/2012 05/15/2013 205.64 20.07 185.57 8.96 196.68 2 Directors & Officers 105092690 05/16/2012 05/15/2013 1,106.20 107.95 998.25 48.48 1,057.72 Finance Charge/Taxes N/A 05/16/2012 05/15/2013 626.54 61.14 565.40 27.52 599.02 Package PHPK8445 05/16/2012 05/15/2013 3,245.17 3,245.17 0.00 142.24 3,102.93 86 DIC / Wrap PHPK8445 05/16/2012 05/15/2013 3,201.51 3,201.51 0.00 140.32 3,061.19 90 Total 62,583.22 39,127.72 23,455.50 31,566.41 31,016.81 Expense for the Month Remaining Prepaid Comments Description Policy # Days Per Day Adjustment Total Days Months Directors & Officers Inv 15 3.02 0.88 46.18 0 0.0 52030 051351620 11 Crime Inv 15 0.56 0.68 9.08 0 0.0 52030 051351620 11 Boiler & Machinery Inv 15 2.68 -0.88 39.32 0 0.0 52030 051351620 11 Umbrella Inv 15 5.87 -0.75 87.30 0 0.0 52030 051351620 11 General Liability Inv 15 8.49 1.50 128.85 0 0.0 52030 051351620 11 Wrap Around Inv 15 8.39 -1.50 124.35 0 0.0 52030 051351620 11 Property Inv 15 53.35 0.80 801.05 0 0.0 52030 051351620 11 Property CFP10315 16 57.06 0.00 912.96 349 11.4 52030 990518 Umbrella TBA 16 5.88 0.00 94.08 349 11.4 52030 Boiler & Machinery FBP23252 16 2.96 0.00 47.36 349 11.4 52030 35 Crime 105564327 16 0.56 0.00 8.96 349 11.4 52030 2 Page 1 of 2
  • 21. 06/19/2012 10:19:57 AM Prepaid Insurance Schedule Report 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. Month ending May 31, 2012 Directors & Officers 105092690 16 3.03 0.00 48.48 349 11.4 52030 Finance Charge/Taxes N/A 16 1.72 0.00 27.52 349 11.4 52030 Package PHPK8445 16 8.89 0.00 142.24 349 11.4 52030 86 DIC / Wrap PHPK8445 16 8.77 0.00 140.32 349 11.4 52030 90 Total 171.23 0.73 2,658.05 Page 2 of 2
  • 22. 06/19/2012 12:43:56 PM Prepaid Expenses Schedule Report 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. Month ending May 31, 2012 Description GL Account From To Total Amount Total Exp. Prepaid Balance Long Term Entries Elevator Contract- Otis Elevator 60035 01/01/2012 05/31/2012 2,776.66 555.34 0.00 Equip Contract-Life Safety- Fire Controls 60046-30 01/01/2012 08/31/2012 83.33 10.42 31.23 Annual Condo Fees- Florida DBPR 50048 01/01/2012 12/31/2012 144.00 12.00 84.00 Miami Dade County Buisness Permit 50050-00 01/01/2012 07/31/2012 145.40 20.77 41.55 Florida Fire Safety Annual Inspection 60046-30 01/01/2012 08/31/2012 180.12 22.52 67.52 Fire Alarm System - Florida Fire Safety 60046-30 02/01/2012 12/31/2012 348.08 31.64 221.52 Corporate Annual Rep - FDBR 50053 02/01/2012 12/31/2012 56.10 5.10 35.70 Access System - Security Innovative 60065 03/01/2012 05/31/2012 1,284.00 428.00 0.00 All American - Fire sprinkler & pump Insp. 50050-00 03/01/2012 02/28/2013 595.00 49.58 446.26 Elevator Contract- Otis Elevator 60035 06/01/2012 11/30/2012 3,470.10 0.00 3,470.10 Total 9,082.79 1,135.37 4,397.88 Page 1 of 1
  • 23. 06/18/2012 5:34:49 PM Bank Reconciliation 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. SEC2 BANK UNITED SEC DEP As of Date: 05/31/2012 Bank Balance As Of $7,715.00 05/31/2012 Deposits in Transits 0.00 Outstanding Checks AP 0.00 _________________ Bank Balance As Of $7,715.00 05/31/2012 Book Balance As Of $7,715.00 05/31/2012 _________________ Adjusted Book Balance $7,715.00
  • 24. 06/18/2012 5:34:49 PM Outstanding Check List 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. SEC2 BANK UNITED SEC DEP For Checks Dated Through: 05/31/2012 Check Date Vendor Type Amount Report Total $0.00
  • 25. 06/18/2012 5:34:49 PM Deposits In Transits 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. SEC2 BANK UNITED SEC DEP For Deposits Dated Through: 05/31/2012 Batch Date Description Amount Bank Code Total $0.00
  • 26.
  • 27.
  • 28. 06/18/2012 5:17:10 PM Bank Reconciliation 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. RSV1 BANK UNITED MM RSV As of Date: 05/31/2012 Bank Balance As Of $17,405.62 05/31/2012 Deposits in Transits 0.00 Outstanding Checks AP 0.00 _________________ Bank Balance As Of $17,405.62 05/31/2012 Book Balance As Of $17,400.45 05/31/2012 Adjustments Reserve Interest - RSV1 Bank United 5.17 _________________ Adjusted Book Balance $17,405.62
  • 29. 06/18/2012 5:17:10 PM Outstanding Check List 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. RSV1 BANK UNITED MM RSV For Checks Dated Through: 05/31/2012 Check Date Vendor Type Amount Report Total $0.00
  • 30. 06/18/2012 5:17:10 PM Deposits In Transits 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. RSV1 BANK UNITED MM RSV For Deposits Dated Through: 05/31/2012 Batch Date Description Amount Bank Code Total $0.00
  • 31.
  • 32.
  • 33. 0T85 Villa Alhambra of Coral Gables Condominium Association, Inc. Schedule of Utility Deposits May 31, 2012 19010 Description Account # Date Amount Florida Power and Light 89495-36307 10/29/2008 724.00 Florida Power and Light 89495-36307 10/09 3,150.00 Org pd by Developer Total $ 3,874.00
  • 34. 0T85 Villa Alhambra of Coral Gables Condominium Association, Inc. Schedule of Collection Fees Due May 31, 2012 Reimbursed to The Continental Group, Inc. Description Date Amount Date Check# Amount Collection Charges/Credits 9/30/10 100.00 Collection Charges/Credits 1/31/11 80.00 Collection Charges/Credits 2/11/11 02/14/11 20148 (100.00) Collection Charges/Credits 3/31/11 100.00 03/21/11 20171 (35.00) Collection Charges/Credits 4/30/11 95.00 04/18/11 20196 (15.00) Collection Charges/Credits 5/31/11 80.00 05/09/11 20212 (20.00) Collection Charges/Credits 6/30/11 10.00 06/20/11 20237 (5.00) Collection Charges/Credits 7/31/11 155.00 08/15/11 20279 (30.00) Collection Charges/Credits 8/31/11 (5.00) 11/21/11 Credit/20353 25.00 Collection Charges/Credits 9/30/11 25.00 11/15/11 20345 (415.00) Collection Charges/Credits 10/31/11 30.00 02/13/12 20408 (10.00) Collection Charges/Credits 11/30/11 25.00 03/12/12 20439 (200.00) Collection Charges/Credits 12/31/11 30.00 Collection Charges/Credits 1/31/12 45.00 Collection Charges/Credits 2/29/12 50.00 Collection Charges/Credits 3/31/12 (25.00) Collection Charges/Credits 4/9/12 25.00 Collection Charges/Credits 4/16/12 10.00 Collection Charges/Credits 5/16/12 10.00 Subtotal $ 840.00 $ (805.00) Total Collection Fees Due $ 35.00 Note: Fees charged to homeowners and due to management company for collection correspondence. Remittance occurs only after homeowner receipts have satisfied all association receivable balances.
  • 35. Accrued Expenses Schedule Report 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. Month ending May 31, 2012 Invoice Account Calculated Description From To Days Amount Number Amount Accounting Fees-2011- Gerstle, 1,000.00 01/01/2011 12/31/2011 50005 1,000.00 Rosen, & Goldberg Accounting Fees 2012 1,040.00 01/01/2012 05/31/2012 50005 1,040.00 Pest Control- Power 250.00 05/01/2012 05/31/2012 61010 250.00 Exterminators Water & Sewer - MDWS 3,393.00 10/21/2011 01/23/2012 54070-00 129 4,656.35 Janitorial Service - TCG 1,055.35 05/05/2012 06/01/2012 60075 1,055.35 Lawn Maintenance - Lukes 750.00 03/01/2012 03/31/2012 60090 750.00 Sawgrass Electricity/Gas - FPL 1,144.35 04/20/2012 05/22/2012 54050-00 1,144.35 Trash Removal - Waste 474.25 5/1/2012 5/31/2012 61055 474.25 Mangement Total 10,370.30
  • 36. 0T85 Villa Alhambra of Coral Gables Condominium Association, Inc. Schedule of Security Deposits May 31, 2012 DEPOSIT REFUNDS UNIT # OWNER'S/RENTER'S NAME DATE AMOUNT DATE AMOUNT CK # BALANCE 112 Chico Industries 12/08/09 500.00 500.00 306 Christiana Meitzner 09/16/09 500.00 500.00 307 Norman Cerna Barquero 07/28/08 500.00 500.00 307 Norman Cerna Barquero 12/10/08 500.00 03/12/12 500.00 203 - 308 Celso Miragaya 11/18/09 500.00 500.00 310 Joao Fernando Kfouri 09/16/09 500.00 500.00 311 Maria Riquezes Curiel 10/05/09 500.00 500.00 311 Maria Riquezes Curiel 02/01/10 500.00 500.00 312 Mendatta, LLC 03/23/09 500.00 500.00 312 Mendatta, LLC 07/29/09 500.00 500.00 403 Victor Planchart 12/15/08 500.00 500.00 403 Victor Planchart 10/12/09 500.00 500.00 404 Jennifer Homes, Inc. 03/29/11 250.00 250.00 405 Luciano Visentin 04/02/09 500.00 12/12/11 500.00 202 - 406 Mendatta, LLC 03/23/09 500.00 500.00 406 Mendatta, LLC 08/24/09 500.00 500.00 407 Tito Cabrera Bello 05/13/09 500.00 500.00 $9,750.00 $2,500.00 $ 7,250.00 $7,250.00 Total Bank fees (35.00) Cash to transfer to OPR fr bank a/c closure 11/30/10 500.00 Cash Balance $ 7,715.00 Diff $0.00
  • 37. 06/19/2012 1:38:30 PM Prepaid Report 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. As of 05/31/2012 Building: 0000 - VILLA ALHAMBRA CONDO ASSOC C/O THE CONTINENTAL GROUP INC 50 ALHAMBRA CIR CORAL GABLES, FL 33134 Unit Resident Address Status Date Last Pay Last Pay Current Over 30 Over 60 Over 90 Balance Date Amount Days Days Days No Collection Status 0101 01 Randall Gluss 50 Alhambra Cir 101 06/04/2012 864.69 -0.30 -0.30 0103 01 Antonio Espinoza 50 Alhambra Cir 103 04/02/2012 851.33 -1,767.63 -1,767.63 0107 01 Marta Megassini 50 Alhambra Cir 107 05/30/2012 859.18 -859.18 -20.00 -879.18 0108 01 Joseph Monagle 50 Alhambra Cir 108 05/30/2012 851.33 -851.33 -0.24 -851.57 0110 01 Rober Gordon 50 Alhambra Cir 110 05/29/2012 851.33 -851.33 -851.33 0302 01 Michael E Dearing 50 Alhambra Cir 302 06/18/2012 412.66 -412.66 -412.66 0303 01 Ernesto Velazquez 50 Alhambra Cir 303 05/30/2012 358.25 -716.50 -383.25 -143.57 -1,243.32 0307 01 Norman Cerna 50 Alhambra Cir 307 06/07/2012 349.78 -263.91 -263.91 0310 01 Joao Fernando Kfouri 50 Alhambra Cir 310 06/01/2012 349.64 -50.02 -50.02 0409 01 Narciso Iturralde 50 Alhambra Cir 409 06/08/2012 358.25 -79.94 -79.94 0410 01 Chandan Sridhar 50 Alhambra Cir 410 05/15/2012 399.66 -399.66 -0.12 -399.78 Totals: 11 -4,434.81 -453.63 -143.57 -1,767.63 -6,799.64 CL Cleared Collections 0405 01 Luciano Visentin 50 Alhambra Cir 405 03/14/2012 02/29/2012 3,988.54 -80.00 -2,448.46 -2,528.46 Totals: 1 0.00 0.00 -80.00 -2,448.46 -2,528.46 RM Reminder Notice 0301 01 Juan Gonzalez 50 Alhambra Cir 301 04/18/2011 06/04/2012 479.78 -49.44 -49.44 0305 01 Francisco M Perez 50 Alhambra Cir 305 01/13/2011 01/12/2012 4,197.36 -2,448.46 -2,448.46 0402 01 Nicole De Delva 50 Alhambra Cir 402 11/16/2011 06/11/2012 412.66 -20.00 -20.00 0404 01 Manuel Cao Quintero 50 Alhambra Cir 404 01/17/2012 01/17/2012 4,795.92 -2,797.74 -2,797.74 0407 01 Tito Cabrera Bello 50 Alhambra Cir 407 10/18/2011 06/04/2012 349.78 -288.82 -288.82 Totals: 5 -308.82 -49.44 0.00 -5,246.20 -5,604.46 NL No Letters Page: 1
  • 38. 06/19/2012 1:38:30 PM Prepaid Report 0T85 VILLA ALHAMBRA OF CORAL GABLES CONDOMINIUM ASSOCIATION, INC. As of 05/31/2012 Building: 0000 - VILLA ALHAMBRA CONDO ASSOC C/O THE CONTINENTAL GROUP INC 50 ALHAMBRA CIR CORAL GABLES, FL 33134 Unit Resident Address Status Date Last Pay Last Pay Current Over 30 Over 60 Over 90 Balance Date Amount Days Days Days 0408 01 Fernando Perez 50 Alhambra Cir 408 07/06/2011 01/11/2012 267.48 -427.48 -427.48 Totals: 1 0.00 0.00 0.00 -427.48 -427.48 0000 Totals: -4,743.63 -503.07 -223.57 -9,889.77 -15,360.04 MM Maintenance Fees -4,743.63 -503.07 -143.57 -9,859.77 -15,250.04 LF Late Fees 0.00 0.00 -50.00 -25.00 -75.00 RN Reminder Collection Cost 0.00 0.00 -5.00 -5.00 -10.00 DN Demand Collection Cost 0.00 0.00 -25.00 0.00 -25.00 Grand Totals: -4,743.63 -503.07 -223.57 -9,889.77 -15,360.04 MM Maintenance Fees -4,743.63 -503.07 -143.57 -9,859.77 -15,250.04 LF Late Fees 0.00 0.00 -50.00 -25.00 -75.00 RN Reminder Collection Cost 0.00 0.00 -5.00 -5.00 -10.00 DN Demand Collection Cost 0.00 0.00 -25.00 0.00 -25.00 Page: 2
  • 39. 0T85 Villa Alhambra of Coral Gables Condominium Association, Inc. Income Statement - Schedule of Prior Year Expense May 31, 2012 Service GL Code 70298 Description GL Code Date Period Amount Window Services Accrual 2011 61075 04/11-12/11 (4500.00) Water & Sewer Accrual 2011 54070-00 12/31/2011 (456.74) R&M-Trush Chute - Ecolo- Ck#20402 70119 02/06/12 06/01-06/30/11 60.00 . Total $ (4,896.74)