Documents
Resources
Learning Center
Upload
Plans & pricing Sign in
Sign Out

3282011FINALDftSpreadsheet

VIEWS: 14 PAGES: 4

  • pg 1
									           20801N. 90th Place #157 Scottsdale AZ 85255 DC RANCH
           SMART shared DEED #3
           APRIL 4 ,2011
           MONHLY INCOME for USE          (Max use 4 weeks per UNIT = 40 weeks per year total )
           Use Fees
           Laundry                        We need to track but this breaks even
           Housekeeping

use Sat -Sat Check in after 1PM--- Check out BEFORE 11AM
             Re-occurring Expenses:               Monthly                ANNUAL
            APS - Electric                   $           240.00   $          2,880.00
            Arizona Water                    $            60.00   $            720.00
            Park & Sons - Garbage            $            14.00   $            168.00
            SouthWest Pest Control           $            35.00   $            420.00
            Recreation Fees                  $            36.00   $            432.00
            HOA Fees                         $           425.00   $          5,100.00
            SMART HOA Software               $            20.00   $            240.00
            Property Taxes                   $            84.00   $          1,008.00
            Homeowners Insurance             $           100.00   $          1,200.00
            Yard Maintenance                 $            80.00   $            960.00
            Cable/Phone/Internet             $           125.00   $          1,500.00
            Car- Maintenance/Lic/Ins         $           400.00   $          4,800.00
            Golf Cart - Main/Lic/Ins         $            50.00   $            600.00
            Service One Contract             $            46.00   $            552.00
            Continued upgrades               $           500.00   $          6,000.00
            Administration Fees              $           600.00   $          7,200.00
            Total                            $         2,815.00   $         33,780.00

                                           $         2,815.00 $              3,378.00
                                                  UNIT                     UNIT   QUARTERY
                                                                                 $    844.50
                                                    3-28-2011 QUARTERLY DUES ARE $900 per unit
           Initial Expenses:                                                                      Improvement Planned Investments:
           Cost of House Purchase          $        172,000.00                                      Initial Home Inspection repairs $    2,500.00
           Capital Improvement             $         18,000.00        See list to right                   Household furniture       $   10,000.00
           MarKeting and sales cost        $         10,000.00                                             Flat screen TV's (2)     $    2,000.00
           transfer fee                    $          1,100.00                                               Bose systems (1)       $    1,200.00
           home inspection                 $            350.00                                                 Kitchenware          $      500.00
car                              $         25,000.00      Linens         $      400.00
golf cart                        $         12,000.00     Artwork         $    1,000.00
                                 $               -      Computer         $      500.00
SMART HOA SET up                 $            200.00
Initial Legal Expenses           $            500.00
                                                                   TOTAL $   18,100.00
Total Cash Out:                  $        239,150.00

                  PRICE PER UNIT $         29,893.75

              The March 28th selling Price is $29,999

								
To top