[200William-EC] SP 67851 Financials
Maxine Wickey
mwickey at stratatitle.com.au
Fri Jul 5 17:21:18 EST 2013
Dear Committee,
I have attached the proposed budget, the sinking fund plan and the general ledger for the financial period so far.
Please note that there is $81,143.93 in the income being the money owed by the BMC but as discussed at the meeting the owners corporation owes levies to the BMC. They are showing as having been charged to the owners corporation however the transfer of funds have not been done. I am in the process of transferring the funds between the two accounts. I will advise once I have completed this.
The main area that you will be able to increase the levies is the sinking fund. As per the attached sinking fund plan the amount that was adopted at the meeting being $38,147.77 was the amount suggested by the report yet last year only $5,000.00 plus GST was put into the sinking fund which was less than the report recommended.
I will go through each line item for the Administration fund comparing the budget and the general ledger so far only being a third of the way through your financial year:
Budget Expenditure
Accounting 820.00 485.08
Agent Disb-Stationery 65.00 26.64
Agent Disbursements 2,600.00 479.77
Agent Disbursements-Other 800.00 212.15
Audit & Taxation Services 0 240.00
Audit Services 570.00 530.00
Bank Charges-With GST 90.00 4.55
Computer Fees 700.00 290.91
Consultants 1900.00 0 Asbestos & OH& S Report Costs
Debt Collection Fees 0 0 Don't budget as lot owner pays
Income Tax-Admin 0 151.00 Needs to be moved to sinking fund
Insurance Premium 3000.0 3243.69
Legal Fees 0 0 Don't pay as lot owner pays
Levy 177,990.00 88,245.00
Maint-Aircon 500.00 230.00
Maint-BBQ Equipment 300.00 0
Maint-Carpet 500.00 0
Maint-Cleaning-Carpet/Furn 0 1156.00
Maint-Cleaning-Windows/Gla 2,000.00 0
Maint-Concrete 0 0
Maint-Consultants 0 0
Maint-Doors & Windows 500.00 642.65
Maint-Electrical 1,000.00 1001.00
Maint-Electrical Lamps & Tub 750.00 0
Maint-Exhaust/Ventilation Sy 0 0
Maint-Fire Protection 0 128.00 To be reimbursed by BMC
Maint-Garage Doors 235.00 100.00
Maint-General Repairs 1,000.00 120.00
Maint-Gym Equipment 400.00 140.00
Maint-Hot Water Service 400.00 0
Maint-Insurance Repairs 0 0
Maint-Intercom 500.00 0
Maint-Letter Boxes 150.00 0
Maint-Lift-Maint Contract 0 0
Maint-Locks, Keys & Card 1,200.00 30.00
Maint-Paint & Sfce Finishes 0 0
Maint-Plumbing & Drainage 3,000.00 1,027.27
Maint-Plumbing-Drains & Se 0 0
Maint-Security 0 570.00 To be transferred to Maint-Security-Contractor
Maint-Security Equipment 200.00 810.00
Maint-Security-Contractor 1,300.00 0
Maint-Signs & Notice Boards 0 0
Maint-Tiling-Floor & Walls 500.00 0
Maint-TV Antenna & Cables 400.00 0
Maint-Walls 500.00 0
Management Fees 7,497.00 3123.73
Mgmt Fees-Additional Servi 1,800.00 630.18
Mggnt_Non Routine Services 0 500.00
Mgnt-Print/Postage/General 0 1,371.21
Staff-Contract Bldg Mngr 0 0
Status Certificate Fees Paid 0 260.00 Not budgeted as paid to Strata Plan then pay STM
Strata Inspection Fees Paid 0 60.00 Not budgeted as paid to Strata Plan then pay STM
Taxation Services 620.00 0
Telephone-Mgnt 0 10.12
Trades Compliance 240.00 100.00
214,027.00 105,918.95
After only 4 months of the financial year 48.49% of the administration budget has already been expended.
No sinking fund expenses as of yet.
I hope this helps with the revision of the budget.
Regards,
Maxine Wickey
Strata Manager
[cid:image011.jpg at 01CE79A4.0FBF3630]
[cid:image012.png at 01CE79A4.0FBF3630]<http://www.facebook.com/browse/admined_pages/?id=100004719999379#!/pages/Strata-Title-Management-Group-STM/120176711475212> [cid:image013.jpg at 01CE79A4.0FBF3630] <https://twitter.com/STM_StrataManag> [cid:image014.png at 01CE79A4.0FBF3630] <http://www.linkedin.com/company/strata-title-management-stm-?trk=top_nav_home> [cid:image015.jpg at 01CE79A4.0FBF3630] <https://twitter.com/STMStratasphere>
t: (02) 9540 4199
www.stratatitle.com.au
www.stmplus.com.au
Emailed Communication / Documents Disclaimer
For STM's full disclaimer please visit - http://www.stratatitle.com.au/privacy.asp
-------------- next part --------------
An HTML attachment was scrubbed...
URL: http://200william.com/mailman/private/ec/attachments/20130705/6501c5eb/attachment-0001.html
-------------- next part --------------
A non-text attachment was scrubbed...
Name: image011.jpg
Type: image/jpeg
Size: 3789 bytes
Desc: image011.jpg
Url : http://200william.com/mailman/private/ec/attachments/20130705/6501c5eb/attachment-0003.jpg
-------------- next part --------------
A non-text attachment was scrubbed...
Name: image012.png
Type: image/png
Size: 1986 bytes
Desc: image012.png
Url : http://200william.com/mailman/private/ec/attachments/20130705/6501c5eb/attachment-0002.png
-------------- next part --------------
A non-text attachment was scrubbed...
Name: image013.jpg
Type: image/jpeg
Size: 966 bytes
Desc: image013.jpg
Url : http://200william.com/mailman/private/ec/attachments/20130705/6501c5eb/attachment-0004.jpg
-------------- next part --------------
A non-text attachment was scrubbed...
Name: image014.png
Type: image/png
Size: 2898 bytes
Desc: image014.png
Url : http://200william.com/mailman/private/ec/attachments/20130705/6501c5eb/attachment-0003.png
-------------- next part --------------
A non-text attachment was scrubbed...
Name: image015.jpg
Type: image/jpeg
Size: 1055 bytes
Desc: image015.jpg
Url : http://200william.com/mailman/private/ec/attachments/20130705/6501c5eb/attachment-0005.jpg
-------------- next part --------------
A non-text attachment was scrubbed...
Name: Proposed Budget 2013.pdf
Type: application/pdf
Size: 19649 bytes
Desc: Proposed Budget 2013.pdf
Url : http://200william.com/mailman/private/ec/attachments/20130705/6501c5eb/attachment-0003.pdf
-------------- next part --------------
A non-text attachment was scrubbed...
Name: sinking fund update.pdf
Type: application/pdf
Size: 2473551 bytes
Desc: sinking fund update.pdf
Url : http://200william.com/mailman/private/ec/attachments/20130705/6501c5eb/attachment-0004.pdf
-------------- next part --------------
A non-text attachment was scrubbed...
Name: General Ledger 01.03.2013 to 05.07.2013.pdf
Type: application/pdf
Size: 28813 bytes
Desc: General Ledger 01.03.2013 to 05.07.2013.pdf
Url : http://200william.com/mailman/private/ec/attachments/20130705/6501c5eb/attachment-0005.pdf
More information about the EC
mailing list