Loading...
2006-2007 Townlake Budget r, x � k a c i ����� r x ✓��� �,; �,�, Vin.,+'��� e'xc � . r<, 0 1 @ 2 TOWN LAKE F 2006-2007 OPERATING U i INVESTMENT • MANAGEMENT DEVELOPMENT 1800 Bering Drive® Suite 320® Houston TX 77057® P 713-782-5800® F 713-268-5111 www.assetcampus.com N ` w c m viO va_ � v N O N L X L O = N YO 5: n m O O O E N C U C O E o C E G A 0 c a)C! C N V r X Q m cc y N L O > E v E M C 0 E C � m 0 O U O - co M m C E D N N E 'a N z 0 + ° p a ° p M p,a °' a) ° N N a E °o 0 2 0 0 o L N m E c N N O O N a.N G 0 c W m C O C U N = .0 C 6a E .a L C U N L .° M M V O m p L N V N o N N p 'a m O — D 'a � C 0, 0 .O N 0 'O C v E m ° c a 3 C O Q B m N N 0 3 n m E v m ? o (4 v a a v v N m 0Yn ma 'E ea E o 0 0 0 o co o co C O O O O N O co O O O p N O N C a m O N n Q1 N M O O r Ln (f) M N V (D d O N aN- N• n O i Q M v N N 0] W a, Y v> (» 69 ea F» Q� 69 (n V> 69 0 0 0 0 0 0 0 0 0 0 Nom m M - nv, M v m 5 co - 0) (h N O 01 N O N C)Q N Y Q N O O (O N O O N N V (O 0 W n o 0) 0) O N N L' L' o v' m I c o n m v 'PT (0 n V' N (D V � n m I-w C ++'(0 0' vv (0 n d (R 69 69 69 ffi 69 V) M V3 69 (73 V3 NI mI V O O (00 W N N C p D O n n 0 V' M V (P V c ri N u7 (0 O O M t0 MO 4 W N 0 N O N `� M V O ,- O O n QI mt d (s (h v v N N c d Y V)b9 69 V3 69 V3 to 63(f3 03 (� 63 77 7�1 W Loco M n N N V OJ K (0 .n- E; v(O r (D m O N d d V V V 0. m� 69 b9 V3 V3 V3 V9 69 69 69 69 V9 V) V' V) n t0 m N O U) t0 (0 M W V O GO N M V' W d 69 FA Vj EA V3 69 69 69 60 69 V3 69 C O OS (A O O V (D O O N LO N n O (O (D K O V' a, W ' N n N 0) ' M N (O n N C P- a, 'C CI M n 0) co v 0M n VO N N 0) !b ®, coo a n 'II W N (,j N N c m d ro } 69 69 EH V3 V9 69 V3 69 to 69 69 V3 n c E N �' N � _Q a) N ui N W C -' L E E 2 a Q v m O N O O oo O U J 3 a U J of Z O Q w Q E LU �- a v c o ° E C y Q U = . W C '6 O N })` c Z (� W m L L > �} N p °- m tm y O 0 U) O. Z �° ii O Au s t i n , T X 5 / 2 2 / 2 0 0 6 21 6 U n i t s 6 4 8 B e d s Se p - 0 6 O c t - 0 6 N o v - 0 6 D e c - 0 6 J a n - 0 7 F e b - 0 7 M a r - 0 7 A p r - 0 7 M a y - 0 7 J u n - 0 7 J u l - 0 7 A u g - 0 7 T o t a l s Oc c u p a n c y 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 3 % 9 3 % 9 3 % 97% 40 0 5 S c h e d u l e d R e n t a l R e v e n u e 2 5 3 , 1 5 2 2 5 3 , 1 5 2 2 5 3 , 1 5 2 2 5 3 , 1 5 2 2 5 3 , 1 5 2 2 5 3 , 1 5 2 2 5 3 , 1 5 2 2 5 3 , 1 5 2 2 5 3 , 1 5 2 2 5 3 , 1 5 2 2 5 3 , 1 5 2 2 5 3 , 1 5 2 3 , 0 3 7 , 8 2 4 40 3 0 G a i n ( L o s s ) t o L e a s e ( 3 5 0 ) ( 3 5 0 ) ( 3 5 0 ) ( 3 5 0 ) ( 3 5 0 ) ( 3 5 0 ) ( 3 5 0 ) ( 3 5 0 ) ( 3 5 0 ) ( 3 5 0 ) ( 1 8 , 7 0 0 ) ( 1 8 , 7 0 0 ) ( 4 0 , 9 0 0 ) 40 4 5 S h o r t T e r m R e n t P r e m i u m 3 , 2 5 0 3 , 2 5 0 3 , 2 5 0 3 , 2 5 0 3 , 2 5 0 3 , 2 5 0 3 , 2 5 0 3 , 2 5 0 3 , 2 5 0 0 0 0 2 9 , 2 5 0 40 5 0 V a c a n c y L o s s ( 5 , 0 6 3 ) ( 5 , 0 6 3 ) ( 5 , 0 6 3 ) ( 5 , 0 6 3 ) ( 5 , 0 6 3 ) ( 5 , 0 6 3 ) ( 5 , 0 6 3 ) ( 5 , 0 6 3 ) ( 5 , 0 6 3 ) ( 1 7 , 7 2 1 ) ( 1 7 , 7 2 1 ) ( 1 7 , 7 2 1 ) ( 9 8 , 7 2 9 ) 40 5 5 P r i o r P e r i o d A d j - V a c a n y 00 0 0 0 0 0 0 0 0 0 0 0 40 5 6 P r i o r P e r i o d A d j - R e n t 00 0 0 0 0 0 0 0 0 0 0 0 40 6 0 L e a s e C o n c e s s i o n s ( 1 7 , 4 2 5 ) ( 1 7 , 4 2 5 ) ( 1 7 , 4 2 5 ) ( 1 7 , 4 2 5 ) ( 1 7 , 4 2 5 ) ( 1 7 , 4 2 5 ) ( 1 7 , 4 2 5 ) ( 1 7 , 4 2 5 ) ( 1 7 , 4 2 5 ) ( 1 7 , 4 5 0 ) ( 3 , 0 0 0 ) ( 3 , 0 0 0 ) ( 1 8 0 , 2 7 5 ) 40 6 1 L e a s e P r o r a t e C o n c e s s i o n s 00 0 0 0 0 0 0 0 0 0 0 0 40 6 2 O t h e r C o n c e s s - S c h o l o r s h i p 00 0 0 0 0 0 0 0 0 0 0 0 40 7 5 A c c e l e r a t e d R e n t 00 0 0 0 0 0 0 0 0 0 0 0 40 8 2 W r i t e - o f f s R e n t a l I n c o m e ( 2 , 5 3 0 ) ( 2 , 5 3 0 ) ( 2 , 5 3 0 ) ( 2 , 5 3 0 ) ( 2 , 5 3 0 ) ( 2 , 5 3 0 ) ( 2 , 5 3 0 ) ( 2 , 5 3 0 ) ( 2 , 5 3 0 ) ( 2 , 5 3 0 ) ( 2 , 5 3 0 ) ( 2 , 5 3 0 ) ( 3 0 , 3 6 0 ) 40 8 5 N o n - R e s i d e n t / E m p . R n t . D i s c . U n i t s ( 3 , 2 7 2 ) ( 3 , 2 7 2 ) ( 3 , 2 7 2 ) ( 3 , 2 7 2 ) ( 3 , 2 7 2 ) ( 3 , 2 7 2 ) ( 3 , 2 7 2 ) ( 3 , 2 7 2 ) ( 3 , 2 7 2 ) ( 3 , 2 7 2 ) ( 3 , 2 7 2 ) ( 3 , 2 7 2 ) ( 3 9 , 2 64) To t a l R e n t a l I n c o m e 22 7 , 7 6 2 2 2 7 , 7 6 2 2 2 7 , 7 6 2 2 2 7 , 7 6 2 2 2 7 , 7 6 2 2 2 7 , 7 6 2 2 2 7 , 7 6 2 2 2 7 , 7 6 2 2 2 7 , 7 6 2 2 1 1 , 8 2 9 2 0 7 , 9 2 9 2 0 7 , 9 2 9 2 , 6 7 7 , 5 4 6 Ec o n o m i c O c c u p a n c y 9 0 % 9 0 % 9 0 % 9 0 % 9 0 % 9 0 % 9 0 % 9 0 % 9 0 % 8 4 % 8 2 % 8 2 % 8 8 % 40 9 5 G a r a g e / C a r p o r t R e n t 4 , 1 6 0 4 , 1 6 0 4 , 1 6 0 4 , 1 6 0 4 , 1 6 0 4 , 1 6 0 4 , 1 6 0 4 , 1 6 0 4 , 1 6 0 4 , 1 6 0 4 , 1 6 0 4 , 1 6 0 4 9 , 9 2 0 40 9 6 G a r a g e / C a r p o r t C o n c e s s i o n 00 0 0 0 0 0 0 0 0 0 0 0 41 0 5 P e t F e e s / R e n t / N o n - R e f D e p . 00 0 0 0 0 0 0 0 0 0 0 0 41 1 5 S t o r a g e R e n t a l I n c o m e 00 0 0 0 0 0 0 0 0 0 0 0 41 5 5 V e n d i n g I n c o m e 3 5 3 5 3 5 3 5 3 5 3 5 3 5 3 5 3 5 3 5 3 5 3 5 4 2 0 41 7 5 A p p l i c t i o n F e e s 00 0 0 0 0 0 0 0 0 0 0 0 41 7 7 A p p l i c a t i o n F e e E x p e n s e 00 0 0 0 0 0 0 0 0 0 0 0 41 8 5 C a n c e l l a t i o n F e e s 00 0 0 0 0 0 0 0 0 0 0 0 41 8 7 W r i t e - O f f s C a n c e l l a t i o n F e e s 00 0 0 0 0 0 0 0 0 0 0 0 41 9 0 R e l e t F e e s 2 5 0 2 5 0 2 5 0 2 5 0 2 5 0 2 5 0 2 5 0 2 5 0 2 5 0 2 5 0 2 5 0 2 5 0 3 , 0 0 0 42 0 0 N S F F e e s 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 6 0 0 42 0 5 L a t e F e e s 2 , 0 0 0 2 , 0 0 0 2 , 0 0 0 2 , 0 0 0 2 , 0 0 0 2 , 0 0 0 2 , 0 0 0 2 , 0 0 0 2 , 0 0 0 2 , 0 0 0 2 , 0 0 0 2 , 0 0 0 2 4 , 0 0 0 42 1 0 A c c e s s C a r d F e e s 3 0 3 0 3 0 3 0 3 0 3 0 3 0 3 0 3 0 3 0 3 0 3 0 3 6 0 42 1 5 D a m a g e s 00 0 0 0 0 0 0 0 0 0 0 0 42 1 6 W r i t e - O f f s D a m a g e s 00 0 0 0 0 0 0 0 0 0 0 0 42 1 7 A d m i n i s t r a t i v e F e e s 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 , 4 0 0 42 2 0 F o r f e i t e d D e p o s i t s 00 0 0 0 0 0 0 0 0 0 0 0 42 5 5 C o m m o n A r e a F e e s 00 0 0 0 0 0 0 0 0 0 0 0 42 6 0 L e a s e V i o l a t i o n s I n c o m e 00 0 0 0 0 0 0 0 0 0 0 0 43 0 5 O t h e r R e n t a l I n c o m e ( M i s c . I n c o m e ) 2 , 0 0 0 2 , 0 0 0 2 , 0 0 0 2 , 0 0 0 2 , 0 0 0 2 , 0 0 0 2 , 0 0 0 2 , 0 0 0 2 , 0 0 0 2 , 0 0 0 2 , 0 0 0 2 , 0 0 0 2 4 , 0 0 0 43 0 9 W r i t e - o f f s - O t h e r R e n t a l 00 0 0 0 0 0 0 0 0 0 0 0 45 1 0 S h o r t - t e r m I n v e s t m e n t s 00 0 0 0 0 0 0 0 0 0 0 0 To t a l O t h e r I n c o m e 8 , 7 2 5 8 , 7 2 5 8 , 7 2 5 8 , 7 2 5 8 , 7 2 5 8 , 7 2 5 8 , 7 2 5 8 , 7 2 5 8 , 7 2 5 8 , 7 2 5 8 , 7 2 5 8 , 7 2 5 1 0 4 , 7 0 0 To t a l I n c o m e 2 3 6 , 4 8 7 2 3 6 , 4 8 7 2 3 6 , 4 8 7 2 3 6 , 4 8 7 2 3 6 , 4 8 7 2 3 6 , 4 8 7 2 3 6 , 4 8 7 2 3 6 , 4 8 7 2 3 6 , 4 8 7 2 2 0 , 5 5 4 2 1 6 , 6 5 4 2 1 6 , 6 5 4 2 , 7 8 2 , 2 4 6 To w n L a k e Au s t i n , T X 5 / 2 2 / 2 0 0 6 21 6 U n i t s 6 4 8 B e d s Se p - 0 6 O c t - 0 6 N o v - 0 6 D e c - 0 6 J a n - 0 7 F e b - 0 7 M a r - 0 7 A p r - 0 7 M a y - 0 7 J u n - 0 7 J u l - 0 7 A u g - 0 7 T o t a l s Oc c u p a n c y 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 3 % 9 3 % 9 3 % 97% To w n L a k e 50 2 3 S a l a r i e s - M a n a g e m e n t 8 , 6 6 5 1 2 , 9 9 9 8 , 6 6 5 8 , 6 6 5 8 , 6 6 5 8 , 6 6 5 8 , 6 6 5 8 , 6 6 5 1 2 , 9 9 9 8 , 6 6 5 8 , 6 6 5 8 , 6 6 5 1 1 2 , 6 4 3 50 2 5 H o u r l y W a g e s - S e r v i c e 5 , 9 9 5 8 , 9 9 4 5 , 9 9 5 5 , 9 9 5 5 , 9 9 5 5 , 9 9 5 5 , 9 9 5 5 , 9 9 5 8 , 9 9 4 5 , 9 9 5 5 , 9 9 5 5 , 9 9 5 7 7 , 9 3 6 50 3 0 H o u r l y W a g e s - H o u s e k e e p i n g 00 0 0 0 0 0 0 0 0 0 0 0 50 4 5 O v e r t i m e 00 0 0 0 0 0 0 0 0 0 0 0 50 4 6 O v e r t i m e - M a n a g e m e n t 2 5 0 00 0 0 0 0 0 0 2 5 0 0 1,8002,300 50 4 7 O v e r t i m e - S e r v i c e 7 5 0 00 0 0 0 0 0 0 5 0 0 0 3,6004,850 50 5 0 O v e r t i m e - M a i n t / G r o u n d s 00 0 0 0 0 0 0 0 0 0 0 0 50 5 5 O v e r t i m e - H o u s e k e e p i n g 00 0 0 0 0 0 0 0 0 0 0 0 50 6 2 T e m p o r a r y E m p l o y m e n t 4 0 0 00 0 0 0 0 0 0 0 0 1,6002,000 50 8 0 P a y r o l l T a x e s 2 , 1 1 0 3 , 4 6 5 1 , 7 5 2 1 , 7 5 2 1 , 8 4 7 1 , 8 4 7 1 , 8 4 7 1 , 8 4 7 2 , 7 2 4 1 , 8 4 7 1 , 8 4 7 1 , 8 4 7 2 4 , 7 3 4 50 9 0 G r o u p I n s u r a n c e 1 , 3 0 0 1 , 3 0 0 1 , 3 0 0 1 , 3 0 0 1 , 3 0 0 1 , 3 0 0 1 , 3 0 0 1 , 3 0 0 1 , 3 0 0 1 , 3 0 0 1 , 3 0 0 1 , 3 0 0 1 5 , 6 0 0 51 0 0 W o r k e r s C o m p e n s a t i o n 1 , 9 5 1 3 , 2 0 4 1 , 6 2 0 1 , 6 2 0 1 , 7 0 8 1 , 7 0 8 1 , 7 0 8 1 , 7 0 8 2 , 5 1 9 1 , 7 0 8 1 , 7 0 8 1 , 7 0 8 2 2 , 8 7 1 51 0 5 E m p l o y e r 4 0 1 k C o n t r i b u t i o n s 00 0 0 0 0 0 0 0 0 0 0 0 51 1 4 U n i f o r m s 0 2 5 0 0 2 5 0 0 2 5 0 0 2 5 0 0 2 5 0 0 2 5 0 1 , 5 0 0 51 1 7 O t h e r P e r s o n n e l E x p e n s e 4 0 0 4 0 0 4 0 0 4 0 0 4 0 0 4 0 0 4 0 0 4 0 0 4 0 0 4 0 0 4 0 0 4 0 0 4 , 8 0 0 51 4 6 E m p l o y e e S c r e e n i n g F e e s 00 0 0 0 0 0 0 0 0 0 0 0 51 4 7 E m p l o y e e R e c r u i t i n g F e e s 00 0 0 0 0 0 0 0 0 0 0 0 51 4 9 H e l p W a n t e d N e w s p a p e r A d 3 0 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 8 5 0 51 9 0 L e a s i n g C o m m i s s i o n s 2 , 4 0 0 7 , 0 0 0 0 0 7 5 0 7 5 0 7 5 0 7 5 0 7 5 0 7 5 0 7 5 0 7 5 0 1 5 , 4 0 0 To t a l P e r s o n n e l E x p e n s e 2 4 , 5 2 1 3 7 , 6 6 0 1 9 , 7 8 1 2 0 , 0 3 1 2 0 , 7 1 5 2 0 , 9 6 5 2 0 , 7 1 5 2 0 , 9 6 5 2 9 , 7 3 4 2 1 , 7 1 5 2 0 , 7 1 5 2 7 , 9 6 5 2 8 5 , 4 8 5 54 1 1 E l e c t r i c i t y - C l u b h o u s e 3 , 7 5 0 3 , 2 5 0 3 , 1 5 0 2 , 9 5 0 2 , 9 0 0 2 , 6 0 0 2 , 8 5 0 3 , 1 5 0 3 , 7 0 0 4 , 3 2 0 4 , 4 0 0 8 , 0 0 0 4 5 , 0 2 0 54 1 3 E l e c t r i c i t y - V a c a n t s 4 , 0 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 , 0 0 0 6 , 0 0 0 54 1 4 E l e c t r i c i t y - R e i m b u r s e m e n t s 00 0 0 0 0 0 0 0 0 0 0 0 54 3 6 W a t e r / S e w e r - C l u b h o u s e 1 4 , 5 0 0 1 5 , 9 0 0 1 3 , 5 0 0 1 3 , 5 0 0 1 1 , 4 4 0 1 3 , 6 2 4 1 6 , 7 4 4 1 4 , 7 6 8 1 6 , 0 0 0 1 6 , 0 0 0 1 6 , 0 0 0 1 7 , 0 0 0 1 7 8 , 9 7 6 54 4 2 W a t e r / S e w e r - R e s i d e n t s 00 0 0 0 0 0 0 0 0 0 0 0 54 5 6 G a s 00 0 0 0 0 0 0 0 0 0 0 0 54 6 0 G a s - C l u b h o u s e / M o d e l s 2 7 5 2 7 5 2 7 5 2 7 5 2 7 5 2 7 5 2 7 5 2 7 5 2 7 5 2 7 5 2 7 5 2 7 5 3 , 3 0 0 54 7 5 R e f u s e R e m o v a l 1 , 7 5 0 8 5 0 8 5 0 8 5 0 8 5 0 8 5 0 8 5 0 8 5 0 8 5 0 8 5 0 8 5 0 8 5 0 1 1 , 1 0 0 55 0 5 C a b l e 1 1 , 1 2 5 1 1 , 1 2 5 1 1 , 1 2 5 1 1 , 1 2 5 1 1 , 1 2 5 1 1 , 1 2 5 1 1 , 1 2 5 1 1 , 1 2 5 1 1 , 1 2 5 1 1 , 1 2 5 1 1 , 1 2 5 1 1 , 1 2 5 1 3 3 , 5 0 0 55 1 4 R e s i d e n t T e l e p h o n e 00 0 0 0 0 0 0 0 0 0 0 0 55 2 0 O t h e r F u e l s U t i l i t i e s 00 0 0 0 0 0 0 0 0 0 0 0 55 2 5 R e s i d e n t I n t e r n e t 00 0 0 0 0 0 0 0 0 0 0 0 To t a l U t i l i t i e s 3 5 , 4 0 0 3 1 , 5 0 0 2 9 , 0 0 0 2 8 , 8 0 0 2 6 , 6 9 0 2 8 , 5 7 4 3 1 , 9 4 4 3 0 , 2 6 8 3 2 , 0 5 0 3 2 , 6 7 0 3 2 , 7 5 0 3 8 , 2 5 0 3 7 7 , 8 9 6 Au s t i n , T X 5 / 2 2 / 2 0 0 6 21 6 U n i t s 6 4 8 B e d s Se p - 0 6 O c t - 0 6 N o v - 0 6 D e c - 0 6 J a n - 0 7 F e b - 0 7 M a r - 0 7 A p r - 0 7 M a y - 0 7 J u n - 0 7 J u l - 0 7 A u g - 0 7 T o t a l s Oc c u p a n c y 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 3 % 9 3 % 9 3 % 97% To w n L a k e 56 5 6 T e l e p h o n e - B a s i c 5 7 5 5 7 5 5 7 5 5 7 5 5 7 5 5 7 5 5 7 5 5 7 5 5 7 5 5 7 5 5 7 5 5 7 5 6 , 9 0 0 56 5 7 T e l e p h o n e - L o n g D i s t a n c e 1 2 5 1 2 5 1 2 5 1 2 5 1 2 5 1 2 5 1 2 5 1 2 5 1 2 5 1 2 5 1 2 5 1 2 5 1 , 5 0 0 56 6 5 A n s w e r i n g S e r v i c e / P a g e r s 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 , 8 0 0 58 0 5 P o s t a g e 1 2 5 1 2 5 1 2 5 1 2 5 1 2 5 1 2 5 1 2 5 1 2 5 1 2 5 1 2 5 1 2 5 1 2 5 1 , 5 0 0 58 1 0 C o u r i e r / O v e r n i g h t D e l i v e r y 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 , 8 0 0 58 2 0 C o m p u t e r S u p p l i e s 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 4 0 58 2 5 C o m p u t e r E q u i p - S o f t w a r e 7 5 7 5 0 7 5 6 7 5 7 5 1 , 8 7 5 7 5 7 5 7 5 7 5 7 5 3 , 2 2 5 58 3 8 B a n k C h a r g e s 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 6 0 0 58 3 9 E m p l o y e e E v a l u a t i o n s 00 0 0 0 0 0 0 0 0 0 0 0 58 4 0 C r e d i t C a r d C h a r g e s 1 , 0 0 0 1 , 0 0 0 1 , 0 0 0 1 , 0 0 0 1 , 0 0 0 1 , 0 0 0 1 , 0 0 0 1 , 0 0 0 1 , 0 0 0 1 , 0 0 0 1 , 0 0 0 1 , 0 0 0 1 2 , 0 0 0 58 4 2 O f f i c e S u p p l i e s 2 2 5 2 2 5 2 2 5 2 2 5 2 2 5 2 2 5 2 2 5 2 2 5 2 2 5 2 2 5 2 2 5 2 2 5 2 , 7 0 0 58 4 3 O f f i c e D e c o r a t i o n s 0 0 7 5 7 5 7 5 0 7 5 7 5 0 0 0 7 5 4 5 0 58 4 4 S a f e t y E q u i p m e n t 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 6 0 0 58 4 5 F i r e A l a r m I n s p e c t i o n / E q u i p m e n t 00 0 0 0 0 0 7 0 0 0 0 4,50005,200 58 4 6 P r i n t i n g a n d S t a t i o n a r y 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 6 0 0 58 4 7 C o p i e r / F a x E x p e n s e 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 2 , 1 0 0 5 0 2 , 6 5 0 58 5 2 L i c e n s e s / P e r m i t s / F e e s 6 0 0 2 6 0 1 0 0 0 2 6 0 0 0 2 6 0 0 0 5 1 0 0 1 , 9 9 0 58 6 5 S e c u r i t y / A l a r m E x p e n s e 5 0 0 0 5 0 0 0 5 0 0 0 5 0 0 0 2 0 0 58 8 7 E m p l o y e e T r a i n i n g / E d u c a t i o n 00 0 0 0 0 0 0 0 0 0 0 0 58 9 0 O t h e r A d m i n i s t r a t i v e E x p e n s e 3 0 0 3 0 0 3 0 0 3 0 0 3 0 0 3 0 0 3 0 0 3 0 0 3 0 0 3 0 0 3 0 0 3 0 0 3 , 6 0 0 To t a l A d m i n i s t r a t i o n E x p e n s e 3 , 5 9 5 3 , 2 0 5 3 , 0 4 5 3 , 0 7 0 3 , 8 8 0 2 , 9 4 5 4 , 8 7 0 3 , 9 8 0 2 , 9 4 5 2 , 9 9 5 1 0 , 0 0 5 3 , 0 2 0 4 7 , 5 5 5 61 1 0 E x t e r m i n a t i o n 2 1 0 2 1 0 2 1 0 2 1 0 2 1 0 2 1 0 2 1 0 2 1 0 2 1 0 2 1 0 2 1 0 2 1 0 2 , 5 2 0 61 1 5 L a n d s c a p e C o n t r a c t 2 , 1 2 5 2 , 1 2 5 2 , 6 2 5 2 , 1 2 5 2 , 1 2 5 2 , 6 2 5 2 , 1 2 5 2 , 1 2 5 2 , 6 2 5 2 , 1 2 5 2 , 1 2 5 2 , 6 2 5 2 7 , 5 0 0 61 3 0 P r o t e c t i o n S e r v i c e s C o n t r a c t 2 , 2 0 0 2 , 2 0 0 2 , 2 0 0 2 , 2 0 0 2 , 2 0 0 2 , 2 0 0 2 , 2 0 0 2 , 2 0 0 2 , 2 0 0 2 , 2 0 0 2 , 2 0 0 2 , 2 0 0 2 6 , 4 0 0 61 4 5 C l e a n i n g 00 0 0 0 0 0 0 0 0 0 0 0 61 5 0 O t h e r C o n t r a c t S e r v i c e s 2 9 0 2 9 0 2 9 0 2 9 0 2 9 0 2 9 0 2 9 0 2 9 0 2 9 0 2 9 0 2 9 0 2 9 0 3 , 4 8 0 To t a l C o n t r a c t S e r v i c e s 4 , 8 2 5 4 , 8 2 5 5 , 3 2 5 4 , 8 2 5 4 , 8 2 5 5 , 3 2 5 4 , 8 2 5 4 , 8 2 5 5 , 3 2 5 4 , 8 2 5 4 , 8 2 5 5 , 3 2 5 5 9 , 9 0 0 61 6 0 A l a r m S y s t e m R e p a i r 7 5 7 5 7 5 7 5 7 5 7 5 7 5 7 5 7 5 7 5 7 5 7 5 9 0 0 61 6 5 A p p l i a n c e R e p a i r 6 0 6 0 6 0 6 0 6 0 6 0 6 0 6 0 6 0 6 0 6 0 6 0 7 2 0 61 8 5 I n t e r i o r E l e c t r i c a l R e p a i r 4 0 4 0 4 0 4 0 4 0 4 0 4 0 4 0 4 0 4 0 4 0 4 0 4 8 0 61 9 0 I n t e r i o r L i g h t B u l b s 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 6 0 0 61 9 5 I n t e r i o r P a i n t a n d W a l l p a p e r 3 0 3 0 3 0 3 0 3 0 3 0 3 0 3 0 3 0 3 0 3 0 3 0 3 6 0 62 0 0 C a r p e t C l e a n / R e p a i r / D r y 2 2 5 2 2 5 2 2 5 2 2 5 2 2 5 2 2 5 2 2 5 2 2 5 2 2 5 2 2 5 2 2 5 2 2 5 2 , 7 0 0 62 0 5 I n t e r i o r S h e e t r o c k R e p a i r 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 8 0 62 1 0 I n t e r i o r V i n y l a n d T i l e 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 8 0 62 1 5 P l u m b i n g R e p a i r 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 6 0 0 62 3 5 J a n i t o r i a l S u p p l i e s 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 1 0 0 2 5 0 1 0 0 1 0 0 1 0 0 1 0 0 3 5 0 1 , 6 0 0 62 4 0 W i n d o w C o v e r g i n g R e p a i r 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 8 0 62 4 5 R e c r e a t i o n F a c i l i t y R e p a i r 6 0 6 0 6 0 6 0 6 0 6 0 6 0 6 0 6 0 6 0 6 0 6 0 7 2 0 62 5 0 L o c k s a n d K e y s 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 6 0 0 62 6 5 O t h e r I n t e r i o r R e p a i r s a n d M a i n t e n a n c e 4 0 4 0 4 0 4 0 4 0 4 0 4 0 4 0 4 0 4 0 4 0 4 0 4 8 0 To t a l I n t e r i o r M a i n t e n a n c e 8 2 5 8 2 5 8 2 5 8 2 5 8 2 5 8 2 5 9 7 5 8 2 5 8 2 5 8 2 5 8 2 5 1 , 0 7 5 1 0 , 3 0 0 Au s t i n , T X 5 / 2 2 / 2 0 0 6 21 6 U n i t s 6 4 8 B e d s Se p - 0 6 O c t - 0 6 N o v - 0 6 D e c - 0 6 J a n - 0 7 F e b - 0 7 M a r - 0 7 A p r - 0 7 M a y - 0 7 J u n - 0 7 J u l - 0 7 A u g - 0 7 T o t a l s Oc c u p a n c y 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 3 % 9 3 % 9 3 % 97% To w n L a k e 62 7 5 P o o l & S p a S u p p l i e s a n d R e p a i r 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 , 4 0 0 62 8 0 G o l f C a r t R e p a i r 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 3 0 0 62 8 5 H V A C R e p a i r a n d M a i n t e n a n c e 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 , 8 0 0 62 9 0 L a n d s c a p i n g S u p p l i e s 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 0 2 4 0 63 1 0 R o o f R e p a i r s 00 0 0 0 0 0 0 0 0 0 0 0 63 1 5 W i n d o w s a n d S c r e e n s 4 0 4 0 4 0 4 0 4 0 4 0 4 0 4 0 4 0 4 0 4 0 4 0 4 8 0 63 2 0 E x t e r i o r P a i n t 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 3 0 0 63 2 5 E x t e r i o r E l e c t r i c a l 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 3 0 0 63 3 0 E x t e r i o r L i g h t B u l b s 7 5 7 5 7 5 7 5 7 5 7 5 7 5 7 5 7 5 7 5 7 5 7 5 9 0 0 63 3 5 E x t e r i o r R e p a i r s 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 3 0 0 63 4 5 A c c e s s G a t e R e p a i r 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 6 0 0 63 5 0 W a l k s a n d P a r k i n g L o t s 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 8 0 63 6 0 T o o l s a n d E q u i p m e n t 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 6 0 0 63 6 5 F e n c e R e p a i r 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 5 1 8 0 To t a l E x t e r i o r M a i n t e n a n c e 7 1 5 7 1 5 7 1 5 7 1 5 7 1 5 7 1 5 7 1 5 7 1 5 7 1 5 7 1 5 7 1 5 7 1 5 8 , 5 8 0 To t a l R e p a i r s a n d M a i n t e n a n c e 1 , 5 4 0 1 , 5 4 0 1 , 5 4 0 1 , 5 4 0 1 , 5 4 0 1 , 5 4 0 1 , 6 9 0 1 , 5 4 0 1 , 5 4 0 1 , 5 4 0 1 , 5 4 0 1 , 7 9 0 1 8 , 8 8 0 63 8 0 M a k e R e a d y - I n t e r i o r R e p a i r s 1 , 5 0 0 0 0 0 1 2 5 00 0 0 5 0 0 0 1,0003,125 63 8 5 M a k e R e a d y - I n t . R e p . - R e i m b u r s e m e n t 00 0 0 0 0 0 0 0 0 0 0 0 63 9 0 M a k e R e a d y - C a r p e t C l e a n i n g 1 4 , 0 0 0 0 0 0 2 0 0 00 0 0 1,2500015,450 63 9 5 M a k e R e a d y - C a r p e t C l e a n i n g - R e i m b . 00 0 0 0 0 0 0 0 0 0 0 0 64 0 0 M a k e R e a d y - C a r p e t R e p l a c e m e n t 00 0 0 0 0 0 0 0 0 0 0 0 64 0 5 G e n e r a l C l e a n i n g 2 1 , 0 0 0 0 0 0 3 5 0 00 0 0 1,2500022,600 64 1 0 M a k e R e a d y - G e n . C l e a n . - R e i m b . 00 0 0 0 0 0 0 0 0 0 0 0 64 1 5 M a k e R e a d y - I n t e r i o r P a i n t R e p a i r 3 5 , 0 0 0 0 0 0 7 5 0 00 0 0 1,5000037,250 64 2 0 M a k e R e a d y - I n t e r i o r P a i n t - R e i m b . 00 0 0 0 0 0 0 0 0 0 0 0 64 2 5 A p p l i a n c e R e p a i r 3 5 0 00 0 0 0 0 0 0 0 0 0 3 5 0 64 3 0 L o c k / K e y s 6 0 0 00 0 0 0 0 0 0 0 0 0 6 0 0 64 3 5 I n t e r i o r L i g h t B u l b s 3 5 0 00 0 0 0 0 0 0 0 0 0 3 5 0 64 4 0 W i n d o w C o v e r i n g R e p a i r 00 0 0 0 0 0 0 0 0 0 0 0 64 4 5 T e n a n t R e i m b u r s e m e n t 00 0 0 0 0 0 0 0 0 0 0 0 64 5 0 W r i t e - o f f s / T e n a n t R e i m b u r s e m e n t 00 0 0 0 0 0 0 0 0 0 0 0 64 5 5 M a k e R e a d y - M i s c e l l a n e o u s E x p . 2 0 0 00 0 0 0 0 0 0 0 0 0 2 0 0 65 8 0 L i g h t F i x t u r e s 3 5 0 00 0 0 0 0 0 0 0 0 0 3 5 0 To t a l T u r n o v e r E x p e n s e 7 3 , 3 5 0 0 0 0 1 , 4 2 5 00 0 0 4,50001,00080,275 66 4 5 L o c a t o r F e e s 2 1 , 0 0 0 0 0 0 1 , 0 0 0 0 0 0 1 , 5 0 0 0 0 0 2 3 , 5 0 0 66 5 0 L o c a t o r R e l a t i o n s 00 0 0 0 0 0 0 0 0 0 0 0 66 5 5 R e s i d e n t R e l a t i o n s 00 0 0 0 0 0 0 0 0 0 0 0 66 5 6 R e s i d e n t F u n c t i o n s 1 , 2 5 0 5 0 0 5 0 0 5 0 0 5 0 0 5 0 0 5 0 0 5 0 0 5 0 0 5 0 0 5 0 0 5 0 0 6 , 7 5 0 66 5 8 C a m p u s E v e n t s 0 0 2 5 0 0 0 5 0 0 0 0 2 5 0 0 0 2 5 0 1 , 2 5 0 66 7 0 N e w s p a p e r s 4 0 0 4 0 0 4 0 0 4 0 0 4 0 0 4 0 0 4 0 0 4 0 0 4 0 0 4 0 0 4 0 0 4 0 0 4 , 8 0 0 66 7 5 M a g a z i n e s 2 5 0 2 5 0 2 5 0 2 5 0 2 5 0 2 5 0 2 5 0 2 5 0 2 5 0 2 5 0 2 5 0 2 5 0 3 , 0 0 0 66 8 5 B r o c h u r e A d v e r t i s i n g 0 0 2 , 0 0 0 00 0 0 0 0 0 0 0 2,000 66 9 0 D i r e c t M a i l 0 0 5 0 0 0 3 , 0 0 0 3 , 5 0 0 3 , 0 0 0 00 0 0 0 10,000 66 9 5 A p a r t m e n t G u i d e s 00 0 0 0 0 0 0 0 0 0 0 0 67 0 0 S i g n a g e / S i g n P l a c e m e n t 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 5 0 6 0 0 67 1 5 I n t e r n e t A d v e r t i s i n g 7 5 0 7 5 0 7 5 0 7 5 0 7 5 0 7 5 0 7 5 0 7 5 0 7 5 0 7 5 0 7 5 0 7 5 0 9 , 0 0 0 67 2 0 M o d e l A p a r t m e n t E x p e n s e 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 2 5 3 0 0 67 2 5 F l a g s / B a n n e r s / M a t s 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 5 0 1 , 8 0 0 67 3 0 O f f i c e R e f r e s h m e n t s 00 0 0 0 0 0 0 0 0 0 0 0 67 3 5 O t h e r A d v e r t i s i n g & M a r k e t i n g 00 0 0 0 2, 0 0 0 2 , 0 0 0 2 , 0 0 0 1 , 2 5 0 2 , 5 0 0 0 0 9 , 7 5 0 To t a l A d v e r t i s i n g & P r o m o t i o n s 2 3 , 8 7 5 2 , 1 2 5 4 , 8 7 5 2 , 1 2 5 6 , 1 2 5 8 , 1 2 5 7 , 1 2 5 4 , 1 2 5 5 , 1 2 5 4 , 6 2 5 2 , 1 2 5 2 , 3 7 5 7 2 , 7 5 0 Au s t i n , T X 5 / 2 2 / 2 0 0 6 21 6 U n i t s 6 4 8 B e d s Se p - 0 6 O c t - 0 6 N o v - 0 6 D e c - 0 6 J a n - 0 7 F e b - 0 7 M a r - 0 7 A p r - 0 7 M a y - 0 7 J u n - 0 7 J u l - 0 7 A u g - 0 7 T o t a l s Oc c u p a n c y 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 3 % 9 3 % 9 3 % 97% To w n L a k e 69 1 0 L e g a l F e e s 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 , 4 0 0 To t a l L e g a l F e e s 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 0 0 2 , 4 0 0 69 1 5 A c c o u n t i n g F e e s 00 0 0 0 0 0 0 0 0 0 0 0 69 2 5 A u d i t F e e s 0 0 9 , 5 0 0 00 0 0 0 0 0 0 0 9,500 69 3 5 O t h e r P r o f e s s i o n a l F e e s 00 0 0 0 0 0 0 0 0 0 0 0 To t a l P r o f e s s i o n a l F e e s 0 0 9 , 5 0 0 00 0 0 0 0 0 0 0 9,500 72 0 5 T r a v e l a n d E n t e r t a i n m e n t 00 0 0 0 0 0 0 0 0 0 0 0 72 1 0 A i r f a r e 00 0 0 0 0 0 0 0 0 0 0 0 72 1 5 A u t o R e n t a l / G a s 00 0 0 0 0 0 0 0 0 0 0 0 72 2 0 L o d g i n g 00 0 0 0 0 0 0 0 0 0 0 0 72 2 5 M e a l s 00 0 0 0 0 0 0 0 0 0 0 0 72 4 0 P a r k i n g , T o l l s a n d F e e s 00 0 0 0 0 0 0 0 0 0 0 0 To t a l T r a v e l a n d E n t e r t a i n m e n t 00 0 0 0 0 0 0 0 0 0 0 0 74 2 0 P r o p e r t y M g m t F e e 9 , 4 5 9 9 , 4 5 9 9 , 4 5 9 9 , 4 5 9 9 , 4 5 9 9 , 4 5 9 9 , 4 5 9 9 , 4 5 9 9 , 4 5 9 8 , 8 2 2 8 , 6 6 6 8 , 6 6 6 1 1 1 , 2 9 0 To t a l M a n a g e m e n t F e e 9 , 4 5 9 9 , 4 5 9 9 , 4 5 9 9 , 4 5 9 9 , 4 5 9 9 , 4 5 9 9 , 4 5 9 9 , 4 5 9 9 , 4 5 9 8 , 8 2 2 8 , 6 6 6 8 , 6 6 6 1 1 1 , 2 9 0 75 1 0 P r o p e r t y I n s u r a n c e 1 , 9 6 5 1 4 , 9 2 5 7 , 0 6 5 7 , 0 6 5 7 , 0 6 5 5 , 1 0 0 5 , 1 0 0 8 , 9 0 0 7 , 1 6 5 7 , 1 6 5 2 , 0 6 5 2 , 0 6 5 7 5 , 6 4 5 75 2 5 P r o p e r t y T a x e s 00 0 0 0 0 0 0 0 0 0 0 0 To t a l I n s u r a n c e a n d T a x e s 1 , 9 6 5 1 4 , 9 2 5 7 , 0 6 5 7 , 0 6 5 7 , 0 6 5 5 , 1 0 0 5 , 1 0 0 8 , 9 0 0 7 , 1 6 5 7 , 1 6 5 2 , 0 6 5 2 , 0 6 5 7 5 , 6 4 5 77 7 5 B a s i c P r o g r a m F e e s 00 0 0 0 0 0 0 0 0 0 0 0 79 6 0 A s s e t M a n a g e m e n t F e e 2 , 3 6 5 2 , 3 6 5 2 , 3 6 5 2 , 3 6 5 2 , 3 6 5 2 , 3 6 5 2 , 3 6 5 2 , 3 6 5 2 , 3 6 5 2 , 2 0 6 2 , 1 6 7 2 , 1 6 7 2 7 , 8 2 2 To t a l D u e s a n d M e m b e r s h i p F e e s 2 , 3 6 5 2 , 3 6 5 2 , 3 6 5 2 , 3 6 5 2 , 3 6 5 2 , 3 6 5 2 , 3 6 5 2 , 3 6 5 2 , 3 6 5 2 , 2 0 6 2 , 1 6 7 2 , 1 6 7 2 7 , 8 2 2 To t a l O p e r a t i n g E x p e n s e s 1 8 1 , 0 9 6 1 0 7 , 8 0 5 9 2 , 1 5 6 7 9 , 4 8 1 8 4 , 2 9 0 8 4 , 5 9 9 8 8 , 2 9 4 8 6 , 6 2 8 9 5 , 9 0 9 9 1 , 2 6 3 8 5 , 0 5 8 9 2 , 8 2 3 1 , 1 6 9 , 3 9 9 Ne t O p e r a t i n g I n c o m e 5 5 , 3 9 1 1 2 8 , 6 8 2 1 4 4 , 3 3 1 1 5 7 , 0 0 6 1 5 2 , 1 9 7 1 5 1 , 8 8 8 1 4 8 , 1 9 3 1 4 9 , 8 5 9 1 4 0 , 5 7 8 1 2 9 , 2 9 1 1 3 1 , 5 9 6 1 2 3 , 8 3 1 1 , 6 1 2 , 8 4 7 94 1 0 I n t e r e s t E x p e n s e - F i x e d 00 0 0 0 0 0 0 0 0 0 0 0 To t a l I n t e r e s t E x p e n s e 00 0 0 0 0 0 0 0 0 0 0 0 Au s t i n , T X 5 / 2 2 / 2 0 0 6 21 6 U n i t s 6 4 8 B e d s Se p - 0 6 O c t - 0 6 N o v - 0 6 D e c - 0 6 J a n - 0 7 F e b - 0 7 M a r - 0 7 A p r - 0 7 M a y - 0 7 J u n - 0 7 J u l - 0 7 A u g - 0 7 T o t a l s Oc c u p a n c y 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 8 % 9 3 % 9 3 % 9 3 % 97% To w n L a k e 95 1 0 E x t e r i o r P a i n t 00 0 0 0 0 0 0 0 0 0 0 0 95 1 5 H V A C 5 0 0 5 0 0 5 0 0 5 0 0 5 0 0 5 0 0 5 0 0 5 0 0 5 0 0 5 0 0 5 0 0 5 0 0 6 , 0 0 0 95 2 0 L a n d s c a p e 00 0 0 0 0 0 0 0 0 0 0 0 95 3 0 S i g n a g e 00 0 0 0 0 0 0 0 0 0 0 0 95 5 5 C a r p e t 1 2 , 0 0 0 2 , 5 0 0 00 0 0 0 0 0 1,5000016,000 95 7 0 C o u n t e r t o p s 00 0 0 0 0 0 0 0 0 0 0 0 95 7 5 D o o r s 00 0 0 0 0 0 0 0 0 0 0 0 95 8 0 L i g h t F i x t u r e s 00 0 0 0 0 0 0 0 0 0 0 0 95 9 0 B l i n d s 5 0 0 00 0 0 0 0 0 0 0 0 0 5 0 0 96 0 0 P l u m b i n g 00 0 0 0 0 0 0 0 0 0 0 0 96 0 5 R e c r e a t i o n s F a c i l i t i e s 0 5 0 0 0 0 5 0 0 0 0 5 0 0 0 0 5 0 0 0 2 , 0 0 0 96 1 0 S e c u r i t y S y s t e m 00 0 0 0 0 0 0 0 0 0 0 0 96 2 0 V i n y l 4 0 0 00 0 0 0 0 0 0 0 0 0 4 0 0 96 3 0 C e i l i n g F a n s 4 0 0 00 0 0 0 0 0 0 0 0 0 4 0 0 96 3 5 A p p l i a n c e s 4 0 0 0 0 4 0 0 0 0 4 0 0 0 0 4 0 0 0 0 1 , 6 0 0 96 4 5 R e i m b u r s e m e n t s 00 0 0 0 0 0 0 0 0 0 0 0 96 5 0 R e p l a c e m e n t s - O t h e r 1 5 , 0 0 0 2 5 0 2 , 2 0 0 2 5 0 2 5 0 5 0 0 2 5 0 2 5 0 2 5 0 2 5 0 2 5 0 2 5 0 1 9 , 9 5 0 To t a l R e p l a c e m e n t s 2 9 , 2 0 0 3 , 7 5 0 2 , 7 0 0 1 , 1 5 0 1 , 2 5 0 1 , 0 0 0 1 , 1 5 0 1 , 2 5 0 7 5 0 2 , 6 5 0 1 , 2 5 0 7 5 0 4 6 , 8 5 0 98 2 7 S t a r t - u p C o s t s 00 0 0 0 0 0 0 0 0 0 0 0 St a r t - u p C o s t s 00 0 0 0 0 0 0 0 0 0 0 0 98 6 0 B a s i c P r o g r a m A d m i n i s t a t o r F e e 00 0 0 0 0 0 0 0 0 0 0 0 Is s u r e r ' s F e e 00 0 0 0 0 0 0 0 0 0 0 0 99 0 0 T a x R e t u r n P r e p F e e s 00 0 0 0 0 0 0 0 0 0 0 0 As s e t M a n a g e m e n t F e e 00 0 0 0 0 0 0 0 0 0 0 0 99 0 6 S e r v i c e F e e s 4 1 7 4 1 7 4 1 7 4 1 7 4 1 7 4 1 7 4 1 7 4 1 7 4 1 7 4 1 7 4 1 7 4 1 3 5 , 0 0 0 99 1 5 T r u s t e e a n d I s s u e r e e s 00 0 0 0 0 0 0 0 0 0 0 0 To t a l O t h e r E x p e n s e 4 1 7 4 1 7 4 1 7 4 1 7 4 1 7 4 1 7 4 1 7 4 1 7 4 1 7 4 1 7 4 1 7 4 1 3 5 , 0 0 0 Op e r a t i n g R e s e r v e 00 0 0 0 0 0 0 0 0 0 0 0 To t a l S u s p e n s e 00 0 0 0 0 0 0 0 0 0 0 0 To t a l N o n - o p e r a t i n g E x p e n s e s 2 9 , 6 1 7 4 , 1 6 7 3 , 1 1 7 1 , 5 6 7 1 , 6 6 7 1 , 4 1 7 1 , 5 6 7 1 , 6 6 7 1 , 1 6 7 3 , 0 6 7 1 , 6 6 7 1 , 1 6 3 5 1 , 8 5 0 CA S H F L O W 2 5 , 7 7 4 1 2 4 , 5 1 5 1 4 1 , 2 1 4 1 5 5 , 4 3 9 1 5 0 , 5 3 0 1 5 0 , 4 7 1 1 4 6 , 6 2 6 1 4 8 , 1 9 2 1 3 9 , 4 1 1 1 2 6 , 2 2 4 1 2 9 , 9 2 9 1 2 2 , 6 6 8 1 , 5 6 0 , 9 9 7