## 

## 

|||||Estimate|
|---|---|---|---|---|
|Heating&Utilities|2022|2023|2024|2025|
|Gas|4116|6049|3828|5600|
|Electricity|396|243|390|450|
|Gasmaintenancecon|2549|3ii5|21e1|350t,|
|WaterRates|966|l256|1457|2000|
|Repairs:|||||
|Routine Maintenance|984I|26401|83i|20000|
|Management|||||
|Insurance|i416|1412|1456|1600|
|AssociationSubs|196|343|353|,:o|
|Association Seminar<br>TVLiceace|8|I|190|8|
|Fire Appliance Service|252|301|187|300|
|Gifts/Goodwillpayments/|||||
|Donations|70|70|r40|70|
|Temp.Accom.-Resident||439|||
|PestControlServices||45|||
||19810|39702|11629|33828|
||:::::||||





## 



## 

##