P W Maintenance <br />77 Garfield Property <br />Utilities Tot al <br />$21,299.26 <br />Deposits Mande In Calendar <br />Year 2015 <br />This worksheet to he completed by Admin Staff completing turnover. <br />O perx Exp Total <br />3,229.14 <br />.January 01, 2014 <br />Opt Exp Total <br />4 <br />Subtotal <br />29,107.42 <br />Less Paid YTD <br />$88,798,6 <br />Amount to code to 131-9471-44919 from Next Deposit: <br />($54,6 <br />Total for next deposit <br />$54,691.2 <br />Remaining $'$ deposited to apital Accounts, after Fund 131 is repaid. <br />After depositing this amount into Operating Account, record this amount in <br />appropriate month below. <br />Invoiced Amount <br />CY Total to date <br />Group <br />$ 278.27 $278.27 <br />$278.27 <br />$278.27 <br />$278.27 <br />$278.27 <br />$x,391.36 <br />Specialty Panel <br />$ 16,518.06 $16,771.50 <br />$16,494.78 <br />$ 16,777.48 <br />$ 16,851.67 <br />$ 16,903.23 <br />$83,798.66 <br />Total Invoiced <br />$ 16, 796.33 17, 049.77 <br />$ 16, 773.05 <br />$ 17,055.75 <br />$ 17,129.94 <br />$ 17,181.50 <br />- $ - <br />$ <br />- $ - <br />$ 85,190.01 <br />Calendar Year <br />20'5 <br />Deposits Recorded red <br />..... ..... ..... .. .. <br />Dec -114 : Janua <br />............... . <br />Februa <br />v......._. .........v.. <br />I ar"ch <br />Aril Ma dune Jul Au ust <br />a t mber October <br />lour ber December <br />Total _ <br />131- 9471 -44919 <br />$16 $16,771.50 <br />$16,494.78 <br />$16,777.48 <br />$16,851.67 <br />$16,903.23 <br />83,798.66 <br />PW Prop Lease - Fl <br />619- 9462 -44919 <br />$278.27 $278.27 <br />$278.27 <br />$278.27 <br />$278.27 <br />$278.27 <br />1,391.35 <br />Total Deposit <br />$16,796.33 $17,049.77 <br />$16,773.05 <br />$17,055.75 <br />$17,129.94 <br />$17,181-50 $0.00 $0.00 $0.00 <br />$0.00 $0.00 <br />$0.00 $0.00 <br />$85,190.01 <br />See Note 1. <br />See Dote 1. <br />Double Check <br />$0.00 $0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 $0.00 $0.00 $0.00 <br />$0.00 $0.00 <br />$0.00 $0.00 <br />$M0 <br />Notes: <br />Calculation <br />Directions for Yearly updating: 1 when starting a new calendar year, this tab should be cleared to zero for deposits <br />2) Deep expenses from Dec of prior year in the current year spreadsheet to make sure reimbursement to 131 is complete. <br />