NJ



NEW JERSEY HOUSING AND MORTGAGE FINANCE AGENCY

ANNUAL BUDGET

HMFA # DEVELOPMENT: YEAR ENDING: _________/_________/_________

ADDRESS ____________________________________________________________________________________________________________________________________

SPONSOR/OWNER __________________________________________________________________ APARTMENT UNITS: ____________________________

SUPERINTENDENT(s) UNITS: ____________________________

OTHER UNITS: ____________________________

TOTAL

|R | | | |CURRENT YEAR | |

|E |ACCT. | |PRIOR YEAR |ACTUAL |ESTIMATED |BUDGET |

|F |CODE | CLASSIFICATION |(AS AUDITED) |(MONTHS) |(MONTHS) |YEAR |

|1 | |INCOME: | | | | |

|2 | | APARTMENT RENTS (SCHEDULE A) | | | | |

|3 | | OTHER RENTS (SCHEDULE A) | | | | |

|4 | | TOTAL RENTS | | | | |

|5 | | OTHER INCOME (SCHEDULE B) | | | | |

|6 | | TOTAL INCOME | | | | |

|7 | | | | | | |

|8 | |EXPENSES: | | | | |

|9 |5100 | ADMINISTRATIVE (SCHEDULE C) | | | | |

|10 |5200 | SALARIES (SCHEDULE D) | | | | |

|11 |5300 | MAINT. & REPAIRS (SCHEDULE E) | | | | |

|12 |5400 | MAINT. CONTRACTS (SCHEDULE F) | | | | |

|13 |5500 | UTILITIES (SCHEDULE G) | | | | |

|14 |5600 | MANAGING AGENTS FEE ( %) | | | | |

|15 |5710 | REAL ESTATE TAXES (EXHIBIT 2) | | | | |

|16 |5712 | INSURANCE (EXHIBIT 3) | | | | |

|17 | | TOTAL EXPENSES | | | | |

|18 | | | | | | |

|19 | |NET INCOME (LOSS) FROM OPERATIONS | | | | |

|20 | |DEBT SERVICE & RESERVES: | | | | |

|21 |0000 | DEBT SERVICE (EXHIBIT 4) | | | | |

|22 |5813 | HOUSING FINANCE FUND | | | | |

|23 |5850 | REPAIR & REPLACEMENT RES. | | | | |

|24 | | TOTAL DEBT SERVICE & RES. | | | | |

|25 | | | | | | |

|26 | |NEW INCOME (LOSS) | | | | |

|27 | |ADD: | | | | |

|28 |1997 | OTHER SOURCES OF FUNDS | | | | |

|29 |1998 | RESERVE REFUNDS | | | | |

|30 | |DEDUCT: | | | | |

|31 |1999 | CAPITAL ADDITIONS (EXHIBIT 5) | | | | |

|32 |2160 | RETURN ON EQUITY ( %) | | | | |

|33 | |PROJECTED CASH FLOW (DEFICIT) | | | | |

Prepared by: ______________________________________________________ Approved: __________________________________________________________

Signature: ______________________________________________________ Title: __________________________________________________________

Date: ______________________________________________________ Date: __________________________________________________________

HMFA # DEVELOPMENT: YEAR ENDING: _________/_________/_________

ADDRESS ____________________________________________________________________________________________________________________________________

SPONSOR/OWNER __________________________________________________________________

ANNUAL BUDGET

RENTS AND OTHER INCOME

(SCHEDULES A AND B)

|R | | | | CURRENT YEAR | |

|E |ACCT. | | PRIOR YEAR | ACTUAL | ESTIMATED | BUDGET |

|F |CODE | CLASSIFICATION |(AS AUDITED) | (MONTHS) | (MONTHS) | YEAR |

|1 | |RENTS (SCHEDULE A) | | | | |

|2 |4110 | APARTMENT RENTS | | | | |

|3 |4210 | VACANCIES ( %) |( ) |( ) |( ) |( ) |

|3 |4211 | COLLECTION LOSSES |( ) |( ) |( ) |( ) |

|4 | | NET APARTMENT RENTS | | | | |

|5 | |OTHER RENTS | | | | |

|6 |4130 | COMMERCIAL | | | | |

|7 |4150 | GARAGE AND PARKING | | | | |

|8 |4220 | GARAGE AND PARKING VACANCIES |( ) |( ) |( ) |( ) |

|9 |4230 | COMMERCIAL VACANCY |( ) |( ) |( ) |( ) |

|10 | | NET OTHER RENTS | | | | |

|11 | |TOTAL RENTAL INCOME* | | | | |

|12 | | | | | | |

|13 | |OTHER INCOME (SCHEDULE B) | | | | |

|14 |4310 | LAUNDRY MACHINES | | | | |

|15 |4320 | AIR CONDITIONERS | | | | |

|16 |4340 | VENDING MACHINES | | | | |

|17 |4350 | MISCELLANEOUS SERVICE INCOME | | | | |

|18 |4410 | INCOME FROM INVESTMENTS | | | | |

|19 |4430 | LATE CHARGES AND OTHER | | | | |

|20 |4450 | INTEREST ON SECURITY DEPOSIT | | | | |

|21 |4500 | OTHER (ATTACH DETAIL) | | | | |

|22 | | | | | | |

|23 | |TOTAL OTHER INCOME* | | | | |

* TOTALS MUST AGREE WITH AMOUNT ON PAGE 1

HMFA # DEVELOPMENT: YEAR ENDING: _________/_________/_________

ADDRESS ____________________________________________________________________________________________________________________________________

SPONSOR/OWNER __________________________________________________________________

ANNUAL BUDGET

ADMINISTRATIVE EXPENSES

(SCHEDULE C)

|R | | | | CURRENT YEAR | |

|E |ACCT. | | PRIOR YEAR | ACTUAL | ESTIMATED | BUDGET |

|F |CODE | CLASSIFICATION |(AS AUDITED) | (MONTHS) | (MONTHS) | YEAR |

|1 |5121 |STATIONERY AND SUPPLIES | | | | |

|2 |5122 |TELEPHONE | | | | |

|3 |5123 |DUES AND SUBSCRIPTIONS | | | | |

|4 |5124 |POSTAGE | | | | |

|5 |5125 |OTHER OFFICE EXPENSES | | | | |

|6 |5126 |OTHER INSURANCE | | | | |

|7 |5127 |INSPECTION & OTHER FEES | | | | |

|8 |5128 |OTHER TAXES | | | | |

|9 |5151 |ADVERTISING | | | | |

|10 |5152 |OTHER PROFESSIONAL FEES | | | | |

|11 |5153 |LEGAL SERVICES | | | | |

|12 |5154 |CREDIT CHECK FEES | | | | |

|13 |5155 |AUDITING (YEAR END) | | | | |

|14 |5156 |SOCIAL SERVICES | | | | |

|15 |5157 |NET CONGREGATE EXPENSES | | | | |

|16 |5158 |UNIFORM EXPENSES | | | | |

|17 |5159 |BOOKKEEPING, ACCOUNTING | | | | |

|18 |5160 |COMPUTER CHARGES | | | | |

|19 |5161 |ELECTRONIC SERVICES | | | | |

|20 |5195 |MISC. ADMIN. EXPENSES | | | | |

|21 | | | | | | |

|22 | | | | | | |

|23 | | | | | | |

|24 | | | | | | |

|25 | |TOTALS* | | | | |

* TOTALS MUST AGREE WITH AMOUNT ON PAGE 1

HMFA # DEVELOPMENT: YEAR ENDING: _________/_________/_________

ADDRESS ____________________________________________________________________________________________________________________________________

SPONSOR/OWNER __________________________________________________________________

ANNUAL BUDGET

SALARIES AND RELATED CHARGES

(SCHEDULE D)

|R | | | | CURRENT YEAR | |

|E |ACCT. | | PRIOR YEAR | ACTUAL | ESTIMATED | BUDGET |

|F |CODE | CLASSIFICATION |(AS AUDITED) | (MONTHS) | (MONTHS) | YEAR |

|1 |5210 |SUPERINTENDENT'S SALARY | | | | |

|2 |5211 |JANITORIAL SALARIES | | | | |

|3 |5212 |GROUNDS AND LANDSCAPING SALARIES | | | | |

|4 |5213 |SECURITY SALARIES | | | | |

|5 |5214 |SOCIAL SERVICE SALARIES | | | | |

|6 |5215 |OFFICE & ADMIN. SALARIES | | | | |

|7 |5216 |MAINTENANCE SALARIES | | | | |

|8 |5217 |OTHER SALARIES | | | | |

|9 |5218 |BUS/VAN DRIVER SALARIES | | | | |

|10 |5261 |EMPLOYEE BENEFITS | | | | |

|11 |5262 |EMPLOYER'S PAYROLL TAXES | | | | |

|12 |5263 |WORKMEN'S COMPENSATION | | | | |

|13 |5264 |FIDELITY BONDS | | | | |

|14 | | | | | | |

|15 | | | | | | |

|16 | |TOTALS* | | | | |

DETAILS OF PAYROLL

| R | | CURRENT YEAR | BUDGET YEAR |

| E | | # OF O | IND. GROSS | | # OF | IND. GROSS | |

| F | CLASSIFICATION | EMPL. | WKLY WAGES | TOTALS | EMPL. | WKLY WAGES | TOTALS |

|1 |SUPERINTENDENT | | | | | | |

|2 |JANITORIAL | | | | | | |

|3 |GROUNDS & LANDSCAPING | | | | | | |

|4 |SECURITY SALARIES | | | | | | |

|5 |SOCIAL SERVICES | | | | | | |

|6 |ADMINISTRATION | | | | | | |

|7 |MAINTENANCE | | | | | | |

|8 |OTHER | | | | | | |

NOTE - PLEASE INDICATE IF EMPLOYEE IS PART-TIME

* TOTAL MUST AGREE WITH AMOUNT ON PAGE 1

HMFA # DEVELOPMENT: YEAR ENDING: _________/_________/_________

ADDRESS ____________________________________________________________________________________________________________________________________

SPONSOR/OWNER __________________________________________________________________

ANNUAL BUDGET

SALARIES AND RELATED CHARGES

(ATTACHMENT TO SCHEDULE D)

| | |CURRENT ANNUAL SALARY |DATE OF |

|EMPLOYEE NAME |POSITION | |HIRE |

| | | | |

| | | | |

| | | | |

| | | | |

| | | | |

| | | | |

| | | | |

| | | | |

| | | | |

| | | | |

| | | | |

| | | | |

| | | | |

| | | | |

| | | | |

| | | | |

| | | | |

| | | | |

| | | | |

| | | | |

| | | | |

| | | | |

| | | | |

| | | | |

HMFA # DEVELOPMENT: YEAR ENDING: _________/_________/_________

ADDRESS ____________________________________________________________________________________________________________________________________

SPONSOR/OWNER __________________________________________________________________

ANNUAL BUDGET

MAINTENANCE AND REPAIRS

(SCHEDULE E)

|R | | | | CURRENT YEAR | |

|E |ACCT. | | PRIOR YEAR | ACTUAL | ESTIMATED | BUDGET |

|F |CODE | CLASSIFICATION |(AS AUDITED) | (MONTHS) | (MONTHS) | YEAR |

|1 |5321 |MASONRY | | | | |

|2 |5322 |CARPENTRY | | | | |

|3 |5323 |PLUMBING | | | | |

|4 |5324 |ELECTRICAL | | | | |

|5 |5325 |KITCHEN EQUIPMENT | | | | |

|6 |5327 |ELEVATOR | | | | |

|7 |5328 |WINDOWS AND GLASSES | | | | |

|8 |5329 |VEHICLES AND EQUIPMENT | | | | |

|9 |5330 |SNOW REMOVAL | | | | |

|10 |5331 |GROUNDS AND LANDSCAPING | | | | |

|11 |5340 |PAINTING AND DECOR. SUPPLIES | | | | |

|12 |5341 |SMALL EQUIPMENT AND TOOLS | | | | |

|13 |5342 |JANITORIAL SUPPLIES AND TOOLS | | | | |

|14 |5344 |HVAC SUPPLIES | | | | |

|15 |5345 |HARDWARE SUPPLIES | | | | |

|16 |5350 |MISC. MAINTENANCE SUPPLIES | | | | |

|17 |5390 |OTHER | | | | |

|18 | | | | | | |

|19 | | | | | | |

|20 | | | | | | |

|21 | |TOTALS* | | | | |

* TOTALS MUST AGREE WITH AMOUNT ON PAGE 1

HMFA # DEVELOPMENT: YEAR ENDING: _________/_________/_________

ADDRESS ____________________________________________________________________________________________________________________________________

SPONSOR/OWNER __________________________________________________________________

ANNUAL BUDGET

MAINTENANCE CONTRACTS

(SCHEDULE F)

|R | | | | CURRENT YEAR | |

|E |ACCT. | | PRIOR YEAR | ACTUAL | ESTIMATED | BUDGET |

|F |CODE | CLASSIFICATION |(AS AUDITED) | (MONTHS) | (MONTHS) | YEAR |

|1 |5413 |MONITORING & PROTECTION SERVICES | | | | |

|2 |5414 |FIRE SYSTEM MONITORING | | | | |

|3 |5415 |CLEANING | | | | |

|4 |5425 |ELEVATOR | | | | |

|5 |5426 |RUBBISH REMOVAL | | | | |

|6 |5430 |HEATING & AIR COND. MAINTENANCE | | | | |

|7 |5432 |GROUNDS, PARKING & LANDSCAPING | | | | |

|8 |5440 |PAINTING & DECORATING | | | | |

|9 |5460 |EXTERMINATING | | | | |

|10 |5490 |OTHER MAINTENANCE CONTRACTS | | | | |

|11 | |TOTALS* | | | | |

DETAILS OF MAINTENANCE CONTRACTS

|R | | | | | |

|E |DATE OF |TYPE OF MAINTENANCE CONTRACTS |EXP. |CURRENT ANNUAL |EST. RENEWAL |

|F |CONTRACT |AND NAME OF CONTRACTOR |DATE |PAYMENT |CONTRACT |

|1 | | | | | |

|2 | | | | | |

|3 | | | | | |

|4 | | | | | |

|5 | | | | | |

|6 | | | | | |

|7 | | | | | |

|8 | | | | | |

* TOTALS MUST AGREE WITH AMOUNT ON PAGE 1

HMFA # DEVELOPMENT: YEAR ENDING: _________/_________/_________

ADDRESS ____________________________________________________________________________________________________________________________________

SPONSOR/OWNER __________________________________________________________________

ANNUAL BUDGET

UTILITY EXPENSES

(SCHEDULE G)

|R | | | | CURRENT YEAR | |

|E |ACCT. | | PRIOR YEAR | ACTUAL | ESTIMATED | BUDGET |

|F |CODE | CLASSIFICATION |(AS AUDITED) | (MONTHS) | (MONTHS) | YEAR |

|1 |5521 |WATER | | | | |

|2 |5522 |SEWER CHARGES | | | | |

|3 |5523 |ELECTRICITY | | | | |

|4 |5524 |GAS | | | | |

|5 |5525 |FUEL | | | | |

|6 | | | | | | |

|7 | |TOTALS* | | | | |

* TOTALS MUST AGREE WITH AMOUNT ON PAGE 1

HMFA # DEVELOPMENT: YEAR ENDING: _________/_________/_________

ADDRESS ____________________________________________________________________________________________________________________________________

SPONSOR/OWNER __________________________________________________________________

ANNUAL BUDGET

DETAIL OF RENTS (EXHIBIT 1)

| | | MONTHLY CHARGE PER UNIT | |

| | | |ANNUAL TOTALS |

| | | PRIOR YEAR | CURRENT YEAR | PROPOSED | |

| | | MOS. | | MOS. | | MOS. | | | | |

|DESCRIPTION |NO. OF |IN | |IN | |IN | |PRIOR |CURRENT |BUDGET |

|OF UNITS |UNITS |EFFECT |AMOUNT |EFFECT |AMOUNT |EFFECT |AMOUNT |YEARS |YEAR |YEAR |

|EFFICIENCY | | | | | | | | | | |

| | | | | | | | | | | |

| | | | | | | | | | | |

|1 BEDROOM | | | | | | | | | | |

| | | | | | | | | | | |

| | | | | | | | | | | |

|2 BEDROOM | | | | | | | | | | |

| | | | | | | | | | | |

| | | | | | | | | | | |

|3 BEDROOM | | | | | | | | | | |

| | | | | | | | | | | |

| | | | | | | | | | | |

|4 BEDROOM | | | | | | | | | | |

| | | | | | | | | | | |

| | | | | | | | | | | |

|5 BEDROOM | | | | | | | | | | |

| | | | | | | | | | | |

| | | | | | | | | | | |

|TOTALS* | | | | | | | | | | |

CODE OF TENANT SERVICES INCLUDED IN RENT (CIRCLE APPLICABLE ITEMS)

A Apartment Electricity E Security

B Heat (gas, oil, electric) F Recreational Facilities

C Air Conditioning (gas, oil, electric) G Other: ________________________________________

D Cooking Gas ________________________________________

*TOTALS MUST AGREE WITH AMOUNTS ON PAGE 2 - ACCOUNT 4110

HMFA # DEVELOPMENT: YEAR ENDING: _________/_________/_________

ADDRESS ____________________________________________________________________________________________________________________________________

SPONSOR/OWNER __________________________________________________________________

ANNUAL BUDGET

DETAILS OF REAL ESTATE TAX COMPUTATION (EXHIBIT 2)

| | | CURRENT YEAR | |

| | PRIOR YEAR | ACTUAL | ESTIMATED | BUDGET |

| CLASSIFICATION |(AS AUDITED) | (MONTHS) | (MONTHS) | YEAR |

|GROSS RENTS (LESS VACANCY) | | | | |

|LESS: UTILITY ALLOWANCE (SCHEDULE D) | | | | |

| NET: "GROSS SHELTERED RENTS" | | | | |

|TAX % (AS PER TAX ABATEMENT AGREEMENT)* | | | | |

DETAILS OF INSURANCE (EXHIBIT 3)

| DATE OF | TYPE OF INSURANCE, NAME | EXPIRATION | AMOUNT OF | CURRENT ANNUAL | ESTIM. RENEWAL |

|POLICY |OF CARRIER AND POLICY NUMBER |DATE |COVERAGE |PREMIUM |ANNUAL PREMIUM |

| | | | | | |

| | | | | | |

| | | | | | |

| |TOTALS* | | | | |

DETAILS OF DEBT SERVICE REQUIREMENT (EXHIBIT 4)

| | | | FEES | | LESS SEC.236 | |

|CLASSIFICATION |INTEREST |PRINCIPAL |CHARGES |TOTAL |SUBSIDY |NET |

|1ST MORTGAGE | | | | | | |

|2ND MORTGAGE | | | | | | |

| | | | | | | |

| | | | | | | |

|TOTALS* | | | | | | |

*TOTALS MUST AGREE WITH AMOUNT ON PAGE 1

HMFA # DEVELOPMENT: YEAR ENDING: _________/_________/_________

ADDRESS ____________________________________________________________________________________________________________________________________

SPONSOR/OWNER __________________________________________________________________

ANNUAL BUDGET

DETAILS OF REAL ESTATE TAX COMPUTATION (EXHIBIT 2)

| | | CURRENT YEAR | |

| | PRIOR YEAR | ACTUAL | ESTIMATED | BUDGET |

| CLASSIFICATION |(AS AUDITED) | (MONTHS) | (MONTHS) | YEAR |

|GROSS RENTS (LESS VACANCY) | | | | |

|LESS: UTILITY ALLOWANCE (SCHEDULE D) | | | | |

| NET: "GROSS SHELTERED RENTS" | | | | |

|TAX % (AS PER TAX ABATEMENT AGREEMENT)* | | | | |

DETAILS OF INSURANCE (EXHIBIT 3)

| DATE OF | TYPE OF INSURANCE, NAME | EXPIRATION | AMOUNT OF | CURRENT ANNUAL | ESTIM. RENEWAL |

|POLICY |OF CARRIER AND POLICY NUMBER |DATE |COVERAGE |PREMIUM |ANNUAL PREMIUM |

| | | | | | |

| | | | | | |

| | | | | | |

| |TOTALS* | | | | |

DETAILS OF DEBT SERVICE REQUIREMENT (EXHIBIT 4)

| | | | FEES | | LESS SEC.236 | |

|CLASSIFICATION |INTEREST |PRINCIPAL |CHARGES |TOTAL |SUBSIDY |NET |

|1ST MORTGAGE | | | | | | |

|2ND MORTGAGE | | | | | | |

| | | | | | | |

| | | | | | | |

|TOTALS* | | | | | | |

*TOTALS MUST AGREE WITH AMOUNT ON PAGE 1

HMFA # DEVELOPMENT: YEAR ENDING: _________/_________/_________

ADDRESS ____________________________________________________________________________________________________________________________________

SPONSOR/OWNER __________________________________________________________________

ANNUAL BUDGET

DETAILS OF CAPITAL ADDITIONS (EXHIBIT 5)

| | | | CURRENT YEAR | |

|ACCT. | | PRIOR YEAR | ACTUAL | ESTIMATED | BUDGET |

|CODE | CLASSIFICATION |(AS AUDITED) | (MONTHS) | (MONTHS) | YEAR |

| | | | | | |

| | | | | | |

| | | | | | |

| | | | | | |

| | | | | | |

| | | | | | |

| |TOTALS* | | | | |

*TOTALS MUST AGREE WITH AMOUNT ON PAGE 1

REVISED: 6/85, 8/95, 7/19/96

EQ88FRM

-----------------------

Page 1

Page 4

Page 5

Page 10

Page 12

Page 11

................
................

In order to avoid copyright disputes, this page is only a partial summary.

Google Online Preview   Download