actual | accrued | accrued | ||||||
month | total | diff | city | ku | ||||
total | paid | |||||||
lease | $111,672.00 | $274,800.00 | $163,128.00 | $81,564.00 | $81,564.00 | |||
property tax | $13,166.00 | $74,899.00 | $61,733.00 | $30,866.50 | $30,866.50 | |||
maint | $24,641.00 | $11,700.00 | -$12,941.00 | -$6,470.50 | -$6,470.50 | |||
util | $30,835.00 | $30,000.00 | -$835.00 | -$417.50 | -$417.50 | |||
security | $0.00 | |||||||
person tax | $443.00 | |||||||
totl fac cost (annual?) | $180,757.00 | $105,542.50 | $105,542.50 | |||||
accrued per month | ||||||||