Welcome to the Annual Meeting September 15, :00 p.m. North Lounge, Clubhouse 43 Heritage Drive Avon, CT 06001
|
|
- Shauna Parrish
- 5 years ago
- Views:
Transcription
1 Welcome to the Annual Meeting September 15, :00 p.m. North Lounge, Clubhouse 43 Heritage Drive Avon, CT 06001
2 Note: The Financial information included within this report does not reflect any proposed audit adjusting entries as of 6/30/15 as the audit is still in progress. Financial information presented could be materially adjusted.
3 Master Association ~ Administration Administration Budget Actual Budget Revenue $4,796,576 $4,803,361 $4,886,713 Staff Expense $450,101 $442,062 $463,678 Contribution to Reserves $2,084,298 $2,084,298 $992,827 Total Expense $2,156,072 $1,083,483 $2,253,716 Net $2,640,504 $1,635,581 $2,633,001
4 Master Association ~ Pools & Courts, Recreation Pools & Courts, Recreation Budget Actual Budget Revenue $1,800 $3,690 $1,800 Staff Expense $44,415 $49,144 $47,812 Total Expense $95,307 $89,529 $107,632 Net ($93,507) ($85,839) ($105,832)
5 More on Pools, Courts and Recreation Utilizing communications to foster lessons, competitive play and social events Instructed water aerobics well received, swimming lessons Byron pool coping, tiles, re-surfacing planned Mallard trees removed yielding more activity New pool chairs and umbrellas purchased, restroom updates planned Guilford opened for two additional weeks in September Guilford Park: Two donated playscapes, basketball backboard installed, see-saw donated, rehabbed gazebo, picnic tables Pools and tennis open house Memorial Day Multi-purpose soccer field
6
7 Master Association ~ Restaurant Restaurant Budget Actual Budget Food Sales $654,950 $611,173 $661,950 Beverage Sales $267,700 $235,913 $272,050 Gross Profit & Other Income $614,905 $548,144 $624,103 Staff Expenses $594,450 $543,018 $601,377 Total Expense $761,301 $699,669 $764,007 Common Charge $145,000 $150,944 $145,000 Net ($1,396) ($581) $5,096 Activity and sales moderated-late golf, smaller outings Making special events memorable and successful Continuing to work on access issues Social memberships; 9 currently and 13 non-resident golf members New espresso/cappuccino machine Tried it? Outdoor concerts, at soccer field Updated menus, drink specials, Trivia Nights!
8 More on the Restaurant Customer comments very positive Flatbread pizzas very popular Ladies night every Wednesday with drink specials Many successful events with large turnouts New banquet room carpeting planned for November Management promotions
9
10 Master Association ~ Miscellaneous Maintenance Misc. Maintenance Budget Actual Budget Staff Expense $437,336 $428,855 $447,387 Total Expense $599,205 $575,725 $614,301 Net ($445,637) ($422,355) ($456,195) Recently converted to outsourcing with upgraded service and equipment at comparable costs Before After Deep Cleaning and resurfacing of the MA Office ladies room floor.
11 Master Association ~ Buildings Buildings Budget Actual Budget Staff Expense $685,582 $634,986 $705,456 Repair and Maintenance including Staining $434,200 $326,171 $311,000 Total Expense $1,345,142 $1,257,786 $1,264,742 Net ($1,180,561) ($1,092,041) ($1,096,768) Ashford streets complete Rehab continues on Chestnut & Woods Hollow Maple, Walnut, Sycamore & Heritage siding/roofing project nearly complete What do you think? Bid process for first phase of Applewood/Conifer cedar siding rehab and staining with a 9 year warranty/stain cycle Ice dam issues Tops software being implemented
12
13 More on Building Rehabilitation
14 More on Buildings Curb Appeal Roof moss treatments continue
15 Master Association ~ Grounds Grounds Budget Actual Budget Staff Expense $873,895 $837,183 $895,775 Total Expense $1,122,617 $1,059,475 $1,200,390 Net ($860,447) ($797,305) ($929,907) Emphasis on curb appeal and tree/shrub control near buildings Bi-annual mulch project this coming spring Neighborhood renewal
16 Master Association ~ Golf Golf Budget Actual Budget Member Fees-Residents $350,000 $335,346 $355,000 Member Fees- Non Res. $460,000 $423,037 $445,000 Greens Fees $151,000 $124,057 $149,000 Cart Rentals $183,000 $156,833 $175,000 Total Revenues $1,208,000 $1,095,786 $1,186,700 Staff Expense $629,164 $591,670 $612,663 Total Expense $1,266,956 $1,160,389 $1,236,095 Net ($58,956) ($64,603) ($49,395) Net Income Ops. & Golf $0 (827,144)* $0 *reflects not taking down loan yet
17 More on Golf Golf activity high but a month late in starting due to weather; balancing payroll and service levels New outside golf outings, though participants down Platinum Loyalty Program 69 members strong New fall promotion released and has yielded new members Participation in Connecticut Golf Show Slowly funding through reserves course irrigation plan, drainage improvements, Cart path repairs/additions, and tree management program continuing Visage Fleet Management/GPS for golf carts/golf Genius/Live Leaderboard Membership slipped from 236 to 221 due to half conversion of first 2-year special promo class, normal attrition and LOAs Resident Non Member Play strong Junior Camps Ladies Clinics George Connor Golf/Golf Channel Academy
18
19 Golf and Restaurant Financial Perspectives GOLF June 30, 2015 (unaudited) Loss ($64,603) Lease Club (District) 97,779 Lease Office, Garage (District) 22,810 Real Estate Property Tax (District) 22,608 Contribution to the Community $78,594 RESTAURANT June 30, 2015 (unaudited) Loss ( $501) Lease (District) 42,740 Contribution to the Community $42,159
20 Master Association ~ Reserve Projects Reserves Budget Actual Budget Siding $1,215,000 $924,506 $520,000 Shingle Roofs $516,000 $726,943 $580,400 Flat Roofs $280,800 $2,678 $81,000 Decks $20,000 $4,550 $20,000 Patios $12,000 $9,448 $12,000 Garages & Carports $45,000 $12,649 $45,000 Streets & Paving $0 $200 $0 Sidewalks $30,000 $35,403 $30,000 Tennis Courts $0 $0 $0 Pools $0 $0 $0 Trees $20,000 $18,771 $20,000 Contribution from Ops. $2,084,298 $2,084,298 $992,827 Net ($52,698) $272,256 ($316,300)
21 District ~ Public Works Public Works Budget Actual Budget Property Tax Revenue $1,954,380 $1,954,382 $2,127,515 General Government Exp. $763,879 $759,818 $802,807 Public Safety $195,700 $190,436 $206,200 Roads & Sidewalks $287,000 $317,862 $320,000 Sanitation $294,500 $287,269 $295,500 Parks & Recreation $47,000 $36,771 $48,500 Transfer to Capital $369,495 $369,495 $391,665 Net $65,397 $59,682 $62,843
22 District Operations
23 District ~ Clubhouse Clubhouse Budget Actual Budget Rental Income - Restaurant $40,792 $42,740 $42,278 Rental Income - Golf $93,312 $97,779 $96,714 Occupancy (Utilities) $82,000 $94,839 $91,000 Major Equipment $10,000 $6,553 $10,000 Repairs & Maintenance $36,500 $27,478 $36,500 Taxes & Insurance $60,001 $55,228 $57,835 Total Expenses $194,501 $213,343 $201,835
24 District ~ Capital Projects Capital Projects Budget Actual Budget Clubhouse $86,350 $84,591 $48,000 Office $0 $0 $0 Pumphouse $0 $0 $0 Golf Course $148,000 $52,994 $150,000 Streets $203,520 $82,830 $212,000 Hazmat $0 $0 $27,500 Trees $12,000 $12,375 $12,000 Vehicles & Equipment $51,000 $41,830 $72,500 Street paving Cottonwood Drive
25 Communications Chamber networking, hosting, golf clinics Public relations stories and ads in local media Networking through CAI, Realtors, club GM s and community GM s Tuesday Telegram continues as effective tool and continues to evolve In The Woods robust on lifestyles, diversity and photos Website updates and search engine optimization, aerial video just updated
26 Covenants Stop sign fines increased from $25-$50 Stop signs and speeding rolling period increased to 2 years New playground rules, bike rules & pet rules
27 Finance Budget successfully passed New health insurance program avoiding major premium increases Workers comp new renewal premium below budget about $50,000 Safety program responsible for reduction Property tax consultant work saving $20,000 annually for 5 years plus New energy audit saving about $5,000 annually Siding/roofing loan will be taken down by end of September Payroll companies being evaluated Enhancing employee 401(k) education and options
28 Miscellaneous Community garden plots greatly upgraded and filled with events Fieldstone fire reconstruction begun
29 Q&A
HUNTERS RIDGE COMMUNITY ASSOCIATION 2019 BUDGET
2019 SUMMARY OF ANNUAL DUES: Golf Dues $ 2,990.00 $ 2,900.00 Golf Assessment $ 60.00 $ - (Assessment to all equity golf and charter members for golf course reserves.) Trackage $ 1,500.00 $ 1,500.00 Social
More informationTHE CLUB AT EAGLEBROOKE BILLY CASPER GOLF
THE CLUB AT EAGLEBROOKE BILLY CASPER GOLF AGENDA Capital Improvement Items Membership Programs Final 2017/2018 Budget Club Update CAPITAL IMPROVEMENTS Clubhouse Renovations Paint Interior Clubhouse - Foyer,
More informationSudden Valley Community Association
Financial Statements and Supplementary Information with Independent Auditor's Report Years Ended December 31, 2015 and 2014 Contents Independent Auditor's Report... 1-2 Balance Sheets... 3 Statements of
More informationThe Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2017 Fiscal Period 4
The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2017 Fiscal Period 4 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet
More informationALAMEDA ISLES PROPOSED BUDGET FACT SHEET
ALAMEDA ISLES PROPOSED BUDGET FACT SHEET These sheets outline the proposed 2016/2017 budget in two parts. The first part is the operating budget which shows our income and anticipated expenses with a comparative
More informationPROPOSED TEN-YEAR CAPITAL IMPROVEMENT PLAN
2017/2018 YEAR 1 ESTIMATED FUND BALANCE 7/1/17 $ 1,795,000 $ - $ 209,000 $ 117,861 $ (333,878) $ (240,844) $ 642,513 $ (113,143) EXPECTED REVENUE ACTIVITY $ 1,014,000 $ 33,473 $ 49,500 $ - $ - $ - $ -
More informationThe Landings Yacht Golf & Tennis Club, Inc. For The Month Ending June 30, 2017 Fiscal Period 9
The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending June 30, 2017 Fiscal Period 9 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet Pages
More informationThe Landings Yacht Golf & Tennis Club, Inc.
The Landings Yacht Golf & Tennis Club, Inc. For Fiscal Period 5 Ending The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet Pages 7 8 Financial Statement
More informationThe Landings Yacht Golf & Tennis Club, Inc.
The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending February 28, 2016 Fiscal Period 5 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet
More informationThe Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2018 Fiscal Period 4
The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2018 Fiscal Period 4 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet
More informationPrepared by: Minneapolis Park and Recreation Board Finance Department 2117 West River Road Minneapolis, Minnesota
Minneapolis Park and Recreation Board Financial Status Report as of Third Quarter, 2018 Prepared by: Minneapolis Park and Recreation Board Finance Department 2117 West River Road Minneapolis, Minnesota
More informationThe Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2018 Fiscal Period 1
The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2018 Fiscal Period 1 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet
More informationLakeside Park Financial Review MAY 1, 2018
Lakeside Park Financial Review MAY 1, 2018 Utility System Sustainability Issues: Aging infrastructure / costly emergency repairs / inefficient spending of resources / dramatic drop in sale volume Developed
More informationVillage of North Palm Beach FY Council Budget Workshop. Library Parks & Recreation Country Club August 9, 2017
Village of North Palm Beach FY 2017-2018 Council Budget Workshop Library Parks & Recreation Country Club August 9, 2017 Tonight s Meeting Agenda FY 2018 Summary of Budget Changes General Fund FY 18 FY
More informationHARBOR POINTE CONDOMINIUM ASSOCIATION INC CONDOMINIUM APPROVED BUDGET YEAR ENDING DECEMBER 31, 2017
210 Monthly Condominium Assessment $ 477.00 Condominium Income Assessment Income Condominium 1,202,040.00 Assessment Income: $ 1,202,040.00 Condominium Expenses General / Administrative Management Fee
More informationVillage of North Palm Beach FY Council Budget Workshop. Budget Recap August 30, 2018
Village of North Palm Beach FY 2018-2019 Council Budget Workshop Budget Recap August 30, 2018 FY 2019 Summary of Budget Changes General Fund Country Club FY 2019 Combined Budget Budget Summary Personnel
More informationAdams Ridge Homeowners Association
Adams Ridge Homeowners Association Committee & Project Management Policy & Procedures Policy Group Name: Adams Ridge Home Owners Association Policy Name: Committee & Project Management Policy & Procedures
More informationThe Park Board of Directors Meeting. July 13, 2015 Draft
The Park Board of Directors Meeting July 13, 2015 Draft Members Present: Cindy Ainsworth, Grant Delmar, Vergil Esau, Stephanie Hartman, Don Racine, Roy Richter, and Ray Walker. Guests Present: Brooke Mueller,
More informationThe Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2016 Fiscal Period 1
The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2016 Fiscal Period 1 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet
More informationECIA 2019 BUDGET December, 3, 2018
INCOME 4100 - GENERAL ASSESSMENTS $1,456,350 2774 Homes @ $525.00 $1,456,350 Assesments $1,456,350 $1,456,350 RECOVERY INCOME 0 405 405 4230 - COMMUNITY CENTER RENTALS 8,000 8,316 Based on repeat yearly
More informationHighlights From The Approved 2013 Budget Budget in Brief
Highlights From The Approved 2013 Budget 2013 Budget in Brief Preparing for the FUTURE: The City of Brandon is committed to building a sustainable future. Our 2013 budget process was improved in many ways,
More informationThe Landings Yacht Golf & Tennis Club, Inc.
The Landings Yacht Golf & Tennis Club, Inc. For Fiscal Period 7 Ending The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet Pages 7 8 Financial Statement
More informationN A V E S I N K C O U N T R Y C L U B
N A V E S I N K C O U N T R Y C L U B M I D D L E T O W N, N E W J E R S E Y B U I L D I N G R E N O V A T I O N P R O G R A M ARTISTIC CONCEPTUAL RENDERING OF PROPOSED MEMBERS GRILLE M A S T E R P L A
More informationHERITAGE OAK PARK. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2019
Version 5 - Final Budget (Adopted at the 08/16/18 Meeting) Prepared by: Table of Contents Page # OPERATING BUDGETS Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-3 Exhibit A - Allocation
More informationDear Members, eventually pay for themselves outside of our operating assessment.
WHERE TRADITIONS BEGIN Dear Members, Tahoe Donner Association continues to hold its position as one of the most desirable mountain homeowner communities in the Lake Tahoe area, and with 6,469 units, one
More information2018 MEMBERSHIP OPTIONS
2018 MEMBERSHIP OPTIONS Unlimited Allows the designated Member (or couple) unlimited golf play seven days per week. Tee times may be made up to 14 days in advance. Weekday Plus Allows the designated Member
More informationCountry Club of Culpeper
Welcome to Country Club of Culpeper 2100 Country Club Road Culpeper, VA 22701 540.825.1746 Jen Sandy, Membership & Events Director Jsandy@countryclubofculpeper.com Country Club of Culpeper CLUB HOUSE Grill
More informationCITY OF CUPERTINO Resolution Fees Effective July 1, 2018 Schedule E - Recreation
Recreation classes and excursion fees shall be determined as follows: Classes 1. Determine the maximum hourly rate paid to instructor. 2. Multiply the instructor's hourly rate by the number of class meetings.
More informationRecreation Center Fund About the Recreation Center Fund
Recreation Center Fund About the Recreation Center Fund The Wheat Ridge Recreation Center is a state-of-the-art facility located in the heart of Wheat Ridge that also serves as a conference and event center.
More informationAgenda Item # 5b Page 1 of 43
Page 1 of 43 Page 2 of 43 Page 3 of 43 Page 4 of 43 Page 5 of 43 Page 6 of 43 Page 7 of 43 Page 8 of 43 Page 9 of 43 Page 10 of 43 Page 11 of 43 Page 12 of 43 Page 13 of 43 Page 14 of 43 Page 15 of 43
More informationThe Landings Yacht Golf & Tennis Club, Inc.
The Landings Yacht Golf & Tennis Club, Inc. Annual Membership Meeting February 22, 2019 Presentation by: THE LANDINGS YACHT GOLF & TENNIS CLUB, INC. SUMMARY PROFIT & LOSS FINANCIAL RESULTS OCTOBER 2017
More informationI-leather Ridge Metropolitan District Financial Statements. June3O,2015
Ileather Ridge Metropolitan District Financial Statements June3O,2015 Governmental Budget SIMMONS & V%THEELER, P.C. Certified Public Accountants 8005 South Chester Street, Suite 150, Centennial, CO 80112
More informationACHOA Budget and Finance Committee 2019 Draft Budget Presentation
ACHOA and Finance Committee 2019 Draft Presentation Committee 10/2/2018 1 } This is a Draft for 2019 and your input tonight will assist in finalizing the 2019 for Board approval at the November 6, 2018
More informationHERITAGE ISLES. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 2 - Approved Tentative Budget:
Version 2 - Approved Tentative Budget: (Approved 5/16/2018) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-2 Exhibit
More informationRESERVE STUDY PRIVATE CLUBS and RECREATION CENTERS
RESERVE STUDY PRIVATE CLUBS and RECREATION CENTERS Serving the Nation www.reservestudy.com Welcome to your Reserve Study! A Reserve Study is a valuable tool to help you budget responsibly for your property.
More informationCapital Improvement Plan City of Rye, New York
20182022 Capital Improvement Plan City of Rye, New York Planning and Funding For City Projects For Fiscal Years Ending December 31, 2018 through 2022 September 2017 Capital Improvement Plan 20182022 TABLE
More informationThe following is a summary of the more significant items for the third quarter:
Council Memorandum To: From: City Council Jeff Hansen, Finance Director Through: Jason Slowinski, City Manager Date: October 10, 2016 Re: 3 rd Quarter Financial Report As part of the 2016 3 rd quarter
More information** DRAFT - DISCUSSION COPY **
** DRAFT - DISCUSSION COPY ** AUDITED FINANCIAL STATEMENTS Year Ended December 31, 2013 CONTENTS Page(s) Independent Auditors' Report 2 (Two Pages) Financial Statements: Balance Sheet 3 Statement of Revenues
More informationDRAFT FOR BOARD REVIEW
DRAFT FOR BOARD REVIEW FULL RESERVE FUND STUDY OAK HALL COMMUNITY ASSOCIATION HOLLY SPRINGS, NC Prepared for: OAK HALL COMMUNITY ASSOCIATION HOLLY SPRINGS, NC & PPM, INC. Prepared by: CRITERIUM GILES ENGINEERS
More informationINDOOR AQUATICS CENTER
INDOOR AQUATICS CENTER FEASIBILITY & ANALYSIS PRESENTATION City of Cambridge, MN Aquatics Task Force ORB Management Corporation November 16, 2015 AGENDA Topics 1. Task Force Purpose 2. Project Parameters
More informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 2 MONTHS ENDING FEBRUARY 28, 2018 BLOCK GRANT FUND
BLOCK GRANT FUND PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT 200-43902 ED LOANS 8,218.17 6,486.88 14,866.32 40,000.00 25,133.68 37.2 200-43903 HOME LOANS 25,325.87 13,457.61 13,482.04 35,000.00
More informationNew Bern Golf & Country Club, Inc.
FINANCIAL STATEMENTS May 31, 2016 and 2015 Table of Contents May 31, 2016 and 2015 TAB: REPORT Accountant s Compilation Report 1 TAB: FINANCIAL STATEMENTS Statement of Financial Position 2 Statement of
More informationNew London Country Club, Inc Finance Comm. Budget Budget Projected 2011 (Proposed) 2010
2011 Finance Comm. Budget Budget Projected 2011 (Proposed) 2010 2010 Actual REVENUE Initiation Fees 17,000 50,000 47,000 Installment Plan Admin Charge 1,900 3,600 1,900 Member Charges: Membership Dues
More informationFOR ADMINISTRATION USE ONLY 92 % OF THE FISCAL YEAR HAS ELAPSED 05/19/ :09PM PAGE: 1
COMBINED CASH INVESTMENT MAY 31, 2017 COMBINED CASH ACCOUNTS 01-10110 CASH - COMBINED CHECKING 162,650.26 01-10111 PETTY CASH 200.00 01-10114 LUSK STATE BANK - FEMA 52,964.61 01-11165 BANK OF THE WEST
More informationCommunity Services Department. 100 N. East Avenue, Reedley, CA Telephone: (559) FAX: (559)
City of Reedley FACILITY RENTALS Community Services Department 100 N. East Avenue, Reedley, CA 93654 Telephone: (559) 637-4203 FAX: (559) 637-7253 Check us out on Facebook: Reedley Community Center or
More informationDistrict Surplus (Deficit) Before Capital 341, ,705 (35,218) 361, , , ,077 (124,778) (92,356) (81,010) (11,346) 437,513
EAGLE-VAIL METROPOLITAN DISTRICT AND PROPERTY OWNERS ASSOCIATION STATEMENT OF REVENUES, EXPENDITURES AND FUND BALANCES (SEE NOTE BELOW) New Cal Yr Adopted Projected YTD YTD Variance Current Variance Adopted
More informationCITY OF BLUE ASH Interoffice Memo City Manager's Office
TO: FROM: SUBJECT: CITY OF BLUE ASH Interoffice Memo City Manager's Office City Council City Manager and Department Directors Agenda Items for the November 9 th Council Meeting DATE: November 7, 2017 COPIES:
More informationCITY OF EAST TAWAS Budget
2015-2016 Budget Adopted June 1, 2015 GENERAL FUND 2015 16 ESTIMATED REVENUES 101 000 000.999 TRANSFER FROM PRIOR YEAR FUNDS 179,277 101 000 402.000 CURRENT PROPERTY TAX 1,207,797 101 000 426.000 PAYMENT
More informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2018 BLOCK GRANT FUND
BLOCK GRANT FUND PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT 200-43902 ED LOANS 23,394.85 2,909.58 32,536.54 40,000.00 7,463.46 81.3 200-43903 HOME LOANS 40,030.75.00 21,535.41 35,000.00 13,464.59
More information2016 Reserve Study. Riverwood Plantation Homeowners Association, Inc Riverwood Drive Port Orange, Florida
2016 Reserve Study Riverwood Plantation Homeowners Association, Inc. 6200 Riverwood Drive Port Orange, Florida 32127 Report No: 4142 January 1, 2016 - December 31, 2016 Table of Contents Introduction 1-1
More informationPreliminary Budget Overview General Fund Revenues/Expenditures
June 11, 2018 Preliminary Budget Overview General Fund Revenues/Expenditures Law Enforcement IT Agency Requests Capital Projects Retirement Costs Capital Projects Water Fund Wastewater Fund Fiscal Year
More informationHeather Ridge Metropolitan District Financial Statements. March 31, 2019
Financial Statements March 31, 2019 SIMMONS & WHEELER, P.C. Certified Public Accountants 304 Inverness Way South, Suite 490, Englewood, CO 80112 (303) 689-0833 ACCOUNTANT S COMPILATION REPORT Board of
More informationCAPITAL RESERVE STUDY. Meadow Wood Commons. City, State
CAPITAL RESERVE STUDY FOR THE Meadow Wood Commons City, State Management Company: Any Management Company Contact Name: Mr. Bob Smith Date: July 28, 2014 Table of Contents Section Name Section # Executive
More informationReserve at Pradera Community Development District
Reserve at Pradera Community Development District Financial Statements (Unaudited) July 31, 2018 Prepared by: Rizzetta & Company, Inc. reserveatpraderacdd.org rizzetta.com Balance Sheet As of 7/31/2018
More informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 3 MONTHS ENDING MARCH 31, 2017 BLOCK GRANT FUND
BLOCK GRANT FUND PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT 200-43902 ED LOANS 6,972.68 3,696.38 10,775.62 125,000.00 114,224.38 8.6 200-43903 HOME LOANS 5,691.17.00 25,299.91 25,000.00 ( 299.91)
More informationOCBSA Executive Summary For the three months ended March 31, 2017
OCBSA Executive Summary For the three months ended March 31, 2017 OPERATIONS (FUND I) CAPITAL (FUND II) ENDOWMENT (FUND III) TOTAL Actual Last Yr. Actual Last Yr. Actual Last Yr. Actual Last Yr. FOS $
More informationBurningtree Valley Homeowners Association. Annual Community Meeting February, 2017
Burningtree Valley Homeowners Association Annual Community Meeting February, 2017 Agenda Grounds and Facility Update Maintenance update Budget Review Current Projections Collections / Liens Board Nominations
More informationA G E N D A FINANCE COMMITTEE REGULAR MEETING TUESDAY, JANUARY 23, 2018, AT 9:00 AM BOARD ROOM GATEWAY COMPLEX
A G E N D A FINANCE COMMITTEE REGULAR MEETING TUESDAY, JANUARY 23, 2018, AT 9:00 AM BOARD ROOM GATEWAY COMPLEX 1. MEETING CALLED TO ORDER: David H. Smith, Chairman 2. ROLL CALL: Smith, Autrey, Dorband,
More informationLakeside Plantation Community Development District
Revised Table of Contents General Fund - Income Statement Pages 1-2 General Fund - Narrative Pages 3-8 Capital Reserve Fund - Income Statement Page 9 Debt Service Fund - Income Statement Page 10 Series
More informationWELCOME! Downers Grove Swim & Racquet Club
WELCOME! Downers Grove Swim & Racquet Club Annual Meeting February 24, 2013 5:00 p.m. President Gordon Benes president@dgsrc.net Welcome! Call to Order Roll Call Approval of minutes from 2012 annual meeting.
More informationFEE SCHEDULE Parks & Recreation Annex 152 E. Swamp Rd Doylestown, PA 18901
FEE SCHEDULE 2019 Bucks County Department of Parks and Recreation William M. Mitchell, Director Core Creek Park 901 E. Bridgetown Pike Langhorne, PA 19047 (215) 757-0571 (215) 348-6114 Parks & Recreation
More informationSpecial Budget Workshop April 5 th, 2016 Penybyrn at Maryfield 109 Penny Rd. High Point, NC. 6:30 pm. Minutes & General Account
Special Budget Workshop April 5 th, 2016 Penybyrn at Maryfield 109 Penny Rd. High Point, NC 6:30 pm Minutes & General Account Council Members Present: Mayor Volz, Council Member Montgomery, Nixon-Roney,
More informationHeather Ridge Metropolitan District Financial Statements. August 31, 2015
Heather Ridge Metropolitan District Financial Statements August 31, 2015 Governmental Budget IMMONS & WHEELER, P.C. Certified Public Accountants 8005 South Chester Street, Suite 150, Centennial, CO 80112
More informationArena Boards of Management
OPERATING ANALYST NOTES OPERATING PROGRAM SUMMARY Contents I: Overview 1 II: Council Approved Budget 4 III: 2014 Service Overview and Plan 5 IV: 2014 Operating Budget 13 V: Issues for Discussion 20 Boards
More informationSUN CITY ROSEVILLE COMMUNITY ASSOCIATION, INC.
SUN CITY ROSEVILLE COMMUNITY ASSOCIATION, INC. FINANCIAL STATEMENTS AND INDEPENDENT AUDITORS' REPORT SUN CITY ROSEVILLE COMMUNITY ASSOCIATION, INC. TABLE OF CONTENTS INDEPENDENT AUDITORS' REPORT 1-2 Exhibit
More informationGRF Mutual Project Log (10/31/17)
904 Maint Svc 904 Maint Svc 904 Maint Svc 904 Maint Svc GRF Mutual Project Log (10/31/17) Priority # Type Name Description Status 1 CH 5 Commercial Appliances Replace Clubhouse 5 Dishwasher and Booster
More information2017 Setauket Meadows Budget Presentation Presented by the Homeowners Association Board of Directors
2017 Setauket Meadows Budget Presentation Presented by the Homeowners Association Board of Directors Agenda 1. Setauket Meadows 2017 HOA Board of Directors Organization & Functional Responsibilities 2.
More informationFour Oaks Neighborhood Condominium Association, Inc. Financial Statements and Supplementary Information November 30, 2017
Financial Statements and Supplementary Information November 30, 2017 Table of Contents November 30, 2017 Page Independent Auditor s Report... 1-2 Financial Statements Balance Sheet... 3 Statement of Revenues
More informationWe all have the same goal - a nice, clean neighborhood for current. Maintain common grounds we have 20 acres of Open Space
Introduction We all have the same goal - a nice, clean neighborhood for current residents and prospective residents. Maintain common grounds we have 20 acres of Open Space Provide needed services (groundskeeping
More informationRESERVE STUDY FUNDING ANALYSIS
RESERVE STUDY FUNDING ANALYSIS There are two generally accepted means of estimating reserves; the Component Funding Analysis and (he Cash Flow Analysis methodologies. The Component Funding Analysis (or
More informationAGENDA COMMITTEE-OF-THE-WHOLE MEETING OF COUNCIL CITY HALL COUNCIL CHAMBERS MONDAY, APRIL 13, :00 P.M.
AGENDA COMMITTEE-OF-THE-WHOLE MEETING OF COUNCIL CITY HALL COUNCIL CHAMBERS MONDAY, APRIL 13, 2015 5:00 P.M. (1) CALL TO ORDER (2) PUBLIC INPUT PERIOD (3) ADOPTION OF AGENDA (4) OPERATIONAL DISCUSSIONS
More informationTHE CITY OF FREDERICK
THE CITY OF FREDERICK FISCAL YEAR 2011 BUDGET UPDATE Prepared by the Department of Finance M. Katherine Barkdoll, CPA Director of Budget and Purchasing Gerald D. Kolbfleisch, CPFO Director of Finance Member
More informationTHE CITY OF FREDERICK
THE CITY OF FREDERICK FISCAL YEAR 2012 BUDGET UPDATE Prepared by the Department of Finance M. Katherine Barkdoll, CPA Director of Budget and Purchasing Gerald D. Kolbfleisch, CPFO Director of Finance Member
More informationThe Forest Country Club Facility Master Plan Frequently Asked Questions
The Forest Country Club Facility Master Plan Frequently Asked Questions FINANCIAL SECTION: Question: How can we afford $11 million more in debt on top of the $3.85 million for the Bobcat? Answer: The additional
More informationLong Lake Ranch Community Development District
Long Lake Ranch Community Development District Budget Proposal Packet for Fiscal Year 2016/2017 Presented by: Rizzetta & Company, Inc. Wesley Chapel Office 5844 Old Pasco Rd.; Suite 100 Wesley Chapel,
More informationGolf & Country Club Application
Golf & Country Club Application To accurately and promptly process your application, please complete and include each of the following with your submission: Completed new business application Statement
More informationPRELIMINARY BUDGET OVERVIEW
2018 PRELIMINARY BUDGET OVERVIEW 2018 Preliminary Tax Supported Operating Budget 2018 2027 Capital Budget and Plan OVERVIEW Toronto is Canada s largest city and the fourth largest city in North America.
More information- RS. D e sig n atio n
ALEXANDER LIU CAI - RS Reserve D e sig n atio n Specialist Sample Table Of HOA Contents Project Table of Contents Page Preface i Executive Summary 1 Membership Disclosure Summary 2 Disclosure Statement
More informationBelmont Community Development District
Belmont Community Development District Budget Proposal Packet for Fiscal Year 2016/2017 Presented by: Rizzetta & Company, Inc. Tampa Office 3434 Colwell Ave.; Suite 200 Tampa, FL 33614 813.933.5571 rizzetta.com
More informationReserve Study Transmittal Letter
Reserve Study Transmittal Letter Date: January 18, 2012 To: Michael Lee, Collins Management Co. From: Richard Avelar & Associates (RA&A) Re: Bridgewater Condominium Association Attached, please find the
More informationCity of Conway FY Budget (JULY 1, JUNE 30, 2018) TABLE OF CONTENTS
Budget Highlights 1 Budget Worksheets (Detailed Revenue and Expenses) 15 General Fund City of Conway -2018 Budget (JULY 1, 2017 - JUNE 30, 2018) TABLE OF CONTENTS Revenues 16 City Council 20 Administration
More informationDear Condominium Unit Owner:
ROWAYTON WOODS CONDOMINIUM ASSOCIATION, INC. C/O WESTFORD REAL ESTATE MANAGEMENT, LLC 50 Founders Plaza, Suite 207, East Hartford, CT 06108 Tel: 860-528-2885 Fax: 860-528-2989 www.westfordmgt.com To: Rowayton
More informationRECREATION AND PARKS
RECREATION AND PARKS Description The Division of Recreation and Parks offers a variety of quality programs and facilities to meet the leisure needs of the residents of Henrico County. To accomplish these
More informationTHE BOULDERS AT LA RESERVE CONDOMINIUM ASSOCIATION
THE BOULDERS AT LA RESERVE CONDOMINIUM ASSOCIATION REVIEWED FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION YEARS ENDED DECEMBER 31, 2014 AND 2013 REVIEWED FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION
More informationCITY OF CORAL GABLES
CITY OF CORAL GABLES QUARTERLY REPORT (Modified for the Budget/Audit Advisory Board) FOR THE NINE MONTHS ENDED JUNE 30, PREPARED BY THE FINANCE DEPARTMENT ISSUE DATE: JULY 18, TABLE OF CONTENTS PAGE FINANCIAL
More informationCITY OF PORT MOODY 2011 CAPITAL BUDGET SUMMARY
SUMMARY ACCOUNT 4710 4711 4790 4727 4728 4724 4771 4700 4712 4774 4772 4701 4736 TOTAL TAXATION TAXATION LIFE CYCLE MRN CAPITAL REPLACE LAND STAT. PRIVATE DEV. ASSET DEPARTMENT EXP. (Strategic) (Operating)
More informationConcord Station Community Development District
Concord Station Community Development District concordstationcdd.com Adopted Budget for Fiscal Year 2018/2019 Presented by: Rizzetta & Company, Inc. 5844 Old Pasco Road, Suite 100 Pasco, Florida 33544
More informationReserve Study Project No Prepared for Nelson Farm Homeowner Association 1771 Norwood Lane Fort Collins, Colorado
Reserve Study Project No. 09069 Prepared for 1771 Norwood Lane Fort Collins, Colorado Prepared by Bornengineering 1130 West 124 th Avenue, Suite 100 Westminster, Colorado 80234 January 28, 2010 1130 WEST
More informationDISTRICT HISTORY Referendum ($585,000) Purchase of 10 Acres / Football Field Original junior high building (present old section of MS)
1917 Auburn Township HS ($50,000) 1948 Referendum ($240,000) Two-story section of present elementary Gym / Cafeteria / Kitchen Became K-12 district 1954 Referendum ($130,000) AG/IT shop area Band / Vocal
More informationQuarterly Financial Status Report
Quarterly Financial Status Report Prepared by the Finance Department Third Quarter Ending March 31, 2011 This report summarizes the City s overall financial position for the period of July 1, 2010 through
More informationGREEN GABLES OWNERS ASSOCIATION POOL AND CLUBHOUSE RULES AND REGULATIONS
GREEN GABLES OWNERS ASSOCIATION POOL AND CLUBHOUSE RULES AND REGULATIONS GREEN GABLES OWNERS ASSOCIATION POOL AND CLUBHOUSE RULES AND REGULATIONS TABLE OF CONTENTS Introduction... 3 Article I - Parking...
More informationSPECIAL EVENTS PROCEDURE
Procedure Date Policy Description Adoption Date Amendment Date Page/Section 2/6/2009 Special Events Procedure 10/21/2013 SPECIAL EVENTS PROCEDURE I. INTENT a. A Special Events Permit shall only be required
More informationCOMMUNITY SERVICES DIVISION Parks & Recreation Department. Chair and Members of the Community and Corporate Services Committee
Pg 1 of Report PR 53-09 COMMUNITY SERVICES DIVISION Parks & Recreation Department TO: SUBJECT: Chair and Members of the Community and Corporate Services Committee Tyandaga Municipal Golf Course - Preferred
More informationKENDALL BREEZE HOMEOWNERS' ASSOCIATION, INC. FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION DECEMBER 31, 2014
KENDALL BREEZE HOMEOWNERS' ASSOCIATION, INC. FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION DECEMBER 31, 2014 C O N T E N T S Pages INDEPENDENT AUDITORS REPORT.. 1 FINANCIAL STATEMENTS Balance Sheet..........
More informationTOWNSHIP OF WOOLWICH SPECIAL COUNCIL MINUTES Thursday, January 26, :00 p.m. Council Chambers, 2 nd Floor 24 Church Street West, Elmira
TOWNSHIP OF WOOLWICH SPECIAL COUNCIL MINUTES Thursday, January 26, 2017 6:00 p.m. Council Chambers, 2 nd Floor 24 Church Street West, Elmira Present from Council: Mayor Sandy Shantz, Councillors Mark Bauman,
More informationCity of Anoka 2019 Proposed Budget
City of Anoka 2019 Proposed Budget Schedule of Tax Levies 2014 2015 2016 2017 2018 2019 General Fund Levy $5,323,265 $5,323,680 $6,297,575 $6,641,230 $6,838,335 $7,028,564 2.78% Debt Service Levy 389,000
More informationBaytree Community Development District
Adopted Budget FY 2017 Presented by: Table of Contents 1-10 General Fund 11-12 Capital Projects Fund 13 Pavement Management Fund 14 Community Beautification Fund 15 O&M Assessment Calculation 16 IOB Roadway
More informationHeritage Isle at Viera Community Development District
Heritage Isle at Viera Community Development District http://heritageisleatvieracdd.org Proposed Budget for Fiscal Year 2017/2018 Presented by: Rizzetta & Company, Inc. 8529 South Park Circle Suite 330
More informationTOWN OF DILLON 2018 Budget Combining Balance Sheet
2018 Budget Combining Balance Sheet Housing Cemetery General Capital Street Water Sewer Marina Parking Conservation Initiative Perpetual Fund Imp Fund Imp Fund Funds Funds Fund Fund Trust Fund 5A Fund
More informationTRANSPORTATION & INFRASTRUCTURE SERVICES
TRANSPORTATION & INFRASTRUCTURE SERVICES Transportation & Infrastructure Services Transportation Services Transit Parking Fleet Engineering Public Works Solid Waste Transportation & Infrastructure Services
More information