Balance Sheet Fall Creek Homeowners Association, Inc. End Date: 10/31/2018. Operating Reserve Total Assets Current Assets

Size: px
Start display at page:

Download "Balance Sheet Fall Creek Homeowners Association, Inc. End Date: 10/31/2018. Operating Reserve Total Assets Current Assets"

Transcription

1 Balance Sheet End Date: 10/31/2018 Page: 1 Operating Reserve Total Assets Current Assets B Fairway Crossing Operating $92.01 $0.00 $92.01 NF Capital Reserve $0.00 $205, $205, NF Fairway Crossing Reserve $0.00 $101, $101, NF Serrano Creek Reserve $0.00 $176, $176, Green Bank Operating $270, $0.00 $270, Green Bank Money Market $0.00 $13.70 $13.70 Green Bank Operating Fairway Crossing $33, $0.00 $33, Green Bank Reserve Fairway Crossing $0.00 $43, $43, Green Bank Operating Serrano Creek $8, $0.00 $8, Green Bank Reserve $0.00 $8, $8, Green Bank Social Committee Debit Card $16, $0.00 $16, Green Bank Tennis Team Operating $5, $0.00 $5, Pacific Premier ICS Money Market $0.00 $1,043, $1,043, Alliance CD.60% $0.00 $1,000, $1,000, Alliance Money Market $0.00 $ $ Total: Current Assets $334, $2,579, $2,914, Accounts Receivable Accounts Receivable $219, $0.00 $219, Due From Operating to Reserve $0.00 $950, $950, Total: Accounts Receivable $219, $950, $1,169, Other Assets Prepaid Insurances $6, $0.00 $6, Prepaid Expenses $19, $0.00 $19, Advance Payments $1, $0.00 $1, Total: Other Assets $27, $0.00 $27, Total: Assets Liabilities & Equity Current Liabilities $582, $3,529, $4,112, Accounts Payable $118, $0.00 $118, Accrued Expenses $ $0.00 $ Payable to Reserve $950, $0.00 $950, Deferred Revenue $400, $0.00 $400, Deferred Revenue Fairway Crossing $15, $0.00 $15, Deferred Revenue Serrano Creek $8, $0.00 $8, Fall Creek CSO Enhancement Fee $7, $0.00 $7, Deposits ARC $39, $0.00 $39, Prepaid Assessments $49, $0.00 $49, A/P Spectrum Collections $23, $0.00 $23, Total: Current Liabilities $1,613, $0.00 $1,613, Equity Retained Earnings Operating Fund $1,082, $0.00 $1,082, Fairway Crossing Operating Fund $139, $0.00 $139, Serrano Creek Operating Fund $209, $0.00 $209, Fairway Crossing Reserve Fund $0.00 $101, $101, Serrano Creek Reserve Fund $0.00 $34, $34, Reserve Fund $0.00 $1,312, $1,312, Total: Equity $1,431, $1,447, $2,879, Total Net Gain / Loss ($2,461,687.49) $2,081, ($380,538.79) Total: Liabilities & Equity $582, $3,529, $4,112, CINCSystems, Inc. Copyright All rights reserved.

2 Statement Operating 10/31/2018 Page: 1 Description OPERATING INCOME Current Period Yeartodate Interest Operating $ $ ($416.67) $ $4, ($4,166.70) $5, Annual Interest Operating 2.08 (2.08) (20.80) Interest Operating 2.08 (2.08) (20.80) Assessment 195, , (9,683.33) 1,960, ,056, (96,108.30) 2,468, Fairway Crossing 7, , , , , Assessment Serrano Creek Assessment 4, , , , , Prorated Assessment 2, , (1,482.87) 31, , (3,486.24) 42, Fall Creek 15, (15,000.00) 100, , (50,000.00) 180, Commercial/Comm Services Shared Builder Assessment 5, , , , (1,575.55) 59, Capital Improvement Fee 2, , (2,983.33) 58, , , Late Fee 1, , , , Fine , , Gate Entry Access Amenity Access (33.33) 4, , , Clubhouse Rental and , , Cleaning Clubhouse Rental Clubhouse Rental Officer Fee Security Reimbursement 27, (27,979.00) 251, , (27,973.60) 335, WCID Allowance for Deliquent (8,227.00) 8, (82,270.00) 82, (98,724.00) Assessments 5% Delinquent Assessments (231.00) (2,310.00) 2, (2,772.00) 5% Deliq. Assessments 5% (125.00) (1,250.00) 1, (1,500.00) Foundation 10, (10,416.67) 104, (104,166.70) 125, Tennis , , Misc. 1, (1,666.67) , (16,591.70) 20, Misc (12.50) (32.99) Misc (8.33) (83.30) Total $223, $279, ($55,765.47) $2,635, $2,790, ($154,190.27) $3,348, OPERATING EXPENSE General Total OPERATING INCOME $223, $279, ($55,765.47) $2,635, $2,790, ($154,190.27) $3,348, General Maint./Repairs 1, , , , , (11,731.99) 65, General Maint./Repairs , General Maint./Repairs (28.04) 1, Lighting Repair & 2, , , , , , Landscape 63, , , , , , , Contract Landscape Extras & 26, , (14,179.72) 185, , (60,754.90) 150, Improvement Landscape Extras & , , , Improvement Landscape Extras & , , , Improvement Irrigation Maint/ Repairs 38, , (37,614.86) 74, , (62,348.99) 15, Vandalism Expense , Fence & Repair 1, , , , (19,472.70) 20, Fence /Repair (995.16) Cleaning Services , , , , Site Signs 1, (473.33) 4, , , , Sign , , , Pest Control 1, , , , , , CINCSystems, Inc. Copyright All rights reserved.

3 Statement Operating 10/31/2018 Page: 2 Description Current Period Yeartodate Holiday Decorating $14, $ ($14,839.46) $31, $ ($31,441.96) $ Recoverable 4.95 (4.95) Total General $148, $94, ($54,267.87) $1,052, $947, ($105,477.70) $1,136, Utilities Electric Entry/Irrigation (610.13) Water / Sewer 21, , , , , , Water Sprinkler System (455.79) Water Sprinkler System (419.11) Water Sprinkler System (0.10) Streetlight Electric 22, , (5,856.37) 249, , (87,445.59) 195, Telephone , , , (23.26) 12, Telephone (118.34) 1, , (587.63) 1, Telephone (38.84) 1, , (73.93) 1, Gas Service (48.72) 3, (2,510.26) 1, Cable TV , , , Trash Collection , , , , Total Utilities $45, $40, ($4,382.76) $439, $407, ($32,200.35) $488, Administrative General Administrative 4, , , , , , Meeting Expense 1, (1,095.50) 5, , (1,279.82) 5, Postage/ Mailing (39.85) Storage Fees , , (176.00) 1, Internet/Web Services 1, (1,047.58) 14, , (6,358.21) 10, NSF Processing Fee (25.00) (25.00) Office Supplies , , , Licenses/Fees/Permits (370.00) Contributions/Donations (43.62) 17, , (12,841.09) 5, Bad Debts (383.41) 4, , (624.50) 5, Recov. Transfer/ Refinance (755.50) Fee Total Administrative $9, $7, ($1,384.49) $72, $78, $6, $94, Professional Services Other Professional Services 2, (2,925.51) 76, (76,593.10) Management Fee 13, , (673.52) 131, , , Audit , , (2,000.00) 4, Tax Preparation (100.00) Legal 1, , , , , , , Pool/Rec. Ctr. Administration 1, , , , , , Total Professional Services $19, $18, ($1,668.20) $246, $181, ($64,209.87) $218, Insurance & Taxes Annual InsuranceG/L & Commercial 4, , , , (573.89) 60, Umbrella InsuranceDirectors & (930.26) Officers Taxes , , (6,174.37) 6, Total Insurance & Taxes $4, $5, $ $62, $55, ($7,678.52) $66, Lake Lake 1, , , , , Lake 1, , , , (1,887.04) 12, Lake (71.99) 11, , (3,392.68) 9, Lake Chemicals , , , Lake Chemicals , , , Lake Chemicals , , , Lake Fountain Maint , , (229.92) 4, Total Lake $3, $4, $1, $43, $46, $3, $55, Security Expense Patrol Services 34, , , , (10,168.70) 418, Alarm Monitoring CINCSystems, Inc. Copyright All rights reserved.

4 Statement Operating 10/31/2018 Page: 3 Description Current Period Yeartodate False Alarms $ $29.17 $29.17 $ $ ($330.80) $ Total Security Expense $34, $34, $ $359, $349, ($10,136.62) $418, Committees Community Events 2, , , , , , Annual YOM & Christmas 4, , , , , Decorations Parks and Trails Committee 1, , , , , Crime Watch Committee , , (1,590.55) 3, National Night Out (60.32) 3, , , , Total Committees $3, $9, $6, $29, $95, $65, $114, Entry Entry Gate (1,201.57) , , , (13,037.57) 10, Entry Gate , , (7,900.61) 10, Street Cleaning , , , Street Cleaning , Private Street 1, (1,075.00) 1, , , Private Street , , , Total Entry $ $2, $1, $38, $21, ($17,554.88) $25, Pool Pool Maint/ Repair 21, , (17,613.14) 79, , (37,813.57) 50, Extra Lifeguards , , , Pool Management 1, , , , , (17,728.14) 177, Total Pool $23, $19, ($4,111.98) $245, $191, ($53,458.41) $230, Amenity Center Electrical Repairs Amenity 1, (1,081.00) 21, , (16,585.65) 6, Center Amenity Access Repairs , , (8,724.43) 1, Amenity Center Repairs 14, (14,098.74) Clubhouse Supplies 1, (1,314.83) 19, , (12,964.91) 8, Fitness Center Expense 5, , (4,038.63) 27, , (10,678.15) 20, Key Fob Expense , , , Playground Repair & , , , Tennis Court Repair & 2, (1,774.46) 57, , (50,847.46) 7, Total Amenity Center $11, $4, ($7,158.92) $151, $45, ($106,380.75) $54, Other Expense Transfer to Reserve 23, , ,982, , (1,751,791.64) 277, Transfer to Reserve 1, , , , (27,833.30) 17, Transfer to Reserve 2, , , , (128,083.30) 26, Capital Improvements 30, (30,500.00) 182, (182,287.64) Foundation Transfer 10, , , , , Total Other Expense $30, $37, $6, $2,357, $371, ($1,985,829.18) $445, Total OPERATING EXPENSE $334, $279, ($55,923.84) $5,097, $2,790, ($2,307,496.92) $3,348, Net : ($111,689.34) ($0.03) ($111,689.31) ($2,461,687.49) ($0.30) ($2,461,687.19) $0.00 CINCSystems, Inc. Copyright All rights reserved.

5 Statement Reserve 10/31/2018 Page: 4 Description RESERVE INCOME Current Period Yeartodate Interest Reserve $93.56 $ $93.56 $ $ $ $ Interest Reserve , , Interest Reserve , , Total $1, $ $1, $15, $ $15, $ Annual Contribution to Reserves 1, (1,416.67) 150, , , , Contribution to Reserves 2, (2,191.67) 42, , , , Contribution To Reserves 23, (23,098.92) 1,982, , ,751, , Total $ $26, ($26,707.26) $2,174, $267, $1,907, $320, RESERVE EXPENSE Reserve Expenses Total RESERVE INCOME $1, $26, ($25,485.55) $2,189, $267, $1,922, $320, Capital Improvements 59, , , , , , Reserve Total Reserve Expenses $ $59, $59, $108, $592, $483, $711, Total RESERVE EXPENSE $0.00 $59, $59, $108, $592, $483, $711, Net Reserve: $1, ($32,542.74) $33, $2,081, ($325,427.40) $2,406, ($390,513.00) CINCSystems, Inc. Copyright All rights reserved.

6 Statement Summary Operating Fiscal Period: October 2018 Page: 1 Account OPERATING INCOME January February March April May June Assessment $196, $196, $196, $196, $196, $196, $196, $196, $196, $195, $ $ $1,960, Fairway Crossing Assessment 7, , , , , , , , , , , Serrano Creek Assessment 4, , , , , , , , , , , Prorated Assessment 2, , , , , , , , , , , Fall Creek Commercial/Comm Services Shared 100, , Builder Assessment 5, , , , , , , , , , , Developer Funding 5, (5,000.00) Capital Improvement Fee 6, , , , , , , , , , , Late Fee , , , , , , , , , , Fine (50.00) , Gate Entry Access (125.00) (247.69) Amenity Access , , Clubhouse Rental and Cleaning (80.00) 1, , , Clubhouse Rental Clubhouse Rental Officer Fee Security Reimbursement WCID 96 27, , , , , , , , , , Tennis 1, , , , , , Misc Misc Total 252, , , , , , , , , , ,635, Total OPERATING INCOME 252, , , , , , , , , , ,635, OPERATING EXPENSE General General Maint./Repairs General Maint./Repairs Lighting Repair & Landscape Contract Landscape Extras & Improvement Irrigation Maint/ Repairs July August September October November December 1, , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , Total CINCSystems, Inc. Copyright All rights reserved.

7 Statement Summary Operating Fiscal Period: October 2018 Page: 2 Account January February March April May June July August September October November December Total Fence & Repair $1, $1, $6, $6, $7, $1, $7, $3, $ $ $ $ $36, Fence /Repair (2,495.16) 1, (995.16) Cleaning Services , , , , , , , , Site Signs 2, , , Pest Control , , , , , , , Holiday Decorating 1, , (14,839.46) 14, , Recoverable Total General 69, , , , , , , , , , ,052, Utilities Electric Entry/Irrigation (610.13) Water / Sewer , , , , , , , , , Water Sprinkler System Water Sprinkler System Water Sprinkler System 0.10 (0.10) Streetlight Electric 23, , , , , , , , , , , Telephone 1, , , , , , , , , Telephone , Telephone , Gas Service , Cable TV Trash Collection , Total Utilities 26, , , , , , , , , , , Administrative General Administrative , , , , , , , , , Meeting Expense , , Postage/ Mailing Storage Fees 1, , Internet/Web Services , , , , , , , , , NSF Processing Fee (25.00) (25.00) Licenses/Fees/Permits Contributions/Donations 11, , , Bad Debts 2, , , Recov. Transfer/ Refinance Fee Total Administrative (250.00) 1, , , , , , , , (755.50) 2, , (755.50) 72, Professional Services CINCSystems, Inc. Copyright All rights reserved.

8 Statement Summary Operating Fiscal Period: October 2018 Page: 3 Account January February March April May June July August September October November December Total Other Professional Services $9, $11, $18, $13, $1, $14, $2, $2, $ $2, $ $ $76, Management Fee 12, , , , , , , , , , , Audit 5, , Tax Preparation Legal 1, , , , , , , Pool/Rec. Ctr. Administration 1, , , , , , , , , , , Recoverable Legal , (1,088.50) (225.00) Total Professional 24, , , , , , , , , , , Services Insurance & Taxes InsuranceG/L & Commercial Umbrella 4, , , , , , , , , , InsuranceDirectors & Officers Taxes (241.10) , (10.56) , Total Insurance & Taxes 4, , , , , , , , , , Lake Lake , , , , , , , , , Lake , , , , , , , Lake 1, , , Lake Chemicals Lake Chemicals Lake Chemicals Lake Fountain Maint , , Total Lake 3, , , , , , , , , , , Security Expense Patrol Services 49, , , , , , , , , , , Alarm Monitoring False Alarms Total Security Expense 49, , , , , , , , , , , Committees Community Events , , , , , , , YOM & Christmas Decorations Crime Watch Committee , , National Night Out , , Total Committees , , , , , , , , , Entry Entry Gate Entry Gate Private Street 11, , , (1,201.57) 21, , , , , , , CINCSystems, Inc. Copyright All rights reserved.

9 Statement Summary Operating Fiscal Period: October 2018 Page: 4 Account January February March April May June July August September October November December Total Total Entry $19, $ $2, $ $ $4, $1, $6, $1, $ $ $ $38, Pool Pool Maint/ Repair $3, $ $1, $14, $5, $15, $9, $6, $ $21, $ $ $79, Pool Management 1, , , , , , , , , , Total Pool 4, , , , , , , , , , , Amenity Center Electrical Repairs Amenity Center , , , , , Amenity Access Repairs , , Amenity Center Repairs 6, , , , , Clubhouse Supplies , , , , , , , , Fitness Center Expense , , , Playground Repair & 1, , Tennis Court Repair & Total Amenity Center 1, , , , , , , , , , , , , , , , , , , Other Expense Transfer to Reserve 852, , ,500, (155,496.00) (250,000.00) 1,982, Transfer to Reserve 42, , Transfer to Reserve 150, , Capital Improvements 65, , , (54,496.09) 9, , , , Total Other Expense 1,044, , ,500, (81,484.50) 54, (54,496.09) (240,854.36) 3, , ,357, Total OPERATING EXPENSE 1,251, , ,749, , , , , , , , ,097, Net : (998,885.68) (50,314.78)(1,396,595.89) 94, , (149,686.57) (27,750.07) 173, (1,005.97) (111,689.34) (2,461,687.49) CINCSystems, Inc. Copyright All rights reserved.

10 Statement Summary Reserve Fiscal Period: October 2018 Page: 5 Account RESERVE INCOME January February March April May June Interest Reserve $ $0.10 $2.52 $ ($42.42) $61.35 $69.82 $68.26 $61.26 $93.56 $ $ $ Interest Reserve (82.24) , Interest Reserve Total 1, , , , , , , , , , , , , , , , , , , , Contribution to Reserves 150, , Contribution to Reserves 42, , Contribution To Reserves Total 852, ,044, , ,500, (155,496.00) 36, ,500, (155,496.00) (250,000.00) (250,000.00) 1,982, ,174, Total RESERVE INCOME 1,045, , ,501, (153,111.43) 1, , , (248,691.20) 1, , ,189, RESERVE EXPENSE Reserve Expenses Capital Improvements Reserve Total Reserve Expenses 108, , , , Total RESERVE EXPENSE 108, , ,045, Net Reserve: 37, ,501, (153,111.43) (107,533.16) 1, July 1, August (248,691.20) September 1, October 1, November December Total 2,081, CINCSystems, Inc. Copyright All rights reserved.

Balance Sheet Report Churchill Club Master Assoc. As of October 31, 2014

Balance Sheet Report Churchill Club Master Assoc. As of October 31, 2014 Sheet Report As of October 31, 2014 Oct 31, 2014 Sep 30, 2014 Change Assets Operating Funds 1006 - Pacific Premier Bank #1413 111,273.71 90,634.59 20,639.12 1100 - Barrington Bank MaxSafe 241,292.46 291,292.46

More information

Balance Sheet Report Nelson Farm Homeowner's Assn. Inc. Operating As of March 31, 2016

Balance Sheet Report Nelson Farm Homeowner's Assn. Inc. Operating As of March 31, 2016 Sheet Report As of March 31, 2016 Mar 31, 2016 Feb 29, 2016 Change Assets Funds 1001 - Union Bank Oper #1714 65,362.78 61,034.06 4,328.72 1650 - Due To/From Reserves (36,631.10) 868.90 (37,50) Total Funds

More information

FALL CREEK HOMEOWNERS ASSOCIATION, INC. FINANCIAL STATEMENTS AND REQUIRED SUPPLEMENTARY INFORMATION FOR THE YEAR ENDED DECEMBER 31, 2015

FALL CREEK HOMEOWNERS ASSOCIATION, INC. FINANCIAL STATEMENTS AND REQUIRED SUPPLEMENTARY INFORMATION FOR THE YEAR ENDED DECEMBER 31, 2015 FALL CREEK HOMEOWNERS ASSOCIATION, INC. FINANCIAL STATEMENTS AND REQUIRED SUPPLEMENTARY INFORMATION FOR THE YEAR ENDED DECEMBER 31, 2015 TABLE OF CONTENTS INDEPENDENT AUDITOR S REPORT... 1 BALANCE SHEET...

More information

Balance Sheet Report Nelson Farm Homeowner's Assn. Inc. Operating As of January 31, 2018

Balance Sheet Report Nelson Farm Homeowner's Assn. Inc. Operating As of January 31, 2018 Sheet Report As of January 31, 2018 Jan 31, 2018 Dec 31, 2017 Change Assets Funds 1001 - Union Bank Oper #1714 89,899.79 91,527.49 (1,627.70) 1650 - Due To/From Reserves (17,049.00) (15,799.00) (1,25)

More information

Balance Sheet Report Nelson Farm Homeowner's Assn. Inc. Operating As of January 31, 2017

Balance Sheet Report Nelson Farm Homeowner's Assn. Inc. Operating As of January 31, 2017 Sheet Report As of January 31, 2017 Jan 31, 2017 Dec 31, 2016 Change Assets Funds 1001 - Union Bank Oper #1714 75,880.83 78,255.12 (2,374.29) 1650 - Due To/From Reserves (27,425.00) (24,682.50) (2,742.50)

More information

WHITE BLUFF PROPERTY OWNERS' ASSOCIATION, INC.

WHITE BLUFF PROPERTY OWNERS' ASSOCIATION, INC. WHITE BLUFF PROPERTY OWNERS' ASSOCIATION, INC. WHITNEY, TX MARCH 2018 Unaudited Financials 04/19/2018 1:08:21 PM Standard Balance Sheet Account Description Mar Balance Feb Balance Change 2018 2018 ASSETS

More information

HARBOR POINTE CONDOMINIUM ASSOCIATION INC CONDOMINIUM APPROVED BUDGET YEAR ENDING DECEMBER 31, 2017

HARBOR 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 information

2016 8/31/2016 Estimate Budget Actual thru 12/16 Account Description Budget

2016 8/31/2016 Estimate Budget Actual thru 12/16 Account Description Budget SANDPIPER ISLE CONDO ASSOCIATION APPROVED - COMMONS FOR THE PERIOD: JANUARY 2017-DECEMBER 2017 COMMON UNITS: 100 100 2016 8/31/2016 Estimate 2017 Per Per Budget Actual thru 12/16 Account Description Budget

More information

Trails Community Development District

Trails Community Development District Trails Community Development District Financial Statements (Unaudited) April 30, 2018 Prepared by: Rizzetta & Company, Inc. trailscdd.org rizzetta.com Balance Sheet As of 4/30/2018 (In Whole Numbers) Debt

More information

Heritage Landing Community Development District

Heritage Landing Community Development District Heritage Landing Community Development District Financial Statements (Unaudited) September 30, 2018 Prepared by: Rizzetta & Company, Inc. worldcommercecdd.org rizzetta.com Balance Sheet As of 9/30/2018

More information

ALAMEDA ISLES PROPOSED BUDGET FACT SHEET

ALAMEDA 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 information

Call Meeting to Order. Establish Quorum 10% = 237 Homeowners

Call Meeting to Order. Establish Quorum 10% = 237 Homeowners Annual Meeting 2016 Call Meeting to Order Establish Quorum 10% = 237 Homeowners Introduce Essex Association Management. L.P. Michael Morgan, Director of Association Services Chris Hoofnagle, Association

More information

Heritage Landing Community Development District

Heritage Landing Community Development District Heritage Landing Community Development District Financial Statements (Unaudited) May 31, 2017 Prepared by: Rizzetta & Company, Inc. St. Augustine Office 2806 North Fifth Street, Unit 403 St. Augustine,

More information

Heritage Landing Community Development District. Financial Statements (Unaudited) June 30, 2016

Heritage Landing Community Development District. Financial Statements (Unaudited) June 30, 2016 Heritage Landing Community Development District Financial Statements (Unaudited) June 30, 2016 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 6/30/2016 Debt Service General Fund

More information

Silver Sands Homeowners Association Financial Statements For the Year Ended February 28, 2017

Silver Sands Homeowners Association Financial Statements For the Year Ended February 28, 2017 Financial Statements Financial Statements TABLE OF CONTENTS Independent Auditor's Report...3 Balance Sheet...4 Statement of Revenues and Expenses and Changes in Balances...5 Statement of Cash Flows...6

More information

Adopted Budget Fiscal Year East Homestead Community Development District

Adopted Budget Fiscal Year East Homestead Community Development District Adopted Budget Fiscal Year 2018 East Homestead Community Development District August 11, 2017 TABLE OF CONTENTS General Fund Budget Page 12 Narrative Page 37 Debt Service Fund Series 2011B Budget Page

More information

The Landings Yacht Golf & Tennis Club, Inc.

The 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 information

HUNTERS RIDGE COMMUNITY ASSOCIATION 2019 BUDGET

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 information

DAYBREAK COMMUNITY ASSOCIATION 2019 OPEN BUDGET WORKSHOP

DAYBREAK COMMUNITY ASSOCIATION 2019 OPEN BUDGET WORKSHOP DAYBREAK COMMUNITY ASSOCIATION 2019 OPEN BUDGET WORKSHOP WHAT YOUR ASSESSMENTS COVER Salary & Benefits Salaries, taxes and benefits for the Daybreak on-site team. These costs are reflected in several areas

More information

Two Creeks Community Development District

Two Creeks Community Development District Two Creeks Community Development District Financial Statements (Unaudited) July 31, 2018 Prepared by: Rizzetta & Company, Inc. twocreekscdd.org rizzetta.com Balance Sheet As of 7/31/2018 Total Governmental

More information

08/29/2017 Mountain Side Homeowner's Association Budget Variance Report For Period Ending 12/31/2016 Level of Detail - Account

08/29/2017 Mountain Side Homeowner's Association Budget Variance Report For Period Ending 12/31/2016 Level of Detail - Account Page 1 Budget Variance Report Dec Act Dec Bud Dec Var Account YTD Actual YTD Budget YTD Var Tot Budget REVENUE INCOME 12,600 12,600 0 CONDO ASSESSMENTS 151,200 151,200 0 151,200 411 406 5 VENDING INCOME

More information

HERITAGE LAKE PARK. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2013

HERITAGE LAKE PARK. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2013 Version 5 - Adopted Budget: (Adopted at 8/10/2012 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-4 Budget

More information

HERITAGE OAK PARK. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2019

HERITAGE 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 information

Trails Community Development District

Trails Community Development District Trails Community Development District Financial Statements (Unaudited) May 31, 2017 Prepared by: Rizzetta & Company, Inc. St. Augustine Office 2806 N Fifth Street, Unit 403 St. Augustine, Florida 32084

More information

Trout Creek Community Development District

Trout Creek Community Development District Trout Creek Community Development District Financial Statements (Unaudited) November 30, 2017 Prepared by: Rizzetta & Company, Inc. troutcreekcdd.org rizzetta.com Balance Sheet As of 11/30/2017 (In Whole

More information

Two Creeks Community Development District

Two Creeks Community Development District Two Creeks Community Development District Financial Statements (Unaudited) September 30, 2018 Prepared by: Rizzetta & Company, Inc. twocreekscdd.org rizzetta.com Balance Sheet As of 9/30/2018 Total Governmental

More information

SNOWCREST CONDOMINIUM UNIT OWNERS ASSOCIATION, INC. INTERNAL FINANCIAL STATEMENT Feb-07

SNOWCREST CONDOMINIUM UNIT OWNERS ASSOCIATION, INC. INTERNAL FINANCIAL STATEMENT Feb-07 SNOWCREST CONDOMINIUM UNIT OWNERS ASSOCIATION, INC. INTERNAL FINANCIAL STATEMENT Feb-07 5:29 PM 03/29/07 Accrual Basis Snowcrest Condominium Unit Owners Association, Inc. Balance Sheet Prev Year Comparison

More information

The Landings Yacht Golf & Tennis Club, Inc.

The 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 information

The 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. 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 information

Country Walk Community Development District

Country Walk Community Development District Country Walk Community Development District Financial Statements (Unaudited) January 31, 2019 Prepared by: Rizzetta & Company, Inc. countrywalkcdd.org rizzetta.com Balance Sheet As of 1/31/2019 (In Whole

More information

Talavera Community Development District

Talavera Community Development District Talavera Community Development District Financial Statements (Unaudited) August 31, 2018 Prepared by: Rizzetta & Company, Inc. talaveracdd.org rizzetta.com Balance Sheet As of 8/31/2018 Debt Service General

More information

LYON'S GATE COMMUNITY ASSOCIATION

LYON'S GATE COMMUNITY ASSOCIATION FINANCIAL STATEMENTS DECEMBER 31, 2015 TABLE OF CONTENTS Page No. INDEPENDENT AUDITORS REPORT... 1 FINANCIAL STATEMENTS Statement of Assets, Liabilities, and Fund Balances... 2 Statement of Revenues, Expenses

More information

DAYBREAK COMMUNITY ASSOCIATION 2010 BUDGET. Capital Consultants Management Corporation

DAYBREAK COMMUNITY ASSOCIATION 2010 BUDGET. Capital Consultants Management Corporation DAYBREAK COMMUNITY ASSOCIATION 2010 BUDGET Capital Consultants Management Corporation DAYBREAK COMMUNITY ASSOCIATION First home was built and closed in 2004. Currently there are 2,100 homes closed in Daybreak.

More information

The 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. 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 information

Greyhawk Landing Community Development District

Greyhawk Landing Community Development District Greyhawk Landing Community Development District Financial Statements (Unaudited) September 30, 2018 Prepared by: Rizzetta & Company, Inc. greyhawkcdd.org rizzetta.com Balance Sheet As of 9/30/2018 Total

More information

The Landings Yacht Golf & Tennis Club, Inc.

The 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 information

Lakeside Plantation Community Development District

Lakeside 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 information

TRAILMARK HOMEOWNERS ASSOCIATION, INC.

TRAILMARK HOMEOWNERS ASSOCIATION, INC. TRAILMARK HOMEOWNERS ASSOCIATION, INC. STATUS OF ACCOUNTS MONTH OF Sep-14 BEGINNING DEPOSITS MONTHLY DISBURSEMENTS ENDING OPERA TING ACCOUNTS BALANCE INTEREST BALANCE Checking - Union Bank $201,082.13

More information

Concord Station Community Development District

Concord 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 information

Tara Community Development District

Tara Community Development District Tara Community Development District Financial Statements (Unaudited) October 31, 2018 Prepared by: Rizzetta & Company, Inc. taracdd.org rizzetta.com Balance Sheet As of 10/31/2018 (In Whole Numbers) Total

More information

TRAILMARK HOMEOWNERS ASSOCIATION, INC.

TRAILMARK HOMEOWNERS ASSOCIATION, INC. TRAILMARK HOMEOWNERS ASSOCIATION, INC. STATUS OF ACCOUNTS MONTH OF Aug-13 BEGINNING DEPOSITS MONTHLY DISBURSEMENTS ENDING OPERA TING ACCOUNTS BALANCE INTEREST BALANCE Checking - Union Bank $248,477.54

More information

CENTURY GARDENS HOMEOWNERS ASSOCIATION, INC.

CENTURY GARDENS HOMEOWNERS ASSOCIATION, INC. CENTURY GARDENS HOMEOWNERS ASSOCIATION, INC. FINANCIAL STATEMENTS For the period ending December 31, 2016 FOR MANAGEMENT PURPOSES ONLY Notes: 1. Please note that effective January 1, 2013 - for all accounts,

More information

Two Creeks Community Development District

Two Creeks Community Development District Two Creeks Community Development District Financial Statements (Unaudited) May 31, 2018 Prepared by: Rizzetta & Company, Inc. twocreekscdd.org rizzetta.com Balance Sheet As of 5/31/2018 (In Whole Numbers)

More information

The 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. 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 information

Adopted Budget Fiscal Year Bartram Springs Community Development District

Adopted Budget Fiscal Year Bartram Springs Community Development District Adopted Budget Bartram Springs Community Development District July 09, 2018 TABLE OF CONTENTS General Fund Budget Page 1-2 Narrative Page 3-9 Capital Reserve Budget Page 10 Debt Service Fund Budget Series

More information

FLEMING ISLAND PLANTATION

FLEMING ISLAND PLANTATION Annual Operating and Debt Service Budget Version 1.3 - Final Budget (Adopted at 8/28/2018 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET Summary of Revenues, Expenditures and Changes in

More information

Country Walk Community Development District. Financial Statements (Unaudited) August 31, 2015

Country Walk Community Development District. Financial Statements (Unaudited) August 31, 2015 Country Walk Community Development District Financial Statements (Unaudited) August 31, 2015 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 8/31/2015 Total Governmental General

More information

The 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. 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 information

Six Mile Creek Community Development District Approved Budget FY 2017

Six Mile Creek Community Development District Approved Budget FY 2017 Six Mile Creek Community Development District Approved Budget FY 2017 5/10/16 Table of Contents 12 General Fund 36 General Fund Narrative 7 Debt Service Fund Series 2007 8 Debt Service Fund Series 2015

More information

Adopted Budget. Fiscal Year Aberdeen Community Development District

Adopted Budget. Fiscal Year Aberdeen Community Development District Adopted Budget Fiscal Year 2019 Aberdeen August 28, 2018 TABLE OF CONTENTS General Fund Budget Page 1-2 Budget Narrative Page 3-8 Debt Service Fund Series 2005 Budget Page 9-10 Series 2006-1 Budget Page

More information

The 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. 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 information

Trout Creek Community Development District

Trout Creek Community Development District Trout Creek Community Development District Financial Statements (Unaudited) June 30, 2017 Prepared by: Rizzetta & Company, Inc. St. Augustine Office 2806 N Fifth Street, Unit 403 St. Augustine, Florida

More information

Adopted Budget Fiscal Year Ridgewood Trails Community Development District

Adopted Budget Fiscal Year Ridgewood Trails Community Development District Adopted Budget Ridgewood Trails Community Development District September 5, 2018 General Fund Adopted Actual Projected Next Total Projected Adopted Description Budget FY2018 thru 7/31/2018 2 Months thru

More information

NOTICE OF PUBLIC HEARING ON THE PROPOSED 2016 BUDGETS AND NOTICE OF PUBLIC HEARING ON THE AMENDED 2015 BUDGETS

NOTICE OF PUBLIC HEARING ON THE PROPOSED 2016 BUDGETS AND NOTICE OF PUBLIC HEARING ON THE AMENDED 2015 BUDGETS NOTICE OF PUBLIC HEARING ON THE PROPOSED 2016 BUDGETS AND NOTICE OF PUBLIC HEARING ON THE AMENDED 2015 BUDGETS NOTICE IS HEREBY GIVEN that proposed 2016 budgets have been submitted to the Boards of Directors

More information

Long Lake Ranch Community Development District

Long 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 information

Approved Budget Fiscal Year Amelia Walk Community Development District

Approved Budget Fiscal Year Amelia Walk Community Development District Approved Budget Fiscal Year 2019 Amelia Walk May 15, 2018 TABLE OF CONTENTS General Fund Budget Page 12 Reserve Allocations Page 3 Budget Narrative Page 48 Debt Service Fund Series 2012A1 Budget Page 9

More information

Annual Operating and Debt Service Budget Fiscal Year 2014

Annual Operating and Debt Service Budget Fiscal Year 2014 OAKSTEAD FINAL BUDGET Adopted 8/20/13 Prepared by: OAKSTEAD Table of Contents Page # OPERATING BUDGET Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-3 Budget Narrative 4-9 Exhibit A

More information

Heritage Landing Community Development District. Financial Statements (Unaudited) March 31, 2017

Heritage Landing Community Development District. Financial Statements (Unaudited) March 31, 2017 Heritage Landing Community Development District Financial Statements (Unaudited) March 31, 2017 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 3/31/2017 (In Whole Numbers) Debt

More information

Meadowlake Village Homeowners' Association. Financial Statements

Meadowlake Village Homeowners' Association. Financial Statements Meadowlake Village Homeowners' Association Financial Statements March 31, 2018 Jimmie Pierce CPA, P.C. 601 West Main La Porte, TX 77571 ACCOUNTANTS' COMPILATION REPORT To the Board of Directors Meadowlake

More information

Samoset at Winnipesaukee Condominium Association. Estimated Financial Results for Operating & Reserve Budget for 2012

Samoset at Winnipesaukee Condominium Association. Estimated Financial Results for Operating & Reserve Budget for 2012 Samoset at Winnipesaukee Condominium Association Estimated Financial Results for 2011 Operating & Budget for 2012 11/15/2011 Final 2012 Budget File Prepared Nov 2011 1 Operating Annual Budget FY 2012 INCOME

More information

Venetian Community Development District

Venetian Community Development District Venetian Community Development District www.venetiancdd.org Proposed Budget for Fiscal Year 2017/2018 Presented by: Rizzetta & Company, Inc. 9530 Marketplace Road Suite 206 Fort Myers, Florida 33912 Phone:

More information

Montecito. Community Development District. Proposed Budget

Montecito. Community Development District. Proposed Budget Proposed Budget FY 2019 Table of Contents Pages General Fund 1-2 General Fund Narrative 3-11 Capital Reserve Fund 12 Disaster Reserve Fund 13 Debt Service Fund 14 Assessment Allocation Chart 15-16 General

More information

Page 1 Unaudited - For Internal Use Only

Page 1 Unaudited - For Internal Use Only Accrual Basis October 2014 Oct 14 Budget $ Over Budget % of Budget Ordinary Income/Expense Income Dues and assessments-qrtrly Member Dues 104,863.75 104,863.75 100.0% Retail/Commercial Dues 15,898.38 15,898.38

More information

11/04/2016 Mountain Side Condominium Association Budget Variance Report For Period Ending 10/31/2016 Level of Detail - Account

11/04/2016 Mountain Side Condominium Association Budget Variance Report For Period Ending 10/31/2016 Level of Detail - Account Page 1 Budget Variance Report Oct Act Oct Bud Oct Var Account YTD Actual YTD Budget YTD Var Tot Budget REVENUE INCOME 67,026 67,026 0 ASSESSMENTS 670,260 670,260 0 804,312 0 0 0 ATTORNEY PACKET INCOME

More information

Country Walk Community Development District

Country Walk Community Development District Country Walk Community Development District Financial Statements (Unaudited) September 30, 2018 Prepared by: Rizzetta & Company, Inc. countrywalkcdd.org rizzetta.com Balance Sheet As of 9/30/2018 General

More information

Southaven Community Development District

Southaven Community Development District Southaven Community Development District Financial Statements (Unaudited) July 31, 2017 Prepared by: Rizzetta & Company, Inc. St. Augustine Office 2806 N Fifth Street, Unit 403 St. Augustine, Florida 32084

More information

Venetian Community Development District

Venetian Community Development District Venetian Community Development District Vcdd.org Adopted Presented by: Rizzetta & Company, Inc. 9530 Marketplace Road Suite 206 Fort Myers, Florida 33912 Phone: 239-936-0913 rizzetta.com Adopted Budget

More information

03/10/2016 New Holly-Consolidated Page: 1 3:15 PM BALANCE SHEET 02/29/2016

03/10/2016 New Holly-Consolidated Page: 1 3:15 PM BALANCE SHEET 02/29/2016 03/10/2016 New Holly-Consolidated Page: 1 3:15 PM BALANCE SHEET CURRENT PRIOR CHANGE **** ASSETS **** OPERATIONS FUND 10001 Operating Checking-Washington Trust Bank 103,331.53 98,162.64 5,168.89 10101

More information

Arlington Ridge Community Development District. Unaudited Financial Reporting April 30, 2018

Arlington Ridge Community Development District. Unaudited Financial Reporting April 30, 2018 Arlington Ridge Community Development District Unaudited Financial Reporting April 30, 2018 TABLE OF CONTENTS 1 Balance Sheet 24 General Fund Income Statement 56 Restaurant Income Statement 7 Capital Reserve

More information

VILLA SOL. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 2 - Approved Tentative Budget

VILLA SOL. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 2 - Approved Tentative Budget VILLA SOL Annual Operating and Debt Service Budget Version 2 - Approved Tentative Budget (Approved at 6/04/2018 meeting) Prepared by: VILLASOL Table of Contents Page # OPERATING BUDGET Summary of Revenues,

More information

Bristol Cove II HOA Profit & Loss Budget Performance December 2018

Bristol Cove II HOA Profit & Loss Budget Performance December 2018 Dec 18 Budget Jan - Dec 18 YTD Budget Ordinary Income/Expense Income 4000-Membership Dues 4010-Homeowner Dues 34,311.60 34,311.60 411,734.60 4100-Late Fees 178.00 4200- Income f/ Special Charges 35.00

More information

Bristol Cove II HOA Profit & Loss Budget Performance October 2018

Bristol Cove II HOA Profit & Loss Budget Performance October 2018 Oct 18 Budget Jan - Oct 18 YTD Budget Ordinary Income/Expense Income 4000-Membership Dues 4010-Homeowner Dues 34,099.80 34,311.60 342,904.40 343,116.00 4100-Late Fees 103.00 4200- Income f/ Special Charges

More information

LEXINGTON OAKS. Community Development District. Annual Operating and Debt Service Budgets. Fiscal Year 2018

LEXINGTON OAKS. Community Development District. Annual Operating and Debt Service Budgets. Fiscal Year 2018 s Version 6 - Final Budget: (Adopted at 8/17/17 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-3 Exhibit A

More information

Country Walk Community Development District

Country Walk Community Development District Country Walk Community Development District Financial Statements (Unaudited) February 28, 2019 Prepared by: Rizzetta & Company, Inc. countrywalkcdd.org rizzetta.com Balance Sheet As of 2/28/2019 (In Whole

More information

Arlington Ridge Community Development District. Unaudited Financial Reporting March 31, 2018

Arlington Ridge Community Development District. Unaudited Financial Reporting March 31, 2018 Arlington Ridge Community Development District Unaudited Financial Reporting March 31, 2018 TABLE OF CONTENTS 1 Balance Sheet 24 General Fund Income Statement 56 Restaurant Income Statement 7 Capital Reserve

More information

WATERGRASS. Community Development District II. Annual Operating and Debt Service Budget. Fiscal Year 2017

WATERGRASS. Community Development District II. Annual Operating and Debt Service Budget. Fiscal Year 2017 Version 3 - Final Budget: (Adopted on 8/17/16) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-3 Budget Narrative

More information

Financial Statements December 31, 2018 Pinnacle Homeowners Association

Financial Statements December 31, 2018 Pinnacle Homeowners Association Financial Statements eidebailly.com Table of Contents Independent Auditor s Report... 1 Financial Statements Balance Sheet... 3 Statement of Revenues and Expenses... 4 Statement of Changes in Fund Balances...

More information

WATERGRASS. Community Development District II. Annual Operating and Debt Service Budget. Fiscal Year Version 4 - Final Budget:

WATERGRASS. Community Development District II. Annual Operating and Debt Service Budget. Fiscal Year Version 4 - Final Budget: Version 4 - Final Budget: (Adopted 8/15/18) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-3 Budget Narrative 4-9

More information

Tahitian Gardens Condo, Inc. Balance Sheet As of 12/31/12

Tahitian Gardens Condo, Inc. Balance Sheet As of 12/31/12 Run Date: 01/14/13 Page: 1 Run Time: 12:16 AM Tahitian Gardens Condo, Inc. Balance Sheet As of 12/31/12 Account Description Operating Reserves Other Totals ASSETS CASH: 1010-001 PETTY CASH-GENERAL 200.00

More information

TAMPA PALMS OPEN SPACE AND TRANSPORTATION. Annual Operating and Debt Service Budget

TAMPA PALMS OPEN SPACE AND TRANSPORTATION. Annual Operating and Debt Service Budget Version 1 - Approved Tentative Budget: (Approved at May 5, 2015 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund 003 Summary of Revenues, Expenditures and Changes in Fund Balances..

More information

** DRAFT - DISCUSSION COPY **

** 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 information

NBRC PROPERTY OWNERS ASSOCIATION, INC. DBA RIVER CHASE PROPERTY OWNERS ASSOCIATION, INC. FINANCIAL STATEMENTS AND REQUIRED SUPPLEMENTARY INFORMATION

NBRC PROPERTY OWNERS ASSOCIATION, INC. DBA RIVER CHASE PROPERTY OWNERS ASSOCIATION, INC. FINANCIAL STATEMENTS AND REQUIRED SUPPLEMENTARY INFORMATION NBRC PROPERTY OWNERS ASSOCIATION, INC. DBA RIVER CHASE PROPERTY OWNERS ASSOCIATION, INC. FINANCIAL STATEMENTS AND REQUIRED SUPPLEMENTARY INFORMATION FOR THE YEAR ENDED DECEMBER 31, 2014 TABLE OF CONTENTS

More information

Annual Operating and Debt Service Budget

Annual Operating and Debt Service Budget Version 2 - Approved Tentative Budget: (Approved at May 6, 2014 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund 003 Summary of Revenues, Expenditures and Changes in Fund Balances..

More information

Trout Creek Community Development District. Financial Statements (Unaudited) April 30, 2016

Trout Creek Community Development District. Financial Statements (Unaudited) April 30, 2016 Trout Creek Community Development District Financial Statements (Unaudited) April 30, 2016 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 4/30/2016 (In Whole Numbers) General

More information

The Groves Community Development District. Financial Statements (Unaudited) February 28, 2017

The Groves Community Development District. Financial Statements (Unaudited) February 28, 2017 The Groves Community Development District Financial Statements (Unaudited) February 28, 2017 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 2/28/2017 (In Whole Numbers) Debt

More information

Arlington Ridge Community Development District. Unaudited Financial Reporting July 31, 2018

Arlington Ridge Community Development District. Unaudited Financial Reporting July 31, 2018 Arlington Ridge Community Development District Unaudited Financial Reporting July 31, 2018 TABLE OF CONTENTS 1 Balance Sheet 2-4 General Fund Income Statement 5-6 Restaurant Income Statement 7 Capital

More information

ASSOCIATION OF APARTMENT OWNERS OF HALE KAMAOLE

ASSOCIATION OF APARTMENT OWNERS OF HALE KAMAOLE ASSOCIATION OF APARTMENT OWNERS OF HALE KAMAOLE FINANCIAL STATEMENTS FOR THE YEARS ENDED MARCH 31, 2016 and 2015 TABLE OF CONTENTS INDEPENDENT AUDITOR S REPORT... 1 FINANCIAL STATEMENTS: BALANCE SHEET...

More information

Arlington Ridge Community Development District. Unaudited Financial Reporting August 31, 2018

Arlington Ridge Community Development District. Unaudited Financial Reporting August 31, 2018 Arlington Ridge Community Development District Unaudited Financial Reporting August 31, 2018 TABLE OF CONTENTS 1 Balance Sheet 2-4 General Fund Income Statement 5-6 Restaurant Income Statement 7 Capital

More information

FOR ADMINISTRATION USE ONLY 92 % OF THE FISCAL YEAR HAS ELAPSED 05/19/ :09PM PAGE: 1

FOR 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 information

Diamond Hill Community Development District

Diamond Hill Community Development District Diamond Hill Community Development District Diamondhillcdd.org Proposed Budget for Fiscal Year 219/22 Presented by: Rizzetta & Company, Inc. 9428 Camden Field Parkway Riverview, Florida 33578 Phone: 813-533-295

More information

Approved FOSCA 2019 Operations, Capital, Bingo Reserve Budgets

Approved FOSCA 2019 Operations, Capital, Bingo Reserve Budgets 2019 LINE FOUNTAIN OF THE SUN COMMUNITY Budget ITEM ASSOCIATION OPERATIONS & RESERVE BUDGETS 2019 10.00% ASSESSMENT #'S INCREASE $ 704.00 ASSESSMENT INCOME 40100 FOSHA Assessment Income $ 1,050,368.00

More information

Annual Operating and Debt Service Budget Fiscal Year 2019

Annual Operating and Debt Service Budget Fiscal Year 2019 Adopted Budget Adopted on 8/9/2018 Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-2 Budget Narrative 3-7 Reserve

More information

HERITAGE ISLES. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 2 - Approved Tentative Budget:

HERITAGE 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 information

Fishhawk Community Development District

Fishhawk Community Development District Fishhawk Community Development District Financial Statements (Unaudited) June 30, 2018 Prepared by: Rizzetta & Company, Inc. fishhawkcdd.org rizzetta.com Balance Sheet As of 6/30/2018 Debt Service General

More information

Heritage Isle at Viera Community Development District

Heritage 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 information

Montecito Community Development District, (City of Satellite Beach, Florida)

Montecito Community Development District, (City of Satellite Beach, Florida) , (City of Satellite Beach, Florida) Special Assessment Bonds, Series 2006A, $5,690,000, Cusip: 61237KAA0 (Due May 1, 2037) Special Assessment Bonds, Series 2006B, $21,875,000, Cusip: 61237KAB8 (Due May

More information

TRAILMARK HOMEOWNERS ASSOCIATION, INC.

TRAILMARK HOMEOWNERS ASSOCIATION, INC. TRAILMARK HOMEOWNERS ASSOCIATION, INC. STATUS OF ACCOUNTS MONTH OF Jan-13 BEGINNING DEPOSITS MONTHLY DISBURSEMENTS ENDING OPERA TING ACCOUNTS BALANCE INTEREST BALANCE Checking - Union Bank $198,442.85

More information

The Landings Management Association, Inc. Balance Sheet As of May 31, 2008

The Landings Management Association, Inc. Balance Sheet As of May 31, 2008 Balance Sheet As of May 31, 2008 May 31, 08 ASSETS Current Assets Checking/Savings 1010 Checking 521,808.03 1020 Reserve Accounts 113,587.97 Total Checking/Savings 635,396.00 Accounts Receivable 1040 Assessment

More information

Fishhawk Community Development District

Fishhawk Community Development District Fishhawk Community Development District Financial Statements (Unaudited) January 31, 2019 Prepared by: Rizzetta & Company, Inc. fishhawkcdd.org rizzetta.com Balance Sheet As of 1/31/2019 (In Whole Numbers)

More information

Highlands Community Development District

Highlands Community Development District Highlands Community Development District Financial Statements (Unaudited) January 31, 2019 Prepared by: Rizzetta & Company, Inc. highlandscdd.org rizzetta.com Balance Sheet As of 1/31/2019 Capital Projects

More information