SUBJECT: Building a VCA Budget for Fiscal Year 2017
|
|
- Delilah Lane
- 6 years ago
- Views:
Transcription
1 MEMORANDUM TO: FROM: VCA Board of Directors John Deegan, Jr., Ph.D. President SUBJECT: Building a VCA Budget for Fiscal Year 2017 DATE: I am sharing with you some of my thoughts about the process and substance of building a VCA budget for fiscal year (FY) While there are numerous ways to approach this subject, the approach I have chosen is to ask a simple question (which is analogous to zero-based budgeting): How much money would it cost for the VCA to meet its usual and ordinary annual obligations? While this question may seem straightforward, there is an implicit underlying question that influences whatever decision making process might be used, and it is this: What yardstick can be used to determine the degree to which the VCA s usual and ordinary annual obligations are to be met? Because this latter question is fraught with numerous imponderables, including unresolvable interpersonal comparisons of satisfaction, I will not spend any time trying to answer it. Instead, I will simply make assumptions and move forward. My first assumption is this: I will use a reasonable man standard and state the objective that I choose to meet. Obviously, others can apply different standards and the outcomes will change accordingly. VCA budgeted expenditures are currently grouped into nine (9) categories. 1. Activities 2. Administrative Expenses 3. Capital Expenditures 4. Contracted Services
2 Page 2 of Facility Expenses/Utilities 6. Facility Maintenance/Repairs 7. Insurance, Taxes and Fees 8. Professional Services 9. Reserves I address each of these expenditure categories in turn. 1. Activities This category contains only one entry Newsletter. I assume that the Villas Update is a desired communication vehicle for the VCA, the amount of money budgeted is based on experience, and that the newsletter should be continued. The best estimate of FY 2017 expense for Activities is $ Administrative Expense This category contains ten (10) entries and includes such items as bad debt, bank service charges, CAI membership, office supplies, postage, etc. Two new items were added to this category for FY 2017: accounts payable processing and record storage. These two new items add about $1,000 to the total category expense. I assume that all of the other entries are customary and reasonable, the amounts of money budgeted are based on experience, and that all expenses must be continued. The best estimate of FY 2017 expense for Administrative Expense is $4, Capital Expenditures This category contains ten (10) entries and all entries are derived from our reserves study. The funding for this category comes from our reserve account and does not have any effect on operations. Because it is based on reserves, it is imperative that the reserves fund be sufficiently robust to meet VCA needs.
3 Page 3 of 16 I assume that all of the expenditures in this category are customary and reasonable, the amounts budgeted are based on best available information, and that all expenses must be continued. The best estimate of FY2017 expense for Capital Expenditures is $155, Contracted Services This category contains eight (8) entries and contains items such as backflow inspections, grounds maintenance contract, irrigation maintenance contract, snow removal (Entry 6 in this category s Draft 2017 Budget), and termite control contract. I assume that except for snow removal, all of the other entries are customary and usual, and that all expenses must be continued. To determine a reasonable estimate of snow removal budget item expense, I have compiled our annual expenditures, both budgeted and audited, for every year available to me, which encompasses 2008 to The data for snow removal costs, budgeted and actual, from 2008 to 2016 are reported below in Table 1. My best estimate for FY 2017 of the snow removal budget item amount is taken from Table 1, and I have selected the average actual expense, excluding 2008 and The figure reported is $30,778 and I have elected to round this upward to $35,000. I assume that all other expenditures in this category are customary and reasonable, the amounts budgeted are based on best available information, and that all expenses must be continued. The best estimate of FY2017 expense for Contracted Services is $129, Facility Expenses/Utilities This category contains two (2) entries; water for irrigation and exterminating (other than termites). To determine a reasonable time period and frequency of irrigation, I assume that the irrigation system will be run for three months (July, August, and September) and the irrigation cycle will be activated twice each week. Based on historical data, the cost per month for irrigation water is approximately $6,400 and I have elected to round this amount to $19,000 for the year. The cost for exterminating is based on historical data.
4 Page 4 of 16 I assume that all other expenditures in this category are customary and reasonable, the amounts budgeted are based on best available information, and that all expenses must be continued. The best estimate of FY2017 expense for Facility Expenses/Utilities is $19, Facility Maintenance/Repairs This category contains ten (10) entries such as drainage improvements, erosion control, general maintenance, plumbing maintenance, and roof maintenance. Several items in this category require special attention. First, irrigation maintenance/repairs is included in this category. From experience, we have learned that if we are going to run the irrigation system, we must maintain it. We have learned hard lessons that an un-maintained irrigation system can cause expensive problems such as threatening the integrity of our cast concrete retaining walls. My best estimate of the cost of irrigation maintenance/repairs in FY 2017 is $10,000. This expense must be borne annually for however long the irrigation system is used. Second, I have added a new entry for painting. We have clear, recurring annual needs for painting and I have elected to create a four-year cycle for four specific painting jobs: (1) repainting doors/trim, (2) repainting shutters, (3) repainting cast concrete retaining walls, and (4) repainting the metal railings on the retaining walls. Based on historical information, these four tasks have estimated costs of: doors/trim ($20,000), shutters ($25,000), retaining walls ($25,000), and railings ($39,000). I have calculated the average cost of these four items ($27,250) and have rounded-up the amount to $30,000 for budgeting purposes. It occurs to me that whenever a painting expense is less than the $30,000 amount budgeted, the surplus can be saved as member equity and then applied later for a painting expense that exceeds the $30,000 budgeted. Third, I recommend that power washing our buildings should be budgeted on a recurring basis and that we can employ a three-year wash cycle where we power wash one-third of our 55 buildings each year. Based on historical information, the annual cost to power wash about buildings per year amounts to approximately $6,000.
5 Page 5 of 16 I assume that all other expenditures in this category are customary and reasonable, the amounts budgeted are based on best available information, and that all expenses must be continued. The best estimate of FY2017 expense for Facility Maintenance/Repairs is $93, Insurance, Taxes and Fees This category contains four (4) entries such as insurance coverage and taxes. I assume that all of the expenditures in this category are customary and reasonable, the amounts budgeted are based on best available information, and that all expenses must be continued. The best estimate of FY2017 expense for Insurance, Taxes and Fees is $61, Professional Services This category contains five (5) entries such as management contract, legal expenses, and audit. I assume that all of the expenditures in this category are customary and reasonable, the amounts budgeted are based on best available information, and that all expenses must be continued. The best estimate of FY2017 expense for Professional Services is $34, Reserves The final expense category, Reserves, contains two (2) entries; replacement reserves and reserve interest. To determine a reasonable reserves budget item expense for both annual contribution and annual interest, I have compiled data from our two most recent reserve studies performed by Mason and Mason. The data for reserve contributions and reserves interest are reported below in Table 2 and the table is divided into two sections for ease of presentation. The top half of Table 2 reports data extracted from the October 3, 2011 Mason and Mason study and includes their yearly recommended reserves
6 Page 6 of 16 contribution, their estimate of reserves interest earned, and their total reserves amount from 2011 to I have added to this portion of the table, for 2011 through 2015, the actual audit figures of our total contribution to reserves as well as our budgeted total reserves contribution for For the 10-year period 2016 through 2025, Mason and Mason recommends an average total reserves of approximately $347,000, consisting of an annual reserves contribution of approximately $306,000 plus an annual average reserves interest of approximately $41,000. Our budgeted reserves contribution for 2016 is $252,581 which is nearly $95,000 less than the recommended Mason and Mason average. The bottom half of Table 2 reports updated data from the April 25, 2016 Mason and Mason study and includes their yearly recommended reserves contribution, their yearly estimate of reserves interest, and their recommended yearly total reserves amount for the 10-year period 2016 to For the 10-year period 2016 through 2025, Mason and Mason now recommend an average yearly total reserves budget of approximately $283,000, consisting of an average yearly reserves contribution of approximately $264,000 plus an average yearly reserves interest of approximately $19,000. Our budgeted reserves contribution for 2016 is $252,581 which is approximately $30,000 less than the recommended Mason and Mason average. Based on the latest Mason and Mason reserves analysis, and assuming that our budgeting objective is to approximate the Mason and Mason reserves recommendations, the total amount budgeted in FY2017 for reserves would be approximately $280,000. Consequently, I assume that the budgeted reserves contribution would be $245,000. I also assume that the budgeted reserves interest would be approximately $35,000. Therefore, the total budgeted reserve contribution for FY 2017 is $280,000. The best estimate of FY2017 expense for Reserves is $280,000.
7 Page 7 of 16 Determining Monthly Assessment for FY 2017 Now that we have completed the task of determining expenditures for FY 2017, we can calculate the amount of money needed from monthly assessments in order to balance operating revenue with operating expenses. In Table 3, I have summarized the expense information assembled thus far. Column A lists the nine (9) expense categories of our budget and Column B lists the expense amounts detailed in the preceding pages. Note that I have intentionally left blank Category 3, Capital Expenditures, in Table 3 because the income for such expenses is drawn from reserves and not from operating funds. Likewise, I have omitted reserves interest from Table 3 because it is earned from our reserves fund and not derived from operating funds. The TOTAL figure reported near the bottom of Column B informs us that we need approximately $590,000 in operating revenue in FY 2017 in order to meet the FY 2017 operating expenditures identified previously. The entry for Monthly Assessment at the bottom of Column B was obtained by dividing the TOTAL expenses in that column ($590,000) by the product of 199 condominium units times 12 months (which equals 2,388). The monthly assessment needed to meet the FY 2017 operating expenditures listed in Table 3, Column B, equals approximately $247. I have also included in Table 3 several additional columns of expenses incorporating alternate levels of reserves funding. Please note that the only change found in Columns C through F, is to reduce the level of reserves funding successively by $10,000 each, from $245,000 down to $205,000. I have included these additional calculations in Table 3 to provide the reader with alternate reserves funding scenarios and to inform the readers of their corresponding alternate monthly assessment requirements. Some Concluding Thoughts This exercise leads me to several thoughts. First, I have not attempted to answer the question of how large a monthly assessment amount our current
8 Page 8 of 16 owners and future prospective owners can bear. Clearly, at some unknown point, we risk pricing the Villas beyond the capacity of the market. Are we there yet? Obviously, we are not now at a critical point because the current assessment rate of $220 per month has not yet resulted in an unacceptable vacancy rate. Such an event would quickly provide evidence that we have priced ourselves beyond what the market will bear. Is $230 per month a tipping point? How about $240 per month? Is $247 per month the tipping point? Do we really want to find out what the tipping point is because finding out might mean that we are, unfortunately, too late? Second, I think that if the monthly assessment were to be raised to $247 per month (or rounded to $250 per month), the monthly assessment figure could be held constant for (probably) five (5) years or more. The driving factor would be the reserves contribution and, based on Mason and Mason (see Table 2), we would probably be in great financial shape through 2021 (ceteris paribus). Third, a potentially unanswerable (at least analytically) question is: how much money should we budget annually to contribute to reserves? Remember that a $10 monthly assessment translates into approximately $24,000 (actually $23,880) in annual income to the VCA. Would the VCA be on thin ice if the total reserves contribution were reduced below the $280,000 level recommended by Mason and Mason? Fourth, an additional complicating factor is estimating the amount of reserves interest that will be earned in the coming years. If interest rates rise, we might be able to reach (or get closer to) the Mason and Mason reserves contribution goal of $280,000 by reducing the annual reserves contribution and off-setting the reduction with increased earned reserves interest. I do not know what the likelihood of this happening will be. Fifth, if we were willing to entertain an unknown and perhaps unknowable risk, to what level could (or should) the reserves contribution be reduced? If the annual reserves contribution were reduced from $245,000 to say, $205,000, how much would this change the required monthly assessment? The answer to this question can be found by simply consulting Column F in Table 3. There, we find that the required Monthly Assessment is
9 Page 9 of 16 approximately $230 per month. In fact, we can easily compute the required Monthly Assessment for any level of reserves funding we might choose by dividing 2,388 into the corresponding TOTAL which yields the desired result. Sixth, what will happen to the total amount of interest earned over the long run by the reserves (e.g., the next 20 years) if our annual reserves contribution is reduced? If earned reserves interest increases from its current paltry level, then this could offset the reduced contribution to reserves. To what degree might this happen? Unknown. I guess it all comes down to this: how much risk are we willing to bear that our budget meets the needs of our Association as a function of the risk we incur by raising our monthly assessment? Finally, I have attached a detailed copy of the corresponding (to the analysis in this paper) draft FY 2017 budget for your information. See Table 4.
10 Page 10 of 16 TABLE 1 Cost of Snow Removal Actual Year Budget Expense Difference 2008 $25,000?????? 2009 $25,000 $18,790 $6, $25,000 $27,800 -$2, $25,000 $8,860 $16, $25,000 $0 $25, $25,000 $16,915 $8, $25,000 $66,691 -$41, $27,500 $35,343 -$7, $30,000 $41,045 -$11,045 TOTAL $207,500 $215,444 -$7,944 (2008 Not Included) AVERAGE $25,938 $26,931 -$993 (2008 Not Included) AVERAGE $26,071 $30,778 -$4,706 (Excluding 2008 and 2012) The data are obtained from our annual budget and audit reports.
11 Page 11 of 16 TABLE 2 Mason and Mason 2011 (October 3, 2011) Alternative Funding Analysis, Hybrid Approach, Cash Flow Method, Table 3.1 Recommended Reserve Reserve Actual Total Year Reserve Contribution Interest Total Reserve Contribution 2011 $157,047 $19,557 $176,604 $182, $179,047 $21,066 $200,113 $188, $201,047 $24,721 $225,768 $256, $223,047 $29,162 $252,209 $229, $245,047 $34,259 $279,306 $273, $267,047 $39,332 $306,379 $252,581 (budgeted) 2017 $275,058 $44,660 $319, $283,310 $50,650 $333, $291,809 $35,986 $327, $300,564 $24,356 $324, $309,581 $30,070 $339, $318,868 $35,795 $354, $328,434 $42,240 $370, $338,287 $49,398 $387, $348,436 $56,963 $405,399 AVERAGE $306,139 $40,945 $347,
12 Page 12 of 16 TABLE 2 (Continued) Mason and Mason 2016 (April 25, 2016) Funding Analysis, Cash Flow Method, Hybrid Approach, Table 3 Recommended Reserve Reserve Actual Total Year Reserve Contribution Interest Total Reserve Contribution 2016 $252,581 $18,292 $270,873 $252,581 (budgeted) 2017 $255,135 $20,255 $275, $257,714 $22,793 $280, $260,320 $22,051 $282, $262,952 $18,540 $281, $265,610 $14,752 $280, $268,296 $13,871 $282, $271,008 $16,381 $287, $273,748 $19,093 $292, $276,516 $21,886 $298,402 AVERAGE $264,388 $18,791 $283,179
13 Page 13 of 16 Table 3 Summary of Budgeted FY 2017 Operating Expenditures Column A Column B Column C Column D Column F Column F Expense Category Amount Change 1 Change 2 Change 3 Change 4 1. Activities $350 $350 $350 $350 $ Administrative Expenses $4,966 $4,966 $4,966 $4,966 $4, Capital Expenditures N/A N/A N/A N/A N/A 4. Contracted Services $129,773 $129,773 $129,773 $129,773 $129, Facility Expenses/Utilities $19,400 $19,400 $19,400 $19,400 $19, Facility Maintenance/Repairs $93,000 $93,000 $93,000 $93,000 $93, Insurance, Taxes and Fees $61,923 $61,923 $61,923 $61,923 $61, Professional Services $34,773 $34,773 $34,773 $34,773 $34, Reserves $245,000 $235,000 $225,000 $215,000 $205,000 TOTAL $589,185 $579,185 $569,185 $559,185 $549,185 Monthly Assessment $ $ $ $ $229.98
14 2017 Budget DRAFT Building a Budget for FY 2017 Page 14 of 16 The Villas at Falls Run Condominium Unit Owners Association # Units % Monthly Assessment $ $ $27.00 Annual Assessment $2, $2, $ Jan-June 2016 Actual Jan-June 2016 Budget 2016 Annual Budget 2017 Annual Budget 2017/2016 Budget Diff INCOME Assessment Income General Assessments 262, , , , , Late Fees Legal Fees NSF Fees Total Assessment Income 263, , , , , Other Income Land Plan , , Miscellaneous Income Operating Interest Income Reserve Interest Income 20, , , , , Reserve Transfer Income 25, , , , Total Other Income 46, , , , , Total Income 309, , , , , EXPENSE Activities Newsletter Total Activities Administrative Expenses 1 Accounts Payable Processing (An Annual Expense) 2 Bad Debt Bank Service Charges CAI Membership/ Training Checks & Coupons Misc Admin Expenses Office Supplies Postage , Printing & Copying 1, , ,
15 Page 15 of Record Storage (An Annual Expense) Total Administrative Expenses 2, , , , Capital Expenditures 1 Capital Expenditures 22, Common Area Tree Replacement , , , Concrete Retaining Walls , , , Domestic Water Supply Lines , , Downspout & Underground Drain , , , Landscape Sprinkler System , , , Masonry Repair Allowance , , Metal Railings , , Reserve Study 3, , , , Villa Unit Landscaping Allowance , , , Total Capital Expenditures 25, , , , , Contracted Services 1 Backflow Inspections (Annual) 2, , , , Grounds Improve/ Replace , , , , Grounds Maintenance Contract 31, , , , , Irrigation Maintenance Contract , , , , Land Plan , , Snow Removal & Sanding 41, , , , , (Estimate of Annual Cost) 7 Termite Control 25, , , , , Tree & Shrub Care , , , , Total Contracted Services 75, , , , , Facility Expenses/Utilities 1 Water-Irrigation , , , , (Jul-Aug-Sep, 2X Per Week) 2 Exterminating Total Facility Expenses/Utilities , , , , Facility Maintenance/Repairs 1 Building Maintenance Drainage Improvements , , , , Erosion Control , , , General Maintenance , , , Gutter Maintenance 2, , , , Irrigation Maintenance/Repairs , , (Must Maintain to Use) 7 Painting (4 Year Cycle) , , (Re-Paint Railings - $39,000) (Re-Paint Walls - $25,000) (Re-Paint Shutters - $25,000) (Re-Paint Doors/Trim - $20,000)
16 Page 16 of 16 8 Plumbing Maintenance 3, , , , Power Washing (Annual) , , , , (3-Year Cycle, 1/3 Units/Year) 10 Roof Maintenance 5, , , , Total Facility Maint/Repairs 37, , , , , Insurance,Taxes & Fees 1 Insurance Coverage 22, , , , , Insurance-Losses/Deductible , , Income Taxes 4, , , , , CICB Certification Total Insurance,Taxes & Fees 27, , , , , Professional Services 1 Management Contract 14, , , , Additional Management Services Legal-Collections Legal-Board Issues , , Audit/Tax Services , , Total Professional Services 15, , , , Reserves 1 Replacement Reserves 105, , , , , $250,000/Yr (Mason & Mason) 2 Reserve Interest Expense 20, , , , , (Estimate of Interest) Total Reserves 125, , , , , Total Expense 310, , , , , Excess Revenue / Expense , , ,011.00
COMSTOCK HOA. Enclosed are two packets of information. The first is the Annual Operating Budget which includes:
COMSTOCK HOA "A Community that Cares" November 5, 2018 Dear Homeowner: We want to thank each of you for your commitment to the association. It takes working together to keep any community together. Your
More informationPark Rise Homeowners Association, Inc. Financial Statements and Supplementary Information. For the Year Ended December 31, 2014
Financial Statements and Supplementary Information For the Year Ended December 31, 2014 Table of Contents Independent Auditor s Report..... 1 Financial Statements Balance Sheet.. 3 Statement of Revenues,
More informationSUN LAKES VILLA S HOMEOWNERS ASSOCIATION UNIT 46A. Monthly Report. January 2018
SUN LAKES VILLA S HOMEOWNERS ASSOCIATION UNIT 46A Monthly Report Prepared by Bob Deken - accountant Notes to Financial Statements Balance sheet Operating Cash on hand is $65,542. Reserve CD funds are $167,688
More informationSamoset 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 informationBUDGET APPROVED. GENERAL EXPENSES (158 Units)
TANGLEWOOD HILLS CONDOMINIUM Association name: Tanglewood Hills Condom Association number: 1457 General - Total # of Units 158 Fiscal year end: 12/31 Budget year: 2017 Budget type: M BUDGET APPROVED ACCT.
More informationGreenbelt Homes, Inc Budget
Greenbelt Homes, Inc. 2015 Budget October 9, 2014 First Presentation Finance/Board of Directors November 6, 2014 First Reading November 20, 2014 Second Reading and Approval November 20, 2014 Second Reading
More informationWhat are Capital Reserves?
Capital Reserves What are Capital Reserves? A separate account set up by the Association to fund large, non-annual repairs Stormwater pond repair, dredging and drainage improvements Fence repair, retaining
More informationHallcraft Villas Mesa / L & T Properties Page: 1 Balance Sheet As of 10/31/16
Page: 1 Balance Sheet As of 10/31/16 ASSETS 1010 Cash Checking - Operating $ 33,410.42 1020 Chase - Checking 9,451.64 1030 Metro - Roof Acct 16,419.59 1040 Investment account 102,096.00 TOTAL ASSETS $
More informationTANGLEWOOD HILLS CONDOMINIUM
TANGLEWOOD HILLS CONDOMINIUM Association name: Tanglewood Hills Condom Association number: 1547 General - Total # of Units 158 Fiscal year end: 12/31 Budget year: 2018 Budget type: M BUDGET APPROVED ACCT.
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 informationTHE PINNACLE HOMEOWNERS ASSOCIATION. Financial Statements. December 31, 2014
THE PINNACLE HOMEOWNERS ASSOCIATION Financial Statements Table of Contents Independent Auditors' Report 1-2 Page Balance Sheet 3 Statement of Revenues and Expenses 4 Statement of Changes in Fund Balances
More informationLayton & Richardson, P.C. Certified Public Accountants
Layton & Richardson, P.C. Certified Public Accountants INDEPENDENT AUDITORS' REPORT Stone Lake Condominium Association East Lansing, Michigan i Coolidge Road East Lansing, MI 48823 (517)332-1900 (517)
More informationFinancial 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 informationTRAILMARK 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 informationComments on the FY 2005 Budget
Comments on the FY 2005 Budget Your Board of Directors is proposing a budget of $692,680 for FY05, with a 5.9% increase in condo fees. The condo fees are proposed at $664,080. The Board believes the budget
More informationTHE VINEYARDS AT DUBLIN GREENE OWNERS ASSOCIATION
THE VINEYARDS AT DUBLIN GREENE OWNERS ASSOCIATION Full Reserve Study With On-site Visual Inspection October 3, 2018 Reserve Study for Fiscal Year: 01/01/2019 through 12/31/2019 2059 Camden Ave. Suite 151
More informationRESERVE STUDY SPECIALISTS
RESERVE STUDY SPECIALISTS P.O. BOX 9178, CALABASAS, CA 91372 TEL: 818-992-1312 FAX: 818-992-1338 VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION FULL RESERVE STUDY September 06, 2017 for Fiscal Year 2018 RESERVE
More informationHERITAGE PARK CONDOMINIUM ASSOCIATION NEWSLETTER-
HERITAGE PARK CONDOMINIUM ASSOCIATION NEWSLETTER- SPRING 2018 Robert H. Wise Management Co., Inc. Rita McHale Property Manager 453 Baltimore Pike, 2 nd Floor Springfield, PA 19064 T:215-732-2222 F:215-732-2277
More informationOceanside Gateway Business Park O. A.
Operating Budget-Final Parcel Parcel Address Parcel / Bldg / Unit Sq. Ft. % of project Total Monthly Assessment Total Quarterly Assessment PSF/Mo. 1 Hamann Co 33,100 6.78% $ 1,735 $ 5,205 $ 0.052 2-1 BP
More informationRESERVESTUDYUPDATE. The Villas at Blackberry Run Dallas, GA. Prepared for:
RESERVESTUDYUPDATE Dallas, GA Prepared for: THE VILLAS AT BLACKBERRY RUN HOME OWNERS ASSOCIATION, INC. Carl Swanson-President Prepared by: CRITERIUM-CARUSO ENGINEERS 1065 POWERS PLACE, SUITE B ALPHARETTA,
More information03/10/2016 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 information2015 Final Approved Budget
2015 Final Approved Budget December 4, 2014 This page is blank intentionally 2 Wellington Housing Authority Fiscal Year 2015 Budget Overview Wellington Housing Authority (WHA) was created under the laws
More informationCommercial Assessments
Commercial Assessments (888) 225-3755 www.commercialassessments.com Funding Reserve Analysis for Timberlake Crossing Condominium Unit Owners Association Hardy, VA January 15, 2013 Page 1 of 24 Pages Funding
More informationRESERVE FUND STUDY. Hill & Associates Ltd. Member APEGNB July 2014
2014 RESERVE FUND STUDY Hill & Associates Ltd. Member APEGNB July 2014 Reserve Fund Study Prepared for Bobak Place Townhome Condominiums Prepared by Hill & Associates Ltd. Consulting Professional Engineers
More informationFARRWOOD GREEN II CONDOMINIUM ASSOCIATION. Financial Statements. March 31, Together With Accountant s Review Report
FARRWOOD GREEN II CONDOMINIUM ASSOCIATION Financial Statements March 31, 2010 Together With Accountant s Review Report FARRWOOD GREEN II CONDOMINIUM ASSOCIATION Year Ended March 31, 2010 Accountant s report
More informationReserve Analysis Report
Reserve Analysis Report Sample Condominium Association Laguna Hills, California Version 1 March 31, 2004 23201 Mill Creek Drive, Suite 100 Laguna Hills, California 92653 Phone (949) 474-9800 Facsimile
More informationNEWTON PARISH REPLACEMENT RESERVE REPORT 2008 REPLACEMENT RESERVE REPORT FY CAS, Inc MILLER ~ DODSON ASSOCIATES. Community Management by:
REPLACEMENT RESERVE REPORT 2008 NEWTON PARISH NEWTON PARISH REPLACEMENT RESERVE REPORT FY 2008 Community Management by: CAS, Inc Mr. Dan Quartermane 1930 N. Salem Street, Suite 101 Apex, NC 27523 919-367-7711
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 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 informationBalance Sheet Wednesday August 31, 2011
Balance Sheet Wednesday August 31, 2011 Cottonwood Park Condos ASSETS Current Assets Chase Checking ACH Firstbank Checking Certificates of Deposit Mile Hi lyr CD 8/20/11 Reserve Accounts Liquid Assets
More informationWindstar Estates Strata Budget & Depreciation Report Term: Fiscal
Windstar Estates Strata Budget & Depreciation Report Term: Fiscal 2013 2014 Windstar Estates Budget Document Ending May 31 2014 v5 Page 1 Table of Contents Topic Page # 1. Table of Contents 2 2. Introduction
More informationVILLAGE AT LAKE CHELAN
VILLAGE AT LAKE CHELAN Manson, Washington STANDARD LEVEL 3 RESERVE STUDY UPDATE WITHOUT A SITE VISIT With funding recommendations for the 2019 fiscal year Issued October, 2018 Next Update: Level 3 by October,
More informationComprehensive Reserve Fund Study and Building Condition Assessment for Wellington Standard Condominium Corporation No. 149
Comprehensive Reserve Fund Study and Building Condition Assessment for Wellington Standard Condominium Corporation No. 149 820 Gartshore Street Fergus, Ontario Report Prepared for the Board of Directors
More informationRESERVE STUDY UPDATE SUMMARY
RESERVE STUDY UPDATE SUMMARY for Fieldstone OWNERS ASSOCIATION Date Prepared: 12/4/2018 for fiscal year 2019 Prepared By: John D. Beatty & Company 8425 Brentwood Blvd., Suite A7 Brentwood, CA 94513 (925)
More informationParkwood Village Homeowner s Association (PVHA) Approved 2019 Budget
Parkwood Village Homeowner s Association (PVHA) Approved 2019 Budget Introduction The 2019 Budget was prepared by Coal Morton and reviewed by the Board of Directors. The Budget covers maintenance, services
More informationLevel 3 Reserve Study without a Site a Site Visit Visit
Level 3 Reserve Study without a Site a Site Visit Visit We offer two types of reports for a Level 3 Reserve Study with a Site Visit, RS-3 - Standard Reserve Study without a site visit SMRS-3 - Statutory
More informationStrawberry Fields Condominium Owners Association, Inc. /
October 09, 2015 Strawberry Fields Condominium Owners Association, Inc. www.strawberrycoa.com / Darren@zandrmgmt.com Dear Strawberry Fields Homeowners, Pursuant to Owner input from last year s meeting,
More informationWhisper Creek HOA, Inc. (Single Family) (HOA less items exclusive to Patio Homes)
(HOA less items exclusive to Patio Homes) W 87th Parkway and Indiana Arvada, CO 80005 2018 Association Budget and Twenty Year Reserve Study Study Base Year: 2007 Revised and Reviewed: 2018 Assessment $36.00
More informationFieldstone RESERVE STUDY UPDATE. John D. Beatty & Company OWNERS ASSOCIATION. for. Date Prepared: 12/4/2018 for fiscal year 2019.
RESERVE STUDY UPDATE for Fieldstone OWNERS ASSOCIATION Date Prepared: 12/4/2018 for fiscal year 2019 Prepared By: John D. Beatty & Company 8425 Brentwood Blvd., Suite A7 Brentwood, CA 94513 (925) 831-1803
More informationBalance 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 informationOverdue HOA dues: update We are down to five units that are currently in arrears. We have $4, ahead and $ arrears.
Kempwood Villa Townhouses Association BOD Monthly meeting, 21 August 2018 Meeting called to order by Aaron Eaves at 7:04 PM Location of Meeting: 9527 Clanton Street, Houston, Texas Current Board of Directors
More informationReserve Analysis Report
Reserve Analysis Report Sample HOA 2663 S Oakland St Los Angeles, CA Level I Study with Site Inspection Fiscal Year End: 11/30/2016 Phone: 858-764-1895 Fax: 800-436-3816 brian@mccafferyreserveconsulting.com
More informationCanterbury Place Homeowners Association, Inc. Townhome Owners Meeting August 15, 2018
Canterbury Place Homeowners Association, Inc Townhome Owners Meeting August 15, 2018 1 Townhome Maintenance and Repair Covered under Declaration 5.1(c)ii - Exterior painting 5.1(c)iii - Pressure cleaning:
More informationParkwood Village Homeowner s Association 2014 Budget Approved November 14, 2013
Parkwood Village Homeowner s Association 2014 Budget Approved November 14, 2013 Introduction The 2014 Budget was prepared by Coal Morton and reviewed by the Board of Directors. The Budget was designed
More informationLS Estates Homeowners Association, Inc.
Professionally managed by October 7, 211 Dear Member, The Board of Directors of LS Estates Homeowners Association, Inc. has signed a resolution to approve the assessment rate(s) and the annual budget for
More informationGLEN OAKS VILLAGE OWNERS, INC BUDGET
REVENUE: 5001 Shareholders 15,344,460 5022 Special Assessment (NYC Abatement) 853,690 5022 Special Assessment (NYS STAR) 503,958 Total SH Maintenance Revenue 16,702,108 5007 Rent Income-GOVO FMA 12,000
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 informationCARRIAGE GATE HOMEOWNERS ASSOCIATION, INC. ANNUAL REPORT DECEMBER 31, 2012
CARRIAGE GATE HOMEOWNERS ASSOCIATION, INC. ANNUAL REPORT DECEMBER 31, 2012 TABLE OF CONTENTS PAGE INDEPENDENT AUDITORS REPORT 1-2 BALANCE SHEETS 3 STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME 4 STATEMENTS
More informationBalance 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 informationGLEN OAKS VILLAGE OWNERS, INC GL#'s
REVENUE: 5001 Shareholders 15,725,700 5022 Special Assessment (NYC $400 Rebate) 418,393 5022 Special Assessment (NYC Abatement) 836,785 5022 Special Assessment (NYS STAR) 502,071 Total SH Maintenance Revenue
More informationReserve Analysis Report
Reserve Analysis Report Park Avenue 244 Quari St Denver, CO Level II Study with Site Inspection Fiscal Year End Date: 12/31/2016 Phone: 858-764-1895 Fax: 800-436-3816 brian@mccafferyreserveconsulting.com
More informationLiabilities at July 31, 2016 Loan from CRF $24, Outstanding amount from page 2
For the period April 1, 2016 to July 31, 2016 Balance Sheet Contingency Operating Reserve Assets at July 31, 2016 Fund (OF) Fund(CRF) Petty Cash $300.00 Bank available funds $5,501.58 $149,315.52 From
More informationSCT RESERVE CONSULTANTS, INC. P.O. BOX TEMECULA, CA
SCT RESERVE CONSULTANTS, INC. P.O. BOX 890129 TEMECULA, CA 92589-0129 PHONE (951) 296-3520 FAX (951) 296-5038 E-MAIL mike.g@sctreserve.com March 24, 2015 Job 2000-003-10 L3 St. Tropez Villas I, Incorporated
More informationRESOLUTION ADOPTING BUDGET, IMPOSING MILL LEVY AND APPROPRIATING FUNDS (2017)
RESOLUTION ADOPTING BUDGET, IMPOSING MILL LEVY AND APPROPRIATING FUNDS (2017) The Board of Directors of Fossil Ridge Metropolitan District No. 1 (the Board ), County of Jefferson, Colorado (the District
More informationCAPITAL RESERVE STUDY. Ellicott Meadows Condominium Association I. Ellicott City, Maryland
CAPITAL RESERVE STUDY FOR THE Ellicott Meadows Condominium Association I Ellicott City, Maryland Contact Name: Victor Brzozowski Date: October 3, 2017 Table of Contents Section Name Section # Executive
More informationVillage Glen HOA P.O. Box 1537, Arroyo Grande, CA. Reserve Study
Village Glen HOA P.O. Box 1537, Arroyo Grande, CA Reserve Study As required by the state of California, it is the responsibility of the Board of Directors to create and maintain adequate reserves to provide
More informationLesson 9: Comparing Estimated Probabilities to Probabilities Predicted by a Model
Lesson 9: Comparing Estimated Probabilities to Probabilities Predicted by a Student Outcomes Students compare estimated probabilities to those predicted by a probability model. Classwork This lesson continues
More informationHow to Explain and Use an Insurance Contract
How to Explain and Use an Insurance Contract Insurance contracts, in this case, are agreements between farmers and an insurance company. By signing the contract, the farmer agrees to pay a certain amount
More informationTRAILMARK 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 informationWOODBRIDGE AT EAGLE HARBOR CONDOMINIUM ASSOCIATION, INC. FINANCIAL STATEMENTS DECEMBER 31, 2016
WOODBRIDGE AT EAGLE HARBOR CONDOMINIUM ASSOCIATION, INC. FINANCIAL STATEMENTS DECEMBER 31, 2016 TABLE OF CONTENTS INDEPENDENT ACCOUNTANTS COMPILATION REPORT 1 BALANCE SHEET 2 STATEMENT OF REVENUES AND
More informationREPLACEMENT RESERVE REPORT FY 2016
REPLACEMENT RESERVE REPORT FY 2016 VILLAS AT PARKWOOD ESTATES VILLAS AT PARKWOOD ESTATES REPLACEMENT RESERVE REPORT FY 2016 Community Management by: Community Management Professionals, LLC Beth Maurer
More informationSanctuary on the Park HOA Jordan & Caley Centennial, CO 80111
Sanctuary on the Park HOA Jordan & Caley Centennial, CO 80111 Level 3 Reserve Analysis Reserve Study without Property Inspection Report Period 01/01/11 12/31/011 Date of Property Inspection Inspector Report
More informationAccount Form. Used to summarize in one place all the changes to a single account A separate form for each account. Sample of a blank account form
Learning Objectives LO1 Construct a chart of accounts for a service business organized as a proprietorship. LO2 Demonstrate correct principles for numbering accounts. LO3 Apply file maintenance principles
More information.USI.COMMERCIAL. (888) Funding Reserve Analysis. for. The Retreat at Gleannloch Farms Homeowners Association Spring, TX
.USI.COMMERCIAL (888)225-3755 www.usicommercial.com Funding Reserve Analysis for The Retreat at Gleannloch Farms Homeowners Association Spring, TX October 14, 2014 Page 1 of 31 Pages Funding Reserve Analysis
More informationApproved 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 informationREPLACEMENT RESERVE REPORT FY 2010 WOODWIND ASSOCIATION. N & H Enterprises MILLER ~ DODSON ASSOCIATES. Community Management by:
REPLACEMENT RESERVE REPORT FY 2010 WOODWIND ASSOCIATION WOODWIND ASSOCIATION REPLACEMENT RESERVE REPORT FY 2010 Community Management by: N & H Enterprises PO Box 5539 Greenville, SC 29607 864-467-1600
More informationMinutes: VILLAS HOA BOARD MEETING August 16, C VILLAS COURT
Minutes: VILLAS HOA BOARD MEETING August 16, 2018 164-C VILLAS COURT Meeting called to order and quorum established at 5:30 pm. Board members present: (NE) Elaine Connell (SE) Judy Arnette, Suzanne Harrell,
More informationBORDEN COMMONS CONDOMINIUM OWNER S ASSOCIATION Annual Meeting Notes
BORDEN COMMONS CONDOMINIUM OWNER S ASSOCIATION 2015 Annual Meeting Notes Members Present: Robert Benevento, Judy Chaudet, Lisa Hutzel, Bob Ludt, Gail MacLeod, and Mark Rush Roll Call Proxies were certified
More informationDRAFT CAPITAL RESERVE STUDY. The Piano Works Condominium Association. Deep River, Connecticut FOR THE. Project Number:
CAPITAL RESERVE STUDY DRAFT FOR THE Management Company: Sound Real Estate Services, Contact Name: Josh Parsons Date: August 22, 2016 Table of Contents Section Name Section # Executive Summary... 1 Reserve
More informationWOODLANDS HOMES ASSOCIATION, INC.
DATE: April 13, 2009 TO: All Woodlands Home Owners FROM: Steve C. Johns SUBJECT: 2009 Annual Meeting The Woodlands Homes Association Needs You THE ANNUAL MEETING OF WOODLANDS HOME OWNERS WILL BE HELD MONDAY,
More informationBristol 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 informationBristol 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 informationUpdate With Site Visit
Update With Site Visit Le Chateau Bellevue, WA 10/28/2011 Report #1002 Phone: 253-241-8151 Fax: 360-872-8073 E-mail: jeremy@reservesolutions.net www.reservesolutions.net Le Chateau Client Info: REPORT
More informationTHE PARKSHORE CONDOMINIUM ASSOCIATION. Financial Statements December 31, 2017 and 2016
THE PARKSHORE CONDOMINIUM ASSOCIATION Financial Statements December 31, 2017 and 2016 THE PARKSHORE CONDOMINIUM ASSOCIATION - 2 - FINANCIAL STATEMENTS DECEMBER 31, 2017 AND 2016 TABLE OF CONTENTS PAGE(S)
More informationReserve Study Transmittal Letter
Reserve Study Transmittal Letter Date: October 09, 2016 To: Joleen Cline, Cline & Associates From: Browning Reserve Group (BRG) Re: Whitehawk Townhomes Association; Update w/ Site Visit Review Attached,
More informationRIO CROSSING HOMEOWNERS ASSOCIATION
FINANCIAL STATEMENTS DECEMBER 31, 2017 TABLE OF CONTENTS Page No. INDEPENDENT AUDITORS' REPORT... 1 FINANCIAL STATEMENTS Statement of Assets, Liabilities, and Fund Balances - cash basis... 3 Statement
More informationRESERVE FUND STUDY VILLAS OF HUDSON HOMEOWNERS ASSOCIATION HUDSON, OHIO
RESERVE FUND STUDY VILLAS OF HUDSON HOMEOWNERS ASSOCIATION HUDSON, OHIO Criterium Liszkay Engineers 110 N. High St. Gahanna, OH 43230 614-418-7200 www.clengineers.com AUGUST, 2009 1.0 INTRODUCTION... 1
More informationParkwood HOA. Level 1 Reserve Study. Report Period 1/1/ /31/2012. Date of Property Inspection. Report prepared on Saturday, August 11, 2012
Parkwood HOA Level 1 Reserve Study Report Period 1/1/2012 12/31/2012 Client Reference Number Property Type Number of Units Fiscal Year End 12784 Townhouse 8 12/31 Date of Property Inspection Prepared By
More informationPORT OF THE ISLANDS. Community Improvement District. Annual Operating and Debt Service Budget. Fiscal Year 2015
Annual Operating and Debt Service Budget Version 5 - Final Budget: (Adopted at Board Meeting on 8/15/14) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures
More informationAmended Operating Budget Fiscal Year 2010
Amended Operating As Revised August 4, 2010 WWW.DMSUS.COM Amended Operating Table of Contents Section 1: Introduction Section 2: Operating Fund Balance Projections Section 3: Operating Comparative Analysis
More informationSand Dollar Development. Apartment Hold
Sand Dollar Development Barranca 136 Condos Debt / Equity: 74.2% / 25.8% Prepared by: Hanover Development / Joe Richter Hanover Development Inc. for: Sand Dollar Development Barranca First 32316.wcfx prepared
More informationSCT RESERVE CONSULTANTS, INC. P.O. BOX TEMECULA, CA
SCT RESERVE CONSULTANTS, INC. P.O. BOX 890129 TEMECULA, CA 92589-0129 PHONE (951) 296-3520 FAX (951) 296-5038 E-MAIL mike.g@sctreserve.com November 23, 2017 Job 2006-127-12 L3 Sunshine Villas Homeowners
More informationNC General Statutes - Chapter 143C Article 4 1
Article 4. Budget Requirements. 143C-4-1. Annual balanced budget. The budget recommended by the Governor and the budget enacted by the General Assembly shall be balanced and shall include two fiscal years
More informationNovember Subject: Kuhio Shores at Poipu, 2018 Budget. Aloha Owners of Kuhio Shores,
Hawaiiana Management Company, Ltd. Kukui Grove Executive Center 4370 Kukui Grove Street, Suite #208 Lihue, Hawaii 96766 Tel: (808) 240-3218 Fax: (808) 245-6583 Internet: www.hmcmgt.com November 2017 Subject:
More informationTRAILMARK 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 informationFull Reserve Study. The Ridge at Rock Creek Marysville, WA 11/13/2012
Full Reserve Study The Ridge at Rock Creek Marysville, WA 11/13/2012 Report # 1100 Phone: 253-241-8151 E-mail: jeremy@reservesolutions.net www.reservesolutions.net The Ridge at Rock Creek Client Info:
More informationClearbrook HOA. Level 1 Reserve Study. Report Period 1/1/ /31/2010. Client Reference Number /23/2010 Prepared By
Clearbrook HOA Level 1 Reserve Study Report Period 1/1/2010 12/31/2010 Client Reference Number 11775 Property Type Apartment Style Number of Units 21 Fiscal Year End 12/31 Date of Property Inspection 3/23/2010
More informationHUNTERS 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 informationCommission Memorandum
Commission Memorandum REPORT TO: FROM: Honorable Mayor and City Commission Chris Kukulski, City Manager SUBJECT: Supplemental memorandum on Action Item #13 for September 24, 2012: Authorize City Manager
More informationVillas of Stonehenge Condominium Association
Balance Sheets December 31, Assets Current Assets: Cash and cash equivalents Accounts receivable, net of allowance for doubtful accounts (Note 1) Prepaid income taxes Total Current Assets Property and
More informationLEXINGTON 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.USI.COMMERCIAL. The Summerlyn Association of Owners Inc. Lewes, Delaware. Funding Reserve Analysis. for. September 3, 2014
.USI.COMMERCIAL (888)225-3755 www.usicommercial.com Funding Reserve Analysis for The Summerlyn Association of Owners Inc. Lewes, Delaware September 3, 2014 Page 1 of 25 Pages Funding Reserve Analysis for
More informationAve Maria Stewardship Community District
Ave Maria Stewardship Community District Amended Final Budget For Fiscal Year 2016/2017 October 1, 2016 - September 30, 2017 CONTENTS I AMENDED FINAL OPERATING FUND BUDGET II AMENDED FINAL DEBT SERVICE
More informationPROFESSIONAL RESERVE STUDY
PROFESSIONAL RESERVE STUDY Tamarack Village 10701 to 10798-221 st Lane NE, Redmond, WA 98053 For: Tamrack Village Homeowners Association c/o Jason Kozleski Board President 10790-221 st Lane NE Redmond,
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 informationThe Reserve on the Eagle River Board Meeting Minutes Monday, February 20, 2017, at 6:30 PM The Reserve Clubhouse
The Reserve on the Eagle River Board Meeting Minutes Monday, February 20, 2017, at 6:30 PM The Reserve Clubhouse BOARD MEMBERS PRESENT: Susan Ferrari, Deb Forsline, Linda Guerrette, Marilee Horan and Brian
More informationMILL CREEK CONDOMINIUMS RESERVE STUDY
MILL CREEK CONDOMINIUMS RESERVE STUDY Fiscal Year 2016 Prepared by: Eric Harker, Assoc. AIA Alliance Project Engineers and Construction Consultants November 6, 2015 Project Number: OR14-017 MILL CREEK
More informationAve Maria Stewardship Community District
Ave Maria Stewardship Community District Amended Final Budget For Fiscal Year 2017/2018 October 1, 2017 - September 30, 2018 AVE MARIA STEWARDSHIP COMMUNITY DISTRICT FY 2017/2018 AMENDED FINAL BUDGET TABLE
More informationRESERVE STUDY UPDATE SUMMARY. for. Vista Tassajara HOMEOWNERS ASSOCIATION
RESERVE STUDY UPDATE SUMMARY for Vista Tassajara HOMEOWNERS ASSOCIATION Date Prepared: 10/27/2017 for fiscal year 2018 Prepared By: John D. Beatty & Company 8425 Brentwood Blvd., Suite A7 Brentwood, CA
More informationSMA RESERVES. Miramar Plaza Homeowners' Association. Reserve Study For Fiscal Year: 10/01/2014 through 09/30/2015
SMA RESERVES Miramar Plaza Homeowners' Association Reserve Study Update w/o Visual Inspection July 15, 2014 Reserve Study For Fiscal Year: 10/01/2014 through 09/30/2015 SMA RESERVES 2059 Camden Ave. Suite
More information