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

Size: px
Start display at page:

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

Transcription

1 210 Monthly Condominium Assessment $ Condominium Income Assessment Income Condominium 1,202, Assessment Income: $ 1,202, Condominium Expenses General / Administrative Management Fee - Condominium 19, Accounting / CPA 7, Legal Expenses 10, Insurance - Condominium 130, Insurance - Flood Condominium 33, Engineer Study 5, Office Expense / Copies / Print 5, Postage Expenses 1, Office Expense / Onsite 3, Corporate Report Fees payable to Division Bad Debt - Condominium 2, Miscellaneous Expenses 2, Total General / Administrative $ 219, Onsite Personnel On-Site Personnel 108, Maintenance / Cleaning Personnel 98, Gate Personnel 19, Total Onsite Personnel $ 226, Grounds Maintenance Grounds Maintenance 32, Tree Trimming 8, Irrigation Repairs / Maintenance 5, Lake / Pond Maintenance 1, Miscellaneous Grounds 7, Total Grounds Maintenance $ 54, Buildings - Repairs / Maintenance Buildings Repair / Maintenance 50, Pest Control - Condominium 1, HVAC 5, Cleaning Supplies 5, Total Buildings - Repairs / Maintenance $ 61, Elevators Elevator Maintenance 50, Elevator Permits Elevator Repairs 3, Total Elevators $ 53, Access Control / Surveillance Cameras Gate Maintenance Contract 1, Gate Repairs 1, Building Entry Control / Camera 2, Total Access Control / Surveillance Cameras $ 5, Fire Safety / Security

2 Fire Safety / Alarm Monitoring 2, Annual Fire Inspection 5, Fire Sprinkler Test / Inspect 5, Fire Equipment Inspection Fire Alarm / Equipment 10, Total Fire Safety / Security $ 22, Recreational Pool Maintenance 5, Pool Repairs 5, Pool Permits Tennis Court Repair / Maintenance 1, Fitness Equipment Maintenance / Repair 2, Total Recreational $ 15, Utilities Guardhouse Internet / Phone 1, Phones - Elevators 9, Phones Security Clubhouse Internet / Phones 1, Electric Common - Condominium 59, Recycle Removal - Water Sewer Condominium 187, Gas Service 36, Cable Service 98, Total Utilities $ 395, Reserves Reserve Aluminum / Pole / Fixture 3, Reserve Water Pump / Heaters 6, Reserve Elevator 13, Reserve Fencing / Railings 9, Reserve Fire Sprinkler Systems 7, Reserve HVAC 2, Reserve Interior Renovations & Décor 6, Reserve Patio Resurface Reserve Painting Buildings 37, Reserve Paving / Resurfacing 2, Reserve Pool / Jacuzzi 3, Reserve Roofs 25, Reserve Tennis / Basketball 1, Reserve Landscaping 2, Reserve Mechanical / Electrical 2, Miscellaneous Building Components 5, Grounds 10, Condo Breezeway / Patios 3, Total Reserves $ 146, TOTAL EXPENSES $ 1,202,040.00

3 Description HARBOR POINTE CONDOMINIUM ASSOCIATION INC Condominium Reserves Life Expectancy Remaining Life Replacement Cost Reserve Balance as of 12/31/16 Annual Reserve 2017 Aluminum Pole / Fixtures (Grounds) , , , Domestic Water Pump / Heaters , , , Elevators , , , Fencing / Railings , , , Fire Sprinkler System , , , HVAC , , , Interior Renovation & Décor , , , Patio Resurface , , Painting - Buildings , , , Paving / resurface , , , Pool / Jacuzzi Resurface , , , Roofs , , Tennis / Basketball Resurface , , , Landscaping , , , Mechanical / Electrical (Building) , , , Miscellaneous Building Components , , Grounds , , Condo Breezeway / Patios , , Total 3,614, ,072, , DISCLAIMER: THE BUDGET AND FIGURES ARE A GOOD FAITH ESTIMATE ONLY AND REPRESENT AN APPROXIMATION OF FUTURE EXPENSES BASED ON FACT AND CIRCUMSTANCES EXISTING AT THE TIME OF PREPARATION. ACTUAL COST OF SUCH ITEMS MAY EXCEED THE ESTIMATED COSTS.

4 MARINA APPROVED BUDGET Marina Monthly Marina Assessment $ Monthly Boat Slip Assessment $ Marina Income Marina Assessment Income 32, Boat Slip Assessment Income 33, Income Total $ 65, Marina Expenses General / Administrative Management Fee - Marina 2, Insurance - Marina 32, Office Expenses / Copies / Print Bad Debt - Marina 1, Total General / Administrative $ 36, Buildings - Repairs / Maintenance Miscellaneous Repairs / Supplies - Marina 1, Service / Maintenance - Marina 5, Total Buildings - Repairs / Maintenance $ 6, Fire Safety / Security Fire Alarm / Equipment - Marina Total Fire Safety / Security $ Utilities Electric Common - Marina Total Utilities $ Reserves Reserve Wood Decking 5, Reserve Power Pedestals Reserve Wood Frames 3, Reserve Concrete Piles 4, Reserve Fire Domestic Water Reserve Wave Attenuators 5, Reserve Dredging - Total Reserves $ 21, TOTAL EXPENSES $ 65,784.00

5 MARINA APPROVED BUDGET Marina 2017 Marina Reserves Description Life Expectancy Remaining Life Replacement Cost Reserve Balance as of 12/31/16 Annual Reserve 2017 Wood Decking , , , Power Pedestals / Electric , , Wood Frames , , , Concrete Piles , , , Fire Domestic Water Supply , , Wave Attenuators , , , Dredging , , Insurance Deductible , , Totals 1,086, , , DISCLAIMER: THE BUDGET AND FIGURES ARE A GOOD FAITH ESTIMATE ONLY AND REPRESENT AN APPROXIMATION OF FUTURE EXPENSES BASED ON FACT AND CIRCUMSTANCES EXISTING AT THE TIME OF PREPARATION. ACTUAL COST OF SUCH ITEMS MAY EXCEED THE ESTIMATED COSTS.

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

** 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

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

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

FOREST LAKES CONDOMINIUM ASSOCIATION, INC. NAPLES, FLORIDA FINANCIAL STATEMENTS YEAR ENDED DECEMBER 31, 2016

FOREST LAKES CONDOMINIUM ASSOCIATION, INC. NAPLES, FLORIDA FINANCIAL STATEMENTS YEAR ENDED DECEMBER 31, 2016 FOREST LAKES CONDOMINIUM ASSOCIATION, INC. NAPLES, FLORIDA FINANCIAL STATEMENTS YEAR ENDED DECEMBER 31, 2016 TABLE OF CONTENTS INDEPENDENT AUDITOR'S REPORT... 2-3 FINANCIAL STATEMENTS Balance Sheet...

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

CAPITAL RESERVE STUDY. Meadow Wood Commons. City, State

CAPITAL RESERVE STUDY. Meadow Wood Commons. City, State CAPITAL RESERVE STUDY FOR THE Meadow Wood Commons City, State Management Company: Any Management Company Contact Name: Mr. Bob Smith Date: July 28, 2014 Table of Contents Section Name Section # Executive

More information

2015 Reserve Study Report LOCATED AT: FOR: AS OF: BY:

2015 Reserve Study Report LOCATED AT: FOR: AS OF: BY: 2015 Reserve Study Report LOCATED AT: 101 Oasis Drive Pompano Beach, FL 33069 FOR: Oasis at Palm Aire Association, Inc. 101 Oasis Dr., # Office Pompano Beach, FL 33069 AS OF: January 1st, 2015 - December

More information

RESERVE STUDY FUNDING ANALYSIS

RESERVE STUDY FUNDING ANALYSIS RESERVE STUDY FUNDING ANALYSIS There are two generally accepted means of estimating reserves; the Component Funding Analysis and (he Cash Flow Analysis methodologies. The Component Funding Analysis (or

More information

RESERVE STUDY SPECIALISTS

RESERVE 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 information

THE VILLAGE AT ABACOA CONDOMINIUM ASSOCIATION, INC. Audited Financial Statements and Supplementary Information December 31, 2016

THE VILLAGE AT ABACOA CONDOMINIUM ASSOCIATION, INC. Audited Financial Statements and Supplementary Information December 31, 2016 THE VILLAGE AT ABACOA CONDOMINIUM ASSOCIATION, INC. Audited Financial Statements and Supplementary Information December 31, 2016 TABLE OF CONTENTS Page INDEPENDENT AUDITORS REPORT 1-2 FINANCIAL STATEMENTS

More information

TANGLEWOOD HILLS CONDOMINIUM

TANGLEWOOD 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 information

THE VINEYARDS AT DUBLIN GREENE OWNERS ASSOCIATION

THE 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 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

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

Park Rise Homeowners Association, Inc. Financial Statements and Supplementary Information. For the Year Ended December 31, 2014

Park 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 information

Daniel J. Sullivan CPA, MBA 5389 Kahalakua Street Honolulu, Hawaii

Daniel J. Sullivan CPA, MBA 5389 Kahalakua Street Honolulu, Hawaii Daniel J. Sullivan CPA, MBA 5389 Kahalakua Street Honolulu, Hawaii 96821 res1cfdl@hawaiiantel.net INDEPENDENT AUDITOR'S REPORT Board of Directors of The Association of Apartment Owners of Report on the

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 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

- RS. D e sig n atio n

- RS. D e sig n atio n ALEXANDER LIU CAI - RS Reserve D e sig n atio n Specialist Sample Table Of HOA Contents Project Table of Contents Page Preface i Executive Summary 1 Membership Disclosure Summary 2 Disclosure Statement

More information

What are Capital Reserves?

What 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 information

COMSTOCK HOA. Enclosed are two packets of information. The first is the Annual Operating Budget which includes:

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 information

Baytree Community Development District

Baytree Community Development District Adopted Budget FY 2017 Presented by: Table of Contents 1-10 General Fund 11-12 Capital Projects Fund 13 Pavement Management Fund 14 Community Beautification Fund 15 O&M Assessment Calculation 16 IOB Roadway

More information

KENDALL BREEZE HOMEOWNERS ASSOCIATION, INC. MIAMI, FLORIDA FINANCIAL STATEMENTS AND INDEPENDENT AUDITORS REPORT DECEMBER 31, 2017

KENDALL BREEZE HOMEOWNERS ASSOCIATION, INC. MIAMI, FLORIDA FINANCIAL STATEMENTS AND INDEPENDENT AUDITORS REPORT DECEMBER 31, 2017 KENDALL BREEZE HOMEOWNERS ASSOCIATION, INC. MIAMI, FLORIDA FINANCIAL STATEMENTS AND INDEPENDENT AUDITORS REPORT DECEMBER 31, 2017 TABLE OF CONTENTS PAGE INDEPENDENT AUDITORS REPORT....................................

More information

Reserve Study Transmittal Letter

Reserve Study Transmittal Letter Reserve Study Transmittal Letter Date: November 13, 2013 To: Rob Ross, Gateview From: Richard Avelar & Associates (RA&A) Re: Gateview; Update w/ Site Visit Review Attached, please find the reserve study

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

FINANCIAL STATEMENTS and Supplementary Information. For the Years Ended DECEMBER 31, 2013 AND 2012

FINANCIAL STATEMENTS and Supplementary Information. For the Years Ended DECEMBER 31, 2013 AND 2012 THE BOULDERS AT LA RESERVE CONDOMINIUM ASSOCIATION FINANCIAL STATEMENTS and Supplementary Information For the Years Ended FINANCIAL STATEMENTS CONTENTS Page Independent accountants review report 1 Financial

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

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

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

BUDGET APPROVED. GENERAL EXPENSES (158 Units)

BUDGET 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 information

Brookwood Homeowners Association, Inc.

Brookwood Homeowners Association, Inc. RESERVE STUDY Full Study Brookwood Homeowners Association, Inc. Published - February 05, 2013 Browning Reserve Group / Emmett, ID 83617 Office (208) 365-0977 Tony@BrowningRG.com / www.browningrg.com Browning

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

Reserve Analysis Report

Reserve 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 information

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

Balance Sheet Fall Creek Homeowners Association, Inc. End Date: 10/31/2018. Operating Reserve Total Assets Current Assets 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 $205,473.24 $205,473.24 NF Fairway Crossing

More information

Proposed Budget Fiscal Year South-Dade Venture Community Development District

Proposed Budget Fiscal Year South-Dade Venture Community Development District Proposed Budget Fiscal Year 2019 SouthDade Venture May 24, 2018 SouthDade Venture TABLE OF CONTENTS General Fund Budget Page 12 Capital Reserve Schedule Page 3 Assessment Summary Table Page 4 Budget Narrative

More information

Update With Site Visit

Update 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 information

Harbour Isle at Hutchinson Island West Condominium Association, Inc. Ft. Pierce, Florida File #

Harbour Isle at Hutchinson Island West Condominium Association, Inc. Ft. Pierce, Florida File # A FULL RESERVE STUDY FOR Harbour Isle at Hutchinson Island West Condominium Association, Inc. Ft. Pierce, Florida File # 22920-04030 FOR PERIOD: January 1, 2017 December 31, 2017 PREPARED BY GAB ROBINS,

More information

Reserve at Pradera Community Development District

Reserve at Pradera Community Development District Reserve at Pradera Community Development District Financial Statements (Unaudited) July 31, 2018 Prepared by: Rizzetta & Company, Inc. reserveatpraderacdd.org rizzetta.com Balance Sheet As of 7/31/2018

More information

Update With Site-Visit Reserve Study

Update With Site-Visit Reserve Study Update With Site-Visit Reserve Study Park Place HOA Surprise, Arizona Report #: 12568-2 For Period Beginning: January 1, 2017 Expires: December 31, 2017 Date Prepared: October 4, 2016 Hello, and welcome

More information

Agenda Item # 5b Page 1 of 43

Agenda Item # 5b Page 1 of 43 Page 1 of 43 Page 2 of 43 Page 3 of 43 Page 4 of 43 Page 5 of 43 Page 6 of 43 Page 7 of 43 Page 8 of 43 Page 9 of 43 Page 10 of 43 Page 11 of 43 Page 12 of 43 Page 13 of 43 Page 14 of 43 Page 15 of 43

More information

THE BOULDERS AT LA RESERVE CONDOMINIUM ASSOCIATION

THE BOULDERS AT LA RESERVE CONDOMINIUM ASSOCIATION THE BOULDERS AT LA RESERVE CONDOMINIUM ASSOCIATION REVIEWED FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION YEARS ENDED DECEMBER 31, 2014 AND 2013 REVIEWED FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION

More 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

KENDALL BREEZE HOMEOWNERS' ASSOCIATION, INC. FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION DECEMBER 31, 2015

KENDALL BREEZE HOMEOWNERS' ASSOCIATION, INC. FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION DECEMBER 31, 2015 KENDALL BREEZE HOMEOWNERS' ASSOCIATION, INC. FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION DECEMBER 31, 2015 C O N T E N T S Page INDEPENDENT AUDITORS REPORT.. 1 FINANCIAL STATEMENTS Balance Sheet..........

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

WOODBRIDGE AT EAGLE HARBOR CONDOMINIUM ASSOCIATION, INC. FINANCIAL STATEMENTS DECEMBER 31, 2016

WOODBRIDGE 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 information

CORY LAKES COMMUNITY DEVELOPMENT DISTRICT ADOPTED BUDGET FISCAL YEAR 2019 UPDATED JULY 24, 2018

CORY LAKES COMMUNITY DEVELOPMENT DISTRICT ADOPTED BUDGET FISCAL YEAR 2019 UPDATED JULY 24, 2018 ADOPTED BUDGET UPDATED JULY 24, 2018 TABLE OF CONTENTS Description Page Number(s) General Fund 1-4 Definitions of general fund expenditures 5-9 Debt Service Fund - Series 2013 Bonds 10 Amortization Schedule

More information

SECOND QUARTER FINANCIAL RESULTS AS OF END OF APRIL 2015

SECOND QUARTER FINANCIAL RESULTS AS OF END OF APRIL 2015 SECOND QUARTER FINANCIAL RESULTS AS OF END OF APRIL 2015 Owners, this is the second report on the financial result for the current fiscal year. Remember that our fiscal year goes from November 1 st 2014

More information

THE BOULDERS AT LA RESERVE CONDOMINIUM ASSOCIATION INDEX TO REVIEWED FINANCIAL STATEMENTS December 31, 2017 and 2016

THE BOULDERS AT LA RESERVE CONDOMINIUM ASSOCIATION INDEX TO REVIEWED FINANCIAL STATEMENTS December 31, 2017 and 2016 INDEX TO REVIEWED FINANCIAL STATEMENTS December 31, 2017 and 2016 Independent accountant s review report 1 REVIEWED FINANCIAL STATEMENTS Balance sheets 2 Statements of revenues, expenses, and changes in

More information

Harbour Isle at Hutchinson Island West, CA, Inc. Ft. Pierce, Florida

Harbour Isle at Hutchinson Island West, CA, Inc. Ft. Pierce, Florida A RESERVE STUDY UPDATE FOR Harbour Isle at Hutchinson Island West, CA, Inc. Ft. Pierce, Florida File # U22920-04030 FOR PERIOD: January 1, 2019 December 31, 2019 PREPARED BY GAB ROBINS, A SEDGWICK COMPANY

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 CARLTON CONDOMINIUM ASSOCIATION, INC.

THE CARLTON CONDOMINIUM ASSOCIATION, INC. FINANCIAL STATEMENTS AND INDEPENDENT AUDITORS' REPORT YEAR ENDED DECEMBER 31, 2016 CONTENTS PAGE INDEPENDENT AUDITORS' REPORT 23 FINANCIAL STATEMENTS BALANCE SHEET 4 STATEMENT OF REVENUES, EXPENSES, AND

More information

Whisper Creek HOA, Inc. (Single Family) (HOA less items exclusive to Patio Homes)

Whisper 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 information

Reserve at Pradera Community Development District

Reserve at Pradera Community Development District Reserve at Pradera Community Development District Financial Statements (Unaudited) June 30, 2018 Prepared by: Rizzetta & Company, Inc. reserveatpraderacdd.org rizzetta.com Balance Sheet As of 6/30/2018

More information

Pinewood, A Condominium Sample Policy Resolution # Reserve Study & Funding

Pinewood, A Condominium Sample Policy Resolution # Reserve Study & Funding Reserve Study & Funding Policy Planning for future repairs and replacements is one of the most critical things a homeowner association should do. A Reserve Study is a long range planning tool that identifies

More information

THE PINNACLE HOMEOWNERS ASSOCIATION. Financial Statements. December 31, 2014

THE 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 information

EMERALD ISLE RESORT CONDOMINIUM ASSOCIATION, INC.

EMERALD ISLE RESORT CONDOMINIUM ASSOCIATION, INC. PENSACOLA, FLORIDA FINANCIAL STATEMENTS PENSACOLA, FLORIDA FINANCIAL STATEMENTS CONTENTS PAGE Independent Auditor s Report 1 Balance Sheet 3 Statement of Revenues, Expenses and Changes in Fund Balances

More information

SIXTY SIXTY CONDOMINIUM ASSOCIATION, INC. Financial Statements. For the year ended December 31, 2014

SIXTY SIXTY CONDOMINIUM ASSOCIATION, INC. Financial Statements. For the year ended December 31, 2014 Financial Statements For the year ended December 31, 2014 Sharma & Associates, Inc. Vishnu Sharma, Certified Public Accountant 4901 NW 17 th Way, Suite 305 Fort Lauderdale, FL 33309 T: (954)284-3080 F:

More information

Four Oaks Neighborhood Condominium Association, Inc. Financial Statements and Supplementary Information November 30, 2017

Four 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 information

RESERVE STUDY LEVEL I - Full Reserve Study. ABC Condominium Association, Inc.

RESERVE STUDY LEVEL I - Full Reserve Study. ABC Condominium Association, Inc. Insurance Appraisals Reserve Studies Wind Mitigation RESERVE STUDY LEVEL I - Full Reserve Study Prepared for: ABC Condominium Association, Inc. For the period of January 1, 214 - December 31, 214 71 Enterprise

More information

KEY LARGO OCEAN RESORT CONDOMINIUM ASSOCIATION, INC. FINANCIAL STATEMENTS

KEY LARGO OCEAN RESORT CONDOMINIUM ASSOCIATION, INC. FINANCIAL STATEMENTS FINANCIAL STATEMENTS December 31, 2017 Padron Montoro & Hartney, LLP Certified Public Accountants 13358 Southwest 128 Street Miami, Florida 33186 (305) 253-2000 FINANCIAL STATEMENTS TABLE OF CONTENTS PAGE

More information

PROFESSIONAL RESERVE STUDY

PROFESSIONAL RESERVE STUDY PROFESSIONAL RESERVE STUDY Villa Marina 17104 NE 45 th Street, Redmond, WA 98053 For: Villa Marina Association of Apartment Owners c/o Sacha Copeland The Copeland Group, LLC 221 First Ave W, Suite 105

More information

BUDGET ACTUAL ACTUAL ACTUAL ACTUAL

BUDGET ACTUAL ACTUAL ACTUAL ACTUAL EUCALYPTUS GROVE HOMEOWNERS ASSOCIATION FINANCIAL & BUDGET 2009 2008 2007 2006 2005 BUDGET ACTUAL ACTUAL ACTUAL ACTUAL -- REVENUES - OWNERASSESSMENTS $816,240.00 $615,728.80 $730,416.44 $628,071.54 $572,674.44

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

.USI.COMMERCIAL. The Summerlyn Association of Owners Inc. Lewes, Delaware. Funding Reserve Analysis. for. September 3, 2014

.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 information

Comments on the FY 2005 Budget

Comments 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 information

COMMUNITY DEVELOPMENT DISTRICT OCTOBER 9, 2017 AGENDA PACKAGE

COMMUNITY DEVELOPMENT DISTRICT OCTOBER 9, 2017 AGENDA PACKAGE CEDAR HAMMOCK COMMUNITY DEVELOPMENT DISTRICT OCTOBER 9, 2017 AGENDA PACKAGE October 2, 2017 Cedar Hammock Community Development District Severn Trent Management Services 210 N. University Drive Suite 702

More information

Lakewood Ranch CDD 6

Lakewood Ranch CDD 6 Funding Reserve Analysis for Lakewood Ranch CDD 6 May 30, 2017 Florida Reserve Study and Appraisal, Inc. 12407 N. Florida Avenue Tampa, FL 33612 Phone: 813.932.1588 Fax: 813.388.4189 www.reservestudyfl.com

More information

Reserve Study Transmittal Letter

Reserve Study Transmittal Letter Reserve Study Transmittal Letter Date: January 18, 2012 To: Michael Lee, Collins Management Co. From: Richard Avelar & Associates (RA&A) Re: Bridgewater Condominium Association Attached, please find the

More information

GLOBAL Solution Partners, LLC - Toll free phone and fax: (844)

GLOBAL Solution Partners, LLC - Toll free phone and fax: (844) GLOBAL Solution Partners, LLC info@globalreservestudies.com - Toll free phone and fax: (844) 477-7883 - www.globalsolutionpartners.com Funding Reserve Analysis for Oak Crest Farms November 2, 2016 Page

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

We all have the same goal - a nice, clean neighborhood for current. Maintain common grounds we have 20 acres of Open Space

We all have the same goal - a nice, clean neighborhood for current. Maintain common grounds we have 20 acres of Open Space Introduction We all have the same goal - a nice, clean neighborhood for current residents and prospective residents. Maintain common grounds we have 20 acres of Open Space Provide needed services (groundskeeping

More information

OAK CREEK CONDOMINIUMS

OAK CREEK CONDOMINIUMS 1515 Heritage Dr., Suite 204 McKinney, Texas75069 (972) 562-1011 TEL (972) 540-1031 FAX Firm Reg. No F-4577 www.criteriumdotson.com RESERVE FUND STUDY OAK CREEK CONDOMINIUMS 1700 BAIRD FARM CIRCLE ARLINGTON,

More information

The Pointe at Livingston Condominium Association, Inc. Financial Statements December 31, 2011

The Pointe at Livingston Condominium Association, Inc. Financial Statements December 31, 2011 Financial Statements December 31, 2011 Table of Contents December 31, 2011 INDEPENDENT AUDITORS' REPORT 1-2 FINANCIAL STATEMENTS Balance Sheet 3 Statement of Revenues and Expenses 4-5 Statement of Changes

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

Capital Improvement Plan City of Rye, New York

Capital Improvement Plan City of Rye, New York 20182022 Capital Improvement Plan City of Rye, New York Planning and Funding For City Projects For Fiscal Years Ending December 31, 2018 through 2022 September 2017 Capital Improvement Plan 20182022 TABLE

More information

PROFESSIONAL RESERVE STUDY

PROFESSIONAL RESERVE STUDY PROFESSIONAL RESERVE STUDY Seavue Condominiums 130-5 th Avenue South, Edmonds, WA 98020 For: Seavue Homeowners Association c/o Jay Grant Board President (202) 351-9399 Prepared By: Jeff Samdal, PE, RS,

More information

RESERVE STUDY UPDATE SUMMARY. for. Vista Tassajara HOMEOWNERS ASSOCIATION

RESERVE 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 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

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

Calusa Point Association, Inc. Miami, Florida File #

Calusa Point Association, Inc. Miami, Florida File # A FULL RESERVE STUDY FOR Miami, Florida File # 22920-06289 FOR PERIOD: January 1, 2014 December 31, 2014 PREPARED BY GAB ROBINS, A DIVISION OF CUNNINGHAM LINDSEY 3300 W. LAKE MARY BLVD. SUITE 350 LAKE

More information

Calusa Point Homeowners Association, Inc. Board of Directors Meeting Wednesday, September 16 th, 2015

Calusa Point Homeowners Association, Inc. Board of Directors Meeting Wednesday, September 16 th, 2015 Board of Directors Meeting Wednesday, September 16 th, 2015 Board Members: Eric Diaz - President Belen Perez - Treasurer Melissa Izquierdo - Secretary Ephrat Yovel - Director - Absent Also present at the

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

NEPENTHE ASSOCIATION

NEPENTHE ASSOCIATION (a California nonprofit mutual benefit corporation) FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION Year Ended December 31, 2015 TABLE OF CONTENTS Page INDEPENDENT ACCOUNTANT'S REVIEW REPORT 1 FINANCIAL

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

Seaspray Condominium Association, Inc. Fort Walton Beach, Florida File #

Seaspray Condominium Association, Inc. Fort Walton Beach, Florida File # A FULL RESERVE STUDY FOR Seaspray Condominium Association, Inc. Fort Walton Beach, Florida File # 22920-02604 FOR PERIOD: January 1, 2017 December 31, 2017 PREPARED BY GAB ROBINS, A DIVISION OF CUNNINGHAM

More information

2016 Reserve Study. Riverwood Plantation Homeowners Association, Inc Riverwood Drive Port Orange, Florida

2016 Reserve Study. Riverwood Plantation Homeowners Association, Inc Riverwood Drive Port Orange, Florida 2016 Reserve Study Riverwood Plantation Homeowners Association, Inc. 6200 Riverwood Drive Port Orange, Florida 32127 Report No: 4142 January 1, 2016 - December 31, 2016 Table of Contents Introduction 1-1

More information

REAL ESTATE INVESTORS (REI) APPLICATION QUESTIONNAIRE

REAL ESTATE INVESTORS (REI) APPLICATION QUESTIONNAIRE Section One Insured Info First named insured: Address: Phone: Email: Website: List all additional named insureds: (Please attach a list if not enough room on this form) 1. 2. Number of Properties: 3. Estimated

More information

Pacific Tower Condominium Association

Pacific Tower Condominium Association www.hoacpa.com Pacific Tower Condominium Association Audit Report Financial Statements & Supplementary Information December 31, 2016 Cagianut & Company CERTIFIED PUBLIC ACCOUNTANT www.hoacpa.com Members

More information

RESERVE STUDY UPDATE SUMMARY

RESERVE 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 information

Update With Site-Visit Reserve Study

Update With Site-Visit Reserve Study Washington Office Corporate Office 505 South 336 th St., Ste 620 Calabasas, CA Federal Way, WA 98003 Regional Offices TEL 253/661-5437 Phoenix, AZ FAX 253/661-5430 San Francisco, CA arwa@reservestudy.com

More information

Reserve Fund Study My Condominium Plan

Reserve Fund Study My Condominium Plan Reserve Fund Study My Condominium Plan 12 3456 Number of Units 36 Number of Buildings 1 Building Construction 21 Contact Ima Happy Position(s) President Contact Phone 43.555.4321 Report Date August 8,

More information

Dear Condominium Unit Owner:

Dear 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 information

BUDGETS & RESERVE SCHEDULES

BUDGETS & RESERVE SCHEDULES DIVISION OF FLORIDA CONDOMINIUMS, TIMESHARES, AND MOBILE HOMES DEPARTMENT OF BUSINESS AND PROFESSIONAL REGULATION BUDGETS & RESERVE SCHEDULES A Self-Study Training Manual 2601 Blair Stone Road, TALLAHASSEE,

More information

Adopted Budget Fiscal Year Coral Bay Community Development District

Adopted Budget Fiscal Year Coral Bay Community Development District Adopted Budget Coral Bay Community Development District June 14, 2018 Coral Bay Community Development District TABLE OF CONTENTS General Fund Budget Page 12 Schedule of Major Projects Page 3 Narrative

More information

SUN LAKES VILLA S HOMEOWNERS ASSOCIATION UNIT 46A. Monthly Report. January 2018

SUN 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 information

Sun Peak Master Association

Sun Peak Master Association Sun Peak Master Association Level 1 Reserve Study Report Period 01/01/2014 12/31/2014 Client Reference Number Property Type Fiscal Year End 17547 Master 12/31 Date of Property Inspection Prepared By Analysis

More information

Hyde Park Place Owners' Association, Inc.

Hyde Park Place Owners' Association, Inc. RESERVE STUDY Full Study Hyde Park Place Owners' Association, Inc. Published - February 10, 2016 Browning Reserve Group / Emmett, ID 83617 Office (208) 365-0977 Tony@BrowningRG.com / www.browningrg.com

More information

PROFESSIONAL RESERVE STUDY

PROFESSIONAL RESERVE STUDY PROFESSIONAL RESERVE STUDY Raft Island Homeowners Association 200 Raft Island Drive Northwest, Gig Harbor, WA 98335 For: Raft Island Homeowners Association c/o Juanita Carbaugh, Property Manager P.O. Box

More information