Travel costs for board members have been separated out from professional fees YTD.
|
|
- Dustin Dorsey
- 5 years ago
- Views:
Transcription
1 To: ECMA Board Members From: Robin Dowty Date: November 6, 2015 Subject: Q3 Financial Summary 09/30/15 Balance Sheet: There are no significant variances to report. 09/30/15 Income Statement: Facilities: Repairs and Maintenance include the planned street striping that was completed in September. The equestrian pasture maintenance has been completed for the year. Consultant and professional fees include Resort Resources review of the reserve study, Sports Center lease and the extension of joint use agreement; Attorney Michelle Da Rosa draft of the sports center joint use agreement and sports center lease. Travel costs for board members have been separated out from professional fees YTD. Postage, printing, annual meeting costs were higher than expected due to the annual meeting mailing that was mailed first class instead of bulk. Property taxes are lower than anticipated YTD by 36% due to reassessment by the county for two parcels that were classified as common area with no structures in Consequently, there are no property taxes assessed on those parcels. The budget reflected taxes on those two lots. Sports Center: Merchandise and bike rental revenue are exceeding budget as of 09/30/15 and exceeding 09/30/14 actuals. COS is 63% through 09/30/15 with merchandise and bike rental sales of $167,475 compared to 66% COS and merchandise and bike rental sales of $153,478 through 09/30/ FALCON CREST DRIVE REDMOND, OREGON PHONE: (541)
2 Water & Sewer: Water & Sewer Fee EHOA variances are due to the change in developed and undeveloped lots. Repair & maintenance includes costs regarding the break in the main sewer line. Reserves: Reserve expenses included Entrance lighting, flow meter replacement, water line break repairs and soccer field restroom pump replacement. Please see reserve report for more details FALCON CREST DRIVE REDMOND, OREGON PHONE: (541)
3 EC MASTER ASSOCIATION Operating Fund 04A02 For nine months ending September 30, Actuals Budget Variance Revenues: Golf Course Rental $ 23,085 $ 30,780 75% Miscellaneous % Member assessments: VROA 78, ,160 75% FVA 20,160 26,880 75% RVA 29,187 39,480 74% EHOA 114, ,880 75% RR Properties 2,520 3,360 75% WorldMark 52,281 68,880 76% Conference center - ECI 2,520 3,360 75% Hotel 20,160 26,880 75% Total Revenue $ 342,713 $ 456,760 75% Expenses: Repairs and maintenance $ 11,674 $ 14,000 83% Equestrian Pasture Mtc 1,805 2,000 90% Redtail Hawk Pool (R&M) 8,975 15,000 60% Electric 2,162 3,500 62% Snow removal 255 5,000 5% Insurance 8,473 11,199 76% VROA Sport Ctr rent % Postage, printing, annual meeting costs 4,421 4, % Consultants and Professional Fees 22,403 20, % Director Travel 1,124 Ladder Fuel Reduction 5,000 Reserve Contribution 37,500 50,000 75% Safety services 30,684 40,912 75% Landscaping 99, ,240 75% General administration 10,459 13,946 75% Pools & Spa (Redtail Hawk) 10,182 13,576 75% Subtotal Expenses: $ 250,647 $ 331,974 76% Management fee 14,938 19,918 75% Resort management services 21,017 28,023 75% Property taxes 2,525 7,085 36% Reserve Contribution - Golf Course 30,780 41,040 75% Total Expenses $ 319,907 $ 428,040 75% Net Income/(Loss) $ 22,806 $ 28,720 79% Beginning Fund Balance $ (9,864) Ending Fund Balance $ 12,942
4 EC MASTER ASSOCIATION Sports Center 04C02 For nine months ending September 30, 2015 Year to Date Actuals Budget Variance Revenue: Merchant Sales Revenue $ 101,111 $ 100, % Commercial rent 1,200 1, % Bike Rentals 66,364 75,000 88% Guest fees 8,646 10,000 86% Sports center user fees: VROA 158, ,908 75% FVA-whole owners 7,015 9,007 78% FVA-fractional owners 1,708 2,733 63% RVVE-fractional owners 15,258 20,289 75% RVVE-whole owners 1,559 2,079 75% RECOA 177, ,782 75% EHOA 47,273 63,052 75% WorldMark at Eagle Crest 101, ,057 75% Total Revenue: $ 688,343 $ 866,906 79% COS Per-Cent of Revenue 62.99% 66.43% Expenses: Cost of sales $ 105,499 $ 116,250 91% Linen Cleaning 16,574 20,000 83% Uniforms 342 1,500 23% R&M 11,320 29,808 38% Janitorial 21,856 27,192 80% Utilities (gas,electric, cable, phone,garbage) 54,153 80,000 68% Water/Sewer 5,220 6,960 75% Insurance 20,584 27,997 74% Supplies 21,355 30,000 71% Taxes/Licenses/Training 538 1,500 36% Travel % Credit Card Fee 2,729 3,000 91% Reserve Contribution 97, ,000 75% EC Mgmt LLC charges for: Sports center payroll 161, ,390 75% General administration 38,050 50,733 75% Night audit 8,635 11,513 75% Landscaping 9,228 12,304 75% Pool/Spa payroll 18,753 25,004 75% Safety services 23,865 31,820 75% Subtotal Expenses: $ 618,110 $ 822,471 75% Management fee 37,076 49,348 75% Resort management services 5,597 7,463 75% Property Taxes 12,335 16,446 75% Insurance Claims Ded 1,000 0% Prior Yr Carryforward (Surplus)/Loss Total Expenses $ 673,118 $ 896,729 75% Net Income/(Loss) $ 15,225 $ (29,823) -51% Beginning Fund Balance $ 127,343 Ending Fund Balance $ 142,568
5 EC MASTER ASSOCIATION Utility 04B(D)02 For nine months ending September 30, 2015 Year to Date Actual Budget Variance Revenue: Water & Sewer Fee - Rec Center $ 5,220 $ 6,960 75% Water & Sewer Fee - VROA 64,728 86,304 75% Water & Sewer Fee - FVA 16,704 22,272 75% Water & Sewer Fee - RVA 24,534 32,712 75% Water & Sewer Fee - EHOA 86, ,360 78% Water & Sewer Fee - EHOA Undev 2,779 5,095 55% Water & Sewer Fee - RR Properties 1,566 2,088 75% Water & Sewer Fee - Worldmark 42,804 57,072 75% Water & Sewer Fee-Golf Pro Shop 3,132 4,176 75% Water & Sewer Fee - Hotel 37,584 50,112 75% Water & Sewer Fee-Conf Ctr 2,610 3,480 75% Water & Sewer Fee-Mtce/Golf Mt % Total Revenue: $ 288,835 $ 382,327 76% Expenses: Water: R&M $ 6,143 $ 10,000 61% Testing 1,572 2,000 79% Consumer Conf Report % CBU Water Purchase 1,524 7,350 21% Pumping Costs 27,348 36,050 76% Insurance 1,398 1,919 73% General Administration 9,464 12,618 75% Consultants 3,347 5,000 67% CBU PR Reim 35,858 57,986 62% License & fees 966 1,000 97% Safety Services Expenses 14,899 19,865 75% Water Infrastructure Reserve Contribution 16,500 22,000 75% Capital Expenses - SCADA Well #4 & 2(A) enhancement 15,722 15, % ECMI Mgmt Fee 8,615 11,486 75% Property taxes 7,145 9,526 75% TOTAL WATER EXPENSES $ 150,649 $ 212,450 71% Sewer: R&M $ 9,197 $ 8, % Testing 1,295 2,300 56% Supplies 75 0% Consultants 900 0% Payroll Expense 29,137 47,120 62% CBU-ECX Operating Expense 6,000 8,000 75% Permit Renewal % Subtotal sewer operating expenses: 46,467 67,245 69% ECMI Mgmt Fee 3,026 4,035 75% TOTAL SEWER EXPENSES $ 49,494 $ 71,280 69% Reserve Contribution Water/Sewer 63,750 85,000 75% ECMI Mgmt Fee 3,825 5,100 75% Water Carry Forward of Prior Yr (Surplus)/Loss Total Water/Sewer Expenses $ 267,718 $ 373,830 72% Projected Ending Fund Balance Surplus/(Deficit) $ 21,117 $ 8, % Beginning Fund Balance $ 58,877 Ending Fund Balance $ 79,994
6 Reserve Fund for the nine months ending September 30, 2015 Facilities Utilities Water Systems Golf Course YTD Annual % of Actual YTD Annual % of Actual YTD Annual % of Actual YTD Annual % of Actual Actual Budget to Budget Actual Budget to Budget Actual Budget to Budget Actual Budget to Budget Revenues: Revenues: Revenues: Revenues: Facilities Contribution $ 37,500 $ 50,000 75% Utilities Contribution $ 63,750 $ 85,000 75% Water System Contribution $ 16,500 $ 22,000 75% Golf Course Contribution $ 30,780 $ 41,040 75% Interest 5,644 9,775 58% Interest 7,424 9,429 79% Interest 735 1,925 38% Interest 2,083-0% Total Revenue: $ 43,144 $ 59,775 72% Total Revenue: $ 71,174 $ 94,429 75% Total Revenue: $ 17,235 $ 23,925 72% Total Revenue: $ 32,863 $ 41,040 80% Expenses: Expenses: Expenses: Expenses: R&M - Facilities $ 14,063 $ 29,732 47% R&M - Utilities $ 13,482 $ 172,071 8% R&M - Water Systems $ 7,461 $ - 0% R&M - Golf Course $ 7,937 $ 39,980 20% Licenses and fees Licenses and fees 250 Licenses and fees - 0% Licenses and fees 250 0% Income taxes Income taxes - 0% Income taxes - 0% Income taxes - 0% Total Expenses $ 14,213 $ 29,982 47% Total Expenses $ 13,482 $ 172,321 8% Total Expenses $ 7,461 $ - 0% Total Expenses $ 7,937 $ 40,230 20% Net Income/(Loss) $ 28,931 $ 29,793 Net Income/(Loss) $ 57,693 $ (77,892) Net Income/(Loss) $ 9,774 $ 23,925 Net Income/(Loss) $ 24,926 $ 810 balance 1/1/15 $ 365,723 balance 1/1/15 $ 472,114 balance 1/1/15 $ 72,313 balance 1/1/15 $ 50,606 balance 09/30/15 $ 394,654 balance 09/30/15 $ 529,807 balance 09/30/15 $ 82,087 balance 09/30/15 $ 75, % 49.14% 7.53% 5.27%
7 EAGLE CREST MASTER ASSOCIATION BALANCE SHEET SEPTEMBER 30, 2015 WITH COMPARATIVE TOTALS FOR December 31, /30/ /31/14 OPERATING RESERVE FUND FUND TOTAL TOTAL ASSETS Cash and Investments: Edward Jones $ - $ 95,210 $ 95,210 $ 117,081 Bank of the Cascades 881, , ,154 Wells Fargo 284, , ,114 Northwest Bank 119, , ,377 Total cash and investments $ 284,404 $ 1,096,167 $ 1,380,570 $ 1,152,728 Receivables 16,392 16,392 9,880 Less: Allowance for doubtful accounts - - Prepaid real estate taxes - 14,670 Prepaid insurance - 177,986 Inventory - sports center 15,864 15,864 15,927 TOTAL ASSETS $ 316,660 $ 1,096,167 $ 1,412,826 $ 1,371,191 LIABILITIES Accounts payable and accrued expenses $ 64,800 $ 14,086 $ 78,887 $ 84,098 TOTAL LIABILITIES $ 64,800 $ 14,086 $ 78,887 $ 84,098 Beginning Fund Balance $ 178,805 $ 960,756 1,139,562 $ 925,932 Current year net income (loss) 59, , , ,631 Ending Fund Balance $ 237,953 $ 1,082,081 $ 1,320,034 $ 1,139,563 TOTAL LIABILITIES AND FUND BALANCES $ 302,754 $ 1,096,167 $ 1,398,921 $ 1,223,660
Due to the heavy snow fall this winter, snow removal is higher than budget.
TO: FROM: ECMA Board of Directors Robin Dowty DATE: June 2, 2017 SUBJECT: Q1 Financial Summary 2016 Preliminary Audit Report: Hudspeth & Company completed their audit; the preliminary report has an adjustment
More informationAttatchment 2. ECMA Board Members. DATE: February 10, SUBJECT: Q4 Financial Summary. 12/31/15 Balance Sheet:
Attatchment 1 Attatchment 2 TO: FROM: ECMA Board Members Robin Dowty DATE: February 10, 2016 SUBJECT: Q4 Financial Summary 12/31/15 Balance Sheet: The 2015 Accounts Receivable balance is $13,370. The
More informationMINUTES FOR THE MEETING OF THE BOARD OF DIRECTORS OF THE EAGLE CREST MASTER ASSOCIATION
MINUTES FOR THE MEETING OF THE BOARD OF DIRECTORS OF THE EAGLE CREST MASTER ASSOCIATION CALL TO ORDER ATTENDANCE PRIOR MINUTES OLD BUSINESS NEW BUSINESS ELECTION OF OFFICERS TRAVEL/ LODGING EXPENSE POLICY
More informationMINUTES FOR THE MEETING OF THE BOARD OF DIRECTORS OF THE EAGLE CREST MASTER ASSOCIATION
MINUTES FOR THE MEETING OF THE BOARD OF DIRECTORS OF THE EAGLE CREST MASTER ASSOCIATION CALL TO ORDER ATTENDANCE CONSENT TO AGENDA PRIOR MINUTES OLD BUSINESS Pursuant to call by the President of the Association,
More informationMINUTES FOR THE MEETING OF THE BOARD OF DIRECTORS OF THE EAGLE CREST MASTER ASSOCIATION
MINUTES FOR THE MEETING OF THE BOARD OF DIRECTORS OF THE EAGLE CREST MASTER ASSOCIATION CALL TO ORDER ATTENDANCE PRIOR MINUTES OLD BUSINESS Pursuant to call by the President of the Association, the second
More informationGeneral Information Association ECMA Declaration Dues Owner Utility Service Fees Dues and Utility Service Fees - Billing Collection Policy Manager
Eagle Crest Master Association Policy for Dues Collection Adopted: February 12, 2010 Effective: March 1, 2010 Revised: July 26, 2018; General Information Each Real Property Interest within the Eagle Crest
More informationThe Landings Yacht Golf & Tennis Club, Inc.
The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending February 28, 2016 Fiscal Period 5 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet
More informationThe Landings Yacht Golf & Tennis Club, Inc. For The Month Ending June 30, 2017 Fiscal Period 9
The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending June 30, 2017 Fiscal Period 9 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet Pages
More informationThe Landings Yacht Golf & Tennis Club, Inc. 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 informationThe Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2017 Fiscal Period 4
The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2017 Fiscal Period 4 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet
More informationThe Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2018 Fiscal Period 1
The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2018 Fiscal Period 1 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet
More informationBella Vista POA Income Statement August 2018 Year To Date Compared with Budget and Prior Year YTD Variance Actual Budget Prior YR Budget Prior YR Income Assessments 5,308,744 5,366,016 5,262,127 (57,272)
More informationANNUAL RESULTS OF OPERATIONS REPORT
Class A Water Utility (Annual Gross Revenue of 1,000,000 or more) Class B Water Utility (Annual Gross Revenue between 200,000 and 999,999) Class C Water Utility (Annual Gross Revenue less than 199,999)
More informationThe Landings Yacht Golf & Tennis Club, Inc.
The Landings Yacht Golf & Tennis Club, Inc. For Fiscal Period 5 Ending The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet Pages 7 8 Financial Statement
More 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 informationFinancial Statements. Holiday Inn Express A Division of First Hospitality Group, LLC. July, 2007
Financial Statements A Division of First Hospitality Group, LLC July, 2007 First Hospitality Group, LLC Balance Sheet As of July 31, 2007 Assets Current Assets 1040 Checking $ (24,284.72) Accounts Receivable
More informationThe Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2018 Fiscal Period 4
The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2018 Fiscal Period 4 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet
More informationThe Landings Yacht Golf & Tennis Club, Inc.
The Landings Yacht Golf & Tennis Club, Inc. For Fiscal Period 7 Ending The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet Pages 7 8 Financial Statement
More informationArlington 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 informationArlington 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 informationRECAP DIVISIONAL INCOME STATMENTS Golf Maintenance - Keith lhms (15-23)-AII For the Six Months Ending June 30, 2018
RECAP DIVISIONAL INCOME STATMENTS Golf Maintenance - Keith lhms (15-23)-AII For the Six Months Ending June 30, 2018 Month To Date Year To Date DESCRIPTION Prior Year Prior Year Prior Year Actual Budget
More informationGateway Services Community Development District
Gateway Services Community Development District Financial Report December 31, 2016 Prepared by Gateway Services Community Development District Table of Contents BASIC FINANCIAL STATEMENTS Report Page #
More informationArlington 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 informationGateway Services Community Development District
Gateway Services Community Development District Financial Report January 31, 2017 Prepared by Gateway Services Community Development District Table of Contents BASIC FINANCIAL STATEMENTS Report Page #
More informationArlington 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 informationLandings Yacht, Golf and Tennis Club, Inc. Financial Report September 30, 2014
Landings Yacht, Golf and Tennis Club, Inc. Financial Report September 30, 2014 Contents Independent Auditor s Report on the Financial Statements 1-2 Financial Statements Balance sheet 3 Statement of revenues,
More informationBELMONT COUNTRY CLUB. Report on Review of Financial Statements Years Ended June 30, 2013 and 2012
Report on Review of Financial Statements Years Ended June 30, 2013 and 2012 TABLE OF CONTENTS INDEPENDENT ACCOUNTANTS REVIEW REPORT 1 FINANCIAL STATEMENTS FOR THE YEARS ENDED JUNE 30, 2013 AND 2012: Statements
More informationBella Vista Village POA Income Statement March 2018 Year To Date Compared with Budget and Prior Year
Bella Vista Village POA Income Statement March 2018 Year To Date Compared with Budget and Prior Year YTD Variance Actual Budget Prior YR Budget Prior YR Income Assessments 1,986,196 2,008,416 1,953,828
More informationHERITAGE OAK PARK. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2019
Version 5 - Final Budget (Adopted at the 08/16/18 Meeting) Prepared by: Table of Contents Page # OPERATING BUDGETS Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-3 Exhibit A - Allocation
More informationBalance 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 informationTrilogy at Vistancia Community Association c/o AAM, LLC 1600 West Broadway Road, Suite 200 Tempe, Arizona Phone / Fax
Trilogy at Vistancia Community Association c/o AAM, LLC 1600 West Broadway Road, Suite 200 Tempe, Arizona 85282 Phone 602.957.9191 / Fax 602.957.8802 December 1, 2016 Dear Trilogy at Vistancia Community
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 informationTHE MOUNTAIN CLUB ON LOON UNIT OWNERS' ASSOCIATION AND SUBSIDIARY FOR THE YEAR ENDED DECEMBER 31, 2013 AND INDEPENDENT AUDITORS REPORT
THE MOUNTAIN CLUB ON LOON UNIT OWNERS' ASSOCIATION AND SUBSIDIARY FOR THE YEAR ENDED DECEMBER 31, 2013 AND INDEPENDENT AUDITORS REPORT THE MOUNTAIN CLUB ON LOON UNIT OWNERS' ASSOCIATION AND SUBSIDIARY
More informationGateway Services Community Development District
Gateway Services Community Development District Financial Report December 31, 2017 Prepared by Gateway Services Community Development District Table of Contents BASIC FINANCIAL STATEMENTS Report Page #
More informationThe Keystone Neighbourhood Company, Inc. (A Colorado Non-Profit Corporation. Financial Statements December 31, 2017
(A Colorado Non-Profit Corporation Financial Statements Table of Contents INDEPENDENT AUDITOR'S REPORT 1-2 Basic Financial Statements: Balance Sheets 3 Statements of Revenues, Expenses and Changes in Fund
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 informationFinancial Statements. Island Park Village Association, Inc. For the Year Ended September 30, 2018
Financial Statements For the Year Ended September 30, 2018 Contents September 30, 2018 (Summarized Totals for September 30, 2017) Page Report of Independent Auditor 1-2 Financial Statements Balance Sheet
More informationThe Keystone Neighbourhood Company, Inc. (A Colorado Non-Profit Corporation. Financial Statements December 31, 2013
(A Colorado Non-Profit Corporation Financial Statements Table of Contents INDEPENDENT AUDITOR'S REPORT 1-2 Basic Financial Statements: Balance Sheets 3 Statements of Revenues, Expenses and Changes in Fund
More informationWEST OAK APARTMENT HOMES FINANCIAL STATEMENTS FOR THE YEAR ENDED MARCH 31, 2017 AND INDEPENDENT ACCOUNT ANTS' COMPILATION REPORT
WEST OAK APARTMENT HOMES FINANCIAL STATEMENTS FOR THE YEAR ENDED MARCH 31, 2017 AND INDEPENDENT ACCOUNT ANTS' COMPILATION REPORT WEST OAK APARTMENT HOMES CONTENTS INDEPENDENT ACCOUNT ANTS' COMPILATION
More informationEagle Tree Condominium Association, Inc. Financial Package May 31, 2018
Eagle Tree Condominium Association, Inc. Financial Package Assets Total Assets Liabilities Jupiter Eagle Tree Condominium Association BALANCE SHEET Operating Fund Reserve Fund Property Tax Total Cash &
More informationProposal to Use Building
Proposal to Use Building Please fill out this form if you propose to use either the old Lafayette library or the old doctor s office at 949 Moraga Road. This form should be viewed as a guide; feel free
More informationUSE OF THIS CHART ABOUT COMPARABILITY AND COMPLIANCE
USE OF THIS CHART This chart of accounts was developed by Computer Ingenuity Associates for CHOICE HOTELS INTERNATIONAL. The account numbers and descriptions are the exclusive property of CHOICE HOTELS
More informationAlbemarle County Service Authority FY 2005 Budget
Albemarle County Service Authority FY 2005 Budget Adopted June 17, 2004 Albemarle County Service Authority Revenue and Expense Summary FY 2005 Approved Budget OPERATING REVENUE Total Volume Charges $ 9,453,021
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 information** DRAFT - DISCUSSION COPY **
** DRAFT - DISCUSSION COPY ** AUDITED FINANCIAL STATEMENTS Year Ended December 31, 2013 CONTENTS Page(s) Independent Auditors' Report 2 (Two Pages) Financial Statements: Balance Sheet 3 Statement of Revenues
More informationResort Development. Lake Clinton. REQUEST FOR PROPOSAL - COST RESPONSE Bid Event Number: EVT
Resort Development Lake Clinton REQUEST FOR PROPOSAL - COST RESPONSE Bid Event Number: EVT0002445 Tax Exempt Bond Financing Bond Investors Qualified Institutional Buyers ( QIBs ) Non-Recourse Tax-Exempt
More informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2018 BLOCK GRANT FUND
BLOCK GRANT FUND PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT 200-43902 ED LOANS 23,394.85 2,909.58 32,536.54 40,000.00 7,463.46 81.3 200-43903 HOME LOANS 40,030.75.00 21,535.41 35,000.00 13,464.59
More informationCENTURY 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 informationLandings Yacht, Golf and Tennis Club, Inc. Financial Report September 30, 2018
Landings Yacht, Golf and Tennis Club, Inc. Financial Report September 30, 2018 Contents Independent auditor s report 1-2 Financial statements Balance sheet 3 Statement of revenues, expenses and changes
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 informationVariance Analysis. For Seven Months Ending July 31, 2017
Variance Analysis For Seven Months Ending July 31, 2017 Total Revenues: Actual revenues through July 31 were $12,712,467 or 1% ahead of a budget of $12,587,178. Assessments of $9,802,435 were in line with
More informationFalcon Highlands Metropolitan District Financial Statement Variances November 30, 2016
Falcon Highlands Metropolitan District Financial Statement Variances November 30, 2016 Note to reader: Budget variances assume an annual budget divided by 12 months. Therefore, as of November 30 2016,
More informationNew Bern Golf & Country Club, Inc.
FINANCIAL STATEMENTS May 31, 2016 and 2015 Table of Contents May 31, 2016 and 2015 TAB: REPORT Accountant s Compilation Report 1 TAB: FINANCIAL STATEMENTS Statement of Financial Position 2 Statement of
More informationEAGLE TREE CONDOMINIUM ASSOCIATION, INC. REPORT ON AUDIT OF FINANCIAL STATEMENTS FOR THE FISCAL YEAR ENDED DECEMBER 31, 2015
REPORT ON AUDIT OF FINANCIAL STATEMENTS FOR THE FISCAL YEAR ENDED DECEMBER 31, 2015 Table of Contents Report of independent auditors 1 2 Page Financial statements: Balance sheet 3 Statement of revenue
More informationWaterlefe Community Development District
Waterlefe Community Development District Financial Statements (Unaudited) March 31, 2018 Prepared by: Rizzetta & Company, Inc. waterlefecdd.org rizzetta.com Balance Sheet As of 3/31/2018 (In Whole Numbers)
More informationHOLLEY- NAVARRE WATER SYSTEM, INC.
CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION DECEMBER 31, 2016 AND 2015 V4arren 1 verett CFAs AND ADVISORS TABLE OF CONTENTS DECEMBER 31, 2016 AND 2015 INDEPENDENT AUDITORS' REPORT 1
More informationEnergy Trust of Oregon BALANCE SHEET March 31, 2018 (Unaudited)
BALANCE SHEET March 31, 2018 March February December March Change from Change from Change from 2018 2018 2017 2017 one month ago Beg. of Year one year ago Current Assets Cash & Cash Equivalents 52,085,153
More informationGREAT LAKES ADAPTIVE SPORTS ASSOCIATION Lake Forest, Illinois
GREAT LAKES ADAPTIVE SPORTS ASSOCIATION Lake Forest, Illinois FINANCIAL STATEMENTS (See independent auditors' report) GREAT LAKES ADAPTIVE SPORTS ASSOCIATION Lake Forest, Illinois FINANCIAL STATEMENTS
More informationGateway Services Community Development District
Gateway Services Community Development District Fiscal Year 2018 Operating and Debt Service Budgets (Version 3 - Adopted on August 17, 2017) Table of Contents Page # Operating Budgets General Fund 001.........
More informationPROPOSED FY 2018 MISCELLANEOUS AUXILIARY BUDGETS
PROPOSED FY 2018 MISCELLANEOUS AUXILIARY BUDGETS Proposed to Board of Trustees Prepared by the Office of Finance and Administration June 2017 TABLE OF CONTENTS Page No. Introduction 1 Chart of Miscellaneous
More informationVenetian 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 informationChart of Accounts. Chart of Accounts
Chart of Accounts A company s Chart of Accounts is a list of all Asset, Liability, Equity, Revenue, and Expense accounts included in the company s General Ledger. The number of accounts included in the
More informationProfit & Loss July 19 - Aug 15, 2017
Accrual Basis Jimmy John's Profit & Loss July 19 - Aug 15, 2017 July 19 - Aug 15, 17 Ordinary Income/Expense Income 4000 Sales 4010 In Shop Sales 47,343.25 74.8% 4020 Delivery Sales 17,241.11 27.2% 4030
More informationThe Groves Community Development District
The Groves Community Development District Financial Statements (Unaudited) February 28, 2019 Prepared by: Rizzetta & Company, Inc. thegrovescdd.org rizzetta.com Balance Sheet As of 2/28/2019 Debt Service
More informationFINANCE COMMITTEE: Chairman Turk, Councilman Gerl, and Councilman Hug
April 15, 2013 TO: FROM: SUBJECT: FINANCE COMMITTEE: Chairman Turk, Councilman Gerl, and Councilman Hug Rachel Mayer, Director of Finance April 2013 Finance Committee Report The attached reports show both
More informationCHICKASAW ASSOCIATION BOARD OF DIRECTORS QUARTERLY MEETING and 2019 BUDGET PRESENTATION DECEMBER 1, 2018
CHICKASAW ASSOCIATION BOARD OF DIRECTORS QUARTERLY MEETING and 2019 BUDGET PRESENTATION DECEMBER 1, 2018 Absent: Ed Black, Mike Dittmer, Dave Sabo Present: 62 President Don Smith called the meeting to
More informationAdopted 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 informationMontecito 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 informationDecember 2015 December 2015 YTD YTD YTD 12 Month PREVIOUS YR. DESCRIPTION ACTUAL BUDGET Actual Budget Variance Total Budget ACTUAL
Bella Vista Village POA Consolidated Assessments 640,497 719,263 8,333,689 8,631,200 (297,511) 8,631,200 8,637,206 City of Bella Vista 9,387 9,629 112,711 112,732 (21) 112,732 112,176 Food and Beverage
More informationTAMPA 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 informationVILLA 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 informationFishhawk Community Development District III
Fishhawk Community Development District III Financial Statements (Unaudited) May 31, 2018 Prepared by: Rizzetta & Company, Inc. fishhawkcdd.org rizzetta.com Balance Sheet As of 5/31/2018 (In Whole Numbers)
More informationPelican Bay Services Municipal Services Taxing Unit Balance Sheet - August 27, 2010 Operating Fund 109 (Unaudited)
September 1, 2010 Division Board Regular Session - 5b - Monthly Financial Report - Page 1 of 11 Balance Sheet - August 27, 2010 Operating Fund 109 Assets Current Assets Cash and Investments 1,420,584.20
More informationAnnual 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 informationLAKE FOREST CONDOMINIUM ASSOCIATION 2015 BUDGET REPORT
LAKE FOREST CONDOMINIUM ASSOCIATION 2015 BUDGET REPORT Enclosed are the payment coupons for the 2015 dues. They reflect an increase of 1.5%. A 4% discount is available for an annual prepayment. Attached
More informationDistrict Surplus (Deficit) Before Capital 341, ,705 (35,218) 361, , , ,077 (124,778) (92,356) (81,010) (11,346) 437,513
EAGLE-VAIL METROPOLITAN DISTRICT AND PROPERTY OWNERS ASSOCIATION STATEMENT OF REVENUES, EXPENDITURES AND FUND BALANCES (SEE NOTE BELOW) New Cal Yr Adopted Projected YTD YTD Variance Current Variance Adopted
More 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 informationBluebonnet Homeowners' Association Inc.
Statement of Financial Position (Unaudited) Assets Maintenance Fund Cash $ 19,186 $ 13,535 Accounts receivable (note 2) 890,133 992,932 Allowance for doubtful accounts (note 2) (890,133) (992,932) Due
More informationAnnual Operating and Debt Service Budget
Annual Operating and Debt Service Budget (Tentative) Prepared By Table of Contents Page OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-3 Budget Narrative
More informationFalcon Highlands Metropolitan District Financial Statement Variances December 31, 2017
Falcon Highlands Metropolitan District Financial Statement Variances December 31, 2017 11 Accounts Receivable as of 12/31/17 totals $42,049 with past due amounts of: Over 90 days - $2,031 made up of 11
More informationProposed Budget. Carpenter Water & Sewer District
FY 7/1/17-6/30/18 Budget Carpenter Water & Sewer District P. O. Box 433 Carpenter WY 82054 307-631-8257 Laramie County Budget Hearing Information Location: Carpenter July 17 2017 Elementary School Date:
More informationKENDALL BREEZE HOMEOWNERS' ASSOCIATION, INC. FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION DECEMBER 31, 2014
KENDALL BREEZE HOMEOWNERS' ASSOCIATION, INC. FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION DECEMBER 31, 2014 C O N T E N T S Pages INDEPENDENT AUDITORS REPORT.. 1 FINANCIAL STATEMENTS Balance Sheet..........
More informationCITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 3 MONTHS ENDING MARCH 31, 2017 BLOCK GRANT FUND
BLOCK GRANT FUND PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT 200-43902 ED LOANS 6,972.68 3,696.38 10,775.62 125,000.00 114,224.38 8.6 200-43903 HOME LOANS 5,691.17.00 25,299.91 25,000.00 ( 299.91)
More 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 informationSUNBIRD GOLF RESORT HOMEOWNERS ASSOCIATION, INC. FINANCIAL STATEMENTS AS OF DECEMBER 31, 2018 AND FOR THE YEAR THEN ENDED
SUNBIRD GOLF RESORT HOMEOWNERS ASSOCIATION, INC. FINANCIAL STATEMENTS AS OF AND FOR THE YEAR THEN ENDED TABLE OF CONTENTS PAGE INDEPENDENT AUDITOR S REPORT... 1 2 FINANCIAL STATEMENTS Balance Sheet...
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 informationAs in the past, this report begins with the latest information regarding the past month followed by an update on year to date financial information.
This April 2009 Variance Report is intended to provide property owners a snapshot of where the Association stands financially four months into the 2009 budget year. So far in 2009, the POA revenue is down
More informationA. Residency Agreement--90% Return of Entrance Fee Residency Agreement. D. Compilation of Financial Projections of Arden Retirement, LLC
VI. Exhibits A. Residency Agreement--90% Return of Entrance Fee Residency Agreement B. List of Extra Charges C. Financial Statements (audited) of Arden Retirement, LLC D. Compilation of Financial Projections
More informationTHE CITY OF FREDERICK
THE CITY OF FREDERICK FISCAL YEAR 2011 BUDGET UPDATE Prepared by the Department of Finance M. Katherine Barkdoll, CPA Director of Budget and Purchasing Gerald D. Kolbfleisch, CPFO Director of Finance Member
More informationWHITE 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 informationCADA Board of Directors October 27, 2017, Board Meeting TRANSMITTALS (H) FINANCIAL REPORT FOR THE PERIOD ENDING September 30, 2017
October 20, 2017 TO: SUBJECT: CADA Board of Directors October 27, 2017, Board Meeting TRANSMITTALS (H) FINANCIAL REPORT FOR THE PERIOD ENDING September 30, 2017 CONTACT PERSON: Noelle Mussen, Controller
More informationNORTHWEST PUBLIC POWER ASSOCIATION STATEMENT OF OPERATIONS. Year-to-Date (As of) Jun 30, 2017 Budget UNAUDITED
STATEMENT OF OPERATIONS 8/3/2017 Revenue Jun 30, 2017 Actual Year-to-Date (As of) Jun 30, 2017 Variance Budget % of Budget Prior Yr (YTD) Jun 30, 2016 Actual Dues - Utilities 1,017,680.52 991,620.00 26,060.52
More informationAdopted Budget. Fiscal Year Amelia Concourse Community Development District
Adopted Budget Fiscal Year 2019 Amelia Concourse TABLE OF CONTENTS General Fund Budget Page 12 Budget Narrative Page 38 Debt Service Fund Series 2007 Budget Page 9 Amortization Schedule Page 10 Series
More informationLeisure Viiiage~ West Association 2011 BUDGET. The proposed total fiscal year end budget reflects a $4.00 increase per unit per month.
Leisure Viiiage~ West Association AT MANCHESTER, NEW JERSEY Dear Fellow Unit Owners: 2011 BUDGET We cordially invite you to attend the general meeting of unit owners that wil be held in Wilow Hall at 2:00pm
More informationPark Trace-TN Balance Sheet Managed by Ambling Management Company As of April 30, 2018
Balance Sheet CURRENT ASSETS ASSETS CASH Cash Reserve - Capital Repairs 4,800 Restricted Cash 14,907 Petty Cash - Legal Fund 700 Petty Cash 400 Cash - Operating 518 Cash-Security Deposit 17,954 TOTAL CASH
More informationGeneral Fund Revenue $2,584, $0.00 $2,584, Payroll Regular (hourly & salary) $169, $0.00 $169,628.
Revised Annual Budget8/19/2014 1:26pm Page 1 For General Fund (100) 100-111-40001 Property Tax $838,000.00 $0.00 $838,000.00 100-111-40003 Auto Tax $105,000.00 $0.00 $105,000.00 100-111-40501 Business
More informationApproved 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 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 informationHeather Ridge Metropolitan District Financial Statements. March 31, 2019
Financial Statements March 31, 2019 SIMMONS & WHEELER, P.C. Certified Public Accountants 304 Inverness Way South, Suite 490, Englewood, CO 80112 (303) 689-0833 ACCOUNTANT S COMPILATION REPORT Board of
More informationFY BUDGETED CURRENT REVENUE MONTHLY ESTIMATED CASH INFLOW COMPARED TO ACTUAL RECEIPTS (CUMULATIVE) TOTAL (Excludes Reclamation Reimbursements)
FY 2008-09 BUDGETED CURRENT REVENUE MONTHLY ESTIMATED CASH INFLOW COMPARED TO ACTUAL RECEIPTS (CUMULATIVE) TOTAL (Excludes Reclamation Reimbursements) $13,000,000 $12,000,000 $11,000,000 $10,000,000 $9,000,000
More information