Memo. Hot Springs Village Property Owners Association Board of Directors Report
|
|
- Aron Terence Russell
- 5 years ago
- Views:
Transcription
1 Hot Springs Village Property Owners Association Board of Directors Report Memo To: David Twiggs, COO, and HSV Board of Directors From: Lesley Nalley, CFO LAN Date: June 15, 2016 Re: May 2016 Financial Report Attached please find the following financial package documents: Executive Summary Financial Dashboard Property Dashboard Golf Rounds and Revenue Analysis Statement of Financial Position Statement of Revenue and Expenses Statement of Capital Additions
2 Hot Springs Village POA Executive Summary % Operating Budget Spent YTD 38% % Capital Budget Spent YTD 38% % Net Revenue Earned vs. Budgeted YTD 36% Properties/Units in Good Standing 24,276; 70%; 383 > April FINANCIAL DASHBOARD Year to date, $1.78mil more in assessments have been received over last year. $1.2mil more has been billed. Operational revenues and expenses are 10.5% and 9.85% higher, respectively, than Administration, Public Safety, and Recreation are tracking near budget, with Public Safety & Recreation also tracking ahead of last year. While golf is tracking ahead of last year, the operation is tracking behind budget as described in golf rounds and revenue analysis. The $10.5mil in year to date operational expenses is split as follows: Administration 17.7%, Public Safety 17.5%, Public Works/Public Utilities 24.87%, P&I 1.2%, Food & Beverage 1.6%, Golf 27.6%, and Recreation 9.3%. Expenses in all departments, besides Public Safety and Food & Beverage, are tracking near budget and prior year activities. Public Safety is tracking ahead of budget due to timing of retirement turn back funds expected towards the end of the year and additional workers compensation expense. The Food & Beverage variance relates to DeSoto Club budgeting, which amounts to a net expense of $174,300, and additional insurance proceeds received during % of the Association s year to date revenue came from billed assessments. The service and amenity usage of those assessment dollars is as follows: Administration 37%, Public Safety 33%, Planning & Inspection 2%, Golf 17%, and Recreation 11%. PROPERTY DASHBOARD New home permits and listed homes are tracking behind the preceding 4 years, while home sales are tracking close to or ahead of the same time period. There are 8,730 improved lots and 25,422 unimproved lots in the Village. Additionally, there are 99 time share units and 195 assisted living units. The POA owns 2,534 lots. 98% of improved lots, 67% of unimproved lots not owned by the POA, and 100% of the timeshare and assisted living units are currently in good standing. Currently, there are 7,503 unimproved lots and 136 improved lots considered not in good standing, meaning they have assessment balances greater than 60 days outstanding. 697 more properties came into good standing between December 2015 and this month.
3 In the most recent bi-monthly utility billing, there were 9,075 water meters and 7,973 sanitation customers billed. GOLF ROUNDS & REVENUE ANALYSIS YTD, there have been 239 more playable days than the same period of The average revenue per playable day this year is currently $1,946 vs. $2,183 for the same period last year. This change reflects the introduction of flex pricing, which is expected to increase revenues during peak season. According, we are tracking behind 2015 s revenue per round and behind budgeted revenue per round. While it s currently difficult to glean too much information from this variance, monitoring the expected flex pricing bell curve during peak months will provide useful insight for any budget amendments needed for winter months. While this level of detail is generally best suited for management and committee discussion, it is currently being provided to spark discussion and analysis of the golf operation that considers price level mix, course specific pricing, subsidization, and industry or regional benchmarking, as we approach the 2017 budget process and measure the effectiveness of pricing changes and visitor impact. In comparing year over year results, 15,673 more rounds of golf have been played and $263k more revenue has been earned during STATEMENT OF FINANCIAL POSITION CASH: HSVPOA ended the month with $6.8mil of cash/cash equivalents. $1.3m is currently being held in escrow, pending the Supreme Court decision. According to the published 2016 Budget Summary, escrowed funds correlated to HSV s ability to fully fund planned capital purchases. Note on the Statement of Capital Additions that $3.8mil of the 2016 capital budget remains unspent, while we await the decision. ASSESSMENTS RECEIVABLE: $18.2mil of assessments is currently outstanding. There are currently 10,173 properties considered unproductive or not in good standing. LONG TERM DEBT: $4.8mil of long term debt is currently outstanding. The current debt ratios, cash balance, and projected operating results demonstrate HSV s ability to meet the related debt service obligations for No new long term debt should be considered, unless operating results exceed budgeted expectations, and such activities are balanced with restoring reserves. NET WORTH: HSV s current net worth is $69.5mil, compared to $70.8mil in STATEMENT OF REVENUE AND EXPENSE NET REVENUE: Total net revenue is 36% of budget and $1.6mil (2) higher than This year over year increase reflects the additional assessments on improved properties (approx. $240k more per month), receipt of final DeSoto insurance payout, marina sales, and overall golf results. These increases were offset by decreases related to lost town house sanitation business, permitting activity, and member decal program.
4 EXPENSE: Total operational expense (3) is 38% of budget and currently $947k more than Public Safety s year over year increase of $152k, reflects the Allied Barton contract, additional insurance, and workers comp expenditures. Administration s year over year increase of $323k, while within budget, reflects additional spending in building maintenance, IT, marketing, and development. NET OPERATING RESULTS: Net excess before depreciation and capital was $1.2mil (1), as compared to a $579k for the same period last year. Peak golf season results will predominately determine whether we can achieve the budgeted $5,037,033 net operating profit. Doing so means we are able to fund the budgeted 2016 deferred maintenance spending. As previously discussed, we would need to exceed that net result to have additional funds for saving/reserves. The goal of the 2016 budget was to aggressively address deferred maintenance. CAPITAL: Capital spending totals $807k of the $4.6mil budgeted for 2016 and $1.6mil in carried over DeSoto Club spending, for total ytd spending of $2.4mil.
5 Hot Springs Village POA Financial Dashboard At a Glance Comparison of Select Financial Data 2015 YTD 2016 YTD Inc/(Decr) %Change $ 4,774,750 $ 6,563,023 Assessments Received $ 1,788, % $ 6,009,540 $ 7,219,582 Assessments Billed $ 1,210, % $ 4,858,250 $ 5,368,532 Operational Revenue $ 510, % $ 9,624,633 $ 10,572,373 Operating Expenses $ 947, % $ 776,568 $ 2,493,525 Capital Spending $ 1,716, % $ 5,635,511 $ 6,853,819 Cash and Cash Equivalents $ 1,218, % Viability Ratio Debt Service Coverage Ratio 32.00% 28.00% 24.00% 20.00% 16.00% 12.00% 8.00% 4.00% 0.00% 17.76% 17.57% 17.46% 17.72% 16.15% 15.18% 24.87% 24.27% % Expense to Total 25.89% Administration Public Safety Public Works Planning & Inspection 27.62% 4.55% 1.21% 1.63% 1.13% 1.33% 1.43% Food & Beverage Budgeted % 2016 YTD Actual 2015 YTD Actual 27.65% 27.56% 9.79% 9.91% 9.32% Golf Recreation Recreation, 4% Golf, 16% Actual YTD Revenue % to Total Food & Bev, 2% P&I, 0% Assessment, 59% Public Works, 16% Public Safety, 2% Administration, 1%
6 ,503 8,090 7,639 8,336 Hot Springs Village POA Property Dashboard SALES & CONSTRUCTION ACTIVITY YTD YTD YTD YTD YTD Home Sales New Home Permits Homes Listed PROPERTIES OUTSTANDING MORE THAN 60 DAYS YR END 2015 YTD 2016 UNIMPROVED IMPROVED TOTAL Improved Lots % GOOD STANDING 98% Water Meters Billed: Sanitation Billed: Residential 8,765 Res-House 492 Commercial 209 Res-Curb 7,361 Sprinkler 77 Commercial 120 Construction 24 No Sanitation 1,059 Unimproved Lots - Non POA 67% Total 9,075 Total 9,032 0% 20% 40% 60% 80% 100% 120% Population Estimate: 14,024
7 Hot Springs Village POA Golf Rounds and Revenue Analysis YTD PLAYABLE DAYS & REVENUE/DAY Variance YTD Playable Days 1, Revenue/Day $ 1,946 $ 2,183 $ (237.35) 2016 GOLF RESULTS 2016 Actual Revenue/Round 2016 Budgeted Revenue/Round 2016 Rounds 2016 Revenue Balboa 9, , Coronado 6, , Cortez 11, , DeSoto 11, , Granada 11, , Isabella 14, , Magellan 10, , Ponce de Leon 10, , ,355 2,074,605 Admin & Miscellaneous 44,587 Total 2,119, GOLF RESULTS 2015 Rounds 2015 Revenue 2015 Revenue/Round Balboa 6, , Coronado 4, , Cortez 10, , DeSoto 9, , Granada 10, , Isabella 13, , Magellan 8, , Ponce de Leon 8, , ,682 1,814,957 Admin & Miscellaneous 40,892 Total 1,855, ,000 9,000 8,000 7,000 6,000 5,000 4,000 3, Budget vs Actual Revenue/Round Balboa Coronado Cortez DeSoto Granada Isabella Magellan Ponce de Leon 2016 Actual Revenue/Round 2016 Budgeted Revenue/Round 2016 vs 2015 YTD Rounds Comparison Balboa Coronado Cortez DeSoto Granada Isabella Magellan Ponce de Leon 2016 Rounds 2015 Rounds VARIANCE 15,673 $ 263, $ (1.63)
8 HOT SPRINGS VILLAGE POA Comparative Statement of Financial Position ASSETS CASH AND CASH EQUIVALENTS $ 6,853,819 $ 5,635,511 MEMBERSHIP ASSESSMENT RECEIVABLE GROSS ASSESSMENTS BILLED 18,227,455 15,218,709 LESS ALLOWANCE FOR DOUBTFUL ACCOUNTS (17,621,791) (14,869,865) NET MEMBERSHIP ASSESSMENT RECEIVABLE 605, ,844 OTHER MEMBERSHIP RECEIVABLES 190, ,302 OTHER RECEIVABLES 37,192 2,594 INVENTORIES 1,243, ,990 PREPAID EXPENSES 295, ,014 REAL ESTATE HELD FOR SALE, NET REALIZABLE VALUE 1,901,842 1,808,696 RECOVERABLE ELECTRIC COSTS 3,990,550 4,000,000 PROPERTY AND EQUIPMENT, Net of Accumulated Depr. 66,032,349 65,571,046 TOTAL ASSETS $ 81,150,338 $ 78,428,997 LIABILITIES AND MEMBERSHIP EQUITY LIABILITIES ACCOUNTS PAYABLE $ 370,079 $ 539,906 ACCRUED EXPENSES 2,842,643 2,166,554 PREPAID ASSESSMENTS AND FEES 2,911,697 2,409,504 SECURITY DEPOSITS & OTHER DEPOSITS 609, ,608 ARVEST LOAN - DESOTO 1,408,093 - LINE OF CREDIT - - BONDS PAYABLE 3,429,398 1,815,000 TOTAL LIABILITIES 11,571,056 7,619,572 MEMBERSHIP EQUITY UNDESIGNATED 69,223,786 69,090,745 DESIGNATED FOR FUTURE REPAIRS & REPLACEMENT 355,496 1,718,681 TOTAL MEMBERSHIP EQUITY 69,579,282 70,809,426 TOTAL LIABILITIES AND MEMBERSHIP EQUITY $ 81,150,338 $ 78,428,997
9 HOT SPRINGS VILLAGE POA Comparative Statements of Revenue and Expenses Months ended May 31, 2016 and May 31, 2015 Actual YTD 2016 Over/(Under) Budget % Budget Budget Apr-16 Apr-15 Prior Year Remaining Earned/Spent Membership Assessment Revenue 17,375,000 7,305,042 6,009,541 Assessment Penalties & Other 443, , ,758 Provision for future Bad Debt (2,482,104) (1,194,354) (984,995) Net Assessment Revenue 15,335,896 6,442,277 5,346,304 1,095,972 8,893,619 Administration REVENUE 226,260 93, ,257 (83,357) 132,360 42% EXPENSE (4,875,116) (1,877,505) (1,554,187) 323,318 2,997,611 39% Net Administration (4,648,856) (1,783,605) (1,376,929) Public Safety REVENUE 755, , ,469 4, ,389 37% EXPENSE (4,239,572) (1,857,710) (1,705,391) 152,319 2,381,862 44% Net Public Safety (3,483,952) (1,581,479) (1,433,922) Public Works REVENUE 7,750,516 2,152,645 1,995, ,231 5,597,871 28% EXPENSE (5) (6,775,822) (2,629,580) (2,492,144) 137,436 4,146,242 39% Net Public Works 974,694 (476,935) (496,730) Planning & Inspection REVENUE 195,000 52,643 60,908 (8,265) 142,357 27% EXPENSE (314,810) (127,459) (127,840) (381) 187,351 40% Net Planning & Inspection (119,810) (74,816) (66,932) Food & Beverage REVENUE 950, ,989 85, , ,681 21% EXPENSE (1,269,748) (172,108) (138,090) 34,018 1,097,640 14% Net Food & Beverage (319,078) 29,881 (52,519) Golf REVENUE 6,544,247 2,119,192 1,855, ,343 4,425,055 32% EXPENSE (4) (7,711,221) (2,923,013) (2,652,738) 270,276 4,788,208 38% Net Golf (1,166,974) (803,822) (796,889) Recreation REVENUE 1,199, , ,782 60, ,767 39% EXPENSE (6) (2,734,587) (984,997) (954,243) 30,753 1,749,590 36% Net Recreation (1,534,887) (513,064) (542,462) Over/(Under) Prior Year Budget Remaining 16 Budget 16 Actual 15 Actual Gross Revenue $ 35,440,013 $ 13,005,163 $ 11,189,549 Bad Debt Expense (2,482,104) (1,194,354) (984,995) Net Revenue (2) 32,957,909 11,810,809 10,204,554 1,606,255 21,147,100 36% Operational Expense (3) (27,920,876) (10,572,373) (9,624,633) 947,740 17,348,503 38% Excess (Deficit) Before Depr.(1) $ 5,037,033 $ 1,238,436 $ 579,921 Depreciation $ (1,581,344) $ (1,500,125)
10 HOT SPRINGS VILLAGE POA Statement of Capital Additions 2016 Annual Budget Spending Budget Remaining Administration $ 315,606 $ 1,400,000 $ 1,084,394 Public Safety 192, ,000 25,987 Public Works 177,021 1,980,545 1,803,524 Club Services and Facilities 30,666 84,000 53,334 Golf 44, , ,232 Parks and Recreation 51, , ,759 Construction (3,383) 253, ,222 Current Yr Capital Additions $ 807,789 $ 4,679,240 $ 3,871,451 DeSoto Project Carryforward from 2015 $ 1,685,736 $ 1,932,673 $ 246,937 Total Year to Date Capital Additions $ 2,493,525 $ 6,611,913 $ 4,118,388
Memo. Hot Springs Village Property Owners Association Board of Directors Report
Hot Springs Village Property Owners Association Board of Directors Report Memo To: David Twiggs, COO, and HSV Board of Directors From: Lesley Nalley, CFO LAN Date: November 16, 2016 Re: October 2016 Financial
More informationMemo. Hot Springs Village Property Owners Association Board of Directors Report
Hot Springs Village Property Owners Association Board of Directors Report Memo To: Lesley Nalley, CEO From: Liz Mathis, Controller LM Date: April 19, 2017 Re: March 2017 Financial Reports Attached please
More informationMemo. Hot Springs Village Property Owners Association Board of Directors Report
Hot Springs Village Property Owners Association Board of Directors Report Memo To: Lesley Nalley, CEO From: Liz Mathis, Controller LM Date: December 20, 2017 Re: November 2017 Financial Reports Attached
More informationMemo. Hot Springs Village Property Owners Association Board of Directors Report
Hot Springs Village Property Owners Association Board of Directors Report Memo To: David Twiggs, COO, and HSV Board of Directors From: Lesley Nalley, CFO LAN Date: April 20, 2016 Re: March 2016 Financial
More informationMemo. Hot Springs Village Property Owners Association Board of Directors Report
Hot Springs Village Property Owners Association Board of Directors Report Memo To: David Twiggs, COO From: Lesley Nalley, CFO LAN Date: February 18, 2015 Re: January 2015 Financial Report The January 2015
More informationMemo. Hot Springs Village Property Owners Association Board of Directors Report
Hot Springs Village Property Owners Association Board of Directors Report Memo To: David Twiggs, COO, and HSV Board of Directors From: Lesley Nalley, CFO LAN Date: November 18, 2015 Re: October 2015 Financial
More informationMemo. Hot Springs Village Property Owners Association Board of Directors Report
Hot Springs Village Property Owners Association Board of Directors Report Memo To: David Twiggs, COO From: Lesley Nalley, CFO LAN Date: April 15, 2015 Re: March 2015 Financial Report The March 2015 financial
More informationMemo. Hot Springs Village Property Owners Association Board of Directors Report
Hot Springs Village Property Owners Association Board of Directors Report Memo To: David Twiggs, COO From: Lesley Nalley, CFO LAN Date: March 18, 2015 Re: February 2015 Financial Report The February 2015
More informationMemo. Hot Springs Village Property Owners Association Board of Directors Report. To: Hot Springs Village Board of Directors
Hot Springs Village Property Owners Association Board of Directors Report Memo To: Hot Springs Village Board of Directors From: Lesley Nalley, CEO Liz Mathis, CFO Date: April 17, 2019 Re: March 2019 Financial
More informationReconciliation of Available Cash (Based on mid-year projections) YTD Actual Revenue vs. YTD Budget by Department
Hot Springs Village POA Executive Summary & Financial Dashboard as of July 31, 2014 EXECUTIVE SUMMARY: HSVPOA ended the month of July with $6.2mil of cash and cash equivalents, with planned spending according
More information2013 year to date revenue totaled $5.67 million and is aligned with the plan.
Hot Springs Village Property Owners Association Board of Directors Report Memo To: Board of Directors From: Linda Mayhood, Interim General Manager Donald J. Yucuis, CFO Date: March 20, 2013 Re: February
More informationOperating Expenses 2013 YTD expense totaled $13.6 million and is worse than budget by $48,234 or -.4%.
1 Operating Expenses 2013 YTD expense totaled $13.6 million and is worse than budget by $48,234 or -.4%. Year over year expense is worse by $263,767 and comprised mainly of: PW Street maintenance expenses
More informationHot Springs Village Property Owners Association Board of Directors Report Memo To: Board of Directors From: Linda Mayhood, Interim General Manager Donald J. Yucuis, CFO Date: May 10, 2013 Re: April 30,
More informationFunding Our Future Building a Post-Recession Business Model. July 16, 2014
Funding Our Future Building a Post-Recession Business Model July 16, 2014 Changing Business Models All companies must adjust their business models to adapt to external factors. Hot Springs Village s business
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 informationDecember 2014 December 2014 YTD YTD YTD 12 Month PREVIOUS YR. DESCRIPTION ACTUAL BUDGET Actual Budget Variance Total Budget ACTUAL
Bella Vista Village POA Consolidated Assessments 723,290 717,270 8,637,206 8,601,200 36,006 8,601,200 8,731,575 City of Bella Vista 9,348 9,331 112,176 111,972 204 111,972 118,813 Food and Beverage 1,337
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 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 informationPecan Plantation Owners Association, Inc.
Pecan Plantation Owners Association, Inc. Consolidated Financial Statements October 31, 2008 Table of Contents Report of Independent Auditors... 1 Financial Statements Consolidated Balance Sheet... 2 Consolidated
More informationBella Vista Village Property Owners Association
Independent Auditor s Reports and Financial Statements Contents Independent Auditor s Report... 1 Financial Statements Balance Sheets... 3 Statements of Revenues and Expenses... 4 Statements of Changes
More informationThe Landings Yacht Golf & Tennis Club, Inc.
The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending February 28, 2016 Fiscal Period 5 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet
More informationThe Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 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 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 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 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 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 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 information2019 PROPOSED Budget
2019 PROPOSED Budget 1 Version 2 2019 Budget Presentation Calendar Sept 19 Present Consolidated Budget Overview at Board meeting Sept 24 Department-level budget presentations 1-5:00 pm (Ouachita Building)
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. 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 informationTAHOE DONNER ASSOCIATION
TAHOE DONNER ASSOCIATION FINANCIAL STATEMENTS WITH INDEPENDENT AUDITOR S REPORT YEARS ENDED DECEMBER 31, 2015 AND 2014 SM Relax. We got this. INDEPENDENT AUDITOR S REPORT Board of Directors Tahoe Donner
More informationColumbiaAssociation. ReportMARCH
ColumbiaAssociation FinancialQuarter ended on January 31, 2015 ReportMARCH 2015 Columbia Association Table of Contents Organization Summary... 5 Life Services Service Bureau Life Services Service Bureau
More informationTOWN OF FRYE ISLAND FINANCIAL REPORT DECEMBER 31, 2008
TOWN OF FRYE ISLAND FINANCIAL REPORT DECEMBER 31, 2008 DECEMBER 31, 2008 TABLE OF CONTENTS INDEPENDENT AUDITORS' REPORT MANAGEMENT S DISCUSSION AND ANALYSIS BASIC FINANCIAL STATEMENTS Statement of Net
More informationVILLAGE OF. Financial Status Report. Quarter Ended July 31, Kristina M. Kovarik Mayor Patrick Muetz - Administrator Andy Harris - Clerk
VILLAGE OF Financial Status Report Quarter Ended July 31, 2018 Kristina M. Kovarik Mayor Patrick Muetz - Administrator Andy Harris - Clerk Jeanne Balmes Trustee Greg Garner Trustee Thomas Hood Trustee
More informationDRAFT TAHOE DONNER ASSOCIATION. Communications with Those Charged With Governance. Gilbert Associates, Inc. Submitted by.
Communications with Those Charged With Governance Submitted by Gilbert Associates, Inc. We have audited the financial statements of Tahoe Donner Association (the Association) for the year ended December
More informationCity of DeSoto. Memo. Date: VVednesday, August11, 2011 ~~ Dr. Tarron Richardson, City Manager t/ To: Eden a Atmore, Assistant Director of Finance
Memo Date: To: From: Subject: City of DeSoto VVednesday, August11, 2011 ~~ Dr. Tarron Richardson, City Manager t/ Eden a Atmore, Assistant Director of Finance July 2011 Financial Reports Attached are the
More informationDRAFT TAHOE DONNER ASSOCIATION. Communications with Those Charged With Governance. Gilbert Associates, Inc. Submitted by.
Communications with Those Charged With Governance Submitted by Gilbert Associates, Inc. We have audited the financial statements of Tahoe Donner Association (the Association) for the year ended December
More information$ 2,416,959 $ 9,216,862 $ 2,306,511 $ 1,849,265 80% $ (457,246) A Based on accrual method
General Fund Quarterly Financial Dashboard Quarter Ended 12/31/2016 FY 15/16 FY 16/17 ADOPTED FY 16/17 DASHBOARD VARIANCE REVENUES AND OTHER SOURCES 1st Quarter Annual 1st Quarter 1st Quarter Actual vs
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 informationMIAMI PARKING AUTHORITY
Revenue & Expenses Summary For the Five Months Ending February 28, 2019 Page 1 Adopted FY 2018 Actual Actual Actual Budget Actual Versus FY 2018 Versus 2019 Budget Year-To-Date $ $ $ $ % $ % Operating
More informationThe Members of Quail Ridge Country Club
To: Fr: Re: The Members of Quail Ridge Country Club Donald Chip Misch, General Manager/COO 2012-2013 Country Club Budget Date: September 1, 2012 Each year, budget preparation for the Club and POA serves
More informationMEMORANDUM Finance Department
MEMORANDUM Finance Department INVESTMENT REPORT A significant reduction in November s investment income is due to the LGIP withholding earnings to offset Pool B s potential for loss. The LGIP is transferring
More informationOAK SHORES COMMUNITY ASSOCIATION
OAK SHORES COMMUNITY ASSOCIATION Audit Report Financial Statements and Supplemental Information December 31, 2016 HINRICHER DOUGLAS & PORTER LLP Certified Public Accountants Board of Directors and Members
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 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 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 informationRIVER STRAND GOLF & COUNTRY CLUB, INC. FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION YEAR ENDED DECEMBER 31, 2016
RIVER STRAND GOLF & COUNTRY CLUB, INC. FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION YEAR ENDED DECEMBER 31, 2016 TABLE OF CONTENTS Independent Auditor's Report...... 1-3 Financial Statements Balance
More informationAgenda. Advisory Committee on Transportation & Parking (ACT) 21 September PM Public Safety Building, EOC Conference Room.
Agenda Advisory Committee on Transportation & Parking (ACT) 21 September 2016 3 PM Public Safety Building, EOC Conference Room Agenda Items: 1. Welcome Cheryl Stout, Director for Transportation & Parking
More informationSummary of Consolidated 1st Quarter Results FY2009 ending March 2010 Tokyo Gas Co., Ltd.
July 30, 2009 Summary of Consolidated 1st Quarter Results FY2009 ending March 2010 Tokyo Gas Co., Ltd. Code No.: 9531 Stock listings: Tokyo Stock Exchange, Osaka Securities Exchange, Nagoya Stock Exchange
More informationFalcon Highlands Metropolitan District Financial Statement Variances June 30, 2018
Falcon Highlands Metropolitan District Financial Statement Variances June 30, 2018 Accounts Receivable as of 06/30/18 totals $64,569 with past due amounts of: Over 90 days - $4,359 made up of 15 customers
More informationFRASER VALLEY METROPOLITAN RECREATION DISTRICT FRASER, COLORADO FINANCIAL STATEMENTS AND INDEPENDENT AUDITOR'S REPORT DECEMBER 31, 2017
FRASER VALLEY METROPOLITAN RECREATION DISTRICT FRASER, COLORADO FINANCIAL STATEMENTS AND INDEPENDENT AUDITOR'S REPORT DECEMBER 31, 2017 FRASER VALLEY METROPOLITAN RECREATION DISTRICT FRASER, COLORADO CONTENTS
More informationFalcon Highlands Metropolitan District Financial Statement Variances November 30, 2017
Falcon Highlands Metropolitan District Financial Statement Variances November 30, 2017 Accounts Receivable as of 11/30/17 totals $41,987 with past due amounts of: Over 90 days - $2,401 made up of 15 customers
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 informationSecond Quarter Financial Statements
Second Quarter Financial Statements For the six months ended 03.31.2014 Prepared by the Finance Department Quarterly Financial Statements for six months ended 03.31.2014 Quarterly Financial Statements
More informationSecond Quarterly Financial Report Mid-Year Projection/Amended Budget
Second Quarterly Financial Report Mid-Year Projection/Amended Budget January 1, 2015 through March 31, 2015 1 PERSONNEL FY 15 BUDGET Salaries $376,681 Benefits $164,855 PERSONNEL TOTAL $541,536 OPERATING
More informationCITY OF COLDWATER BRANCH COUNTY, MICHIGAN FINANCIAL STATEMENTS JUNE 30, 2006
BRANCH COUNTY, MICHIGAN FINANCIAL STATEMENTS JUNE 30, 2006 CONTENTS Page Report Letter 1-2 Management s Discussion and Analysis 3-12 Basic Financial Statements Government-Wide Financial Statements: Statement
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 informationCity of DeSoto. Memo. Date: Wednesday, December 9, 2015
Date: Wednesday, December 9, 2015 To: From: Subject: City of DeSoto Memo Dr. Tarron Richardson, City Manager Tishia N. Jordan, Assistant Director, Financial Services November 2015 Financial Reports Attached
More informationMINUTES. Rimfire Lodge Condominium Association Annual Meeting of the Members June 19, 2010
MINUTES Rimfire Lodge Condominium Association Annual Meeting of the Members June 19, 21 The meeting was called to order at 4:5 P.M. Bob Elwood, Director of Association Management, thanked those owners
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 informationLOHMAN COMPANY, PLLC
SUNLAND SPRINGS VILLAGE GOLF CLUB, INC. FINANCIAL STATEMENTS (Compiled) YEAR ENDED SEPTEMBER 30, 2016 LOHMAN COMPANY, PLLC Certified Public Accountants & Business Consultants CONTENTS INDEPENDENT ACCOUNTANT
More informationSUN CITY ROSEVILLE COMMUNITY ASSOCIATION, INC.
SUN CITY ROSEVILLE COMMUNITY ASSOCIATION, INC. FINANCIAL STATEMENTS AND INDEPENDENT AUDITORS' REPORT SUN CITY ROSEVILLE COMMUNITY ASSOCIATION, INC. TABLE OF CONTENTS INDEPENDENT AUDITORS' REPORT 1-2 Exhibit
More 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 informationQuarterly Reporting Package Financial Commentary Q3 2012
Overview All Funds Quarterly Reporting Package Financial Commentary Q3 2012 The financial report for the third quarter shows the City operated at a $5.6 million deficit. Consistent with the first half
More informationDAYBREAK COMMUNITY ASSOCIATION, INC.
FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION with INDEPENDENT AUDITORS REPORT YEAR ENDED DECEMBER 31, 2017 TABLE OF CONTENTS INDEPENDENT AUDITORS REPORT 3-4 Page FINANCIAL STATEMENTS: Balance Sheet
More informationNew London Country Club, Inc Finance Comm. Budget Budget Projected 2011 (Proposed) 2010
2011 Finance Comm. Budget Budget Projected 2011 (Proposed) 2010 2010 Actual REVENUE Initiation Fees 17,000 50,000 47,000 Installment Plan Admin Charge 1,900 3,600 1,900 Member Charges: Membership Dues
More informationHOUSING AUTHORITY OF THE TOWN OF SECAUCUS Secaucus, New Jersey. FINANCIAL STATEMENTS For the Years Ended March 31, 2018 and 2017
HOUSING AUTHORITY OF THE TOWN OF SECAUCUS Secaucus, New Jersey FINANCIAL STATEMENTS For the Years Ended March 31, 2018 and 2017 Secaucus, New Jersey COMPARATIVE FINANCIAL STATEMENTS FOR THE TWO YEARS ENDED
More informationFalcon Highlands Metropolitan District Financial Statement Variances March 31, 2018
Falcon Highlands Metropolitan District Financial Statement Variances March 31, 2018 9 Accounts Receivable as of 03/31/18 totals $35,373 with past due amounts of: Over 90 days - $2,956 made up of 13 customers
More informationFairfield Williamsburg Property Owners Association, Inc. Annual Report
Fairfield Williamsburg Property Owners Association, Inc. Annual Report Dear Member, Per your request, enclosed, please find the Annual Report for your Association. This report has been prepared in accordance
More informationFalcon Highlands Metropolitan District Financial Statement Variances April 30, 2018
Falcon Highlands Metropolitan District Financial Statement Variances April 30, 2018 Accounts Receivable as of 04/30/18 totals $39,436.47 with past due amounts of: Over 90 days - $3,119 made up of 13 customers
More informationCITY OF DES MOINES, IOWA COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2008
COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2008 ASSETS TORT GENERAL LIABILITY TOTALS Cash and pooled cash investments $ 10,936,777 $ --- $ 10,936,777 Taxes receivable 49,564,325
More informationREQUIREMENTS FOR YEAR-END AUDITED FINANCIAL STATEMENTS VHFA FINANCED PROJECTS
REQUIREMENTS FOR YEAR-END AUDITED FINANCIAL STATEMENTS VHFA FINANCED PROJECTS The financial statements of the owner must conform with the following requirements: 1. The financial statements must be audited.
More informationThird Quarter Financial Statements
Third Quarter Financial Statements For the nine months ended 06-30-2017 Prepared by the Finance Department Quarterly Financial Statements for the nine months ended 06.30.2017 Quarterly Financial Statements
More informationSMITHS FALLS GOLF AND COUNTRY CLUB LIMITED CONSOLIDATED FINANCIAL STATEMENTS SEPTEMBER 30, 2015
SMITHS FALLS GOLF AND COUNTRY CLUB LIMITED CONSOLIDATED FINANCIAL STATEMENTS SEPTEMBER 30, 2015 Independent Auditor's Report Consolidated Statement of Financial Position Consolidated Statement of Operations
More informationEconomic Update 3 General Fund Update 4 Water / Wastewater Funds Update 6 Cultural Services Fund Update 7 Recreation Fund Update
City of Aurora COLORADO FINANCIAL PERFORMANCE REPORT FOR QUARTER ENDING JUNE 30, City of Aurora Financial Performance Report Second Quarter Released July 19, Page 1 Issued by the Office of and Financial
More informationORCAS POWER AND LIGHT COOPERATIVE 2018 Q3 FINANCIALS Q3 Financial Report Page 1 of 20
ORCAS POWER AND LIGHT COOPERATIVE 2018 Q3 FINANCIALS Page 1 of 20 MEMORANDUM November 09, 2018 To: Board of Directors From: Foster Hildreth, General Manager Re: OPALCO 2018 Third Quarter Financial Report
More informationThe Landings Yacht Golf & Tennis Club, Inc.
The Landings Yacht Golf & Tennis Club, Inc. Annual Membership Meeting February 22, 2019 Presentation by: THE LANDINGS YACHT GOLF & TENNIS CLUB, INC. SUMMARY PROFIT & LOSS FINANCIAL RESULTS OCTOBER 2017
More informationBoston Gas Company d/b/a National Grid Financial Statements For the years ended March 31, 2011 and March 31, 2010
Boston Gas Company d/b/a National Grid Financial Statements For the years ended March 31, 2011 and March 31, 2010 BOSTON GAS COMPANY TABLE OF CONTENTS Page No. Report of Independent Auditors 2 Balance
More informationCity of DeSoto. Memo. In addition, attached is the Certified Dallas County Tax Office Report of the official property tax revenues for March 2017.
Date: To: From: Subject: City of DeSoto Memo Wednesday, April 12, 2017 Dr. Tarran Richardson, City Manager~ / Tishia N. Jordan, Director of Budget t:lff'/-f March 2017 Financial Reports Attached are the
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 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 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 informationFLOWER CITY HABITAT FOR HUMANITY, INC. Financial Statements as of June 30, 2016 and 2015 Together with Independent Auditor s Report
FLOWER CITY HABITAT FOR HUMANITY, INC. Financial Statements as of June 30, 2016 and 2015 Together with Independent Auditor s Report INDEPENDENT AUDITOR S REPORT November 3, 2016 To the Board of Directors
More informationThe 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 informationMagnolia West Community Development District
Magnolia West Community Development District Financial Statements (Unaudited) August 31, 2017 Prepared by: Rizzetta & Company, Inc. magnoliawestcdd.org rizzetta.com Balance Sheet As of 8/31/2017 Debt Service
More informationKEY 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 informationPECANWOOD ESTATE HOMEOWNERS ASSOCIATION NPC UNREVIEWED CONDENSED INTERIM FINANCIAL STATEMENTS FOR THE SIX MONTHS ENDED 31 AUGUST 2018
PECANWOOD ESTATE HOMEOWNERS ASSOCIATION NPC UNREVIEWED CONDENSED INTERIM FINANCIAL STATEMENTS FOR THE SIX MONTHS ENDED 31 AUGUST 2018 Interim results The condensed interim financial statements of Pecanwood
More informationQ Internal Financial Report (Unaudited)
Q3 2013 Internal Financial Report (Unaudited) Index Financial Commentary... 1 Summary of All City Funds... 7 Second Quarter Year-to-Date Actuals by Fund compared to Current Budget and Prior Year: General
More informationWORK SESSION MEETING OF THE HOT SPRINGS VILLAGE PROPERTY OWNERS ASSOCIATION BOARD OF DIRECTORS 9:00 A.M., JULY 2, 2014 OUACHITA BUILDING
WORK SESSION MEETING OF THE HOT SPRINGS VILLAGE PROPERTY OWNERS ASSOCIATION BOARD OF DIRECTORS 9:00 A.M., JULY 2, 2014 OUACHITA BUILDING A work session meeting of the Hot Springs Village Property Owners
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 informationSKYLINE RANCH OWNERS ASSOCIATION FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION
FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION YEARS ENDED DECEMBER 31, 2015 AND 2014 TABLE OF CONTENTS YEARS ENDED DECEMBER 31, 2015 AND 2014 INDEPENDENT AUDITORS' REPORT 1 FINANCIAL STATEMENTS BALANCE
More informationGENERAL FUND REVENUES AND EXPENDITURES FY Through June % of Budget Year
GENERAL FUND REVENUES AND EXPENDITURES Current Actual Projected YTD Budget Final Amended Month Current YTD YTD Projected Actual YTD% Projected % REVENUES Budget Actuals Amount Amount Variance of Budget
More informationBuckingham Township Adopted Budget Summary - All Funds 2019
Buckingham Township Summary - All Funds Proposed - Estimated Estimated Fund Beginning Fund Total Ending Fund No. Fund Name Balance Total Revenues Expenditures Balance 01 General Fund $ 5,031,275 8,865,550
More informationCOUNTY OF EL PASO FINANCIAL UPDATE LOGO VISION STATEMENT. Government that WORKS
1 COUNTY OF EL PASO FINANCIAL UPDATE VISION STATEMENT El Company Paso County Government that WORKS LOGO 2 OVERVIEW 1. Discussion of Financial Positionincludes revenue, expenditure, and fund balance trends
More informationMEMORANDUM Finance Department
INVESTMENT REPORT MEMORANDUM Finance Department On December 31 st, the Town s funds were in the Florida Local Government Surplus Trust Funds Investment Pool (Florida Prime and Fund B), TD Bank, and SunTrust,
More informationBalance Sheet - Consolidated August 31, 2018
1 ASSETS Current Assets - Funds Total Operating Total KVFD Reserve Total Restricted Total Capital Reserve Total Snow Removal Reserve Total COP Reserve Fund Total Current Assets - Funds Current Assets -
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 informationCONSERVANCY OF SOUTHWEST FLORIDA, INC. AND SUBSIDIARY CONSOLIDATED FINANCIAL STATEMENTS YEARS ENDED SEPTEMBER 30, 2016 AND 2015
CONSERVANCY OF SOUTHWEST FLORIDA, INC. AND SUBSIDIARY CONSOLIDATED FINANCIAL STATEMENTS YEARS ENDED TABLE OF CONTENTS YEARS ENDED INDEPENDENT AUDITORS' REPORT 1 CONSOLIDATED FINANCIAL STATEMENTS CONSOLIDATED
More informationSan Antonio Water System
CONDENSED MONTHLY FINANCIAL REPORT December 2018 San Antonio, Texas CONDENSED MONTHLY FINANCIAL REPORT SAN ANTONIO WATER SYSTEM DECEMBER 31, 2018 Attached is the monthly financial report of the (SAWS)
More informationSudden Valley Community Association
Financial Statements and Supplementary Information with Independent Auditor's Report Years Ended December 31, 2015 and 2014 Contents Independent Auditor's Report... 1-2 Balance Sheets... 3 Statements of
More information