Oceanside Gateway Business Park O. A.
|
|
- Walter Fletcher
- 6 years ago
- Views:
Transcription
1 Operating Budget-Final Parcel Parcel Address Parcel / Bldg / Unit Sq. Ft. % of project Total Monthly Assessment Total Quarterly Assessment PSF/Mo. 1 Hamann Co 33, % $ 1,735 $ 5,205 $ BP PARCEL 2 CONDO 13, % $ 707 $ 2,121 $ D , % $ 489 $ 1,467 $ C , % $ 456 $ 1,368 $ B , % $ 525 $ 1,575 $ A , % $ 622 $ 1,866 $ T , % $ 1,856 $ 5,568 $ U , % $ 1,372 $ 4,116 $ V , % $ 1,050 $ 3,150 $ W , % $ 601 $ 1,803 $ X , % $ 945 $ 2,835 $ BP PARCEL 2 CONDO 79, % $ 4,157 $ 12,471 $ A , % $ 1,129 $ 3,387 $ B , % $ 1,064 $ 3,192 $ D , % $ 939 $ 2,817 $ E , % $ 813 $ 2,439 $ C , % $ 743 $ 2,229 $ F , % $ 776 $ 2,328 $ G , % $ 1,166 $ 3,498 $ H , % $ 783 $ 2,349 $ A , % $ 284 $ 852 $ B , % $ 353 $ 1,059 $ C , % $ 471 $ 1,413 $ D , % $ 548 $ 1,644 $ E , % $ 766 $ 2,298 $ F , % $ 435 $ 1,305 $ G , % $ 353 $ 1,059 $ H , % $ 453 $ 1,359 $ Total 488, % $ 25,591 $ 76,773 The association has prepared these association expense estimates to the best of its ability, based on bids and general market data. Actual expenses may vary, causing a revision to the budget and assessments. P:\OGBP Master\Budgets\2018\OGBP Budget FYE budget Final (Sheet: Assessment Summary) Page 1 of 6
2 Estimated Annual Capital Reserve Budget Oceanside Gateway Business Park O. A. Total Unit SF 488,337 Exterior Wall SF 0 Parking Lot SF 0 Roof SF 0 RESERVE COSTS Cost Useful Life in Years Yearly Reserve Monthly Reserve PSF/Mo. Date Last Completed Asphalt / Parking Lot $ - 3 $ 40,000 $ 3,333 $ Asphalt / Parking Lot Overlay $ - 20 $ - $ - $ - Buildings $ - 7 $ - $ - $ - Buildings - Structural $ - 10 $ - $ - $ - Buildings - Other $ - 10 $ - $ - $ - Concrete Surfaces $ - 10 $ - $ - $ - Directories $ - 10 $ - $ - $ - Electrical Systems $ - 10 $ - $ - $ - Elevators $ - 10 $ - $ - $ - Fire Life Safety System $ - 10 $ - $ - $ - Fountain / Ponds $ - 10 $ - $ - $ - Gate/Access Entry System $ - 10 $ - $ - $ - HVAC / Mechanical Systems $ - 10 $ - $ - $ - Irrigation Systems $ - 10 $ - $ - $ - Landscaping $ - 10 $ - $ - $ - Lighting Systems $ - 10 $ - $ - $ - Monuments / Statues / Signage $ - 10 $ - $ - $ - Property Fixtures $ - 10 $ - $ - $ - Pylon Sign $ - 10 $ - $ - $ - Restrooms $ - 10 $ - $ - $ - Roofs $ - 20 $ - $ - $ - Water/Sewer System(s) Loop(s) $ - 10 $ - $ - $ - TOTAL RESERVE ASSESSMENTS $ 40,000 $ 3,333 $ The association has prepared these association expense estimates to the best of its ability, based on bids and general market data. Actual expenses may vary, causing a revision to the budget and assessments. Assumptions: $1.50/SF for Asphalt Overlay $4.00/SF for Roof Replacement Assumptions of reserve costs will likely increase due to inflation, causing a revision to the budget and assessments. Each of these reserve line items is considered a reoccuring cost based on the useful life of that asset. P:\OGBP Master\Budgets\2018\OGBP Budget FYE budget Final (Sheet: Capital Reserves) Page 2 of 6
3 Estimated Annual Operating Budget Summary Total Parcel / Bldg. / Unit Sq. Ft. 488,337 OPERATING COSTS Monthly Avg. PSF Annual PSF 6100 REPAIRS & MAINTENANCE 6110 General Repair and Maintenance , Elevator Repair and Maintenance Lighting Maintenance Contract Bldg/Pkg Lot Lighting/Elec Repairs/Bulb Replacement , Plumbing Repairs Backflow Testing/Repairs Roof Maintenance Contract Roof Repairs Window Cleaning/Contract Cleaning Service/Contract Dayporter Service/Contract Security Service/Contract , Fountain Maintenance Fountain Repairs HVAC Maintenance Contract HVAC Repairs Painting , Fire/Life/Safety Monitoring Subtotal $ 1,032 $ $ 12,380 $ PKG LOT/LANDSCAPE & TRASH 6260 Parking Lot Sweeping Maintenance Contract , Drain Cleaning/Maintenance Contract , Roof Drain Maintenance Parking Lot Repairs , Trash Removal Contract Trash Hauling Service , Landscape Maintenance Contract , Landscape Replacement/Tree Trimming , Landscape Color Replacement Landscape Irrigation Repairs & Extras , Landscape - Sidewalk Repair/Replacement Pest/Gopher Control , Subtotal $ 11,090 $ $ 133,084 $ UTILITIES 6310 Electricity , Gas Water and Sewer , Utility Deposits Subtotal $ 5,509 $ $ 66,110 $ 0.14 P:\OGBP Master\Budgets\2018\OGBP Budget FYE budget Final (Sheet: Operating Summary) Page 3 of 6
4 Estimated Annual Operating Budget Summary Total Parcel / Bldg. / Unit Sq. Ft. 488,337 OPERATING COSTS Monthly Avg. PSF Annual PSF 6400 ADMINISTRATIVE 6410 G&A-Manager & Owner's Assoc , Bookkeeping Miscellaneous Tax Return Preparation Auditing Fees Legal/Professional Services , Consulting Board Representation Bad Debt Expense Association, Property & Financial Management , Pre-contract Start Up Costs (Budget prep, etc.) Project Management Fees Reserve Studies Records Storage Subtotal $ 3,494 $ $ 41,931 $ MASTER ASSOC DUES Subtotal $ - $ - $ - $ TAXES 6610 State & Local Taxes Real Estate Taxes Subtotal $ 71 $ $ 850 $ INSURANCE , Subtotal $ 245 $ $ 2,939 $ CONTINGENCY 7010 Unforeseen Expenses , Start-up Cash Deposit Interest Expense Subtotal $ 815 $ $ 9,782 $ 0.02 TOTAL ESTIMATED OPERATING COSTS $ 22,256 $ $ 267,076 $ 0.55 Total Estimated Reserve Costs (see reserve budget) $ 3,333 $ $ 40,000 $ 0.08 TOTAL ESTIMATED COSTS $ 25,589 $ $ 307,076 $ 0.63 The association has prepared these association expense estimates to the best of its ability, based on bids and general market data. Actual expenses may vary, causing a revision to the budget and assessments. Monthly Costs are shown as an average. Actual expense may be higher or lower in any one month. P:\OGBP Master\Budgets\2018\OGBP Budget FYE budget Final (Sheet: Operating Summary) Page 4 of 6
5 Operating Budget-Final Jan-18 Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18 Aug-18 Sep-18 Oct-18 Nov-18 Dec-18 FYE2017 Difference 6100 REPAIRS & MAINTENANCE 6110 General Repair and Maintenance ,000 3, Elevator Repair and Maintenance Lighting Maintenance Contract Bldg/Pkg Lot ,120 (2,820) 6125 Lighting/Elec Repairs/Bulb Replacement ,800 2,400 (600) 6130 Plumbing Repairs Backflow Testing/Repairs Roof Maintenance Contract Roof Repairs Window Cleaning/Contract Cleaning Service/Contract Dayporter Service/Contract Security Service/Contract ,580 5, Fountain Maintenance Fountain Repairs HVAC Maintenance Contract HVAC Repairs Painting ,200 1, Fire/Life/Safety Monitoring Subtotal 1, , , , ,380 15,800 (3,420) 6250 PKG LOT/LANDSCAPE & TRASH 6260 Parking Lot Sweeping Maintenance Contract ,800 11,844 (7,044) 6265 Drain Cleaning/Maintenance Contract ,600 6, Roof Drain Maintenance Parking Lot Repairs ,000 1, Trash Removal Contract Trash Hauling Service ,200 1, Landscape Maintenance Contract 7,210 7,210 7,210 7,210 7,210 7,210 7,210 7,210 7,210 7,210 7,210 7,210 86,520 84,000 2, Landscape Replacement/Tree Trimming 1,500 1,200 1,200 1,200 1,200 1,200 1,200 1,200 1,200 1,200 1,200 1,200 14,700 14, Landscape Color Replacement/Wetlands Landscape Irrigation Repairs & Extras ,260 7, Landscape - Sidewalk Repair/Replacement Pest/Gopher Control ,004 11,004 0 Subtotal 11,365 11,065 11,065 11,065 11,065 11,065 11,065 11,065 11,065 11,065 11,065 11, , ,308 (4,224) 6300 UTILITIES 6310 Electricity ,880 2, Gas Water and Sewer 5,330 5,330 5,330 5,330 5,330 5,330 5,330 5,330 5,330 5,330 5,330 4,600 63,230 48,000 15, Utility Deposits Subtotal 5,570 5,570 5,570 5,570 5,570 5,570 5,570 5,570 5,570 5,570 5,570 4,840 66,110 50,880 15, ADMINISTRATIVE 6410 G&A-Manager & Owner's Assoc ,701 1, Bookkeeping Miscellaneous Tax Return Preparation Auditing Fees Legal/Professional Services 500 1, ,000 2, Consulting Board Representation Bad Debt Expense Association, Property & Financial Management 3,090 3,090 3,090 3,090 3,090 3,090 3,090 3,090 3,090 3,090 3,090 3,090 37,080 37, Pre-contract Start Up Costs (Budget prep, etc.) Project Management Fees Reserve Studies Records Storage Subtotal 4,840 4,690 3,190 3,190 3,190 3,190 3,190 3,190 3,190 3,190 3,190 3,691 41,931 41,931 0 P:\OGBP Master\Budgets\2018\OGBP Budget FYE budget Final (Sheet: Budget) Page 5 of 6
6 Operating Budget-Final Jan-18 Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18 Aug-18 Sep-18 Oct-18 Nov-18 Dec MASTER ASSOC DUES Subtotal TAXES 6610 State & Local Taxes Real Estate Taxes Subtotal INSURANCE ,939 2,939 0 Subtotal ,939 2, CONTINGENCY 7010 Unforeseen Expenses ,782 9, Start-up Cash Deposit Interest Expense Subtotal ,782 9, TOTAL DIRECT EXPENSES 25,225 23,350 21,850 21,925 21,850 21,850 21,925 21,850 21,850 21,925 21,850 21, , ,046 8,030 Cash Flow Analysis If Assessments are Collected Monthly Running Cash position w/o Cash Advance ($2,967) ($4,060) ($3,652) ($3,319) ($2,911) ($2,504) ($2,171) ($1,763) ($1,355) ($1,023) ($615) $20 Cash Balance With Cash Advance of: $0 ($2,967) ($4,060) ($3,652) ($3,319) ($2,911) ($2,504) ($2,171) ($1,763) ($1,355) ($1,023) ($615) $20 If Assessments are Collected Quarterly Running Cash position w/o Cash Advance $41,549 $18,199 ($3,652) $41,197 $19,347 ($2,504) $42,345 $20,495 ($1,355) $43,494 $21,643 $20 Cash Balance With Cash Advance of: $0 $41,549 $18,199 ($3,652) $41,197 $19,347 ($2,504) $42,345 $20,495 ($1,355) $43,494 $21,643 $20 P:\OGBP Master\Budgets\2018\OGBP Budget FYE budget Final (Sheet: Budget) Page 6 of 6
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 $36.00
More information03/10/2016 New Holly-Consolidated Page: 1 3:15 PM BALANCE SHEET 02/29/2016
03/10/2016 New Holly-Consolidated Page: 1 3:15 PM BALANCE SHEET CURRENT PRIOR CHANGE **** ASSETS **** OPERATIONS FUND 10001 Operating Checking-Washington Trust Bank 103,331.53 98,162.64 5,168.89 10101
More informationSand Dollar Development. Apartment Hold
Sand Dollar Development Barranca 136 Condos Debt / Equity: 74.2% / 25.8% Prepared by: Hanover Development / Joe Richter Hanover Development Inc. for: Sand Dollar Development Barranca First 32316.wcfx prepared
More informationBABCOCK RANCH COMMUNITY INDEPENDENT SPECIAL DISTRICT PROPOSED BUDGET FISCAL YEAR 2019 PREPARED MAY 1, 2018
PROPOSED BUDGET FISCAL YEAR 2019 PREPARED MAY 1, 2018 TABLE OF CONTENTS Description Page Number(s) General Fund Budget 1-3 Definitions of General Fund Expenditures 4-6 FPL Mitigation Special Revenue Fund
More informationReserve Study Project No Prepared for Nelson Farm Homeowner Association 1771 Norwood Lane Fort Collins, Colorado
Reserve Study Project No. 09069 Prepared for 1771 Norwood Lane Fort Collins, Colorado Prepared by Bornengineering 1130 West 124 th Avenue, Suite 100 Westminster, Colorado 80234 January 28, 2010 1130 WEST
More informationBalance Sheet Wednesday August 31, 2011
Balance Sheet Wednesday August 31, 2011 Cottonwood Park Condos ASSETS Current Assets Chase Checking ACH Firstbank Checking Certificates of Deposit Mile Hi lyr CD 8/20/11 Reserve Accounts Liquid Assets
More informationXML Publisher Balance Sheet Vision Operations (USA) Feb-02
Page:1 Apr-01 May-01 Jun-01 Jul-01 ASSETS Current Assets Cash and Short Term Investments 15,862,304 51,998,607 9,198,226 Accounts Receivable - Net of Allowance 2,560,786
More informationSmallBizU WORKSHEET 1: REQUIRED START-UP FUNDS. Online elearning Classroom. Item Required Amount ($) Fixed Assets. 1 -Buildings $ 2 -Land $
WORKSHEET 1: REQUIRED START-UP FUNDS Item Required Amount () Fixed Assets 1 -Buildings 2 -Land 3 -Initial Inventory 4 -Equipment 5 -Furniture and Fixtures 6 -Vehicles 7 Total Fixed Assets Working Capital
More informationSNOWCREST 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 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 informationPark Rise Homeowners Association, Inc. Financial Statements and Supplementary Information. For the Year Ended December 31, 2014
Financial Statements and Supplementary Information For the Year Ended December 31, 2014 Table of Contents Independent Auditor s Report..... 1 Financial Statements Balance Sheet.. 3 Statement of Revenues,
More informationExecutive Summary. July 17, 2015
Executive Summary July 17, 2015 The Revenue Estimating Conference adopted interest rates for use in the state budgeting process. The adopted interest rates take into consideration current benchmark rates
More informationSample Condominium Corporation 100 Anywhere Street Toronto, Ontario
100 Anywhere Street Toronto, Ontario Financial Statement For the Period Ending Unaudited Prepared by: ABC Property Management Inc. Page 1 Balance Sheet ASSETS TD Operating Account $3,440.17 TD Reserve
More informationHARBOR POINTE CONDOMINIUM ASSOCIATION INC CONDOMINIUM APPROVED BUDGET YEAR ENDING DECEMBER 31, 2017
210 Monthly Condominium Assessment $ 477.00 Condominium Income Assessment Income Condominium 1,202,040.00 Assessment Income: $ 1,202,040.00 Condominium Expenses General / Administrative Management Fee
More informationCity of Justin NOVEMBER
City of Justin MONTHLY FINANCIAL REPORT NOVEMBER - 2018 1 Revenues: Sales tax revenue is up 14.5% from this time prior year and November s sales tax collections increased 2.4% from November 2017. The City
More informationSpheria Australian Smaller Companies Fund
29-Jun-18 $ 2.7686 $ 2.7603 $ 2.7520 28-Jun-18 $ 2.7764 $ 2.7681 $ 2.7598 27-Jun-18 $ 2.7804 $ 2.7721 $ 2.7638 26-Jun-18 $ 2.7857 $ 2.7774 $ 2.7690 25-Jun-18 $ 2.7931 $ 2.7848 $ 2.7764 22-Jun-18 $ 2.7771
More informationCentral Michigan University Capital Budget
Central Michigan University Capital Budget 1999-2000 Table of Contents Central Michigan University Capital Budget Table of Contents I. Narrative A. Overview and Process...1 B. Funding Sources...2 C. Capital
More informationWESTWOOD LUTHERAN CHURCH Summary Financial Statement YEAR TO DATE - February 28, Over(Under) Budget WECC Fund Actual Budget
WESTWOOD LUTHERAN CHURCH Summary Financial Statement YEAR TO DATE - February 28, 2018 General Fund Actual A B C D E F WECC Fund Actual Revenue Revenue - Faith Giving 1 $ 213 $ 234 $ (22) - Tuition $ 226
More informationInvestit Software Inc. INVESTOR PRO CANADA 20 UNIT CONDOMINIUM DEVELOPMENT EXAMPLE
INVESTOR PRO CANADA 20 UNIT CONDOMINIUM DEVELOPMENT EXAMPLE INTRODUCTION This example uses the Development Condominium template. This practice example consists of two Sections; 1. The input information
More informationALAMEDA ISLES PROPOSED BUDGET FACT SHEET
ALAMEDA ISLES PROPOSED BUDGET FACT SHEET These sheets outline the proposed 2016/2017 budget in two parts. The first part is the operating budget which shows our income and anticipated expenses with a comparative
More informationSELF-STORAGE FOR SALE
PURCHASE PRICE: $495,000 CAP RATE: 8.68% OCCUPANCY: 86.4% NOI: $42,973 LOT SIZE: 1.462ac (combined) BLDG CLASS: C OVERVIEW Multi-building storage facility in a rapidly growing area. The land offers over
More informationCPA Australia Plan Your Own Enterprise Competition
Financial Plan Your financial plan should include: 1. A list of Start-Up Costs and how these will be paid for (eg from savings, bank loan or family loan) 2. A Breakeven Analysis, which includes: a list
More informationRESERVE STUDY SPECIALISTS
RESERVE STUDY SPECIALISTS P.O. BOX 9178, CALABASAS, CA 91372 TEL: 818-992-1312 FAX: 818-992-1338 VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION FULL RESERVE STUDY September 06, 2017 for Fiscal Year 2018 RESERVE
More informationTHE 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 informationCanterbury Place Homeowners Association, Inc. Townhome Owners Meeting August 15, 2018
Canterbury Place Homeowners Association, Inc Townhome Owners Meeting August 15, 2018 1 Townhome Maintenance and Repair Covered under Declaration 5.1(c)ii - Exterior painting 5.1(c)iii - Pressure cleaning:
More informationCost Estimation of a Manufacturing Company
Cost Estimation of a Manufacturing Company Name: Business: Date: Economics of One Unit: Manufacturing Company (Only complete if you are making a product, such as a bracelet or beauty product) Economics
More informationBridgewater of Wesley Chapel Community Development District
Bridgewater of Wesley Chapel Community Development District Bwcdd.org Proposed Budget for Fiscal Year 2018/2019 Presented by: Rizzetta & Company, Inc. 5844 Old Pasco Road Suite 100 Wesley Chapel, Florida
More informationReserve Analysis Report
Reserve Analysis Report Sample Condominium Association Laguna Hills, California Version 1 March 31, 2004 23201 Mill Creek Drive, Suite 100 Laguna Hills, California 92653 Phone (949) 474-9800 Facsimile
More informationFacilities Planning & Construction Report nd Quarter Ending December 31, 2017
Facilities Planning & Construction Report 2017 18 2 nd Quarter Ending December 31, 2017 Overview District SRID Spending (MG100) Summary By College By Site District Measure J Spending (MJ100) Summary By
More informationConstructing a Cash Flow Forecast
Constructing a Cash Flow Forecast Method and Worked Example A cash flow forecast shows the estimates of the timing and amounts of cash inflows and outflows over a period of time. The sections of a cash
More informationBrookwood 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 informationRESERVE STUDY UPDATE SUMMARY
RESERVE STUDY UPDATE SUMMARY for Fieldstone OWNERS ASSOCIATION Date Prepared: 12/4/2018 for fiscal year 2019 Prepared By: John D. Beatty & Company 8425 Brentwood Blvd., Suite A7 Brentwood, CA 94513 (925)
More informationBalance Sheet Friday September 30, 2011
I ASSETS Current Assets Chase Checking ACH Firstbank Checking Reserve Accounts Liquid Assets IstBank IstBkLiqAcct (12/31/10) Interest Reserves Cur Yr Balance Sheet Friday September 30, 2011 Cottonwood
More informationBalance Sheet Report Harbour Hill Condominium Apartments Association, Inc. As of December 31, 2016
Sheet Report As of December 31, 2016 Dec 31, 2016 Nov 30, 2016 Change Assets Funds 1010 - Union Bank - OPR #0689 50,392.52 91,437.88 (41,045.36) 1220 - Petty Cash 20 20 1650 - Due from Reserves 28,299.03
More informationFiscal Year 2018 Project 1 Annual Budget
Fiscal Year 2018 Project 1 Annual Budget Table of Contents Table Page Summary 3 Summary of Costs Table 1 4 Treasury Related Expenses Table 2 5 Summary of Full Time Equivalent Table 3 6 Positions Cost-to-Cash
More informationReview of Registered Charites Compliance Rates with Annual Reporting Requirements 2016
Review of Registered Charites Compliance Rates with Annual Reporting Requirements 2016 October 2017 The Charities Regulator, in accordance with the provisions of section 14 of the Charities Act 2009, carried
More informationBridgewater of Wesley Chapel Community Development District
Bridgewater of Wesley Chapel Community Development District bwccdd.org Adopted Fiscal Year 2017/2018 Presented by: Rizzetta & Company, Inc. 5844 Old Pasco Road Suite 100 Wesley Chapel, Florida 33544 Phone:
More information(Internet version) Financial & Statistical Report November 2018
(Internet version) Financial & Statistical Report November 2018 12/17/2018 Statement of Operations For the Period Ended November 30, 2018 (in millions) Current Month Year-to-Date Operating Revenue $ 31.4
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 informationNovember Subject: Kuhio Shores at Poipu, 2018 Budget. Aloha Owners of Kuhio Shores,
Hawaiiana Management Company, Ltd. Kukui Grove Executive Center 4370 Kukui Grove Street, Suite #208 Lihue, Hawaii 96766 Tel: (808) 240-3218 Fax: (808) 245-6583 Internet: www.hmcmgt.com November 2017 Subject:
More informationFieldstone RESERVE STUDY UPDATE. John D. Beatty & Company OWNERS ASSOCIATION. for. Date Prepared: 12/4/2018 for fiscal year 2019.
RESERVE STUDY UPDATE for Fieldstone OWNERS ASSOCIATION Date Prepared: 12/4/2018 for fiscal year 2019 Prepared By: John D. Beatty & Company 8425 Brentwood Blvd., Suite A7 Brentwood, CA 94513 (925) 831-1803
More informationVallarta Community Association
Funding Reserve Analysis Update with Site Visit for Vallarta Community Association December 18, 2012 Page 1 of 59 Pages Funding Reserve Analysis Update with Site Visit for Vallarta Community Association
More informationR E S E R V E S T U D Y
SAGUARO CANYON SUBDIVISION HOMEOWNERS ASSOCIATION R E S E R V E S T U D Y Full Study Published - May 27, 2010 B R O W N I N G R E S E R V E G R O U P ~ Emmett, ID 83617 ~ Office (208) 365-0977 Fax (208)
More information(Internet version) Financial & Statistical Report September 2017
(Internet version) Financial & Statistical Report September 2017 10/23/2017 Statement of Operations For the Period Ended September 30, 2017 (in millions) Current Month Year-to-Date Operating Revenue &
More information(Internet version) Financial & Statistical Report December 2017
(Internet version) Financial & Statistical Report December 2017 01/22/2018 Statement of Operations For the Period Ended December 31, 2017 (in millions) Current Month Year-to-Date Operating Revenue & Patronage
More information(Internet version) Financial & Statistical Report December 2016
(Internet version) Financial & Statistical Report December 2016 1/23/2017 Statement of Operations For the Period Ended December 31, 2016 (in millions) Current Month Year-to-Date Operating Revenue & Patronage
More informationConcord Station Community Development District
Concord Station Community Development District concordstationcdd.com Adopted Budget for Fiscal Year 2018/2019 Presented by: Rizzetta & Company, Inc. 5844 Old Pasco Road, Suite 100 Pasco, Florida 33544
More informationPROFESSIONAL RESERVE STUDY
PROFESSIONAL RESERVE STUDY Heritage Park 3208-52 nd Place NE, Tacoma, WA 98422 For: Heritage Park Homeowners Association c/o Juanita Carbaugh, Property Manager HOA Community Solutions 5500 Olympic Drive,
More informationBusiness & Financial Services December 2017
Business & Financial Services December 217 Completed Procurement Transactions by Month 2 4 175 15 125 1 75 5 2 1 Business Days to Complete 25 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec 217 Procurement
More informationQUESTION 2. QUESTION 3 Which one of the following is most indicative of a flexible short-term financial policy?
QUESTION 1 Compute the cash cycle based on the following information: Average Collection Period = 47 Accounts Payable Period = 40 Average Age of Inventory = 55 QUESTION 2 Jan 41,700 July 39,182 Feb 18,921
More informationFacilities Development and Operations
Facilities Development and Operations Dashboard/Metrics Report California State University, East Bay July 1, 2016 to June 30, 2017 1 Who We Are: Vice President Administration & Finance Division Associate
More informationTHE VINEYARDS AT DUBLIN GREENE OWNERS ASSOCIATION
THE VINEYARDS AT DUBLIN GREENE OWNERS ASSOCIATION Full Reserve Study With On-site Visual Inspection October 3, 2018 Reserve Study for Fiscal Year: 01/01/2019 through 12/31/2019 2059 Camden Ave. Suite 151
More informationPROFESSIONAL RESERVE STUDY
PROFESSIONAL RESERVE STUDY Licorice Fern II Homeowners Association 16880 SE Licorice Way, Renton, WA 98059 For: Licorice Fern II Homeowners Association c/o Ann Hart, Property Manager Pinnacle 2801 Alaskan
More informationFinancial & Business Highlights For the Year Ended June 30, 2017
Financial & Business Highlights For the Year Ended June, 17 17 16 15 14 13 12 Profit and Loss Account Operating Revenue 858 590 648 415 172 174 Investment gains net 5 162 909 825 322 516 Other 262 146
More informationPark Place Community Development District
Final Operating Fiscal Year 2015 October 23, 2014 Final Operating Fiscal Year 2015 Table of Contents Section 1: Introduction Section 2: GF100 Administrative Operating Fund Balance Projections, Comparative
More informationTANGLEWOOD HILLS CONDOMINIUM
TANGLEWOOD HILLS CONDOMINIUM Association name: Tanglewood Hills Condom Association number: 1547 General - Total # of Units 158 Fiscal year end: 12/31 Budget year: 2018 Budget type: M BUDGET APPROVED ACCT.
More informationVISTA LAKES. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 4 - Adopted Budget:
Version 4 - Adopted Budget: (Adopted at 8/9/2012 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-2 Budget
More informationTHE 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 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 informationPROFESSIONAL RESERVE STUDY
PROFESSIONAL RESERVE STUDY LEVEL 3 UPDATE Bridgewood Estates 2500 Jahn Avenue Northwest, Gig Harbor, WA 98335 For: Bridgewood Estates Homeowners Association c/o Juanita Carbaugh, Property Manager HOA Community
More informationBig Walnut Local School District
Big Walnut Local School District Monthly Financial Report for the month ended September 30, 2013 Prepared By: Felicia Drummey Treasurer BIG WALNUT LOCAL SCHOOL DISTRICT SUMMARY OF YEAR TO DATE FINANCIAL
More informationUpdate 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 informationPacific 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 informationEXHIBIT A CITY OF OLDSMAR PERMIT, INSPECTION AND PLANS EXAMINATION FEE SCHEDULE
1. Building Permit EXHIBIT A CITY OF OLDSMAR PERMIT, INSPECTION AND PLANS EXAMINATION FEE SCHEDULE a. This fee schedule is applicable to all building permits issued by the City of Oldsmar, Building Division
More informationLOAN MARKET DATA AND ANALYTICS BY THOMSON REUTERS LPC
LOAN MARKET DATA AND ANALYTICS BY THOMSON REUTERS LPC GLOBAL LOAN MARKET DATA AND ANALYTICS BY THOMSON REUTERS LPC Secondary Market Bid Levels: Europe Slide 2 European CLO New Issue Volume Monthly Slide
More informationHeritage Isle at Viera Community Development District
Heritage Isle at Viera Community Development District http://heritageisleatvieracdd.org Proposed Budget for Fiscal Year 2017/2018 Presented by: Rizzetta & Company, Inc. 8529 South Park Circle Suite 330
More informationNewburyport Intermodal Transit & Parking Facility. Mayor s Update to the City Council Budget & Finance Committee February 18, 2016
Newburyport Intermodal Transit & Parking Facility Mayor s Update to the City Council Budget & Finance Committee February 18, 2016 Project Timeliness & Objectives Federal & State Funding (shovel-ready in
More informationUpdate With Site Visit
Update With Site Visit Le Chateau Bellevue, WA 10/28/2011 Report #1002 Phone: 253-241-8151 Fax: 360-872-8073 E-mail: jeremy@reservesolutions.net www.reservesolutions.net Le Chateau Client Info: REPORT
More informationSOMERSET CREEK STANDARD LEVEL 3 RESERVE STUDY UPDATE WITHOUT A SITE VISIT. With funding recommendations for the 2019 fiscal year
SOMERSET CREEK Bellevue, Washington STANDARD LEVEL 3 RESERVE STUDY UPDATE WITHOUT A SITE VISIT With funding recommendations for the 2019 fiscal year Issued April, 2018 Next Update: Level 2 by April, 2019
More informationTERMS OF REFERENCE FOR THE INVESTMENT COMMITTEE
I. PURPOSE The purpose of the Investment Committee (the Committee ) is to recommend to the Board the investment policy, including the asset mix policy and the appropriate benchmark for both ICBC and any
More informationBig Walnut Local School District
Big Walnut Local School District Monthly Financial Report for the month ended September 30, 2012 Prepared By: Felicia Drummey Treasurer BIG WALNUT LOCAL SCHOOL DISTRICT SUMMARY OF YEAR-TO-DATE FINANCIAL
More informationQuail Ridge THCA W. 17 th Ave Lakewood, CO 80224
Quail Ridge THCA 11131-11167 W. 17 th Ave Lakewood, CO 80224 Level 1, Limited Reserve Analysis Report Period 5/01/16-4/30/17 Client Reference Number - 8173 Property Type Townhomes Number of Units 112 Fiscal
More informationINVESTMENT OFFERING MEMORANDUM 5325 S FORT APACHE RD, LAS VEGAS, NV SPANISH HILLS PLAZA
702.787.0123 1333 N Buffalo Dr, Ste 120 Las Vegas, NV 89128 www.virtusco.com INVESTMENT OFFERING MEMORANDUM 5325 S FORT APACHE RD, LAS VEGAS, NV 89148 SPANISH HILLS PLAZA Exclusive AdvisorS ROB HATRAK
More informationAve Maria Stewardship Community District
Ave Maria Stewardship Community District Final Budget For Fiscal Year 2017/2018 October 1, 2017 September 30, 2018 CONTENTS I II III IV V FINAL BUDGET DETAILED FINAL BUDGET DETAILED FINAL DEBT SERVICE
More informationGLOBAL 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 informationRESERVESTUDYUPDATE. The Villas at Blackberry Run Dallas, GA. Prepared for:
RESERVESTUDYUPDATE Dallas, GA Prepared for: THE VILLAS AT BLACKBERRY RUN HOME OWNERS ASSOCIATION, INC. Carl Swanson-President Prepared by: CRITERIUM-CARUSO ENGINEERS 1065 POWERS PLACE, SUITE B ALPHARETTA,
More informationContents. Ballot Measure Full Text Ballot Proposition Tax Rate Statement Impartial Analysis Statement in Favor of Measure...
Contents Ballot Measure... 2 Full Text Ballot Proposition... 3 Tax Rate Statement... 6 Impartial Analysis... 7 Statement in Favor of Measure... 8 Ballot Measure EXHIBIT A HANFORD ELEMENTARY SCHOOLS REPAIR
More informationCAPITAL PROJECT PROCESS
CAPITAL PROJECT PROCESS May 2009 GETTING STARTED What is a project? A project is defined as all work (maintenance & repair or renovation) that requires 5,000 or more in time and materials and/or is sufficiently
More informationGENERAL FUND AT A GLANCE Category Budget YTD Actual % % Year Passed Resources 50.00% Uses 50.00% $0 $1,928,600
City of Edmond Monthly Financial Report FY 2007/2008 Through the Month Ended Unaudited - Intended for Management Purposes Only The following is a summary of the City's financial results for operating funds.
More informationReview of Membership Developments
RIPE Network Coordination Centre Review of Membership Developments 7 October 2009/ GM / Lisbon http://www.ripe.net 1 Applications development RIPE Network Coordination Centre 140 120 100 80 60 2007 2008
More informationBUDGET APPROVED. GENERAL EXPENSES (158 Units)
TANGLEWOOD HILLS CONDOMINIUM Association name: Tanglewood Hills Condom Association number: 1457 General - Total # of Units 158 Fiscal year end: 12/31 Budget year: 2017 Budget type: M BUDGET APPROVED ACCT.
More informationPROFESSIONAL RESERVE STUDY
PROFESSIONAL RESERVE STUDY Cambridge Court 9512-1 st Avenue Northeast, Seattle, WA 98115 For: Cambridge Court Homeowners Association c/o Tim Kammer, Property Manager Condo Managements, Inc. 1661 Harbor
More informationReserve 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 informationPROFESSIONAL RESERVE STUDY
PROFESSIONAL RESERVE STUDY LEVEL 3 UPDATE Tamarack Village 10701 to 10798-221 st Lane NE, Redmond, WA 98053 For: Tamrack Village Homeowners Association c/o Tim Ambre, Property Manager econdoservices 1500-112
More informationMIDTOWN MIAMI COMMUNITY DEVELOPMENT DISTRICT. REGULAR MEETING AGENDA March 12, 2019
MIDTOWN MIAMI COMMUNITY DEVELOPMENT DISTRICT REGULAR MEETING AGENDA March 12, 2019 Midtown Miami Community Development District OFFICE OF THE DISTRICT MANAGER 2300 Glades Road, Suite 410W Boca Raton, Florida
More informationWells Branch Municipal Utility District. Accounting Report. December 19, 2017
Wells Branch Municipal Utility District Accounting Report December 19, 2017 Financial Highlights: The operating fund has cash and investments of approximately $8.9 million; the debt service fund cash/investment
More informationPROFESSIONAL RESERVE STUDY
PROFESSIONAL RESERVE STUDY Bridgewood Estates 2500 Jahn Avenue Northwest, Gig Harbor, WA 98335 For: Bridgewood Estates Homeowners Association c/o Juanita Carbaugh, Property Manager HOA Community Solutions
More informationPROFESSIONAL RESERVE STUDY
PROFESSIONAL RESERVE STUDY Cascara at Redmond Ridge NE 112 th Place & Eastridge Drive NE, Redmond, WA 98052 For: Cascara at Redmond Ridge Homeowners Association c/o Luiza Limona Morris Management 325-118
More informationDeKalb County School District/Elementary Schools Dunwoody Elementary Final School Assessment Report May 19, 2016
DeKalb County School District/Elementary Schools Dunwoody Elementary Final School Assessment Report May 19, 2016 PARSONS School Assessment Report Table of Contents School Executive Summary 4 School Condition
More informationRESERVE STUDY UPDATE SUMMARY. for. Vista Tassajara HOMEOWNERS ASSOCIATION
RESERVE STUDY UPDATE SUMMARY for Vista Tassajara HOMEOWNERS ASSOCIATION Date Prepared: 10/27/2017 for fiscal year 2018 Prepared By: John D. Beatty & Company 8425 Brentwood Blvd., Suite A7 Brentwood, CA
More informationEncore Community Development District
1 Encore Community Development District www.encorecdd.org Approved Proposed Budget for Fiscal Year 2018/2019 Presented by: Rizzetta & Company, Inc. 9428 Camden Field Parkway Riverview, Florida 33578 Phone:
More informationTooele County. Financial Recovery Plan 3rd Quarter 2014 Update
Tooele County Financial Recovery Plan 3rd Quarter 2014 Update Original Projection 14,000,000 Tooele County Cash 2009-2015 12,000,000 10,000,000 8,000,000 6,000,000 4,000,000 2,000,000 - Ahead of Projection
More informationCity of St. Augustine. Vision
This Page Blank This Page Blank City of St. Augustine Vision Core Values Mission Guiding Principles Livability Authenticity Character Vitality Communication and Online Presence Historic Preservation Planning
More informationGENERAL FUND AT A GLANCE Category Budget YTD Actual % % Year Passed Resources 8.33% Uses 8.33% $0 $1,330,750
City of Edmond Monthly Financial Report FY 2008/2009 Through the Month Ended Unaudited - Intended for Management Purposes Only The following is a summary of the City's financial results for operating funds.
More informationPHOENIX ENERGY MARKETING CONSULTANTS INC. HISTORICAL NATURAL GAS & CRUDE OIL PRICES UPDATED TO July, 2018
Jan-01 $12.9112 $10.4754 $9.7870 $1.5032 $29.2595 $275.39 $43.78 $159.32 $25.33 Feb-01 $10.4670 $7.8378 $6.9397 $1.5218 $29.6447 $279.78 $44.48 $165.68 $26.34 Mar-01 $7.6303 $7.3271 $5.0903 $1.5585 $27.2714
More information- 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 informationLOUISVILLE GAS AND ELECTRIC COMPANY Gas Rates 2018 Monthly Billing Adjustments
2018 Monthly Billing Adjustments GAS LINE TRACKER CHARGES GAS LINE TRACKER CHARGES DSM (2) PER MONTH PER METER PER MONTH PER CCF TAX CUTS AND JOBS ACT $ Per CCF Firm Trans. SURCREDIT ($ per ccf) (3) GAS
More informationAnson County Early College High
NC School District/040 Anson County/High School Anson County Early College High Final Campus Assessment Report March 11, 2017 PARSONS Campus Assessment Report Table of Contents Campus Executive Summary
More informationCommon stock prices 1. New York Stock Exchange indexes (Dec. 31,1965=50)2. Transportation. Utility 3. Finance
Digitized for FRASER http://fraser.stlouisfed.org/ Federal Reserve Bank of St. Louis 000 97 98 99 I90 9 9 9 9 9 9 97 98 99 970 97 97 ""..".'..'.."... 97 97 97 97 977 978 979 980 98 98 98 98 98 98 987 988
More informationFactor Leave Accruals. Accruing Vacation and Sick Leave
Factor Leave Accruals Accruing Vacation and Sick Leave Factor Leave Accruals As part of the transition of non-exempt employees to biweekly pay, the UC Office of the President also requires standardization
More information