Whisper Creek HOA, Inc. (Single Family) (HOA less items exclusive to Patio Homes)
|
|
- Coleen Watts
- 5 years ago
- Views:
Transcription
1 (HOA less items exclusive to Patio Homes) W 87th Parkway and Indiana Arvada, CO Association Budget and Twenty Year Reserve Study Study Base Year: 2007 Revised and Reviewed: 2018 Assessment $ Assessment $36.00 APPROVED: November 27, 2017 Prepared by: Paden Brown with Stillwater Community Management Mike Ofenstein, President, Karen Brassfield, Treasurer and Cindy Finney, Assistant Treasurer
2 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Projected Annual Budget Estimated Number of Homes OPERATING INCOME / EXPENSE INCOME Assessment - Master 21,708 21,708 21,708 21,708 21,744 21,816 21,888 21,960 22,032 22,104 22,176 22, , Clubhouse Rental ,000 TOTAL INCOME 22,125 22,125 22,125 22,125 22,161 22,233 22,305 22,377 22,449 22,521 22,593 22, ,800 EXPENSES Electric/Gas ,400 2,300 2,300 2, , Water/Sewer - Irrigation , , , , Water/Sewer - Domestic , Trash Removal 7,236 7,236 7,236 7,236 7,248 7,272 7,296 7,320 7,344 7,368 7,392 7,416 87, Grounds Maintenance Contract , Grounds Repair Sprinklers , Grounds Improvements & Plant Replace , , , Snow Removal , Common Area Cleanup , Decoration ,124 2, Building Repairs - Plumbing & Heating , Bldg Repairs-Other , Building Repairs - Structure , Back Flow Testing Building Improvements , , Lighting Maintenance Security Maintenance Telephone and Internet Expense Janitorial Service , Security Monitoring Pool Maintenance , Pool Chemicals and Supplies ,803 1,803 1,803 1, , Pool Contract 1,923 1,923 1,923 1,923 1,923 1,923 1,923 1,923 1,923 1,923 1,923 1,924 23, Social Committee , , Insurance ,000 3, ,650 1,000 9, Management Fee 3,528 3,528 3,528 3,528 3,528 3,528 3,528 3,528 3,528 3,528 3,528 3,528 42, Tax Preparation Postage and Delivery , Copies 1, , , Coupons/Statements , Legal - General , Meeting Room Rental Registrations and Annual Reports Reserve Transfer 1,277 1,277 1,277 1,277 1,277 1,277 1,277 1,277 1,277 1,277 1,277 1,275 15,322 TOTAL EXPENSES 21,275 17,203 16,815 19,629 23,345 29,868 25,280 31,646 20,742 23,319 18,592 20, ,800 NET OPERATING INCOME 850 4,922 5,310 2,496 (1,184) (7,635) (2,975) (9,269) 1,707 (798) 4,001 2,575 0 OTHER INCOME / EXPENSE RESERVE INCOME Reserve Income 1,277 1,277 1,277 1,277 1,277 1,277 1,277 1,277 1,277 1,277 1,277 1,275 15,322 TOTAL RESERVE INCOME 1,277 1,277 1,277 1,277 1,277 1,277 1,277 1,277 1,277 1,277 1,277 1,275 15,322 RESERVE EXPENSE RES - Concrete , , RES - Furniture 0 0 5, , RES - Landscape Replacement , , RES - Pool , ,973 TOTAL RESERVE EXPENSE 0 0 5,272 11, , ,160 NET RESERVE INCOME 1,277 1,277 (3,995) (10,350) 1,277 (4,984) 1,277 1,277 1,277 1,277 1,277 1,275 (7,838) TOTAL NET INCOME 2,127 6,199 1,315 (7,854) 93 (12,619) (1,698) (7,992) 2, ,278 3,850 (7,838) ========== ========= =================== ========= =================== ========= =================== ========= ======================
3 Base Cycle Component Cost Year Term Start Resurface Pool $ 18, ,429 Resurface Splash Pool $ 4, ,973 Pool Filtration and Accessories $ 7, ,185 Pool Deck Furniture $ 5, ,858 6,729 Repair and Replace Pool Fencing $ Replace Clubhouse Flooring $ 4, ,272 6,178 Clubhouse Furniture $ 5, ,153 Repaint Clubhouse $ 9, ,832 12,443 Repave Pool Parking $ 21, Common Area Monumentation, Hardscapes $ 7, ,670 9,959 Pool Trellis and Shade Structure Repair and Replace $ 5, ,522 Exterior Lighting Repair and Replace $ 1, ,027 Major Concrete Sidewalks Pool Deck $ 4, ,654 6,243 Irrigation System $ Major Landscape Replace $ 5, ,261 7,051 Pool Parking Seal and Stripe $ 6, Security and Camera System $ 3, ,864 Total Scheduled Expenditures 23,160 25,934 9,180-42,975 6,243 7,051-35,969 Carryover of previous Year 64,114 56,348 47,274 55,239 72,720 47,591 59,508 71,042 90,053 Forecast Interest Earned Added to Reserves 15,322 16,666 16,978 17,289 17,601 17,990 18,380 18,769 19,158 End of Year Reserve Balance 56,348 47,274 55,239 72,720 47,591 59,508 71,042 90,053 73,541 Number of Units Monthly Unit Contribution Estimated Rate of Inflation 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% Estimated Rate of Interest 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%
4 Base Cycle Component Cost Year Term Start Resurface Pool $ 18, ,341 Resurface Splash Pool $ 4, ,281 26,970 Pool Filtration and Accessories $ 7, ,197 Pool Deck Furniture $ 5, ,730 Repair and Replace Pool Fencing $ ,864 Replace Clubhouse Flooring $ 4, ,238 Clubhouse Furniture $ 5, ,380 Repaint Clubhouse $ 9, ,293 Repave Pool Parking $ 21, ,905 Common Area Monumentation, Hardscapes $ 7, ,440 Pool Trellis and Shade Structure Repair and Replace $ 5, ,950 Exterior Lighting Repair and Replace $ 1, ,375 Major Concrete Sidewalks Pool Deck $ 4, ,893 7,610 Irrigation System $ ,189 Major Landscape Replace $ 5, ,941 Pool Parking Seal and Stripe $ 6, ,460 Security and Camera System $ 3, ,266 4,711 Total Scheduled Expenditures Carryover of previous Year Forecast Interest Earned Added to Reserves End of Year Reserve Balance Number of Units Monthly Unit Contribution Estimated Rate of Inflation Estimated Rate of Interest 40,631 24,929-7,941-79,358 41,831 48,102-73,541 52,708 47,904 68,405 81, ,798 45,275 25, ,548 19,937 20,327 20,716 21,105 21,495 21,962 22,429 22,897 52,708 47,904 68,405 81, ,798 45,275 25, , % 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%
5 Base Cycle Next 20-Yr Next Component Cost Year Term Start Pmt Balance Pmt Resurface Pool $ 18, ,840 33,329 Resurface Splash Pool $ 4, ,907 8, ,584 40,076 Pool Filtration and Accessories $ 7, ,649 Pool Deck Furniture $ 5, ,923 8,879 Repair and Replace Pool Fencing $ ,648 60,721 Replace Clubhouse Flooring $ 4, ,024 8,480 Clubhouse Furniture $ 5, , ,340 11,505 Repaint Clubhouse $ 9, ,102 16,418 Repave Pool Parking $ 21, ,632 38,903 Common Area Monumentation, Hardscapes $ 7, ,285 13,141 Pool Trellis and Shade Structure Repair and Replace $ 5, ,606 9,691 Exterior Lighting Repair and Replace $ 1, , ,260 Major Concrete Sidewalks Pool Deck $ 4, ,654 8,402 Irrigation System $ ,449 Major Landscape Replace $ 5, , ,071 Pool Parking Seal and Stripe $ 6, , ,086 Security and Camera System $ 3, , ,742 Total Scheduled Expenditures Carryover of previous Year Forecast Interest Earned Added to Reserves End of Year Reserve Balance Number of Units Monthly Unit Contribution Estimated Rate of Inflation Estimated Rate of Interest 21,545 14,295 22,944 24, ,364 23,831 24,867 34, % 2.0% 2.0% 0.3% 0.3% 0.3%
Oceanside Gateway Business Park O. A.
Operating Budget-Final Parcel Parcel Address Parcel / Bldg / Unit Sq. Ft. % of project Total Monthly Assessment Total Quarterly Assessment PSF/Mo. 1 Hamann Co 33,100 6.78% $ 1,735 $ 5,205 $ 0.052 2-1 BP
More 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 informationLS Estates Homeowners Association, Inc.
Professionally managed by October 7, 211 Dear Member, The Board of Directors of LS Estates Homeowners Association, Inc. has signed a resolution to approve the assessment rate(s) and the annual budget for
More 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 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 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 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 informationI-leather Ridge Metropolitan District Financial Statements. June3O,2015
Ileather Ridge Metropolitan District Financial Statements June3O,2015 Governmental Budget SIMMONS & V%THEELER, P.C. Certified Public Accountants 8005 South Chester Street, Suite 150, Centennial, CO 80112
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 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 informationHeather Ridge Metropolitan District Financial Statements. August 31, 2015
Heather Ridge Metropolitan District Financial Statements August 31, 2015 Governmental Budget IMMONS & WHEELER, P.C. Certified Public Accountants 8005 South Chester Street, Suite 150, Centennial, CO 80112
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 informationBalance Sheet Report Nelson Farm Homeowner's Assn. Inc. Operating As of March 31, 2016
Sheet Report As of March 31, 2016 Mar 31, 2016 Feb 29, 2016 Change Assets Funds 1001 - Union Bank Oper #1714 65,362.78 61,034.06 4,328.72 1650 - Due To/From Reserves (36,631.10) 868.90 (37,50) Total Funds
More informationDAYBREAK COMMUNITY ASSOCIATION 2019 OPEN BUDGET WORKSHOP
DAYBREAK COMMUNITY ASSOCIATION 2019 OPEN BUDGET WORKSHOP WHAT YOUR ASSESSMENTS COVER Salary & Benefits Salaries, taxes and benefits for the Daybreak on-site team. These costs are reflected in several areas
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 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 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 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 information08/29/2017 Mountain Side Homeowner's Association Budget Variance Report For Period Ending 12/31/2016 Level of Detail - Account
Page 1 Budget Variance Report Dec Act Dec Bud Dec Var Account YTD Actual YTD Budget YTD Var Tot Budget REVENUE INCOME 12,600 12,600 0 CONDO ASSESSMENTS 151,200 151,200 0 151,200 411 406 5 VENDING INCOME
More 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 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 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 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 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 information2 Interest Income (18.05) 3 Other Income Total Revenue $ 19, $ 19, $
BUDGET vs. ACTUAL 2017 STATEMENT OF RECEIPTS AND DISBURSEMENTS January 1, 2017 thru June 30, 2017 Description TWELVE MONTHS TWELVE MONTHS ENDED ENDED 6/30/2017 12/31/2017 2017 Budget ACTUAL BUDGET Over/(Under)
More informationPerformance Report October 2018
Structured Investments Indicative Report October 2018 This report illustrates the indicative performance of all Structured Investment Strategies from inception to 31 October 2018 Matured Investment Strategies
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 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 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 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 informationHistorical Pricing PJM COMED, Around the Clock. Cal '15 Cal '16 Cal '17 Cal '18 Cal '19 Cal '20 Cal '21 Cal '22
$50 Historical Pricing PJM COMED, Around the Clock $48 $46 $44 $42 $40 $38 $36 $34 $32 $30 $28 $26 Cal '15 Cal '16 Cal '17 Cal '18 Cal '19 Cal '20 Cal '21 Cal '22 The information presented above was gathered
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 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 informationWINFIELD PLACE HOMEOWNERS ASSOCIATION BOARD MINUTES FROM THE October 23,2018 4:00 P.M.
October 23, 2018 WP Board Meeting 1 Members present: Wayne Nelson, Mike O Connor, Tom Maher, Ray Krukowski and Richard Lindner. Absent: Gerard Winkle, Dolores Birach, Representing Scottsdale Property Connection,
More informationHistorical Pricing PJM PSEG, Around the Clock. Cal '15 Cal '16 Cal '17 Cal '18 Cal '19 Cal '20 Cal '21 Cal '22
$70 Historical Pricing PJM PSEG, Around the Clock $65 $60 $55 $50 $45 $40 $35 $30 $25 Cal '15 Cal '16 Cal '17 Cal '18 Cal '19 Cal '20 Cal '21 Cal '22 The information presented above was gathered and compiled
More informationQUARTERLY REPORT AND CERTIFICATION OF THE COUNTY TREASURER For Quarter Ending June 30, 2009 COMPLIANCE CERTIFICATION
QUARTERLY REPORT AND CERTIFICATION OF THE COUNTY TREASURER For Quarter Ending June 30, 2009 The Government Code requires the County Treasurer to render a Quarterly Report to the County Administrator, the
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 informationMONTHLY FINANCIAL SUMMARY FISCAL YEAR (MARCH)
MONTHLY FINANCIAL SUMMARY FISCAL YEAR 20172018 (MARCH) Original Budget Revenues Collected YTD % Collected of Annual Enrollment Based $ 109,171,283 $ 101,304,928 92.8% State Funding 85,551,407 63,950,143
More informationEmployment Data (establishment)
Table 1: Major Indicators of Labor Market Activity for New Jersey Seasonally Adjusted (thousands) Benchmark Labor Force Data (resident) Current Month Previous Month One Year Ago Net Change Net Change May
More informationCapturing equity gains whilst protecting portfolios
Capturing equity gains whilst protecting portfolios Edward Park Q2 2018 MSCI North America Total Return in USD (2017 Discrete Calendar Months) 4.00% 3.50% 3.00% 2.50% 2.00% 1.50% 1.00% 0% 0.00% Jan-17
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 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 informationMONTHLY FINANCIAL SUMMARY FISCAL YEAR (SEPTEMBER)
MONTHLY FINANCIAL SUMMARY FISCAL YEAR 2017-2018 (SEPTEMBER) Original Budget Revenues Collected YTD % Collected of Annual Enrollment Based $ 109,171,283 $ 45,498,974 41.7% State Funding 85,551,407 21,308,376
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 informationComments on the FY 2005 Budget
Comments on the FY 2005 Budget Your Board of Directors is proposing a budget of $692,680 for FY05, with a 5.9% increase in condo fees. The condo fees are proposed at $664,080. The Board believes the budget
More 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 informationVALENCIA COLLEGE FINANCIAL SUMMARY FISCAL YEAR As of March 31, 2016
VALENCIA COLLEGE FINANCIAL SUMMARY FISCAL YEAR 2015-16 As of March 31, 2016 Budgeted Annual Collected % Collected Revenue Year To Date Of Annual Enrollment Based 94,185,539 94,205,294 100% State Funding
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 informationOTHER DEPOSITS FINANCIAL INSTITUTIONS DEPOSIT BARKAT SAVING ACCOUNT
WEIGHTAGES JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC ANNOUNCEMENT DATE 19.Dez.14 27.Jän.15 24.Feb.15 26.Mär.15 27.Apr.15 26.Mai.15 25.Jun.15 28.Jul.15 26.Aug.15 23.Sep.15 27.Okt.15 25.Nov.15 MUDARIB
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 informationHUD NSP-1 Reporting Apr 2010 Grantee Report - New Mexico State Program
HUD NSP-1 Reporting Apr 2010 Grantee Report - State Program State Program NSP-1 Grant Amount is $19,600,000 $9,355,381 (47.7%) has been committed $4,010,874 (20.5%) has been expended Grant Number HUD Region
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 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 informationTable 1: Major Indicators of Labor Market Activity for New Jersey Seasonally Adjusted 2016 Benchmark Labor Force Data (resident)
Table 1: Major Indicators of Labor Market Activity for New Jersey Seasonally Adjusted Benchmark Labor Force Data (resident) Current Month Previous Month One Year Ago Net Change Net Change Dec. 17 (P) Nov.
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 informationSales and Use Tax Collection Report December 2018 Issued January 10, 2019
Financial Services Sales Tax Division 215 N. Mason Street 2 nd Floor PO Box 580Fort Collins, CO 80522-0580 970.221.6780 970.221.6782 - fax fcgov.com Sales and Use Tax Collection Report December 2018 Issued
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 informationUnrestricted Cash / Board Designated Cash & Investments December 2014
Unrestricted Cash / Board Designated Cash & Investments December 2014 25.0 20.0 21.0 20.8 18.9 19.9 15.0 10.0 11.5 12.8 11.6 9.1 10.4 9.8 11.1 10.2 9.8 17.0 16.8 15.4 14.7 14.2 14.1 13.6 13.0 12.0 10.2
More informationHIPIOWA - IOWA COMPREHENSIVE HEALTH ASSOCIATION Unaudited Balance Sheet As of July 31
Unaudited Balance Sheet As of July 31 Total Enrollment: 407 Assets: Cash $ 9,541,661 $ 1,237,950 Invested Cash 781,689 8,630,624 Premiums Receivable 16,445 299,134 Prepaid 32,930 34,403 Assessments Receivable
More informationHIPIOWA - IOWA COMPREHENSIVE HEALTH ASSOCIATION Unaudited Balance Sheet As of January 31
Unaudited Balance Sheet As of January 31 Total Enrollment: 371 Assets: Cash $ 1,408,868 $ 1,375,117 Invested Cash 4,664,286 4,136,167 Premiums Receivable 94,152 91,261 Prepaid 32,270 33,421 Assessments
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 informationUnrestricted Cash / Board Designated Cash & Investments December 2015
Unrestricted Cash / Board Designated Cash & Investments December 2015 25.0 21.0 20.0 19.5 18.9 18.1 16.8 16.5 15.9 15.0 10.0 11.0 12.8 9.1 10.4 9.8 11.1 14.7 14.2 14.1 9.9 12.0 8.4 13.0 10.2 11.6 14.9
More informationNATIONAL PTA. FINANCIAL STATEMENTS September (Unaudited)
NATIONAL PTA FINANCIAL STATEMENTS September 2016 TABLE OF CONTENTS Executive Summary 1 National PTA Statement of Financial Position A 1 Statement of Net Assets A 4 Statement of Activities Actual vs. Budget
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 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 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 informationTHE LINKS AT HAILE PLANTATION CONDOMINIUM ASSOCIATION, INC.
THE LINKS AT HAILE PLANTATION CONDOMINIUM ASSOCIATION, INC. AUDITED FINANCIAL STATEMENTS AND REQUIRED SUPPLEMENTARY INFORMATION AS OF AND FOR THE YEAR ENDED DECEMBER 31, 2016 REDDISH & WHITE CERTIFIED
More informationForrest Lake Townhouse Association 5805 Lumberdale Road, Houston, TX BOARD MEETING AGENDA
Forrest Lake Townhouse Association 5805 Lumberdale Road, Houston, TX 77092 713-681-3591 office@forrestlake.com BOARD MEETING AGENDA May 17, 2018 7:00 8:00 P.M. President: Secretary: Treasurer: Maintenance:
More informationMitchell Electric Charitable Fund PO Box 409 Camilla, GA (229) or FAX:
Mitchell Electric Charitable Fund PO Box 409 Camilla, GA 31730 (229) 336-5221 or 1-800-479-6034 FAX: 229-336-7088 For Office use only: Agency / Organization Application All attached sheets, including financial
More informationCall Meeting to Order. Establish Quorum 10% = 237 Homeowners
Annual Meeting 2016 Call Meeting to Order Establish Quorum 10% = 237 Homeowners Introduce Essex Association Management. L.P. Michael Morgan, Director of Association Services Chris Hoofnagle, Association
More informationKaren Thompson. September 25, Audit Report. Dear Woodbury Community Association Homeowner:
September 25, 2018 RE: Woodbury Community Association 2017-2018 Audit Report Dear Woodbury Community Association Homeowner: Enclosed, please find a copy of the Woodbury Community Association year-end report
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 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 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 informationRegional overview Gisborne
Regional overview Purchasing intentions - additional income-related rent subsidy (IRRS) places Area District 1 2 3 4+ TOTAL 3 35 5 7 total 3 35 5 7 7 8 9 1 11 Purchasing intentions - change within the
More informationIsle Of Wight half year business confidence report
half year business confidence report half year report contents new company registrations closed companies (dissolved) net company growth uk company share director age director gender naming trends sic
More informationCash & Liquidity The chart below highlights CTA s cash position at March 2017 compared to March 2016.
To: Chicago Transit Authority Board From: Jeremy Fine, Chief Financial Officer Re: Financial Results for March 2017 Date: May 10, 2017 I. Summary CTA s financial results are $0.6 million favorable to budget
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 informationDevelopment of Economy and Financial Markets of Kazakhstan
Development of Economy and Financial Markets of Kazakhstan National Bank of Kazakhstan Macroeconomic development GDP, real growth, % 116 112 18 14 1 113,5 11,7 216,7223,8226,5 19,8 19,8 19,3 19,619,7 199,
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 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 informationUnaudited Financial Statements For the month ended November 2017
Unaudited Financial Statements For the month ended November 2017 Prepared by: Table of Contents Covenant Compliance Report as of November 30, 2017 Page 1 Balance Sheet month ended November 30, 2017 Pages
More informationBoard of Directors October 2018 and YTD Financial Report
Board of Directors October 2018 and YTD Financial Report Consolidated Financial Results Operating Margin October ($30,262) $129,301 ($159,563) Year-to-date $292,283 $931,358 ($639,076) Excess of Revenue
More informationRevenue Estimating Conference Tobacco Tax and Surcharge Executive Summary
Revenue Estimating Conference Tobacco Tax and Surcharge Executive Summary February 12, 2014 The Revenue Estimating Conference reviewed Tobacco Tax and Surcharge revenues on February 12, 2014. The forecasts
More informationWells Branch Municipal Utility District. Accounting Report. July 17, 2018
Wells Branch Municipal Utility District Accounting Report July 17, 2018 Financial Highlights: The operating fund has cash and investments of approximately $11.7 million; the debt service fund cash/investment
More informationAlgo Trading System RTM
Year Return 2016 15,17% 2015 29,57% 2014 18,57% 2013 15,64% 2012 13,97% 2011 55,41% 2010 50,98% 2009 48,29% Algo Trading System RTM 89000 79000 69000 59000 49000 39000 29000 19000 9000 2-Jan-09 2-Jan-10
More informationPRESS RELEASE. Securities issued by Hungarian residents and breakdown by holding sectors. January 2019
7 March 2019 PRESS RELEASE Securities issued by Hungarian residents and breakdown by holding sectors January 2019 According to securities statistics, the amount outstanding of equity securities and debt
More informationRegional overview Hawke's Bay
Regional overview Purchasing intentions - additional income-related rent subsidy (IRRS) places Area Hastings Central 1 2 3 4+ TOTAL 5 5 25 125 3 3 1 7 total 8 8 35 195 7 8 9 1 11 Purchasing intentions
More informationAgenda Item # 5b Page 1 of 43
Page 1 of 43 Page 2 of 43 Page 3 of 43 Page 4 of 43 Page 5 of 43 Page 6 of 43 Page 7 of 43 Page 8 of 43 Page 9 of 43 Page 10 of 43 Page 11 of 43 Page 12 of 43 Page 13 of 43 Page 14 of 43 Page 15 of 43
More informationInitial Capital Reserve Funding Information provided by the Association and agreed Forecasting Assumptions
Initial Capital Reserve Funding Information provided by the Association and agreed Forecasting Assumptions 1 Organization: Highlands Condominium Association 2 Address: Spokane, WA 3 Number of Units 46
More informationFoundations of Investing
www.edwardjones.com Member SIPC Foundations of Investing 1 5 HOW CAN I STAY ON TRACK? 4 HOW DO I GET THERE? 1 WHERE AM I TODAY? MY FINANCIAL NEEDS 3 CAN I GET THERE? 2 WHERE WOULD I LIKE TO BE? 2 Develop
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 informationMeadowlake Village 7410 Breda Dr. Baytown, TX Prepared for:
RESERVE FUND STUDY Meadowlake Village 7410 Breda Dr. Prepared for: Meadowlake Village Homeowners Association c/o Regina Real Real Property Management PO Box 1583 Mont Belvieu, TX 77580 Prepared by: Criterium
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 informationCity of Concordia, KS Monthly Financial Report August 31, 2013
City of Concordia, KS Monthly Financial Report August 31, 2013 BUDGETED FUNDS Beginning Ending Encumbrances Subtract Cash Balance Unencumbered Cash Unencumbered and Accounts Accounts August 31, Funds Cash
More information