Comments on the FY 2005 Budget
|
|
- Ronald McDowell
- 5 years ago
- Views:
Transcription
1 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 is both responsible and appropriate for meeting our current and future needs. Interest income is expected to be $5,000 less than last year's budget, thus contributing to the need to increase condo fees. The biggest expense increase in this year is for insurance which amounts to a $6,529 increase from last year's budget. There is an increase of $5,000 from last year's budget for administrative miscellaneous, which is expected to cover the expenses of updating and distributing the Mews Welcome Handbook and the printing of the MewsNEWS newsletter. Also increasing from last year is building maintenance which is budgeted at $7,000 more for last year. The grounds contract is budgeted at $2,630 more than the FY04 budget. The contribution to total reserves for FY05 is $240,274. Of that amount, $9,246 is allocated to the general operating reserve to maintain that fund at 25% of the annual assessment. The remainder of $231,028 is allocated to the replacement reserves and constitutes a $4,060 increase from FY04. While we believe that such replacement reserves contribution will help Fairlington Mews to continue to meet its infrastructure requirements in a fiscally responsible manner, the FY05 projected expenditures from the replacement reserves is $329,000 and exceeds the $231,028 replacement reserves contribution by $97,972. Condominum Fees FY2005 Arlington 278 Dominion 254 Barcroft (inside) 191 Edgewood (inside) 198 Barcroft (end) 195 Edgewood (end) 202 Bradford (inside) 154 Essex (inside) 170 Bradford (end) 158 Essex (end) 174 Clarendon (inside) 204 Fairfax 160 Clarendon (end) 208 Georgetown 178 Fairlington Comparisons (inside Clarendon units) Village Fee - Beginning of Budget Year Green October 1, 2003 North September 1, 2003 Commons Calendar Year 2004 Glen Calendar Year 2004 Meadows Calendar Year 2003 Mews August 1, 2004 Arbor November 1, 2003 * Unable to obtain 2004 comparison before printing of this notice 6/2/04.
2 DRAFT FY2005 BUDGET AUGUST 2004-JULY /27/2004 PROJECTED DRAFT COL. 2-5 FY2003 FY MONTHS YEAR END FY2005 % DOLLAR CODE ACTUAL BUDGET ACTUAL FY2004 BUDGET VARIANCE DIFFERENCE INCOME CONDO FEES 627, , , , , % $36, I NTEREST INCOME 35,648 33,000 23,180 30,000 28, % -$5, LATE FEES % $ MISC INCOME % $0 BAD DEBT RECOVERY 3,121 $ 0 TOTAL INCOME 666, , , , , % $31,984 EXPENSES ADMINISTRATIVE UNCOLLECTIBLE INCOME % $ ADMINISTRATIVE MISC. 13,206 10,000 6,127 10,000 15, % $5, AUDITOR 2,800 2,900 2,800 2,800 2, % -$ LEGAUPROFESSIOANAL FEES 1,563 5,000 2,850 4,300 5, % $ MANAGEMENT FEES 51,876 53,427 39,771 53,100 53, % $ I NSURANCE 40,917 49,431 34,241 47,214 55, % $6, I NSURANCE DEDUCTIBLES BAD DEBT TOTAL ADMINISTRATIVE 110, ,758 85, , , % $11,848 UTILITIES ELECTRICITY 5,836 9,000 4,915 9,000 9, % $ WATER AND SEWER 81,970 83,000 58,689 83,000 83, % $0 TOTAL UTILITIES 87,806 92,000 63,604 92,000 92, % $0 MEWS2005XLS Page 1
3 DRAFT FY2005 BUDGET AUGUST 2004-JULY /27/2004 PROJECTED DRAFT COL. 2-5 FY2003 FY MONTHS YEAR END FY2005 % DOLLAR CODE ACTUAL BUDGET ACTUAL FY2004 BUDGET VARIANCE DIFFERENCE REPAIRS AND MAINTENANCE EXTERMINATOR -NON-CONT. 2,390 3,500 2,301 4,100 3, % $ PLUMBING & SEWER MAINT. 3,476 5, , % -$3, BUILDING MAINTENANCE 49,030 44,000 40,172 51,000 51, % $7, FIRE PREVENTION & SAFETY % $ TENNIS COURT % $ LANDSCAPING ,000 18,173 18,173 18, % $ TREE MAINTENANCE 13,764 15,000 12,652 15,000 15, % $0 TOTAL REPAIR & MAINT. 69,560 86,400 73,298 88,273 90, % $4,100 MAINT. SERVICE AGREEMENTS POOL CONTRACT 36,150 37,000 10,961 36,000 37, % $ JANITORIAL CONTRACT 7,061 7,300 4,646 6,400 7, % $ LAWN GROUNDS MAINT. 48,062 44,670 29,885 45,238 47, % $2, SNOW REMOVAL 21,721 14,000 10,255 10,255 14, % $ TRASH REMOVAL 24,259 24,500 18,334 24,471 24, % $0 TOTAL MAINT. SERVICE AGREEMENTS 137, ,470 74, , , % $2,730 MEWS2005XLS Page 2
4 DRAFT FY2005 BUDGET AUGUST 2004-JULY /11/2004 PROJECTED DRAFT COL. 2-5 FY2003 FY MONTHS YEAR END FY2005 % DOLLAR CODE ACTUAL BUDGET ACTUAL FY2004 BUDGET VARIANCE DIFFERENCE TAXES AND LICENSE I NCOME TAXES 4,864 7,000 3,575 7,800 7, % $ LICENSES,FEES & PERMITS % $0 TOTAL TAX AND LICENSE 4,864 7,100 3,785 8,010 7, % $0 TOTAL OPERATING EXPENSES 409, , , , , % $18, TOTAL CONTRIBUTION TO RESERVES 237, , , , , % $13,306 TOTAL OPERATING EXPENSES & REPLACEMENT RESERV 647, , , , , % $31,984 NET SURPLUS/(DEFICIT) 24,262 23,283 2,667 Note: FY2005 Total Operating Expenses & Replacement Reserves of $692,680 includes $9,246 contribution to general operatin See attached Replacement Reserve Schedule and Operating Reserve r serve. MEWS2005XLS Page 3
5 FAIRLINGTON MEWS 6/2/2004 REPLACEMENT RESERVE SCHEDULE AND OPERATING RESERVE AUDIT BUDGET ESTIMATED ESTIMATED BUDGET PROJECTED PROJECTED BUDGET PROJECTED PROJECTED ITEM BALANCE CONTRI. EXPENSES BALANCE CONTRI. EXPENSES BALANCE CONTRI. EXPENSES BALANCE NAME FY2004 FY FY2005 FY FY2006 FY PAINTING (2) 29,396 44,000 ( 97,573) 44,000 ( 41,000) 44,000 ( 40,000) ROOFS (2) 472,588 70,000 ( 93,467) 70,000 ( 83,000) 70,000 ( 83,000) PAVING & SEALING (1) 58,378 50,000 ( 52,595) 50,000 ( 50,000) 50,000 ( 50,000) FENCES 227,013 15, ,000 15,000 COMMON ELEMENTS 59,388 47,968 ( 20,000) 52,028 61,274 SEWER LINES (16,500) ( 58,479) (50,000) ( 50,000) STAIRWELLS (18,370) ( 65,906) POOL ( 45,000) TOT LOT ( 10,000) TENNIS COURTS ( 20,000) ( 10,000) CONCRETE REPAIRS ( 15,000) ( 15,000) ( 15,000) MASONRY REPAIRS ( 25,000) ( 25,000) RESIDENTIAL LIGHTING ( 14,800) ( 15,000) ( 15,000) PARKING LOT SIGNS ( 25,000) Reserve Study (7,950) TOTAL REPLACE.RESERVE 803, , , ,845 TOTAL OPERATING RESERVE 135,000 ( 21,774) 156,774 9, , ,020 TOTAL RESERVES 938, ,968 ( 489,594) 676, ,274 ( 329,000) 587, ,274 (288,000) 539,865 FY2004 EXPENDITURES: 1. Painting of Courts 1-6, Phase 1 of 3 -$32,000 plus cost for chemically peel areas & painting/window casings. equals $41,730 plus rotten wood - estimate $15,000 - Await bill. plus Crts 7-11 commencing in June - Phase 2 Of 3 equals $28,800 plus painting of window casing & rotten work replacement 2. Continue Roof Repairs/Replacement Program -3 roofs in Court 6 = $93, Paving & Sealing - Restripped and numbered parking lots + Start resurfacing/new curbing for parking lots $50, Drainage Work in Courts 9 & Lining of sewer lines - Contract $50,000 a year for 10 years 6. Complete Refurbishment of 16 stairwells 7. Sidewalk Repairs - Trip Hazards/Drainage Problems - $15, Masonry Repairs Estimate 9. Replace Carriage Lamps in Courts 10 & Replace Parking Lot Signs FY2005 EXPENDITURES: 1. Painting of Courts 12-15, Phase 3 of 3 - $27,500 plus chemical peel areas and painting of window casings. 2. Continue Roof Repairs/Replacement Program. - one asbestos roof 3. Paving & Sealing - Continue resurfacing and new curbing of parking lots $50, Lining of sewer lines - Contract $50,000 a year 5. Replace Pool deck - $45, Tot Lot Refurbishment 7. Tennis Court Resurfacing - Double Courts Page 1 In accordance- Exhibit C of the Master Deed - Property Maint. Agree.pgs. 56 & 57: 1. 3% annual assessment contributed to Paving each yr.- $18,812/FY2005-$19, % annual assess. contributed to Roofs/Painting each yr - $18,812/FY $19,922 Items 1 & 2 meet the requirement of the documents 3. The General Operating Reserve fund needs to be kept at 25% of the annual assessments - $664,080 = $166,020
6 REPLACEMENT RESERVE SCHEDULE AND OPERATING RESERVE 6/ 1/ Sidewalk Repairs -Trip Hazards/Drainage Problems -Budget $15, Continue Masonry Repairs l0.continue Replacement of Residential Lighting FY2006 EXPENDITURES: 1. Painting of Courts 1-6, Phase 1 of 3 -$32,000 plus cost for chemically peel areas & painting/window casings. $41,730 plus rotten wood 2. Continue Roof Repairs/Replacement Program - one asbestos roof 3. Paving & Sealing - Continue resurfacing and new curbing of parking lots $50, Lining of sewer lines - Contract $50,000 a year 5. Sidewalk Repairs -Trip Hazards/Drainage Problems -Budget $15, Continue Masonry Repairs 7.Continue Replacement of Residential Lighting Page 2
HARBOR 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 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 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 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 information2016 8/31/2016 Estimate Budget Actual thru 12/16 Account Description Budget
SANDPIPER ISLE CONDO ASSOCIATION APPROVED - COMMONS FOR THE PERIOD: JANUARY 2017-DECEMBER 2017 COMMON UNITS: 100 100 2016 8/31/2016 Estimate 2017 Per Per Budget Actual thru 12/16 Account Description Budget
More informationSamoset at Winnipesaukee Condominium Association. Estimated Financial Results for Operating & Reserve Budget for 2012
Samoset at Winnipesaukee Condominium Association Estimated Financial Results for 2011 Operating & Budget for 2012 11/15/2011 Final 2012 Budget File Prepared Nov 2011 1 Operating Annual Budget FY 2012 INCOME
More informationWHAT IS A RESERVE STUDY AND WHY ARE THEY IMPORTANT?
WHAT IS A RESERVE STUDY AND WHY ARE THEY IMPORTANT? Tom Larson, PE, RS, PRA Facility Engineering Associates, PC What is a Reserve Study? A budget planning tool which identifies the current status of the
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 informationVILLAGE AT LAKE CHELAN
VILLAGE AT LAKE CHELAN Manson, Washington STANDARD LEVEL 3 RESERVE STUDY UPDATE WITHOUT A SITE VISIT With funding recommendations for the 2019 fiscal year Issued October, 2018 Next Update: Level 3 by October,
More informationFOUNTAIN HILLS COMMUNITY ASSOCIATION FISCAL YEAR 2017 BUDGET NOTES May 6, 2016 GENERAL ASSOCIATION BUDGET
FOUNTAIN HILLS COMMUNITY ASSOCIATION FISCAL YEAR 2017 BUDGET NOTES May 6, 2016 GENERAL ASSOCIATION BUDGET I. INCOME 1. Assessment Income The total income generated from the monthly assessment charged to
More informationFour Oaks Neighborhood Condominium Association, Inc. Financial Statements and Supplementary Information November 30, 2017
Financial Statements and Supplementary Information November 30, 2017 Table of Contents November 30, 2017 Page Independent Auditor s Report... 1-2 Financial Statements Balance Sheet... 3 Statement of Revenues
More information** DRAFT - DISCUSSION COPY **
** DRAFT - DISCUSSION COPY ** AUDITED FINANCIAL STATEMENTS Year Ended December 31, 2013 CONTENTS Page(s) Independent Auditors' Report 2 (Two Pages) Financial Statements: Balance Sheet 3 Statement of Revenues
More informationGreenbelt Homes, Inc Budget
Greenbelt Homes, Inc. 2015 Budget October 9, 2014 First Presentation Finance/Board of Directors November 6, 2014 First Reading November 20, 2014 Second Reading and Approval November 20, 2014 Second Reading
More informationWhisper 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 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 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 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 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 informationCREEK, INC. APPROVED BUDGET JANUARY 1, DECEMBER 31, 2007
This is the format we use. The budget format and proper expression of budget numbers is specified by Florida Statute. Associations have been fined for not conveying the information other than in the format
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 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 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 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 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 informationLAKE FOREST CONDOMINIUM ASSOCIATION 2015 BUDGET REPORT
LAKE FOREST CONDOMINIUM ASSOCIATION 2015 BUDGET REPORT Enclosed are the payment coupons for the 2015 dues. They reflect an increase of 1.5%. A 4% discount is available for an annual prepayment. Attached
More 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 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 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 informationFLINT HILL MANOR FLINT HILL MANOR. Replacement Reserve Study. Oakton, Virginia. Property Management: Flint Hill Manor Townhouse Association
Replacement Reserve Study REPLACEMENT RESERVE STUDY Oakton, Virginia Property Management: Flint Hill Manor Townhouse Association Jamie Critchfield Vice President Email: tommie0200@aol.com Consultant: RICHARD
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 informationWOODBRIDGE AT EAGLE HARBOR CONDOMINIUM ASSOCIATION, INC. FINANCIAL STATEMENTS DECEMBER 31, 2016
WOODBRIDGE AT EAGLE HARBOR CONDOMINIUM ASSOCIATION, INC. FINANCIAL STATEMENTS DECEMBER 31, 2016 TABLE OF CONTENTS INDEPENDENT ACCOUNTANTS COMPILATION REPORT 1 BALANCE SHEET 2 STATEMENT OF REVENUES AND
More 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 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 informationFALL CREEK HOMEOWNERS ASSOCIATION, INC. FINANCIAL STATEMENTS AND REQUIRED SUPPLEMENTARY INFORMATION FOR THE YEAR ENDED DECEMBER 31, 2015
FALL CREEK HOMEOWNERS ASSOCIATION, INC. FINANCIAL STATEMENTS AND REQUIRED SUPPLEMENTARY INFORMATION FOR THE YEAR ENDED DECEMBER 31, 2015 TABLE OF CONTENTS INDEPENDENT AUDITOR S REPORT... 1 BALANCE SHEET...
More informationTHE CARLTON CONDOMINIUM ASSOCIATION, INC.
FINANCIAL STATEMENTS AND INDEPENDENT AUDITORS' REPORT YEAR ENDED DECEMBER 31, 2016 CONTENTS PAGE INDEPENDENT AUDITORS' REPORT 23 FINANCIAL STATEMENTS BALANCE SHEET 4 STATEMENT OF REVENUES, EXPENSES, AND
More informationHERITAGE OAK PARK. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2019
Version 5 - Final Budget (Adopted at the 08/16/18 Meeting) Prepared by: Table of Contents Page # OPERATING BUDGETS Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-3 Exhibit A - Allocation
More informationCOMSTOCK HOA. Enclosed are two packets of information. The first is the Annual Operating Budget which includes:
COMSTOCK HOA "A Community that Cares" November 5, 2018 Dear Homeowner: We want to thank each of you for your commitment to the association. It takes working together to keep any community together. Your
More 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 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 informationTELFORD HILLS CONDOMINIUM ASSOCIATION, INC. FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION
FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION TABLE OF CONTENTS PAGE INDEPENDENT AUDITOR S REPORT... 1-2 FINANCIAL STATEMENTS Balance Sheet... 3 Statement of Revenues, Expenses and Changes in Fund
More informationPage 1 Unaudited - For Internal Use Only
Accrual Basis October 2014 Oct 14 Budget $ Over Budget % of Budget Ordinary Income/Expense Income Dues and assessments-qrtrly Member Dues 104,863.75 104,863.75 100.0% Retail/Commercial Dues 15,898.38 15,898.38
More informationDaniel J. Sullivan CPA, MBA 5389 Kahalakua Street Honolulu, Hawaii
Daniel J. Sullivan CPA, MBA 5389 Kahalakua Street Honolulu, Hawaii 96821 res1cfdl@hawaiiantel.net INDEPENDENT AUDITOR'S REPORT Board of Directors of The Association of Apartment Owners of Report on the
More informationCAPITAL RESERVE STUDY. Meadow Wood Commons. City, State
CAPITAL RESERVE STUDY FOR THE Meadow Wood Commons City, State Management Company: Any Management Company Contact Name: Mr. Bob Smith Date: July 28, 2014 Table of Contents Section Name Section # Executive
More 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 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 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 informationWhat are Capital Reserves?
Capital Reserves What are Capital Reserves? A separate account set up by the Association to fund large, non-annual repairs Stormwater pond repair, dredging and drainage improvements Fence repair, retaining
More informationReserve Study Transmittal Letter
Reserve Study Transmittal Letter Date: November 13, 2013 To: Rob Ross, Gateview From: Richard Avelar & Associates (RA&A) Re: Gateview; Update w/ Site Visit Review Attached, please find the reserve study
More information2017 Setauket Meadows Budget Presentation Presented by the Homeowners Association Board of Directors
2017 Setauket Meadows Budget Presentation Presented by the Homeowners Association Board of Directors Agenda 1. Setauket Meadows 2017 HOA Board of Directors Organization & Functional Responsibilities 2.
More informationREPLACEMENT RESERVE REPORT FY 2011 VILLAGE GREEN HOA. Ravenel Associates, Inc. Community Management by: Chad Hammond, Property Manager
REPLACEMENT RESERVE REPORT FY 2011 VILLAGE GREEN HOA VILLAGE GREEN HOA REPLACEMENT RESERVE REPORT FY 2011 Community Management by: Ravenel Associates, Inc. Chad Hammond, Property Manager 3690 Bohicket
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 The Bluffs at Ashley River August 2,
More informationASSOCIATION OF APARTMENT OWNERS OF HALE KAMAOLE
ASSOCIATION OF APARTMENT OWNERS OF HALE KAMAOLE FINANCIAL STATEMENTS FOR THE YEARS ENDED MARCH 31, 2016 and 2015 TABLE OF CONTENTS INDEPENDENT AUDITOR S REPORT... 1 FINANCIAL STATEMENTS: BALANCE SHEET...
More informationWe all have the same goal - a nice, clean neighborhood for current. Maintain common grounds we have 20 acres of Open Space
Introduction We all have the same goal - a nice, clean neighborhood for current residents and prospective residents. Maintain common grounds we have 20 acres of Open Space Provide needed services (groundskeeping
More informationAudited Financial Statements. Providence Community Association, Inc. December 31, 2017
Audited Financial Statements December 31, 2017 Contents Audited Financial Statements Independent Auditor s Report... Page 1-2 Balance Sheet... 3 Statement of Revenues, Expenses, And Changes in Fund Balance...
More informationStrawberry Fields Condominium Owners Association, Inc. /
October 09, 2015 Strawberry Fields Condominium Owners Association, Inc. www.strawberrycoa.com / Darren@zandrmgmt.com Dear Strawberry Fields Homeowners, Pursuant to Owner input from last year s meeting,
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 informationOceanside 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 informationEXHIBIT A CITY OF LAKEWOOD COMMERCIAL PROPERTY REVITALIZATION PROGRAM
EXHIBIT A CITY OF LAKEWOOD COMMERCIAL PROPERTY REVITALIZATION PROGRAM * Applicants must select either loan or rebate assistance through the program * I. LOAN GUIDELINES APPLICATION PERIOD: AMOUNT OF FINANCING:
More informationNEWTON PARISH REPLACEMENT RESERVE REPORT 2008 REPLACEMENT RESERVE REPORT FY CAS, Inc MILLER ~ DODSON ASSOCIATES. Community Management by:
REPLACEMENT RESERVE REPORT 2008 NEWTON PARISH NEWTON PARISH REPLACEMENT RESERVE REPORT FY 2008 Community Management by: CAS, Inc Mr. Dan Quartermane 1930 N. Salem Street, Suite 101 Apex, NC 27523 919-367-7711
More informationSilver Sands Homeowners Association Financial Statements For the Year Ended February 28, 2017
Financial Statements Financial Statements TABLE OF CONTENTS Independent Auditor's Report...3 Balance Sheet...4 Statement of Revenues and Expenses and Changes in Balances...5 Statement of Cash Flows...6
More informationTahitian Gardens Condo, Inc. Balance Sheet As of 12/31/12
Run Date: 01/14/13 Page: 1 Run Time: 12:16 AM Tahitian Gardens Condo, Inc. Balance Sheet As of 12/31/12 Account Description Operating Reserves Other Totals ASSETS CASH: 1010-001 PETTY CASH-GENERAL 200.00
More informationTRAILMARK HOMEOWNERS ASSOCIATION, INC.
TRAILMARK HOMEOWNERS ASSOCIATION, INC. STATUS OF ACCOUNTS MONTH OF Jan-13 BEGINNING DEPOSITS MONTHLY DISBURSEMENTS ENDING OPERA TING ACCOUNTS BALANCE INTEREST BALANCE Checking - Union Bank $198,442.85
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 informationFOREST LAKES CONDOMINIUM ASSOCIATION, INC. NAPLES, FLORIDA FINANCIAL STATEMENTS YEAR ENDED DECEMBER 31, 2016
FOREST LAKES CONDOMINIUM ASSOCIATION, INC. NAPLES, FLORIDA FINANCIAL STATEMENTS YEAR ENDED DECEMBER 31, 2016 TABLE OF CONTENTS INDEPENDENT AUDITOR'S REPORT... 2-3 FINANCIAL STATEMENTS Balance Sheet...
More 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 informationKENDALL BREEZE HOMEOWNERS ASSOCIATION, INC. MIAMI, FLORIDA FINANCIAL STATEMENTS AND INDEPENDENT AUDITORS REPORT DECEMBER 31, 2017
KENDALL BREEZE HOMEOWNERS ASSOCIATION, INC. MIAMI, FLORIDA FINANCIAL STATEMENTS AND INDEPENDENT AUDITORS REPORT DECEMBER 31, 2017 TABLE OF CONTENTS PAGE INDEPENDENT AUDITORS REPORT....................................
More informationFARRWOOD GREEN II CONDOMINIUM ASSOCIATION. Financial Statements. March 31, Together With Accountant s Review Report
FARRWOOD GREEN II CONDOMINIUM ASSOCIATION Financial Statements March 31, 2010 Together With Accountant s Review Report FARRWOOD GREEN II CONDOMINIUM ASSOCIATION Year Ended March 31, 2010 Accountant s report
More informationELK RUN PHASE IV H.O.A. ANNUAL MEMBERS MEETING AGENDA 2008
ELK RUN PHASE IV H.O.A. ANNUAL MEMBERS MEETING AGENDA 2008 7:00 pm call to order Determination of quorum present Minutes from the 2007 meeting addressed Treasurer s Report Balance sheet 2008 Summary Report
More informationGreenbelt Homes, Inc.
Greenbelt Homes, Inc. 2018 Budget October 12, 2017 - First Presentation to Finance Committee & Board of Directors November 2, 2017 - First Reading November 15, 2017 - Second Reading and Approval THIS PAGE
More informationTRAILMARK HOMEOWNERS ASSOCIATION, INC.
TRAILMARK HOMEOWNERS ASSOCIATION, INC. STATUS OF ACCOUNTS MONTH OF Sep-14 BEGINNING DEPOSITS MONTHLY DISBURSEMENTS ENDING OPERA TING ACCOUNTS BALANCE INTEREST BALANCE Checking - Union Bank $201,082.13
More informationACHOA Budget and Finance Committee 2019 Draft Budget Presentation
ACHOA and Finance Committee 2019 Draft Presentation Committee 10/2/2018 1 } This is a Draft for 2019 and your input tonight will assist in finalizing the 2019 for Board approval at the November 6, 2018
More informationPage : 12/15/ :39 PM User: JEN DB: Caledonia 1/10. BUDGET REPORT FOR CALEDONIA TOWNSHIP Fund: 101 GENERAL FUND 2012 ORIGINAL BUDGET 2012 AMENDED
REPORT FOR CALEDONIA TOWNSHIP Fund 101 GENERAL FUND 1/10 101-000-40100000 101-000-40200000 101-000-40500000 101-000-41803000 101-000-42300000 101-000-42700000 101-000-44500000 101-000-47700000 101-000-57400000
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 informationResidential Permits R-2, R-3, R-4, and U Occupancies 2018 Building Permit Valuation/Fee Schedule
Residential Permits R-2, R-3, R-4, and U Occupancies 2018 Building Permit Valuation/Fee Schedule The base valuation to determine permit fees for residential buildings and additions are based on a dollar
More informationBOCA RIO BEACH HOMEOWNERS ASSOCIATION FINANCIAL STATEMENTS FOR THE YEAR ENDED DECEMBER 31, 2008 TABLE OF CONTENTS. Accountant's Report 1
FINANCIAL STATEMENTS FOR THE YEAR ENDED TABLE OF CONTENTS Accountant's Report 1 Financial Statements Balance Sheet 2 Statement of Revenues and Expenses and Changes in Fund Balances 3 Statement of Cash
More informationTexas State Affordable Housing Corporation
Aguila Oaks 3270 Nacogdoches San Antonio, TX 78217 Owner: San Antonio Low Income Housing, LLC Date Built: 1982 Mgmt Company: Cesar Chavez Foundation Property Manager: Rocio Marquez Inspection Date & Time:
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 informationPATTON RIDGE HOMES CORPORATION. Financial Statements and Supplementary Information with Independent Auditors' Report
Financial Statements and Supplementary Information with Independent Auditors' Report For the Years Ended December 31, 2014 and 2013 Board of Directors Patton Ridge Homes Corporation Montgomery Village,
More informationSINKING FUND PLAN UPDATE
SINKING FUND PLAN UPDATE RIVERVIEW APARTMENTS 10 Broughton Street Canterbury NSW 2193 Strata Plan 50834 Report details Inspection date: 19/10/2016 Inspector: Marco Camps NEW SOUTH WALES QUEENSLAND VICTORIA
More information2016 Bond Referenda. QUESTION: Shall Arlington County contract a debt and issue its general obligation
2016 Bond Referenda 1. Metro and Transportation bonds in the maximum principal amount of $58,785,000 to finance, together with other available funds, the cost of various capital projects for the Washington
More informationDear Condominium Unit Owner:
ROWAYTON WOODS CONDOMINIUM ASSOCIATION, INC. C/O WESTFORD REAL ESTATE MANAGEMENT, LLC 50 Founders Plaza, Suite 207, East Hartford, CT 06108 Tel: 860-528-2885 Fax: 860-528-2989 www.westfordmgt.com To: Rowayton
More informationRiver's Edge. Community Development District. Adopted Budget Fiscal Year 2017
River's Edge Adopted Budget Fiscal Year 2017 August 17, 2016 River's Edge TABLE OF CONTENTS General Fund Summary of Revenues and Expenses Page 1-2 Narrative Page 3-11 Debt Service Fund Bond Series 2008A
More informationCONTENTS 1.0 INTRODUCTION EXECUTIVE SUMMARY... 2
CONTENTS 1.0 INTRODUCTION... 1 2.0 EXECUTIVE SUMMARY... 2 3.0 PURPOSE & SCOPE... 3 3.1 PURPOSE... 3 3.2 SCOPE... 3 3.3 SOURCES OF INFORMATION... 4 4.0 DESCRIPTION... 6 5.0 OBSERVATIONS... 6 6.0 RESERVE
More informationDUNN LORING VILLAGE SEQUOIA MANAGEMENT COMPANY. Craig Courtney Property Manager. Vienna, Virginia. Property Management: Consultant:
Replacement Reserve Study DUNN LORING VILLAGE RSTUDY+ REPLACEMENT RESERVE STUDY DUNN LORING VILLAGE Vienna, Virginia Property Management: SEQUOIA MANAGEMENT COMPANY Craig Courtney Property Manager 13998
More informationDAYBREAK COMMUNITY ASSOCIATION 2010 BUDGET. Capital Consultants Management Corporation
DAYBREAK COMMUNITY ASSOCIATION 2010 BUDGET Capital Consultants Management Corporation DAYBREAK COMMUNITY ASSOCIATION First home was built and closed in 2004. Currently there are 2,100 homes closed in Daybreak.
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 informationGARDEN HOMES AT CHARBONNEAU GREEN TOWNHOME ASSOCIATION MAINTENANCE PLAN LEVEL I: FULL RESERVE STUDY FUNDING ANALYSIS 2012
GARDEN HOMES AT CHARBONNEAU GREEN TOWNHOME ASSOCIATION MAINTENANCE PLAN LEVEL I: FULL RESERVE STUDY FUNDING ANALYSIS 2012 www.schwindtco.com (503)227-1165 Page 1 of 49 GARDEN HOMES AT CHARBONNEAU GREEN
More informationPUBLIC WORKS DEPARTMENT FY16 BUDGET
PUBLIC WORKS DEPARTMENT FY16 BUDGET Respectfully submitted by: Joseph Bettis Jr., Director of Public Works PUBLIC WORKS DEPARTMENT 18 SEPARATE BUDGETS REGISTRY OF DEEDS PARKING TICKET DEPARTMENT TOWN HALL
More informationReserve Fund Study My Condominium Plan
Reserve Fund Study My Condominium Plan 12 3456 Number of Units 36 Number of Buildings 1 Building Construction 21 Contact Ima Happy Position(s) President Contact Phone 43.555.4321 Report Date August 8,
More informationBOCA RIO BEACH HOMEOWNERS ASSOCIATION FINANCIAL STATEMENTS FOR THE YEAR ENDED DECEMBER 31, 2009 TABLE OF CONTENTS. Accountant's Report 1
FINANCIAL STATEMENTS FOR THE YEAR ENDED TABLE OF CONTENTS Accountant's Report 1 Financial Statements Balance Sheet 2 Statement of Revenues and Expenses and Changes in Fund Balances 3 Statement of Cash
More informationParkwood Village Homeowner s Association (PVHA) Approved 2019 Budget
Parkwood Village Homeowner s Association (PVHA) Approved 2019 Budget Introduction The 2019 Budget was prepared by Coal Morton and reviewed by the Board of Directors. The Budget covers maintenance, services
More informationPROFESSIONAL RESERVE STUDY
PROFESSIONAL RESERVE STUDY Tamarack Village 10701 to 10798-221 st Lane NE, Redmond, WA 98053 For: Tamrack Village Homeowners Association c/o Jason Kozleski Board President 10790-221 st Lane NE Redmond,
More informationKENDALL BREEZE HOMEOWNERS' ASSOCIATION, INC. FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION DECEMBER 31, 2015
KENDALL BREEZE HOMEOWNERS' ASSOCIATION, INC. FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION DECEMBER 31, 2015 C O N T E N T S Page INDEPENDENT AUDITORS REPORT.. 1 FINANCIAL STATEMENTS Balance Sheet..........
More 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 informationParkwood Village Homeowner s Association 2014 Budget Approved November 14, 2013
Parkwood Village Homeowner s Association 2014 Budget Approved November 14, 2013 Introduction The 2014 Budget was prepared by Coal Morton and reviewed by the Board of Directors. The Budget was designed
More informationNBRC PROPERTY OWNERS ASSOCIATION, INC. DBA RIVER CHASE PROPERTY OWNERS ASSOCIATION, INC. FINANCIAL STATEMENTS AND REQUIRED SUPPLEMENTARY INFORMATION
NBRC PROPERTY OWNERS ASSOCIATION, INC. DBA RIVER CHASE PROPERTY OWNERS ASSOCIATION, INC. FINANCIAL STATEMENTS AND REQUIRED SUPPLEMENTARY INFORMATION FOR THE YEAR ENDED DECEMBER 31, 2014 TABLE OF CONTENTS
More informationGLEN OAKS VILLAGE OWNERS, INC BUDGET
REVENUE: 5001 Shareholders 15,344,460 5022 Special Assessment (NYC Abatement) 853,690 5022 Special Assessment (NYS STAR) 503,958 Total SH Maintenance Revenue 16,702,108 5007 Rent Income-GOVO FMA 12,000
More informationMAINTENANCE GUIDE STRATHMORE COURT HOMEOWNERS ASSOCIATION, INC MAINTENANCE GUIDELINES
MAINTENANCE GUIDE STRATHMORE COURT HOMEOWNERS ASSOCIATION, INC MAINTENANCE GUIDELINES The following is a summary of the Association s responsibilities with regard to maintenance of the common area. 1.
More informationSIXTY SIXTY CONDOMINIUM ASSOCIATION, INC. Financial Statements. For the year ended December 31, 2014
Financial Statements For the year ended December 31, 2014 Sharma & Associates, Inc. Vishnu Sharma, Certified Public Accountant 4901 NW 17 th Way, Suite 305 Fort Lauderdale, FL 33309 T: (954)284-3080 F:
More information$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ As Introduced Annual Budget FY 2017
General Fund - Governmental Fund Income 4010 Local Sources 4100 Real Estate Taxes 4152 Admission & Amusement Tax 4153 Hotel Tax 4159 Operating Property Tax 4120 Penalties & Interest 4221 Liquor License
More information