Chelwood Hills Homeowners Association 2016 Budget Approved at Annual Meeting on January 9, 2016

Size: px
Start display at page:

Download "Chelwood Hills Homeowners Association 2016 Budget Approved at Annual Meeting on January 9, 2016"

Transcription

1 DUES PAYING HOMEOWNERS 2016 Budget Approved at Annual Meeting on January 9, 2016 January February March April May June July August September October November December TOTAL Total Number of Dues Payments REVENUE HOA $600/Year/Owner $15,000 $15,000 Bank Interest $30 $30 $30 $30 $30 $30 $30 $30 $30 $30 $30 $30 $360 Total Revenue $30 $30 $15,030 $30 $30 $30 $30 $30 $30 $30 $30 $30 $15,360 OPERATING EXPENSES Insurance $320 $960 $1,280 Professional Fees $400 $400 $800 Misc Office Expenses $60 $40 $100 Postage $60 $60 PO Box Rental $65 $65 $130 Gate-It (Maintenance) $167 $133 $300 $600 Century Link (Phone for Gate) $60 $60 $60 $60 $60 $60 $60 $61 $61 $61 $61 $61 $725 PNM (Electricity for Gate) $29 $29 $29 $29 $29 $29 $29 $29 $29 $29 $30 $30 $350 Landscaping/grounds $325 $425 $425 $425 $425 $425 $425 $425 $425 $425 $425 $425 $5,000 ABC WUA (Water) $30 $30 $30 $40 $40 $60 $60 $60 $60 $50 $30 $30 $520 Government Regulation Expense $50 $50 Misc Maintenance & Repairs $100 $100 $100 $300 Total Operating Expenses $931 $664 $994 $1,579 $787 $674 $974 $615 $875 $630 $646 $546 $9,915 MAJOR EXPENSE ITEMS Major Road Maintenance* $8,000 $8,000 Total Major Expense Items $0 $0 $0 $0 $8,000 $0 $0 $0 $0 $0 $0 $0 $8,000 Total Expenses $931 $664 $994 $1,579 $8,787 $674 $974 $615 $875 $630 $646 $546 $17,915 BANK ACCOUNTS - SLFCU** Balance at Beginning of Month $63,602 $62,701 $62,067 $76,103 $74,554 $65,797 $65,153 $64,209 $63,624 $62,779 $62,179 $61,563 Net Increase (Decrease) ($901) ($634) $14,036 ($1,549) ($8,757) ($644) ($944) ($585) ($845) ($600) ($616) ($516) ($2,555) Ending Bank Balance $62,701 $62,067 $76,103 $74,554 $65,797 $65,153 $64,209 $63,624 $62,779 $62,179 $61,563 $61,047 *Major Road Maintenance Includes Filling Cracks and Sealing Surface. **Balances include the sum of Checking, Savings, & Money Market Accounts, all at SLFCU CH HOA Approved Budget.xlsx 1/9/2016 1:54 PM

2 2015 FINANCIAL REPORT Prepared January 3, 2016 By Gary Snow, Treasurer I was chosen as Treasurer of the at the special meeting of the members on April 27, Prior to this date, the original builder, Patrick Strosnider, was responsible for keeping the books. I have submitted annual reports at the end of each year starting with the year I am submitting this 2015 report today so that the members of the HOA will be able to review it prior to our annual meeting, which is scheduled for Saturday, January 9, at 10:30 AM. At that meeting, I will be happy to answer any questions about this report. The following documents are appended for your perusal: Table I. Summary of Dues Received ( ) Table II. Operating Expenses By YEAR ( ) Table III. Cash Flow By YEAR ( ) Table IV Cash Flow By MONTH Table V. Suggested 2016 Budget Sandia Laboratory Federal Credit Union Statement dated December 31, 2015 DISCUSSION OF DATA Summary of Dues Received (Table I). In this table, dues payments by homeowners are organized according to the year for which the payments became due, regardless of when they were actually received or deposited into the HOA bank account. Dues payments were prorated for the year in which the homeowners closed on their homes. Initially dues were set at $900 per year per homeowner, and they remained at $900 until 2014 when they were reduced to $600 per year per homeowner. All homeowners are now up-to-date on their HOA dues payments through the year Operating Expenses By YEAR (Table II). Actual operating expenses for the last four years are shown in this table. Cash Flow By YEAR & Cash Flow By MONTH (Tables III & IV). Inflow and outflow from the HOA bank accounts are documented. HOA Dues Collected are organized according to when the dues were actually deposited into the HOA bank account regardless of when they became due. (For example, some of the dues received and recorded in 2013 were actually for 2012.) Payments for expenses are organized according to the date a check was actually written rather than when a check cleared, although in 2014 and 2015 all checks cleared in the same year that they were written. Page 1 of 3

3 Bank Accounts. Since May 2014, the HOA funds have been held at Sandia Laboratory Federal Credit Union (SLFCU). Prior to this they were held at Washington Federal Bank in a checking account and a savings account. Bank Charges occurred in 2012 and 2013 (Table III) when the HOA C C A W F ause, on that account, the bank charged a penalty when Patrick Strosnider wrote more than 6 checks in a one-month period. The HOA has three accounts at SLFCU: A checking account, a money market account, and a savings account. The checking account at SLFCU allows free unlimited check writing as long as the balance remains above $1,000. Currently the regular monthly bills are paid from the checking account through BILL PAY. Most of the HOA funds are held in the money market account, which currently pays 0.50% interest. The balances in the SLFCU accounts, as of December 31, 2015, are shown in the attached statement. The sum of the balances in the checking, savings, and money market accounts ($63,601.82) is equal to the E B B shown in Table III and Table IV. SUGGESTED BUDGET for 2016 (Table V) Based on the following discussion of homeowner Dues, operating expenses, and major expenditures, I have prepared the un-official budget shown in Table V. This is solely my own suggested budget any input from others. It is only presented here as a starting point for discussion. A 2016 budget proposal will be presented for formal approval at the annual meeting. Homeowner Dues. In 2014 our dues were lowered from $900 to $600 per year. They were kept at $600 per year in 2015, and I am suggesting that they remain at $600 in At $600 per year per lot, homeowner dues would bring in $15,000. Insurance. In 2015 we paid $916 for a policy that includes liability & property insurance plus D&O insurance, and we paid $320 for a Fidelity Bond (Dishonesty Bond) to protect the homeowners against loss of funds due to theft and fraud. We spent a total of $1,236 for insurance. I am guessing that we will spend $1,280 for insurance in Professional Fees. This item includes prospective fees charged by lawyers and other professionals. For example, the $988 entry in 2013 was for our lawyer to make changes to the CC&Rs. It is particularly difficult to budget for this item, but I have included $800 in the proposed 2016 budget. PO Box Rental. Prior to 2013, there was no charge for Post Office Box Rental because, when Patrick was in charge of finances, he used his business PO Box for HOA affairs. When the HOA took over in 2013, a PO Box was rented at $118 per year. In 2014 the fee went up to $122, and in 2015 it was $124. I am suggesting $130 for the 2016 budget. Gate-It. This is the company that maintains the automobile gate and the DoorKing (DKS) entry system at the gate. Prior to 2013, they billed us $ per year for the DKS internet server modem subscription fee, $300 per year for bi-annual equipment preventive maintenance, $900 per year for monthly maintenance of the software, and quite possibly additional amounts for emergency repair and maintenance. In January of 2013, I took over the software maintenance Page 2 of 3

4 from Gate-It and this has eliminated the $900 charge. Also, we were not billed the $300 for biannual equipment preventive maintenance in 2013, 2014, and In 2015 we have been billed a total of $ This included $ for the DKS internet server subscription and $ for emergency repairs, which included a new radio receiver in the gate entry system. I am optimistically suggesting a budget of $600 for Century Link. Telephone service at the entrance gate is necessary for communication with the gate. This communication occurs when someone calls a home from the gate requesting to be I hed between the modem inside the gate entry system and a personal computer to allow reprogramming of the entry system. We are currently paying about $59 per month for telephone service. Incidentally Century Link charges could be reduced by about $125 per year if long distance phone numbers were eliminated. (Currently there are seven residents who have a long distance number in the gate software.) I am estimating that telephone services for 2016 will be about $725. Red Shovel. As shown in Table II, our largest operating expense is for Landscaping/Grounds Maintenance. The monthly maintenance fee charged by Red Shovel is $ ($2,894/year) and has remained at this amount for three years, except for a slight increase in income taxes. They charge extra for some special requests. For example, in 2012 and 2013 two rather large additional payments were made for one-time expenses for weeding vacant lots and for replacing some of the plantings near the Chelwood Hills entrance. I am estimating that expenditures in 2016 for landscape maintenance will be $3,200. PNM. We are currently paying $335 per year for electricity. This covers power for the street lighting as well as the gate and watering controls. I have suggested we budget $350 for ABCWUA. There was a big increase in the cost of water this year. In addition, we used a lot more water than in previous years. We have discussed the idea of xeriscaping the lawn area, which would reduce our water consumption. Based on this possibility, I am estimating that we will pay approximately $520 for water in I an optimistic number. Contingency Items. So far we have incurred no major expenses for long-term maintenance, repair, and replacement of HOA assets. However, we are maintaining a fund for such contingencies. For example, one significant item is road maintenance. Several cracks have appeared in our streets. To prevent deterioration of the road, these cracks should be repaired by filling them with melted asphalt and a seal coat should be applied to the entire road surface. I am estimating that this repair will cost $8,000, and I believe this work should be done in If we xeriscape the lawn area near the gate, that will cost upwards of $4,000. What other contingency items need to be included in the budget? This should be a topic for discussion at our annual meeting. Page 3 of 3

5 Table I. Summary of Dues Received Homeowner Total Lot 01 - Soto Lot 02 - Atencio Lot 03 - Vigil Lot 04 - Ohmberger , Lot 05 - Risan , Lot 06 - Wood Lot 07 - Wolf Lot 08 - Chavez/Schultz , Lot 09 - Marie , Lot 10 - Stein , Lot 11 - Hohimer , Lot 12 - Scurlock-Garcia Lot 13 - Driggers Lot 14 - Perez , Lot 15 - Watt Lot 16 - Merewether , Lot 17 - Ruscetti , Lot 18 - Karas , Lot 19 - Ireland , Lot 20 - Snow , Lot 21 - Fine , Lot 22 - Whitaker , Lot 23 - Hollingsworth , Lot 24 - Isparza/Goldberg , Lot 25 - Smith , TOTAL DUES RECEIVED , , , , , , , , , CH HOA Dues Received Summary.xlsx 1/3/2016 6:07 PM

6 Table II. Operating Expenses By YEAR 2012* Insurance $ $ $1, $1, Professional Fees $ Bank Charges $24.00 $75.00 Office Expenses $39.16 $ $13.18 Postage $44.00 $92.00 PO Box Rental $ $ $ Gate-It (Maintenance & Control) $1, $ $ $ Century Link (Phone for Gate) $ $ $ $ PNM (Electricity) $ $ $ $ Landscaping/Grounds $3, $3, $2, $2, ABC WUA (Water) $ $ $ $ Government Regulation Expense $41.02 $35.36 $10.51 Miscellaneous Maintenance & Repairs $ $ Gate Transmitter Purchases $ TOTAL EXPENSES $7, $8, $6, $6, *Total for 2012 does not include payment of $ paid in 2012 to reimburse Strosnider for 2011 Utilities. However, it does include $ paid by Strosnider in 2012 for 2012 utilities which were not reimbursed by the HOA CH HOA Operating Expenses By YEAR.xlsx 1/3/2016 6:07 PM

7 Table III. Cash Flow By YEAR DUES PAYING HOMEOWNERS No. of Dues Payments - For Current Year No. of Dues Payments - For Prior Years Total Number of Payments Received REVENUE Dues Collected* $9, $11, $12, $13, $12, $15, $10, $12, Gate Transmitter Sales $ $ Bank Interest $ $ $ $ $88.64 $86.20 $ $ Total Revenue $0.00 $9, $11, $13, $13, $12, $15, $10, $13, EXPENSES Insurance $ $ $ $ $1, $1, Professional Fees $ Bank Charges $24.00 $75.00 Office Expenses $13.70 $39.16 $ $13.18 Postage $44.00 $92.00 PO Box Rental $ $ $ Gate-It (Maintenance) ** ** $1, $ $ $ Century Link (Phone for Gate) ** ** $ $ $ $ PNM (Electricity for Gate & Lights) ** ** $ $ $ $ Landscaping/grounds $2, $3, $3, $2, $2, ABC WUA (Water) ** ** $ $ $ $ Government Regulation Expense $41.02 $35.36 $10.51 Other Maintenance & Repairs $ $ Gate Transmitters Purchases $ Paid to Chelwood Hills, LLC, for 2010 & 2011 Expenses*** $1, $1, $ Total Expenses $0.00 $0.00 $0.00 $2, $4, $8, $8, $6, $6, BANK ACCOUNTS Balance at Beginning of Year $0.00 $0.00 $9, $20, $31, $40, $45, $53, $57, Net increase(decrease) $0.00 $9, $11, $10, $9, $4, $7, $3, $6, Adjustment for Uncleared Checks $ ($203.30) Ending Bank Balance $0.00 $9, $20, $31, $40, $45, $53, $57, $63, * Dues Collected are shown in year they were deposited into HOA account, not for the year they became due. ** For 2010 & 2011 utilities were initially paid by the LLC, but the LLC was reimbursed by the HOA. ***These amounts were paid to the LLC by the HOA to reimburse the LLC for expenses in 2010 & CH HOA Cash Flow By YEAR.xlsx 1/3/2016 6:08 PM

8 Table IV Cash Flow By MONTH January February March April May June July August September October November December TOTAL DUES PAYING HOMEOWNERS No. of Dues Payers - Current Year No. of Dues Payers - Prior Years 0 Total Number of Dues Payments REVENUE HOA Dues Collected $1, $1, $6, $1, $ $ $80.85 $12, Gate Transmitter Sales $26.00 $26.00 $ $26.00 $52.00 $30.00 $ Bank Interest $23.31 $21.49 $25.51 $25.69 $26.61 $25.82 $26.29 $26.49 $25.86 $26.63 $25.08 $25.98 $ Total Revenue $1, $1, $6, $1, $26.61 $ $52.29 $1, $51.86 $26.63 $ $55.98 $13, EXPENSES Insurance $ $ $1, Professional Fees $0.00 Bank Charges $0.00 Miscellaneous Office Expenses $0.00 Postage $0.00 PO Box Rental $61.00 $63.00 $ Gate-It (Maintenance) $ $ $ Century Link (Phone for Gate) $56.93 $58.00 $57.84 $57.73 $57.48 $57.84 $58.00 $59.78 $59.77 $59.85 $59.54 $59.81 $ PNM (Electricity for Gate) $27.96 $31.69 $32.00 $24.07 $26.31 $24.55 $27.41 $27.11 $27.93 $28.09 $27.73 $30.93 $ Red Shovel (Grounds Maintenance) $ $ $ $ $ $ $ $ $ $ $ $ $2, ABC WUA (Water) $20.17 $16.51 $25.00 $8.02 $23.83 $34.81 $34.81 $65.93 $98.29 $84.80 $82.55 $82.55 $ Government Regulation Expense $10.51 $10.51 Other Maintenance & Repairs $0.00 Gate Transmitter Purchases $0.00 Total Expenses $ $ $ $1, $ $ $ $ $ $ $ $ $6, BANK ACCOUNTS - SLFCU Balance at Beginning of Month $57, $57, $58, $65, $65, $64, $65, $64, $65, $64, $64, $63, Net Increase(Decrease) $ $1, $6, ($81.88) ($321.76) $ ($875.15) $ ($375.30) ($450.28) ($253.06) ($358.48) $6, Ending Bank Balance $57, $58, $65, $65, $64, $65, $64, $65, $64, $64, $63, $63, CH HOA CASH FLOW By MONTH.xlsx 1/3/2016 6:09 PM

9 Table V. Suggested 2016 Budget January February March April May June July August September October November December TOTAL DUES PAYING HOMEOWNERS Total Number of Dues Payments REVENUE HOA $600/Year/Owner $15,000 $15,000 Bank Interest $30 $30 $30 $30 $30 $30 $30 $30 $30 $30 $30 $30 $360 Total Revenue $30 $30 $15,030 $30 $30 $30 $30 $30 $30 $30 $30 $30 $15,360 OPERATING EXPENSES Insurance $320 $960 $1,280 Professional Fees $400 $400 $800 Misc Office Expenses $60 $40 $100 Postage $60 $60 PO Box Rental $65 $65 $130 Gate-It (Maintenance) $167 $133 $300 $600 Century Link (Phone for Gate) $60 $60 $60 $60 $60 $60 $60 $61 $61 $61 $61 $61 $725 PNM (Electricity for Gate) $29 $29 $29 $29 $29 $29 $29 $29 $29 $29 $30 $30 $350 Landscaping/grounds $260 $260 $260 $260 $270 $270 $270 $270 $270 $270 $270 $270 $3,200 ABC WUA (Water) $30 $30 $30 $40 $40 $60 $60 $60 $60 $50 $30 $30 $520 Government Regulation Expense $50 $50 Misc Maintenance & Repairs $100 $100 $100 $300 Total Operating Expenses $866 $499 $829 $1,414 $632 $519 $819 $460 $720 $475 $491 $391 $8,115 MAJOR EXPENSE ITEMS Major Road Maintenance* $8,000 $8,000 Replace Lawn with Xeriscape $4,000 $4,000 Total Major Expense Items $0 $0 $0 $0 $4,000 $0 $8,000 $0 $0 $0 $0 $0 $12,000 Total Expenses $866 $499 $829 $1,414 $4,632 $519 $8,819 $460 $720 $475 $491 $391 $20,115 BANK ACCOUNTS - SLFCU** Balance at Beginning of Month $63,602 $62,766 $62,297 $76,498 $75,114 $70,512 $70,023 $61,234 $60,804 $60,114 $59,669 $59,208 Net Increase (Decrease) ($836) ($469) $14,201 ($1,384) ($4,602) ($489) ($8,789) ($430) ($690) ($445) ($461) ($361) ($4,755) Ending Bank Balance $62,766 $62,297 $76,498 $75,114 $70,512 $70,023 $61,234 $60,804 $60,114 $59,669 $59,208 $58,847 *Major Road Maintenance Includes Filling Cracks and Sealing Surface. **Balances include the sum of Checking, Savings, & Money Market Accounts, all at SLFCU CH HOA Suggested 2016 Budget.xlsx 1/3/2016 6:10 PM

10

11

12

13

The financial reports included in your board packet represent IHLS Financial Activities through July 31, 2018.

The financial reports included in your board packet represent IHLS Financial Activities through July 31, 2018. Attachment 5.1 To: From: Date: RE: IHLS Board of Directors Adrienne L. Elam August 28, 2018 IHLS Financial Reports as of July 31, 2018 FY2017-18 System Area & Per Capita Grant (SAPG) Status As of July

More information

Financial Review. No member of the Board of Directors has reported accepting any gifts or incentive from any vendor contracted by the association.

Financial Review. No member of the Board of Directors has reported accepting any gifts or incentive from any vendor contracted by the association. Financial Review In accordance with NRS 116.31083, the financial statements for La Jolla Classic HOA for the month ending March 31st, 2015 have been provided to the Board of Directors by Mesa Management,

More information

Summary of Main Checking Account

Summary of Main Checking Account December 31, 2014 Summary of Main Checking Account Cash In Cash Out Net Change Prior Month Current Pre-Paid Sub Total Current Pre-Paid Sub Total Current Pre-Paid Total Year October 34,667.52 20,265.00

More information

Illinois Heartland Library System Statement of Revenues and Expenditures Fund #10 - General Fund. YTD Budget (07/01/ /31/2019)

Illinois Heartland Library System Statement of Revenues and Expenditures Fund #10 - General Fund. YTD Budget (07/01/ /31/2019) Fund #10 - General Fund Attachment 5.1 - IHLS Percentage b State Grants 549,978.11 1,209,700.32 2,550,525.21 (1,340,824.89) 3,400,700.32 (2,191,000.00) (64.43)% 3,400,700.32 Fees for Services and Materials

More information

Association Financials

Association Financials Association Financials Understanding Your Association Financial Reports Your Condomimum Homeowner Association Table of Contents 1. Balance Sheet 2. Income Expense Statement 3. Cash Disbursements 4. Receivable

More information

Fairway Estates Community Association. Treasurers Report. October 10, 2018 Covering month ending September 2018

Fairway Estates Community Association. Treasurers Report. October 10, 2018 Covering month ending September 2018 Fairway Estates Community Association Treasurers Report October 10, 2018 Covering month ending September 2018 $40 was deposited in annual dues, bringing the YTD total to $14,120. Our goal for the year

More information

The Talking Farm Treasurer's Report and Financial Statements (for internal use only) June 30, 2016

The Talking Farm Treasurer's Report and Financial Statements (for internal use only) June 30, 2016 Treasurer's Report and Financial Statements (for internal use only) June 30, 2016 Table of Contents: Treasurer's Report 1 Page: Financial Statements: Statements of Financial Position 2 Statements of Activities

More information

Fairway Estates Community Association. Treasurers Report. November 14, 2018 Covering month ending October 2018

Fairway Estates Community Association. Treasurers Report. November 14, 2018 Covering month ending October 2018 Fairway Estates Community Association Treasurers Report November 14, 2018 Covering month ending October 2018 $40 was deposited in annual dues, bringing the YTD total to $14,160. Our goal for the year is

More information

July 12, IHLS Finance Committee IHLS Board of Directors. Adrienne L. Elam. Subject: IHLS Financial Reports as of June 30, 2017

July 12, IHLS Finance Committee IHLS Board of Directors. Adrienne L. Elam. Subject: IHLS Financial Reports as of June 30, 2017 Attachment 7.1 Date: July 12, 2017 To: IHLS Finance Committee IHLS Board of Directors From: Adrienne L. Elam Subject: IHLS Financial Reports as of June 30, 2017 The financial reports included represent

More information

Working budget 2019 for Assembly review

Working budget 2019 for Assembly review INCOME: Contributions: 1 Collections 4,000.00 3,584.09 3,600.00 3,724.09 3,000.00 3,266.94 7th Tradition, silent auction Increase for 2019 seems likely proceeds, donation can given YTD figure. amounts

More information

Date: June 14, IHLS Finance Committee IHLS Board of Directors. Adrienne L. Elam. Subject: IHLS Financial Reports as of May 31, 2017

Date: June 14, IHLS Finance Committee IHLS Board of Directors. Adrienne L. Elam. Subject: IHLS Financial Reports as of May 31, 2017 Attachment 5.1 Date: June 14, 2017 To: From: IHLS Finance Committee IHLS Board of Directors Adrienne L. Elam Subject: IHLS Financial Reports as of May 31, 2017 The financial reports included represent

More information

RESOLUTION NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE CORKSCREW FARMS COMMUNITY DEVELOPMENT DISTRICT:

RESOLUTION NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE CORKSCREW FARMS COMMUNITY DEVELOPMENT DISTRICT: RESOLUTION 2017-08 A RESOLUTION OF THE BOARD OF SUPERVISORS OF THE CORKSCREW FARMS COMMUNITY DEVELOPMENT DISTRICT APPROVING PROPOSED BUDGET(S) FOR FISCAL YEAR 2017/2018 AND SETTING A PUBLIC HEARING THEREON

More information

Illinois Heartland Library System Statement of Revenues and Expenditures Fund #10 - General Fund. YTD Budget (07/01/ /31/2017)

Illinois Heartland Library System Statement of Revenues and Expenditures Fund #10 - General Fund. YTD Budget (07/01/ /31/2017) Fund #10 - General Fund Attachment 6.1 State Grants 0.00 280,369.12 (280,369.12) 3,364,429.41 (100.00)% 1,989,670.98 Fees for Services and Materials 0.00 0.00 0.00 0.00 0.00% 2,674.45 Investment Income

More information

CAPTAIN S KEY DEPENDENT DISTRICT PALM BEACH COUNTY REGULAR BOARD MEETING MAY 8, :00 P.M.

CAPTAIN S KEY DEPENDENT DISTRICT PALM BEACH COUNTY REGULAR BOARD MEETING MAY 8, :00 P.M. CAPTAIN S KEY DEPENDENT DISTRICT PALM BEACH COUNTY REGULAR BOARD MEETING MAY 8, 2018 6:00 P.M. Special District Services, Inc. The Oaks Center 2501A Burns Road Palm Beach Gardens, FL 33410 www.captainskeydd.org

More information

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 4

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 4 2018 SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 4 IV. GENERAL FUND 001 DESCRIPTIONS... 6 V. DEBT SERVICE FUNDS... 9

More information

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2016 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET FUND

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2016 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET FUND 2017 SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2016 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET FUND 001... 3 IV. GENERAL FUND 001 DESCRIPTIONS... 4 V. DEBT SERVICE FUND...

More information

CEDAR CREST MUTUAL DOMESTIC WATER CONSUMERS & SEWAGE WORKS ASSOCIATION. December 31, 2016

CEDAR CREST MUTUAL DOMESTIC WATER CONSUMERS & SEWAGE WORKS ASSOCIATION. December 31, 2016 CEDAR CREST MUTUAL DOMESTIC WATER CONSUMERS Table of Contents Page Official Roster i Independent Accountants Report on Applying Agreed Upon Procedures 1 Schedule of Revenues and Expenditures Budget and

More information

Independent Accountant's Compilation Report

Independent Accountant's Compilation Report MILLER, BRUSSELL, EBBEN AND GLAESKE LLC CERTIFIED PUBLIC ACCOUNTANTS POST OFFICE BOX 585 PORTAGE, WISCONSIN 53901 Independent Accountant's Compilation Report Saddle Ridge Association Ltd A Wisconsin Homeowners

More information

Department Mission: Mandated Services: Department Overview:

Department Mission: Mandated Services: Department Overview: Department: Treasurer FY 2019 Proposed Budget Department Mission: Our mission is to provide financial stewardship for Klamath County by safeguarding financial resources while maximizing investment return

More information

Effective Gross Revenue 3,335,005 3,130,591 3,320,552 3,338,276 3,467,475 3,606,962 3,509,653 3,981,103 3,984,065 4,147,197 4,300,790

Effective Gross Revenue 3,335,005 3,130,591 3,320,552 3,338,276 3,467,475 3,606,962 3,509,653 3,981,103 3,984,065 4,147,197 4,300,790 Schedule Of Prospective Cash Flow In Inflated Dollars for the Fiscal Year Beginning 1/1/2011 Potential Gross Revenue Base Rental Revenue $3,331,625 $3,318,220 $3,275,648 $3,270,394 $3,368,740 $3,482,312

More information

SCHOOLING FOR LIFE FOUNDATION FINANCIAL STATEMENT FOR THE MONTH OF

SCHOOLING FOR LIFE FOUNDATION FINANCIAL STATEMENT FOR THE MONTH OF SCHOOLING FOR LIFE FOUNDATION FINANCIAL STATEMENT FOR THE MONTH OF MAY 2014 TO JUNE 2015 SCHOOLING FOR LIFE FOUNDATION CONTENTS: PAGE GENERAL INFORMATION 3 REPORT ON THE ACCOUNT DEPT. 4 FINANCIAL STATEMENT

More information

Nov 30, 17 ASSETS Current Assets Checking/Savings Cash 1000 Operating Accounts 1001 Bank of America Operating # , Petty Cash 300.

Nov 30, 17 ASSETS Current Assets Checking/Savings Cash 1000 Operating Accounts 1001 Bank of America Operating # , Petty Cash 300. 12/08/17 Balance Sheet Accrual Basis As of November 30, 2017 Nov 30, 17 ASSETS Current Assets Checking/Savings Cash 1000 Operating Accounts 1001 Bank of America Operating #3773 98,817.95 1003 Petty Cash

More information

Villa Monterey Improvement Association 2018 Annual Audit Scottsdale, Arizona

Villa Monterey Improvement Association 2018 Annual Audit Scottsdale, Arizona 2018 Annual Audit Scottsdale, Arizona Performed By Rick Morine March 25, 2019 Arizona Revised Statute (A.R.S.) 33-1810 requires the board of directors provide for an annual audit of an association s financial

More information

MINUTES SPOA BOARD MEETING December 17, 2018

MINUTES SPOA BOARD MEETING December 17, 2018 h Open Forum 6:30 PM MINUTES SPOA BOARD MEETING December 17, 2018 There were no Open Forum Items this month. Board Meeting 7:00 PM Review and Approval of Minutes George Graham submitted the previous month

More information

City of Forest Hills Profit & Loss for the month and Fiscal Year October 2015

City of Forest Hills Profit & Loss for the month and Fiscal Year October 2015 Profit & Loss for the month and Fiscal Year Oct 15 Jul - Oct 15 Ordinary Income/Expense Income 31900- Other Taxes 31910- Franchise Taxes 6,407.61 21,517.61 Total 31900- Other Taxes 6,407.61 21,517.61 31600

More information

Num Date Name Account Paid Amount. draft 09/05/2017 City of Lebanon F 1946 RR. c /05/2017 Electric TOTAL

Num Date Name Account Paid Amount. draft 09/05/2017 City of Lebanon F 1946 RR. c /05/2017 Electric TOTAL 3:34 PM Reveres Run Home Owners Association 10/03/17 Check Detail September 2017 Num Date Name Account Paid Amount draft 09/05/2017 City of Lebanon F 1946 RR c163000502 09/05/2017 Electric -88.36 TOTAL

More information

Total Contribution Income a or 1c subtotal -1f 8 1

Total Contribution Income a or 1c subtotal -1f 8 1 Treasurer's Report Revenue Prior Year 2007 Form 990 -Pt. VIII - Revenue Revenue Current Year Budget Actual 2009 Budget Part A. Income 1. Contributions A. Meeting Grants 5500.00 9000.00 2000.00 1a or 1c

More information

Chapter Management Awards

Chapter Management Awards Chapter Management Awards Entry Form 2013 1. Chapter Name 2. Region 3. Chapter board term From: To: 4. Division Category (check one): Division 1: Large Chapter (201 or more members) Division 2: Mid-size

More information

Independent Accountant's Compilation Report

Independent Accountant's Compilation Report MILLER, BRUSSELL, EBBEN AND GLAESKE LLC CERTIFIED PUBLIC ACCOUNTANTS POST OFFICE BOX 585 PORTAGE, WISCONSIN 53901 Independent Accountant's Compilation Report Saddle Ridge Association Ltd A Wisconsin Homeowners

More information

LEDGEWOOD BEACH WATER DISTRICT Monthly Minutes August 8, 2017

LEDGEWOOD BEACH WATER DISTRICT Monthly Minutes August 8, 2017 LEDGEWOOD BEACH WATER DISTRICT Monthly Minutes August 8, 2017 The meeting was called to order at 2:13 p.m. Commissioners present were Don Pinter and Dale Hockstra. Andy Campbell represented Whidbey Water

More information

ASSETS 175, , , , , ,936, ,210, ,210, , , , (5,975.00) 330.

ASSETS 175, , , , , ,936, ,210, ,210, , , , (5,975.00) 330. Balance Sheet ASSETS Chase Bank Operations - Chase I & I Program Capital Expenditures Construction $ 175,688.99 5,845.66 7,006.03 85,790.09 Total Chase Bank 274,330.77 Texpool Operations - Texpool I &I

More information

50.03 Insurance Reimbursments 1, , ,

50.03 Insurance Reimbursments 1, , , REVENUE REPORT Page: 1 2:45 pm Dept: 10 GENERAL REVENUE DEPT. 41.01 Property taxes 390,000.00 390,000.00 0.00 0.00 0.00 390,000.00 0.0 41.02 Sales taxes 375,000.00 375,000.00 29,480.43 29,480.43 0.00 345,519.57

More information

50.03 Insurance Reimbursments 1, , ,

50.03 Insurance Reimbursments 1, , , REVENUE REPORT Page: 1 2:48 pm Dept: 10 GENERAL REVENUE DEPT. 41.01 Property taxes 390,000.00 390,000.00 285,446.86 86,726.22 0.00 104,553.14 73.2 41.02 Sales taxes 375,000.00 375,000.00 163,596.78 33,784.70

More information

Apr 30, 18 ASSETS Current Assets Checking/Savings Wells Fargo Checking 47, Contingency Fund Svngs Account 11,004.

Apr 30, 18 ASSETS Current Assets Checking/Savings Wells Fargo Checking 47, Contingency Fund Svngs Account 11,004. 11:33 AM Overlook Homes Association 05/02/18 Balance Sheet Accrual Basis As of April 30, 2018 Apr 30, 18 ASSETS Current Assets Checking/Savings 10000 Wells Fargo Checking 47,327.86 10010 Contingency Fund

More information

52, OUTSTANDING HOMEOWNER DUES EXPENDITURES & TRANSFERS DURING MONTH. Num Date Name Memo Paid Amount

52, OUTSTANDING HOMEOWNER DUES EXPENDITURES & TRANSFERS DURING MONTH. Num Date Name Memo Paid Amount NORTHEAST FINANCIAL REPORT BALANCES IN BANK ACCOUNTS AT END OF MONTH 12100 NE CADENCE BK OPERATING 19,262.42 12900 NE UTIL DEP-CAP CTY BK 1,458.08 12902 NE TAL STATE BK RESERVE 31,957.00 52,677.50 OUTSTANDING

More information

Sometimes Accountants Fail to Budget

Sometimes Accountants Fail to Budget ISSN 1940-204X Sometimes Accountants Fail to Budget Gail Hoover King Purdue University Calumet Jane Saly University of St. Thomas Budgeting is important in all organizations, but it is especially in nonprofit

More information

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 3

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 3 2018 SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 3 IV. GENERAL FUND 001 DESCRIPTIONS... 4 V. DEBT SERVICE FUNDS... 6

More information

City of Forest Hills Profit & Loss for the month and Fiscal Year May 2016

City of Forest Hills Profit & Loss for the month and Fiscal Year May 2016 Profit & Loss for the month and Fiscal Year May 16 Jul '15 - May 16 Ordinary Income/Expense Income 31900- Other Taxes 31910- Franchise Taxes 18,106.78 121,422.86 Total 31900- Other Taxes 18,106.78 121,422.86

More information

Lakeway MUD - General Fund. Balance Sheet March 31, 2014 ASSETS

Lakeway MUD - General Fund. Balance Sheet March 31, 2014 ASSETS ~. Chase Bank Operations - Chase $ 62,553.83 I & I Program 5,845.66 Capital Expenditures 7,006.03 Construction 79,700.79 Balance Sheet March 31, 2014 ASSETS Total Assets $ s, 1 77,872.65 Total Other Assets

More information

Sponsored Financial Services. How We Get Our Funds

Sponsored Financial Services. How We Get Our Funds Sponsored Financial Services How We Get Our Funds Types of Payment Methods Letter of Credit Draws Usually Federal Automatic Payments Usually Foundations and Non-Profits Periodic Billings Usually Corporations,

More information

FY18 YTD Activity by Fund Group Summary For Fiscal: Period Ending: 11/30/2017

FY18 YTD Activity by Fund Group Summary For Fiscal: Period Ending: 11/30/2017 City of Dana Point, CA FY18 by Fund Group Summary For Fiscal: 2017-2018 Period Ending: 11/30/2017 Fund: 01 - GENERAL Revenue RevenueType: 10 - Taxes & Franchises 6101 - Sec & Unsec Property Taxes 6103

More information

Clerk Hours As at 13th August 2017 the Clerk Worked 72.5 hours / Paid 76 hours. Prepared by: Dave Crimmin Page 1 of 8

Clerk Hours As at 13th August 2017 the Clerk Worked 72.5 hours / Paid 76 hours. Prepared by: Dave Crimmin Page 1 of 8 Agenda Item 2 Councillor Dispensation If there is an item on this agenda for which you have a pecuniary interest you will not be able to take part in any of the discussion or vote on a resolution. However,

More information

THE PINES CONDOMINIUM ASSOCIATION, INC. 07/31/2018 FINANCIAL STATEMENTS

THE PINES CONDOMINIUM ASSOCIATION, INC. 07/31/2018 FINANCIAL STATEMENTS THE PINES CONDO. 0719 THE PINES CONDOMINIUM ASSOCIATION, INC. FINANCIAL STATEMENTS Included Reports Copies BALANCE SHEET 1 STATEMENT OF CASH FLOW 1 STATEMENT OF OPERATIONS VARIANCE 1 THE PINES CONDOMINIUM

More information

CAPTAIN S KEY DEPENDENT DISTRICT PALM BEACH COUNTY REGULAR BOARD MEETING NOVEMBER 14, :00 P.M.

CAPTAIN S KEY DEPENDENT DISTRICT PALM BEACH COUNTY REGULAR BOARD MEETING NOVEMBER 14, :00 P.M. CAPTAIN S KEY DEPENDENT DISTRICT PALM BEACH COUNTY REGULAR BOARD MEETING NOVEMBER 14, 2017 6:00 P.M. Special District Services, Inc. The Oaks Center 2501A Burns Road Palm Beach Gardens, FL 33410 www.captainskeydd.org

More information

Lyons Cove Condominium Association, Inc.

Lyons Cove Condominium Association, Inc. Lyons Cove Condominium Association, Inc. Managed by: Argus Management of Venice, Inc. 181 Center Road Venice, FL 34285 Office: (941) 408-7413 Fax: (941) 408-7419 association manager: Kathambi Jones Email:

More information

Lakeway MUD - General Fund Balance Sheet March 31, 2012 ASSETS 167, , , , ,737.62

Lakeway MUD - General Fund Balance Sheet March 31, 2012 ASSETS 167, , , , ,737.62 Lakeway MUD - General Fund Balance Sheet March 31, 2012 L G : ltjlll 0 V U f:. lr tj- 7 f {' F J""'j-f ASSETS Chase Bank Operations - Chase $ I & I Program Capital Expenditures Construction 167,162.18

More information

12:45 PM Phoenix Bioinformatics Corporation. 03/27/15 Statement of Financial Income and Expense Accrual Basis January through December 2014

12:45 PM Phoenix Bioinformatics Corporation. 03/27/15 Statement of Financial Income and Expense Accrual Basis January through December 2014 12:45 PM Phoenix Bioinformatics Corporation 03/27/15 Statement of Financial Income and Expense Jan - Dec 14 Ordinary Income/Expense Income 43400 Direct Public Support 980.00 45000 Investments 1.12 46400

More information

Fiscal Year Budget

Fiscal Year Budget 2017-18 Fiscal Year September 2017 Florida High School Athletic Association, Inc. 2017-18 Fiscal Year 2017-18 Estimated Revenue $5,620,630 Officials Fees 8% $450,600 Dues & Fees, 4% Service Fees $246,100

More information

Using the Budget Features in Quicken 2008

Using the Budget Features in Quicken 2008 Using the Budget Features in Quicken 2008 Quicken budgets can be used to summarize expected income and expenses for planning purposes. The budget can later be used in comparisons to actual income and expenses

More information

Total Rental Revenue 353, , , ,708, ,670, , ,065,155.81

Total Rental Revenue 353, , , ,708, ,670, , ,065,155.81 The Meadows (meadows) Page 1 REVENUE Rent Income Rent Revenue 375,500.00 375,249.00 251.00 0.07 2,861,791.81 2,852,686.81 9,105.00 0.32 4,357,760.81 Loss to Lease 561.00-1,887.00 2,448.00 129.73-777.00-9,870.00

More information

Fiscal Year Budget

Fiscal Year Budget Skagit Transit Burlington, Skagit County, Washington Fiscal Year 2015 Budget 2015 Budget Highlights Revenue Projections Sales Tax The tax rate which was passed in November 2008 to increase the rate to

More information

Accounts at a Glance (As at the end of JULY 2013)

Accounts at a Glance (As at the end of JULY 2013) Accounts at a Glance (As at the end of JULY 2013) 1 Sl. No Budget estimates 2013-14 Actuals upto July 2013 (Rupees in crore) % of Actuals to Budget Estimates Current 2013-14 Corresponding period of the

More information

January 5, 2016 FRIENDS OF THE COLUMBUS METROPOLITAN LIBRARY LIBRARY STORE REQUEST FOR LETTERS OF INTEREST PURPOSE

January 5, 2016 FRIENDS OF THE COLUMBUS METROPOLITAN LIBRARY LIBRARY STORE REQUEST FOR LETTERS OF INTEREST PURPOSE January 5, 2016 FRIENDS OF THE COLUMBUS METROPOLITAN LIBRARY LIBRARY STORE REQUEST FOR LETTERS OF INTEREST PURPOSE The Board of Trustees of the Friends of the Columbus Metropolitan Library (FOL), an Ohio

More information

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET... 3

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET... 3 2018 SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET... 3 IV. GENERAL FUND 001 DESCRIPTIONS... 4 Background Information The Four

More information

PORTLAND FRIENDS OF THE DHAMMA Financial Statement Narrative

PORTLAND FRIENDS OF THE DHAMMA Financial Statement Narrative PORTLAND FRIENDS OF THE DHAMMA Financial Statement Narrative for the Six Months ending June 30, 2017 PROFIT & LOSS BUDGET VS. ACTUAL GENERAL FUND Net Income for the First Half of 2017 exceeded Budget by

More information

Just a Few Keystrokes Away

Just a Few Keystrokes Away 0 8/8/2018 Financial Literacy Just a Few Keystrokes Away 1 Table of Contents Page 0 Page 1 Page 2 Page 3 Page 4 Page 5 Page 6 Page 7 Page 8 Page 9 Page 10 Page 11 Page 12 Page 13 Page 14 Page 1518 Cover

More information

BUDGET FOR YEAR ENDING SEPTEMBER 30, 2018

BUDGET FOR YEAR ENDING SEPTEMBER 30, 2018 Ordinary Income/Expense Income 40000 FRANCHISE FEES 40140 Other Franchise Fees 6,000.00 3,300.00 3,546.87 4,509.57 3,904.82 40100 Bowie Cass Electric 29,400.00 33,360.00 14,694.20 31,090.05 35,560.33 40110

More information

Paradise Island Condominium Balance Sheet December 31, Assets Current Assets Operating Cash Total Cash Assets

Paradise Island Condominium Balance Sheet December 31, Assets Current Assets Operating Cash Total Cash Assets Balance Sheet December 3, 206 Assets Current Assets Operating Cash 230.9 Total Cash Assets 230.9 Restricted Deposits & Funded Reserves Accrued Interest on investments 795.00 Unrealized Gain/Loss 4,704.47

More information

Cat Amount Q1 Q2 Q3 Q4 YTD Diff. D AL District Allotment $3, $3, $3, $0.00

Cat Amount Q1 Q2 Q3 Q4 YTD Diff. D AL District Allotment $3, $3, $3, $0.00 2016 Budget - ANC 2B Balance Forward: (from "Ending Balance" of Previous Fiscal Year) $74,413.89 Budget Receipts Cat Amount Q1 Q2 Q3 Q4 YTD Diff D AL District Allotment $3,969.82 $3,969.82 0.00 0.00 0.00

More information

Sheet1. Total Unreserved Net Assets/Retained Earnings

Sheet1. Total Unreserved Net Assets/Retained Earnings WYSOX TOWNSHIP GENERAL FUND BUDGET Fund 01 2015 EQUITY 289.000 Unreserved Net Asset/Retained Earnings 289.990 Unreserved Retained Earnings 650303.44 Total 289.000 Unreserved Net Assets/Retained Earnings

More information

RHODE ISLAND EMPLOYER S INCOME TAX WITHHOLDING TABLES DRAFT 11/27/2018.

RHODE ISLAND EMPLOYER S INCOME TAX WITHHOLDING TABLES DRAFT 11/27/2018. 2018 RHODE ISLAND EMPLOYER S INCOME TAX WITHHOLDING TABLES www.tax.ri.gov CONTENTS Page Employer s Tax Calendar... 3 Instructions... 4-5 WITHHOLDING METHODS AND TABLES Withholding Percentage Method...

More information

October 2018 Monthly Financial Statements

October 2018 Monthly Financial Statements October 2018 Monthly Financial Statements Prepared by City Treasurer s Office 11.5.2018 CASH AND INVESTMENTS BY FUND October 31, 2018 GENERAL FUND 10-100000 CASH AND INVESTMENTS 2,148,760 10-100050 SPECIAL

More information

City of Eagleville Budget Presentation Fiscal Year 2018

City of Eagleville Budget Presentation Fiscal Year 2018 City of Eagleville Budget Presentation Fiscal Year 2018 Work Sessions: March 9, 2017: March 23, 2017: April 13, 2017: General Fund Revenue Estimates Parks & Recreation State Street Aid Revenue and Expenses

More information

Lakeland Court MHP Norton Rd Lakeland, FL 33809

Lakeland Court MHP Norton Rd Lakeland, FL 33809 23-space/units - 2 Block Homes - 2 Duplexes 75% Occupied - Annual Leases - Long Term Tenants City Water - Septic Possible 3 additional spaces can be added Seller may consider offering Seller Financing

More information

HOW TO USE THE SBDC FINANCIAL TEMPLATE

HOW TO USE THE SBDC FINANCIAL TEMPLATE HOW TO USE THE SBDC FINANCIAL TEMPLATE It is strongly suggested that, if you are not well acquainted with Financial Statements and their interrelationships, that you seek the assistance of the Small Business

More information

Town of Williamston Revenue & Expense - Detail January 31, 2019 Revenues

Town of Williamston Revenue & Expense - Detail January 31, 2019 Revenues Revenues 001 000 4000 PROPERTY TAXES - CURRENT 411,099.17 703,421.43 983,500.00 280,078.57 001 000 4010 PROPERTY TAXES - DELINQUENT 1,001.32 108,417.11 35,000.00 (73,417.11) 001 000 4030 MOTOR VEHICLE

More information

CASTLE MOUNTAIN CREEKS Profit & Loss Budget vs. Actual April Mthly Budget YTD Costs YTD Budget Annual Budget

CASTLE MOUNTAIN CREEKS Profit & Loss Budget vs. Actual April Mthly Budget YTD Costs YTD Budget Annual Budget Income 40010 Dues 33,425.93 34,398.00 187,557.19 187,965.47 211,680.00 40020 Water Bills 949.44 8,500.00 32,706.81 40,217.18 48,000.00 40030 Water Plant Replacement Fund 2,387.76 2,457.00 13,401.72 13,430.67

More information

INCOME BEFORE CONTRIBUTIONS 32,373 Net Operating Gain/(Loss) (97,940) 70, ,619 32,373 Net Total Gain/(Loss) (97,940) 71, ,306

INCOME BEFORE CONTRIBUTIONS 32,373 Net Operating Gain/(Loss) (97,940) 70, ,619 32,373 Net Total Gain/(Loss) (97,940) 71, ,306 Goodwill Industries, Inc. Comparative Income Statement Feb16 Year to Date Variance/ Variance Variance Variance/ Last Year from Budget Actual INCOME Actual from Budget Last Year (5,847) (6,678) 1,471,935

More information

Villas Homeowners AssociaIon, Inc. NE Financials August 31, 2018

Villas Homeowners AssociaIon, Inc. NE Financials August 31, 2018 Villas Homeowners AssociaIon, Inc. NE Financials 12100 NE CADENCE BK OPERATING 12,833.41 12900 NE UTIL DEP - CAP CTY BK 1,462.45 12902 NE TAL STATE BK RESERVE 27,817.11 Total Checking/Savings 42,112.97

More information

Prepared by: Dave Crimmin Page 1 of 6

Prepared by: Dave Crimmin Page 1 of 6 Agenda Item 2 Councillor Dispensation If there is an item on this agenda for which you have a pecuniary interest you will not be able to take part in any of the discussion or vote on a resolution. However,

More information

Income Statement Lakeview Accrual Basis Jun 2018

Income Statement Lakeview Accrual Basis Jun 2018 Lakeview Accrual Basis Jun 2018 Property: Lakeview Income Revenues 4010-0000 Gross Market Rent - 30,656.00 30,656.00 30,656.00 30,656.00 30,563.00 30,499.00 30,467.00 30,403.00 30,403.00 30,339.00 30,307.00

More information

(Chair) Joe Hall, Keith Gudger, Tom Manheim, Maitreya Maziarz

(Chair) Joe Hall, Keith Gudger, Tom Manheim, Maitreya Maziarz 325 Soquel Avenue Santa Cruz, CA 95062 AGENDA BOARD OF DIRECTORS Finance Committee Meeting November 20, 2018 10:30 A.M. Offices of the Corporation 1. Attendance (Chair) Joe Hall, Keith Gudger, Tom Manheim,

More information

Walnut Creek Mutual No. Sixty-Eight Comparison of 2017 Budget to 2018 Budget Per Manor per Month

Walnut Creek Mutual No. Sixty-Eight Comparison of 2017 Budget to 2018 Budget Per Manor per Month Comparison of 2017 Budget to Per Manor per Month Mutual Operations & Maintenance 2017 2018 Increase/ % $/M/M $/M/M (Decrease) Change Expenses MOD Management Fee 44.88 48.73 3.85 8.6% Building Maint. &

More information

ABOVE DERWENT PARISH COUNCIL RECONCILIATION Y/E

ABOVE DERWENT PARISH COUNCIL RECONCILIATION Y/E ABOVE DERWENT PARISH COUNCIL RECONCILIATION Y/E 31.03.2017 Community Account Balance at 01.04.2016 6,774.07 Less Payments out - 26,577.07 Add Receipts in 38,507.82 Add Unpresented Cheques 120.00 Less uncleared

More information

2017 BLAWNOX PROPOSED BUDGET

2017 BLAWNOX PROPOSED BUDGET 2017 BLAWNOX PROPOSED BUDGET GENERAL FUND Revenue 301 Real Estate Taxes 2016 YTD 2016 Projected YE 2017 Budget 301.10 RE-Current Taxes (8 mills) 554,705.30 564,792.34 578,618.12 301.12 RE-Fire Service

More information

Point Richmond Ridge Homeowners Association. Bank Statement Attachments

Point Richmond Ridge Homeowners Association. Bank Statement Attachments Point Richmond Ridge Homeowners Association Bank Statement Attachments Assets Point Richmond Ridge Homeowners Association GL Balance Sheet Standard Posted 11/30/2018 Operating Reserves Total Bank

More information

Kenneth Shelton, Assistant Superintendent, Business Services Los Angeles County Office of Education 9300 Imperial Highway Downey, CA 90242

Kenneth Shelton, Assistant Superintendent, Business Services Los Angeles County Office of Education 9300 Imperial Highway Downey, CA 90242 April 17, 2009 Kenneth Shelton, Assistant Superintendent, Business Services Los Angeles County Office of Education 9300 Imperial Highway Downey, CA 90242 Dear Assistant Superintendent Shelton: The purpose

More information

Wausau Community Development Authority Balance Sheet September 30, 2017 Low Rent (46 Scattered Sites) Voucher (Sec 8) Riverview Terrace Business Activity ** Business Activity II Redevelopment (Fund 01)

More information

Town of Williamston Trial Balance

Town of Williamston Trial Balance 001 Debits Credits 001 000 1000 FIRST CITIZENS CHECKING 3,855,837.38 0.00 001 000 1012 BB&T CD 10/08 Maturity 1-21-09 103,253.78 0.00 001 000 1013 Court Fines 4,326.44 0.00 001 000 1015 Upstate Federal

More information

Point Richmond Ridge Homeowners Association. Bank Statement Attachments

Point Richmond Ridge Homeowners Association. Bank Statement Attachments Point Richmond Ridge Homeowners Association Bank Statement Attachments Assets Point Richmond Ridge Homeowners Association GL Balance Sheet Standard Posted 08/31/2018 Operating Reserves Total Bank

More information

Lakeshore Landing Homeowners Association. Budget for Fiscal Year June 2013-May 2014

Lakeshore Landing Homeowners Association. Budget for Fiscal Year June 2013-May 2014 Lakeshore Landing Homeowners Association Budget for Fiscal Year June 2013-May 2014 PROPOSED INCOME 2013-2014 PROPOSED EXPENSE 2013-2014 PROPOSED RESERVES CLASS Common Fees $44,280 $30,375 $13,905 East

More information

Point Richmond Ridge Homeowners Association. Bank Statement Attachments

Point Richmond Ridge Homeowners Association. Bank Statement Attachments Point Richmond Ridge Homeowners Association Bank Statement Attachments Assets Point Richmond Ridge Homeowners Association GL Balance Sheet Standard Posted 09/30/2018 Operating Reserves Total Bank

More information

Tierra Catalina ( ) Page 1

Tierra Catalina ( ) Page 1 Tierra Catalina (02-0067) Page 1 Balance Sheet Period = Mar 2017 Current Balance ASSETS CURRENT ASSETS Cash Bank of Tucson 15,273.25 Alliance Bank - Reserve 165,480.22 Bank of Tucson - Reserve 23,096.00

More information

Minutes for June 4, 2018 Special City Council Meeting

Minutes for June 4, 2018 Special City Council Meeting Minutes for June 4, 2018 Special City Council Meeting The special meeting of the Eureka City Council was called to order on June 4, 2018, at 5:35 p.m. by Mayor Miller in the council room of the Municipal

More information

Sample Snow Services Proposal Alle Rorie 7157 E Kemper Rd Cincinnati, OH Phone: (800)

Sample Snow Services Proposal Alle Rorie 7157 E Kemper Rd Cincinnati, OH Phone: (800) Sample Snow Services Proposal Alle Rorie 7157 E Kemper Rd Cincinnati, OH 45249 Phone: (800) 280-5153 Email: goisales@gisdynamics.com Service Address Corporate America Jim Smith 1 Corporate Way Cincinnati,

More information

For the campaign period from (day candidate filed nomination) 2014/09/08 to 2014/10/27

For the campaign period from (day candidate filed nomination) 2014/09/08 to 2014/10/27 Ministry of Municipal Affairs and Housing Financial Statement Auditor s Report Form 4 Municipal Elections Act, 1996 (Section 78) Instructions: All candidates must complete Boxes A and B. Candidates who

More information

City of Canton Treasurer s Report Month Ending July 31, 2018

City of Canton Treasurer s Report Month Ending July 31, 2018 Treasurer s Report Month Ending July 31, 2018 Prepared by: Treasurer, Crystal Wilkinson Preliminary Report Summary of Monthly Inflows/Outflows - Supplemental Recap July-18 Fund Number 001 010 **020 **030

More information

Sunshine City 47-Sp MHP

Sunshine City 47-Sp MHP Sunshine City 47-Sp MHP 47-sp MHP w/36 POM's Recreation Building used for StorageLaundry Room (Currently not in use) 70% Occupancy - 9-spaces left & 5 MH's left to lease 10 Mobile Homes Newly Rehabbed

More information

Summary of All Units Change In Net Position For the Four Months Ending Tuesday, July 31, Annual Budget

Summary of All Units Change In Net Position For the Four Months Ending Tuesday, July 31, Annual Budget Summary of All Units Customer Billings 4001 Customer Billings $19,603,438.00 $6,675,236.00 $6,812,439.85 $137,203.85 4004 Dark Fiber Billings 122,480.00 40,828.00 21,720.00 (19,108.00) 4005 Capital Billings

More information

BOARD OF COMMISSIONERS MONTHLY MEETING TO BE HELD March 19 th, 2019 at 4:30 p.m. at 4512 Manchester Ave #100 St. Louis, MO 63110

BOARD OF COMMISSIONERS MONTHLY MEETING TO BE HELD March 19 th, 2019 at 4:30 p.m. at 4512 Manchester Ave #100 St. Louis, MO 63110 BOARD OF COMMISSIONERS MONTHLY MEETING TO BE HELD March 19 th, 2019 at 4:30 p.m. at 4512 Manchester Ave #100 St. Louis, MO 63110 NOTICE & PROPOSED AGENDA TAKE NOTICE that on March 19 th, 2019 at 4:30 p.m.

More information

GASB 34. Basic Financial Statements M D & A

GASB 34. Basic Financial Statements M D & A GASB 34 Basic Financial Statements M D & A In June 1999, the Governmental Accounting Standards Board issued Statement No. 34 (GASB 34) which fundamentally changed the financial reporting model for state

More information

Budget Estimate

Budget Estimate nwjhkk"k@phone-2223251 Government of Bihar Accounts at a Glance {at the end of April, 2017} (UNAUDITED PROVISIONAL FIGURES) Monthly Key Indicators for the month of April, 2017 Description Budget Estimate

More information

Palatka Gas Authority Print Itemized Budgets. Itemized Budget Version For Year / Rev&Exp Accounts / Accts Matching: * BUDGET

Palatka Gas Authority Print Itemized Budgets. Itemized Budget Version For Year / Rev&Exp Accounts / Accts Matching: * BUDGET Page 1 of 5 0343.201 GAS SALES-RESIDENTIAL-INSIDE CITY 2017 ACT: 484,483.98 2018 FYR: 559,066.98 EST: 0.00 2019 BGT: 581,000.00 0343.202 GAS SALES-SMALL COMMERCIAL-INSIDE CI... 2017 ACT: 31,399.37 2018

More information

We Care Community Foundation Statement of Financial Income and Expense Accrual Basis January 1 through December 15, 2007

We Care Community Foundation Statement of Financial Income and Expense Accrual Basis January 1 through December 15, 2007 211 Student Ed 221 Teacher Ed 511 Management 521 Governance 531 Membership de... 100 Research (200 ED) (200 ED) Total 200 ED (500 M&G) (500 M&G) (500 M&G) Ordinary Income/Expense Income 4 Contributed support

More information

Samostalna Liberalna Stranka

Samostalna Liberalna Stranka Annual Financial Statements with Independent Auditors Report thereon 01 January 2013-31 December 2013 Table of Contents: Independent Auditors report..... 3 Statement of financial position....... 7 Statement

More information

CITY OF EAST TAWAS Budget

CITY OF EAST TAWAS Budget CITY OF EAST TAWAS 2017-2018 Budget Adopted June 5, 2017 REVENUE AND EXPENDITURE REPORT FOR CITY OF EAST TAWAS GENERAL FUND 101 000 000.999 TRANSFER FROM PRIOR YEAR FUNDS 82,394.00 101 000 402.000 CURRENT

More information

5,288, ,288, ,790, , , ,500,

5,288, ,288, ,790, , , ,500, REVENUE REPORT MARCH 2009 CLOSE Page: 1 5/812009 2:00 pm For the Period: 7/1/2008 to 3/3112009 Original Bud. Amended Bud. YTD Actual CURR MTH Encumb. YTD UnencBal % Bud Fund: 01 -GENERAL FUND Dept 000.000

More information

Department Mission: Non-Mandated Services: TITLE 33

Department Mission: Non-Mandated Services: TITLE 33 Department: Veterans FY 2019 Proposed Budget Department Mission: To give aid and assistance to any veteran, the spouse or dependents of the veteran or the survivors of the veteran in applying for all benefits

More information

12/07/2016 Jeremy E. Machanic Receipt collections Rent/Lease Income - July ,987.16

12/07/2016 Jeremy E. Machanic Receipt collections Rent/Lease Income - July ,987.16 Sundial Real Estate 263 W 3rd Place Mesa, AZ 85201 Period: 01 Dec 2016-31 Dec 2016 Owner Statement Henry Barcena 2451 Redwing Ln Oxnard, CA 93036 Properties Vaughn Gilbert, AZ Date Payee / Payer Type Reference

More information

Paradise Island Condominium Balance Sheet January 31, Assets Current Assets Operating Cash 3, Total Cash Assets 3,442.

Paradise Island Condominium Balance Sheet January 31, Assets Current Assets Operating Cash 3, Total Cash Assets 3,442. Balance Sheet January 3, 206 Assets Current Assets Operating Cash 3,442.42 Total Cash Assets 3,442.42 Restricted Deposits & Funded Reserves Accrued Interest on investments 795.00 Unrealized Gain/Loss 4,83.39

More information