HIGHCREST APTS Highcrest Houston, TX 77055

Size: px
Start display at page:

Download "HIGHCREST APTS Highcrest Houston, TX 77055"

Transcription

1 Surrounded by the Highest Growth areas in Houston: Energy Corridor, Memorial City, City Center, Westchase District Superior Spring Branch Sub-Market located within 10 minutes drive to I-10, US-290, West Loop 610 and Beltway 8 REDUCED to $1,298,000 for a Stable submarket, 2 storage spaces, Certificate of Occupancy with City, & Fire Marshall Individually metered, Central HVAC, Pitched Roofs with Three Street ingress/egress 9.04 CAP - 15% Cash on Cash with proposed new financing of 25% down and 4.75% rate for 25 Year Amortization, DCR 1.76 janak@innerloopwest.com TX License Phone: Fax: Astrachan Rd. Richmond, TX

2 Property Description Central to Houston's Growth - Spring Branch Highcrest Apartments - Individually Metered, Pitched Roofs Highcrest Apartments is consistently full and has curb appeal set on three streets across from recent townhomes and athletic fields. Easy access to 4 major highways within 10 minutes. The asset is the type of investment property preferred by investors with the pitched roofs and central HVAC, full occupancy, and well run by current owner. Nearby multifamily projects have been renovated on Shavelson, Silber and Amelia streets as recent new Single Family developments change Spring Branch. Current local buyers are taking full advantage of the transitioning Spring Branch sub-market, and competing rental properties have no move-in specials or concessions to offer. With the sheer volume of commercial office deals coming on-line along the I-10 Energy Corridor West, the most desired Memorial area to the South, and the over developed, high density Inner Loop to the East, Spring Branch is joining the ranks of nearby Town & Country and the Westchase District as a significant point of interest. Guided by the Spring Branch Management District and local neighborhood chapters who are determined to boosts presence and prestige by having a residential focus. Please provide proof of funds or bank letter of reference upon request for a tour to listing broker. page 2 of 30

3 Property Photos Athletic field across the street page 3 of 30

4 Unit Mix Report UNIT MIXES Units Type Approx. SqFt Avg. Rents Monthly Mkt Rents Monthly 0 Storage 450 $0 $0 $0 $0 16 1/1 628 $650 $10,400 $675 $10, /1 797 $750 $6,000 $795 $6,360 0 Storage 450 $0 $0 $0 $ ,424 $16,400 $17,160 UNIT MIX UNIT MIX SQUARE FEET Storage 1/1 2/1 Storage Storage 1/1 2/1 Storage UNIT MIX INCOME UNIT MIX MARKET INCOME Storage 1/1 2/1 Storage Storage 1/1 2/1 Storage page 4 of 30

5 Pro Forma Summary UNIT MIX & MONTHLY SCHEDULED INCOME Type Units Actual Total Pro Forma Total Storage 0 $0 $0 $0 $0 1/1 16 $650 $10,400 $675 $10,800 2/1 8 $750 $6,000 $795 $6,360 Storage 0 $0 $0 $0 $0 TOTALS 24 $16,400 $17,160 INVESTMENT SUMMARY Price: $1,298,000 Year Built: 1965 Units: 24 Price/Unit: $54,083 RSF: 17,046 Price/RSF: $76.15 Lot Size: 24,480 sf Floors: 2 ANNUALIZED INCOME Actual Pro Forma Gross Potential Rent $196,800 $205,920 Loss/Lease/Vacancy ($5,396) ($7,207) Misc. Income $9,600 $9,600 Effective Gross Income $201,004 $208,313 Less: Expenses ($83,614) ($96,150) Net Operating Income $117,390 $112,163 Debt Service ($66,601) ($66,601) Net Cash Flow after Debt Service $50,789 $45,562 Principal Reduction $20,809 $20,809 Total Return $71,598 $66,371 APN: Cap Rate: 9.04% Pro Forma Cap Rate: 8.64% GRM: 6.29 Pro Forma GRM: 6.02 Market Rate FINANCING Loan Amount: $973,500 Down Payment: $324,500 Loan Type: Fixed Interest Rate: 4.75% Term: 25 years Monthly Payment: $5,550 DCR: 1.76 ANNUALIZED EXPENSES Actual Pro Forma Property Management Fee $30,960 $10,296 Bad Debt $4,200 $2,000 Building Insurance $5,500 $9,600 Grounds Maintenance $600 $600 Legal $1,000 $1,000 Repairs $0 $8,400 Payroll $0 $12,000 Taxes - Real Estate $15,100 $26,000 Trash Removal $1,494 $1,494 Utility - Electricity $1,560 $1,560 Utility - Gas $4,000 $4,000 Utility - Water $19,200 $19,200 Total Expenses $83,614 $96,150 Expenses Per RSF $4.91 $5.64 Expenses Per Unit $3,484 $4,006 Seller's Actual column has a 15% MGMT fee for repairs, payroll, accounting, labor, admin. page 5 of 30

6 Sales Comparables 16% Cap Rate 8.0 Gross Rent Multiplier 14% 12% Avg % 5.0 8% 6% Avg % 2.0 2% 1.0 Subje Subje $72,800 Price per Unit $112 Price per Sq. Ft. $63,700 $54,600 $45,500 Avg. $58,025 $98 $84 $70 Avg. $73.76 $36,400 $56 $27,300 $42 $18,200 $28 $9,100 $14 Subj Subj page 6 of 30

7 Sales Comparables S HIGHCREST APTS. Sale Price $1,298,000 Units 24 Price/Unit $54,083 Price/SqFt $76.15 Cap Rate 9.04% Year Built 1965 GRM 6.29 # Units Unit Type 0 Storage 16 1/1 8 2/1 0 Storage 1 Spring Lake 8800 Hammerly Houston, TX Sale Date 1/29/2015 Sale Price $10,900,000 Units 208 Price/Unit $52,404 Price/SqFt $79.61 Cap Rate 6.5% Year Built 1981 GRM 8.0 Just Sold to investor who purchased an earlier property across the street from same seller.. # Units Unit Type 128 One Bedroom One Bath 40 One Bedroom One Bath 40 Two Bedroom Two Bath 2 Woodvine 7550 Long Point Rd Sale Date 12/8/2014 Sale Price $5,200,000 Units 102 Price/Unit $50,980 Price/SqFt $68.74 Cap Rate 8.6% Year Built 1965 GRM % Occupied, $1.03/NRSF Rents ABP, under contract with 1031 Exchange buyer from Colorado. # Units Unit Type 34 Studio/Efficiency 28 One Bedroom One Bath 1 One Bedroom One Bath 28 Two Bedroom Two Bath 11 Three Bedroom Two Bath page 7 of 30

8 Sales Comparables 3 Sale Date 12/1/2014 Best in Class Property, window units, has COO, pool. Mostly 2Bdrms (18), Tenant pays electrical and gas. PINE VILLAGE 9733 Neuens Houston, TX Sale Price $1,350,000 Units 24 Price/Unit $56,250 Price/SqFt $76.27 Cap Rate 9.0% Year Built 1961 GRM 6.62 # Units Unit Type 6 One Bedroom One Bath 18 Two Bedroom One Bath 4 La Mirage Resort Briar Forest Dr Houston, TX Sale Date 11/15/2014 Sale Price $17,850,000 Units 296 Price/Unit $60,304 Price/SqFt $73.92 Cap Rate 6.0% Year Built 1980 GRM 5.54 Sold 296 operable units as one building had fire damage impacting 16 units where Seller kept Insurance proceeds. # Units Unit Type 5 BERMUDA WOODS 1500 Witte Road Houston, TX Sale Date 10/1/2014 Sale Price $9,400,000 Units 145 Price/Unit $64,828 Price/SqFt $54.52 Cap Rate 7.2% Year Built 1984 GRM 6.5 North of Long Point Road, Buyer will operate, add-value of $13K per door upgrades. Large Units with rent increases coming # Units Unit Type 28 One Bedroom One Bath 5 Two Bedroom One Bath 24 Two Bedroom One Bath 42 Two Bedroom Two Bath 46 Three Bedroom Two Bath page 8 of 30

9 Sales Comparables 6 Blalock Woods 1111 Blalock Road Sale Date 10/1/2014 Sale Price $23,000,000 Units 316 Price/Unit $72,785 Price/SqFt $63.79 Cap Rate N/A Year Built 1973 GRM N/A # Units Unit Type Close to Subject, Notice to tenants to vacate by June Will develop half into new Apartments, and homes for the northern tracts. 7 Sale Date 9/8/2014 Project is under going current rehab. Crosstimbers Apartments 500 W. Crosstimbers Houston, TX Sale Price $5,000,000 Units 98 Price/Unit $51,020 Price/SqFt $67.54 Cap Rate 9.7% Year Built 1972 GRM 6.31 # Units Unit Type 62 One Bedroom One Bath 34 Two Bedroom One Bath 2 Two Bedroom One Bath 8 Oakwood Manor 611 W Cavalcade Street Houston, TX Sale Date 9/8/2014 Sale Price $6,025,000 Units 97 Price/Unit $62,113 Price/SqFt $95.09 Cap Rate 8.4% Year Built 1972 GRM 6.68 Rehab beginning Nov 2014, sold with ILW Listing 500 W Crosstimbers, both being repositioned by same buyer. # Units Unit Type 34 One Bedroom One Bath 45 One Bedroom One Bath 18 Two Bedroom One Bath page 9 of 30

10 Sales Comparables 9 Sale Date 4/29/2014 Copper Mill F M 529 Houston, TX Sale Price $14,570,000 Units 235 Price/Unit $62,000 Price/SqFt $81.70 Cap Rate N/A Year Built 1982 GRM N/A # Units Unit Type 10 Timbergrove 1600 West TC Jester Blvd. Houston, TX Sale Date 4/15/2014 Sale Price $6,325,000 Units 96 Price/Unit $65,885 Price/SqFt $ Cap Rate 6.7% Year Built 1970 GRM 6.9 ILW Sale, currently being repositioned, Full Renovation. Purchase price was $52.13 per SF Land, $65,885 a door. # Units Unit Type 68 One Bedroom One Bath 28 Two Bedroom One Bath 11 Sale Date 4/1/2014 Lake, The 5650 Timber Creek Place Houston, TX Sale Price $13,900,000 Units 286 Price/Unit $48,601 Price/SqFt $66.96 Cap Rate N/A Year Built 1982 GRM N/A # Units Unit Type page 10 of 30

11 Sales Comparables 12 Pine Chase 1717 Pine Chase Sale Date 1/10/2014 Sold to SFH developer. Zoned to Memorial High, $38.30 per SF land. Sale Price $5,000,000 Units 92 Price/Unit $54,348 Price/SqFt $63.74 Cap Rate 9.1% Year Built 1971 GRM 5.5 # Units Unit Type 13 Sale Date 8/27/2013 Recent Sale, Listed at $825,000, 100% full. Crownover Apartments 1718 Crownover Sale Price $792,000 Units 15 Price/Unit $52,800 Price/SqFt $62.56 Cap Rate 9.3% Year Built 1960 GRM 7.0 # Units Unit Type page 11 of 30

12 Sales Comparables 1, ($1,298,000) A 8800 Hammerly, Houston, TX ($10,900,000) B 7550 Long Point Rd, ($5,200,000) C 9733 Neuens, Houston, TX ($1,350,000) D Briar Forest Dr, Houston, TX ($17,850,000) E 1500 Witte Road, Houston, TX ($9,400,000) F 1111 Blalock Road, ($23,000,000) G 500 W. Crosstimbers, Houston, TX ($5,000,000) H 611 W Cavalcade Street, Houston, TX ($6,025,000) I F M 529, Houston, TX ($14,570,000) J 1600 West TC Jester Blvd., Houston, TX ($6,325,000) K 5650 Timber Creek Place, Houston, TX ($13,900,000) L 1717 Pine Chase, ($5,000,000) M 1718 Crownover, ($792,000) page 12 of 30

13 Rent Comparables Charts Occupancy 100% Avg % 80% 70% 60% 50% 40% 30% 20% 10% Subject $1,200 $1,080 $960 $840 $720 Average Rent per Unit Type $1,150 $914 $725 $997 $600 $622 $480 $360 $240 $120 Studio/Efficiency One Bedroom One Bath Two Bedroom One Bath Three Bedroom Two Bath Two Bedroom Two Bath page 13 of 30

14 Rent Comparables S HIGHCREST APTS. Avg Rent/rsf $0.96 RSF 17,046 Occupancy 100% Units 24 Year Built 1965 # Units Unit Type Rent 0 Storage $0 16 1/1 $ /1 $750 0 Storage $0 1 Legends of Memorial Ph II 910 Silber Houston, TX Renovated units, additional RUBs need to be added on top of rent. Avg Rent/rsf $1.30 RSF 115,317 Occupancy 92% Units 160 Year Built 1979 # Units Unit Type Rent Studio/Efficiency $545 Studio/Efficiency $580 One Bedroom One Bath $900 One Bedroom One Bath $940 Two Bedroom One Bath $1,075 2 ABP Woodvine Apts 7550 Long Point Dr Avg Rent/rsf $1.10 RSF N/A Occupancy 98% Units Year Built N/A N/A # Units Unit Type Rent 29 One Bedroom One Bath $ Two Bedroom One Bath $ Three Bedroom Two Bath $1, Studio/Efficiency $625 page 14 of 30

15 Rent Comparables 3 Shavelson 6800 Shavelson Avg Rent/rsf $1.30 RSF 19,320 Occupancy 95% Units 26 Year Built 1964 # Units Unit Type Rent 26 One Bedroom One Bath $950 Renovated throughout, new Roofs, new Central HVAC, Granite, stainless appliances, gated, landscaping...good rents at or over $1.30 psf. 4 Aspenwood 2121 Pech Avg Rent/rsf $1.02 RSF 174,450 Occupancy 99% Units 208 Year Built 1970 # Units Unit Type Rent 132 One Bedroom One Bath $ Two Bedroom One Bath $ Two Bedroom Two Bath $1,040 5 Amberwood 1830 Johanna Asking rents include $42 & $52 for Water for 1 & 2 bdrm respectively. Avg Rent/rsf $1.00 RSF 34,979 Occupancy 97% Units 44 Year Built 1962 # Units Unit Type Rent 22 One Bedroom One Bath $ Two Bedroom One Bath $901 page 15 of 30

16 Rent Comparables 6 Point Moritz North 1751 Moritz Avg Rent/rsf $1.07 RSF 33,600 Occupancy 100% Units 64 Year Built 1971 # Units Unit Type Rent 64 One Bedroom One Bath $560 7 Oaks of Moritz 1541 Moritz Avg Rent/rsf $0.96 RSF 40,728 Occupancy 100% Units 56 Year Built 1979 # Units Unit Type Rent 32 One Bedroom One Bath $ Two Bedroom One Bath $770 8 Two Bedroom Two Bath $825 8 Gated, updated, well maintained Glens, The 1502 Pech Avg Rent/rsf $1.10 RSF 54,816 Occupancy 95% Units 68 Year Built 1963 # Units Unit Type Rent 28 One Bedroom One Bath $ Two Bedroom One Bath $935 8 Two Bedroom One Bath $1,000 page 16 of 30

17 Rent Comparables 9 Oak Forest 1370 Afton Avg Rent/rsf $0.97 RSF N/A Occupancy 100% Units N/A Year Built 1971 # Units Unit Type Rent One Bedroom One Bath $630 Two Bedroom One Bath $ Updated Unit, posted on MLS for Lease Woodvine Park Rental 1311 Antoine Drive Avg Rent/rsf $1.35 RSF N/A Occupancy 100% Units N/A Year Built 1983 # Units Unit Type Rent One Bedroom One Bath $650 page 17 of 30

18 Rent Comparables 1 A 910 Silber Houston, TX B 7550 Long Point Dr C 6800 Shavelson D 2121 Pech E 1830 Johanna F 1751 Moritz G 1541 Moritz H 1502 Pech I 1370 Afton page 18 of 30

19 Rent Roll Analysis Properties: Results As of 4/30/2015 Customer Unit Unit Type Rent Vacancy Loss Misc Charges Total Charges Balance Security Deposit Move-in Date Lease End Last Rent Increase Increase Amount Sarr, Penda Apt.1 1B/1B /20/2014 4/30/ /1/ Vega, Jaime Apt.2 1B/1B /3/2014 4/30/2015 Ackermann, Thomas Apt.3 1B/1B /5/ /4/2014 9/1/ White, Charles Apt.4 1B/1B /29/2014 5/31/2014 8/1/ Hernandez, Maria Apt.5 1B/1B /12/ /31/ /1/ Meza, Tony Apt.6 1B/1B /1/2014 4/30/2015 2/1/ Ramon, Jose Angel Apt.7 1B/1B /20/2014 5/31/ /1/ Taylor, Devonte Apt.8 1B/1B /23/2015 2/28/2015 1/24/ Workman, Joshua Apt.9 2B/1B /7/2014 5/7/2014 8/1/ Vargas, Jacqueline Apt.10 2B/1B /1/2014 2/28/2015 7/1/ Hernandez, Martin Apt.11 2B/1B /12/ /31/ /1/ Eaves, Sarah Apt.12 2B/1B /10/2014 6/30/2015 7/1/ Toste, Julio Apt.14 1B/1B /15/ /30/ /1/ Meza, Juventino Apt.15 1B/1B /17/2014 3/30/ /1/ Cox, Molie Apt.16 1B/1B /12/ /31/ /1/ Aguirre, Jose Alberto Apt.17 1B/1B /1/2015 9/30/2015 4/1/ Canela, Victoria Apt.18 1B/1B /12/2013 2/17/ /1/ Meza, Faustina Apt.19 1B/1B /12/ /31/ /1/ Garcia, Agustin Apt.20 1B/1B /27/2015 3/31/ /1/ Stefanski, Devin Ross Apt.21 1B/1B /16/2014 8/31/2015 9/1/ Garcia, Jose Apt.22 2B/1B /12/ /31/ /1/ Cantu, Mary Isabel Apt.23 2B/1B /15/2014 4/30/2015 Verdejo, Joaquin Apt.24 2B/1B /12/2013 2/24/ /1/ Cruz, Merly Apt.25 2B/1B /12/ /31/ /1/ Laundry Laundry Laundry /9/2013 Total for Property 16, , , Report Totals 16, , , Report Summary Total Possible Rent: 16, Vacancy Rent: 0.00 Occupied Unit Rent: 16, # of Units: 25 Vacant Units: 0 Occupancy %: % Rent Roll Analysis 4/21/15 2:40pm Page 1 of 1 rentmanager.com - property management systems rev.3524

20 Profit & Loss 12 Month Recap Properties: Monthly recap 5/1/2014-4/21/2015 MAY 14 JUN 14 JUL 14 AUG 14 SEP 14 OCT 14 NOV 14 DEC 14 JAN 15 FEB 15 MAR 15 APR 15 TOTAL INCOME 4100 Rental Income (non-posting) 4101 Rental Income 14, , , , , , , , , , , , , Eviction Fee Application Fees Late Fees , Locks/Key Income Total Rental Income (non-posting) 14, , , , , , , , , , , , , Maintenance Income (non-posting) 4302 Cleaning Damages Total Maintenance Income (non-posting) Bad Debts (non-posting) 6121 Bad Debt Expense , , , , Total Bad Debts (non-posting) , , , , Other Property Income (non-posting) 4901 Security Deposit Forfeitures Laundry Facilities , Administrative Charges Total Other Property Income (non-postin , TOTAL INCOME 13, , , , , , , , , , , , , EXPENSE 5000 Management Fees Expense 2, , , , , , , , , , , , , Travel & Entertainment Expense (non-posting) 5023 Transportation Total Travel & Entertainment Expense (n Cleaning & Maintenance Expense (non-posting) 5031 Pest Control

21 5033 Landscaping Total Cleaning & Maintenance Expense Insurance Expense (non-posting) 5052 Building Insurance Expense , Liability Insurance Expense Ins. Exp. - Umbrella Total Insurance Expense (non-posting) , Legal and Other Professional Fees (non-posting) 5061 Professional Fees Legal Fees Licenses/Fees/Permits Other Fees - Habitability , , Total Legal and Other Professional Fees , , Maintenance & Supplies Expense (non-posting) 5102 Windows Tiling , Plumbing Maintenance - Habitability , , Painting Supplies Electrical Supplies Hardware Supplies , Total Maintenance & Supplies Expense , , Taxes Expense (non-posting) 5301 Property Taxes 1, , , , , , , , , , , , , Total Taxes Expense (non-posting) 1, , , , , , , , , , , , , Utilities Expense (non-posting) 5401 Gas & Propane , Water & Sewer 1, , , , , , , , , , , , , Electric , Garbage , Total Utilities Expense (non-posting) 2, , , , , , , , , , , , , Office Expense (non-posting) 5601 Supplies Total Office Expense (non-posting) TOTAL EXPENSE 6, , , , , , , , , , , , ,654.34

22 53 AERIAL MAP

23

24

25

26

27

28

29

30 Approved by the Texas Real Estate Commission for Voluntary Use Texas law requires all real estate licensees to give the following information about brokerage services to prospective buyers, tenants, sellers and landlords. Information About Brokerage Services efore working with a real estate broker, you should Bknow that the duties of a broker depend on whom the broker represents. If you are a prospective seller or landlord (owner) or a prospective buyer or tenant (buyer), you should know that the broker who lists the property for sale or lease is the owner s agent. A broker who acts as a subagent represents the owner in cooperation with the listing broker. A broker who acts as a buyer s agent represents the buyer. A broker may act as an intermediary between the parties if the parties consent in writing. A broker can assist you in locating a property, preparing a contract or lease, or obtaining financing without representing you. A broker is obligated by law to treat you honestly. IF THE BROKER REPRESENTS THE OWNER: The broker becomes the owner s agent by entering into an agreement with the owner, usually through a written - listing agreement, or by agreeing to act as a subagent by accepting an offer of subagency from the listing broker. A subagent may work in a different real estate office. A listing broker or subagent can assist the buyer but does not represent the buyer and must place the interests of the owner first. The buyer should not tell the owner s agent anything the buyer would not want the owner to know because an owner s agent must disclose to the owner any material information known to the agent. IF THE BROKER REPRESENTS THE BUYER: The broker becomes the buyer s agent by entering into an agreement to represent the buyer, usually through a written buyer representation agreement. A buyer s agent can assist the owner but does not represent the owner and must place the interests of the buyer first. The owner should not tell a buyer s agent anything the owner would not want the buyer to know because a buyer s agent must disclose to the buyer any material information known to the agent. IF THE BROKER ACTS AS AN INTERMEDIARY: A broker may act as an intermediary between the parties if the broker complies with The Texas Real Estate License Act. The broker must obtain the written consent of each party to the transaction to act as an intermediary. The written consent must state who will pay the broker and, in conspicuous bold or underlined print, set forth the broker s obligations as an intermediary. The broker is required to treat each party honestly and fairly and to comply with The Texas Real Estate License Act. A broker who acts as an intermediary in a transaction: (1) shall treat all parties honestly; (2) may not disclose that the owner will accept a price less than the asking price unless authorized in writing to do so by the owner; (3) may not disclose that the buyer will pay a price greater than the price submitted in a written offer unless authorized in writing to do so by the buyer; and (4) may not disclose any confidential information or any information that a party specifically instructs the broker in writing not to disclose unless authorized in writing to disclose the information or required to do so by The Texas Real Estate License Act or a court order or if the information materially relates to the condition of the property. With the parties consent, a broker acting as an intermediary between the parties may appoint a person who is licensed under The Texas Real Estate License Act and associated with the broker to communicate with and carry out instructions of one party and another person who is licensed under that Act and associated with the broker to communicate with and carry out instructions of the other party. If you choose to have a broker represent you, you should enter into a written agreement with the broker that clearly establishes the broker s obligations and your obligations. The agreement should state how and by whom the broker will be paid. You have the right to choose the type of representation, if any, you wish to receive. Your payment of a fee to a broker does not necessarily establish that the broker represents you. If you have any questions regarding the duties and responsibilities of the broker, you should resolve those questions before proceeding. Real estate licensee asks that you acknowledge receipt of this information about brokerage services for the licensee s records. Buyer, Seller, Landlord or Tenant Date Texas Real Estate Brokers and Salespersons are licensed and regulated by the Texas Real Estate Commission (TREC). If you have a question or complaint regarding a real estate licensee, you should contact TREC at P.O. Box 12188, Austin, Texas or EQUAL HOUSING OPPORTUNITY 01A TREC No. OP-K

A DISCOUNT MINI STORAGE

A DISCOUNT MINI STORAGE A DISCOUNT MINI STORAGE 3735 Mangum Rd, Houston, TX 77092 High Density Mini Storage in Near NW Houston and close to newly proposed renovated US290 Highway Renovated Living Quarters, Gated Customer Access,

More information

3288 N GERONIMO N Geronimo Ave, Tucson, AZ 85705

3288 N GERONIMO N Geronimo Ave, Tucson, AZ 85705 Property Details 16 TOTALLY REMODELED 2 BEDROOM 1 BATH UNITS WITH NEW A/C, FLOORS AND KITCHENS. GREAT RENTAL OCCUPANCY. CENTRAL TUCSON Price: $1,164,996 NEWLY REMODELED NEW A/C NEW KITCHENS SECURITY FENCED

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

Real Estate Investor Calculator Project Workbook. Quick Estimate Factors MAIN DATA ENTRY

Real Estate Investor Calculator Project Workbook. Quick Estimate Factors MAIN DATA ENTRY MAIN DATA ENTRY 1 2 Current List / Asking Price: $ 175,000.00 Project Updated: 12/18/17 Original or Current Appraised / Market Value / AsIs: $ 180,000.00 AsIs Date: 12/18/17 Est. Resale Value / Post Renovations

More information

Jernigans Mobile Home Community 103 Spring Street, Grovetown, GA 30813

Jernigans Mobile Home Community 103 Spring Street, Grovetown, GA 30813 EXECUTIVE SUMMARY OFFERING SUMMARY Sale Price: $600,000 Number Of Units: 21 Cap Rate: 9.4% NOI: $66,895 Lot Size: 2.7 Acres Building Size: 23,000 PROPERTY OVERVIEW 21 Space park. All units are park owned

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

Source: % % FINANCING SHORT TERM HOLDING / RESALE. 30 Maximun Offer to Resell (Fix/Flip): $ 424,000.00

Source: % % FINANCING SHORT TERM HOLDING / RESALE. 30 Maximun Offer to Resell (Fix/Flip): $ 424,000.00 MAIN DATA ENTRY Current List / Asking Price: $ 499,000.00 Project Updated: 11/15/17 Original or Current Appraised / Market Value / AsIs: $ 520,000.00 AsIs Date: 11/1/17 Est. Resale Value / Post Renovations

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

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

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

Balance Sheet Report Harbour Hill Condominium Apartments Association, Inc. As of December 31, 2015

Balance Sheet Report Harbour Hill Condominium Apartments Association, Inc. As of December 31, 2015 Sheet Report As of December 31, 2015 Dec 31, 2015 Nov 30, 2015 Change Assets Operating Funds 1000 - BB&T Operating 6812 38,550.91 75,655.23 (37,104.32) 1010 - Operating Cash Account 11 565.83 0.00 565.83

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

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

June 2017 YTD Income Statement

June 2017 YTD Income Statement 40000.000 Revenue 41000.000 Operations Revenue 41100.000 Tenant Rental Income 41100.150 Gross Potential Rent 78,074.00 78,447.00-373.00-0.48 41100.999 Total Tenant Rental Income 78,074.00 78,447.00-373.00-0.48

More information

VIKING INSPECTION PROPERTY 4921 U.S. Hwy. 85, Williston, ND 58801

VIKING INSPECTION PROPERTY 4921 U.S. Hwy. 85, Williston, ND 58801 SALE PRICE: $799,000 LOT SIZE: +/-2.49 Acres BUILDING SIZE: +/-3,800 SF DRIVE-IN DOORS 2 CEILING HEIGHT: 16' YEAR BUILT: 2007 ZONING: Commercial PROPERTY OVERVIEW Highly visible, hard-to-find small shop/office/apartment

More information

Gardens I Of St. Andrews Park Association, Inc.

Gardens I Of St. Andrews Park Association, Inc. Gardens I Of St. Andrews Park 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: Melissa moritz

More information

Jetty Villas Association, Inc.

Jetty Villas 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: vinny campbell Email: vinny@argusvenice.com FINANCIAL STATEMENTS

More information

All Souls Unitarian Universalist Church Statement of Financial Position As of November 30, 2018

All Souls Unitarian Universalist Church Statement of Financial Position As of November 30, 2018 ASSETS Current Assets Checking/Savings Statement of Financial Position As of November 30, 2018 1001 Checking 28,354.47 1002 Minister's Discretionary 12,035.76 11,485.76 550.00 1003 Petty Cash 250.00 1004

More information

Rio Bravo Subdivision POA Inc. Profit & Loss Budget vs. Actual January through June 2018

Rio Bravo Subdivision POA Inc. Profit & Loss Budget vs. Actual January through June 2018 Jan 18 Budget Feb 18 Budget Ordinary Income/Expense Income 4100 Membership Contributions 4150 Annual Membership Dues - Other 4151 Homeowner Dues 80,092.80 83,253.00 4,319.48 1,080.00 4152 RV Lot Dues 182,757.60

More information

Statement of Financial Position As of June 30, 2017

Statement of Financial Position As of June 30, 2017 Statement of Financial Position As of June 30, 2017 ASSETS Current Assets Checking/Savings 1001 Checking 55,510.59 1002 Minister's Discretionary 6,212.68 1003 Petty Cash 250.00 1004 Demeters Checking Account

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

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

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

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

Statement of Financial Position As of February 28, 2017

Statement of Financial Position As of February 28, 2017 6:47 AM Statement of Financial Position As of February 28, 2017 Feb 28, 2017 ASSETS Current Assets Checking/Savings 1001 Checking 8,608.21 1002 Minister's Discretionary 6,277.30 1003 Petty Cash 250.00

More information

Statement of Financial Position As of May 31, 2017

Statement of Financial Position As of May 31, 2017 ASSETS Current Assets Checking/Savings Statement of Financial Position As of May 31, 2017 1001 Checking 59,311.03 1002 Minister's Discretionary 6,212.68 1003 Petty Cash 250.00 1004 Demeters Checking Account

More information

VHDA dba Jefferson South of the James (jsoj) Budget Comparison (with PTD) Period = Jul 2012-May 2013 Book = Accrual

VHDA dba Jefferson South of the James (jsoj) Budget Comparison (with PTD) Period = Jul 2012-May 2013 Book = Accrual 5000-0000 REVENUES 5102-0000 GROSS POTENTIAL/LEASING REVENUE 5103-0000 Gross Potential Rent 95,220.00 147,600.00-52,380.00-35.49 1,226,664.20 1,623,600.00-396,935.80-24.45 5120-0000 Tenant Rents 0.00 0.00

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

All Souls Unitarian Universalist Church Statement of Financial Position As of December 31, 2016

All Souls Unitarian Universalist Church Statement of Financial Position As of December 31, 2016 8:23 AM Statement of Financial Position As of December 31, 2016 Dec 31, 16 ASSETS Current Assets Checking/Savings 1001 Checking (290.58) 1002 Minister's Discretionary 6,277.30 1003 Petty Cash 250.00 1004

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

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

Church Operations - Budget vs. Actual July 2016 through June 2017

Church Operations - Budget vs. Actual July 2016 through June 2017 ASSETS Current Assets Checking/Savings 1001 Checking 54,551.99 1002 Minister's Discretionary 5,799.73 1003 Petty Cash 250.00 1004 Demeters Checking Account 3,687.07 All Souls Unitarian Universalist Church

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

THE PELOTON CONDOMINIUM ASSOCIATION INC Page: 1 Budget Variance Report 12/31/2018

THE PELOTON CONDOMINIUM ASSOCIATION INC Page: 1 Budget Variance Report 12/31/2018 THE PELOTON CONDOMINIUM ASSOCIATION INC Page: 1 Report Annual REVENUE 166,283 166,282 1 ASSESSMENTS 1,831,560 1,829,102 2,458 1,995,384 3,743 3,743 0 ASSESSMENTS - COMMERCIAL 41,173 41,173 0 44,917 0 292

More information

All Souls Unitarian Universalist Church Statement of Financial Position As of July 31, 2015

All Souls Unitarian Universalist Church Statement of Financial Position As of July 31, 2015 11:15 AM Statement of Financial Position As of July 31, 2015 Jul 31, 15 ASSETS Current Assets Checking/Savings 1001 Checking 56,075.83 1003 Petty Cash 250.00 1005 Simpson House Receipts 20,777.18 1006

More information

All Souls Unitarian Universalist Church Statement of Financial Position As of June 30, 2014

All Souls Unitarian Universalist Church Statement of Financial Position As of June 30, 2014 1:42 PM Statement of Financial Position As of June 30, 2014 Jun 30, 14 ASSETS Current Assets Checking/Savings 1001 Checking 37,319.32 1003 Petty Cash 250.00 1005 Simpson House Receipts 26,158.63 1006 TD

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

All Souls Unitarian Universalist Church Statement of Financial Position As of June 30, 2018

All Souls Unitarian Universalist Church Statement of Financial Position As of June 30, 2018 ASSETS Current Assets Checking/Savings Statement of Financial Position As of June 30, 2018 1001 Checking 86,013.66 1002 Minister's Discretionary 9,365.76 9,365.76 0.00 1003 Petty Cash 250.00 1004 Demeters

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

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

Account Description Current Forecast Fav/(Unfav) Prior Year Current Forecast Fav/(Unfav) Prior Year

Account Description Current Forecast Fav/(Unfav) Prior Year Current Forecast Fav/(Unfav) Prior Year Database: LOCKWOOD Statement of Operations Page: 1 REVENUES RENT PR4010 GPR-RESIDENT 135,240 142,002 (6,762) 135,240 1,622,880 1,704,024 (81,144) 1,623,880 GROSS POTENTIAL RENT 135,240 142,002 (6,762)

More information

https://www.bpofulfillment.com/.aspx?control=findbpo&assetid=&orderid=2005494 1h : 59m : 54s Order : Inspection Date: 11 / 02 / 2013 Information Source: Tax data Property Type: SFD APN (Tax ID number):

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

All Souls Unitarian Universalist Church Statement of Financial Position As of October 31, 2016

All Souls Unitarian Universalist Church Statement of Financial Position As of October 31, 2016 3:10 PM ASSETS Current Assets Checking/Savings Statement of Financial Position As of October 31, 2016 Oct 31, 16 1001 Checking 20,197.24 1002 Minister's Discretionary 5,266.80 1003 Petty Cash 250.00 1004

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

EXECUTIVE DIRECTOR REPORT US CELLULAR COLISEUM 3RD QUARTER FY NOVEMBER 1, 2017 JANUARY 31, 2018

EXECUTIVE DIRECTOR REPORT US CELLULAR COLISEUM 3RD QUARTER FY NOVEMBER 1, 2017 JANUARY 31, 2018 This manager s letter is an integral part of these statements. Those reviewing and evaluating the financial results shown in these statements should consider and understand the following: 1. The unaudited

More information

Notice of Strata Committee Meeting. Strata Plan Name Mirage Apartments Address 1-29 Bunn Street PYRMONT NSW 2009

Notice of Strata Committee Meeting. Strata Plan Name Mirage Apartments Address 1-29 Bunn Street PYRMONT NSW 2009 Notice of Strata Committee Meeting Strata Plan 54229 Name Mirage Apartments Address PYRMONT NSW 2009 Meeting Date Tuesday, 30 May 2017 Time 6:30 PM Venue Boardroom, Novotel Darling Harbour Address 100

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

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

Six (6) Unit Apartment Building Along Garfield Boulevard - Bank Owned WEST GARFIELD BOULEVARD CHICAGO, IL DETAILS PROPERTY OVERVIEW

Six (6) Unit Apartment Building Along Garfield Boulevard - Bank Owned WEST GARFIELD BOULEVARD CHICAGO, IL DETAILS PROPERTY OVERVIEW 907-909 WEST GARFIELD BOULEVARD CHICAGO, IL 60621 DETAILS Sale Price $370,000 Lot Size 7,500 SF Building Size 8,538 SF Taxes (2016) $6,021.31 Zoning R-1, Low Density Residential Market South Chicago Cross

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

Executive Summary. EXCELL ALTA, LLC The Historic Altamaha Building 1490 N. Lafayette Denver CO 80218

Executive Summary. EXCELL ALTA, LLC The Historic Altamaha Building 1490 N. Lafayette Denver CO 80218 Executive Summary EXCELL ALTA, LLC The Historic Altamaha Building 1490 N. Lafayette Denver CO 80218 Located in-between the beautiful Cheesman Park and Capitol Hill neighborhoods of Denver, this magnificent

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

ABC Condominium Assoc., Inc. General Ledger Page 1. Beginning Current YTD Date Reference T Description Balance Amount Balance 1010 Petty Cash

ABC Condominium Assoc., Inc. General Ledger Page 1. Beginning Current YTD Date Reference T Description Balance Amount Balance 1010 Petty Cash General Ledger Page 1 1010 Petty Cash 300.00 0.00 300.00 1012 Bank Security 26,675.78 06/04/14 Dep Security Deposits Rentals 1,100.00 06/30/14 99 Interest Income 5.83 1,105.83 27,781.61 1050 Bank CD 2/21/16

More information

Manatee School of Arts and Sciences, Inc. Budget vs. Actuals: Budget FY - FY16 P&L July June 2017

Manatee School of Arts and Sciences, Inc. Budget vs. Actuals: Budget FY - FY16 P&L July June 2017 Budget vs. Actuals: Budget 16-17 FY - FY16 P&L July 2016 - June 2017 Jul-16 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Total 16-17 Actual Budget Actual Budget Actual Budget

More information

2018 City Budget - General and Water Works.irp :26 PM CITY OF CROSBYTON PAGE: 1 BUDGET LISTING AS OF: APRIL 30TH, GENERAL FUND

2018 City Budget - General and Water Works.irp :26 PM CITY OF CROSBYTON PAGE: 1 BUDGET LISTING AS OF: APRIL 30TH, GENERAL FUND 7-23-2018 02:26 PM CITY OF CROSBYTON PAGE: 1 01 -GENERAL FUND FINANCIAL SUMMARY BUDGET REVENUE SUMMARY ALL REVENUE 895,350.00 *** REVENUES *** 895,350.00 EXPENSE SUMMARY 05-LEGISLATIVE DEPARTMENT 4,600.00

More information

FINANCIAL REPORT. Parkside Villas Homeowners Association, Inc.

FINANCIAL REPORT. Parkside Villas Homeowners Association, Inc. 7101 US HWY 19 NORTH, UNIT C PINELLAS PARK, FL 33781 727-914-4976 FAX 727-914-6925 FINANCIAL REPORT PERIOD ENDING NOVEMBER, 2016 FOR: Parkside Villas Homeowners Association, Inc. St Petersburg, Florida

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

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

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

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

Town of Southwest Ranches Statement of Revenues and Expenditures From 10/1/2011 Through 12/31/2011. Current Period Actual

Town of Southwest Ranches Statement of Revenues and Expenditures From 10/1/2011 Through 12/31/2011. Current Period Actual 01 - General Fund Revenue Ad Valorem Taxes 311000 3,007,200.12 4,102,334.00 (1,095,133.88) Franchise Fee-Electric 313100 56,486.83 490,000.00 (433,513.17) Solid Waste Franchise Fee 313700 0.00 35,000.00

More information

Average 175, , , , , , ,046 YTD Total 1,098,649 1,509,593 1,868,795 1,418, ,169 1,977,225 2,065,321

Average 175, , , , , , ,046 YTD Total 1,098,649 1,509,593 1,868,795 1,418, ,169 1,977,225 2,065,321 AGRICULTURE 01-Agriculture JUL 2,944-4,465 1,783-146 102 AUG 2,753 6,497 5,321 1,233 1,678 744 1,469 SEP - 4,274 4,183 1,596 - - 238 OCT 2,694 - - 1,032 340-276 NOV 1,979-5,822 637 3,221 1,923 1,532 DEC

More information

Average 175, , , , , , ,940 YTD Total 944,460 1,284,944 1,635,177 1,183, ,954 1,744,134 1,565,640

Average 175, , , , , , ,940 YTD Total 944,460 1,284,944 1,635,177 1,183, ,954 1,744,134 1,565,640 AGRICULTURE 01-Agriculture JUL 2,944-4,465 1,783-146 102 AUG 2,753 6,497 5,321 1,233 1,678 744 1,469 SEP - 4,274 4,183 1,596 - - 238 OCT 2,694 - - 1,032 340-276 NOV 1,979-5,822 637 3,221 1,923 1,532 DEC

More information

Cash - Checking 3, Cash - Reserves 48, TOTAL ASSETS 51,733.58

Cash - Checking 3, Cash - Reserves 48, TOTAL ASSETS 51,733.58 07/11/2018 GENERAL LEDGER - BALANCE SHEET Page: 1 YEAR-TO-DATE ASSETS Cash - Checking 3,110.10 Cash - Reserves 48,623.48 TOTAL ASSETS 51,733.58 LIABILITIES & EQUITY Building Reserves 4,950.00 General Reserves

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

FINAL PROJECT PLAN TAX INCREMENT DISTRICT #66 MORNINGSTAR. Prepared by the

FINAL PROJECT PLAN TAX INCREMENT DISTRICT #66 MORNINGSTAR. Prepared by the PROJECT PLAN TAX INCREMENT DISTRICT #66 MORNINGSTAR Prepared by the Rapid City Growth Management Department January 17, 2008 INTRODUCTION Tax Increment Financing is a method of financing improvements and

More information

REPORT. To: Chair and Directors Date: April 23, 2018

REPORT. To: Chair and Directors Date: April 23, 2018 REPORT To: Chair and Directors Date: April 23, 2018 From: Jill Rickert, Community Services Coordinator Subject: Grant Request Tumbler Ridge Global Geopark Society RECOMMENDATION(S): [All Directors Corporate

More information

Gardens I Of St. Andrews Park Association, Inc.

Gardens I Of St. Andrews Park Association, Inc. Gardens I Of St. Andrews Park 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: Melissa Moritz

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

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

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

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

REO 100% Leased Four (4) Unit Mixed-Use Property Along Ashland

REO 100% Leased Four (4) Unit Mixed-Use Property Along Ashland 5015 SOUTH ASHLAND AVENUE CHICAGO, IL 60609 DETAILS Sale Price $119,000 Lot Size 0.06 Acres Building Size 3,784 SF Occupancy 100% Year Built 1893 Market Cook County Sub Market South Chicago Cross Streets

More information

Cash - Checking 9, Cash - Reserves 48, TOTAL ASSETS 58,145.62

Cash - Checking 9, Cash - Reserves 48, TOTAL ASSETS 58,145.62 06/11/2018 GENERAL LEDGER - BALANCE SHEET Page: 1 YEAR-TO-DATE ASSETS Cash - Checking 9,522.14 Cash - Reserves 48,623.48 TOTAL ASSETS 58,145.62 LIABILITIES & EQUITY Building Reserves 4,950.00 General Reserves

More information

12-Unit Apartment Building Along Harlem Avenue In Bridgeview

12-Unit Apartment Building Along Harlem Avenue In Bridgeview 12-Unit Apartment Building Along Harlem Avenue In Bridgeview 7740 SOUTH HARLEM AVENUE BRIDGEVIEW, IL 60455 DETAILS Sale Price $799,000 NOI $51,037 Cap Rate 6.4% Occupancy 92% Number Of Units 12 Lot Size

More information

City of Brook Park, OH Revenue Report

City of Brook Park, OH Revenue Report 100 General Fund General Property Taxes 100.000.41101 REAL ESTATE TAX 1,542,871.00 (50,153.80) 1,536,541.31 6,329.69 99.59% 100.000.41102 TANGIBLE PERSONAL PROPERTY 0.00 0.00 0.00 0.00 0.00% 100.000.41103

More information

Neuqua Valley High School Athletic Booster Club Statement of Financial Position As of October 31, 2014

Neuqua Valley High School Athletic Booster Club Statement of Financial Position As of October 31, 2014 Statement of Financial Position As of October 31, 2014 Oct 31, 14 ASSETS Current Assets Checking/Savings 10000 Harris Bank Checking 4,222.21 10010 Harris Bank Savings 123,610.42 10900 Cash Banks 10910

More information

City of Brook Park, OH Revenue Report

City of Brook Park, OH Revenue Report 100 General Fund General Property Taxes 100.000.41101 REAL ESTATE TAX 1,536,541.31 0.00 1,536,541.31 0.00 100.00% 100.000.41102 TANGIBLE PERSONAL PROPERTY 324.10 324.10 324.10 0.00 100.00% 100.000.41103

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

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

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

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

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

The CoStar Office Report. Y e a r - E n d South Florida Office Market

The CoStar Office Report. Y e a r - E n d South Florida Office Market The CoStar Office Report Y e a r - E n d 2 0 1 6 Table of Contents Table of Contents................................................................. A Methodology.....................................................................

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

ATHENIAN ACADEMY BOARD INDEX OF MINUTES AND ATTACHMENTS. Monday July 30th, 2018

ATHENIAN ACADEMY BOARD INDEX OF MINUTES AND ATTACHMENTS. Monday July 30th, 2018 ATHENIAN ACADEMY BOARD INDEX OF MINUTES AND ATTACHMENTS Monday July 30th, 2018 1) INDEX 2) BOARD MINUTES 3) BOARD MEMBERS SIGN IN SHEET 4) VISITORS SIGN IN SHEET 5) AGENDA 6) SCHOOL LEADER REPORT 7) PRESIDENT/MANAGERS

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

Texas Tech University Health Sciences Center (739) Statement of Net Position August 31, 2017 and 2016

Texas Tech University Health Sciences Center (739) Statement of Net Position August 31, 2017 and 2016 Statement of Net Position August 31, 2017 and 2016 Restated 2017 2016 ASSETS Current Assets: Cash and Cash Equivalents $ 55,910,167.26 $ 58,852,794.43 Restricted Cash and Cash Equivalents 76,001,967.30

More information

Cash - Checking 14, Cash - Reserves 59, TOTAL ASSETS 73,494.97

Cash - Checking 14, Cash - Reserves 59, TOTAL ASSETS 73,494.97 08/10/2018 GENERAL LEDGER - BALANCE SHEET Page: 1 YEAR-TO-DATE ASSETS Cash - Checking 14,444.24 Cash - Reserves 59,050.73 TOTAL ASSETS 73,494.97 LIABILITIES & EQUITY Building Reserves 5,750.00 General

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

Outstanding Owner/User Opportunity 1515 NW 167th Street, Miami Gardens FL Four Office Buildings Totaling ± 50,889 Square Feet

Outstanding Owner/User Opportunity 1515 NW 167th Street, Miami Gardens FL Four Office Buildings Totaling ± 50,889 Square Feet Buildings 4-7 Four Single Story Office Buildings Fronting the Palmetto Expressway Corporate Campus Setting, Buildings Surround Central Courtyard Liberal Planned Corridor District Zoning ± 9,485 Square

More information

Lyons Cove Condominium Associatio

Lyons Cove Condominium Associatio Lyons Cove Condominium Associatio ociation, 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

More information

Friends of the Museums of Florida History, Inc Balance Sheet Prev Year Comparison As of August 31, 2010

Friends of the Museums of Florida History, Inc Balance Sheet Prev Year Comparison As of August 31, 2010 Balance Sheet Prev Year Comparison As of August 31, 2010 Aug 31, 10 Aug 31, 09 ASSETS Current Assets Checking/Savings Wachovia - Restricted Account 62,396.36 65,892.04 Wachovia - FMFH 21,814.88 20,733.76

More information

AGENDA ANN ARBOR HOUSING DEVELOPMENT CORPORATION REGULAR MEETING October 26, 2016

AGENDA ANN ARBOR HOUSING DEVELOPMENT CORPORATION REGULAR MEETING October 26, 2016 AGENDA ANN ARBOR HOUSING DEVELOPMENT CORPORATION REGULAR MEETING October 26, 2016 Meeting Time and Location: 6 pm 727 Miller Ave, Ann Arbor, MI I. APPROVAL OF AGENDA II. APPROVAL OF MINUTES A. Regular

More information

The Residences at Gondola Park Condominium Association, Inc.

The Residences at Gondola Park Condominium Association, Inc. The Residences at Gondola Park 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:

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

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

Project Name: Income Generation Project 4 Pouk District, Siem Reap Province Implementing Partner: Farmer Livelihood Development (FLD)

Project Name: Income Generation Project 4 Pouk District, Siem Reap Province Implementing Partner: Farmer Livelihood Development (FLD) Grant Category: Micro Finance Project Name: Income Generation Project 4 Pouk District, Siem Reap Province Implementing Partner: Farmer Livelihood Development (FLD) Status: Ongoing Start Date: 1 April 2012

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

Town of Southwest Ranches Statement of Revenues and Expenditures From 10/1/2010 Through 12/31/2010. Current Year Actual Prior Year Actual

Town of Southwest Ranches Statement of Revenues and Expenditures From 10/1/2010 Through 12/31/2010. Current Year Actual Prior Year Actual 01 - General Fund s 0 Ad Valorem Taxes 311000 2,951,391.73 3,149,911.30 4,225,184.00 (1,273,792.27) Franchise Fee-Electric 313100 0.00 102,088.65 565,000.00 (565,000.00) Solid Waste Franchise Fee 313700

More information