PLEASE TAKE NOTICE THAT THE ANNUAL GENERAL MEETING OF THE OWNERS, STRATA PLAN LMS 4634 ACCESS, WILL BE HELD ON:

Size: px
Start display at page:

Download "PLEASE TAKE NOTICE THAT THE ANNUAL GENERAL MEETING OF THE OWNERS, STRATA PLAN LMS 4634 ACCESS, WILL BE HELD ON:"

Transcription

1 PLEASE TAKE NOTICE THAT THE ANNUAL GENERAL MEETING OF THE OWNERS, STRATA PLAN LMS 4634 ACCESS, WILL BE HELD ON: DATE: WEDNESDAY, JUNE 21, 2017 TIME: PLACE: 6:30 P.M. (REGISTRATION AT 5:30 P.M.) IN THE UPPER AMENITIES ROOM (ON-SITE) IN FRONT OF CITY PARKWAY SURREY, BC An agenda for this meeting along with some explanatory notes is enclosed herewith. Please read this material carefully and bring it with you to the meeting for reference. 1. PURPOSE: To review the operation of the strata corporation over the past year, to adopt the Operating Budget, to vote on any majority vote and 3/4 vote resolutions and to elect a Strata Council for the coming year. 2. QUORUM: If, within 15 minutes from the time appointed for an Annual or Special General meeting, a quorum is not present, the eligible voters, present in person or by proxy, will then constitute a quorum. 3. VOTING: The vote for a strata lot may not be exercised, except on matters requiring a unanimous vote, if the strata corporation is entitled to register a lien against the strata lot (i.e. outstanding strata fees and / or special levies). 4. 3/4 VOTE RESOLUTION: A 3/4 vote means a vote in favour of a resolution by a least 3/4 of the votes cast by eligible voters who are present in person or by proxy at the time the vote is taken and who have not abstained from voting. 5. PROXIES: An instrument appointing a proxy shall be in writing under the hand of his / her appointer or attorney. A proxy need not be an owner. MAILING DATE: June 1, 2017 (T:\Properties-Day-to-Day\LMS 4634\Meetings\Meetings-General Mtgs\AGM-Notice doc)

2 THE ANNUAL GENERAL MEETING OF THE OWNERS, STRATA PLAN LMS 4634 ACCESS, TO BE HELD ON WEDNESDAY, JUNE 21, 2017, AT 6:30 P.M. (REGISTRATION AT 5:30 P.M.), IN THE UPPER AMENITIES ROOM (ON-SITE), IN FRONT OF CITY PARKWAY, SURREY, BC A G E N D A 1. CERTIFICATION OF PROXIES 2. CALL TO ORDER 3. ELECTION OF CHAIRPERSON, IF NECESSARY 4. FILING OF PROOF OF NOTICE OF MEETING 5. APPROVAL OF AGENDA 6. APPROVAL OF PREVIOUS GENERAL MEETING MINUTES - Annual General Meeting June 22, REPORT ON INSURANCE ATTACHED 8. APPROVAL OF THE OPERATING BUDGET ATTACHED - June 30, 2018 Year-end 9. APPROVAL OF 3/4 VOTE RESOLUTION(S) #1 #4 ATTACHED 10. NEW BUSINESS - General Discussion 11. ELECTION OF THE STRATA COUNCIL 12. MEETING TERMINATION - 2 -

3 Residential Strata Program Summary of Coverages - Strata Plan LMS4634 Insured The Owners of Strata Plan LMS4634 The Wynford Group, Attn: Tracie Williams Policy Period From: March 31, 2017 To: March 31, 2018 Effective March 31, 2017 Location(s) 10822, 10838, City Parkway, Surrey, BC V3T 0C2 Description of Coverages Limits of Liability Deductibles Property of Every Description Per Occurrence, Form CMWM-JANUARY , Appraisal: Jan 24, 2017, Year of Cycle: 2 $ 45,337,900. See Below Business Interruption Not Covered Earthquake Annual Aggregate Extended Replacement Cost Applies $ 45,337,900. Flood Annual Aggregate Extended Replacement Cost Applies $ 45,337,900. Blanket Glass Included Equipment Breakdown - By-laws Included $ 45,337,900. $1,000. Business Interruption (Time Element) Not Covered $1,000,000 Debris Removal, $100,000 Ammonia Contamination, $100,000 Contamination Expense (Annual), $100,000 Expediting Expense, $100,000. Extra Expense, $250,000 Water Damage, $50,000 Service Interruption Included General Liability Bodily Injury, Personal Injury and Property Damage Liability Each Accident or Occurrence $ 10,000,000. *$1,000. Products and Completed Operations Aggregate Limit $ 10,000,000. Non-Owned Automobile $ 10,000,000. Advertising Injury Liability $ 10,000,000. Medical Payments Each Person $ 10,000. Tenants Legal Liability Any One Accident $ 250,000. $1,000. Voluntary Compensation Extension Strata Volunteers Coverage (Weekly Indemnity of 2/3 of Employee s Weekly Wage, but not exceeding $500/week & set at $500/week for Volunteer Workers) $ 50,000. Strata Corporation Directors & Officers Liability (Errors & Omissions) Annual Aggregate Claims Made Professional Liability Extension for Property Manager per Wrongful Act Annual Aggregate Claims Made Discrimination Defense Costs Employment Practices Liability Broad Form Money & Securities - Loss Inside & Outside Premises, Depositors Forgery Employee Dishonesty, Coverage Form A $ $ 5,000,000. 2,000,000. Included Included Not Covered Not Covered Pollution Liability Each Pollution Event, Including Bodily Injury or Property Damage and Clean-up Costs $ 1,000,000. $10,000. Aggregate (Master) Policy Limit $ 5,000,000. Terrorism and Sabotage Coverage $ 500,000. $2,500 Volunteer Accident Coverage Principal Sum - $100,000 Weekly Accident Indemnity - $500 (maximum 52 weeks) Accident Expenses - various up to $15,000. (please see wording) Dental Expenses $5,000. Deductible Buy Down Coverage Earthquake Shock Insurance Annual Aggregate Deductibles Property All Losses $5,000 except: Water Damage $20,000 Sewer Back-up $20,000 Flood $25,000 Earthquake 10%, minimum $250,000 Residential Glass Breakage $100 Master Key Coverage $250 Lock and Key Coverage $250 Nil Nil $ 250, Day Waiting Period Not Covered Conditions Property All Risks of direct physical loss or damage to property described at Location(s) of Risk shown above. Basis of Loss Settlement Replacement Cost including by-laws. Co-insurance Basis Stated Amount. Extended Replacement Cost 30% Subject to an appraisal being filed with the insurers and dated within 12 months prior to the effective date of the policy. Any Property additions, renovations or installation work will be subject to a limit of 15% of the insured value, with a maximum of $1,000,000. Conditions General Liability Property Manager is an Additional Named Insured for their management of the Strata Plan. *$1,000. Bodily Injury Deductible shall be waived on the first bodily injury loss/claim if there is no prior bodily injury loss within 5 years from the effective date of the coverage term Platinum Legal Services Retainer Contract Per Claim $1,500,000 Term Aggregate Note: The Legal Services Retainer Contract with Clark Wilson LLP is not a contract of insurance but is a Retainer agreement between the Strata Corporation and Clark Wilson LLP for Legal Services as described in the Contract Documents Aggregate Fees Cap per Legal Proceeding $1,000,000. E&OE This document does not form part of the policy. For more specific details, please refer to the actual policy wordings Rosser Avenue, Burnaby, BC V5C 6R6 Tel Fax TF cmwinsurance.com CMW Insurance Services Ltd.

4 ASSETS CURRENT ASSETS LMS 4634, Access (lms4634) Balance Sheet Period = Apr 2017 Book = Accrual ; Tree = ysi_bs Current Balance Bank - CCS Savings Operating 237, Bank - CCS Savings CRF 514, Bank - CCS Other Reserve 107, CCS - Lien H/B JBR Construction # , CCS - Insurance Proceeds 6, Accounts Receivable - Operating 17, Special Levy A/R - Hot Water Tank / Boiler Fines Receivable Move-in/Move-out Receivable Lien/NSF Charges Receivable 1, Chargeback Receivable Other Receivables Petty Cash Prepaid - Insurance 93, Insurance Claim Receivable 34, Due From Operating - CRF 92, Due from Special Levy-Operating TOTAL CURRENT ASSETS 1,736, /18/ :52 AM TOTAL ASSETS 1,736, CURRENT LIABILITIES Strata Fees - Prepayment Deposits Held Refundable Key Deposits Accounts Payable - Operating -1, Accrued Liabilities - Operating 119, Accrued Audit Fees 2, Deferred Revenue 39, Deferred Revenue - Insurance Proceeds 6, Builder Lien HB Payable-SPA 628, Due to Contingency - Oper 92, Due to Operating-Special Levy TOTAL CURRENT LIABILITIES 890, TOTAL LIABILITIES 890, Page 1 of 2-4 -

5 LMS 4634, Access (lms4634) Balance Sheet Period = Apr 2017 Book = Accrual ; Tree = ysi_bs Current Balance 5/18/ :52 AM EQUITY Operating Fund - Prior Years 54, Funds Total Operating/CRF/Sp Levy 791, TOTAL EQUITY 846, TOTAL LIABILITIES & EQUITY 1,736, Page 2 of 2-5 -

6 5/18/ :53 AM REVENUES LMS 4634, Access (lms4634) Budget Comparison Period = Apr 2017 Book = Accrual ; Tree = ysi_is MTD Actual MTD Budget Variance YTD Actual YTD Budget Variance Annual Budget Strata Fees 75, , , , , By-Law Fines/Late Fees , , , Interest Income - Operating , , Interest On Overdue Accounts Gas Fireplace Recovery 1, , , , , Move-in/Move-out Charges , , , Key Revenue Lounge Rental , , Parking - Visitors Door Openers - Transmitters , , , TOTAL REVENUES 78, , , , , OPERATING EXPENSES ADMINISTRATIVE EXPENSES Management Fees 5, , , , , Bank Administration Fee Audit / Review , , , Photos/Postage/Courier , , , Legal , , , Audit - Real Estate Services Act Insurance Expense 8, , , , , Security Guard 1, , , , , , Meetings & Miscellaneous , , , , TOTAL ADMINISTRATIVE EXPENSE 15, , , , , , UTILITIES BC Hydro / Electricity 6, , , , , , Gas 2, , , , , , Gas - Fireplaces 1, , , , , Water/Sewer 2, , , , , , , Garbage Disposal 2, , , , , , Cablevision , , , Telephone/Pager , , , TOTAL UTILITIES 16, , , , , , , BUILDING MAINTENANCE Janitorial 7, , , , , , Page 1 of 3

7 5/18/ :53 AM Supplies , , , Pest Control , , , Elevator Maintenance , , , , Electrical/Lighting , , , , Mechanical & Generator , , , , , , Mechanical Preventative Maint. 3, , , , , , Fire Equipment 6, , , , , , , General Interior Repair 1, , , , , Locks, Keys, Fobs & Remotes , , , , Dryer Vent Cleaning , , , Carpet & Flooring , , , , TOTAL BUILDING MAINTENANCE 20, , , , , , , TOTAL OPERATING EXPENSES 56, , , , , , , BALANCE BEFORE RESERVES & OTHER TRANS 21, , , , , , , LMS 4634, Access (lms4634) Budget Comparison Period = Apr 2017 Book = Accrual ; Tree = ysi_is MTD Actual MTD Budget Variance YTD Actual YTD Budget Variance Annual Budget EXTERIOR MAINT & REPAIRS Roof Repairs & Maintenance , , , , , Gutters, Drains & Sewers , , , Window Cleaning , , , Garage Door , , , Exterior Repair/Maint , , , , TOTAL EXTERIOR MAINT & REPAIRS , , , , , , GROUNDS & GARDENS Landscaping Services 2, , , , , G & G Improvements , , , Snow Removal , , Irrigation System , , , TOTAL GROUNDS & GARDENS 2, , , , , , RECREATION CENTRE General Maintenance 1, , , , , Exercise Equipment , , , Chemicals , , TOTAL RECREATION CENTRE 1, , , , , Page 2 of 3

8 5/18/ :53 AM NET OPERATING SURPLUS(DEFICIT) 5, , , , Other Reserve Balance End of Period , , Total Funds Balance 22, , , , TRANSFERS TO RESERVE FUND LMS 4634, Access (lms4634) Budget Comparison Period = Apr 2017 Book = Accrual ; Tree = ysi_is MTD Actual MTD Budget Variance YTD Actual YTD Budget Variance Annual Budget Contingency Reserves 16, , , , , TOTAL TRANSFERS TO RESERVE FUND 16, , , , , Revenue - CRF Opening CRF Balance , , Transfer from Operating Fund 16, , , , Interest Income - CRF , , Total Revenue - CRF 16, , , , Expenses - CRF CRF-Transfer to Other Reserves , , TOTAL CONTINGENCY EXPENSES , , CRF Balance End of Period 16, , , , Revenue - Other Reserves Funds Other Reserve - Hot Water Tanks , , Interest Income - Other Reserves , , Other Reserve - Exercise Equipment , , Other Reserve - Deck/Balcony , , Other Reserve - Security , , Other Reserve - Drainage , , Total Revenue - Other Reserves Funds , , Expense - Other Reserves Other Reserve Exp - Hot Water Tanks , , Other Reserve Exp - Exercise Equipment , , Other Reserve Exp - Deck/Balcony , , Other Reserve Exp - Drainage , , Total Expenses - Other Reserves , , Page 3 of 3

9 Strata Corporation: LMS 4634 Pursuant to Regulation 6.6 and Section 103 of the Strata Property Act of British Columbia, the following information is provided in support of the annual budget for the above-noted Strata Corporation. Pursuant to Regulation 6.7, the financial statement of the Strata Corporation is attached hereto. Fiscal Year Start: July 1, 2017 Fiscal Year-end: June 30, 2018 Operating Fund Contingency Reserve Fund a. Prior Year Closing Balance 53, , Transfer (TO) FROM CRF (53,970.00) 53, Transfer (TO) Proposed Budget - - New Fiscal Year Opening Balance , b. Estimated Income Excluding Strata Fees (see proposed budget): 27, , (Interest) c. Estimated Operating Expenses (see proposed budget): (803,230.00) CRF Expenditures: 3/4 Vote Resolution: Report Exterior Repairs flashings, fascia boards (12,000.00) 3/4 Vote Resolution: Engineer report on parkade soffitt (6,000.00) 3/4 Vote Resolution: Exercise equipment (8,000.00) d. Contributions to Operating Fund: 775, e. Contributions to CRF Operating - 154, Contributions to CRF Special Levy - f. Each Strata Lot's Monthly Contribution to the Operating Fund: See Fee Schedule - g. Each Strata Lot's Monthly Contribution to the CRF - See Fee Schedule h. Estimated Balance at End of Fiscal Year: (OPR) Prior Year Surplus Transfer (if applicable) 0.00 Total Estimated Balance at Year-end (OPR) 0.00 i. Estimated Balance at End of Fiscal Year: (CRF) - 829, SPA Sheet T:\Properties-Day-to-Day\LMS 4634\Meetings\Meetings-General Mtgs\AGM-Budget-Proposed

10 Strata Plan LMS Access Proposed Operating Budget June 30th Year-end 1-Jun-17 GL Code Description Actual to Apr 30, 2017 Estimated to Jun. 30, Budget Proposed Budget REVENUES Strata Fees 755, , , , Bylaw Fines / Late Fees , Interest Income - Operating 1, , ,000 1, Interest On Overdue Accounts Gas Fireplace Recovery 15, , ,000 19, Move-in / Move-out Charges 3, , ,200 3, Key Revenue Lounge Rental 1, , , Parking - Visitors Door Openers - Transmitters 2, , ,500 2, TOTAL REVENUES 779, , , , OPERATING EXPENSES ADMINISTRATIVE EXPENSES Management Fees 57, , ,985 68, Bank Administration Fee Audit / Review 2, , ,500 3, Photos / Postage / Courier 2, , ,500 4, Legal ,000 3, Audit - Real Estate Services Act Insurance Expense 81, , , , Security Guard 9, , ,000 15, Meetings & Miscellaneous 2, , ,000 5, TOTAL ADMINISTRATIVE EXPENSES 158, , , , UTILITIES Hydro / Electricity 63, , ,000 95, Gas 15, , ,000 35, Gas - Fireplaces 15, , ,000 19, Water / Sewer 42, , ,000 85, Garbage Disposal 20, , ,000 45, Cablevision 2, , ,810 3, Telephone 7, , ,500 10, TOTAL UTILITIES 167, , , , BUILDING MAINTENANCE Janitorial Contract 71, , ,000 90, Supplies 2, , ,500 4, Pest Control 2, , ,000 3, Elevator Maintenance 7, , ,200 11, Electrical / Lighting 1, , ,000 4, Mechanical & Generator 9, , ,000 20,000 Budget T:\Properties-Day-to-Day\LMS 4634\Meetings\Meetings-General Mtgs\AGM-Budget-Proposed

11 Strata Plan LMS Access Proposed Operating Budget June 30th Year-end 1-Jun-17 GL Code Description Actual to Apr 30, 2017 Estimated to Jun. 30, Budget Proposed Budget Mechanical Preventative Maint. 14, , ,000 18, Fire Equipment 14, , ,000 23, General Interior Repairs 16, , ,000 20, Locks, Keys, Fobs & Remotes 4, , ,500 7, Dryer Vent Cleaning 2, , ,500 3, Carpet & Flooring 3, , ,200 5, TOTAL BUILDING MAINTENANCE 153, , , , EXTERIOR MAINT & REPAIRS Roof Repairs & Maintenance 10, , ,000 20, Gutters, Drains & Sewers 1, , ,500 2, Window Cleaning ,000 15, Garage Door 1, , ,000 3, Exterior Repairs / Maint 4, , ,500 5, TOTAL EXTERIOR MAINT & REPAIRS 18, , ,000 45, GROUNDS & GARDENS Landscaping Services 25, , ,000 31, G & G Improvements 4, , ,000 10, Snow Removal 4, , , Irrigation System , ,500 2, TOTAL GROUNDS & GARDENS 35, , ,250 44, RECREATION CENTRE General Maintenance 3, , ,500 4, Exercise Equipment 1, , ,500 2, Chemicals , ,850 1, TOTAL RECREATION CENTRE 5, , ,850 8, TOTAL OPERATING EXPENSES 538, , , , BALANCE BEFORE RESERVES & OTHER TRANSFER 240, , , , TRANSFERS TO RESERVE FUND Contingency Reserves 163, , , , TOTAL TRANSFERS TO RESERVE FUND 163, , , , NET OPERATING SURPLUS(DEFICIT) 77, , Budget T:\Properties-Day-to-Day\LMS 4634\Meetings\Meetings-General Mtgs\AGM-Budget-Proposed

12 STRATA PLAN LMS 4634 ACCESS OPERATING BUDGET EXPLANATORY NOTES Administrative Expenses Management Fees The strata corporation has a management contract with The Wynford Group. The overall management fee is based on a time and cost analysis formula. The management company provides all backup services to the Strata Council and is responsible for the day-to-day administration of the corporation, whereas the Strata Council is responsible for the establishment of policies. Bank Administration Fee This covers the annual costs from the bank for administration fees. Audit / Review An allocation to cover the cost of conducting an annual independent audit of the strata corporation s finances. Also included in this budget category is an allocation to cover the cost of the trust account audit required by the Real Estate Services Act. Photos / Postage / Courier This allocation covers the costs of mailing of correspondence, cheques to suppliers, photocopying of financial statements, minutes, notices and correspondence, as well as courier charges. Legal A small allowance for any minor legal costs that may arise during the year. Audit Real Estate Services Act This covers the cost of the report on the strata corporation s trust accounts. Insurance Expense This allocation covers the anticipated premiums for an all-risks insurance policy on the strata corporation's property, insured to replacement value as required by the Strata Property Act and includes earthquake and flood, glass, comprehensive general liability, boiler and machinery, and directors and officers liability coverage. An appraisal of the property determines the replacement cost for insurance purposes. Security Guard Included are funds to hire one security guard, two weekend nights, per week, for a total of 115 days. Meetings & Miscellaneous / Council Honorariums This allocation covers unforeseen items not covered in other categories plus any costs incurred for the holding of General Meetings. Bank charges are also covered here. Utilities Hydro / Electricity This allocation covers electricity for the corridor lights and outlets, exterior lighting, underground parking, mechanical motors and fans

13 LMS 4634 Access Budget Notes Page 2 Gas This allocation covers the cost of heating hot water and heating the common hallways of the building. Gas Fireplaces Individual unit gas fireplace usage cost. Recovered under revenue. Water / Sewer All common and private property water consumption is billed by the City. Garbage Disposal The strata corporation maintains a contract for the weekly removal of waste and recycling program. Cablevision This covers the costs for cablevision in the spa building and for common use. Telephone This allocation is for office phones and telephone lines for the security system and various monitoring. Building Maintenance Janitorial Contract Included are funds for a janitor, caretaker and weekend coverage. Supplies The purchase of miscellaneous supplies for maintenance of the building. Pest Control Costs related to pest control. Elevator Maintenance This allocation covers monthly servicing and annual licence fees of the elevators. Electrical / Lighting This allocation covers costs for common area electrical repairs and lighting. Mechanical & Generator This allocation covers HVAC, plumbing, and mechanical repairs over and above the preventative maintenance. Mechanical Preventative Maintenance An allocation for the regular preventative maintenance of all mechanical equipment, as outlined in the contract. Fire Equipment This covers the cost of the annual inspection, minor repairs and maintenance and monitoring costs of the fire safety systems reflecting the requirements of the National Fire Code. General Interior Repairs This allocation covers repairs to the common areas such as hallways and lobbies or damage done to units that is not covered by the strata corporation s insurance

14 LMS 4634 Access Budget Notes Page 3 Locks, Keys, Fobs & Remotes This allocation covers repair or re-keying of locks in the common areas. Common area locks sustain a lot of wear and tear, so they need frequent repair. Dryer Vent Cleaning This allocation is to clean the exterior access to all dryer vents. Carpet & Flooring This allocation covers cleaning and / or repairs to the common area carpets and floor surfaces. Exterior Maintenance & Repairs Roof Repairs & Maintenance This allocation is to cover any minor roof repairs and preventative maintenance. Gutters, Drains & Sewers The drains and sumps in the underground parkade and the gutters on the exterior of the buildings require annual cleaning. Window Cleaning An allocation for the cleaning of inaccessible windows. Garage Door An allocation for repairs and maintenance to the overhead garage door. Exterior Repairs / Maintenance This includes funds for exterior repairs and maintenance. Grounds & Gardens Landscaping Services This allocation covers costs for the common area landscaping services required for the fiscal year. Grounds & Gardens Improvements This allocation covers costs for common area landscape improvements (i.e. topsoil, additional plants / shrubs, etc.). Snow Removal A minor allocation for snow removal services, ice-melt and shovels, if required. Irrigation System This covers the start-up, winterization and repairs of the irrigation system. Recreation Centre General Maintenance This allocation covers costs for general maintenance / repairs. Exercise Equipment This covers the cost to maintain and repair the gym equipment

15 LMS 4634 Access Budget Notes Page 4 Chemicals This covers the cost to maintain the chemicals and general cleaning of the hot tub. Transfer to Reserves Contingency Reserve Fund In accordance with the provisions of the Strata Property Act, the strata corporation is obliged to set aside a minimum of 10% of the annual budget until 25% of the annual operating budget is reached. Date: June 1, 2017 (T:\Properties-Day-to-Day\LMS 4634\Meetings\Meetings-General Mtgs\AGM-Budget Notes doc)

16 STRATA PLAN LMS ACCESS PROPOSED MONTHLY STRATA FEES and CRF CONTRIBUTIONS PHASES 1-5 Annual Operating Contributions $775, Unit Entitlement Annual CRF Contributions 154, Phases 1 & 2 6,350 Annual Strata Fees $930, Phases 3 & 4 7,941 Annual Fireplace Surcharge (S/L 1-91) $19, Phase 5 4,091 Total Unit Entitlement 18,382 Strata Lot Civic Address Unit Entitlement Common Area % Monthly Operating Contribution Monthly CRF Contribution (Strata Lots 1-91) Monthly Fireplace Surcharge Monthly Strata Fees City Parkway $64.43 $22.94 $ City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway Strata Fees T:\Properties-Day-to-Day\LMS 4634\Meetings\Meetings-General Mtgs\AGM-Budget-Proposed

17 STRATA PLAN LMS ACCESS PROPOSED MONTHLY STRATA FEES and CRF CONTRIBUTIONS PHASES 1-5 Annual Operating Contributions $775, Unit Entitlement Annual CRF Contributions 154, Phases 1 & 2 6,350 Annual Strata Fees $930, Phases 3 & 4 7,941 Annual Fireplace Surcharge (S/L 1-91) $19, Phase 5 4,091 Total Unit Entitlement 18,382 Strata Lot Civic Address Unit Entitlement Common Area % Monthly Operating Contribution Monthly CRF Contribution (Strata Lots 1-91) Monthly Fireplace Surcharge Monthly Strata Fees City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway Strata Fees T:\Properties-Day-to-Day\LMS 4634\Meetings\Meetings-General Mtgs\AGM-Budget-Proposed

18 STRATA PLAN LMS ACCESS PROPOSED MONTHLY STRATA FEES and CRF CONTRIBUTIONS PHASES 1-5 Annual Operating Contributions $775, Unit Entitlement Annual CRF Contributions 154, Phases 1 & 2 6,350 Annual Strata Fees $930, Phases 3 & 4 7,941 Annual Fireplace Surcharge (S/L 1-91) $19, Phase 5 4,091 Total Unit Entitlement 18,382 Strata Lot Civic Address Unit Entitlement Common Area % Monthly Operating Contribution Monthly CRF Contribution (Strata Lots 1-91) Monthly Fireplace Surcharge Monthly Strata Fees City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway Strata Fees T:\Properties-Day-to-Day\LMS 4634\Meetings\Meetings-General Mtgs\AGM-Budget-Proposed

19 STRATA PLAN LMS ACCESS PROPOSED MONTHLY STRATA FEES and CRF CONTRIBUTIONS PHASES 1-5 Annual Operating Contributions $775, Unit Entitlement Annual CRF Contributions 154, Phases 1 & 2 6,350 Annual Strata Fees $930, Phases 3 & 4 7,941 Annual Fireplace Surcharge (S/L 1-91) $19, Phase 5 4,091 Total Unit Entitlement 18,382 Strata Lot Civic Address Unit Entitlement Common Area % Monthly Operating Contribution Monthly CRF Contribution (Strata Lots 1-91) Monthly Fireplace Surcharge Monthly Strata Fees City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway Strata Fees T:\Properties-Day-to-Day\LMS 4634\Meetings\Meetings-General Mtgs\AGM-Budget-Proposed

20 STRATA PLAN LMS ACCESS PROPOSED MONTHLY STRATA FEES and CRF CONTRIBUTIONS PHASES 1-5 Annual Operating Contributions $775, Unit Entitlement Annual CRF Contributions 154, Phases 1 & 2 6,350 Annual Strata Fees $930, Phases 3 & 4 7,941 Annual Fireplace Surcharge (S/L 1-91) $19, Phase 5 4,091 Total Unit Entitlement 18,382 Strata Lot Civic Address Unit Entitlement Common Area % Monthly Operating Contribution Monthly CRF Contribution (Strata Lots 1-91) Monthly Fireplace Surcharge Monthly Strata Fees City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway Strata Fees T:\Properties-Day-to-Day\LMS 4634\Meetings\Meetings-General Mtgs\AGM-Budget-Proposed

21 STRATA PLAN LMS ACCESS PROPOSED MONTHLY STRATA FEES and CRF CONTRIBUTIONS PHASES 1-5 Annual Operating Contributions $775, Unit Entitlement Annual CRF Contributions 154, Phases 1 & 2 6,350 Annual Strata Fees $930, Phases 3 & 4 7,941 Annual Fireplace Surcharge (S/L 1-91) $19, Phase 5 4,091 Total Unit Entitlement 18,382 Strata Lot Civic Address Unit Entitlement Common Area % Monthly Operating Contribution Monthly CRF Contribution (Strata Lots 1-91) Monthly Fireplace Surcharge Monthly Strata Fees City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway City Parkway , $64, $12, $1, $79, Yearly Totals (x12) $775, $154, $19, $948, Strata Fees T:\Properties-Day-to-Day\LMS 4634\Meetings\Meetings-General Mtgs\AGM-Budget-Proposed

22 STRATA PLAN LMS 4634 ACCESS 3/4 VOTE RESOLUTION #1 UPDATED DEPRECIATION REPORT OPT OUT WHEREAS Section 94(2)(b) of the Strata Property Act requires a depreciation report be updated within three years of the date on which the report was obtained, unless the strata corporation waives that requirement by a resolution passed by a 3/4 vote at an Annual or Special General Meeting; and WHEREAS the Owners, Strata Plan LMS 4634, Access, wish not to acquire an updated Depreciation Report; BE IT THEREFORE RESOLVED as a 3/4 vote resolution of the Owners, Strata Plan LMS 4634, Access (the Strata Corporation ), exempt themselves from obtaining an updated Depreciation Report. 3/4 VOTE RESOLUTION #2 CONTINGENCY RESERVE FUND EXPENSE EXTERIOR MAINTENANCE PREAMBLE: The strata corporation would like to address the exterior building maintenance. These funds would be used to have an exterior envelope condition review done to create a list of items to be repaired and maintained. Some of the items targeted would include the exterior fascia boards, brick sealing, post caps, flashing, sealants and painting. This report will provide a scope of work that the Strata Corporation can then use to obtain quotations. This report will encompass all three buildings. WHEREAS Section 96 of the Strata Property Act states the strata corporation must not spend money from the Contingency Reserve Fund unless the expenditure is first approved by a 3/4 vote resolution at a General Meeting; BE IT THEREFORE RESOLVED as a 3/4 vote resolution of the Owners, Strata Plan LMS 4634, Access ( the Strata Corporation ), that a sum of money not exceeding $12, (including tax and all related expenses), be spent to obtain an exterior building envelope condition review, such expenditure to be charged against the Contingency Reserve Fund. 3/4 VOTE RESOLUTION #3 CONTINGENCY RESERVE FUND EXPENSE ENGINEER REVIEW OF THE PARKADE MEMBRANE PREAMBLE: This resolution is to obtain an engineering report of the condition of the parkade membrane. The original parkade was built in 2002 and is now 15 years old. The report would include the full parkade and the exterior roundabout. This report would provide information and recommendations for maintenance and / or repairs. WHEREAS Section 96 of the Strata Property Act states the strata corporation must not spend money from the Contingency Reserve Fund unless the expenditure is first approved by a 3/4 vote resolution at a General Meeting; BE IT THEREFORE RESOLVED as a 3/4 vote resolution of the Owners, Strata Plan LMS 4634, Access ( the Strata Corporation ), that a sum of money not exceeding $6, (including tax and all related expenses), be spent to obtain an engineer report on the parkade membrane, and such expenditure to be charged against the Contingency Reserve Fund

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Jun 30, 18 ASSETS Current Assets Checking/Savings 1000 Cayman Iberia Operating 102, Cayman Iberia Reserve 38, TOTAL ASSETS 141,206.

Jun 30, 18 ASSETS Current Assets Checking/Savings 1000 Cayman Iberia Operating 102, Cayman Iberia Reserve 38, TOTAL ASSETS 141,206. 07/07/18 Balance Sheet Jun 30, 18 ASSETS Current Assets Checking/Savings 1000 Cayman Iberia Operating 102,242.67 1100 Cayman Iberia Reserve 38,097.91 Total Checking/Savings 140,340.58 Other Current Assets

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

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

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

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

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 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

Total Current Assets 42, , , Total Assets 42, , ,538.15

Total Current Assets 42, , , Total Assets 42, , ,538.15 Balance Sheet (Accrual) The Martinique at Tarpon Cove Condo Assn #3 (8592) May 31, 2018 Operating Reserves Total ASSETS Cash - Operations 110100.0000 Cash - Operating Acct 42,140.89 0.00 42,140.89 Total

More information

0.00 2,420, ,420, ,512, , , , Property Taxes - Prior

0.00 2,420, ,420, ,512, , , , Property Taxes - Prior General Ledger Budget Analysis User: Printed: Fiscal Year: vnoel 04/23/2018-2:03PM 2019 2016 2017 2018 2018 2510 Klamath Cty Library Serv Dist 5010 Library Service District R10 Property Taxes 2,400,758.62

More information

Total Current Assets 44, , , Total Assets 44, , ,679.86

Total Current Assets 44, , , Total Assets 44, , ,679.86 Balance Sheet (Accrual) The Martinique at Tarpon Cove Condo Assn #2 (8591) May 31, 2018 Operating Reserves Total ASSETS Cash - Operations 110100.0000 Cash - Operating Acct 44,580.43 0.00 44,580.43 Total

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

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

ALAMEDA ISLES PROPOSED BUDGET FACT SHEET

ALAMEDA ISLES PROPOSED BUDGET FACT SHEET ALAMEDA ISLES PROPOSED BUDGET FACT SHEET These sheets outline the proposed 2015/2016 budget in two parts. The first part is the operating budget which shows our income and anticipated expenses with a comparative

More information

POWER RANCH COMMUNITY ASSOCIATION MONTHLY FINANCIAL REPORTS BOARD OF DIRECTORS APRIL 2018

POWER RANCH COMMUNITY ASSOCIATION MONTHLY FINANCIAL REPORTS BOARD OF DIRECTORS APRIL 2018 290 POWER RANCH COMMUNITY ASSOCIATION FINANCIAL REPORTS BOARD OF DIRECTORS APRIL 2018 Included Reports Copies SHEET OPERATING (UNAUD 1 OPERATING STATEMENT - DETAIL ( 1 CAPITAL FUND SHEET - U 1 CAPITAL

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

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

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

Hunters Ridge Community Association Pg 1 Balance Sheet - December, 2018

Hunters Ridge Community Association Pg 1 Balance Sheet - December, 2018 PRELIMINARY UNAUDITED Hunters Ridge Community Association Pg 1 Balance Sheet - December, 2018 ASSETS CASH Operating - C.A. Iberiabank 74,525.56 TOTAL OPERATING CASH 74,525.56 RESERVE FUND ACCOUNTS Villa

More information

Hunters Ridge Community Association Pg 1 Balance Sheet - November, 2018

Hunters Ridge Community Association Pg 1 Balance Sheet - November, 2018 UNAUDITED Hunters Ridge Community Association Pg 1 Balance Sheet - November, 2018 ASSETS CASH Operating - C.A. Iberiabank 312,084.02 - TOTAL OPERATING CASH 312,084.02 - RESERVE FUND ACCOUNTS Villa South

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

Eden Harbor Homeowners Association, Inc.

Eden Harbor Homeowners Association, Inc. Eden Harbor Homeowners 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: Jim Leroy Email: Jim@ArgusVenice.com

More information

Total Current Assets 38, , , Total Assets 38, , ,023.33

Total Current Assets 38, , , Total Assets 38, , ,023.33 Balance Sheet (Accrual) The Bimini at Tarpon Cove Condo Assn #5 (8534) May 31, 2018 Operating Reserves Total ASSETS Cash - Operations 110100.0000 Cash - Operating Acct 36,791.32 0.00 36,791.32 Total Operating

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

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

COST SEGREGATION. For Building Owners

COST SEGREGATION. For Building Owners 180 Montgomery Street Suite 1950 San Francisco, CA 94104 phone : 415.394.7200 fax : 415.398.6501 web : moskowitzllp.com COST SEGREGATION For Building Owners 2 Moskowitz, LLP What is Cost Segregation? Cost

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

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

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

FY ANNUAL FINANCIAL REPORT

FY ANNUAL FINANCIAL REPORT Charter Schools FY 2015-2016 ANNUAL FINANCIAL REPORT Page 1 TOTAL CHARTER FEDERAL ACCOUNT ALL SCHOOLS PROJECTS NO. FUNDS FUND CHS FUND 142 FUND CONDENSED BALANCE SHEET - ALL FUNDS ASSETS 11120 Cash on

More information

1000 General Fund 1030 Tax Collector Licenses, Fees and Permits Fees - NSF Check

1000 General Fund 1030 Tax Collector Licenses, Fees and Permits Fees - NSF Check General Ledger Budget Analysis User: Printed: Fiscal Year: vnoel 04/23/2018-2:13PM 2019 2016 2017 2018 2018 1000 General Fund 1030 Tax Collector R20 Licenses, Fees and Permits 0.00 0.00 0.00 0.00 1031-1000-41010Fees

More information

Great North Property Mgmt SL14. Sample Association FINANCIAL STATEMENTS PRODUCED FOR MANAGEMENT PURPOSES ONLY

Great North Property Mgmt SL14. Sample Association FINANCIAL STATEMENTS PRODUCED FOR MANAGEMENT PURPOSES ONLY Great North Property Mgmt SL14 Sample Association 03/31/2014 FINANCIAL STATEMENTS PRODUCED FOR MANAGEMENT PURPOSES ONLY Included Reports Copies 2 Col Balance Sheet 1 Income Statement 1 GL General Ledger

More information

Downtown I & II Condominium Page: 1 Balance Sheet As of 02/28/10

Downtown I & II Condominium Page: 1 Balance Sheet As of 02/28/10 Downtown I & II Condominium Page: 1 Balance Sheet As of 02/28/10 ASSETS 1001 Cash Operating - SunTrust $ 9,467.01 1141 MorganStanley Money Market 55,124.72 TOTAL ASSETS $ 64,591.73 =============== LIABILITIES

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

CAPRON TRAIL COMMUNITY DEVELOPMENT DISTRICT

CAPRON TRAIL COMMUNITY DEVELOPMENT DISTRICT CAPRON TRAIL COMMUNITY DEVELOPMENT DISTRICT ST. LUCIE COUNTY REGULAR BOARD MEETING & PUBLIC HEARING AUGUST 28, 2017 1:30 P.M. Special District Services, Inc. The Oaks Center 2501A Burns Road Palm Beach

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

Gardens II Of St. Andrews Park Association, Inc.

Gardens II Of St. Andrews Park Association, Inc. Gardens II 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

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

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

Downtown I & II Condominium Page: 1 Balance Sheet As of 07/31/10

Downtown I & II Condominium Page: 1 Balance Sheet As of 07/31/10 Downtown I & II Condominium Page: 1 Balance Sheet As of 07/31/10 ASSETS 1001 Cash Operating $ 22,329.51 1141 SunTrust - Money Market 113,708.46 TOTAL CASH $ 136,037.97 CURRENT ASSETS 1280 Accts Rec. -

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

Statement of Financial Activities - Detailed 13/12/2018 1:15 PM For the Period Ending 30/11/2018 Page 1

Statement of Financial Activities - Detailed 13/12/2018 1:15 PM For the Period Ending 30/11/2018 Page 1 13/12/2018 1:15 PM For the Period Ending 30/11/2018 Page 1 REVENUES TAXATION Municipal Taxes 410-110-100 - General Municipal Levy 938,913.13 950,382.00 (11,468.87) 1.21-410-120-100 - Abatements and Adjustments

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

(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

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 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

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

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

Measure S Oversight Committee Fiscal Year

Measure S Oversight Committee Fiscal Year Measure S Oversight Committee Fiscal Year 2017-18 February 27, 2019 Page(s) Table of Contents 1 Summary and Analysis 2 General Fund Adopted Budget 3 General Fund Expenditures Summary 4-6 Financial Statements

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

Cash - Checking 17, Cash - Reserves 43, TOTAL ASSETS 61,090.89

Cash - Checking 17, Cash - Reserves 43, TOTAL ASSETS 61,090.89 05/10/2018 GENERAL LEDGER - BALANCE SHEET Page: 1 YEAR-TO-DATE ASSETS Cash - Checking 17,362.11 Cash - Reserves 43,728.78 TOTAL ASSETS 61,090.89 LIABILITIES & EQUITY Building Reserves 4,550.00 General

More information

2015 Budget Discussion Schedule

2015 Budget Discussion Schedule 2015 Budget 2015 Budget Discussion Schedule Dec 10 Council Orientation Jan 22 Review of Departmental Plans & Projects Presentation of 2015 Draft Capital Budget to Council Feb 11 Presentation of 2015 Draft

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

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

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

City of Caldwell BUDGET FY 2018

City of Caldwell BUDGET FY 2018 City of Caldwell BUDGET FY 2018 City of Caldwell FY 2018 Budget Book Table of Contents Summary Reports Appropriation Ordinance General Fund Expenditure Details City Council 01-1-01-100 Mayor 01-1-02-110

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

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

JANUARY 2017 FINANCIAL SUMMARY FOR ALL FUNDS COMBINED- UNAUDITED

JANUARY 2017 FINANCIAL SUMMARY FOR ALL FUNDS COMBINED- UNAUDITED JANUARY 2017 FINANCIAL SUMMARY FOR ALL FUNDS COMBINED- UNAUDITED Winnetka Park District Net Surplus/(Deficit) As Of January, 2017 2016 YTD Actual 2017 YTD Budget 2017 YTD Actual 800,000 600,000 400,000

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

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

CITY OF PORT ST. LUCIE UTILITY SYSTEMS DEPARTMENT

CITY OF PORT ST. LUCIE UTILITY SYSTEMS DEPARTMENT CITY OF PORT ST. LUCIE UTILITY SYSTEMS DEPARTMENT FINANCIAL STATEMENT AND PROJECT REPORT Twelfth Month Ending September 30, 2017 City of Port St. Lucie, Florida Prepared by: The Finance Department INTRODUCTORY

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

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

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

Schedule C By-Law Snow and Ice Control Services - Project Specifications for Various Parking Lots

Schedule C By-Law Snow and Ice Control Services - Project Specifications for Various Parking Lots SNOW AND ICE CONTROL SERVICES - (4) SEPARATE DEPARTMENTS SCHEDULE C REQUEST FOR PROPOSAL 2244 Schedule C By-Law Snow and Ice Control Services - Project Specifications for Various Parking Lots 1.0 General

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

ILLAWARRA DISTRICT (NOXIOUS) WEEDS AUTHORITY

ILLAWARRA DISTRICT (NOXIOUS) WEEDS AUTHORITY ILLAWARRA DISTRICT (NOXIOUS) WEEDS AUTHORITY ANNUAL FINANCIAL REPORT FOR THE YEAR ENDED 30TH JUNE, 2017 INCOME STATEMENT Actual Actual REVENUE FROM CONTINUING OPERATIONS Notes $c $c Constituent Council

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

Statement of Financial Activities - Detailed 02/11/2018 4:46 PM For the Period Ending October Page 1

Statement of Financial Activities - Detailed 02/11/2018 4:46 PM For the Period Ending October Page 1 02/11/2018 4:46 PM For the Period Ending October-31-18 Page 1 REVENUES TAXATION Municipal Taxes 410-110-100 - General Municipal Levy 938,913.13 950,382.00 (11,468.87) 1.21-410-120-100 - Abatements and

More information

Downtown I & II Condominium Page: 1 Balance Sheet As of 01/31/10

Downtown I & II Condominium Page: 1 Balance Sheet As of 01/31/10 Downtown I & II Condominium Page: 1 Balance Sheet As of 01/31/10 ASSETS Cash Operating - SunTrust $ 21,027.40 MorganStanley Money Market 55,124.21 TOTAL ASSETS $ 76,151.61 =============== LIABILITIES &

More information

Income Statement October 2018

Income Statement October 2018 Income Statement October 2018 Page 1 of 1 08:10:58 am REVENUES Aug 2018 Sep 2018 Oct 2018 Year Total Budget Pct 4010 ASSESSMENTS - CURRENT YEAR 0.00 0.00 0.00 67,835.38 69,554 98 4015 MARSH RESTORATION

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

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

GENERAL FUND - TOWNWIDE

GENERAL FUND - TOWNWIDE 01/23/2018 10:58:16 TOWN OF CATON GENERAL FUND - TOWNWIDE TRIAL BALANCE ASSETS CASH A200 CASH - CHECKING 1,442.77 A201 CASH - MONEY MARKET 297,403.16 A202 CERTIFICATES OF DEPOSIT 0.00 A210 PETTY CASH-TOWN

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

CITY OF PORT ST. LUCIE UTILITY SYSTEMS DEPARTMENT

CITY OF PORT ST. LUCIE UTILITY SYSTEMS DEPARTMENT CITY OF PORT ST. LUCIE UTILITY SYSTEMS DEPARTMENT FINANCIAL STATEMENT AND PROJECT REPORT Sixth Month Ending March 31, 2018 City of Port St. Lucie, Florida Prepared by: The Finance Department INTRODUCTORY

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

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

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