Presentation is loading. Please wait.

Presentation is loading. Please wait.

2019 BUDGET THE FOREST VILLAS

Published byРимма Варенцова Modified over 5 years ago

Similar presentations

Presentation on theme: "2019 BUDGET THE FOREST VILLAS"— Presentation transcript:

1 2019 BUDGET THE FOREST VILLAS

2 CASH LEFT EOY 2017 1/1/2018 Cash Operating $59,721.75 (money in bank)
Cash Operating $59,721.75 (money in bank) Liabilities -$31,262.44 (accounts payable and prepaid owner fees) Net Cash Left Over at End of 2017 (available for 2018) $28,459.31

3 From Previous Years’ Surplus
2019 Income Budget The Forest Villas Homeowners Assoc, Inc  Annual Budget for 2019  66 Units $1,200 Dues Quarterly = $316,800 For the Period JANUARY 1, 2019 THRU DECEMBER 31, 2019 A B D E F G H I J K Line # 2018 Budget YTD 9/30/17 Actual Account # Description Year Director Responsible 1 290,400 4010 Assessment Fees 2019 316,800 All Directors 2 15,000 4030 Prior Year Surplus From Previous Years’ Surplus 3 305,400 Total Revenue

4 2019 Admin Budget

5 2019 Operating Budget

6 2019 Reserves

7 Possible Expenditures for 2019
GL 6350 Tree Maintenance ___________________$20,000 Annual Palm Trimming $5,000 Additional trees in Development $4,000 25 Royal Palm trees along Island Park Road $6,000 (Entrance to Fire house ft. tall---20 feet apart) Remove pine trees in front and stump grind $4,500 ________________________________________  Add to Reserves Add to General Maintenance fund $5,394 Reserve for Roof Cleaning $5,000 ____________________________________________  GL6310 General Grounds______________________$14,000 Planting shrubs around green boxes $3,000 Planting Shrubs around front wall in and out $4,000 Fix South 20 Fence $2,000 Remove Invasive from North Parameter $2,000

8 Pool & Utilities & Repairs
2019 Pie Chart-85% (3) Insurance Legal & Taxes Mgt & Office Bldg Mt Grounds Pool & Utilities & Repairs Clubhouse Utilities Reserves Social & Permits $146049 $635 $12852 $4075 $86500 $17039 $5500 $5000 $38750 $400 $316800 46.1% 0.2% 4.1% 1.3% 27.3% 5.4% 1.7% 1.6% 12.2% 0.1% 100%

Download ppt "2019 BUDGET THE FOREST VILLAS"

Similar presentations

Victorian Court Condo Association Annual Meeting Victorian Court Board: John Scot Mary DiPietro Stephen Petrangelo Dawn Cummings www.victoriancourtri.com.

Victorian Court Condo Association Annual Meeting Victorian Court Board: John Scot Mary DiPietro Stephen Petrangelo Dawn Cummings
2015 Budget Conquistador Condominiums 2015 Budget Plan2014 Budget Plan INCOME 2015 Monthly Assessment $283$300 Member Assessment Total$1,548,576$1,641,600.

2015 Budget Conquistador Condominiums 2015 Budget Plan2014 Budget Plan INCOME 2015 Monthly Assessment $283$300 Member Assessment Total$1,548,576$1,641,600.
What are the account classifications Asset Asset Liability Liability Owner’s Equity Owner’s Equity Revenue Revenue Expense Expense.

What are the account classifications Asset Asset Liability Liability Owner’s Equity Owner’s Equity Revenue Revenue Expense Expense.
Driftwood Key Club 2008-2009 Financial Presentation.

Driftwood Key Club Financial Presentation.
Results of 2012 Financial Operations. AGENDA Introduction Cash, Receivables, Equity Capital Assets/Reserve Accounts Income & Expenditures Budget Performance.

Results of 2012 Financial Operations. AGENDA Introduction Cash, Receivables, Equity Capital Assets/Reserve Accounts Income & Expenditures Budget Performance.
Results of 2012 Financial Operations. AGENDA Introduction Cash, Receivables, Equity Capital Assets/Reserve Accounts Income & Expenditures Budget Performance.

Results of 2012 Financial Operations. AGENDA Introduction Cash, Receivables, Equity Capital Assets/Reserve Accounts Income & Expenditures Budget Performance.
Andover Terrace Annual Meeting, 07MAY2015. Topics of Discussion ● Budget 2015 ● Snow Removal Assessment / Condo Fee ● Future Projects ● Questions.

Andover Terrace Annual Meeting, 07MAY2015. Topics of Discussion ● Budget 2015 ● Snow Removal Assessment / Condo Fee ● Future Projects ● Questions.
Training on Financial Management for Fiscal and Asset Managers Technical Assistance for Community Services and Housing Development Center April 2, 2008.

Training on Financial Management for Fiscal and Asset Managers Technical Assistance for Community Services and Housing Development Center April 2, 2008.
June 14, 20121 The Summit at Lake Norman POA – Property Owner’s Association Semiannual Meeting/ Status This presentation will probably involve audience.

June 14, The Summit at Lake Norman POA – Property Owner’s Association Semiannual Meeting/ Status This presentation will probably involve audience.
Spring Valley Homeowners Association 2014 Annual Membership Meeting WELCOME Spring Valley HOA - 2014 Annual Membership Meeting.

Spring Valley Homeowners Association 2014 Annual Membership Meeting WELCOME Spring Valley HOA Annual Membership Meeting.
STONE RIDGE Stone Ridge Annual Meeting, April 9, 2014 Welcome PLEASE SIGN IN MEETING STARTS AT 7:00 P.M.

STONE RIDGE Stone Ridge Annual Meeting, April 9, 2014 Welcome PLEASE SIGN IN MEETING STARTS AT 7:00 P.M.
2014 WAHA SPRING CONFERENCE 04/09/14 BUDGET PROCESS.

2014 WAHA SPRING CONFERENCE 04/09/14 BUDGET PROCESS.
1 CITY OF BEVERLY HILLS PROPOSED 2013-2014 BUDGET Prepared by Donna Hawkins August 16, 2013 – Proposed Budget This budget will raise more total property.

1 CITY OF BEVERLY HILLS PROPOSED BUDGET Prepared by Donna Hawkins August 16, 2013 – Proposed Budget This budget will raise more total property.
Brentwood of Palatine Condominium Board Meeting 12.10.2008 Treasurer’s Report – Cash Position – Fixed Cost Analysis – Assessment Collection Realities Labor.

Brentwood of Palatine Condominium Board Meeting Treasurer’s Report – Cash Position – Fixed Cost Analysis – Assessment Collection Realities Labor.
2011 Year-end Financial Report. Denman Island Volunteer Fire Department 2011 Year-end Financial Report Revenue Operating Grant 99,000. Rent 523. Donations.

2011 Year-end Financial Report. Denman Island Volunteer Fire Department 2011 Year-end Financial Report Revenue Operating Grant 99,000. Rent 523. Donations.
Arapahoe Estates Community Annual Meeting February 26, 2009.

Arapahoe Estates Community Annual Meeting February 26, 2009.
Autumn Heights COA Annual Meeting January, 2007. Agenda Overview of Autumn Heights COA 2007 Budget Goals – Short and Long Term Misc. Items to be discussed.

Autumn Heights COA Annual Meeting January, Agenda Overview of Autumn Heights COA 2007 Budget Goals – Short and Long Term Misc. Items to be discussed.
Pickard Oaks Home Owner’s Association Mtg. December 5, 2011 Pickard Oaks Homeowners’ Association, Inc. Annual Meeting December 2, 2013.

Pickard Oaks Home Owner’s Association Mtg. December 5, 2011 Pickard Oaks Homeowners’ Association, Inc. Annual Meeting December 2, 2013.
Renaissance On Turtle Creek Annual Meeting January 20, 2009.

Renaissance On Turtle Creek Annual Meeting January 20, 2009.
Budget Layout Overview PAR Operating Budget Income Expenses Overhead Utilities Exterminators Accounting Legal fees Business insurance Taxes Pool permits.

Budget Layout Overview PAR Operating Budget Income Expenses Overhead Utilities Exterminators Accounting Legal fees Business insurance Taxes Pool permits.

Similar presentations

Ads by Google