Ventana Lakes

 Property Owners' Association

Financial Report
September 9, 2006

Balance Sheet
Statement of Operations
Reserve Funds Report
Treasurer's Report

Ventana Lakes Property Owners Association
BALANCE SHEET
As Of 8-31-2006
     
  CURRENT ASSETS    
     
OPERATING CASH    
102 FNBAZ Operating  $      229,806.61  
103 FNBAZ Activity CHkg  $          8,375.89  
110 Petty Cash  $            500.00  
111 Petty Cash - Activity  $            210.00  
116 Due To/From Reserve  $        22,821.71  
TOTAL OPERATING CASH    $           261,714.21
     
OTHER ASSETS    
161 Assessment Receivable  $        13,362.04  
165 Prepaid Income Tax  $          1,002.00  
TOTAL OTHER ASSETS    $             14,364.04
     
FIXED ASSETS    
150 Building & Structures  $      150,000.00  
151 Vehicle Asset  $          7,075.00  
152 Office Furn & Computer Hwd  $        29,376.66  
153 Exercixe Equipment  $        16,027.00  
159 Accum Depreciation  $       (47,566.00)  
TOTAL FIXED ASSETS    $           154,912.66
     
RESERVE FUND    
120 Money Market FNBAZ  $        99,193.00  
121 Amtrust CD 11-23-07  $      100,000.00  
122 Bankone CD5681 M61815 5  $      112,308.88  
123 cdars cd 5.60%  $        75,000.00  
124 WF Brokerage Mny Mkt  $          2,984.57  
125 Stonebridge CD  $        17,000.00  
126 FNB CD 4.65% 1-30-08  $        76,692.23  
127 FNB CD 4.65% 1-30-09  $        76,707.27  
128 1st Internet CD 8-16-11  $        45,000.00  
129 1st Internet CD 8-16-10  $        35,000.00  
130 1st COMM BANK CD  $        15,282.41  
132 FNB CD 4.75% 1-30-10  $        76,726.08  
133 WF Brokerage Invest  $      383,000.00  
131 Due To/From Operating  $       (22,821.71)  
TOTAL RESERVE FUND    $         1,092,072.73
     
GARDENS RESERVE    
171 Gardens Reserve Mny Mkt  $        42,457.58  
172 World CD 2-13-07  $        20,623.03  
TOTAL GARDENS RESERVE    $             63,080.61
     
  TOTAL CURRENT ASSETS    $   1,586,144.25
     
     
  LIABILITIES & FUND BALANCES    
     
CURRENT LIABILITIES    
203 Accrued P/R Taxes  $          1,529.20  
205 Prepaid Assessments  $          9,248.01  
208 Building Fund  $          8,289.88  
210 Refund Pool Keys  $        28,665.00  
311 Pool Const Deposite  $          2,000.00  
TOTAL LIABILITIES    $             49,732.09
     
EQUITY    
RETAINED EARNINGS  $      310,709.05  
GARDEN RESERVES  $        63,080.61  
RESERVE FUND  $   1,092,072.73  
GARDENS OPERATING  $        37,601.52  
CURRENT YEAR SURPLUS / DEFICIT  $        32,948.25  
TOTAL FUND BALANCE    $         1,536,412.16
     
  TOTAL LIABILITIES AND    
    FUND BALANCES    $   1,586,144.25

 

Statement Of Operations
For The Eight Months Ending 8-31-2006
               
  CURRENT CURRENT          
INCOME MONTH MONTH FAVORABLE / YEAR TO DATE YEAR TO DATE FAVORABLE / ANNUAL
  ACTUAL BUDGET (UNFAVORABLE) ACTUAL BUDGET (UNFAVORABLE) BUDGET
Operating Revenue              
401 Homeowner Assessments  $                 -    $                 -    $                 -    $    903,231.00  $    903,231.04  $             (0.04)  $  1,204,308.00
402 Administrative Income  $           920.55  $           200.00  $           720.55  $        2,954.23  $        1,600.00  $        1,354.23  $        2,400.00
403 Cell Tower Income  $                 -    $           750.00  $          (750.00)  $        1,500.00  $        6,000.00  $       (4,500.00)  $        9,000.00
410 Late Fees  $           (30.00)  $                 -    $           (30.00)  $           960.00  $                 -    $           960.00  $                 -  
430 Pool Keys  $                 -    $                 -    $                 -    $           990.04  $                 -    $           990.04  $                 -  
460 Interest Bank Accounts  $           495.42  $                 -    $           495.42  $        3,840.55  $                 -    $        3,840.55  $                 -  
480 Yacht Club Rent  $           250.00  $                 -    $           250.00  $        2,003.00  $                 -    $        2,003.00  $                 -  
490 Activities Income  $                 -    $                 -    $                 -    $      19,467.03  $                 -    $      19,467.03  $                 -  
Total Operating Income  $        1,635.97  $           950.00  $           685.97  $    934,945.85  $    910,831.04  $      24,114.81  $  1,215,708.00
               
  CURRENT CURRENT          
EXPENDITURES MONTH MONTH FAVORABLE / YEAR TO DATE YEAR TO DATE FAVORABLE / ANNUAL
  ACTUAL BUDGET (UNFAVORABLE) ACTUAL BUDGET (UNFAVORABLE) BUDGET
               
Maintenance  $      36,767.99  $      38,210.00  $        1,442.01  $    311,062.14  $    305,680.00  $       (5,382.14)  $    458,520.00
Utilities  $      44,270.09  $      32,097.00  $     (12,173.09)  $    248,568.56  $    256,776.00  $        8,207.44  $    385,164.00
Activities  $                 -    $                 -    $                 -    $      36,802.45  $                 -    $     (36,802.45)  $                 -  
Supplies  $                 -    $           100.00  $           100.00  $           202.36  $           800.00  $           597.64  $        1,200.00
Administration  $      12,425.06  $      18,885.34  $        6,460.28  $    157,466.13  $    186,086.68  $      28,620.55  $    261,628.04
Total Expenditures  $      93,463.14  $      89,292.34  $       (4,170.80)  $    754,101.64  $    749,342.68  $       (4,758.96)  $  1,106,512.04
               
Operating Surplus  $     (91,827.17)  $     (88,342.34)  $       (3,484.83)  $    180,844.21  $    161,488.36  $      19,355.85  $    109,195.96
               
Allocation To Reserve  $                 -    $                 -    $                 -    $      72,895.96  $      72,895.96  $                 -    $      97,195.96
2005 Surplus To Reserve  $                 -    $                 -    $                 -    $      75,000.00  $                 -    $     (75,000.00)  $                 -  
               
NET SURPLUS  $     (91,827.17)  $     (88,342.34)  $       (3,484.83)  $      32,948.25  $      88,592.40  $     (55,644.15)  $      12,000.00

 

Ventana Lakes Property Owners Association
2006 Reserve Funds Report
  As Of As Of As Of As Of As Of As Of As Of
Account MASTER RESERVE 1/31/2006 3/31/2006 4/30/2006 5/31/2006 6/30/2006 7/31/2006 8/31/2006
120 Money Market  $      246,749.72  $      244,941.77  $      167,345.48  $      165,395.57  $      169,658.65  $      191,293.33  $        99,193.00
121 Amtrust CD  $      100,000.00  $      100,000.00  $      100,000.00  $      100,000.00  $      100,000.00  $      100,000.00  $      100,000.00
122 Bankone / Chase CD  $      112,308.88  $      112,308.88  $      112,308.88  $      112,308.88  $      112,308.88  $      112,308.88  $      112,308.88
123 Bankone / Chase CD  $        54,600.65  $        54,600.65  $                   -    $                   -    $                   -    $                   -    $                   -  
123 CDARS CD 5.60%  $                   -    $                   -    $                   -    $                   -    $                   -    $                   -    $        75,000.00
124 WF Brokerage Acct  $        35,239.42  $        35,346.52  $      151,683.50  $          2,070.53  $          2,078.30  $      274,504.95  $          2,984.57
125 USAA CD  $        64,830.01  $        65,024.93  $        65,024.93  $        65,024.93  $        65,587.82  $                   -    $                   -  
125 Stonebridge CD  $                   -    $                   -    $                   -    $                   -    $                   -    $                   -    $        17,000.00
126 FNB CD  $        75,000.00  $        75,000.00  $        75,827.21  $        75,827.21  $        75,827.21  $        76,692.23  $        76,692.23
127 FNB CD  $        75,000.00  $        75,000.00  $        75,834.52  $        75,834.52  $        75,834.52  $        76,707.27  $        76,707.27
128 RSV FNBA CD  $      102,135.26  $      102,135.26  $      103,264.60  $      103,264.60  $      103,264.60  $                   -    $                   -  
128 1st Internet CD  $                   -    $                   -    $                   -    $                   -    $                   -    $                   -    $        45,000.00
129 FND AZ CD  $        99,955.74  $        99,955.74  $      100,926.52  $      100,926.52  $      100,926.52  $                   -    $                   -  
128 1st Internet CD  $                   -    $                   -    $                   -    $                   -    $                   -    $                   -    $        35,000.00
130 1st Com Bank CD  $        15,282.41 $15,282.41  $        15,282.41  $        15,282.41  $        15,282.41  $        15,282.41  $        15,282.41
132 FNB CD  $        75,000.00  $        75,000.00  $        75,843.66  $        75,843.66  $        75,843.66  $        76,726.08  $        76,726.08
133 WF Brokerage Invest  $                   -    $                   -    $        58,000.00  $      208,000.00  $      208,000.00  $      208,000.00  $      383,000.00
131 Due To/From Operating  $         (6,445.51)  $         (2,236.06)  $            770.00  $          3,970.00  $         (2,996.14)  $       (17,419.66)  $       (22,821.71)
SUB-TOTAL  $   1,049,656.58  $   1,052,360.10  $   1,102,111.71  $   1,103,748.83  $   1,101,616.43  $   1,114,095.49  $   1,092,072.73
               
GARDENS RESERVE              
171 Gardens Reserve Mny Mkt  $        32,083.44  $        32,157.27  $        37,205.17  $        37,263.04  $        37,321.79  $        42,388.04  $        42,457.58
172 World CD  $        20,623.03  $        20,623.03  $        20,623.03  $        20,623.03  $        20,623.03  $        20,623.03  $        20,623.03
SUB-TOTAL  $        52,706.47  $        52,780.30  $        57,828.20  $        57,886.07  $        57,944.82  $        63,011.07  $        63,080.61
               
TOTAL RESERVE FUNDS  $   1,102,363.05  $   1,105,140.40  $   1,159,939.91  $   1,161,634.90  $   1,159,561.25  $   1,177,106.56  $   1,155,153.34

 

Treasurer's Report

Attached and Included  As Part Of This Report

The first 2 pages of Colby Management’s Balance Sheet for the seven months ending July 31, 2006. The Aug. report is not yet available.

Comments

Since the only financial information readily available for my report comes from Colby Management I have decided to use the first 2 pages of Colby Management’s Balance Sheet as part of my official Treasurers Report.  I will use this comment section to inform the Board and the Association of any questions and/or concerns since my last report and the outcomes, if any, of such questions and/or concerns.

Included is an additional page listing all VLPOA CD’s in the order of their maturities.

Please Note - A large amount of money was moved in August so this report will bring the Association up to date and will not stop with the July 31 statement.

Reserves

If you compare the attached list of CDs with the previous list from my July report you will see that 1 CD from FNB has matured and 9 new CDs totaling $347,000 have been purchased.

Line item 124 from the July report shows $274,504.95, as of today there is less then $3,000 in that account.

Line item 133 from the July report shows $208,000, as of today there is more then $383,000 in that account.

I have utilized the Wells Fargo brokerage account to purchase CDs in the secondary market when their available rates are comparable to most banks nationwide.  However, I have also dealt with individual banks to achieve better yields then available in the secondary CD market. I was even able to negotiate a competitive yield utilizing the new Federally insured CDARS program.

December 31, 2005 report shows VL Master Reserves $952,646.93.  July 31, 2006 report shows VL Master Reserves $1,114,095.49.  This is an increase in $161,449.44 in just 7 months.  This Board, by using good money management, has increased reserves significantly while maintaining our amenities.

Better Insured Funds

Board:  After several e-mail and phone conversations with Anne Dill and Tammy Matthews the following will be my recommendation to the Board on Saturday Sept. 9, 2006.  All of these recommendations have been discussed with Tammy Matthews and she is in agreement that these would be in the best financial interests of Ventana Lakes. I will work along with Tammy to do all the needed research and make all the arrangements.

1)  Line item 171 - Gardens reserve Money Market FNB

          Move this to any bank that has consistently offered high money market rates and that has no other Ventana Lakes funds so that it is 100% insured.  2.15% from FNB is not in our best interest plus we are well over FDIC insurance limits with FNB.

2)  Line item 120 - Reserve Money Market FNB

          Move  $95,000 of this to any bank that has consistently offered high money market rates and that has no other Ventana Lakes funds so that it is 100% insured.  2.15% from FNB is not in our best interest and we are well over FDIC insurance limits with FNB.

          The remaining funds would be used to purchase a CD.  If you look at our list of CDs ( there are now 19 )  you will see we have approx. $50,000 maturing about every 3-5 months. 

          The $95,000 in the liquid MM plus what we add every month plus what matures is more then enough available for use.

3)  Line item 102 -  FNB Operating

          I have paper tract the last 8 months for this account.  We seldom use $150,000 per month yet we carry around $300,000 yielding 2.15%.

          Tammy is in agreement that we should move $95,000 to a Money Market account at any bank that offers consistently high rates and that we do not have other funds with.  This will give us a better rate of return in money we do not use but still have liquid access to and it will be 100% insured.

          Now the most important step.  We should move our operating account which is really a money market account from FNB 2.15% to Compass Bank 4.50%.  Compass is where Colby holds most of its other customers money and based on yield you can see why.  That would mean approximately  $200,000 at Compass with only about $100,000 over the FDIC insurance limits.

         I even discussed this with Anne Dill and she even agreed if Compass offers 4.50% we should use them because FNB cannot match that.  They offered us a 30 day CDARS CD at 4.50% but why would we tie money up for even 30 days for the same yield as liquid funds.

  4)  Line item 103 -  FNB Activity CHKG

         Go to Compass at Lake Pleasant and Beardsley and open a CHKG account there.  More convenient for deposits and the balance is not large enough to worry about FDIC insurance.  But if  insurance  is a concern we could open that account anywhere.

Again, I will do the bank research and work with Tammy.  Lois will just have to sign. Bob

Certificate of Deposits as of August 18, 2006

                                                                                                                                           HELD AT
          
BANK
                                        Yield     BALANCE   MATURES    WELLS FARGO

 1) Citizens State Bank                        4.95%       $ 50,000       Nov. 24, 2006        YES

 2)  First Bank of Puerto Rico             5.05%       $ 58,000       April 20, 2007       YES

 3)  Morgan Stanley Bank                    5.25%        $ 75,000       May  16, 2007      YES

 4)  Washington  Mutual                       5.25%        $ 25,000       Aug. 23, 2007      YES

 5)  Westernbank of Puerto Rico       5.30%        $ 25,000       Aug. 23, 2007       YES

 6)  AmTrust                                            4.70%        $100,000      Nov. 23, 2007

 7)  FNB                                                    4.65%        $ 75,827       Jan. 30, 2008

 8)  First Federal Savings Bank, IN  5.40%         $ 25,000       April 9, 2008         YES

 9)  Sky Bank                                          5.25%        $ 50,000       May 27, 2008        YES

10)  Matrix( First Community Bank) 4.93%        $ 15,282       Oct. 6, 2008

11)  FNB                                                   4.65%        $ 75,834       Jan. 30, 2009 

12)  GMAC Bank                                     5.30%       $ 50,000        May 19, 2009        YES

13)  New West Bank Greenley, CO    5.40%        $ 25,000       Aug. 4, 2009          YES

14)  FNB                                                   4.75%        $ 75,843       Jan. 30, 2010

15)  First Internet Bank of IN               5.59%        $ 35,000       Aug. 16, 2010

16)  First Internet Bank of IN               5.64%        $ 45,000       Aug. 16, 2011

17)  Stonebridge Bank                         5.50%         $ 17,000      Aug. 18, 2011

18)  United Bank Parkersburg, WY   5.60%         $ 75,000      Aug. 30, 2011  guaranteed CDARS FNB

19)  Bank One                                         5.68%        $112,308      June 18, 2012