Ventana Lakes
Property Owners' Association

www.ventanalakespoa.com

Financial Report
October 18, 2006

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

Ventana Lakes Property Owners Association
BALANCE SHEET
As Of 9-30-2006
     
  CURRENT ASSETS    
     
OPERATING CASH    
102 FNBAZ Operating  $      219,030.22  
103 FNBAZ Activity CHkg  $          8,928.79  
105 Compass Operating Acct.  $        75,595.01  
110 Petty Cash  $            500.00  
111 Petty Cash - Activity  $            210.00  
116 Due To/From Reserve  $        25,885.20  
TOTAL OPERATING CASH    $           330,149.22
     
OTHER ASSETS    
161 Assessment Receivable  $        11,372.11  
165 Prepaid Income Tax  $          1,002.00  
TOTAL OTHER ASSETS    $             12,374.11
     
FIXED ASSETS    
150 Building & Structures  $      150,000.00  
151 Vehicle Asset  $          7,075.00  
152 Office Furn & Computer Hwd  $        29,376.66  
153 Exercise 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 Chase CD5681 M61815 5  $      112,308.88  
123 CDARS CD 5.60%  $        75,000.00  
124 WF Brokerage Mny Mkt  $          3,118.29  
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  $       (25,885.20)  
TOTAL RESERVE FUND    $         1,089,142.96
     
GARDENS RESERVE    
171 Gardens Reserve Mny Mkt  $        42,503.64  
172 World CD 2-13-07  $        20,623.03  
TOTAL GARDENS RESERVE    $             63,126.67
     
  TOTAL CURRENT ASSETS    $   1,649,705.62
     
     
  LIABILITIES & FUND BALANCES    
     
CURRENT LIABILITIES    
201 Accounts Payable  $        33,595.39  
203 Accrued P/R Taxes  $          2,386.05  
205 Prepaid Assessments  $      146,586.04  
208 Building Fund  $          8,289.88  
210 Refund Pool Keys  $        28,703.00  
311 Pool Const Deposits  $          1,000.00  
TOTAL LIABILITIES    $           220,560.36
     
EQUITY    
RETAINED EARNINGS  $      310,709.05  
GARDEN RESERVES  $        63,126.67  
RESERVE FUND  $   1,089,142.96  
GARDENS OPERATING  $        32,396.13  
CURRENT YEAR SURPLUS / DEFICIT  $       (66,229.55)  
TOTAL FUND BALANCE    $         1,429,145.26
     
  TOTAL LIABILITIES AND    
    FUND BALANCES    $   1,649,705.62

 

Statement Of Operations
For The Nine Months Ending 9-30-2006
               
  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  $                 -    $           200.00  $          (200.00)  $        2,954.23  $        1,800.00  $        1,154.23  $        2,400.00
403 Cell Tower Income  $                 -    $           750.00  $          (750.00)  $        1,500.00  $        6,750.00  $       (5,250.00)  $        9,000.00
410 Late Fees  $                 -    $                 -    $                 -    $           960.00  $                 -    $           960.00  $                 -  
430 Pool Keys  $                 -    $                 -    $                 -    $           990.04  $                 -    $           990.04  $                 -  
460 Interest Bank Accounts  $           430.84  $                 -    $           430.84  $        4,271.39  $                 -    $        4,271.39  $                 -  
480 Yacht Club Rent  $           424.17  $                 -    $           424.17  $        2,427.17  $                 -    $        2,427.17  $                 -  
490 Activities Income  $        1,662.18  $                 -    $        1,662.18  $      21,129.21  $                 -    $      21,129.21  $                 -  
Total Operating Income  $        2,517.19  $           950.00  $        1,567.19  $    937,463.04  $    911,781.04  $      25,682.00  $  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  $      41,033.79  $      38,210.00  $       (2,823.79)  $    352,095.93  $    343,890.00  $       (8,205.93)  $    458,520.00
Utilities  $      35,245.64  $      32,097.00  $       (3,148.64)  $    283,814.20  $    288,873.00  $        5,058.80  $    385,164.00
Activities  $        1,109.28  $                 -    $       (1,109.28)  $      37,911.73  $                 -    $     (37,911.73)  $                 -  
Supplies  $                 -    $           100.00  $           100.00  $           202.36  $           900.00  $           697.64  $        1,200.00
Administration  $      24,306.28  $      18,885.34  $       (5,420.94)  $    181,772.41  $    204,972.02  $      23,199.61  $    261,628.04
Total Expenditures  $    101,694.99  $      89,292.34  $     (12,402.65)  $    855,796.63  $    838,635.02  $     (17,161.61)  $  1,106,512.04
               
Operating Surplus  $     (99,177.80)  $     (88,342.34)  $     (10,835.46)  $      81,666.41  $      73,146.02  $        8,520.39  $    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  $     (99,177.80)  $     (88,342.34)  $     (10,835.46)  $     (66,229.55)  $           250.06  $     (66,479.61)  $      12,000.00

 

Ventana Lakes Property Owners Association
2006 Reserve Funds Report
    Maturity As Of As Of As Of As Of As Of As Of As Of As Of
Account MASTER RESERVE Yield Date 1/31/2006 3/31/2006 4/30/2006 5/31/2006 6/30/2006 7/31/2006 8/31/2006 9/30/2006
120 SFB Money Market   Mny. Mkt. Acct.  $      246,749.72  $      244,941.77  $      167,345.48  $      165,395.57  $      169,658.65  $      191,293.33  $        99,193.00  $        99,193.00
121 Amtrust CD 4.70% Nov. 23, 2007  $      100,000.00  $      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 5.68% June 18, 2012  $      112,308.88  $      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   NA  $        54,600.65  $        54,600.65  $                   -    $                   -    $                   -    $                   -    $                   -    $                   -  
123 CDARS CD 5.60% Aug. 30, 2011  $                   -    $                   -    $                   -    $                   -    $                   -    $                   -    $        75,000.00  $        75,000.00
124 WF Brokerage Money Mkt   Mny. Mkt. Acct.  $        35,239.42  $        35,346.52  $      151,683.50  $          2,070.53  $          2,078.30  $      274,504.95  $          2,984.57  $          3,118.29
125 USAA CD   Matured  $        64,830.01  $        65,024.93  $        65,024.93  $        65,024.93  $        65,587.82  $                   -    $                   -    $                   -  
125 Stonebridge CD 5.50% Aug. 18, 2011  $                   -    $                   -    $                   -    $                   -    $                   -    $                   -    $        17,000.00  $        17,000.00
126 FNB CD 4.65% Jan. 30, 2010  $        75,000.00  $        75,000.00  $        75,827.21  $        75,827.21  $        75,827.21  $        76,692.23  $        76,692.23  $        76,692.23
127 FNB CD 4.65% Jan. 30, 2009  $        75,000.00  $        75,000.00  $        75,834.52  $        75,834.52  $        75,834.52  $        76,707.27  $        76,707.27  $        76,707.27
128 RSV FNBA CD   Matured  $      102,135.26  $      102,135.26  $      103,264.60  $      103,264.60  $      103,264.60  $                   -    $                   -    $                   -  
128 1st Internet CD 5.64% Aug. 16, 2011  $                   -    $                   -    $                   -    $                   -    $                   -    $                   -    $        45,000.00  $        45,000.00
129 FND AZ CD   Matured  $        99,955.74  $        99,955.74  $      100,926.52  $      100,926.52  $      100,926.52  $                   -    $                   -    $                   -  
128 1st Internet CD 5.59% Aug. 16, 2010  $                   -    $                   -    $                   -    $                   -    $                   -    $                   -    $        35,000.00  $        35,000.00
130 1st Community Bank CD 4.93% Oct. 6, 2008  $        15,282.41 $15,282.41  $        15,282.41  $        15,282.41  $        15,282.41  $        15,282.41  $        15,282.41  $        15,282.41
132 FNB CD 4.75% Jan. 30, 2010  $        75,000.00  $        75,000.00  $        75,843.66  $        75,843.66  $        75,843.66  $        76,726.08  $        76,726.08  $        76,726.08
133 Wells Fargo Investments   Multiple CDs  $                   -    $                   -    $        58,000.00  $      208,000.00  $      208,000.00  $      208,000.00  $      383,000.00  $      383,000.00
131 Due To/From Operating NA NA  $         (6,445.51)  $         (2,236.06)  $            770.00  $          3,970.00  $         (2,996.14)  $       (17,419.66)  $       (22,821.71)  $       (25,885.20)
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  $   1,089,142.96
                     
GARDENS RESERVE                    
171 Domestic Bank Mny. Mkt.   NA  $        32,083.44  $        32,157.27  $        37,205.17  $        37,263.04  $        37,321.79  $        42,388.04  $        42,457.58  $        42,503.64
172 World CD   No Info  $        20,623.03  $        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  $        63,126.67
                     
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  $   1,152,269.63

 

Ventana Lakes Property Owners Association
Treasurers Report
October 18, 2006

Attached and Included  As Part Of This Report

   The first 2 pages of Colby Management’s Balance Sheet for the nine months ending September 30, 2006.

Comments

   The 2007 Budget Drafts for the Master and Gardens will be submitted today for Board discussion and/or approval.  In an attempt to remove all income uncertainties from the Operational side of the budget the Board has decided to use only assessment income in preparing the 2007 budget draft.  Any interest income derived from the Operational bank accounts will be treated as Operational income but is not being used to project available income.

   Any additional income from sources such as Resale Fees or Cell Tower Revenue will be added to the Ventana Lakes Reserve Fund.

 Reserves

   Attached is an additional page listing all Ventana Lakes CDs held in our Reserve Account. 

Recommendations

     Attached are my recommendations to the Board from my September report with updates.

Submitted and signed by Bob DellaPia this 18th day of  October, 2006.

 

Ventana Lakes Property Owners Association

Certificate of Deposits as of September 30, 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%    $ 76,692       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)  First Community Bank                  4.93%    $ 15,282       Oct. 6, 2008

11)  FNB                                                    4.65%    $ 76,707       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%    $ 76,726       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

 

Board:  Progress on recommendations approved in September.

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.

     All funds have been moved to a money market account at Domestic Bank with a current yield of 5.08%.

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.

      All funds ( approximately $ 99,200 ) have been moved to a money market account at State Farm Bank with a current yield of 4.50%.

  3)  Line item 102 -  FNB Operating

          I have paper tracked 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.

       This will be done now that all the funds are at Compass Bank.

          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.

        The Operational Account has been completely transferred to Compass Bank.  This was finalized after the September 30 Balance Sheet was prepared.

  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.

     Lois Owen and Barbara Jennings have moved the Activities checking account to Compass and have closed the FNB account.  This will be reflected in the October Balance Sheet.