2012 |
Contributions |
Expenditures |
Ending
balance |
Recommended |
$264,462 |
134,600 |
854,365 |
Actual |
264,462 |
118,589 |
265,431 |
Difference |
0 |
16,011 |
-588,934 |
2013 | Contributions |
Expenditures |
Ending
balance |
Recommended |
$292,049 |
52,500 |
512,943 |
Actual |
282,049 |
56,278 |
499,261 |
Difference |
-10,000 |
3,778 |
-13,682 |
2011 |
Contributions | Ending balance |
Recommended | $250,000 |
506,276 |
Actual | 100,000 |
251,153 |
Difference | -150,000 |
-255,123 |
Total
transfered from Reserves to the Operating funds. |
-231,641 | |
The true
year end balance |
23,482 |
2012 |
Contributions |
Ending
balance |
Recommended |
$100,000 |
3,846 |
Total transfered from
Reserves to the Operating funds. |
-287,582 |
In one year this condo
corporation goes from a recommended year end
balance of $506,276 to an actual ending balance of only $3,846. Can the reserves drop that low? Yep, it's actually quite easy. What can a condominium corporation do with $3,800? That's just enough money to treat the residents to a McDonald's Happy Meal. |
Recommended
expenditures |
$2,545,355 |
Actual expenditures | 305,825 |
in 2013 |
the condo was paying $161.02 a month per unit into the reserves |
in 2014 |
they need to pay an additional
$16.83 a month per unit. plus an additional $350,000 Special Assessment |
in 2015 |
they need to pay an additional $94.16 a month per unit. |
in 2016 |
they need to pay an additional $94.16 a month per unit. |