Expenses to operate Silver Sands this fiscal year are expected to total $2.482 million. Here is a breakdown of the major cost areas with a few notes to help understand what is included.
Administrative Costs - $134,700
This category includes committee expenses, office supplies, insurance, postage & printing, permits & licenses, and clubhouse expenses.
Of this amount, $95,600 is for insurance.
Professional Services - $96,600
This category includes audit tax and reserve services, legal services, management fees and tennis/pickleball professionals.
Of the total, approx. $80,000 goes for the HOA management firm and Tennis/Pickleball professionals.
Utilities - $495,000
This category includes electricity, gas, water, trash collection, cable service, and telephone.
Of the total, $283,000 goes for gas & electric.
Landscaping - $698,500
This category includes landscape contract, grass seed, landscape extras, irrigation parts and reclaimed water.
Of the total, $627,000 goes for the landscaping contract and reclaimed water.
Maintenance & Repair - $265,300
This category includes gate staffing, pest control, janitorial, court repairs/maintenance, etc.
Of the total, $152,000 is for two shifts of gate staffing.
Pools & Spas Expenses - $143,700
This category includes the pool service contract, pool supplies, general repair and maintenance.
Of this total, roughly $100,000 is for the pool service contract.
Taxes - $500
Reserve Contribution Expense - $618,100
This is the amount transferred to the Reserve Fund for major repairs and replacement of assets. It includes a planned contribution of $532,000 and a one-time contribution of $86,000 to pay back funds borrowed from the Reserve Fund for operations spending last year. Repayment within one year is required by law.
Prior Year “Deficit” - $29,900
Some years the HOA budget ends the year with a surplus and sometimes a deficit, based on how actual costs compare to the adopted budget. These differences are accumulated and are stated in the financial reports as "Homeowner Equity." When the current budget was approved, homeowner equity was minus $52,273. The budget includes paying $29,909 towards eliminating this deficit.
Total Expenses $2.482 million
|