2019 BUDGETED EXPENSES 17,562 UNIT WEEKS (PER UNIT WEEK)
2020 PROPOSED BUDGET 17,562
UNIT WEEKS (PER UNIT WEEK)
2019 BUDGET
VS
2020 BUDGET INCREASE/(DECREASE)
$%
2020 PROPOSED BUDGET TOTAL
$
2020 BUDGET BY VILLA TYPE
2 BEDROOM 15,914 UNIT WEEKS (PER UNIT WEEK)
3 BEDROOM 1,648
UNIT WEEKS (PER UNIT WEEK)
Commercial Unit (1)
Revenue
Association Fees - Commercial Units
0.00
0.00
0.00
0.0%
3,515
0.00
0.00
3,515
GOLD (WEEKS 22 - 34)
1,650.50
2,420.27
769.77
46.6%
10,729,090
2,370.82
2,897.79
0
PLATINUM (WEEKS 1 - 17,51 - 52)
1,722.11
2,493.67
771.56
44.8%
16,156,538
2,443.46
2,978.53
0
SILVER (WEEKS 18 - 21,35 - 50)
1,632.09
2,401.40
769.31
47.1%
15,969,356
2,353.85
2,860.57
0
Bank/Investment Interest
5.24
10.02
4.78
91.2%
176,000
9.83
11.83
0
Late Fees
3.42
3.42
0.00
0.0%
60,000
3.35
4.03
0
Maintenance Fee Interest Income
5.69
5.69
0.00
0.0%
100,000
5.59
6.72
0
Miscellaneous Income
6.04
6.04
0.00
0.0%
106,000
5.92
7.13
0
Total Maintenance Fee Revenue
43,300,499
3,515
Expenses
Accounting
19.28
19.55
0.27
1.4%
343,426
19.19
23.08
34
Activities3
39.64
45.02
5.38
13.6%
790,695
44.18
53.15
0
Administration
62.07
63.00
0.93
1.5%
1,106,439
61.82
74.37
111
Audit Fee
0.85
0.85
0.00
0.0%
14,860
0.83
1.00
1
Bad Debt Expense
7.60
7.60
0.00
0.0%
133,467
7.46
8.97
0
Billing and Collections
9.86
10.13
0.27
2.7%
177,981
9.94
11.96
18
Board of Directors
1.11
1.11
0.00
0.0%
19,500
1.09
1.31
2
Cable Television
6.15
6.24
0.09
1.5%
109,500
6.12
7.36
0
Common Assessment4
(3.59)
0.00
3.59
100.0%
0
0.00
0.00
0
Credit Card Fee
27.72
28.34
0.62
2.2%
497,760
27.81
33.46
0
Division of the Condominium, Timeshare, and Mobile Homes Fee (FL)
2.00
2.00
0.00
0.0%
35,124
1.96
2.36
0
Electricity
45.30
42.46
(2.84)
(6.3%)
745,691
41.66
50.12
75
Front Desk
91.21
109.59
18.38
20.2%
1,924,556
107.54
129.38
0
Gas
16.95
16.40
(0.55)
(3.2%)
287,969
16.09
19.36
29
High Speed Internet
2.93
2.93
0.00
0.0%
51,481
2.88
3.46
0
Housekeeping8
237.49
242.25
4.76
2.0%
4,254,888
237.72
286.01
425
Human Resources
16.72
26.70
9.98
59.7%
468,937
26.20
31.52
47
Income Tax
5.24
5.24
0.00
0.0%
92,076
5.14
6.19
0
Insurance
64.23
97.16
32.93
51.3%
1,706,566
95.35
114.71
171
Landscape / Grounds
40.24
40.72
0.48
1.2%
715,177
39.96
48.07
72
Legal
0.57
0.57
0.00
0.0%
10,000
0.56
0.67
1
Loss Prevention / Security
54.68
60.60
5.92
10.8%
1,064,448
59.47
71.55
106
Maintenance
127.16
138.50
11.34
8.9%
2,432,526
135.91
163.51
243
Management Fee
151.81
221.83
70.02
46.1%
3,896,227
217.68
261.90
390
Operating Capital
0.00
0.00
0.00
0.0%
0
0.00
0.00
0
Other Expenses
0.00
0.00
0.00
0.0%
0
0.00
0.00
0
Owner Services7
0.00
46.24
46.24
100.0%
812,009
45.37
54.59
0
Pest Control
2.23
3.51
1.28
57.4%
61,700
3.45
4.15
6
Pool Maintenance
22.06
20.94
(1.12)
(5.1%)
367,768
20.55
24.72
0
Postage and Printing
2.61
2.61
0.00
0.0%
45,899
2.56
3.09
0
Refuse Collection
2.99
3.06
0.07
2.3%
53,691
3.00
3.61
5
Rent for Recreation
0.00
0.00
0.00
0.0%
0
0.00
0.00
0
Taxes upon Association Property
0.00
0.00
0.00
0.0%
0
0.00
0.00
0
Taxes upon Leased Areas
0.00
0.00
0.00
0.0%
0
0.00
0.00
0
Telephone
4.35
4.48
0.13
3.0%
78,654
4.39
5.29
0
Water and Sewer
25.71
27.29
1.58
6.1%
479,392
26.78
32.22
48
Operating Fee
1,087.17
1,296.92
209.75
19.3%
22,778,407
1,272.66
1,531.14
1,784
Total Net Operating
Reserve Fee6
Operating And Reserve Fee
Club Dues1
International Owners Surcharge2 Owner Service Fee7
1,066.78
425.00
1,512.17
4.00 34.50 44.89
1,271.75
985.83
2,282.75
4.00 34.50 0.00
204.97
560.83
770.58
0.00
0.00 (44.89)
19.2%
132.0%
51.0%
0.0%
0.0% (100.0%)
22,336,407
17,314,903
40,093,310
------
------
------
1,247.97
967.39
2,240.05
4.00 34.50 0.00
1,501.43
1,163.88
2,695.02
4.00 34.50 0.00
1,784
1,731
3,515
Estimated Property Tax5
GOLD (WEEKS 22 - 34) 158.72 162.69 3.97 2.5% 721,193 155.46 232.48 0
PLATINUM (WEEKS 1 - 17,51 - 52) 230.33 236.09 5.76 2.5% 1,529,613 228.10 313.22 0
SILVER (WEEKS 18 - 21,35 - 50) 140.31 143.82 3.51 2.5% 956,383 138.49 195.26 0
Total Maintenance Fee Plus Property Tax
43,300,499
3,515
------
------
------