Duquette
Pines Homeowners Annual Meeting
Boise Basin
Senior Center
June 1, 2012
Attendees: Board Members Brent Adamson, Art Burget, Dee Woodstrom, and Wendy Jeffes,
Property Manager Jon Long, Treasurer Michelle Savoie Garcia, and approximately 30 homeowners
Welcome/Opening – Brent
Adamson
Guest Speaker – Frank Marsh,
BLM
Budget 2013 Discussion – Art
Burget
Report on Water – Brent
Adamson
Board Member Elections – Dee Woodstrom
General clean-up – Wendy
Jeffes
Property Manager Report
Property Owner Q&A
Open Forum – Art Burget
Meeting concluded at approximately 8:30 p.m.
|
Category |
|
|
2012 Actual |
2013 Budgeted |
|
General Fund |
Carryover |
$
68,965.18 |
||
|
Income |
||||
|
Accounts Receivable |
$ 52,020.00
|
$
59,160.00 |
||
|
Delinquent Accounts |
$
(7,099.20) |
|||
|
Total Income |
$
52,060.80 |
|||
|
Expenses |
||||
|
Road Improvement |
$
35,000.00 |
$
40,000.00 |
||
|
Road Grading |
$
7,953.00 |
$
8,000.00 |
||
|
Road Sanding |
$
3,240.00 |
$
3,000.00 |
||
|
Road Plowing |
$
6,537.00 |
$
11,000.00 |
||
|
Dust Control |
$
11,000.00 |
|||
|
Gate Repair |
$
99.00 |
$
1,200.00 |
||
|
Repairs and Signs |
$
322.00 |
$
1,000.00 |
||
|
Weed Control |
$
220.00 |
$
250.00 |
||
|
Reserve 15% |
$
7,803.00 |
|||
|
Total Sub. Maintenance |
$
64,371.00 |
$
72,253.00 |
||
|
Administration |
||||
|
Payroll |
$
7,965.00 |
$
9,000.00 |
||
|
Insurance |
$
3,849.00 |
$
6,000.00 |
||
|
Legal Fees |
$
400.00 |
$
2,000.00 |
||
|
Office Expenses |
$
802.00 |
$
1,000.00 |
||
|
Taxes |
$
998.00 |
$
1,400.00 |
||
|
Total Administration |
$
14,014.00 |
$
19,400.00 |
||
|
Utilities |
||||
|
Electricity |
$
158.00 |
$
250.00 |
||
|
Telephone |
$
453.00 |
$
600.00 |
||
|
Total Utilities |
$
611.00 |
$
850.00 |
||
|
Total Income |
$
52,020.00 |
$
52,060.80 |
||
|
Total Expenses |
|
|
$
78,996.00 |
$
92,503.00 |
|
2014 Carryover |
$
28,522.98 |
|||
|
|
|
|
|
|
|
WATER |
Carryover |
$
85,667.00 |
||
|
Income |
||||
|
Accounts Receivable |
$
18,960.00 |
$
21,120.00 |
||
|
Delinquent Accounts |
$
(2,534.40) |
|||
|
Total Income |
$ 18,960.00
|
$
18,585.60 |
||
|
Expenses |
||||
|
Electricity |
$
1,629.00 |
$
2,000.00 |
||
|
Fees & testing |
$
625.00 |
$
850.00 |
||
|
Repairs |
$
480.00 |
$
4,000.00 |
||
|
Total Expenses |
$
2,734.00 |
$
6,850.00 |
||
|
Total Income |
$
18,960.00 |
$
18,585.60 |
||
|
Total Expenses |
|
|
$
2,734.00 |
$
6,850.00 |
|
2014 Carryover |
$
97,402.60 |