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