No special assessment yet, 2026 insurance fell 45%, dues rose only ~3% and inclusions are strong, but the 1950s-90s building has no reserve study, the budgeted reserve transfer was $0 actual in 2022, 2023 and Q1 2025, the replacement fund fell to $669K against a $3.35M budget, 2024 closed with a $60K operating loss, $400K garage and repaint exposure is flagged, and the 2025-26 wind deductible of 3%/$100K minimum passes to owners.
2026 budget$3,350,805
Dues change+3.0% on the year
Reserves4% of budget
Reserve balance$669,359
Reserve studyNone in the set
Special assessments2023 none levied; warned Board told the 2023 annual meeting that repainting the building 'could result in a special assessment to the owners' (Minutes 2023, file p.3).; 2024 none levied; exposure ~$400,000 Garage structural repairs were expected to exceed the $214,000 capital budget and 'potentially reaching around $400,000' (Minutes 2024, file p.3).; 2022 none levied; reserve line unfunded The 2022 P&L shows 'RE - Reserve Funding' budgeted at $385,439 but $0 actual, and 2023 budgeted $31,990 with $0 actual, while capital projects ran $252,159 (2022) and $272,403 (2023); Q1 2025 actual reserve funding was also $0 against a $7,305 budget (Packet 2023, p.13; Packet 2024, p.16; Balance Sheet 3/31/2025, p.3).
InsuranceInsurance expense trend: 2022 actual $804,433 (budget $790,000); 2023 budget $963,000, actual $1,018,271; 2024 budget $1,339,200 (+39%); 2025 budget $1,339,200 (41% of the $3.28M budget), Q1 2025 actual $277,085 vs $334,800 budget; 2026 budget $740,250 (-44.7%, 22% of budget) alongside a carrier change from Lexington to Tokio Marine Specialty with a higher $53.3M limit. The association finances premiums (Premium Insurance Financing liability $124,628 at 12/31/2022, $98,320 at 12/31/2023, $0 at 3/31/2025; interest budget $18,000/yr). Other 2025-26 coverage: general liability $2,000,000 aggregate, $5,000,000 umbrella, $1,000,000 D&O, crime $1,000,000, boiler & machinery $48,777,064 ($5,000 deductible), ordinance & law A included with B/C combined $250,000, no inflation guard, 100% replacement cost, no coinsurance. Unit owners must carry their own HO-6; betterments and improvements are not covered by the master policy. Hurricane Ian claim (2022) ~$99,000 with a $25,000 deductible expensed; ~$25,905 still receivable at 3/31/2025. Master Deed §11.2 requires each owner's HO-6 (contents, improvements and liability) and a current copy to be filed with the Association; §11.5 sets liability minimums of $1,000,000 per person and $3,000,000 per occurrence.
Wind deductible2022 certificate (Lexington Insurance Company): building deductible $25,000, wind $25,000, AOW $25,000, earthquake $25,000. 2025-26 certificate (Lexington): building/basic deductible $10,000, wind 3% with $100,000 minimum, a second wind-related line whose label is illegible in the OCR also reads 3% with $100,000 minimum, AOW $100,000, earthquake $25,000. 2026-27 certificate dated 3/20/2026 lists only a Tokio Marine Specialty Insurance Company property policy (10/26/2025-10/26/2026, a $53,342,000 limit printed beside it) and the two NFIP policies, and prints no wind deductible, so the current wind deductible is unstated; the building limit was $41,045,674 in 2022 and 2025-26. Under MD §11.7 and §12.1.c a loss within the deductible is paid by the party who would be liable without insurance and any shortfall is a Common Expense, so a storm deductible is passed to owners.
FloodNFIP policies with American Bankers Insurance Company of Florida, flood zone VE/AE. Residential condo building (RCBAP): $32,500,000 building / $0 contents, $1,250 deductible, 3/18/2026-3/18/2027, total paid $56,951 after a $144,883 annual-increase-cap discount and $63,682 CRS discount against a $191,240 full-risk premium (replacement cost $34,870,000). Commercial out-building: $500,000 building, $2,000 deductible, 7/23/2025-7/23/2026, $14,743 (full-risk $14,121 plus fees; $1,879 cap discount). Master Deed §11.1 requires flood coverage 'if reasonably available'. The residential declarations are rated for 130 units (the regime has 349) and carry the standard 'Coinsurance penalty may apply' warning; $32,500,000 of building coverage is about 93% of the $34,870,000 replacement cost shown.
DelinquencyRegular assessments receivable $104,881.61 at 3/31/2025 (up from $83,439.34 at 12/31/2024) against an $87,893.69 allowance for doubtful accounts; $29,306 receivable / $38,827 allowance at 12/31/2023; bad debt expense $24,171 in 2023, budgeted $15,000/yr. Policy: legal counsel retained and liens placed on units over 90 days delinquent; 18% interest, $50 late fee, electricity cut-off and lien foreclosure available. Fines/late-fee income budgeted $2,600-$3,500/yr. On a sale the Association must furnish a statement of assessment status to the purchaser, but a buyer in a voluntary conveyance is jointly and severally liable with the seller for unpaid assessments (MD §6.8, file pp.29-30); in a lien foreclosure the Association may collect fair rental value from the delinquent owner and have a receiver appointed (MD §6.5, file p.28); a monthly installment is delinquent on the 15th (By-Laws §5.9.f, file p.92).