Dues climbed about 26% over three years to $993/month on a roughly 477 sq ft unit, insurance and HO6 are a quarter of the budget after a 36% jump in 2024, 2024 operations ran $54k over budget, reserves lost $581k through 9/2024 with a $1.3M elevator modernization unresolved and garage/curtain-wall work under way, and a 2023 special assessment occurred; the 16.7% reserve contribution, falling insurance lines and strong inclusions are the offsets.
2026 budget$2,398,598
Dues change+5.9% on the year
Reserves17% of budget
Reserve balance$950,609
Reserve studyOn file
Special assessments2023 unstated (2024 budget shows a '2023 Special Assessment Savings' credit of $66,506 and the 9/30/2024 balance sheet carries $18,206.43 Special Assessments Receivable) unstated; 2024 budget applied the savings against special projects (10th floor pool deck expansion $126,000, pool furniture, LED signage, ADA pool lift, dune crossover, ice machines); 2025 pending/undecided - elevator modernization proposals of $99,361 per car (door package) up to $1,314,433 for three passenger traction elevators; funding source not decided in minutes Elevator modernization after water damage from two hurricanes and a water main break; parts obsolete at 23 years; 2025 up to $86,000 approved from operating/reserve funds (not a special assessment); garage conduit/pipe hanger ($32,473) and outdoor pool bridge removal ($23,500) deferred for more quotes 2025 capital projects: hallway cameras, 9th floor ceiling, 10th floor planters, indoor pool resurfacing, mobile restroom/HVAC fencing, plexiglass pool enclosure; 2024 unstated - garage concrete remediation and lobby curtain wall replacement (contractor selected; outdoor pool closed during construction) funding source not stated in the minutes; the 2024 reserve ledger shows $36,664 of concrete repairs through September Garage concrete remediation and curtain wall system to underside of 4th floor; 2023 reserve-funded projects (not a special assessment): roof replacement completed and paid in full; fire sprinkler system engineering under way with a 50% contractor deposit paid; garage concrete repairs ongoing; photoluminescent stairwell striping completed; 10th-floor pool landscaping quoted 2023 capital projects reported in the June 13, 2023 facility report; the 2024 reserve ledger then shows $253,722 fire system and $204,162 pool decking spending through September 2024
InsuranceInsurance is billed as a separate monthly line. Monthly Insurance Assessment revenue (acct 30300): 2024 $524,192; 2025 $501,630 (-$22,562); 2026 $485,000 (-$16,630). Per residential unit per month: 2024 $216.16, 2025 $206.86, 2026 $200.00. Separate Master/Group HO6 pass-through (acct 32600/83310): 2023 $170,887; 2024 $173,929; 2025 $163,998; 2026 $130,000 (per unit $74.71 -> $70.45 -> $55.84). Insurance expense jumped from $384,427 in 2023 to $524,192 in 2024 (+36%) before easing. Combined 2026 insurance + HO6 = $615,000 = 25.6% of budget. 9/30/2024 balance sheet: Insurance Escrow $121,892.04, Prepaid Insurance $389,175.81, Insurance Claim Expense Receivable $5,176.46; 2024 YTD Insurance Claims expense $7,369.20. 2014 HO6 group policy (Lloyds of London): $25,000 blanket contents/improvements/loss of rents per 1-bedroom unit, $1,000 deductible, $5,000 flood/EQ/wind deductible, $1,000,000 personal liability. Hurricane Ian claim under review in June 2023. Master Deed 11.7: the Board sets deductibles; a deductible is paid by the party liable for the loss (an owner bears the within-deductible part of in-unit repairs, 4.3). 11.5: liability policy minimums $1,000,000 per person, $3,000,000 per occurrence, $500,000 property damage. 12.1: mandatory reconstruction after casualty applied only through December 31, 2020; thereafter, if two-thirds or more of the property is destroyed, proceeds are distributed and there is no rebuild unless owners unanimously agree. 2024 YTD actuals ran under budget on both insurance lines (master $363,058 vs $393,144; HO6 $77,990 vs $130,447) while total operating expenses ran $53,882 over budget (repairs and maintenance $113,483 over), leaving a $44,675 YTD operating loss.
Wind deductible2014 certificate: Named Storm $28,000; All Other Wind/Hail $10,000; Earthquake $80,000 (Building $24,706,784 replacement cost, 195 units). Current deductibles unstated.
Flood2014 certificate: flood coverage $24,706,784 with $25,000 deductible; Flood Zone VE; Biggert-Waters compliant. Current flood coverage unstated.
DelinquencyAssessment delinquent on the 15th of the month (Bylaws 5.9.f); default interest 18% per annum, $50 late fee after 30 days, Board may accelerate the annual assessment, foreclose the lien, and terminate electric service after 20 days (Master Deed 6.2.f, 6.4, 6.5). Buyer in a voluntary sale is jointly liable for seller's unpaid assessments (6.8). At 9/30/2024: Regular Assessments Receivable $124,942.85, Allowance for Doubtful Accounts $19,259.57, Bad Debt expense YTD $10,614.89 vs $1,500 budget; budget carries a $25,000 'Operating Loss Recovery' line in 2025 and 2026. In a lien foreclosure the Association is entitled to rental from the owner from the delinquency date (at Grand Strand comparable rates) and to a receiver for the unit (Master Deed 6.5).