Insurance is 22% of budget and is collected through a recurring board-levied 'Insurance Assessment' that nearly doubled from $155,000 to $306,000 in two years, total assessments rise 17% for 2024, the general reserve line is 2.4% with $0 transferred in 2024 and the $365,493 balance drawn down, the board can special-assess without a vote and a $255,000 loan balloon hits in 2026; offset by a clean audit, $612K cash, a $150,688 surplus through Sep 2024 and negligible delinquency.
2024 budget$1,395,830
Dues change+17.2% on the year
Reserves2% of budget
Reserve balance$365,493
Reserve studyOn file
Special assessments2022 $155,000 total Insurance Assessment levied to fund insurance renewals (audit Note 9); separate from regular assessments; 2023 $255,061 total (budgeted $201,000) Insurance Assessment for insurance renewals (audit Note 9); 2024 $306,000 budgeted ($229,500 collected through Sep 30, 2024) Insurance Assessment line 3004 in the 2024 budget; 2026 approximately $255,000 balloon due June 30, 2026 (not yet assessed) Parking facility note payable balloon (POTENTIAL, not levied); funding source unstated (refinance, reserves or assessment). The board may levy additional assessments in its sole discretion with no owner vote (Master Deed Art. XXVIII(c); By-Laws §7(b)).
InsuranceScheduled premiums in the USI analysis total $243,091 (property $159,723; flood $12,132; general liability James River $43,221.50 with $2M aggregate/$1M occurrence and $10,000 deductible; excess liability James River $24,413.92, $2M; D&O Continental Casualty $2,572, $1M, $1,000 deductible; pollution Greenwich $1,028.25, $1M). The 2024 budget insurance line is $306,000 (21.9% of budget; 17.4% if only the $243,091 scheduled premiums are counted), funded by a separate Insurance Assessment of the same amount. Insurance expense actual: $165,950 (2022), $229,027 (2023, vs $201,000 budget), $194,134 through Sep 2024 (vs $229,500 budget). Audit Note 10: an affiliate of the Developer provided insurance services costing the Association $186,009 (2023) and $124,772 (2022), i.e. about 81% and 75% of each year's insurance expense. Master Deed Art. XXV lets the Association cover an insured loss shortfall from the Reserve for Replacements and then levy an assessment, and still gives the original Lender approval rights over insurers and coverage amounts. The certificate letter footer reads 'Ocean Park Association, Inc. (flood only)' for the online certificate portal.
Wind deductibleProperty program (11 carriers incl. Starstone, United Specialty, Ironshore, Kemah Capital, Lloyds of London, Lancashire, Canopius, Everest, Axis, Lexington) 05/31/24-05/31/25, $159,723 premium, $13,123,400 per occurrence, Special Form replacement cost including wind, hail, wind-driven rain and earthquake. Deductibles as printed: '$50,000 All Perils except: $25,000 Named Storm $50,000 Earthquake'.
FloodAmerican Bankers Ins Co, 04/15/24-04/15/25, $12,132 premium, $13,123,000 building / $75,000 contents, $1,250 deductible.
DelinquencyVery low: homeowner receivables $8,373 at 12/31/23 and $1,468 at 9/30/24; no allowance for doubtful accounts; bad debt $25 (2023). Policy is to retain counsel and lien units 90+ days delinquent (audit Note 3). Master Deed: default on due date, board may accelerate the annual assessment on 10 days' notice, 18% interest, foreclosure and receiver after 20 days, owner pays collection costs and attorney's fees (Art. XXVIII(g)-(j)). Foreclosure purchasers take free of prior delinquencies, which are absorbed as common expense.