Orchidland Community Association
Keaau, Hawaii
click for LARGER TEXT

Association Business »
To see the 2005 CPA Report click here.

Click on each item below for a explanation of that budget item.

OLCA Budget
Administrative Expense 2013-2014 2012-2013 2011-2012 2010-2011 2009-2010 2008-2009 2007-2008
Accounts Receivable/Payable $11,000.00$11,000.00$12,000.00$7,800.00$7,800.00$6,000.00
Minutes Recorder $4,000.00$3,500.00$4,000.00$3,200.00$3,200.00$2,500.00
Records Keeper $15,500.00$15,500.00$15,000.00$10,000.00$8,000.00$15,000.00
Ballot Tabulation $350.00$400.00$350.00$300.00$300.00$300.00
BOD Liability Insurance $3,500.00$3,500.00$4,000.00$3,500.00$3,500.00$3,500.00
Bond Insurance $1,000.00$1,000.00$1,000.00$1,000.00$1,000.00$1,000.00
CPA $5,000.00$1,500.00$1,500.00$1,500.00$1,500.00$2,500.00
Legal/Professional Fees $5,000.00$5,000.00$5,000.00$7,000.00$3,000.00$3,000.00
Liens Expenses $5,000.00$4,000.00$5,000.00$2,000.00$800.00$2,000.00
Collections Expenses $2,000.00$2,000.00$2,000.00$2,000.00$2,000.00$2,000.00
Facility Rental $135.00$220.00$100.00$400.00$400.00$400.00
Office Supply/Phone $1,860.00$1,772.00$1,400.00$1,400.00$1,400.00$1,000.00
Postage $2,900.00$3,500.00$3,600.00$3,000.00$3,000.00$3,500.00
Printing $2,600.00$2,500.00$2,400.00$2,100.00$2,100.00$1,800.00
Property Tax $360.00$400.00$400.00$600.00$600.00$400.00
Website n/a$500.00$240.00$240.00$240.00$240.00
Miscellaneous $1,000.00$1,000.00$1,000.00$200.00$200.00$200.00
Contingency $2,000.00$2,000.00$3,000.00$15,000.00$15,000.00$0.00
GET contract taxes $1,500.00$1,500.00n/an/an/an/an/a
Bank Charges $120.00$600.00$400.00n/an/an/an/a
Returned Check Fees $500.00n/an/an/an/an/an/a
Refunds to Lot Owners $400.00$200.00$2,000.00n/an/an/an/a
Administrative Expense TOTALS $65,725.00 $61,592.00 $64,390.00 $0.00 $61,240.00 $54,040.00 $45,340.00
Administrative Income 2013-2014 2012-2013 2011-2012 2010-2011 2009-2010 2008-2009 2007-2008
Administrative Fee (RMC to BOD fund) $61,475.00$56,967.00$59,390.00$56,240.00$49,040.00$45,340.00
Liens Cleared n/an/a$2,000.00$2,000.00$3,000.00
Transfer/Refinance Fees $4,000.00$4,200.00$3,000.00$3,000.00$3,000.00$3,000.00
Litigation Fees n/an/an/an/a
Bank Interest n/an/a$2,000.00n/an/a
Misc $250.00$425.00n/an/a
Administrative Income TOTALS $65,725.00 $61,592.00 $64,390.00 $0.00 $61,240.00 $54,040.00 $51,340.00
Road Expense 2013-2014 2012-2013 2011-2012 2010-2011 2009-2010 2008-2009 2007-2008
GET contract taxes n/an/a$128.00n/an/an/an/a
Administration fee (to BOD fund) $61,475.00$56,967.00$59,390.00$56,240.00$49,040.00$45,340.00
Paving Fund no paving fund this yearno paving fund this yearno paving fund this year$5,330.00$5,330.00$5,330.00
Capital Fund $4,500.00$5,733.00$4,875.00$3,280.00$3,268.00$3,268.00
Equip. Storage n/an/a$2,400.00$7,400.00$3,600.00$0.00
Fuel/Oil n/an/a$500.00$3,500.00$5,000.00$10,000.00
Liability Insurance $6,900.00$6,900.00$9,000.00$8,000.00$8,000.00$8,000.00
Contingency/Misc Fund $3,000.00$3,000.00$3,000.00$3,000.00$3,084.00$10,584.00
Main Roads- n/an/an/an/an/an/an/a
Main Road Labor $9,000.00$9,000.00$4,000.00$4,000.00$4,000.00$4,000.00
Main Road Materials $18,000.00$32,000.00$4,000.00$4,000.00$4,000.00$11,500.00
Main Road Equip. Rental $200.00$500.00n/a$750.00$750.00$750.00
MRMA road reimbursements $2,000.00$2,000.00n/an/an/an/a
Side Roads- n/an/an/an/an/an/an/a
Side Road Labor $21,000.00$23,000.00$12,107.00$11,000.00$12,500.00$26,000.00
Side Road Materials $28,100.00$22,000.00$24,000.00$20,000.00$22,000.00$28,000.00
Side Road Equip. Rental n/an/a$3,000.00$1,000.00$1,000.00$1,000.00
Small Tools n/an/a$800.00$800.00$800.00$800.00
Trash Removal $500.00$500.00$600.00$600.00$600.00$600.00
RMC Phone n/an/an/a$700.00$700.00$700.00
Road Manager $8,400.00$8,700.00$8,400.00$8,400.00$8,400.00$12,000.00
Equip. Maintenance n/asee MRMA Reimbursementssee MRMA Reimbursementssee MRMA Reimbursementsn/an/an/a
Truck Insurance/Registration n/ano truckno truckno truckno truckno truckno truck
Road Expense TOTALS $163,075.00 $170,300.00 $136,200.00 $0.00 $138,000.00 $132,072.00 $167,872.00
Road Income 2013-2014 2012-2013 2011-2012 2010-2011 2009-2010 2008-2009 2007-2008
MRMA 2411 lots x MRMA x 80% $252,000.00$264,660.00$127,500.00$127,500.00$125,372.00$125,372.00
To Chip Seal Maintenance Account $-109,200.00$-114,660.00n/an/an/an/a
Receivables (old MRMAs) n/asee previous yrs$3,000.00see previous yrs$3,000.00$3,000.00$40,000.00
Bank interest $100.00$100.00$2,000.00$2,000.00$2,000.00$2,000.00
Late payment interest $75.00$100.00$2,000.00n/a$2,000.00$2,000.00$2,000.00
Donations $100.00$100.00$500.00$500.00$500.00$500.00
MRMA Previous Years $20,000.00$20,000.00$3,000.00$3,000.00$3,000.00$3,000.00
Road Income TOTALS $163,075.00 $170,300.00 $138,000.00 $0.00 $138,000.00 $135,872.00 $172,872.00

  © 2013 Orchidland Community Association
[ to leave voice mail: (808) 934-7738 ] [ HELP DESK ]
[ Contact Us ] [ Privacy Policy ]