Orchidland Community Association
Keaau, Hawaii
click for LARGER TEXT

Association Business »
Budget

To see the 2005 CPA Report click here.

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

OLCA Budget for 2006-2007
Administrative Expense Amount Last Year
Accounts Receivable/Payable $6,000.00 $5,000.00
Minutes Recorder $2,500.00 $2,500.00
Records Keeper $15,000.00 $3,200.00
Ballot Tabulation $300.00 $300.00
BOD Liability Insurance $3,500.00 $3,500.00
Bond Insurance $1,000.00 $1,000.00
CPA $2,500.00 $2,500.00
Legal/Professional Fees $3,000.00 $3,000.00
Liens Expenses $2,000.00 $2,000.00
Collections Expenses $2,000.00 $2,000.00
Facility Rental $400.00 $400.00
Office Supply/Phone $1,000.00 $1,000.00
Postage $3,500.00 $3,500.00
Printing $1,800.00 $1,800.00
Property Tax $400.00 $255.00
Website $240.00 $240.00
Miscellaneous $200.00 $200.00
Administrative Expense TOTALS $45,340.00 $32,395.00
Administrative Income Amount Last Year
Administrative Fee (RMC to BOD fund) $26,390.00
Liens Cleared $3,000.00 $3,000.00
Transfer/Refinance Fees $3,000.00 $3,000.00
Litigation Fees $0.00
Bank Interest $5.00
Misc $225.00
Administrative Income TOTALS $6,225.00 $32,395.00
Road Expenses Amount Last Year
Administration fee (to BOD fund) $26,390.00
Paving Fund $5.50/lot $5,530.05 $11,721.10
Capital Fund $3.25/lot $3,267.72 $6,765.90
Equipment Maintenance/Storage $3,600.00 $10,000.00
Fuel/Oil $10,000.00 $8,000.00
Main Roads-
Labor $4,000.00 $20,000.00
Materials $1,500.00 $20,000.00
Equip. Rental $1,000.00 $750.00
Side Roads-
Labor $26,000.00 $16,000.00
Materials $8,000.00 $13,000.00
Equip. Rental $1,000.00 $750.00
Small Tools $800.00 $800.00
Trash Removal $600.00 $200.00
RMC Phone $700.00 $700.00
Liability Insurance $8,000.00 $11,995.00
Truck Insurance/Registration $1,200.00 $1,200.00
Road Manager 75% $12,000.00 $12,600.00
Contingency Fund [05-06 carry-over] $158,162.61
Road Expenses TOTALS $87,197.77 $319,034.61
Road Income Amount Last Year
MRMA 2411 lots x $65 x 80% $125,372.00 $125,372.00
Receivables (old MRMA's) $43,000.00 $30,000.00
Bank interest $2,000.00 $2,000.00
Donations $500.00 $500.00
Late payment interest $2,000.00 $3,000.00
Carry-Over from 05-06 [to contingency fund] $158,162.61
Road Income TOTALS $172,872.00 $319,034.61

  © 2008 Orchidland Community Association
[ hotline: (808) 934-7738 ] [ ROADS hotline: (808) 966-4518 ]
[ info@Orchidland.org ] [ Privacy Policy ]