LOOKOUT POINT CONDO ASSOCIATION INC FINANCIAL STATEMENT 2008 EXPENSES | EXPENSES 2009 BUDGET APPROVED ======================================|================================ BRIGHTHOUSE 4720.64 | 4966 5% increase CITY OF COCOA 1261.06 | 1261 COCOA BEACH 4055.11 | 4055 FPL 310.89 | 311 LAWN TECH 4420.00 | 4420 SWAT EXTERMINATING 930.00 | 930 CITIZENS PROPERTY INS. 15091.20 | 15091 CNA SURETY INS. 101.00 | 101 FLORIDA INSURANCE CONCEPTS 938.99 | 939 STATE FARM FLOOD INS. 2482.00 | 2624 6% increase STATE FARM SPEC.PROD. INS. 850.42 | 850 MISC (*) 2987.78 | 1000 REPAIR 908.87 | 4000 includes Jan dock repair 2500 --------- | ----- TOTAL EXPENSES 2008 39057.96 | 40548 TOTAL EXPENSES 2009 WACHOVIA PAID -820.20 | 0 --------- | ----- TOTAL BANK AMERICA EXPENSES 38237.76 | 40548 | CHECKING BALANCE DEC 31 2007 0.00 | 13224 DEC 31 2008 TRANSFER FROM WACHOVIA 19964.10 | 0 DEPOSITS 36497.21 | 35630 JAN-FEB fee=250/mo + MAR-DEC fee=275/mo TRANSFER TO SAVINGS -7500.00 | 0 TRANSFER FROM SAVINGS 2500.00 | 0 --------- | ----- TOTAL FUNDS AVAIL 2008 51461.31 | 48854 2009 EXPENSES 2008 -38237.76 | -40548 2009 --------- | ----- COMPUTED BALANCE DEC 31 2008 13223.55 | 8306 DEC 31 2009 (proposed) ACTUAL BALANCE DEC 31 2008 13223.55 | 8306 DEC 31 2009 (proposed) ACTUAL SAVINGS DEC 31 2008 5013.16 | 5026 DEC 31 2009 (proposed) -------- | ----- BALANCE+SAVINGS DEC 31 2008 18236.71 | 13332 DEC 31 2009 (proposed) BALANCE+SAVINGS DEC 31 2007 -18354 | -18236 DEC 31 2008 ------ | ------ UNDERFUNDING DEC 31 2008 -118 | -4904 DEC 31 2009 (proposed) =========================================================================== NOTED: Treasurer's recommended 01 March $50 fee increase plus a 01 May $500 assessment producing a proposed budget OVERFUNDING of $3300 was rejected in favor of a 01 March $25 fee increase with a possible assessment at a later date. Prepared by David Frank, Treasurer