Reserves are genuinely funded (audited reserve fund $793,646 at 12/31/2025; about $522k or 25% of the 2026 budget goes to capital and reserves) and property premiums fell 15%, but a separate $444k–$630k annual insurance assessment sits on top of regular dues that rise exactly 5.0% a year, the operating fund shows two loss years and a ($35,795) balance, collections deteriorated in 2025, deductibles are $25,000 per occurrence and ~$500k of elevator work is pending — typical rather than strong.
2026 budget$2,105,866
Dues change+5.0% on the year
Reserves3% of budget
Reserve balance$793,646
Reserve studyOn file
Special assessments2026 $444,000 budgeted (21.1% of the budget; about $196 to $404 per month per residential unit by percentage interest, derived) Insurance Special Assessment — a recurring annual levy billed separately from regular dues, allocated by percentage interest, to fund the property, flood, liability, D&O and pollution insurance program. No other (capital) special assessment appears in any document, and none was announced for the ~$500,000 elevator work.; 2025 $600,000 budgeted; $451,670 recognized as revenue (premium came in lower) Insurance Special Assessment; 2024 $630,000 budgeted; $502,348 recognized Insurance Special Assessment; 2023 $416,000 budgeted; $462,891 recognized; premiums were partly financed ($90,921 premium-financing liability at 9/30/2023 and $5,981 interest expense) Insurance Special Assessment; 2022 $336,913 recognized Insurance Special Assessment
InsuranceBroker: USI Insurance Services. Property (2504 N Ocean Blvd and 2503 Whitlers Drive): $20,250,000 per occurrence, per schedule, special form replacement cost including wind, hail, wind-driven rain and earthquake, written on a layered/shared program (2025–26 carriers: Starstone Specialty, United Specialty, Ironshore, Kemah Capital, Lloyds of London, Canopius, Everest, Axis, Lexington, Arch Specialty, Swiss Re, Westfield) — premium $348,946 for 05/31/2025–05/31/2026, down 15.3% from $411,807 for 05/31/2024–05/31/2025. General liability (James River): $1M occurrence / $2M aggregate, $5,000 deductible, $28,116.50, 04/08/2025–04/08/2026. Excess liability (James River): limit cut from $25M to $5M occurrence/aggregate at the same $26,500 premium. D&O (Continental Casualty): $2M, $2,500 retention, $4,595 (was $4,339). Pollution (Greenwich): $1M, $5,000 SIR, $1,549.95. Total program roughly $426,332 for 2025–26 vs $488,937 for 2024–25 (derived sums of the lines on the two USI summaries). Budgeted insurance line: $630,000 (2024), $600,000 (2025), $444,000 (2026); actual insurance expense $342,959 (2022), $463,858 incl. finance charges (2023), $506,536 (2024), $451,671 (2025). The audits disclose that an affiliate of the Developer provided the insurance services (approx. $447,129 in 2023, $411,807 in 2024, $348,946 in 2025); the 2024 and 2025 figures equal the property-program premiums on the USI summaries. If casualty proceeds are insufficient the Association must first draw on the Reserve Fund for Replacements and then levy an assessment on all owners (Art. XXIV, pp.20–21). Art. XXIII says an owner's own contents/liability policy must waive subrogation and 'shall be obtained from the insurance company from which the ASSOCIATION obtains coverage against the same risk, liability or peril, if the ASSOCIATION has such coverage' (p.18). Hurricane Ian (Sept 2022) caused about $71,000 of common-area damage; the HOA bore the $25,000 deductible and still carries a $48,073 Hurricane Ian payable. A 2025 in-unit sprinkler incident cost the HOA a $25,000 deductible booked as other expense. The Master Deed requires the Association to carry casualty insurance at full replacement value on units and common elements (Art. XXIV) and lets owners buy their own contents/liability coverage (Art. XXIII); HO-6 coverage was a 2023 meeting topic.
Wind deductible2025–26 term: $25,000 Wind/Hail, $25,000 All Other Perils, $25,000 Water Damage, $50,000 Earthquake, $10,000 Equipment Breakdown. 2024–25 term: $50,000 All Perils except $25,000 Named Storm, $50,000 Earthquake, $50,000 Flood (parking garage).
FloodNFIP Residential Condominium Building Association Policy through Homesite Insurance Company: building coverage $20,250,000 (replacement cost value), $25,000 deductible, no contents, flood zone AE, slab on grade, first floor height 2.9 ft by elevation certificate, 0 prior NFIP claims, 129 units, 20 floors, construction date 01/01/2002; total annual premium $16,625 (adjusted $16,635) for 05/31/2023–05/31/2024 after a Community Rating System reduction; the broker summaries show the same $16,625 premium and $20,250,000 limit for the 05/31/2024–25 and 05/31/2025–26 terms. The commercial property policy covers flood for the parking garage only.
DelinquencyHomeowner receivables $33,076 gross less a $21,148 allowance = $11,928 net at 12/31/2025 (vs $13,390 gross / $3,000 allowance at 12/31/2024 and $17,413 / $7,000 at 12/31/2023; $32,273 gross at 9/30/2023). Net bad debt expense $18,149 in 2025 (a $3,942 recovery in 2024; $7,064 expense in 2023; $15,775 recovery in 2022). Legal fees $5,000 in 2025 vs $750 budget. Hotel receivable $3,504. Policy: retain counsel and lien units 90+ days delinquent; a monthly installment is delinquent on the 15th; $25 late fee after 30 days, 18% interest, acceleration, foreclosure and receivership. Audits each year say legal actions are limited to delinquent-assessment collection and covenant compliance and are not material.