Two consecutive insurance-driven special assessments (about $3,900 per unit in 2023 and $3,783 in 2024), insurance at 28% of the 2026 budget and 116% above 2022 with the $280,000 budget still far below the last documented policy-year costs, dues up 22% in four years (5.2%/yr), a 2025 operating loss and 7% of assessments in receivables, and reserve equity cut from $510k to $296k by May 2025 with no reserve study - a 2 rather than 1 because reserve funding has risen every year to 13.5% of budget, dues were held flat for 2026, no 2025-26 assessment notice is in the set, and inclusions (cable/internet, water, trash, master insurance on the units) are strong.
2026 budget$999,140
Dues change+0.0% on the year
Reserves14% of budget
Reserve balance$225,554
Special assessments2023 $3,915 per one-bedroom unit, derived as 3 installments of $1,305.00 (the per-unit total in the notice is garbled by OCR; $368,102.11 / 94 units = $3,916) beginning June 1, 2023, all due by August 1, 2023; $368,102.11 total shortfall 2023-2024 insurance shortfall (total insurance and related costs $563,102.11 vs $195,000 budgeted): property $294,118.20, wind & hail buyback $106,381.60, flood $18,279, excess earthquake $13,707, D&O/crime, liability, finance interest/taxes/fees $16,994.50, 2024 down payment $43,453.03, plus Hurricane Ian roof deductible $25,000, Federal Pacific breaker panel repairs $19,903.18 required by the insurer as a condition of renewal, and an administrative charge (OCR reads $8,500; the line items only sum to the stated $563,102.11 total if it is $3,500, as in the 2024 notice); 2024 $3,783.00 per unit (3 installments of $1,261.00 on June 1, July 1 and August 1, 2024); $355,602 total shortfall 2024-2025 insurance shortfall and special projects (total $606,068 vs $207,013 budgeted less $43,453 prepaid from 2023 assessment): property insurance $324,625, wind & hail down payment buydown $87,570, flood $23,297, excess earthquake $14,768, finance interest/taxes/fees $15,156, 2025 insurance down payment $45,000, outdoor spa repairs $12,772, building concrete repairs $58,000, administrative $3,500; 2025 unstated - the May 2025 reserve income statement records $9,496 of Special Assessment Income and a $6,735 A/R Reserve Special Assessment, the operating balance sheet carries $13,211 A/R Insurance Assessment, and $674 of Prepaid Owners-Special; whether this is a new 2025 assessment or collections on the 2023/2024 assessments is unstated - no 2025 assessment notice is in the document set unstated (2025 reserve spending through May was $277,182: Carone Electric Phase III $194,822, sprinkler system $27,500, elevator roof and skylight $24,614, Queens Concrete repairs $15,820, balcony door management $14,400)
InsuranceBudgeted insurance rose from $129,600 (2022) to $195,000 (2023) to $207,013 (2024) to $285,900 (2025) to $280,000 (2026) - a 116% increase in four years. The insurance-only line items in the two assessment notices (premiums, fidelity, D&O, liability, finance interest/taxes/fees) were about $471,000 for 2023-24 and $487,000 for 2024-25 - roughly $275,000-$280,000 above the $195,000 and $207,013 budgeted - and with next-year down payments and project costs the shortfalls were $368,102 and $355,602, triggering two consecutive special assessments. The 2026 insurance budget of $280,000 is far below those last documented policy-year costs and no 2025-26 or 2026-27 premium appears in the set, so whether $280,000 is adequate is unstated. Insurance was over budget by $46,578 year-to-date at May 31, 2025 ($165,703 actual vs $119,125 budget), with $161,981 prepaid insurance and $23,919 due to the Insurance Escrow on the balance sheet. The renewal does not align with the fiscal year, so the insurance portion of dues at year-end is held in an Insurance Escrow. Policies in force 2024-25: flood, fidelity, property, wind & hail buydown, excess earthquake, equipment breakdown, general liability, excess liability, workers compensation, D&O and crime, premium financed with interest. Commercial Units may opt out of the master policy.
Wind deductibleunstated as a percentage. The association buys a separate Wind & Hail deductible buyback/buydown policy ($106,381.60 in 2023-24; $87,570 in 2024-25), and the Master Deed requires a self-insurance fund for deductibles funded by assessment of all owners.
FloodMaster flood policy carried by the association ($18,279 in 2023, $23,297 in 2024). Property lies in FEMA zones V20, A15 and B per the 1988 plat notes. Master Deed Art. X Sec. 7: if insurance is insufficient, rebuilding costs are split equally among the directly affected unit owners.
DelinquencyAt 05/31/2025: A/R owner assessments $51,481, A/R insurance assessment $13,211, other due from owners $3,926, A/R reserve special assessment $6,735, less allowance for uncollectible accounts $33,250. Budgets carry bad debt of $12,500 (2022), $5,000 (2023), $10,000 (2024) and $2,000 (2026). Late charge: greater of $25 or 10% after 10 days (Master Deed Art. IX; By-Laws Art. XII Sec. 2); lien and mortgage-style foreclosure; membership and amenity suspension; delinquent directors automatically lose their seat. Payments must go to the association lock-box.