Stunning Ocean Park Townhome

immaculate oceanfront townhome in walk-to-it-all location on ocean drive

1010 Easter Lily Lane #110, Vero Beach | Offered at $2,000,000 or $2,100,000 Turnkey

No detail was overlooked in this professionally decorated chic oceanfront townhome in Ocean Park that can be sold COMPLETELY turnkey! This fabulous three bedroom, three and one half bath townhome features premium finishes throughout. A south facing private entry with front porch has endearing curb appeal.

A beachy foyer with unique details welcomes you to this beautiful townhome. Marble tile floors, elegant milwork and luxurious crown molding are found throughout the first level. Access to the two-car garage and private elevator are also on this level.

A private guest suite on the first floor has ample natural light with plantation shutters, two roomy closets, and a full en-suite bath with marble countertop vanity and Kohler fixtures.

The second floor is designed with an open concept, the living room flows seamlessly into the dining room and epicurean kitchen. Tray ceilings with recessed lighting, marble floors, and plantation shutters add sophisticated detail.

The family room is bright and inviting with a gas fireplace framed by built-ins. Two sets of sliding impact doors and recessed screens open to a southern facing oceanfront balcony.

Enjoy a glass of wine while watching the sparkling waves of the azure Atlantic Ocean and sunsets on cooler evenings.

A cocktail bar with custom glass-front cabinetry and granite countertop is the perfect addition for effortless entertaining! It features a SubZero wine cooler for convenience.

The formal dining room is bright with natural light through large windows dressed with plantation shutters. The elaborate columns give the area the feel of a separate room while being open to both the kitchen and living room.

The kitchen is an epicurean delight with large island, soft close cabinetry, deep stainless steel sink, large pantry, and top-of-the-line appliances. Entertaining is made easy with the six burner Electrolux gas cooktop and the Thermodor double oven.

Directly off the kitchen is an inviting sitting room or den with access to a smaller balcony for outdoor grilling. The laundry room has pocket doors, granite counters, porcelain utility sink and custom cabinets with drying rack. Also located on the second floor with tropical wallpaper and mirror painted in a cheerful coral shade is a powder room for convenience.

The spacious master suite features a sitting area with three large closets; one an expansive walk-in closet that provides extra storage. Numerous windows supply an abundance of natural light with plantation shutters in addition to the tray ceiling with recessed lights.

Impact sliding glass doors lead out to the private balcony perfect for watching the sunrise over the glistening Atlantic Ocean.

Relax in the jetted tub in the spa-like master bath surrounded by luxurious finishes. This elegant en-suite bathroom boasts marble floors, double marble vanities, Kohler fixtures, unique sconce lighting, water closet, and a large walk-in shower with multiple shower heads.

Across the hall from the master suite is a spacious guest suite with two closets, private courtyard view balcony, tray ceiling and en-suite bathroom with marble coutertop and walk-in shower.

Premium finishes and stylish nautical details throughout the house were professionally currated. Offered completely turnkey for $2,100,000 with only a few exclusions.

Paradise is waking up & falling asleep to the sound of the serene ocean waves. This exquisite Ocean Park gem is in a prime oceanfront setting, with mesmerizing ocean views, in-town living, and a walk-to-it-all location! This spectacular townhome feels more like a custom-built home with luxurious finishes and upgrades throughout. Breathtaking views complement approximately 3,660 square feet of living space in one of the most sought-after locations on the Treasure Coast.

Luxurious seaside Ocean Park offers the energy of downtown living, stunning views, and the privacy of a secluded and elegant enclave. The beach side community offers a unique retreat for 12 fully appointed residences situated only steps away from a life-guard protected beach, pristine Humiston Park and Vero’s finest beach side dining. Access the beach from either the north or south side of Ocean Park property or simply cool off in a refreshing rooftop pool as you enjoy Florida’s sunshine. The building’s safety and security are enhanced by hurricane impact rated windows and doors, with an Emergency Generator standing by to power the entire complex in the event of a power outage.

On the ground level, a secure keypad entrance opens to an inviting main lobby for visitors, while a gated courtyard offers guest parking, and access to the private residential garages.

Outside your door is the most pristine beach the Treasure Coast has to offer. Walk the beach at sundown to glimpse the twilight hues of a magical sky or watch a spectacular sunrise as the sun begins to peak over gleaming waters. Enjoy playing in the surf, paddle boarding or even searching for shells on Vero’s golden shoreline. Try a “turtle walk” to learn more about local wildlife as you search for turtle tracks in the sand during nesting season.

Inarguably the best location in the city, no car is necessary since Ocean Park is located within walking distance to fine boutiques, restaurants, services, and, of course, the beautiful azure waters of the Atlantic Ocean. This property boasts every amenity imaginable, including multi-story living, individual elevators, exceptional privacy, and unobstructed ocean views. A maintenance manager is on-site five days a week to offer a “lock and leave� lifestyle, and beautiful Humiston Park is conveniently located next door for children or grandchildren to have fun.

Begin your everlasting vacation today...

Vero Beach offers a year round calendar of events, festivals and other activities, as well as a lively cultural scene, including Riverside Theatre for the performing arts and the Vero Beach Museum of Art. A tropical climate, true “hometown� community, low traffic, and gorgeous white sand beaches give the area its unique appeal. Large metropolitan cities such as Miami, Palm Beach, and Orlando are also an enjoyable distance away.

Enjoy a plethora of activities nearby including, golf, cycling, tennis, kayaking, watersports, and more.

Also consider joining nearby Quail Valley Golf & River Club or Riomar Country Club, both a short walk or golf cart ride away.

immaculate oceanfront townhome in walk-to-it-all location on ocean drive

1010 Easter Lily Lane #110, Vero Beach | Offered at $2,000,000 or $2,100,000 Turnkey

For additional information and a private tour call:

&

Michael Kimberly THORPE

BROKER OWNERS 772.532 .5233 thorp e@tcsir.co m ®, ™ and SM are licensed trademarks to Sotheby’s International Realty Affiliates, Inc. An Equal Opportunity Company. Equal Housing Opportunity. Each Office Is Independently Owned and Operated, Except Offices Owned and Operated By NRT Incorporated.

Client Full MLS #220353

1010 Easter Lily Ln, #110, Vero Beach 32963

$2,000,000

Status:

Active

Area:

11 (Beach City)

DOM:

13

Type:

Attached Home

Design:

3 Stories

List Type:

Exclusive Right to Sell

Ownership:

Condo

Building #: OCEAN PARK

Project:

Subdivision: Ocean Park

Lot Size:

N/A

Acreage:

Waterfront:

Yes / Oceanfront, View Ocean

Apx Acreage: Not applicable

Governing Body:

Condo Assoc

Pool:

Concrete Block, With Year Built: Stucco To Be Constructed: No View: Construction:

Fireplaces:

Yes / Community, Heated Gas 2010 City, Ocean

1

Roof:

Tile

Pets:

Yes

Floors:

Carpet, Marble, Wood

Bedrooms:

3

Full Baths:

3

Half Baths:

1

Dimensions 14x23 18x14 14x9

Room Type Living Room Bedroom Foyer Entrance Laundry Room:

Inside Unit, Utility Sink

Elem School:

Beachland Elementary

Parking:

2 Car garage

Room Type Dining Room Bedroom Porch

Dimensions 14x13 12x12 22x8

Middle School:

Room Type Kitchen Bedroom Patio

Dimensions 15x12 14x16 23x8

High School:

Apx Liv Ar SqFt:

2701-3000

Sq. Ft.:

2,848

Land:

Land:

Road paved

Ceiling Fans:

5

Lead Base Pnt Disc: No

Remarks:

Steps from Ocean Dr shops/dining/salons, no detail was overlooked in this professionally decorated chic townhome that can be sold COMPLETELY turnkey! Features multiple balconies; spectacular sunrise & sunset views; gourmet kitchen w/gas; FP; interior elevator; 3 bdrms w/ensuite baths; generator; onsite maint person; impact glass+shutters; private 2 car garage; & deeded beach access.

Directions:

From Beachland Blvd. south on Ocean Drive to Flamevine. East on Flamevine to 110 on the left.

Furnishings:

Furniture Negotiable

Unit Description:

Corner

Miscellaneous.: East Of AIA

Restrictions:

Exterior Alterations, Lease ok w/restrictions, No motorcycles, No recreational vehicles, No trucks/trailers, Pets max 2

Security:

Appliances:

Cook Top, Dishwasher, Disposal, Dryer, Microwave, Refrigerator, Wall Oven(s), Water Heater Electric Front Door Faces: Faces South Community Pool, Elevator, Granted beach access, Lobby, Manager on site

Community Info:

Stories:

3

Windows & Doors: Door(s) Sliding glass , Impact resistant, Storm panels, Storm Shutters Inside Features:

Unit Floor:

Road paved

1 Entry Phone, Fire Sprinklers, Gate Unstaffed

Window Treat.: Furnished, Shades/Blinds Furnished

Ceilings,volume, Crown molding, Custom closets, Elevator (private), Intercom, Island kitchen, Split bedrooms, Walk- in closet

Outside Features: Balcony open, Deck, Porch Covered Water:

City

Electric:

Natural Gas:

No

Coastal Construc Control Line:

Sewer:

City

Yes

Heat:

2 Central, Electric

Legal:

OCEAN PARK OF VERO BEACH CONDO BLDG 2 UNIT 010 OR BK 2402 PG 1510

Cooling:

Tax ID#:

32403200048000200010.0

Tax Year:

2018

Tax Amount

$17,986

2 Central, Ceiling fan, Electric

Zoning:

Residential

Exemptions:

No Exemptions

Freq Rent Period: 2x/year

Payable:

Quarterly

Min Rent Period: 1 Month

Mand Mthly Fee:

1,959.96

Capital Contributions:0.00

Mand Fee Inclu.:

Common area, Insurance (master), Other, Pest control (individual), Pool Service (individual), Reserve funds

** INFORMATION DEEMED RELIABLE BUT NOT GUARANTEED, BUYER MUST VERIFY** 05/08/2019 03:31PM

immaculate oceanfront townhome

Immaculate Oceanfront Townhome

in walk-to-it-all location on ocean drive

1010 Easter Lily Lane #110, Vero Beach | Offered at $2,000,000 or $2,100,000 Turnkey 1010 Easter Lily Lane #110 | Vero Beach, Florida 32963

Location & Amenities  Luxurious seaside Ocean Park, directly south of Humiston Park  Located right in the heart of boutiques, restaurants, and entertainment  Private roof top pool  Commercial grade back-up generator that fully powers each residence  Deeded beach access  Abundant water activities nearby including boating, fishing, surfing and snorkeling as well as biologicallydiverse estuary  Minutes from numerous gold courses and marinas  Metered propane tank  Newly painted complex

Features  Private southern facing private entry with porch  Custom tray ceilings  Crown molding  Custom millwork throughout  Electronically-controlled security system  Concrete block construction on subterranean concrete pilings  Private interior elevator  Impact glass doors and windows  Full size private 2 car garage  Built in 2010 by Palm Coast Development of Vero Beach 1st Floor Guest Bedroom with En-suite Bath  Marble floor  Elegant crown molding  Plantation shutters  Two roomy closets  Private en-suite bath with walk-in shower

Living Room | Dining Room  Elegant gas fireplace  Custom built-in book shelves  Recessed lighting  Views of the sparkling Atlantic Ocean from the private balcony

Kimberly Thorpe, Broker Owner | 772.532.5233 | kthorpe@tcsir.com Michael Thorpe, Broker Owner | 772.532.0449 | mthorpe@tcsir.com

Disclaimer: Buyer(s) to verify all information. Broker/Brokerage & its employees are not responsible for errors or omissions.

Immaculate Oceanfront Townhome Feature Sheet Page 2 of 3 __________________________________________________

   

Marble flooring Tray ceiling with elegant chandelier Custom cocktail bar with granite countertop and ZubZero wine cooler Tropical powder room

Kitchen  Custom granite countertop center island with breakfast bar  Center island is lit by elegant pendant light  Self-closing cabinet drawers  Graceful custom millwork  Professional appliances including 6-burner gas cooktop and double wall convection ovens

Master Suite  Tray ceiling with recessed lighting  Plush carpeted flooring  Plantation shutters  Spacious sitting area  Sliding glass doors lead out to balcony with beautiful ocean views  Two roomy closets and one large walk-in closet  Spa-like master bath retreat o Large soaking tub with marble surround o Separate water closet o Separate twin marble vanities o Large walk-in shower with glass doors and multiple shower heads Guest Suite with En-suite Bath  Located on the third floor  Plush carpeted flooring  Elegant crown molding  Private courtyard balcony  Two roomy closets  Private en-suite bath with walk-in shower

Laundry Room  On main living floor across from the kitchen  Ample cabinet space for storage  Front loading washer and dryer  Granite counters and backsplash

Kimberly Thorpe, Broker Owner | 772.532.5233 | kthorpe@tcsir.com Michael Thorpe, Broker Owner | 772.532.0449 | mthorpe@tcsir.com

Disclaimer: Buyer(s) to verify all information. Broker/Brokerage & its employees are not responsible for errors or omissions.

Immaculate Oceanfront Townhome Feature Sheet Page 3 of 3 __________________________________________________

 Utility sink

Garage  Private garage with direct entrance to unit  Ample room for storage  Garage door opener and code  Newer garage doors

Condo association fee includes:  Onsite Maintenance Manager five days a week  Exclusive rooftop pool for residents and their guests  Trash removal  Master insurance  Deeded Beach Access

Kimberly Thorpe, Broker Owner | 772.532.5233 | kthorpe@tcsir.com Michael Thorpe, Broker Owner | 772.532.0449 | mthorpe@tcsir.com

Disclaimer: Buyer(s) to verify all information. Broker/Brokerage & its employees are not responsible for errors or omissions.

1010 Easter Lily Lane #110 | Vero Beach, Florida 32963

Paradise is waking up & falling asleep to the sound of the serene ocean waves. No detail was overlooked in this professionally decorated chic oceanfront townhome in Ocean Park that can be sold COMPLETELY turnkey! Generous southern facing balconies on both the second & third floors offer panoramic views of the azure ocean sunrises and evening sunsets on the river side. This fabulous three bedroom, three and one half bath townhome features premium finishes throughout. A south facing private entry with front porch has endearing curb appeal.

Luxurious seaside Ocean Park offers the energy of downtown living, stunning views, and the privacy of a secluded & elegant gated enclave with overflow parking for guests and family. The beachside community offers a unique retreat for twelve fully appointed residences; each with an interior elevator and private two car garage. Nearby is the life-guard protected beach, pristine Humiston Park and Vero’s finest beachside shops, dining, salons, and spas. You can access the beach via deeded beach access (for Ocean Park residents only) or simply cool off in the refreshing rooftop pool as you enjoy Florida’s sunshine. The enclave's safety & security is enhanced by hurricane impact rated windows & doors plus shutters and an Emergency Generator stands by to power the entire complex in the event of power outages. A maintenance person is onsite five days a week. The lushly landscaped grounds and buildings are pristinely maintained.

Upon entering this beach chic townhome, the first floor features a foyer entrance and private guest bedroom with en-suite bath. Natural light through plantation shutters illuminate the tray ceilings, crown molding and exquisite millwork. Two roomy closets complete the comfortable guest suite.

Take the private elevator or elegant staircase to the second floor living area. Designed with an open concept, the living room flows seamlessly into the dining room and epicurean kitchen. Tray ceilings with recessed lighting add sophisticated detail to the fine finishes including the stylish marble floors and intricate millwork.

The kitchen is an epicurean delight with large island, soft close cabinetry, deep stainless steel sink, lots of pantry space, and top of the line appliances. Entertaining is made easy with the six burner Electrolux gas cooktop and a Thermodor double oven. Directly off the kitchen is an inviting sitting room or den (or flex breakfast nook dining area) with access to a smaller balcony overlooking the courtyard for outdoor grilling.

The formal dining room is bright with natural light through large windows dressed with plantation shutters. The elaborate columns give the area the feel of a separate room while being open to both the kitchen and living room.

Kimberly Thorpe, Broker Owner | 772.532.5233 | kthorpe@tcsir.com Michael Thorpe, Broker Owner | 772.532.0449 | mthorpe@tcsir.com

Disclaimer: Buyer(s) to verify all information. Broker/Brokerage & its employees are not responsible for errors or omissions.

Immaculate Oceanfront Townhome Remarks Page 2 of 2 __________________________________________________

The living room is highlighted by the beautiful gas fireplace flanked by custom built-in shelves. The beverage bar with custom cabinets, sub-zero wine cooler and granite countertop lends an elegance to entertaining guests. The impact sliding glass doors lead out to a spacious balcony with stunning views of the sunrises and sunsets. Relax and enjoy the ocean breezes!

The laundry room with pocket doors, granite counters porcelain utility sink and custom cabinets with drying rack is also located on the second floor as is a powder room with tropical wallpaper and mirror painted in a pretty shade of coral.

The elegant hardwood staircase or private elevator leads to the third floor containing the master suite and a second guest suite. Both suites are softly carpeted and have a private en-suite bath.

The spacious master suite features a sitting area with three large closets; one an expansive walk-in closet that provides a vast amount of storage. Numerous windows provide an abundance of natural light. Impact sliding glass doors lead out to the private balcony perfect for watching the sunrise over the ocean or sunset over the river. Relax in the jetted tub in the spa-like master bath surrounded by luxurious finishes. The bathroom boasts double vanities, unique sconce lighting with matching chandelier, marble floors, shower with multiple shower heads, linen closet with shelving, and water closet.

Across the hall from the master suite is a spacious guest suite decorated in a navy and black turtle theme. There are two roomy closets, a private balcony overlooking the courtyard, tray ceiling and adorably decorated en-suite bathroom with walk-in shower and grasscloth wallpaper in a navy and linen stripe.

Outside your door is the most pristine beach the Treasure Coast has to offer. Frolic in the surf, search for shells, or happen upon a turtle nest as you watch gorgeous sunrises in the early morning hours.

Offered at 2M or completely turnkey for 2.1M.

Kimberly Thorpe, Broker Owner | 772.532.5233 | kthorpe@tcsir.com Michael Thorpe, Broker Owner | 772.532.0449 | mthorpe@tcsir.com

Disclaimer: Buyer(s) to verify all information. Broker/Brokerage & its employees are not responsible for errors or omissions.

OCEAN PARK OF VERO BEACH CONDOMINIUM ANNUAL BUDGET 2019 01/01/19 - 12/31/19

2018 INCOME Maintenance Assessments

2018

2019

ANNUAL BUDGET $356,340.00

ESTIMATED YEAR END $356,340.00

BUDGET $362,270.77

2018 / 2019 Dollar Comparison $5,930.77

7100 7150 7200 7250 7350 7375 7400

GENERAL & ADMIN. Management Fees Legal Fees - actuals thru 5/7/18 Accounting Review/Tax Prep Insurance + Work Comp (both renew 3/5) + Flood (renews 3/31) Fees Payable to the Division Licensce & Registration Admin Exp, Postage, Supplies, Copies (y/e includes Quail Valley mtg cost) TOTAL ADMINISTRATIVE

$14,832.00 $5,000.00 $3,500.00 $79,846.52 $48.00 $61.25 $500.00 $103,787.77

$14,832.00 $390.00 $3,000.00 $78,172.71 $48.00 $61.25 $2,131.79 $98,635.75

$14,832.00 $1,500.00 $3,500.00 $79,846.52 $48.00 $61.25 $500.00 $100,287.77

$0.00 -$3,500.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$3,500.00

7500 7505 7508 7675 7725 7750 7800 7900 8050 8350 8650 8675 9320

BUILDING EXPENSES Maintenance Payroll - $2,000 x 26 pay periods Payroll Tax - $153 x 26 pay periods Payroll Fees - $81 x 26 pay periods Misc. Maint. / Materials & Supplies / Cleaning Common Area A/C Maintenance - Repairs thru 6/27/18 Contractor Repair Service Generator Maintenance Pest Control - Interior & rodent ($350 per month) Elevator Serv. Contract + Maintenace & Repairs (3% increase Jan) Fire Alarm Monit/Fire Exting./Fire Sprink/Repairs (total contract $3,741.79) Trash Generator Fuel Maintenance Pool & equipment repairs & permit TOTAL BUILDING

$52,000.00 $3,978.00 $1,946.36 $11,000.00 $10,000.00 $15,000.00 $5,000.00 $4,500.00 $9,500.00 $9,500.00 $234.00 $500.00 $5,000.00 $128,158.36

$52,000.00 $4,027.00 $2,077.65 $9,251.06 $10,000.00 $14,041.36 $39,772.84 $4,300.00 $8,500.00 $11,009.31 $234.00 $818.92 $6,631.58 $162,663.71

$52,000.00 $3,978.00 $2,106.00 $9,500.00 $10,000.00 $15,000.00 $5,000.00 $4,300.00 $8,500.00 $5,000.00 $234.00 $500.00 $4,600.00 $120,718.00

$0.00 $0.00 $159.64 -$1,500.00 $0.00 $0.00 $0.00 -$200.00 -$1,000.00 -$4,500.00 $0.00 $0.00 -$400.00 -$7,440.36

8850 8950 9000 9050

LANDSCAPE EXPENSES Grounds Contract - Landscape/Pest/Fert/Irrigation/potted plants Mulch application 5/16/18 cost $1,876.98 Shrub & Tree Replacement incld potted plants Tree Trimming TOTAL LANDSCAPE

$30,000.00 $1,650.00 $2,500.00 $2,200.00 $36,350.00

$29,707.85 $1,876.98 $2,084.79 $2,975.00 $36,644.62

$30,900.00 $1,900.00 $6,500.00 $2,975.00 $42,275.00

$900.00 $250.00 $4,000.00 $775.00 $5,925.00

8700 8720 8750

UTILITIES Electric Phones - Elev X-Mer / Fire Alarm / Tele-Entry/Gate/Security Cameras Water / Sewer (including irrigation water) TOTAL UTILITIES

$17,000.00 $5,000.00 $12,000.00 $34,000.00

$10,547.80 $1,706.00 $6,899.69 $19,153.49

$12,000.00 $1,800.00 $8,000.00 $21,800.00

-$5,000.00 -$3,200.00 -$4,000.00 -$12,200.00

$16,293.87 $1,750.00 $18,043.87 $320,340.00

$13,415.96 $1,750.00 $15,165.96 $332,263.53

$0.00 $1,750.00 $1,750.00 $286,830.77

-$16,293.87 $0.00 -$16,293.87 -$33,509.23

9510 7760

OTHER EXPENSES Capital Projects - reclassed to Reserves Annual Roof Inspections TOTAL OTHER EXPENSES OPERATING

5066

ANNUAL BUDGET ESTIMATED YEAR END $ 36,000.00 $ 36,000.00 $

RESERVES

Pooled Reserves

TOTAL RESERVES $

TOTAL OPERATING EXPENSES TOTAL RESERVES TOTAL OWNERS ASSN EXP.

36,000.00

$320,340.00 $36,000.00 $356,340.00

$

36,000.00

$332,263.53 $36,000.00 $368,263.53

$

BUDGET 75,440.00 75,440.00

$286,830.77 $75,440.00 $362,270.77

$39,440.00 $39,440.00

$5,930.77 1.66%

Ocean Park of Vero Beach Condominium Association, Inc. Assessments

January, 2019 to December 31, 2019

Unit

Square Footage

2019 Annual Assessment $

286,831

2018 Annual Assessment $

2019 Reserves $

75,440

2018 Reserves $

36,000

$

362,271

$

356,340

Percentage Interest

2019 Operating Annual Quarterly

2019 Reserves Annual Quarterly

2019 Total Annual Quarterly

320,340

2018 Totals Annual Quarterly

Annual

Increase Quarterly

% increase per owner

A

Retail 001

1,139

1.394%

3,999.66

999.92

1,051.96

262.99

5,051.62

1,262.90

4,968.92

1,242.23

82.70

20.68

B

Retail 002

1,139

1.394%

3,999.66

999.92

1,051.96

262.99

5,051.62

1,262.90

4,968.92

1,242.23

82.70

20.68

1.66

C D

Retail 003 Retail 004

1,153 3,087

1.412% 3.779%

4,048.82 10,840.17

1,012.21 2,710.04

1,064.89 2,851.10

266.22 712.77

5,113.71 13,691.26

1,278.43 3,422.82

5,029.99 13,467.12

1,257.50 3,366.78

Unit 001 Unit 002 Unit 003 Unit 004 Unit 005 Unit 006 Unit 007 Unit 008 Unit 009 Unit 010 Unit 011 Unit 012

5,458 5,283 5,391 8,494 6,904 6,897 6,898 6,897 7,093 5,303 5,233 5,313

6.682% 6.468% 6.600% 10.399% 8.452% 8.444% 8.445% 8.444% 8.684% 6.492% 6.407% 6.504%

19,166.06 18,551.54 18,930.79 29,827.14 24,243.77 24,219.19 24,222.70 24,219.19 24,907.45 18,621.77 18,375.96 18,656.89

4,791.52 4,637.89 4,732.70 7,456.79 6,060.94 6,054.80 6,055.68 6,054.80 6,226.86 4,655.44 4,593.99 4,664.22

5,040.91 4,879.28 4,979.03 7,844.90 6,376.41 6,369.94 6,370.87 6,369.94 6,550.96 4,897.75 4,833.10 4,906.99

1,260.23 1,219.82 1,244.76 1,961.23 1,594.10 1,592.49 1,592.72 1,592.49 1,637.74 1,224.44 1,208.28 1,226.75

24,206.97 23,430.82 23,909.82 37,672.04 30,620.18 30,589.13 30,593.57 30,589.13 31,458.42 23,519.53 23,209.07 23,563.88

6,051.74 5,857.71 5,977.45 9,418.01 7,655.04 7,647.28 7,648.39 7,647.28 7,864.60 5,879.88 5,802.27 5,890.97

23,810.68 23,047.23 23,518.39 37,055.31 30,118.89 30,088.35 30,092.72 30,088.35 30,943.41 23,134.49 22,829.11 23,178.11

5,952.67 5,761.81 5,879.60 9,263.83 7,529.72 7,522.09 7,523.18 7,522.09 7,735.85 5,783.62 5,707.28 5,794.53

20.93 56.04 99.07 95.90 97.86 154.18 125.32 125.19 125.21 125.19 128.75 96.26 94.99 96.44

1.66 1.66

201 202 203 204 105 106 107 108 109 110 111 112

83.72 224.14 396.29 383.59 391.43 616.73 501.29 500.78 500.85 500.78 515.01 385.04 379.96 385.77

81,682

100.00%

286,830.77

71,707.69

75,440.00

18,860.00

362,270.77

90,567.69

356,340.00

89,085.00

5,930.77

1,482.69

1.66 1.66 1.66 1.66 1.66 1.66 1.66 1.66 1.66 1.66 1.66 1.66

Ocean Park of Vero Beach Condominium Association, Inc. Assessments

January 1, 2019 to December 31, 2019

Description

Balance by Year End 2018

Pooled Reserve

5010 5030 5040 5046 5060 5070

Painting Roofing Misc. Capitol Improvments Elevator Repair/Replace Paving Landscaping

$

$205,000.00 $237,000.00 $100,000.00 $102,000.00 $95,400.00 $15,000.00 $754,400.00

21,484.97 $

increasd by $105K actual cost of repaint new line item reduced by $100K

To be collected by 12/31/19

2019 Budget 75,440.00

$

96,924.97