Park RIVERSIDE RV/MH PARKScheduled INCOME For 2016
Income Schedule:
*33 Mobile Homes Sites $280.00 per month X 33 = $9,240.00 X 12 months = $110,880.00
4 Park Owned Homes $1,450.00 per month X 12 months = $17,400.00
2 Park owned 3/2 family homes with large porches. Used by family & friends can be rented.
Laundry Approximate yearly $400.00
Boat Ramp & slip rental Approximate yearly $800.00
Tent camping & short term stays $3,440.00
Total: $132,920.00 +
In out lots are NOT included inabove & rent daily, weekly, monthly in summer.
Winter Tenants 6 lots rented for $325.00 month $1,950.00 per month for 6 months = $11,700.00 Tenant paid in advance, stayed 7 months, paid $315.000 per month for 7 months. = $2,205.00
4 lots have stays from one month to several months, amount not figured in this. $325.00 a month
All residents are charged electric.
Total: $13,905.00
$132,920.00
13,905.00
$146,825.00
Summer rates start May 1, 2016.
Winters are sold out early every year 11 lots at $325.00 per month plus 9% sales tax.
Summer 11 lots are rented daily, weekly or monthly so income varies in the summer.
Store fully equipped rents from $800 to $1,000 depending on tenant. Can be used
For canoe, kayak, or boat & motor sales, repair or rental.
Expenses
Accounting$2,995.00
Advertisements $548.00
Alarm $403.71
Labor $,1470.00
Fuel$4,334.00
Insurance$7,614.00
Licenses – Permits $1,207.00
Misc. exp. $844.00
Property Taxes$6,509.00
Repairs - maintenance $787.00
Trash pick up$2,144.00
Utilities:
Dish Network $861.00
Internet$1,269.00
Seco Electric$7,174.00
Phone$1,739.00
Water Testing$3,460.00
Total: $43,358.00
Park pays for some tenants electric & they pay park back (Seco)
Park collects from tenants for useof Wifi. Approximately $20.00 per month.
Park collects fromtenants that want the Park to cut their lot $20.00 per month.
Winter rates November 1, 2016 $325.00 per month
Summer rates May 1,2016 $280.00 per month
Daily Winter Rates $35.00 plus 9 % sales tax
Daily Summer Rates $30.00 plus 9 % sales tax
Camping $25.00 daily plus 9 % sales tax one week maximum stay
Stays under 6 months 9% sales tax
Withlacoochee River view Pavilion available for family reunions, social gatherings, parties, cookouts check with Park Manager for dates & rates.
Rates are subject to change, please check with Patricia 954-895-8179 for changes.
Park Physical Information
Spaces Occupied Up to 48licensed for 60
Expansion Twelve or more lots depending on Sumter County
Laundry One washer one dryer
Landscaping Large Oak, Cypress, Magnolia, bromeliads, azaleas and other Florida fauna
Boat Ramp Charge for local guests & no charge for residents
Boat Slips Eleven Covered boat slips for rent
General Store & Deli Park owned fully equipped
Storage area Area for Boats, trailers, equipment etc.
Water Supply Park Owned
Highway Frontage One Thousand Plus on CR 48 connects to I-75
PavilionsOne large for parties & residents Two small for campers & residents
Tent Camping River Front with electric, water & pavilion