Haapsalu linn, Metsa tn 38 korteriühistu
Association of 72 flats. Repair fund grows every year; loan is being paid down.
Metsa tn 38 korteriühistu is a 72-flat apartment association in Haapsalu. Per its 2025 annual report, a typical flat paid the association €133 a month; total costs including utilities were €2.97/m² a month.
The repair fund held €46 393 at year end (€13/m², ≈ €644 per flat), growing every year since 2022 (€20 266). The association has a loan of €99 705 (≈ €1 385 per flat), last repayment 2038. Member fees rose 13% in 2022–2025 (€20 712 → €23 450 a year).
Source: the association's annual reports (e-Business Register), floor area from the Building Register.
Building: Metsa tn 38, Haapsalu. Data: the association's annual reports 2022–2025 (e-Business Register), the latest for 2025.
All figures: the association's 2025 annual report; €/m² = per m² of flats (3 476 m², Building Register); "a month" = yearly amount ÷ 12.
What an owner pays the association each month in total, usually including heating, water and electricity.
The association's own charges without utilities: upkeep, management, repair fund, loan.
Money saved for future repairs. A bigger balance means less risk of a sudden extra charge.
The association's joint loan (usually for renovation). Repayments are part of the monthly fees.
✓ Strengths
- Repair fund grows every year€20 266 → €46 393 (2022–2025)
- Loan is being paid down€139 175 → €99 705 (2022–2025)
What owners pay for
Fees by type in 2025, as written in the report. "Average flat" = amount ÷ 72 flats ÷ 12; a bigger flat pays more.
| Fee | What it covers | Per year | €/m²/month | Average flat / month | Year before |
|---|---|---|---|---|---|
| Hooldustasudday-to-day upkeep and small fixes | day-to-day upkeep and small fixes | €2 959 | €0.07 | €3 | €2 937 |
| Haldustasudbookkeeping, board and property manager | bookkeeping, board and property manager | €6 350 | €0.15 | €7 | €5 912 |
| Heakorratasud | €7 301 | €0.18 | €8 | €7 141 | |
| Otsekorraldustasud | €124 | €0.00 | €0 | €124 | |
| Kindlustusbuilding insurance | building insurance | €829 | €0.02 | €1 | €752 |
| Remonditasudsaved in the repair fund for future works | saved in the repair fund for future works | €454 | €0.01 | €1 | €19 824 |
| Laenuintressidrepays the association's loan and interest | repays the association's loan and interest | €5 433 | €0.13 | €6 | €7 068 |
| Total | €23 450 | €0.56 | €27 |
Fee names as written in the report.
Association fees per year
All flats together, excluding utilities.
Repair fund and works
The repair fund is the association's savings for the roof, pipes, façade and so on. When it grows, more is saved than spent; when it shrinks, the money has gone into repairs.
Repair fund balance
Saved and not yet spent, at year end.
Money in and out
When the collected bar is taller the fund grew; when spending is taller, savings were used.
Repair fund at the end of 2025: €46 393 = €13/m² ≈ €644 per flat
Loans
An association loan is shared by all owners: when a flat is sold, its share stays with the building, not the seller. That is why a buyer should know the balance and the end date.
€99 705 outstanding at the end of 2025 ≈ €1 385 per flat
Principal due in the next 12 months €14 552 ≈ €1 213 a month (€17 per flat, plus interest)
| Lender | Balance | Rate | Ends |
|---|---|---|---|
| LHV | €70 471 | 4.61% | 2038-02 |
| LHV | €29 234 | 4.95% | 2028-09 |
Loan balance at year end
Lower bars = the loan is being repaid.
All figures by year
The last column is the change from the first year to the latest: green = good news for owners, orange = a cost or risk is growing.
| 2025 | 2024 | 2023 | 2022* | Change | |
|---|---|---|---|---|---|
| Association fees per year | €23 450 | €43 758 | €37 818 | €20 712 | +13% |
| Collected into the repair fund | €20 776 | €20 938 | €18 326 | – | +13% |
| Repair spending | €454 | €19 824 | €16 045 | €2 564 | −82% |
| Repair fund balance | €46 393 | €24 906 | €23 954 | €20 266 | +129% |
| Loan balance | €99 705 | €113 462 | €126 164 | €139 175 | −28% |
| Cash | €53 537 | €30 044 | €31 834 | €24 644 | +117% |
| Reserve capital | €9 789 | €7 708 | €5 644 | €4 439 | +121% |
| Association expenses (income statement) | €17 360 | €38 096 | €31 506 | €16 740 | +3.7% |
| Result for the year | €787 | −€1 357 | €656 | €529 | – |
* from the comparative column of the following year's report.
"Of which repair fund" is hidden: the figure read from the report matched repair spending.
Cash at year end
Money in the bank (incl. the repair fund).
Board's management report
Short summary of the 2025 report.
Aruandeaastal teostati remonditöid 454 € eest ja remondifondi koguti 20 776 €. Remondifondi jääk aasta lõpus oli 46 393 €.
members: 71 private + 1 companies.
See also
Frequently asked questions
What are the running costs of the Metsa tn 38 apartment association?
Per the association's 2025 annual report: total owner costs of €2.97/m² per month including utilities; a typical flat paid €133 a month; the association's own fees excluding utilities €0.56/m² per month.
How big is the repair fund of the Metsa tn 38 apartment association?
The repair fund held €46 393 at the end of 2025 (€13/m², ≈ €644 per flat). In 2022 it was €20 266.
Does the Metsa tn 38 apartment association have a loan?
Yes. The loan balance at the end of 2025 was €99 705 (≈ €1 385 per flat), interest 4.71%, last repayment 2038. The loan stays with the building when a flat is sold; repayments are part of the monthly fees.
Have the fees of the Metsa tn 38 apartment association gone up?
Member fees totalled €20 712 in 2022 and €23 450 in 2025 — a change of +13%. Latest year: −46% vs 2024.
How big is the Metsa tn 38 apartment association and who manages it?
72 flats. Registry code 80202396; reports 2022–2025 (e-Business Register).
Terms in plain words
- Total owner costs (€/m² a month, incl. utilities)
- Everything owners paid the association (the report's flat table), heating, water and electricity included, divided by the flats' floor area and 12 months. Closest to what an owner actually pays each month.
- Association fees (€/m² a month, excl. utilities)
- The association's own charges — upkeep, management, repair fund, loan, insurance — without utilities, per m² of flats a month.
- Typical flat per month (€ a month)
- The median flat's yearly charge in the report's flat table, divided by 12. Half of the flats pay more, half less.
- Repair fund balance (€ at year end)
- Money saved for future repairs and not yet spent, at the end of the financial year.
- Repair fund balance (€ per m² of flats)
- The repair fund balance divided by the flats' floor area, so buildings of any size compare. Not a monthly charge.
- Repair-fund charge (€/m² a month)
- The part of the fees that goes into the repair fund.
- Loan balance (€ at year end)
- The unpaid part of the association's loan at year end. It stays with the building when a flat is sold; repayments are part of the monthly fees.
- Association fees per year (€, all flats together)
- The same charges as a yearly total for all flats (the report's "member fees").
- Association expenses (income statement) (€ a year)
- The association's own expenses for the year per its accounts (upkeep, management, repairs, interest). Not the same as the owners' "total owner costs".
- Reserve capital (€)
- The association's buffer for unexpected costs. By law at least 1/12 of its budgeted annual costs.
- Cash (€ at year end)
- Money in the bank at year end, the repair fund included.
- Result for the year (€)
- Income minus expenses. An association is not for profit: a small plus or minus is normal; several large losses in a row mean costs are paid from reserves.
We read the association's reports, meeting decisions and the price, and tell you what to watch.
Source: apartment association annual reports (e-Business Register); floor area: Building Register. Figures are machine-read from the reports and may contain reading errors — check the original report in the e-Business Register before deciding. How the figures are made (methodology) · Checklist before buying. Flats' floor area 3 476 m².