Eden Harbor Homeowners Association, Inc.

Similar documents
Gardens I Of St. Andrews Park Association, Inc.

Gardens II Of St. Andrews Park Association, Inc.

Gardens I Of St. Andrews Park Association, Inc.

Jetty Villas Association, Inc.

Venice Acres Improvement Association, Inc.

Lyons Cove Condominium Associatio

Venice Acres Improvement Association, Inc.

Lyons Cove Condominium Association, Inc.

The Residences at Gondola Park Condominium Association, Inc.

Bahia Vista Gulf of Venice, Inc.

FINANCIAL STATEMENTS. FOR THE PERIOD ENDING May 31, Reports Included:

The Courtyards at Gondola Park Condominium Association, Inc.

Bahia Vista Gulf of Venice, Inc.

Bird Bay North VI Condominium Association, Inc.

Westchester Gardens Condominium Association, Inc.

Jun 30, 18 ASSETS Current Assets Checking/Savings 1000 Cayman Iberia Operating 102, Cayman Iberia Reserve 38, TOTAL ASSETS 141,206.

Financial Review. No member of the Board of Directors has reported accepting any gifts or incentive from any vendor contracted by the association.

Association Financials

Tierra Catalina ( ) Page 1

12/07/2016 Jeremy E. Machanic Receipt collections Rent/Lease Income - July ,987.16

City of Forest Hills Profit & Loss for the month and Fiscal Year May 2016

City of Forest Hills Profit & Loss for the month and Fiscal Year October 2015

Total Current Assets 42, , , Total Assets 42, , ,538.15

Total Current Assets 38, , , Total Assets 38, , ,023.33

Westchester Gardens Condominium Association, Inc.

ABC Condominium Assoc., Inc. General Ledger Page 1. Beginning Current YTD Date Reference T Description Balance Amount Balance 1010 Petty Cash

Paradise Island Condominium Balance Sheet January 31, Assets Current Assets Operating Cash 3, Total Cash Assets 3,442.

FINANCIAL REPORT. Parkside Villas Homeowners Association, Inc.

Villas Homeowners AssociaIon, Inc. NE Financials August 31, 2018

Nov 30, 17 ASSETS Current Assets Checking/Savings Cash 1000 Operating Accounts 1001 Bank of America Operating # , Petty Cash 300.

Cash - Checking 3, Cash - Reserves 48, TOTAL ASSETS 51,733.58

Paradise Island Condominium Balance Sheet December 31, Assets Current Assets Operating Cash Total Cash Assets

Total Current Assets 44, , , Total Assets 44, , ,679.86

Fairway Estates Community Association. Treasurers Report. October 10, 2018 Covering month ending September 2018

52, OUTSTANDING HOMEOWNER DUES EXPENDITURES & TRANSFERS DURING MONTH. Num Date Name Memo Paid Amount

ERNST TORNER, CHARTERED ACCOUNTANT

Balance Sheet Report Harbour Hill Condominium Apartments Association, Inc. As of December 31, 2015

Cash - Checking 17, Cash - Reserves 43, TOTAL ASSETS 61,090.89

POWER RANCH COMMUNITY ASSOCIATION MONTHLY FINANCIAL REPORTS BOARD OF DIRECTORS APRIL 2018

Num Date Name Account Paid Amount. draft 09/05/2017 City of Lebanon F 1946 RR. c /05/2017 Electric TOTAL

Cash - Checking 9, Cash - Reserves 48, TOTAL ASSETS 58,145.62

Villa Monterey Improvement Association 2018 Annual Audit Scottsdale, Arizona

Walnut Creek Mutual No. Sixty-Eight Comparison of 2017 Budget to 2018 Budget Per Manor per Month

ERNST TORNER, CHARTERED PROFESSIONAL ACCOUNTANT

Lakeshore Landing Homeowners Association. Budget for Fiscal Year June 2013-May 2014

Independent Accountant's Compilation Report

Income Statement October 2018

Great North Property Mgmt SL14. Sample Association FINANCIAL STATEMENTS PRODUCED FOR MANAGEMENT PURPOSES ONLY

Fairway Estates Community Association. Treasurers Report. November 14, 2018 Covering month ending October 2018

Independent Accountant's Compilation Report

Apr 30, 18 ASSETS Current Assets Checking/Savings Wells Fargo Checking 47, Contingency Fund Svngs Account 11,004.

Combat Control Association Inc

Cash - Checking 14, Cash - Reserves 59, TOTAL ASSETS 73,494.97

BOSELE NATIONAL PROVIDENT FUND JM BUSHA BONDPLUS

Income Statement June 2018

THE PELOTON CONDOMINIUM ASSOCIATION INC Page: 1 Budget Variance Report 12/31/2018

AACH Assets Association assets on March 31, 2015, totaled $401,598 including the restricted Putnam money market account.

Alvin's Paints Ltd., CS Solution Comparative Income Statement

The Talking Farm Treasurer's Report and Financial Statements (for internal use only) June 30, 2016

THE PINES CONDOMINIUM ASSOCIATION, INC. 07/31/2018 FINANCIAL STATEMENTS

Income Statement July 2018

ALAMEDA ISLES PROPOSED BUDGET FACT SHEET


JUNIOR LEAGUE OF INDIAN RIVER INC Balance Sheet As of February 29, 2016

Hunters Ridge Community Association Pg 1 Balance Sheet - November, 2018

Point Richmond Ridge Homeowners Association. Bank Statement Attachments

Hunters Ridge Community Association Pg 1 Balance Sheet - December, 2018

Chapter Management Awards

Point Richmond Ridge Homeowners Association. Bank Statement Attachments

Total Current Assets 24,956.59

9:42 PM City of Bancroft. 11/05/18 Balance Sheet Cash Basis As of November 5, 2018

Point Richmond Ridge Homeowners Association. Bank Statement Attachments

Neuqua Valley High School Athletic Booster Club Statement of Financial Position As of October 31, 2014

BOARD OF COMMISSIONERS MONTHLY MEETING TO BE HELD March 19 th, 2019 at 4:30 p.m. at 4512 Manchester Ave #100 St. Louis, MO 63110

PORTLAND FRIENDS OF THE DHAMMA Financial Statement Narrative

The financial reports included in your board packet represent IHLS Financial Activities through July 31, 2018.

SunCoast Cathedral Metropolitan Community Church, Inc. Balance Sheet As of October 31, 2016 Oct 31, 16

Department Mission: Mandated Services: Department Overview:

CAPTAIN S KEY DEPENDENT DISTRICT PALM BEACH COUNTY REGULAR BOARD MEETING MAY 8, :00 P.M.

CITY OF PORT ST. LUCIE UTILITY SYSTEMS DEPARTMENT

CAPTAIN S KEY DEPENDENT DISTRICT PALM BEACH COUNTY REGULAR BOARD MEETING NOVEMBER 14, :00 P.M.

12:45 PM Phoenix Bioinformatics Corporation. 03/27/15 Statement of Financial Income and Expense Accrual Basis January through December 2014

Laurel Lakes Association Home Owners Board Meeting Tuesday October 17, :10 AM Minutes

Summary of Main Checking Account

Florida Alliance for Assistive Services and Tec

Rio Bravo Subdivision POA Inc. Profit & Loss Budget vs. Actual January through June 2018

July 12, IHLS Finance Committee IHLS Board of Directors. Adrienne L. Elam. Subject: IHLS Financial Reports as of June 30, 2017

Profit for the Year -6,

CITY OF PORT ST. LUCIE UTILITY SYSTEMS DEPARTMENT

Lakeway MUD - General Fund. Balance Sheet March 31, 2014 ASSETS

INCOME BEFORE CONTRIBUTIONS 32,373 Net Operating Gain/(Loss) (97,940) 70, ,619 32,373 Net Total Gain/(Loss) (97,940) 71, ,306

Point Richmond Ridge Homeowners Association. Bank Statement Attachments

Downtown I & II Condominium Page: 1 Balance Sheet As of 02/28/10

Case Doc 496 Filed 04/26/12 Entered 04/26/12 15:39:11 Desc Main Document Page 1 of 17

VILLAGE OF JAMAICA BEACH GENERAL FUND BUDGET FY

ASSETS 175, , , , , ,936, ,210, ,210, , , , (5,975.00) 330.

Balance Sheet Statement. Report for the month ending:

2018 City Budget - General and Water Works.irp :26 PM CITY OF CROSBYTON PAGE: 1 BUDGET LISTING AS OF: APRIL 30TH, GENERAL FUND

October 2018 Monthly Financial Statements

Working budget 2019 for Assembly review

Transcription:

Eden Harbor Homeowners Association, Inc. Managed by: Argus Management of Venice, Inc. 181 Center Road Venice, FL 34285 Office: (941) 408-7413 Fax: (941) 408-7419 Association Manager: Jim Leroy Email: Jim@ArgusVenice.com FINANCIAL STATEMENTS FOR THE PERIOD ENDING July 31, 2018 Reports Included: Balance Sheet Page 1 Accounts Receivable Summary Page 2 Reserve Transaction Summary Page 3 Dock Sale Income/Expense Detail Page 4 Month Budget vs. Month Income/Expense Page 5 YTD Budget vs. YTD Income/Expense Page 6 2018 Budget vs. Monthly YTD Income/Expense Page 7 Transaction Ledger by Account for the Month Page 8-11 Bank Statements / Reconcile Prepared by: Argus Management of Venice, Inc. FINANCIAL DIVISION Completed: August 20, 2018 ~unaudited~

Accrual Basis Balance Sheet As of July 31, 2018 ASSETS Current Assets Operating/Reserve 1010.00 Operating Account(s) 1011.00 Checking; BB&T 46,890.28 Total 1010.00 Operating Account(s) 46,890.28 1020.00 Reserve Account(s) 1021.00 M/M; BB&T 68,864.60 Total 1020.00 Reserve Account(s) 68,864.60 Total Operating/Reserve 115,754.88 Accounts Receivable 1040.00 Assessment Receivable 1,297.52 Total Accounts Receivable 1,297.52 Other Current Assets 1041.00 Allowance for Doubtful Accounts 5,867.58 1050.00 Prepaid Insurance (174.00) 1210.00 Utility Deposits 541.00 1499.00 Payments Posted Pending Deposit 639.00 Total Other Current Assets 6,873.58 Total Current Assets 123,925.98 TOTAL ASSETS 123,925.98 LIABILITIES & EQUITY Liabilities Current Liabilities Other Current Liabilities 3020.00 Prepaid Assessment(s) 12.90 3031.00 Deferred Assessments 16,110.00 Total Other Current Liabilities 16,122.90 Total Current Liabilities 16,122.90 Long Term Liabilities 3420.00 2010 Sale Dock #30 0.00 3420.10 2014 Dock Sale #07 0.00 3500.00 Reserve Fund 68,864.60 Total Long Term Liabilities 68,864.60 Total Liabilities 84,987.50 Equity 3900.00 Retained Earnings 39,622.32 Net Income (683.84) Total Equity 38,938.48 TOTAL LIABILITIES & EQUITY 123,925.98 Prepared By: Argus Management of Venice, Inc. Page 1

06 Smith, Matthew Aden 648.76 23 Ikeda 648.76 Accounts Receivable Summary As of July 31, 2018 OWED PREPAID 25 Squashic - Dock (12.90) TOTAL 1,297.52 (12.90) 1040.00 - ACCOUNTS RECEIVABLE 3020.00 - PREPAID ASSESSMENTS $1,297.52 ($12.90) Prepared By: Argus Management of Venice, Inc. Page 2

Accrual Basis Reserve Transaction Summary As of July 31, 2018 3500.00 Reserve Fund 3501.00 Pool 3501.01 Beg Bal - Pool 19,210.88 3501.02 Allocation - Pool 1,491.00 Total 3501.00 Pool 20,701.88 3502.00 Gate / Wall / Fence 3502.01 Beg Bal - Gate 12,436.36 3502.02 Allocation - Gate 1,043.25 Total 3502.00 Gate / Wall / Fence 13,479.61 3503.00 Paving 3503.01 Beg Bal - Paving 12,952.36 3503.02 Allocation - Paving 1,150.50 Total 3503.00 Paving 14,102.86 3505.00 Dock 3505.01 Beg Bal - Dock 10,560.00 3505.02 Allocation - Dock 1,035.00 Total 3505.00 Dock 11,595.00 3598.00 Deferred Maintenance 3598.01 Beg Bal - Deferred Maint 5,555.00 3598.02 Allocation - Deferred Maint 2,417.25 Total 3598.00 Deferred Maintenance 7,972.25 3599.00 Reserve Interest 3599.01 Beg. Bal. - Interest 974.97 3599.02 Earned YTD - Interest 38.03 Total 3599.00 Reserve Interest 1,013.00 Total 3500.00 Reserve Fund 68,864.60 TOTAL 68,864.60 Prepared By: Argus Management of Venice, Inc. Page 3

Accrual Basis Dock #30 & Dock #07 - Sale Income / Expense Report Type Date Num Name Memo Amount 3420.00 2010 Sale Dock #30 3420.01 Beg Bal - 2010 #30 Dock Sold General Journal 01/31/2012 Sale of Dock #30-2010 20,000.00 Total 3420.01 Beg Bal - 2010 #30 Dock Sold 20,000.00 3420.03 Expenses - 2010 Dock #30 Sale General Journal 01/31/2012 R / C Ram Marine Services, Inc. Dock Repairs - March 2011 (3,575.00) General Journal 01/31/2012 R / C Legal Fees - Leary (2,007.54) General Journal 10/31/2012 R / C Wellbuam & Emery, PA Adjustment for Expenses incured for Leary Legal Dock Issue/ reviewed with S.K (4,796.81) Check 02/22/2014 1650 Ram Marine Services, Inc. Deposit - Sea Wall Repair (500.00) Check 03/11/2014 1665 Ram Marine Services, Inc. Sea Wall Repair Job Completed (4,400.00) Total 3420.03 Expenses - 2010 Dock #30 Sale (15,279.35) 3420.04 Transfer - 2010 Dock #30 Sale General Journal 01/02/2013 allocate funds to 2013 operating income - per bod (2,000.00) General Journal 06/02/2017 allocate funds to 2017 op income - per bod (2,367.00) General Journal 01/31/2018 alloc funds to 18' op inc - per bod (353.65) Total 3420.04 Transfer - 2010 Dock #30 Sale (4,720.65) Total 3420.00 2010 Sale Dock #30 0.00 3420.10 2014 Dock Sale #07 3420.11 Beg Bal - 2014 #07 Dock Sold Deposit 11/13/2014 30106673 Community Federal Credit Union proceeds from sale of Dock #07 22,000.00 Total 3420.11 Beg Bal - 2014 #07 Dock Sold 22,000.00 3420.13 Expenses - 2014 Dock #07 Sale Check 11/28/2014 1728 Charles & Barbara Jacobson Settlement for sale of Dock 7 (11,000.00) Check 11/28/2014 1728 Charles & Barbara Jacobson Attorney Costs incurred in resolving dispute 1,000.00 Check 12/30/2014 1741 Sharon Vander Wulp, PA 12/10 - prepare letter enclosing payment to Jacobosn (131.48) Check 12/30/2014 1742 Sharon Vander Wulp, PA 11/07-11/20 - letter requesting for transfer dock / agreement to pay assn (350.00) Total 3420.13 Expenses - 2014 Dock #07 Sale (10,481.48) Total 3420.10 2014 Dock Sale #07 11,518.52 TOTAL 11,518.52 Prepared By: Argus Management of Venice, Inc. Pgae 4

Accrual Basis Month Budget vs. Month Income/Expenses Jul '18 Jul '18 Remaining Remaining Inc / Exp Budget Budget % Income 5010.00 Operating Assessment 8,055.00 8,055.08 0.08 5011.00 Reserve Assessment 2,034.00 2,379.00 345.00 5040.01 Late Fee/Owner Past Due Int 19.52 0.00 (19.52) 5050.00 Operating Interest 1.20 0.00 (1.20) 5050.05 Reserve Interest 5.78 0.00 (5.78) 5090.02 Dock Sale Allocation 0.00 0.00 0.00 5152.00 Dock Income 0.00 0.00 0.00 Total Income 10,115.50 10,434.08 318.58 Expense 7000.00 Disbursements 7100.00 Grounds 7110.00 Grounds Contract 4,583.33 4,583.33 0.00 0.0% 7110.01 Lawn & Ground Supplies 225.00 29.17 (195.83) (671.34%) 7113.05 Tree Trimming 0.00 29.17 29.17 100.0% 7114.01 Irrigation Repairs / Supplies 1,760.08 83.33 (1,676.75) (2,012.18%) 7116.00 Mulch 0.00 0.00 0.00 0.0% Total 7100.00 Grounds 6,568.41 4,725.00 (1,843.41) (39.01%) 7200.00 Building Maintenance 7210.00 Repairs & Maintenance 42.80 100.00 57.20 57.2% 7215.00 Wall & Fence Maintenance 0.00 25.00 25.00 100.0% 7220.00 Gate Maintenance 0.00 50.00 50.00 100.0% 7222.00 Back Flow Inspection 0.00 0.00 0.00 0.0% 7225.00 Dock Maintenance 0.00 25.00 25.00 100.0% 7230.00 Janitorial Service 50.00 50.00 0.00 0.0% Total 7200.00 Building Maintenance 92.80 250.00 157.20 62.88% 7300.00 Swimming Pool 7310.00 Pool Contract 220.00 220.00 0.00 0.0% 7310.01 Pool Repairs/Supplies 0.00 41.67 41.67 100.0% Total 7300.00 Swimming Pool 220.00 261.67 41.67 15.93% 7500.00 Utilities 7510.00 Water/Sewer 253.55 365.30 111.75 30.59% 7520.00 Electric 135.75 163.25 27.50 16.85% Total 7500.00 Utilities 389.30 528.55 139.25 26.35% 7800.00 Administration 7810.01 Insurance - Package 225.00 225.00 0.00 0.0% 7820.00 Legal/Professional 256.50 125.00 (131.50) (105.2%) 7825.00 Accounting Services 0.00 0.00 0.00 0.0% 7830.00 Division Fees 0.00 0.00 0.00 0.0% 7870.00 Management Fee 742.50 742.50 0.00 0.0% 7875.00 Telephone 73.09 78.33 5.24 6.69% 7880.00 Office Supplies, Postage, etc. 84.61 77.08 (7.53) (9.77%) Total 7800.00 Administration 1,381.70 1,247.91 (133.79) (10.72%) 7900.00 Reserve / Other 7999.95 Reserve Alloc Trans 2,034.00 2,379.00 345.00 14.5% 7999.96 Reserve Int Trans 5.78 0.00 (5.78) 100.0% Total 7900.00 Reserve / Other 2,039.78 2,379.00 339.22 14.26% Total 7000.00 Disbursements 10,691.99 9,392.13 (1,299.86) (13.84%) Total Expense 10,691.99 9,392.13 (1,299.86) (13.84%) Net Income (576.49) 1,041.95 Prepared By: Argus Management of Venice, Inc. Page 5

Accrual Basis YTD Budget vs. YTD Income/Expenses Jan - Jul '18 Jan - Jul '18 Remaining Remaining Inc / Exp Budget Budget % Income 5010.00 Operating Assessment 56,385.00 56,385.56 0.56 5011.00 Reserve Assessment 6,447.00 7,137.00 690.00 5040.01 Late Fee/Owner Past Due Int 122.29 0.00 (122.29) 5050.00 Operating Interest 7.94 0.00 (7.94) 5050.05 Reserve Interest 38.03 0.00 (38.03) 5090.02 Dock Sale Allocation 11,872.17 0.00 (11,872.17) 5152.00 Dock Income 1,620.00 1,620.00 0.00 Total Income 76,492.43 65,142.56 (11,349.87) Expense 7000.00 Disbursements 7100.00 Grounds 7110.00 Grounds Contract 32,083.31 32,083.31 0.00 0.0% 7110.01 Lawn & Ground Supplies 504.72 204.19 (300.53) (147.18%) 7113.05 Tree Trimming 477.33 204.19 (273.14) (133.77%) 7114.01 Irrigation Repairs / Supplies 2,851.74 583.31 (2,268.43) (388.89%) 7116.00 Mulch 8,322.00 8,300.00 (22.00) (0.27%) Total 7100.00 Grounds 44,239.10 41,375.00 (2,864.10) (6.92%) 7200.00 Building Maintenance 7210.00 Repairs & Maintenance 160.18 700.00 539.82 77.12% 7215.00 Wall & Fence Maintenance 0.00 175.00 175.00 100.0% 7220.00 Gate Maintenance 853.00 350.00 (503.00) (143.71%) 7222.00 Back Flow Inspection 0.00 0.00 0.00 0.0% 7225.00 Dock Maintenance 0.00 175.00 175.00 100.0% 7230.00 Janitorial Service 350.00 350.00 0.00 0.0% Total 7200.00 Building Maintenance 1,363.18 1,750.00 386.82 22.1% 7300.00 Swimming Pool 7310.00 Pool Contract 1,540.00 1,540.00 0.00 0.0% 7310.01 Pool Repairs/Supplies 584.00 291.69 (292.31) (100.21%) Total 7300.00 Swimming Pool 2,124.00 1,831.69 (292.31) (15.96%) 7500.00 Utilities 7510.00 Water/Sewer 1,635.46 2,361.22 725.76 30.74% 7520.00 Electric 1,649.20 1,944.70 295.50 15.2% Total 7500.00 Utilities 3,284.66 4,305.92 1,021.26 23.72% 7800.00 Administration 7810.01 Insurance - Package 4,937.23 5,100.00 162.77 3.19% 7820.00 Legal/Professional 7,495.50 875.00 (6,620.50) (756.63%) 7825.00 Accounting Services 350.00 350.00 0.00 0.0% 7830.00 Division Fees 336.25 336.00 (0.25) (0.07%) 7870.00 Management Fee 5,197.50 5,197.50 0.00 0.0% 7875.00 Telephone 564.25 548.31 (15.94) (2.91%) 7880.00 Office Supplies, Postage, etc. 799.57 539.56 (260.01) (48.19%) Total 7800.00 Administration 19,680.30 12,946.37 (6,733.93) (52.01%) 7900.00 Reserve / Other 7999.95 Reserve Alloc Trans 6,447.00 7,137.00 690.00 9.67% 7999.96 Reserve Int Trans 38.03 0.00 (38.03) 100.0% Total 7900.00 Reserve / Other 6,485.03 7,137.00 651.97 9.14% Total 7000.00 Disbursements 77,176.27 69,345.98 (7,830.29) (11.29%) Total Expense 77,176.27 69,345.98 (7,830.29) (11.29%) Net Income (683.84) (4,203.42) Prepared By: Argus Management of Venice, Inc. Page 6

Accrual Basis 2018 Budget vs. Monthly YTD Income/Expenses Inccome / Expense YTD 2018 Remaining Jan '18 Feb '18 Mar '18 Apr '18 May '18 Jun '18 Jul '18 Inc / Exp Budget Budget % Income 5010.00 Operating Assessment 8,055.08 8,055.08 8,054.84 8,055.00 8,055.00 8,055.00 8,055.00 56,385.00 96,661.00 40,276.00 5011.00 Reserve Assessment 2,034.00 0.00 0.00 2,034.00 0.00 0.00 2,034.00 6,102.00 9,516.00 3,414.00 5040.01 Late Fee/Owner Past Due Int 0.00 42.82 0.00 34.70 25.25 0.00 19.52 122.29 0.00 (122.29) 5050.00 Operating Interest 1.43 1.24 0.98 1.05 1.07 0.97 1.20 7.94 0.00 (7.94) 5050.05 Reserve Interest 5.34 4.92 5.44 5.44 5.65 5.46 5.78 38.03 0.00 (38.03) 5090.02 Dock Sale Allocation 353.65 11,518.52 0.00 0.00 0.00 0.00 0.00 11,872.17 0.00 (11,872.17) 5152.00 Dock Income 1,620.00 0.00 0.00 0.00 0.00 0.00 0.00 1,620.00 1,620.00 0.00 Total Income 12,069.50 19,622.58 8,061.26 10,130.19 8,086.97 8,061.43 10,115.50 76,147.43 107,797.00 31,649.57 Expense 7000.00 Disbursements 7100.00 Grounds 7110.00 Grounds Contract 4,583.33 4,583.33 4,583.33 4,583.33 4,583.33 4,583.33 4,583.33 32,083.31 55,000.00 22,916.69 41.67% 7110.01 Lawn & Ground Sups 0.00 0.00 53.41 226.31 0.00 0.00 225.00 504.72 350.00 (154.72) (44.21%) 7113.05 Tree Trimming 257.33 220.00 0.00 0.00 0.00 0.00 0.00 477.33 350.00 (127.33) (36.38%) 7114.01 Irrigation Repairs / Sups 240.42 450.28 296.39 104.57 0.00 0.00 1,760.08 2,851.74 1,000.00 (1,851.74) (185.17%) 7116.00 Mulch 0.00 8,322.00 0.00 0.00 0.00 0.00 0.00 8,322.00 8,300.00 (22.00) (0.27%) Total 7100.00 Grounds 5,081.08 13,575.61 4,933.13 4,914.21 4,583.33 4,583.33 6,568.41 44,239.10 65,000.00 20,760.90 31.94% 7200.00 Building Maintenance 7210.00 Repairs & Maintenance 0.00 0.00 17.08 77.52 0.00 22.78 42.80 160.18 1,200.00 1,039.82 86.65% 7215.00 Wall & Fence Maint 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 300.00 300.00 100.0% 7220.00 Gate Maintenance 0.00 0.00 0.00 853.00 0.00 0.00 0.00 853.00 600.00 (253.00) (42.17%) 7222.00 Back Flow Inspection 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,680.00 1,680.00 100.0% 7225.00 Dock Maintenance 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 300.00 300.00 100.0% 7230.00 Janitorial Service 50.00 50.00 0.00 100.00 50.00 50.00 50.00 350.00 600.00 250.00 41.67% Total 7200.00 Building Maintenance 50.00 50.00 17.08 1,030.52 50.00 72.78 92.80 1,363.18 4,680.00 3,316.82 70.87% 7300.00 Swimming Pool 7310.00 Pool Contract 220.00 220.00 220.00 220.00 220.00 220.00 220.00 1,540.00 2,640.00 1,100.00 41.67% 7310.01 Pool Repairs/Sups 0.00 0.00 584.00 0.00 0.00 0.00 0.00 584.00 500.00 (84.00) (16.8%) Total 7300.00 Swimming Pool 220.00 220.00 804.00 220.00 220.00 220.00 220.00 2,124.00 3,140.00 1,016.00 32.36% 7500.00 Utilities 7510.00 Water/Sewer 249.84 170.10 235.32 236.09 257.13 233.43 253.55 1,635.46 4,300.00 2,664.54 61.97% 7520.00 Electric 395.66 250.25 277.30 223.77 211.56 154.91 135.75 1,649.20 3,100.00 1,450.80 46.8% Total 7500.00 Utilities 645.50 420.35 512.62 459.86 468.69 388.34 389.30 3,284.66 7,400.00 4,115.34 55.61% 7800.00 Administration 7810.01 Insurance - Package 356.00 3,313.69 868.54 174.00 0.00 0.00 225.00 4,937.23 5,100.00 162.77 3.19% 7820.00 Legal/Professional 6,441.00 541.50 0.00 0.00 0.00 256.50 256.50 7,495.50 1,500.00 (5,995.50) (399.7%) 7825.00 Accounting Services 0.00 0.00 350.00 0.00 0.00 0.00 0.00 350.00 350.00 0.00 0.0% 7830.00 Division Fees 0.00 61.25 0.00 0.00 275.00 0.00 0.00 336.25 336.00 (0.25) (0.07%) 7870.00 Management Fee 742.50 742.50 742.50 742.50 742.50 742.50 742.50 5,197.50 8,910.00 3,712.50 41.67% 7875.00 Telephone 93.93 83.59 73.41 83.43 83.36 73.44 73.09 564.25 940.00 375.75 39.97% 7880.00 Office Sups, Postage, etc 80.00 177.45 40.70 342.37 35.00 39.44 84.61 799.57 925.00 125.43 13.56% Total 7800.00 Administration 7,713.43 4,919.98 2,075.15 1,342.30 1,135.86 1,111.88 1,381.70 19,680.30 18,061.00 (1,619.30) (8.97%) 7900.00 Reserve / Other 7999.95 Reserve Alloc Trans 2,034.00 0.00 0.00 2,034.00 0.00 0.00 2,034.00 6,102.00 9,516.00 3,414.00 35.88% 7999.96 Reserve Int Trans 5.34 4.92 5.44 5.44 5.65 5.46 5.78 38.03 0.00 (38.03) 100.0% Total 7900.00 Reserve / Other 2,039.34 4.92 5.44 2,039.44 5.65 5.46 2,039.78 6,140.03 9,516.00 3,375.97 35.48% Total 7000.00 Disbursements 15,749.35 19,190.86 8,347.42 10,006.33 6,463.53 6,381.79 10,691.99 76,831.27 107,797.00 30,965.73 28.73% Total Expense 15,749.35 19,190.86 8,347.42 10,006.33 6,463.53 6,381.79 10,691.99 76,831.27 107,797.00 30,965.73 28.73% Net Income (3,679.85) 431.72 (286.16) 123.86 1,623.44 1,679.64 (576.49) (683.84) 0.00 Prepared By: Argus Management of Venice, Inc. Page 7

Accrual Basis Operating Transaction Detail by Account As of July 31, 2018 Type Date Num Name Memo Amount Balance 5010.00 Operating Assessment 48,330.00 General Journal 07/01/2018 2018 Mthly op alloc 8,055.00 56,385.00 Total 5010.00 Operating Assessment 8,055.00 56,385.00 5011.00 Reserve Assessment 4,413.00 General Journal 07/01/2018 2018 qtrly res adj 2,034.00 6,447.00 Total 5011.00 Reserve Assessment 2,034.00 6,447.00 5040.01 Late Fee/Owner Past Due Int 102.77 Stmt Charge 07/31/2018 06 Smith, Matthew Aden Interest - 18% Per Annum Through July 31, 2018 9.76 112.53 Stmt Charge 07/31/2018 23 Ikeda Interest - 18% Per Annum Through July 31, 2018 9.76 122.29 Total 5040.01 Late Fee/Owner Past Due Int 19.52 122.29 5050.00 Operating Interest 6.74 Deposit 07/31/2018 interest earned 1.20 7.94 Total 5050.00 Operating Interest 1.20 7.94 5050.05 Reserve Interest 32.25 Deposit 07/31/2018 interest earned 5.78 38.03 Total 5050.05 Reserve Interest 5.78 38.03 5090.02 Dock Sale Allocation 11,872.17 Total 5090.02 Dock Sale Allocation 11,872.17 5152.00 Dock Income 1,620.00 Total 5152.00 Dock Income 1,620.00 7000.00 Disbursements (66,484.28) 7100.00 Grounds (37,670.69) 7110.00 Grounds Contract (27,499.98) Check 07/30/2018 2166 ArtisTree July Monthly Lawn Maintenance - inv 134851 (4,583.33) (32,083.31) Total 7110.00 Grounds Contract (4,583.33) (32,083.31) 7110.01 Lawn & Ground Supplies (279.72) Check 07/19/2018 2161 JB's Stump & Tree Service Remove palm tree & grind stump (225.00) (504.72) Total 7110.01 Lawn & Ground Supplies (225.00) (504.72) 7113.05 Tree Trimming (477.33) Prepared By: Argus Management of Venice, Inc. Page 8

Accrual Basis Operating Transaction Detail by Account As of July 31, 2018 Type Date Num Name Memo Amount Balance Total 7113.05 Tree Trimming (477.33) 7114.01 Irrigation Repairs / Supplies (1,091.66) Check 07/19/2018 2163 ArtisTree/Irrigation Labor / 530 uncover vales & replace the timer (cutting roots) (1,500.00) (2,591.66) Check 07/19/2018 2163 ArtisTree/Irrigation 530 parts used to replace 6 station outdoor timer (260.08) (2,851.74) Total 7114.01 Irrigation Repairs / Supplies (1,760.08) (2,851.74) 7116.00 Mulch (8,322.00) Total 7116.00 Mulch (8,322.00) Total 7100.00 Grounds (6,568.41) (44,239.10) 7200.00 Building Maintenance (1,270.38) 7210.00 Repairs & Maintenance (117.38) Check 07/19/2018 2162 Alliance Fire & Safety 06/26/18- Extinguisher inspection inv AFS56430 (42.80) (160.18) Total 7210.00 Repairs & Maintenance (42.80) (160.18) 7220.00 Gate Maintenance (853.00) Total 7220.00 Gate Maintenance (853.00) 7230.00 Janitorial Service (300.00) Check 07/30/2018 2167 Maggie Probst July Cleaning / Restrooms (50.00) (350.00) Total 7230.00 Janitorial Service (50.00) (350.00) Total 7200.00 Building Maintenance (92.80) (1,363.18) 7300.00 Swimming Pool (1,904.00) 7310.00 Pool Contract (1,320.00) Check 07/30/2018 2169 A Grande Choice Pool & Spa July Pool Service - inv 2152 (220.00) (1,540.00) Total 7310.00 Pool Contract (220.00) (1,540.00) 7310.01 Pool Repairs/Supplies (584.00) Total 7310.01 Pool Repairs/Supplies (584.00) Total 7300.00 Swimming Pool (220.00) (2,124.00) 7500.00 Utilities (2,895.36) 7510.00 Water/Sewer (1,381.91) Prepared By: Argus Management of Venice, Inc. Page 9

Accrual Basis Operating Transaction Detail by Account As of July 31, 2018 Type Date Num Name Memo Amount Balance Check 07/10/2018 EBT Englewood Water District Act # 374320-185925 - 485 Eden Dr Pool/Bath - (06/07/18-07/10/18) (48.14) (1,430.05) Check 07/10/2018 EBT Englewood Water District Act # 261790-174775 - Irrigation (205.41) (1,635.46) Total 7510.00 Water/Sewer (253.55) (1,635.46) 7520.00 Electric (1,513.45) Check 07/25/2018 EBT FP & L 14702-66238 - Lift Station (06/25/18-07/25/18) (17.64) (1,531.09) Check 07/25/2018 EBT FP & L 14668-07235 - Marina (103.64) (1,634.73) Check 07/25/2018 EBT FP & L 10574-96232 - Pool (14.47) (1,649.20) Total 7520.00 Electric (135.75) (1,649.20) Total 7500.00 Utilities (389.30) (3,284.66) 7800.00 Administration (18,298.60) 7810.01 Insurance - Package (4,712.23) Check 07/19/2018 2164 K&K Insurance Group 50206886615174001 / 05/28/18 annual WorkComp (225.00) (4,937.23) Total 7810.01 Insurance - Package (225.00) (4,937.23) 7820.00 Legal/Professional (7,239.00) Check 07/30/2018 2165 Ulrich, Scarlett, Wickman & Dean, PA 06/05 - emails with Mgr / review documents regarding tree removal & ability / responsibility of... (256.50) (7,495.50) Total 7820.00 Legal/Professional (256.50) (7,495.50) 7825.00 Accounting Services (350.00) Total 7825.00 Accounting Services (350.00) 7830.00 Division Fees (336.25) Total 7830.00 Division Fees (336.25) 7870.00 Management Fee (4,455.00) Check 07/01/2018 2160 Argus Management of Venice July Management - 2018 (742.50) (5,197.50) Total 7870.00 Management Fee (742.50) (5,197.50) 7875.00 Telephone (491.16) Check 07/30/2018 2168 Frontier 941-473-9024-052506-5 (07/10-08/09) (73.09) (564.25) Total 7875.00 Telephone (73.09) (564.25) 7880.00 Office Supplies, Postage, etc. (714.96) Check 07/01/2018 2160 Argus Management of Venice Administrative / Postage (84.61) (799.57) Total 7880.00 Office Supplies, Postage, etc. (84.61) (799.57) Prepared By: Argus Management of Venice, Inc. Page 10

Accrual Basis Operating Transaction Detail by Account As of July 31, 2018 Type Date Num Name Memo Amount Balance Total 7800.00 Administration (1,381.70) (19,680.30) 7900.00 Reserve / Other (4,445.25) 7999.95 Reserve Alloc Trans (4,413.00) General Journal 07/01/2018 2018 Qtrly res alloc (2,034.00) (6,447.00) Total 7999.95 Reserve Alloc Trans (2,034.00) (6,447.00) 7999.96 Reserve Int Trans (32.25) General Journal 07/31/2018 res int trans (5.78) (38.03) Total 7999.96 Reserve Int Trans (5.78) (38.03) Total 7900.00 Reserve / Other (2,039.78) (6,485.03) Total 7000.00 Disbursements (10,691.99) (77,176.27) TOTAL (576.49) (683.84) Prepared By: Argus Management of Venice, Inc. Page 11