ABCDEFGHIJKLMNOPQRSTUV
1
2
Income202320242025Income2026
3
HOA Dues 11 Homes @ $340 124020162480 $ 44,880.00 HOA Dues 11 Homes @ $271 $ 35,772.00
Balance Sheets / Checking Account Transactions
4
HOA Marina Dues 28 Homes @ $353
33603360$3.00 increase $ 118,608.00
HOA + Marina Dues 28 Homes @ $284
 $ 95,424.00
5
Lifts in @ $137.each24 lifts $ 3,288.00 Lifts in @ $137.each3288
6
Lifts out @ $137. each24 lifts $ 3,288.00 Lifts out @ $137. each3288
7
Spider Spraying $ 3,200.00
8
Staining $ 2,800.00
9
Interest CD
10
Maintenance Assessments
11
Transfer from Operating Reserve $ 35,100.00
12
13
Special Assessment
14
Co-Pay for Home Owners + Misc1730 $ 1,500.00
15
 Total Income96680175570 $ 212,664.00 $ 137,772.00
16
17
ExpensesExpenses
18
Admin & Office Supplies100200 $ 200.00 Admin & Office Supplies300
19
Bank Service & ACH Fees360360 $ 360.00 Bank Service & ACH Fees360
20
Computer & Internet200200 $ 385.00 Computer & Internet450
21
Insurance2400027776
Contract August 10, 2025
 $ 27,108.50 Insurance4,990
22
Lawn & Irrigation Services2600032640add taxes $ 35,047.20 Lawn & Irrigation Services35,047.00
23
Professiona Fees, Accounting, Tax Svc
6501000possible accounting $ 2,000.00
Professiona l Fees, Accounting, Tax Svc, lawyer
6,000
24
Pool and Maintenance115003671 $ 3,200.00 Pool and Maintenance3200
25
Staining $ 9,500.00 Repairs & Maintenance12,000
26
Spider Spraying $ 3,200.00 Snow Removal32,640
27
Crack Seal $ 3,000.00 Utilities12,320
28
Erosion Repair $ 35,700.00 Marine-Docks & Lifts10,000
29
Repairs & Maintenance400021000 $ 2,800.00 Replacement Reserve7,488
30
Snow Removal2400032640 $ 32,640.00 Miscellaneous300
31
Utilities82009048 $ 11,000.00
32
Marine-Docks & Lifts80008000new 2 year contract $ 10,000.00
33
Transfer to Replacement Reserve $ 16,380.00
34
Tansfer to Operating Reserve35,100
35
Miscellaneous1000
36
37
 Total Expenses108310172635 $ 192,520.70 125,095
38
39
 Net Income ( Loss )-116302935 $ 20,143.30 12,677
40
41
42
43
*Note: For 2025 $16,380 in operation reserve checking is dedicated to Reserve fund EOY
44
For 2024 $35,100 in operation reserve is dedicated to special projects
45
46
47
2026 REPLACEMENT RESERVE ACCOUNT
48
Edward Jones
49
Edward Jones Interest as of August 10, 2025
3,510.92
50
Balance as of August 10, 2025291,449.46
51
Balance as of August 10, 202495,214.85
52
Shingle Funds in Money Market193,169.92
53
54
Rersrve Funds
55
Edward Jones Reserve FundsWithout shingle $98,725.77
56
Countrywide Insurance OverageNet from project2,989
57
Reserve Checking
Moving dues to reserve year end
16,380.00
58
Beginning balance prior to shingle funds
2,331.00
59
Midwest Bank CD Interest
Country Financial payment funds interest
3,404.00
60
Total Reserve Funds123,830.11
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100