2017 02 Treas Rept Feb

WEST SHORE PARK CORPORATION
TREASURER’S REPORT
CURRENT PERIOD    02/01/17–02/28/17
   YEAR TO DATE      04/01/16–02/28/17
RECONCILIATION
Beginning of year $255,949.84
  + Receipts $174,993.94
  – Disbursements $55,733.91
= Ending balance $375,209.87
ENDING BALANCES
  Water $25,001.62
  General $3,964.70
  Beach/Park* $10,182.96
   *includes $6000 shoreline fund
  Emergency – Water** $315,932.94
   **includes $239258 tank replacement fund
  Emergency – General $10,125.76
  Watermain escrow $10,001.89
       TOTAL $375,209.87
BANK ACCOUNTS
  Checking $123,352.10
  Savings
  CD/Save/Escrow emer water $251,857.77
      TOTAL $375,209.87
UNCOLLECTED $394.00
RECEIPTS
THIS PERIOD YTD TOTAL
Residents $1,437.50 $156,307.20
Interest-Regular funds $1.09 $20.53
Interest-Emergency funds $61.98 $308.73
West Shoreland $0.00 $2,356.00
Hook-up/bond  fees $0.00 $6,000.00
Refunds/Reimburse $0.00 $0.00
Watermain escrow $0.44 $10,001.48
  TOTAL $1,501.01 $174,993.94
DISBURSEMENTS
THIS PERIOD YTD TOTAL BUDGET
Operating Expenses:
Com Ed $716.69 $7,162.68 $10,000.00
Well operator $1,350.00 $16,916.87 $20,000.00
Well/water maintenance $0.00 $603.96 $1,504.00
Water sample testing $55.00 $1,022.25 $1,850.00
Well repair/upgrade $0.00 $4,800.00 $0.00
Water line repair $0.00 $6,650.00 $24,500.00
Water tank replace $0.00 $0.00 $0.00
Insurance-property $0.00 $1,314.00 $1,350.00
Insurance-boiler/machinery $0.00 $1,209.00 $1,100.00
Supplies/postage/web/misc $0.00 $120.34 $500.00
Printing $32.50 $93.50 $400.00
Legal fees $0.00 $994.73 $2,000.00
Insurance-liability general $0.00 $6,037.00 $6,050.00
Insurance-officer/director $0.00 $3,012.00 $3,000.00
Insurance-fidelity bond $0.00 $464.00 $500.00
Title Ins & Survey $0.00 $0.00 $0.00
SecState/Recorder $0.00 $10.00 $100.00
Audit of books $0.00 $0.00 $0.00
Room/Equip Rental $0.00 $63.00 $75.00
Miller Park & Channel edges $0.00 $806.85 $1,430.00
Block I Beach $0.00 $1,867.18 $3,460.00
Block II Beach $0.00 $1,138.55 $3,325.00
Insurance-liability beach/prk $0.00 $1,448.00 $1,475.00
Refund $0.00 $0.00 $0.00
Total operating expenses $2,154.19 $55,733.91 $82,619.00
Add to Reserves:
Shoreline Restoration Fund $0.00 $0.00 $0.00
Water Tank Replace Fund $0.00 $0.00 $75,000.00
Grand Total $2,154.19 $55,733.91 $157,619.00