2017 07 Treas Rept July

WEST SHORE PARK CORPORATION
TREASURER’S REPORT
CURRENT PERIOD    07/01/17–07/31/17
   YEAR TO DATE      04/01/17–07/31/17
RECONCILIATION
Beginning of year $373,159.92
  + Receipts $141,003.42
  – Disbursements $42,828.28
= Ending balance $471,335.06
ENDING BALANCES
  Water $102,218.54
  General $11,447.01
  Beach/Park* $21,457.10
   *includes $6000 shoreline fund
  Emergency – Water** $316,081.49
   **includes $239258 tank replacement fund
  Emergency – General $10,126.99
  Watermain escrow $10,003.93
       TOTAL $471,335.06
BANK ACCOUNTS
  Checking $214,335.39
  Savings
  CD/Save/Escrow emer water $256,999.67
      TOTAL $471,335.06
UNCOLLECTED $11,349.81
RECEIPTS
THIS PERIOD YTD TOTAL
Residents $5,931.94 $130,095.19
Interest-Regular funds $3.42 $7.70
Interest-Emergency funds $22.92 $106.53
West Shoreland $0.00 $0.00
Hook-up/bond  fees $0.00 $0.00
Refunds/Reimburse $0.00 $10,794.00
Watermain escrow $0.00 $0.00
  TOTAL $5,958.28 $141,003.42
DISBURSEMENTS
THIS PERIOD YTD TOTAL BUDGET
Operating Expenses:
Com Ed $484.77 $1,860.13 $10,000.00
Well operator $1,600.00 $5,708.79 $20,000.00
Well/water maintenance $85.60 $168.16 $1,000.00
Water sample testing $55.00 $1,185.59 $1,850.00
Well repair/upgrade $0.00 $0.00 $0.00
Water line repair $0.00 $8,750.00 $12,000.00
Water tank replace $2,535.00 $8,957.00 $0.00
Insurance-property $0.00 $0.00 $1,350.00
Insurance-boiler/machinery $0.00 $0.00 $1,300.00
Supplies/postage/web/misc $0.00 $0.00 $500.00
Printing $0.00 $0.00 $200.00
Legal fees $0.00 $330.00 $2,000.00
Insurance-liability general $0.00 $0.00 $6,050.00
Insurance-officer/director $0.00 $3,037.00 $3,100.00
Insurance-fidelity bond $0.00 $0.00 $500.00
Title Ins & Survey $0.00 $0.00 $0.00
SecState/Recorder $0.00 $0.00 $50.00
Audit of books $0.00 $0.00 $0.00
Room/Equip Rental $0.00 $0.00 $80.00
Miller Park & Channel edges $0.00 $0.00 $3,000.00
Block I Beach $1,122.45 $1,695.42 $7,700.00
Block II Beach $0.00 $342.19 $5,830.00
Insurance-liability beach/prk $0.00 $0.00 $1,475.00
Refund $0.00 $10,794.00 $0.00
Total operating expenses $5,882.82 $42,828.28 $77,985.00
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 $5,882.82 $42,828.28 $152,985.00
Water tank project – from tank fund $367,000.00