| WEST SHORE PARK CORPORATION | |||
| TREASURER’S REPORT | |||
| CURRENT PERIOD 06/01/19–06/30/19 | |||
| YEAR TO DATE 04/01/19–06/30/19 | |||
| RECONCILIATION | |||
| Beginning of year | $93,944.28 | ||
| + Receipts | $141,707.22 | ||
| – Disbursements | $14,191.32 | ||
| = Ending balance | $221,460.18 | ◄ | |
| ENDING BALANCES | |||
| Water | $43,843.39 | ||
| General | $9,338.48 | ||
| Beach/Park* | $20,313.74 | ||
| *includes $6000 shoreline fund | |||
| Emergency – Water | $64,154.52 | ||
| Watermain replace fund | $73,601.96 | ||
| Emergency – General | $10,208.09 | ||
| TOTAL | $221,460.18 | ◄ | |
| BANK ACCOUNTS | |||
| Checking | $6,068.82 | ||
| Savings | $215,391.36 | ||
| TOTAL | $221,460.18 | ◄ | |
| UNCOLLECTED | $6,322.00 | ||
| RECEIPTS | |||
| THIS PERIOD | YTD TOTAL | ||
| Residents | $6,078.45 | $137,739.45 | |
| Interest-Regular funds | $108.39 | $268.97 | |
| Interest-Emerg/watrmain funds | $222.35 | $611.80 | |
| West Shoreland | $0.00 | $3,087.00 | |
| Hook-up/bond fees | $0.00 | $0.00 | |
| Refunds/Reimburse/Grant | $0.00 | $0.00 | |
| TOTAL | $6,409.19 | $141,707.22 | |
| DISBURSEMENTS | |||
| THIS PERIOD | YTD TOTAL | BUDGET | |
| Operating Expenses: | |||
| Com Ed | $594.02 | $2,796.31 | $10,000.00 |
| Well operator | $1,451.49 | $4,481.49 | $20,000.00 |
| Well/water maintenance | $382.11 | $524.44 | $2,300.00 |
| IEPA water sample testing | $0.00 | $304.63 | $2,100.00 |
| Well repair/upgrade | $0.00 | $0.00 | $0.00 |
| Water line repair | $0.00 | $2,000.00 | $14,000.00 |
| Water line replace | $0.00 | $0.00 | $0.00 |
| Insurance-property/machinery | $0.00 | $0.00 | $2,000.00 |
| $0.00 | $0.00 | ||
| Supplies/postage/web/misc | $0.00 | $0.00 | $1,000.00 |
| Printing | $12.60 | $144.69 | $200.00 |
| Legal fees | $0.00 | $2,052.00 | $4,000.00 |
| Insurance-liability general | $0.00 | $0.00 | $450.00 |
| Insurance-officer/director | $0.00 | $0.00 | $450.00 |
| Insurance-fidelity bond | $0.00 | $0.00 | $200.00 |
| 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 |
| Misc – General | $0.00 | $0.00 | $1,500.00 |
| Miller Park & Channel edges | $0.00 | $0.00 | $4,000.00 |
| Block I Beach | $518.00 | $518.00 | $5,600.00 |
| Block II Beach | $1,100.00 | $1,369.76 | $5,630.00 |
| Insurance-liability beach/prk | $0.00 | $0.00 | $1,300.00 |
| Refund | $0.00 | $0.00 | $0.00 |
| Total operating expenses | $4,058.22 | $14,191.32 | $74,860.00 |
| Add to Reserves: | |||
| Shoreline Restoration Fund | $0.00 | $0.00 | $0.00 |
| Watermain Replace Fund | $0.00 | $0.00 | $75,000.00 |
| Watermain Replace Project | |||
| Payments from watrmain fund | $0.00 | $0.00 | |
| Grand Total | $4,058.22 | $14,191.32 | $149,860.00 |
