2020 12 Treas Rept Dec

WEST SHORE PARK CORPORATION
TREASURER’S REPORT
CURRENT PERIOD    12/01/20–12/31/20
   YEAR TO DATE      04/01/20–12/31/20
RECONCILIATION
Beginning of year $177,282.90
  + Receipts $161,186.97
  – Disbursements $257,195.82
= Ending balance $81,274.05
ENDING BALANCES
  Water $23,718.21
  General $1,034.18
  Beach/Park* $10,751.93
   *includes $800 shoreline fund
  Emergency – Water $44,624.62
  Watermain replace fund $433.47
  Emergency – General $711.64
       TOTAL $81,274.05
BANK ACCOUNTS
  Checking $1,743.27
  Savings $79,530.78
      TOTAL $81,274.05
UNCOLLECTED $5,310.81
RECEIPTS
THIS PERIOD YTD TOTAL
Residents $2,408.56 $152,186.56
Interest-Regular funds $0.58 $7.36
Interest-Emer/watrmain funds $0.77 $20.05
West Shoreland $0.00 $4,473.00
Hook-up/bond  fees $0.00 $4,500.00
Refunds/Reimburse/Grant $0.00 $0.00
  TOTAL $2,409.91 $161,186.97
DISBURSEMENTS
THIS PERIOD YTD TOTAL BUDGET
Operating Expenses:
Com Ed $762.50 $7,276.79 $10,000.00
Well operator $1,440.00 $14,530.50 $20,000.00
Well/water maintenance $88.86 $1,669.93 $1,500.00
IEPA water sample testing $0.00 $436.72 $1,300.00
Well repair/upgrade $0.00 $8,837.39 $3,000.00
Water line repair $0.00 $0.00 $14,000.00
Water line replace $0.00 $0.00 $0.00
Insurance-property/machinery $0.00 $1,896.00 $2,000.00
$0.00 $0.00
Supplies/postage/web/misc $312.61 $362.53 $500.00
Printing $3.75 $3.75 $200.00
Legal fees $526.50 $14,324.34 $4,000.00
Insurance-liability general $0.00 $422.00 $450.00
Insurance-officer/director $0.00 $392.00 $450.00
Insurance-fidelity bond $0.00 $182.00 $200.00
Title Ins & Survey $0.00 $0.00 $0.00
SecState/Recorder $0.00 $10.00 $50.00
Audit of books $0.00 $0.00 $0.00
Room/Equip Rental $0.00 $0.00 $0.00
Misc – General $0.00 $0.00 $1,500.00
Miller Park & Channel edges $510.00 $5,486.19 $6,000.00
Block I Beach $450.00 $7,682.84 $6,200.00
Block II Beach $600.00 $2,892.76 $5,830.00
Insurance-liability beach/prk $0.00 $1,174.00 $1,300.00
Refund $0.00 $0.00 $0.00
Total operating expenses $4,694.22 $67,579.74 $78,480.00
Add to Reserves:
Shoreline Restoration Fund $0.00 $0.00 $0.00
Watermain Replace Fund $0.00 $0.00 $83,000.00
Watermain Replace Project
Payments from watrmain fund $455.53 $189,616.08
Grand Total $5,149.75 $257,195.82 $161,480.00