| WEST SHORE PARK CORPORATION | |||
| TREASURER’S REPORT | |||
| CURRENT PERIOD 10/01/21–10/31/21 | |||
| YEAR TO DATE 04/01/21–10/31/21 | |||
| RECONCILIATION | |||
| Beginning of year | $72,744.03 | ||
| + Receipts | $170,417.30 | ||
| – Disbursements | $71,915.60 | ||
| = Ending balance | $171,245.73 | ◄ | |
| ENDING BALANCES | |||
| Water | $31,358.16 | ||
| General | -$7,836.18 | ||
| Beach/Park* | $11,037.27 | ||
| *includes $800 shoreline fund | |||
| Emergency – Water | $46,132.17 | ||
| Watermain replace fund | $90,554.31 | ||
| Emergency – General | $0.00 | ||
| TOTAL | $171,245.73 | ◄ | |
| BANK ACCOUNTS | |||
| Checking | $1,693.62 | ||
| Savings | $169,552.11 | ||
| TOTAL | $171,245.73 | ◄ | |
| UNCOLLECTED | $6,278.46 | ||
| RECEIPTS | |||
| THIS PERIOD | YTD TOTAL | ||
| Residents | $100.00 | $153,433.18 | |
| Interest-Regular funds | $0.56 | $4.46 | |
| Interest-Emer/watrmain funds | $2.17 | $13.16 | |
| West Shoreland | $0.00 | $3,717.00 | |
| Hook-up/bond fees | $0.00 | $1,500.00 | |
| Refunds/Reimburse/Grant | $11,749.50 | $11,749.50 | |
| TOTAL | $11,852.23 | $170,417.30 | |
| DISBURSEMENTS | |||
| THIS PERIOD | YTD TOTAL | BUDGET | |
| Operating Expenses: | |||
| Com Ed | $898.26 | $7,419.67 | $11,000.00 |
| Well operator | $2,642.54 | $12,362.29 | $20,500.00 |
| Well/water maintenance | $88.86 | $1,187.92 | $1,870.00 |
| IEPA water sample testing | $0.00 | $1,688.38 | $1,300.00 |
| Well repair/upgrade | $0.00 | $0.00 | $3,000.00 |
| Water line repair | $0.00 | $4,910.00 | $8,000.00 |
| Water line replace | $0.00 | $0.00 | $0.00 |
| Insurance-property/machinery | $0.00 | $0.00 | $1,925.00 |
| $0.00 | $0.00 | ||
| Supplies/postage/web/misc | $213.68 | $226.68 | $500.00 |
| Printing | $0.00 | $191.25 | $200.00 |
| Legal fees | $12,904.78 | $29,308.68 | $8,000.00 |
| Insurance-liability general | $0.00 | $0.00 | $430.00 |
| Insurance-officer/director | $0.00 | $0.00 | $425.00 |
| Insurance-fidelity bond | $0.00 | $0.00 | $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 | $500.00 |
| Miller Park & Channel edges | $573.28 | $7,282.33 | $7,600.00 |
| Block I Beach | $480.00 | $4,189.23 | $6,525.00 |
| Block II Beach | $400.00 | $2,699.17 | $5,475.00 |
| Insurance-liability beach/prk | $0.00 | $0.00 | $1,200.00 |
| Refund | $0.00 | $0.00 | $0.00 |
| Total operating expenses | $18,201.40 | $71,475.60 | $78,700.00 |
| 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 | $440.00 | $440.00 | |
| Grand Total | $18,641.40 | $71,915.60 | $161,700.00 |
