2017 01 Treas Rept for Ann Mtg

                          WEST SHORE PARK CORPORATION
                                     TREASURER’S REPORT
                                      CURR PERIOD   01/01/17–01/31/17
                                      YEAR TO DATE  04/01/16–01/31/17
RECONCILIATION
1 Beginning of year $255,949.84
2   plus Receipts $173,492.93
3   minus Disbursements $53,579.72
4 equals Ending balance $375,863.05
ENDING BALANCES
5 Water $25,777.09
6 General $3,943.09
7 Beach/Park* $10,143.15
8 * Includes Shoreline repair fund $6,000
9 Emergency – Water** $315,871.23
10 **Includes Tank replacement fund $239,258
11 Emergency – General $10,125.49
12 Emergency – Beach/Park $1.55
13 Watermain escrow $10,001.45
       TOTAL $375,863.05
BANK ACCOUNTS
14 Checking $124,065.48
15 Savings
16 CD/Savings – emergency water $251,797.57
17       TOTAL $375,863.05
18 UNCOLLECTED $1,831.50 Proposed  Dues
4/1/2017
Comm well $767
RECEIPTS This Year- To- water $651
Period Date general $61
20 Residents $1,025.00 $154,869.70    beach/park $55
21 Interest-Regular funds $1.13 $19.44
22 Interest-Emergency funds $22.63 $246.75 Own well $116
23 West Shoreland $0.00 $2,356.00    general $61
24 Hook-up/bond  fees $0.00 $6,000.00   beach/park $55
25 Refunds/Reimburse $0.00 $0.00
26 Watermain escrow $0.41 $10,001.04 W Shoreland $55
27   TOTAL $1,049.17 $173,492.93
Page 1
DISBURSEMENTS This Year- To- Current Proposed
Period Date Budget 2017
Operating Expenses:  Budget
            water 40 Com Ed $928.99 $6,445.99 $10,000.00 $10,000.00 40
41 Well operator $1,350.00 $15,566.87 $20,000.00 $20,000.00 41
42 Well/water maintenance $42.70 $603.96 $1,504.00 $1,000.00 42
43 Water sample testing $55.00 $967.25 $1,850.00 $1,850.00 43
44 Well repair/upgrade $0.00 $4,800.00 $0.00 $0.00 44
45 Water line repair $0.00 $6,650.00 $24,500.00 $12,000.00 45
46 Water tank replace $0.00 $0.00 $0.00 $0.00 46
47 Insurance-property $0.00 $1,314.00 $1,350.00 $1,350.00 47
48 Insurance-boiler/machinery $0.00 $1,209.00 $1,100.00 $1,300.00 48
             general 49 Supplies/postage/web/misc $68.54 $120.34 $500.00 $500.00 49
50 Printing $61.00 $61.00 $400.00 $200.00 50
51 Legal fees $0.00 $994.73 $2,000.00 $2,000.00 51
52 Insurance-liability general $0.00 $6,037.00 $6,050.00 $6,050.00 52
53 Insurance-officer/director $0.00 $3,012.00 $3,000.00 $3,100.00 53
54 Insurance-fidelity bond $0.00 $464.00 $500.00 $500.00 54
55 Title Ins & Survey $0.00 $0.00 $0.00 $0.00 55
56 SecState/Recorder $0.00 $10.00 $100.00 $50.00 56
57 Audit of books $0.00 $0.00 $0.00 $0.00 57
58 Room/Equip Rental $0.00 $63.00 $75.00 $80.00 58
beach/park 60 Miller Park & Channel Edges $0.00 $806.85 $1,430.00 $3,000.00 60
61 Block I Beach $0.00 $1,867.18 $3,460.00 $7,700.00 61
62 Block II Beach $0.00 $1,138.55 $3,325.00 $5,830.00 62
63 Insurance-liability beach/prk $0.00 $1,448.00 $1,475.00 $1,475.00 63
64   Total operating expenses $2,506.23 $53,579.72 $82,619.00 $77,985.00 64
funds 65 Add to reserves: 65
66 Shoreline Restoration Fund $0.00 $0.00 $0.00 $0.00 66
67 Water Tank Replace Fund ** $0.00 $0.00 $75,000.00 $75,000.00 67
68   FINAL TOTAL $2,506.23 $53,579.72 $157,619.00 $152,985.00 68
70 Well tank project — from tank fund and water emergency fund $367,000.00 70
Page 2