2020 02 Treas Rept Feb

WEST SHORE PARK CORPORATION
TREASURER’S REPORT
CURRENT PERIOD    02/01/20–02/29/20
   YEAR TO DATE      04/01/19–02/29/20
RECONCILIATION
Beginning of year $93,944.28
  + Receipts $156,425.55
  – Disbursements $70,109.52
= Ending balance $180,260.31
ENDING BALANCES
  Water $24,767.53
  General $38.46
  Beach/Park* $10,374.67
   *includes $4800 shoreline fund
  Emergency – Water $64,914.91
  Watermain replace fund $71,637.06
  Emergency – General $8,527.68
       TOTAL $180,260.31
BANK ACCOUNTS
  Checking $2,474.10
  Savings $177,786.21
      TOTAL $180,260.31
UNCOLLECTED $908.96
RECEIPTS
THIS PERIOD YTD TOTAL
Residents $545.00 $149,805.73
Interest-Regular funds $24.46 $895.93
Interest-Emer/watrmain funds $113.49 $2,379.69
West Shoreland $0.00 $3,087.00
Hook-up/bond  fees $0.00 $0.00
Refunds/Reimburse/Grant $0.00 $257.20
  TOTAL $682.95 $156,425.55
DISBURSEMENTS
THIS PERIOD YTD TOTAL BUDGET
Operating Expenses:
Com Ed $0.00 $7,683.11 $10,000.00
Well operator $1,440.00 $17,242.20 $20,000.00
Well/water maintenance $62.63 $2,001.72 $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 $1,928.00 $2,000.00
$0.00 $0.00
Supplies/postage/web/misc $0.00 $5.00 $1,000.00
Printing $24.00 $236.94 $200.00
Legal fees $0.00 $18,960.40 $4,000.00
Insurance-liability general $0.00 $399.00 $450.00
Insurance-officer/director $0.00 $429.00 $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 $80.00
Misc – General $0.00 $0.00 $1,500.00
Miller Park & Channel edges $0.00 $2,544.36 $4,000.00
Block I Beach $0.00 $4,745.52 $5,600.00
Block II Beach $0.00 $4,229.87 $5,630.00
Insurance-liability beach/prk $0.00 $1,194.00 $1,300.00
Refund $0.00 $616.99 $0.00
Total operating expenses $1,526.63 $64,712.74 $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 $4,147.50 $5,396.78
Grand Total $5,674.13 $70,109.52 $149,860.00