WOODLAND HILLS COMMUNITY ASSOCIATION

INCOME STATEMENT

April 30, 2006   

 

 

 

INCOME

 

Water Sales                           1663.10

Late Fees                                    45.00

Annual Dues                   290.00

 

TOTAL                                   1998.10

 

Actual Payments                                            2039.48     

Interest Dain Rauscher                                                                  144.34

Interest Great Western Bank                               .13

Returned Check                                                       -22.40

 

 

 

TOTAL                                                                                                  2,161.55

 

 

EXPENSES

 

Black Hills Power & Light                      418.55 (Utility)

Lois Lund                                                                        415.00 (400.00 Contract, 15.00 coffee & cookies for annual mtg)                                                                                                     

Clearwater Consulting                                         907.59 (624.00 Contract, 227.50 non contract, 56.09 parts)

Antler Enterprises                                            2369.49 (Leak repair 7704 Woodland)

Hansen & Hubbard                                                    242.46 (Covenant enforcement)

Hawkins Water Group                                                                          72.20 (Chlorine)

Jim Stewart                                                                 40.28 (Woodland Hills Dr. sign)

Dallas Biers                                                    5.25 (Refund of overpayment)              

Great Western Bank                                      12.50 (Service charge & returned check fee)

 

TOTAL                                                                                                  4,483.32

 

NET LOSS                                                                                          (2,321.77)

 

 

Balance in checking – Great Western Bank                             (3,286.97) (1967.10 to deposit 5/10)           

Balance Dain Rauscher Money Market                                             6,200.61  ($5,000.00 for Covenant enforcement)

Balance Dain Rauscher CD’s                                                   59,810.15

                                                                                                              62,723.79

 

 

 

Gallons pumped March, 2006                           770,900                           Gallons paid with 4 households past due         373,518

Gallons pumped April, 2006             770,100                                                          Gallons paid                                                                                358,600

                                                                                                (thru 5/9/06 with 7 unpaid)