WOODLAND HILLS COMMUNITY ASSOCIATION

INCOME STATEMENT

August 31, 2011  

 

INCOME

 

Water Sales                    5637.50      

Late Charges                          100.00

 

TOTAL                                  5,737.50

 

Actual Payments                                                  5327.70

Meter deposit – Young & Freeman                                           200.00

Interest Dain Rauscher                                                             11.35

Interest Great Western Bank                                      .15                                                         

 

TOTAL                                                                                                  5,539.20

 

EXPENSES

 

Black Hills Power & Light                      540.40 (Utility)

Lois Lund                                                                  450.00 (Contract)                            

Clearwater Consulting                                   1,981.13 (676.00 Contract, 1305.13 non contract)                                              

Midco Diving & Marine    1,974.96 (Clean & repair underground tanks)

Morford Electric    408.16 (Repairs)

Kilowatt Electric Inc.             254.51 (Repairs

NW Pipe    175.65 (Repair parts)

Jim Stewart 292.44 (Picnic)

Randy Alexander       35.00 (Picnic)

Dick Helmstetter       15.86 (Picnic)

IRS 60.00 (Taxes)

Mike Swett             53.00 (Deposit less $47.00 water owed)

                                                                                             

TOTAL                                                                                     6,241.11             

NET LOSS                                                                                             (701.91)

 

 

Balance in checking – Great Western Bank                                                            12,987.67

Balance Dain Rauscher Money Market                                                             33,827.99 ($5,000.00 for Covenant enforcement)

Balance Dain Rauscher CD’s                                                   10,032.50

                                                                                                              56,848.16

 

 

Gallons pumped July, 2011 822,600                                Gallons reported                          622,898

Gallons pumped August, 2011          808,100                                                   Gallons reported                          583,606

                                                                                                                   (thru 9/6/111

                                                                                               4 unpaid)

                                                                                                     

AUGUST UNPAID                                                                                       SEPTEMBER PAST DUE

 

1 unpaid                                                              4 past due                                                                                                                                                                                                                                                                *Paid September