WOODLAND HILLS COMMUNITY ASSOCIATION

INCOME STATEMENT

April 1, 2007 through March 31, 2008

 

 

 

INCOME

 

Water Sales                                                32,301.06

Late Fees                                                         540.00

Annual Dues                                                  250.00

Interest                                                         2,765.67

Connection Charge – Alexander            14,000.00

 

TOTAL                                                                                                       49,856.73

 

 

EXPENSES

 

Dues, Subscriptions, Donations                                                 235.00            

Insurance                                                                                     1,236.00                                                                                                                                                                                 

Contract labor (Loi  s, Ed)                                                        12,801.50                                                  

Repair & Maintenance                                                               7,374.91 *

Office Expense (postage, copies, etc.)                                        204.33

Chlorine                                                                                           393.68

Taxes & License                                                                          1,026.00

Utilities                                                                                         6,399.02

Water Test Charges                                                                      342.38

Community Assoc. Expense                                                       489.43

Bank charges                                                                                  137.50

Equipment (meters, valves, sand separator)                           2,687.75

 

TOTAL                                                                                                       33,327.50

 

NET                                                                                                             16,529.23

 

 

Balance in checking – Great Western Bank                          17,044.55         

Balance Dain Rauscher Money Market                                                16,190.77 ($5,000.00 for Covenant enforcement)

Balance Dain Rauscher CD’s                                                                  51,962.01

                                                                                                                     85,197.33

 

 

 

*pump & chlorinator repairs, clean tanks, top reservoir repairs, meter replacements

 

Upcoming expenses:  Lab fees - $938.10, Meters - $2,152.93, Leak repairs - ?