WOODLAND HILLS COMMUNITY ASSOCIATION

INCOME STATEMENT

April 1, 2008 through March 31, 2009

 

 

 

INCOME

 

Water Sales                                                27,123.44

Late Fees                                                         890.00

Annual Dues                                                  180.00

Interest                                                         1,961.31

 

TOTAL                                                                                                       30,154.75

 

 

EXPENSES

 

Dues, Subscriptions, Donations                                                 235.00            

Insurance                                                                                     1,106.66                                                                                                                                                                            

Contract labor (Loi  s, Ed)                                                        14,108.78                                                  

Repair & Maintenance                                                             13,623.03*

Office Expense (postage, copies, etc.)                                        123.55

Chlorine                                                                                           341.56

Taxes & License                                                                             782.80

Utilities                                                                                         5,263.11

Water Test Charges                                                                   1,424.64

Community Assoc. Expense                                                    1,719.36

Bank charges                                                                                  107.50

Equipment (meters, valves, sand separator)                         13,626.31**

 

TOTAL                                                                                                       52,462.30

 

NET LOSS                                                                                                 (22,307.55)

 

 

Balance in checking – Great Western Bank                            3,478.98         

Balance Dain Rauscher Money Market                                                12,954.45 ($5,000.00 for Covenant enforcement)

Balance Dain Rauscher CD’s                                                                  47,051.09

                                                                                                                     63,484.52

 

 

 

* Pump & well, meter replacements

 

** Meters, new well pump, transducer