WOODLAND HILLS SANITRY DISTRICT     

INCOME STATEMENT

March 31, 2019     

 

    

GENERAL INCOME

 

WATER INCOME

 

Water Sales            4484.93                                                                    

Assessment 1                 1870.48

Assessment 2                                            593.28

Late Fees 150.00

 

TOTAL 7098.69 

 

 

TOTAL INCOME                                                                                 7,098.69          

 

GENERAL EXPENSES

 

Black Hills Power & Light                      874.25 (Utility)

Lois Lund                                              490.00 (Contract)

Clearwater Consulting                                                  1,526.05 (Contract 700.00, non contract 490.00, billing 336.05)                                            

Dakota Pump                                                408.16 (SCADA system repairs)              

Cory Carter                                                                                100.00 (Meter deposit refund)

Great Western Bank                                                                  4.95 (Service charge)

 

TOTAL GENERAL                                                       3,403.41                                                                                                                                              

         NET                                                             3,695.28  

                         

Gallons pumped February 2019     364,052                                Gallons sold    305,200 (16.2% loss)

Gallons pumped March 2019         373,253                                Gallons sold    307,800 (17.5% loss)

 

FEBRUARY PAST DUE                                                           MARCH UNPAID

 

2 past due                                                  None

                             

Paid April

                                                                                              

 

 

                                                             

 

                                                                                             

 

 

 

 

 

 

 

 

ROADS INCOME AND EXPENSE

 

INCOME

 

Tax income                                       302.30                                                                           

 

EXPENSE

 

Randy Alexander                                                                    250.00

Great Western Bank                                                                   4.95 (Service charge)

 

   Total                                                                                      254.95

               

 

   NET                                                                                           $47.35               

 

 

 

 

 

Balance in checking - Great Western Bank - WHSD                206,325.85*                            

Balance in checking – Great Western Bank – Roads                20,967.02        

                                                                                                     $227,292.87           

 

 

*Includes $150,167.28 assessment payments less loan payments of $90,283.03 (phase 1 - $74,674.77; phase 2 - $15,608.26),

leaving $150,267.08 non-dedicated funds in the water account.