WOODLAND HILLS SANITRY DISTRICT     

INCOME STATEMENT

January 31, 2024

 

    

GENERAL INCOME

 

WATER INCOME

 

Water Sales                           6129.90

Assessment 1                 1870.48

Assessment 2                                            593.28

Late fees     50.00

 

 

TOTAL     8643.66                             

 

TOTAL INCOME                                                                                        8,643.66   

 

GENERAL EXPENSES

 

Black Hills Power & Light                      807.02 (Utility)

Lois Lund                                              500.00 (Contract)                   

Clearwater Consulting                                    1,102.53 (Contract 725, billing 377.53)    

Midcontinent Testing                                                                          73.50 (Lab fees)

Dakota Pump                                                                       2,340.00 (Cloud 9 contract)

                                               

TOTAL GENERAL                                                             4,823.05

         NET                                                               3820.61

 

 

 

Gallons pumped December, 2023    427,688                             Gallons sold               376,200 (12% loss)

Gallons pumped January, 2024        481,824                             Gallons sold               429,700 (10.8% loss)

 

 

 

 

DECEMBER PAST DUE                                                       JANUARY UNPAID

 

3 past due                                           5 unpaid    

                                                                                             

All paid January                                                               

                                                                                                                             

 

 

 

 

 

 

ROADS INCOME AND EXPENSE

 

INCOME

 

No income              

                                                                     

EXPENSE

 

No expense                                                                          

 

 

 

 

Balance in checking – 1st Interstate Bank - WHSD              315,018.16*                            

Balance in checking – 1st Interstate Bank – Roads               52,625.86         

                                                                                                     $367,644.02        

 

 

*Includes $293,065.36 assessment payments less loan payments of $215,838.64, leaving $237,791.44

 non-dedicated funds in the water account.