| Crane Lake Water & Sanitary District | |||||||||||
| Profit & Loss by Class | 06/03/2008 | ||||||||||
| April 2008 | |||||||||||
| Administrative | E. S. Area | G.C. Operating | TOTAL | ||||||||
| Ordinary Income/Expense | |||||||||||
| Income | |||||||||||
| 301-Base/Volume Charges | |||||||||||
| GC Base Charges | 0.00 | 0.00 | 7,118.72 | 7,118.72 | |||||||
| GC Volume Charge Income | 0.00 | 0.00 | 975.69 | 975.69 | |||||||
| Late Fees | 0.00 | 0.00 | 96.22 | 96.22 | |||||||
| Total 301-Base/Volume Charges | 0.00 | 0.00 | 8,190.63 | 8,190.63 | |||||||
| Total Income | 0.00 | 0.00 | 8,190.63 | 8,190.63 | |||||||
| Expense | |||||||||||
| 516-Contract Labor | 0.00 | 0.00 | 0.00 | 0.00 | |||||||
| 528-Licenses and Permits | 0.00 | 0.00 | 505.00 | 505.00 | |||||||
| 534-Office Supplies | 362.58 | 0.00 | 0.00 | 362.58 | |||||||
| 535-Postage and Delivery | 123.00 | 0.00 | 0.00 | 123.00 | |||||||
| 537-Professional Fees | |||||||||||
| Consulting | 0.00 | 750.00 | 0.00 | 750.00 | |||||||
| Legal | 888.71 | 0.00 | 0.00 | 888.71 | |||||||
| Total 537-Professional Fees | 888.71 | 750.00 | 0.00 | 1,638.71 | |||||||
| 539- Payroll Liabilities | |||||||||||
| Fed withholding | -1.61 | 0.00 | 0.00 | -1.61 | |||||||
| Total 539- Payroll Liabilities | -1.61 | 0.00 | 0.00 | -1.61 | |||||||
| 545-Repairs | |||||||||||
| GC Repairs | 0.00 | 0.00 | 682.50 | 682.50 | |||||||
| Total 545-Repairs | 0.00 | 0.00 | 682.50 | 682.50 | |||||||
| 561-Technical Services | |||||||||||
| Non Routine/Emergency | 0.00 | 0.00 | 38.00 | 38.00 | |||||||
| Technical-Routine | 0.00 | 0.00 | 1,083.60 | 1,083.60 | |||||||
| Total 561-Technical Services | 0.00 | 0.00 | 1,121.60 | 1,121.60 | |||||||
| 562-Telephone | 87.20 | 0.00 | 139.37 | 226.57 | |||||||
| 565-Utilities | |||||||||||
| Electric Lift | 0.00 | 0.00 | 68.88 | 68.88 | |||||||
| Electric Plant | 0.00 | 0.00 | 963.47 | 963.47 | |||||||
| Total 565-Utilities | 0.00 | 0.00 | 1,032.35 | 1,032.35 | |||||||
| Payroll Expenses | 589.31 | 0.00 | 3,322.09 | 3,911.40 | |||||||
| Total Expense | 2,049.19 | 750.00 | 6,802.91 | 9,602.10 | |||||||
| Net Ordinary Income | -2,049.19 | -750.00 | 1,387.72 | -1,411.47 | |||||||
| Net Income | -2,049.19 | -750.00 | 1,387.72 | -1,411.47 | |||||||