| Crane Lake Water & Sanitary District | |||||||||||
| Profit & Loss by Class | 10/03/2006 | ||||||||||
| July through August 2006 | |||||||||||
| Administrative | G.C. Operating | Insurance Claim | TOTAL | ||||||||
| Ordinary Income/Expense | |||||||||||
| Income | |||||||||||
| 301-Base Charges | |||||||||||
| GC Base Charges | 0.00 | 13,621.00 | 0.00 | 13,621.00 | |||||||
| GC Volume Charge Income | 0.00 | 7,486.40 | 0.00 | 7,486.40 | |||||||
| Total 301-Base Charges | 0.00 | 21,107.40 | 0.00 | 21,107.40 | |||||||
| Total Income | 0.00 | 21,107.40 | 0.00 | 21,107.40 | |||||||
| Expense | |||||||||||
| 514-Chemicals | 0.00 | 2,470.53 | 0.00 | 2,470.53 | |||||||
| 534-Office Supplies | 187.49 | 0.00 | 0.00 | 187.49 | |||||||
| 535-Postage and Delivery | 234.00 | 0.00 | 0.00 | 234.00 | |||||||
| 537-Professional Fees | |||||||||||
| Accounting | -3,500.00 | 3,500.00 | 0.00 | 0.00 | |||||||
| Consulting | 715.06 | 0.00 | 0.00 | 715.06 | |||||||
| Legal | 500.00 | 0.00 | 0.00 | 500.00 | |||||||
| Total 537-Professional Fees | -2,284.94 | 3,500.00 | 0.00 | 1,215.06 | |||||||
| 540-Rent | 150.00 | 605.00 | 0.00 | 755.00 | |||||||
| 545-Repairs | |||||||||||
| GC Repairs | 0.00 | 736.78 | 0.00 | 736.78 | |||||||
| Total 545-Repairs | 0.00 | 736.78 | 0.00 | 736.78 | |||||||
| 550-Snowplowing | 0.00 | 230.00 | 0.00 | 230.00 | |||||||
| 562-Telephone | 148.05 | 277.53 | 0.00 | 425.58 | |||||||
| 565-Utilities | |||||||||||
| Electric Lift | 0.00 | 83.41 | 0.00 | 83.41 | |||||||
| Electric Plant | 0.00 | 649.85 | 0.00 | 649.85 | |||||||
| Total 565-Utilities | 0.00 | 733.26 | 0.00 | 733.26 | |||||||
| Flood | 0.00 | 0.00 | 78,761.00 | 78,761.00 | |||||||
| Technical Services | |||||||||||
| Biosolid | 0.00 | 667.50 | 0.00 | 667.50 | |||||||
| Non Routine/Emergency | 0.00 | 1,506.00 | 0.00 | 1,506.00 | |||||||
| Technical-Routine | 0.00 | 6,931.50 | 0.00 | 6,931.50 | |||||||
| Total Technical Services | 0.00 | 9,105.00 | 0.00 | 9,105.00 | |||||||
| Total Expense | -1,565.40 | 17,658.10 | 78,761.00 | 94,853.70 | |||||||
| Net Ordinary Income | 1,565.40 | 3,449.30 | -78,761.00 | -73,746.30 | |||||||
| Other Income/Expense | |||||||||||
| Other Income | |||||||||||
| 702-St Louis Cnty-Property Tax | 843.57 | 0.00 | 0.00 | 843.57 | |||||||
| Total Other Income | 843.57 | 0.00 | 0.00 | 843.57 | |||||||
| Net Other Income | 843.57 | 0.00 | 0.00 | 843.57 | |||||||
| Net Income | 2,408.97 | 3,449.30 | -78,761.00 | -72,902.73 | |||||||