| Crane Lake | |||||||||||
| Profit & Loss by Class | |||||||||||
| May 2006 | |||||||||||
| Administrative | G.C. Operating | Insurance Claim | TOTAL | ||||||||
| Ordinary Income/Expense | |||||||||||
| Income | |||||||||||
| 301-Base Charges | |||||||||||
| GC Base Charges | 0.00 | 6,425.00 | 0.00 | 6,425.00 | |||||||
| GC Volume Charge Income | 0.00 | 616.22 | 0.00 | 616.22 | |||||||
| Total 301-Base Charges | 0.00 | 7,041.22 | 0.00 | 7,041.22 | |||||||
| Total Income | 0.00 | 7,041.22 | 0.00 | 7,041.22 | |||||||
| Expense | |||||||||||
| 514-Chemicals | 0.00 | 690.23 | 0.00 | 690.23 | |||||||
| 535-Postage and Delivery | 117.00 | 0.00 | 0.00 | 117.00 | |||||||
| 537-Professional Fees | |||||||||||
| Consulting | 1,080.00 | 0.00 | 0.00 | 1,080.00 | |||||||
| Total 537-Professional Fees | 1,080.00 | 0.00 | 0.00 | 1,080.00 | |||||||
| 562-Telephone | 67.29 | 139.82 | 0.00 | 207.11 | |||||||
| 565-Utilities | |||||||||||
| Electric Lift | 0.00 | 29.35 | 0.00 | 29.35 | |||||||
| Electric Plant | 0.00 | 411.35 | 0.00 | 411.35 | |||||||
| Total 565-Utilities | 0.00 | 440.70 | 0.00 | 440.70 | |||||||
| Flood | 0.00 | 0.00 | 1,458.72 | 1,458.72 | |||||||
| Technical Services | |||||||||||
| Biosolid | 0.00 | 225.00 | 0.00 | 225.00 | |||||||
| Non Routine/Emergency | 0.00 | 232.00 | 0.00 | 232.00 | |||||||
| Technical-Routine | 0.00 | 3,465.75 | 0.00 | 3,465.75 | |||||||
| Total Technical Services | 0.00 | 3,922.75 | 0.00 | 3,922.75 | |||||||
| Total Expense | 1,264.29 | 5,193.50 | 1,458.72 | 7,916.51 | |||||||
| Net Ordinary Income | -1,264.29 | 1,847.72 | -1,458.72 | -875.29 | |||||||
| Other Income/Expense | |||||||||||
| Other Income | |||||||||||
| 307-Other Income | |||||||||||
| Miscellaneous | 9.00 | 0.00 | 0.00 | 9.00 | |||||||
| Total 307-Other Income | 9.00 | 0.00 | 0.00 | 9.00 | |||||||
| Total Other Income | 9.00 | 0.00 | 0.00 | 9.00 | |||||||
| Net Other Income | 9.00 | 0.00 | 0.00 | 9.00 | |||||||
| Net Income | -1,255.29 | 1,847.72 | -1,458.72 | -866.29 | |||||||