| Crane Lake Water & Sanitary District | |||||||||||
| Profit & Loss by Class | 07/08/2008 | ||||||||||
| May 2008 | |||||||||||
| Administrative | E. S. Area | G.C. Operating | TOTAL | ||||||||
| Ordinary Income/Expense | |||||||||||
| Income | |||||||||||
| 301-Base/Volume Charges | |||||||||||
| GC Base Charges | 0.00 | 0.00 | 7,230.72 | 7,230.72 | |||||||
| GC Hookup Fee | 0.00 | 0.00 | 350.00 | 350.00 | |||||||
| GC Volume Charge Income | 0.00 | 0.00 | 1,508.10 | 1,508.10 | |||||||
| Late Fees | 0.00 | 0.00 | 114.64 | 114.64 | |||||||
| Total 301-Base/Volume Charges | 0.00 | 0.00 | 9,203.46 | 9,203.46 | |||||||
| Total Income | 0.00 | 0.00 | 9,203.46 | 9,203.46 | |||||||
| Expense | |||||||||||
| 514-Chemicals | 0.00 | 0.00 | 1,095.14 | 1,095.14 | |||||||
| 520-Fuel | 0.00 | 0.00 | 58.55 | 58.55 | |||||||
| 534-Office Supplies | 93.75 | 0.00 | 0.00 | 93.75 | |||||||
| 537-Professional Fees | |||||||||||
| Accounting | 100.00 | 0.00 | 0.00 | 100.00 | |||||||
| Consulting | 0.00 | 1,817.68 | 0.00 | 1,817.68 | |||||||
| Legal | 1,942.19 | 0.00 | 0.00 | 1,942.19 | |||||||
| Total 537-Professional Fees | 2,042.19 | 1,817.68 | 0.00 | 3,859.87 | |||||||
| 545-Repairs | |||||||||||
| GC Repairs | 0.00 | 0.00 | 150.00 | 150.00 | |||||||
| Total 545-Repairs | 0.00 | 0.00 | 150.00 | 150.00 | |||||||
| 561-Technical Services | |||||||||||
| Non Routine/Emergency | 0.00 | 0.00 | 114.00 | 114.00 | |||||||
| Technical-Routine | 0.00 | 0.00 | 1,354.50 | 1,354.50 | |||||||
| Total 561-Technical Services | 0.00 | 0.00 | 1,468.50 | 1,468.50 | |||||||
| 562-Telephone | 87.20 | 0.00 | 136.49 | 223.69 | |||||||
| 563-Travel & Ent | 2,272.34 | 0.00 | 0.00 | 2,272.34 | |||||||
| 565-Utilities | |||||||||||
| Electric Lift | 0.00 | 0.00 | 68.09 | 68.09 | |||||||
| Electric Plant | 0.00 | 0.00 | 982.30 | 982.30 | |||||||
| Total 565-Utilities | 0.00 | 0.00 | 1,050.39 | 1,050.39 | |||||||
| Payroll Expenses | 503.62 | 0.00 | 3,886.42 | 4,390.04 | |||||||
| Total Expense | 4,999.10 | 1,817.68 | 7,845.49 | 14,662.27 | |||||||
| Net Ordinary Income | -4,999.10 | -1,817.68 | 1,357.97 | -5,458.81 | |||||||
| Other Income/Expense | |||||||||||
| Other Income | |||||||||||
| Interest Income | 0.00 | 0.00 | 117.96 | 117.96 | |||||||
| Total Other Income | 0.00 | 0.00 | 117.96 | 117.96 | |||||||
| Net Other Income | 0.00 | 0.00 | 117.96 | 117.96 | |||||||
| Net Income | -4,999.10 | -1,817.68 | 1,475.93 | -5,340.85 | |||||||