| Crane Lake Water & Sanitary District | |||||||||||
| Profit & Loss | 01/06/2009 | ||||||||||
| November 2008 | |||||||||||
| Administrative | E. S. Area | G.C. Operating | TOTAL | ||||||||
| Ordinary Income/Expense | |||||||||||
| Income | |||||||||||
| 301-Base/Volume Charges | |||||||||||
| GC Base Charges | 0.00 | 0.00 | 7,127.68 | 7,127.68 | |||||||
| GC Volume Charge | 0.00 | 0.00 | 1,668.40 | 1,668.40 | |||||||
| Late Fees | 0.00 | 0.00 | 27.69 | 27.69 | |||||||
| Total 301-Base/Volume Charges | 0.00 | 0.00 | 8,823.77 | 8,823.77 | |||||||
| Total Income | 0.00 | 0.00 | 8,823.77 | 8,823.77 | |||||||
| Expense | |||||||||||
| 514-Chemicals | 0.00 | 0.00 | 862.22 | 862.22 | |||||||
| 518-Dues and Subscriptions | 200.00 | 0.00 | 0.00 | 200.00 | |||||||
| 524-Insurance | 0.00 | 0.00 | 416.00 | 416.00 | |||||||
| 535-Postage and Delivery | 25.00 | 0.00 | 0.00 | 25.00 | |||||||
| 537-Professional Fees | |||||||||||
| Accounting | 100.00 | 0.00 | 0.00 | 100.00 | |||||||
| Consulting | 0.00 | 1,093.60 | 0.00 | 1,093.60 | |||||||
| Engineering | 1,005.00 | 0.00 | 0.00 | 1,005.00 | |||||||
| Legal | 245.70 | 0.00 | 0.00 | 245.70 | |||||||
| Total 537-Professional Fees | 1,350.70 | 1,093.60 | 0.00 | 2,444.30 | |||||||
| 545-Repairs | |||||||||||
| GC Repairs | 0.00 | 0.00 | 34,723.11 | 34,723.11 | |||||||
| Total 545-Repairs | 0.00 | 0.00 | 34,723.11 | 34,723.11 | |||||||
| 561-Technical Services | |||||||||||
| Biosolid | 0.00 | 0.00 | 1,368.75 | 1,368.75 | |||||||
| Technical-Routine | 0.00 | 0.00 | 1,141.20 | 1,141.20 | |||||||
| Total 561-Technical Services | 0.00 | 0.00 | 2,509.95 | 2,509.95 | |||||||
| 562-Telephone | 93.46 | 0.00 | 136.72 | 230.18 | |||||||
| 565-Utilities | |||||||||||
| Electric Lift | 0.00 | 0.00 | 67.54 | 67.54 | |||||||
| Electric Plant | 0.00 | 0.00 | 733.80 | 733.80 | |||||||
| Total 565-Utilities | 0.00 | 0.00 | 801.34 | 801.34 | |||||||
| Payroll Expenses | 746.72 | 0.00 | 1,616.06 | 2,362.78 | |||||||
| Total Expense | 2,415.88 | 1,093.60 | 41,065.40 | 44,574.88 | |||||||
| Net Ordinary Income | -2,415.88 | -1,093.60 | -32,241.63 | -35,751.11 | |||||||
| Net Income | -2,415.88 | -1,093.60 | -32,241.63 | -35,751.11 | |||||||