| Crane Lake Water & Sanitary District PROFIT & LOSS by CLASS - Oct 08 | |||||||||||
| Administrative | E. S. Area | G.C. Operating | TOTAL | ||||||||
| Ordinary Income/Expense | |||||||||||
| Income | |||||||||||
| 301-Base/Volume Charges | |||||||||||
| GC Base Charges | 0.00 | 0.00 | 7,127.32 | 7,127.32 | |||||||
| GC Hookup Fee | 0.00 | 0.00 | 0.00 | 0.00 | |||||||
| GC Volume Charge | 0.00 | 0.00 | 3,018.59 | 3,018.59 | |||||||
| Late Fees | 0.00 | 0.00 | 38.10 | 38.10 | |||||||
| Total 301-Base/Volume Charges | 0.00 | 0.00 | 10,184.01 | 10,184.01 | |||||||
| Total Income | 0.00 | 0.00 | 10,184.01 | 10,184.01 | |||||||
| Expense | |||||||||||
| 524-Insurance | 90.00 | 0.00 | 625.00 | 715.00 | |||||||
| 535-Postage and Delivery | 126.00 | 0.00 | 0.00 | 126.00 | |||||||
| 537-Professional Fees | |||||||||||
| Accounting | 100.00 | 0.00 | 0.00 | 100.00 | |||||||
| Consulting | 0.00 | 1,000.00 | 0.00 | 1,000.00 | |||||||
| Legal | 434.70 | 0.00 | 0.00 | 434.70 | |||||||
| Total 537-Professional Fees | 534.70 | 1,000.00 | 0.00 | 1,534.70 | |||||||
| 545-Repairs | |||||||||||
| GC Repairs | 0.00 | 0.00 | 3,594.35 | 3,594.35 | |||||||
| Total 545-Repairs | 0.00 | 0.00 | 3,594.35 | 3,594.35 | |||||||
| 561-Technical Services | |||||||||||
| Non Routine/Emergency | 0.00 | 0.00 | 1,132.00 | 1,132.00 | |||||||
| Technical-Routine | 0.00 | 0.00 | 1,426.50 | 1,426.50 | |||||||
| Total 561-Technical Services | 0.00 | 0.00 | 2,558.50 | 2,558.50 | |||||||
| 562-Telephone | 86.74 | 0.00 | 136.29 | 223.03 | |||||||
| 565-Utilities | |||||||||||
| Electric Lift | 0.00 | 0.00 | 73.64 | 73.64 | |||||||
| Electric Plant | 0.00 | 0.00 | 257.36 | 257.36 | |||||||
| Lutz Manhole | 0.00 | 0.00 | 500.00 | 500.00 | |||||||
| White Pines Manhole | 0.00 | 0.00 | 500.00 | 500.00 | |||||||
| Total 565-Utilities | 0.00 | 0.00 | 1,331.00 | 1,331.00 | |||||||
| Payroll Expenses | 734.47 | 0.00 | 1,872.99 | 2,607.46 | |||||||
| Total Expense | 1,571.91 | 1,000.00 | 10,118.13 | 12,690.04 | |||||||
| Net Ordinary Income | -1,571.91 | -1,000.00 | 65.88 | -2,506.03 | |||||||
| Other Income/Expense | |||||||||||
| Other Income | |||||||||||
| 701-State of MN-MV Credit | 114.32 | 0.00 | 0.00 | 114.32 | |||||||
| 711-Copy Charges | 9.00 | 0.00 | 0.00 | 9.00 | |||||||
| Total Other Income | 123.32 | 0.00 | 0.00 | 123.32 | |||||||
| Net Other Income | 123.32 | 0.00 | 0.00 | 123.32 | |||||||
| Net Income | -1,448.59 | -1,000.00 | 65.88 | -2,382.71 | |||||||