| Crane Lake Water & Sanitary District | |||||||||
| Profit & Loss by Class | 11/10/2008 | ||||||||
| September 2008 | |||||||||
| Administrative | G.C. Operating | TOTAL | |||||||
| Ordinary Income/Expense | |||||||||
| Income | |||||||||
| 301-Base/Volume Charges | |||||||||
| GC Base Charges | 0.00 | 7,144.89 | 7,144.89 | ||||||
| GC Volume Charge | 0.00 | 4,662.14 | 4,662.14 | ||||||
| Late Fees | 0.00 | 26.80 | 26.80 | ||||||
| Total 301-Base/Volume Charges | 0.00 | 11,833.83 | 11,833.83 | ||||||
| Total Income | 0.00 | 11,833.83 | 11,833.83 | ||||||
| Expense | |||||||||
| 514-Chemicals | 0.00 | 2,191.87 | 2,191.87 | ||||||
| 518-Dues and Subscriptions | 1,426.00 | 0.00 | 1,426.00 | ||||||
| 520-Fuel | 0.00 | 177.53 | 177.53 | ||||||
| 524-Insurance | 1,407.00 | 4,104.00 | 5,511.00 | ||||||
| 534-Office Supplies | 254.54 | 0.00 | 254.54 | ||||||
| 537-Professional Fees | |||||||||
| Accounting | 100.00 | 0.00 | 100.00 | ||||||
| Legal | 1,267.50 | 0.00 | 1,267.50 | ||||||
| Total 537-Professional Fees | 1,367.50 | 0.00 | 1,367.50 | ||||||
| 545-Repairs | |||||||||
| GC Repairs | 0.00 | 1.45 | 1.45 | ||||||
| Total 545-Repairs | 0.00 | 1.45 | 1.45 | ||||||
| 561-Technical Services | |||||||||
| Biosolid | 0.00 | 1,960.00 | 1,960.00 | ||||||
| Non Routine/Emergency | 0.00 | 306.00 | 306.00 | ||||||
| Technical-Routine | 0.00 | 1,141.20 | 1,141.20 | ||||||
| Total 561-Technical Services | 0.00 | 3,407.20 | 3,407.20 | ||||||
| 562-Telephone | 86.74 | 136.61 | 223.35 | ||||||
| 565-Utilities | |||||||||
| Electric Lift | 0.00 | 90.97 | 90.97 | ||||||
| Electric Plant | 0.00 | 317.06 | 317.06 | ||||||
| Total 565-Utilities | 0.00 | 408.03 | 408.03 | ||||||
| Payroll Expenses | 683.16 | 1,821.50 | 2,504.66 | ||||||
| Total Expense | 5,224.94 | 12,248.19 | 17,473.13 | ||||||
| Net Ordinary Income | -5,224.94 | -414.36 | -5,639.30 | ||||||
| Other Income/Expense | |||||||||
| Other Income | |||||||||
| Interest Income | 0.00 | 222.99 | 222.99 | ||||||
| Total Other Income | 0.00 | 222.99 | 222.99 | ||||||
| Net Other Income | 0.00 | 222.99 | 222.99 | ||||||
| Net Income | -5,224.94 | -191.37 | -5,416.31 | ||||||