Crane Lake Water & Sanitary District |
|
|
|
|
|
|
Profit & Loss by Class |
|
06/03/2008 |
April 2008 |
|
|
|
|
Administrative |
|
E. S. Area |
|
G.C. Operating |
|
TOTAL |
|
Ordinary Income/Expense |
|
|
|
|
|
|
|
|
Income |
|
|
|
|
|
|
|
|
301-Base/Volume Charges |
|
|
|
|
|
|
|
|
GC Base Charges |
0.00 |
|
0.00 |
|
7,118.72 |
|
7,118.72 |
|
GC Volume Charge Income |
0.00 |
|
0.00 |
|
975.69 |
|
975.69 |
|
Late Fees |
0.00 |
|
0.00 |
|
96.22 |
|
96.22 |
|
Total 301-Base/Volume Charges |
0.00 |
|
0.00 |
|
8,190.63 |
|
8,190.63 |
|
Total Income |
0.00 |
|
0.00 |
|
8,190.63 |
|
8,190.63 |
|
Expense |
|
|
|
|
|
|
|
|
516-Contract Labor |
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
528-Licenses and Permits |
0.00 |
|
0.00 |
|
505.00 |
|
505.00 |
|
534-Office Supplies |
362.58 |
|
0.00 |
|
0.00 |
|
362.58 |
|
535-Postage and Delivery |
123.00 |
|
0.00 |
|
0.00 |
|
123.00 |
|
537-Professional Fees |
|
|
|
|
|
|
|
|
Consulting |
0.00 |
|
750.00 |
|
0.00 |
|
750.00 |
|
Legal |
888.71 |
|
0.00 |
|
0.00 |
|
888.71 |
|
Total 537-Professional Fees |
888.71 |
|
750.00 |
|
0.00 |
|
1,638.71 |
|
539- Payroll Liabilities |
|
|
|
|
|
|
|
|
Fed withholding |
-1.61 |
|
0.00 |
|
0.00 |
|
-1.61 |
|
Total 539- Payroll Liabilities |
-1.61 |
|
0.00 |
|
0.00 |
|
-1.61 |
|
545-Repairs |
|
|
|
|
|
|
|
|
GC Repairs |
0.00 |
|
0.00 |
|
682.50 |
|
682.50 |
|
Total 545-Repairs |
0.00 |
|
0.00 |
|
682.50 |
|
682.50 |
|
561-Technical Services |
|
|
|
|
|
|
|
|
Non Routine/Emergency |
0.00 |
|
0.00 |
|
38.00 |
|
38.00 |
|
Technical-Routine |
0.00 |
|
0.00 |
|
1,083.60 |
|
1,083.60 |
|
Total 561-Technical Services |
0.00 |
|
0.00 |
|
1,121.60 |
|
1,121.60 |
|
562-Telephone |
87.20 |
|
0.00 |
|
139.37 |
|
226.57 |
|
565-Utilities |
|
|
|
|
|
|
|
|
Electric Lift |
0.00 |
|
0.00 |
|
68.88 |
|
68.88 |
|
Electric Plant |
0.00 |
|
0.00 |
|
963.47 |
|
963.47 |
|
Total 565-Utilities |
0.00 |
|
0.00 |
|
1,032.35 |
|
1,032.35 |
|
Payroll Expenses |
589.31 |
|
0.00 |
|
3,322.09 |
|
3,911.40 |
|
Total Expense |
2,049.19 |
|
750.00 |
|
6,802.91 |
|
9,602.10 |
|
Net Ordinary Income |
-2,049.19 |
|
-750.00 |
|
1,387.72 |
|
-1,411.47 |
Net Income |
|
-2,049.19 |
|
-750.00 |
|
1,387.72 |
|
-1,411.47 |
|
|
|