Crane Lake Water & Sanitary District PROFIT & LOSS by CLASS April 2010 |
|
|
|
|
|
|
Administrative |
|
G.C. Operating |
|
TOTAL |
|
|
Ordinary Income/Expense |
|
|
|
|
|
|
|
Income |
|
|
|
|
|
|
|
301-Base/Volume Charges |
|
|
|
|
|
|
|
GC Base Charges |
0.00 |
|
6,529.60 |
|
6,529.60 |
|
|
GC Volume Charge |
0.00 |
|
1,855.08 |
|
1,855.08 |
|
|
Late Fees |
0.00 |
|
75.76 |
|
75.76 |
|
|
Total 301-Base/Volume Charges |
0.00 |
|
8,460.44 |
|
8,460.44 |
|
|
Total Income |
0.00 |
|
8,460.44 |
|
8,460.44 |
|
|
Expense |
|
|
|
|
|
|
|
514-Chemicals |
0.00 |
|
1,085.65 |
|
1,085.65 |
|
|
528-Licenses and Permits |
0.00 |
|
505.00 |
|
505.00 |
|
|
534-Office Supplies |
37.48 |
|
0.00 |
|
37.48 |
|
|
537-Professional Fees |
|
|
|
|
|
|
|
Legal |
2,445.24 |
|
0.00 |
|
2,445.24 |
|
|
Total 537-Professional Fees |
2,445.24 |
|
0.00 |
|
2,445.24 |
|
|
539- Payroll Taxes |
|
|
|
|
|
|
|
FICA |
50.52 |
|
93.20 |
|
143.72 |
|
|
Medicare |
11.82 |
|
21.78 |
|
33.60 |
|
|
MN Unemployment |
0.00 |
|
939.45 |
|
939.45 |
|
|
Total 539- Payroll Taxes |
62.34 |
|
1,054.43 |
|
1,116.77 |
|
|
545-Repairs |
|
|
|
|
|
|
|
GC Repairs |
0.00 |
|
5,488.64 |
|
5,488.64 |
|
|
Total 545-Repairs |
0.00 |
|
5,488.64 |
|
5,488.64 |
|
|
561-Technical Services |
|
|
|
|
|
|
|
Non Routine/Emergency |
0.00 |
|
540.00 |
|
540.00 |
|
|
Technical-Routine |
0.00 |
|
1,350.00 |
|
1,350.00 |
|
|
Total 561-Technical Services |
0.00 |
|
1,890.00 |
|
1,890.00 |
|
|
562-Telephone |
90.55 |
|
146.61 |
|
237.16 |
|
|
565-Utilities |
|
|
|
|
|
|
|
Electric Lift |
0.00 |
|
84.01 |
|
84.01 |
|
|
Electric Plant |
0.00 |
|
1,149.42 |
|
1,149.42 |
|
|
Waters Edge Manhole |
0.00 |
|
58.95 |
|
58.95 |
|
|
White Pines Manhole |
0.00 |
|
104.88 |
|
104.88 |
|
|
Total 565-Utilities |
0.00 |
|
1,397.26 |
|
1,397.26 |
|
|
Payroll Expenses |
814.78 |
|
1,503.14 |
|
2,317.92 |
|
|
Total Expense |
3,450.39 |
|
13,070.73 |
|
16,521.12 |
|
|
Net Ordinary Income |
-3,450.39 |
|
-4,610.29 |
|
-8,060.68 |
|
|
Other Income/Expense |
|
|
|
|
|
|
|
Other Expense |
|
|
|
|
|
|
|
775-Refund |
0.00 |
|
0.00 |
|
0.00 |
|
|
Total Other Expense |
0.00 |
|
0.00 |
|
0.00 |
|
|
Net Other Income |
0.00 |
|
0.00 |
|
0.00 |
|
Net Income |
|
-3,450.39 |
|
-4,610.29 |
|
-8,060.68 |
|
|
|
|