Crane Lake Water & Sanitary District P&L by CLASS February 2011 |
|
|
|
|
|
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 |
|
2,012.10 |
|
2,012.10 |
|
Late Fees |
0.00 |
|
103.88 |
|
103.88 |
|
Total 301-Base/Volume Charges |
0.00 |
|
8,645.58 |
|
8,645.58 |
|
Total Income |
0.00 |
|
8,645.58 |
|
8,645.58 |
|
Expense |
|
|
|
|
|
|
518-Dues and Subscriptions |
0.00 |
|
100.00 |
|
100.00 |
|
528-Licenses and Permits |
0.00 |
|
505.00 |
|
505.00 |
|
534-Office Supplies |
303.08 |
|
0.00 |
|
303.08 |
|
535-Postage and Delivery |
132.00 |
|
20.22 |
|
152.22 |
|
537-Professional Fees |
|
|
|
|
|
|
Legal |
1,031.24 |
|
0.00 |
|
1,031.24 |
|
Total 537-Professional Fees |
1,031.24 |
|
0.00 |
|
1,031.24 |
|
539- Payroll Taxes |
|
|
|
|
|
|
FICA |
49.82 |
|
101.40 |
|
151.22 |
|
Medicare |
11.65 |
|
23.73 |
|
35.38 |
|
MN Unemployment |
0.00 |
|
258.81 |
|
258.81 |
|
Total 539- Payroll Taxes |
61.47 |
|
383.94 |
|
445.41 |
|
545-Repairs |
|
|
|
|
|
|
GC Repairs |
0.00 |
|
1,035.00 |
|
1,035.00 |
|
Total 545-Repairs |
0.00 |
|
1,035.00 |
|
1,035.00 |
|
561-Technical Services |
|
|
|
|
|
|
Non Routine/Emergency |
0.00 |
|
434.50 |
|
434.50 |
|
Technical-Routine |
0.00 |
|
1,509.00 |
|
1,509.00 |
|
Total 561-Technical Services |
0.00 |
|
1,943.50 |
|
1,943.50 |
|
562-Telephone |
103.90 |
|
146.87 |
|
250.77 |
|
565-Utilities |
|
|
|
|
|
|
Electric Lift |
0.00 |
|
90.28 |
|
90.28 |
|
Electric Plant |
0.00 |
|
1,237.37 |
|
1,237.37 |
|
Waters Edge Manhole |
0.00 |
|
56.50 |
|
56.50 |
|
White Pines Manhole |
0.00 |
|
95.49 |
|
95.49 |
|
Total 565-Utilities |
0.00 |
|
1,479.64 |
|
1,479.64 |
|
Payroll Expenses |
803.48 |
|
1,635.49 |
|
2,438.97 |
|
Total Expense |
2,435.17 |
|
7,249.66 |
|
9,684.83 |
|
Net Ordinary Income |
-2,435.17 |
|
1,395.92 |
|
-1,039.25 |
|
Other Income/Expense |
|
|
|
|
|
|
Other Income |
|
|
|
|
|
|
710-Refunds |
0.00 |
|
155.00 |
|
155.00 |
|
Total Other Income |
0.00 |
|
155.00 |
|
155.00 |
|
Net Other Income |
0.00 |
|
155.00 |
|
155.00 |
Net Income |
|
-2,435.17 |
|
1,550.92 |
|
-884.25 |
|
|
|