Crane Lake Water & Sanitary District |
|
|
|
|
|
|
Profit & Loss by Class |
|
10/03/2006 |
July through August 2006 |
|
|
|
|
|
|
|
Administrative |
|
G.C. Operating |
|
Insurance Claim |
|
TOTAL |
|
Ordinary Income/Expense |
|
|
|
|
|
|
|
|
Income |
|
|
|
|
|
|
|
|
301-Base Charges |
|
|
|
|
|
|
|
|
GC Base Charges |
0.00 |
|
13,621.00 |
|
0.00 |
|
13,621.00 |
|
GC Volume Charge Income |
0.00 |
|
7,486.40 |
|
0.00 |
|
7,486.40 |
|
Total 301-Base Charges |
0.00 |
|
21,107.40 |
|
0.00 |
|
21,107.40 |
|
Total Income |
0.00 |
|
21,107.40 |
|
0.00 |
|
21,107.40 |
|
Expense |
|
|
|
|
|
|
|
|
514-Chemicals |
0.00 |
|
2,470.53 |
|
0.00 |
|
2,470.53 |
|
534-Office Supplies |
187.49 |
|
0.00 |
|
0.00 |
|
187.49 |
|
535-Postage and Delivery |
234.00 |
|
0.00 |
|
0.00 |
|
234.00 |
|
537-Professional Fees |
|
|
|
|
|
|
|
|
Accounting |
-3,500.00 |
|
3,500.00 |
|
0.00 |
|
0.00 |
|
Consulting |
715.06 |
|
0.00 |
|
0.00 |
|
715.06 |
|
Legal |
500.00 |
|
0.00 |
|
0.00 |
|
500.00 |
|
Total 537-Professional Fees |
-2,284.94 |
|
3,500.00 |
|
0.00 |
|
1,215.06 |
|
540-Rent |
150.00 |
|
605.00 |
|
0.00 |
|
755.00 |
|
545-Repairs |
|
|
|
|
|
|
|
|
GC Repairs |
0.00 |
|
736.78 |
|
0.00 |
|
736.78 |
|
Total 545-Repairs |
0.00 |
|
736.78 |
|
0.00 |
|
736.78 |
|
550-Snowplowing |
0.00 |
|
230.00 |
|
0.00 |
|
230.00 |
|
562-Telephone |
148.05 |
|
277.53 |
|
0.00 |
|
425.58 |
|
565-Utilities |
|
|
|
|
|
|
|
|
Electric Lift |
0.00 |
|
83.41 |
|
0.00 |
|
83.41 |
|
Electric Plant |
0.00 |
|
649.85 |
|
0.00 |
|
649.85 |
|
Total 565-Utilities |
0.00 |
|
733.26 |
|
0.00 |
|
733.26 |
|
Flood |
0.00 |
|
0.00 |
|
78,761.00 |
|
78,761.00 |
|
Technical Services |
|
|
|
|
|
|
|
|
Biosolid |
0.00 |
|
667.50 |
|
0.00 |
|
667.50 |
|
Non Routine/Emergency |
0.00 |
|
1,506.00 |
|
0.00 |
|
1,506.00 |
|
Technical-Routine |
0.00 |
|
6,931.50 |
|
0.00 |
|
6,931.50 |
|
Total Technical Services |
0.00 |
|
9,105.00 |
|
0.00 |
|
9,105.00 |
|
Total Expense |
-1,565.40 |
|
17,658.10 |
|
78,761.00 |
|
94,853.70 |
|
Net Ordinary Income |
1,565.40 |
|
3,449.30 |
|
-78,761.00 |
|
-73,746.30 |
|
Other Income/Expense |
|
|
|
|
|
|
|
|
Other Income |
|
|
|
|
|
|
|
|
702-St Louis Cnty-Property Tax |
843.57 |
|
0.00 |
|
0.00 |
|
843.57 |
|
Total Other Income |
843.57 |
|
0.00 |
|
0.00 |
|
843.57 |
|
Net Other Income |
843.57 |
|
0.00 |
|
0.00 |
|
843.57 |
Net Income |
|
2,408.97 |
|
3,449.30 |
|
-78,761.00 |
|
-72,902.73 |
|
|
|