Crane Lake Water & Sanitary District |
|
|
|
|
|
|
Profit & Loss by Class |
|
07/04/2010 |
May 2010 |
|
|
|
|
Administrative |
|
E. S. Area |
|
G.C. Operating |
|
TOTAL |
|
Ordinary Income/Expense |
|
|
|
|
|
|
|
|
Income |
|
|
|
|
|
|
|
|
301-Base/Volume Charges |
|
|
|
|
|
|
|
|
GC Base Charges |
0.00 |
|
0.00 |
|
6,529.60 |
|
6,529.60 |
|
GC Volume Charge |
0.00 |
|
0.00 |
|
1,783.64 |
|
1,783.64 |
|
Late Fees |
0.00 |
|
0.00 |
|
77.04 |
|
77.04 |
|
Total 301-Base/Volume Charges |
0.00 |
|
0.00 |
|
8,390.28 |
|
8,390.28 |
|
Total Income |
0.00 |
|
0.00 |
|
8,390.28 |
|
8,390.28 |
|
Expense |
|
|
|
|
|
|
|
|
537-Professional Fees |
|
|
|
|
|
|
|
|
Accounting |
120.00 |
|
0.00 |
|
0.00 |
|
120.00 |
|
Consulting |
0.00 |
|
2,412.00 |
|
0.00 |
|
2,412.00 |
|
Legal |
743.70 |
|
0.00 |
|
0.00 |
|
743.70 |
|
Total 537-Professional Fees |
863.70 |
|
2,412.00 |
|
0.00 |
|
3,275.70 |
|
539- Payroll Taxes |
|
|
|
|
|
|
|
|
FICA |
39.36 |
|
0.00 |
|
82.40 |
|
121.76 |
|
Medicare |
9.20 |
|
0.00 |
|
19.28 |
|
28.48 |
|
Total 539- Payroll Taxes |
48.56 |
|
0.00 |
|
101.68 |
|
150.24 |
|
545-Repairs |
|
|
|
|
|
|
|
|
GC Repairs |
0.00 |
|
0.00 |
|
65.00 |
|
65.00 |
|
Total 545-Repairs |
0.00 |
|
0.00 |
|
65.00 |
|
65.00 |
|
561-Technical Services |
|
|
|
|
|
|
|
|
Technical-Routine |
0.00 |
|
0.00 |
|
1,080.00 |
|
1,080.00 |
|
Total 561-Technical Services |
0.00 |
|
0.00 |
|
1,080.00 |
|
1,080.00 |
|
562-Telephone |
85.65 |
|
0.00 |
|
146.82 |
|
232.47 |
|
565-Utilities |
|
|
|
|
|
|
|
|
Electric Lift |
0.00 |
|
0.00 |
|
75.00 |
|
75.00 |
|
Electric Plant |
0.00 |
|
0.00 |
|
1,006.70 |
|
1,006.70 |
|
Waters Edge Manhole |
0.00 |
|
0.00 |
|
58.44 |
|
58.44 |
|
White Pines Manhole |
0.00 |
|
0.00 |
|
103.74 |
|
103.74 |
|
Total 565-Utilities |
0.00 |
|
0.00 |
|
1,243.88 |
|
1,243.88 |
|
Payroll Expenses |
634.79 |
|
0.00 |
|
1,329.14 |
|
1,963.93 |
|
Total Expense |
1,632.70 |
|
2,412.00 |
|
3,966.52 |
|
8,011.22 |
|
Net Ordinary Income |
-1,632.70 |
|
-2,412.00 |
|
4,423.76 |
|
379.06 |
Net Income |
|
-1,632.70 |
|
-2,412.00 |
|
4,423.76 |
|
379.06 |
|
|
|