Crane Lake Water & Sanitary District |
|
|
|
|
|
|
Profit & Loss |
|
01/06/2009 |
November 2008 |
|
|
|
Administrative |
|
E. S. Area |
|
G.C. Operating |
|
TOTAL |
|
Ordinary Income/Expense |
|
|
|
|
|
|
|
|
Income |
|
|
|
|
|
|
|
|
301-Base/Volume Charges |
|
|
|
|
|
|
|
|
GC Base Charges |
0.00 |
|
0.00 |
|
7,127.68 |
|
7,127.68 |
|
GC Volume Charge |
0.00 |
|
0.00 |
|
1,668.40 |
|
1,668.40 |
|
Late Fees |
0.00 |
|
0.00 |
|
27.69 |
|
27.69 |
|
Total 301-Base/Volume Charges |
0.00 |
|
0.00 |
|
8,823.77 |
|
8,823.77 |
|
Total Income |
0.00 |
|
0.00 |
|
8,823.77 |
|
8,823.77 |
|
Expense |
|
|
|
|
|
|
|
|
514-Chemicals |
0.00 |
|
0.00 |
|
862.22 |
|
862.22 |
|
518-Dues and Subscriptions |
200.00 |
|
0.00 |
|
0.00 |
|
200.00 |
|
524-Insurance |
0.00 |
|
0.00 |
|
416.00 |
|
416.00 |
|
535-Postage and Delivery |
25.00 |
|
0.00 |
|
0.00 |
|
25.00 |
|
537-Professional Fees |
|
|
|
|
|
|
|
|
Accounting |
100.00 |
|
0.00 |
|
0.00 |
|
100.00 |
|
Consulting |
0.00 |
|
1,093.60 |
|
0.00 |
|
1,093.60 |
|
Engineering |
1,005.00 |
|
0.00 |
|
0.00 |
|
1,005.00 |
|
Legal |
245.70 |
|
0.00 |
|
0.00 |
|
245.70 |
|
Total 537-Professional Fees |
1,350.70 |
|
1,093.60 |
|
0.00 |
|
2,444.30 |
|
545-Repairs |
|
|
|
|
|
|
|
|
GC Repairs |
0.00 |
|
0.00 |
|
34,723.11 |
|
34,723.11 |
|
Total 545-Repairs |
0.00 |
|
0.00 |
|
34,723.11 |
|
34,723.11 |
|
561-Technical Services |
|
|
|
|
|
|
|
|
Biosolid |
0.00 |
|
0.00 |
|
1,368.75 |
|
1,368.75 |
|
Technical-Routine |
0.00 |
|
0.00 |
|
1,141.20 |
|
1,141.20 |
|
Total 561-Technical Services |
0.00 |
|
0.00 |
|
2,509.95 |
|
2,509.95 |
|
562-Telephone |
93.46 |
|
0.00 |
|
136.72 |
|
230.18 |
|
565-Utilities |
|
|
|
|
|
|
|
|
Electric Lift |
0.00 |
|
0.00 |
|
67.54 |
|
67.54 |
|
Electric Plant |
0.00 |
|
0.00 |
|
733.80 |
|
733.80 |
|
Total 565-Utilities |
0.00 |
|
0.00 |
|
801.34 |
|
801.34 |
|
Payroll Expenses |
746.72 |
|
0.00 |
|
1,616.06 |
|
2,362.78 |
|
Total Expense |
2,415.88 |
|
1,093.60 |
|
41,065.40 |
|
44,574.88 |
|
Net Ordinary Income |
-2,415.88 |
|
-1,093.60 |
|
-32,241.63 |
|
-35,751.11 |
Net Income |
|
-2,415.88 |
|
-1,093.60 |
|
-32,241.63 |
|
-35,751.11 |
|
|
|