Crane Lake Water & Sanitary District BALANCE SHEET as of 8/31/17 |
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
Checking/Savings |
|
|
|
|
|
|
|
100-Orr Bank |
|
|
|
|
|
|
|
|
Administrative Fund |
114,275.53 |
|
|
|
|
|
|
|
Eastern Service Area Fund |
|
|
|
|
|
|
|
|
|
IRRRB Grant Fund |
57,135.56 |
|
|
|
|
|
|
|
|
Legacy Grant Fund |
-77,999.74 |
|
|
|
|
|
|
|
|
Legacy Grant Fund-Kicker Blvd |
60,000.00 |
|
|
|
|
|
|
|
Total Eastern Service Area Fund |
39,135.82 |
|
|
|
|
|
|
|
GC Capital Reserve Fund |
|
|
|
|
|
|
|
|
|
WIF System Replacement Fund |
2,649.54 |
|
|
|
|
|
|
|
Total GC Capital Reserve Fund |
2,649.54 |
|
|
|
|
|
|
|
GC Sewer Operating Fund |
|
|
|
|
|
|
|
|
|
Base Volume Charge Fund |
22,750.22 |
|
|
|
|
|
|
|
Total GC Sewer Operating Fund |
22,750.22 |
|
|
|
|
|
|
Total 100-Orr Bank |
178,811.11 |
|
|
|
|
|
|
104-Savings-AB-S.A.R. |
118,697.44 |
|
|
|
|
|
|
105-Savings AB-C.R. |
92,512.89 |
|
|
|
|
|
|
106-Savings AB-IRRRB |
78,097.11 |
|
|
|
|
|
Total Checking/Savings |
468,118.55 |
|
|
|
|
|
Accounts Receivable |
|
|
|
|
|
|
|
111-Accounts Receivable |
96,457.27 |
|
|
|
|
|
Total Accounts Receivable |
96,457.27 |
|
|
|
|
|
Other Current Assets |
|
|
|
|
|
|
|
115-AR/RVS Summary |
802.92 |
|
|
|
|
|
Total Other Current Assets |
802.92 |
|
|
|
|
Total Current Assets |
565,378.74 |
|
|
|
|
Fixed Assets |
|
|
|
|
|
|
|
140-Land & Land Improvements |
178,236.98 |
|
|
|
|
|
142-Infrastructure |
2,790,272.01 |
|
|
|
|
|
144-Building & Improvements |
682,658.00 |
|
|
|
|
|
150-Office Equipment |
7,597.40 |
|
|
|
|
|
155-Equipment |
187,379.04 |
|
|
|
|
|
156-Accum. Depreciate |
-907,113.64 |
|
|
|
|
|
160-Construction In Progress |
973,161.57 |
|
|
|
|
Total Fixed Assets |
3,912,191.36 |
|
|
|
TOTAL ASSETS |
|
4,477,570.10 |
|
|
|
LIABILITIES & EQUITY |
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
Accounts Payable |
|
|
|
|
|
|
|
|
201-Accounts Payable |
50,499.63 |
|
|
|
|
|
|
Total Accounts Payable |
50,499.63 |
|
|
|
|
|
|
Other Current Liabilities |
|
|
|
|
|
|
|
|
211-Accrued Interest |
33,220.69 |
|
|
|
|
|
|
|
Payroll Liabilities |
|
|
|
|
|
|
|
|
|
FIT & FICA Payable |
1,591.84 |
|
|
|
|
|
|
|
|
SIT Payable |
492.00 |
|
|
|
|
|
|
|
Total Payroll Liabilities |
2,083.84 |
|
|
|
|
|
|
Total Other Current Liabilities |
35,304.53 |
|
|
|
|
|
Total Current Liabilities |
85,804.16 |
|
|
|
|
|
Long Term Liabilities |
|
|
|
|
|
|
|
222-Rural Development Loan |
1,349,689.39 |
|
|
|
|
|
Total Long Term Liabilities |
1,349,689.39 |
|
|
|
|
Total Liabilities |
1,435,493.55 |
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
255-Contributed Capital |
2,916,568.36 |
|
|
|
|
|
256-Retained Earnings |
44,456.56 |
|
|
|
|
|
Net Income |
81,051.63 |
|
|
|
|
Total Equity |
|
3,042,076.55 |
|
|
|
TOTAL LIABILITIES & EQUITY |
4,477,570.10 |
|
|
|
|