Crane Lake Water & Sanitary District BALANCE SHEET as of 8/31/14 |
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
Checking/Savings |
|
|
|
|
|
|
|
100-Orr Bank |
|
|
|
|
|
|
|
|
Administrative Fund |
61,638.54 |
|
|
|
|
|
|
|
Debt Service Fund |
|
|
|
|
|
|
|
|
|
Special Assessment Revenue Fund |
999.96 |
|
|
|
|
|
|
|
Total Debt Service Fund |
999.96 |
|
|
|
|
|
|
|
Eastern Service Area Fund |
|
|
|
|
|
|
|
|
|
Legacy Grant Fund |
375,000.00 |
|
|
|
|
|
|
|
|
State Bonding Fund |
314,586.00 |
|
|
|
|
|
|
|
Total Eastern Service Area Fund |
689,586.00 |
|
|
|
|
|
|
|
GC Capital Reserve Fund |
|
|
|
|
|
|
|
|
|
Operating Reserve Fund |
1,000.00 |
|
|
|
|
|
|
|
|
WIF System Replacement Fund |
2,063.46 |
|
|
|
|
|
|
|
Total GC Capital Reserve Fund |
3,063.46 |
|
|
|
|
|
|
|
GC Sewer Operating Fund |
|
|
|
|
|
|
|
|
|
Base Volume Charge Fund |
22,975.02 |
|
|
|
|
|
|
|
|
Infrastructure Settle Fund |
107,500.00 |
|
|
|
|
|
|
|
|
Service Connection Fund |
3,250.00 |
|
|
|
|
|
|
|
Total GC Sewer Operating Fund |
133,725.02 |
|
|
|
|
|
|
|
Insurance Claim Fund |
-62,756.45 |
|
|
|
|
|
|
Total 100-Orr Bank |
826,256.53 |
|
|
|
|
|
|
104-Savings-AB-S.A.R. |
83,101.20 |
|
|
|
|
|
|
105-Savings AB-C.R. |
16,148.80 |
|
|
|
|
|
Total Checking/Savings |
925,506.53 |
|
|
|
|
|
Accounts Receivable |
|
|
|
|
|
|
|
111-Accounts Receivable |
7,869.01 |
|
|
|
|
|
Total Accounts Receivable |
7,869.01 |
|
|
|
|
|
Other Current Assets |
|
|
|
|
|
|
|
115-AR/RVS Summary |
8,830.77 |
|
|
|
|
|
|
Undeposited Funds |
1,710.00 |
|
|
|
|
|
Total Other Current Assets |
10,540.77 |
|
|
|
|
Total Current Assets |
943,916.31 |
|
|
|
|
Fixed Assets |
|
|
|
|
|
|
|
140-Land & Land Improvements |
178,236.98 |
|
|
|
|
|
142-Infrastructure |
2,790,272.01 |
|
|
|
|
|
144-Building & Improvements |
682,658.00 |
|
|
|
|
|
150-Office Equipment |
7,405.08 |
|
|
|
|
|
155-Equipment |
109,593.87 |
|
|
|
|
|
156-Accum. Depreciate |
-607,818.32 |
|
|
|
|
Total Fixed Assets |
3,160,347.62 |
|
|
|
TOTAL ASSETS |
|
4,104,263.93 |
|
|
|
LIABILITIES & EQUITY |
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
Accounts Payable |
|
|
|
|
|
|
|
|
201-Accounts Payable |
36,163.33 |
|
|
|
|
|
|
Total Accounts Payable |
36,163.33 |
|
|
|
|
|
|
Other Current Liabilities |
|
|
|
|
|
|
|
|
211-Accrued Interest |
34,416.60 |
|
|
|
|
|
|
|
Payroll Liabilities |
|
|
|
|
|
|
|
|
|
FIT & FICA Payable |
1,762.52 |
|
|
|
|
|
|
|
|
SIT Payable |
359.60 |
|
|
|
|
|
|
|
Total Payroll Liabilities |
2,122.12 |
|
|
|
|
|
|
Total Other Current Liabilities |
36,538.72 |
|
|
|
|
|
Total Current Liabilities |
72,702.05 |
|
|
|
|
|
Long Term Liabilities |
|
|
|
|
|
|
|
222-Rural Development Loan |
1,428,151.78 |
|
|
|
|
|
Total Long Term Liabilities |
1,428,151.78 |
|
|
|
|
Total Liabilities |
1,500,853.83 |
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
255-Contributed Capital |
169,294.00 |
|
|
|
|
|
256-Retained Earnings |
2,366,065.22 |
|
|
|
|
|
Net Income |
68,050.88 |
|
|
|
|
Total Equity |
|
2,603,410.10 |
|
|
|
TOTAL LIABILITIES & EQUITY |
4,104,263.93 |
|
|
|
|