| Crane Lake Water & Sanitary District BALANCE SHEET as of December 31,2012 |
|
|
|
|
|
|
|
|
|
|
|
| ASSETS |
|
|
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
|
Checking/Savings |
|
|
|
|
|
|
|
|
100-Orr Bank |
|
|
|
|
|
|
|
|
|
Administrative Fund |
58,057.32 |
|
|
|
|
|
|
|
|
Debt Service Fund |
|
|
|
|
|
|
|
|
|
|
Special Assessment Revenue Fund |
35,512.00 |
|
|
|
|
|
|
|
|
Total Debt Service Fund |
35,512.00 |
|
|
|
|
|
|
|
|
Eastern Service Area Fund |
2,559.15 |
|
|
|
|
|
|
|
|
GC Capital Reserve Fund |
|
|
|
|
|
|
|
|
|
|
Operating Reserve Fund |
1,000.00 |
|
|
|
|
|
|
|
|
Total GC Capital Reserve Fund |
1,000.00 |
|
|
|
|
|
|
|
|
GC Sewer Operating Fund |
|
|
|
|
|
|
|
|
|
|
Base Volume Charge Fund |
29,565.37 |
|
|
|
|
|
|
|
|
|
Service Connection Fund |
2,250.00 |
|
|
|
|
|
|
|
|
Total GC Sewer Operating Fund |
31,815.37 |
|
|
|
|
|
|
|
Total 100-Orr Bank |
128,943.84 |
|
|
|
|
|
|
|
104-Savings-AB-S.A.R. |
69,986.42 |
|
|
|
|
|
|
|
105-Savings AB-C.R. |
11,700.77 |
|
|
|
|
|
|
Total Checking/Savings |
210,631.03 |
|
|
|
|
|
|
Accounts Receivable |
|
|
|
|
|
|
|
|
111-Accounts Receivable |
1,600.00 |
|
|
|
|
|
|
Total Accounts Receivable |
1,600.00 |
|
|
|
|
|
|
Other Current Assets |
|
|
|
|
|
|
|
|
115-AR/RVS Summary |
4,705.21 |
|
|
|
|
|
|
Total Other Current Assets |
4,705.21 |
|
|
|
|
|
Total Current Assets |
216,936.24 |
|
|
|
|
|
Fixed Assets |
|
|
|
|
|
|
|
|
140-Land & Land Improvements |
177,560.63 |
|
|
|
|
|
|
142-Infrastructure |
2,472,640.74 |
|
|
|
|
|
|
144-Building & Improvements |
682,658.00 |
|
|
|
|
|
|
150-Office Equipment |
5,865.60 |
|
|
|
|
|
|
155-Equipment |
40,297.38 |
|
|
|
|
|
|
156-Accum. Depreciate |
-513,606.97 |
|
|
|
|
|
|
160-Construction In Progress |
303,411.01 |
|
|
|
|
|
Total Fixed Assets |
3,168,826.39 |
|
|
|
|
| TOTAL ASSETS |
|
3,385,762.63 |
|
|
|
|
| LIABILITIES & EQUITY |
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
|
Accounts Payable |
|
|
|
|
|
|
|
|
|
201-Accounts Payable |
10,814.09 |
|
|
|
|
|
|
|
Total Accounts Payable |
10,814.09 |
|
|
|
|
|
|
|
Other Current Liabilities |
|
|
|
|
|
|
|
|
|
211-Accrued Interest |
34,416.62 |
|
|
|
|
|
|
|
|
Payroll Liabilities |
|
|
|
|
|
|
|
|
|
|
FIT & FICA Payable |
-16.56 |
|
|
|
|
|
|
|
|
|
SIT Payable |
99.00 |
|
|
|
|
|
|
|
|
Total Payroll Liabilities |
82.44 |
|
|
|
|
|
|
|
Total Other Current Liabilities |
34,499.06 |
|
|
|
|
|
|
Total Current Liabilities |
45,313.15 |
|
|
|
|
|
|
Long Term Liabilities |
|
|
|
|
|
|
|
|
222-Rural Development Loan |
1,453,102.46 |
|
|
|
|
|
|
Total Long Term Liabilities |
1,453,102.46 |
|
|
|
|
|
Total Liabilities |
1,498,415.61 |
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
|
255-Contributed Capital |
169,294.00 |
|
|
|
|
|
|
256-Retained Earnings |
1,641,326.04 |
|
|
|
|
|
|
Net Income |
76,726.98 |
|
|
|
|
|
Total Equity |
|
1,887,347.02 |
|
|
|
|
| TOTAL LIABILITIES & EQUITY |
3,385,762.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
