| Crane Lake Water & Sanitary District BALANCE SHEET as of June 2014 |
|
|
|
|
|
|
|
|
|
|
| ASSETS |
|
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
Checking/Savings |
|
|
|
|
|
|
|
100-Orr Bank |
|
|
|
|
|
|
|
|
Administrative Fund |
40,411.32 |
|
|
|
|
|
|
|
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 |
7,132.68 |
|
|
|
|
|
|
|
|
Infrastructure Settle Fund |
107,500.00 |
|
|
|
|
|
|
|
|
Service Connection Fund |
3,250.00 |
|
|
|
|
|
|
|
Total GC Sewer Operating Fund |
117,882.68 |
|
|
|
|
|
|
|
Insurance Claim Fund |
-45,439.17 |
|
|
|
|
|
|
Total 100-Orr Bank |
806,504.25 |
|
|
|
|
|
|
104-Savings-AB-S.A.R. |
65,055.41 |
|
|
|
|
|
|
105-Savings AB-C.R. |
23,298.26 |
|
|
|
|
|
Total Checking/Savings |
894,857.92 |
|
|
|
|
|
Accounts Receivable |
|
|
|
|
|
|
|
111-Accounts Receivable |
7,744.00 |
|
|
|
|
|
Total Accounts Receivable |
7,744.00 |
|
|
|
|
|
Other Current Assets |
|
|
|
|
|
|
|
115-AR/RVS Summary |
15,224.90 |
|
|
|
|
|
|
Undeposited Funds |
1,710.00 |
|
|
|
|
|
Total Other Current Assets |
16,934.90 |
|
|
|
|
Total Current Assets |
919,536.82 |
|
|
|
|
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 |
80,352.22 |
|
|
|
|
|
156-Accum. Depreciate |
-607,818.32 |
|
|
|
|
Total Fixed Assets |
3,131,105.97 |
|
|
|
| TOTAL ASSETS |
|
4,050,642.79 |
|
|
|
| LIABILITIES & EQUITY |
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
Accounts Payable |
|
|
|
|
|
|
|
|
201-Accounts Payable |
15,883.67 |
|
|
|
|
|
|
Total Accounts Payable |
15,883.67 |
|
|
|
|
|
|
Other Current Liabilities |
|
|
|
|
|
|
|
|
211-Accrued Interest |
34,416.60 |
|
|
|
|
|
|
|
Payroll Liabilities |
|
|
|
|
|
|
|
|
|
FIT & FICA Payable |
2,435.84 |
|
|
|
|
|
|
|
|
SIT Payable |
483.60 |
|
|
|
|
|
|
|
Total Payroll Liabilities |
2,919.44 |
|
|
|
|
|
|
Total Other Current Liabilities |
37,336.04 |
|
|
|
|
|
Total Current Liabilities |
53,219.71 |
|
|
|
|
|
Long Term Liabilities |
|
|
|
|
|
|
|
222-Rural Development Loan |
1,428,151.78 |
|
|
|
|
|
Total Long Term Liabilities |
1,428,151.78 |
|
|
|
|
Total Liabilities |
1,481,371.49 |
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
255-Contributed Capital |
169,294.00 |
|
|
|
|
|
256-Retained Earnings |
2,366,065.22 |
|
|
|
|
|
Net Income |
33,912.08 |
|
|
|
|
Total Equity |
|
2,569,271.30 |
|
|
|
| TOTAL LIABILITIES & EQUITY |
4,050,642.79 |
|
|
|
|
