| Crane Lake Water & Sanitary District BALANCE SHEET as of 11/30/14 |
|
|
|
|
|
|
|
|
|
|
| ASSETS |
|
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
Checking/Savings |
|
|
|
|
|
|
|
100-Orr Bank |
|
|
|
|
|
|
|
|
Administrative Fund |
44,609.34 |
|
|
|
|
|
|
|
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 |
27,566.07 |
|
|
|
|
|
|
|
|
Infrastructure Settle Fund |
83,062.80 |
|
|
|
|
|
|
|
|
Service Connection Fund |
3,250.00 |
|
|
|
|
|
|
|
Total GC Sewer Operating Fund |
113,878.87 |
|
|
|
|
|
|
|
Insurance Claim Fund |
-77,554.47 |
|
|
|
|
|
|
Total 100-Orr Bank |
774,583.16 |
|
|
|
|
|
|
104-Savings-AB-S.A.R. |
83,103.27 |
|
|
|
|
|
|
105-Savings AB-C.R. |
23,649.27 |
|
|
|
|
|
Total Checking/Savings |
881,335.70 |
|
|
|
|
|
Accounts Receivable |
|
|
|
|
|
|
|
111-Accounts Receivable |
324.50 |
|
|
|
|
|
Total Accounts Receivable |
324.50 |
|
|
|
|
|
Other Current Assets |
|
|
|
|
|
|
|
115-AR/RVS Summary |
2,331.62 |
|
|
|
|
|
Total Other Current Assets |
2,331.62 |
|
|
|
|
Total Current Assets |
883,991.82 |
|
|
|
|
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 |
174,273.87 |
|
|
|
|
|
156-Accum. Depreciate |
-607,818.32 |
|
|
|
|
Total Fixed Assets |
3,225,027.62 |
|
|
|
| TOTAL ASSETS |
|
4,109,019.44 |
|
|
|
| LIABILITIES & EQUITY |
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
Accounts Payable |
|
|
|
|
|
|
|
|
201-Accounts Payable |
18,079.98 |
|
|
|
|
|
|
Total Accounts Payable |
18,079.98 |
|
|
|
|
|
|
Other Current Liabilities |
|
|
|
|
|
|
|
|
211-Accrued Interest |
34,416.60 |
|
|
|
|
|
|
|
Payroll Liabilities |
|
|
|
|
|
|
|
|
|
FIT & FICA Payable |
1,131.84 |
|
|
|
|
|
|
|
|
SIT Payable |
239.60 |
|
|
|
|
|
|
|
Total Payroll Liabilities |
1,371.44 |
|
|
|
|
|
|
Total Other Current Liabilities |
35,788.04 |
|
|
|
|
|
Total Current Liabilities |
53,868.02 |
|
|
|
|
|
Long Term Liabilities |
|
|
|
|
|
|
|
222-Rural Development Loan |
1,428,151.78 |
|
|
|
|
|
Total Long Term Liabilities |
1,428,151.78 |
|
|
|
|
Total Liabilities |
1,482,019.80 |
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
255-Contributed Capital |
169,294.00 |
|
|
|
|
|
256-Retained Earnings |
2,366,065.22 |
|
|
|
|
|
Net Income |
91,640.42 |
|
|
|
|
Total Equity |
|
2,626,999.64 |
|
|
|
| TOTAL LIABILITIES & EQUITY |
4,109,019.44 |
|
|
|
|
