| Crane Lake Water & Sanitary District BALANCE SHEET as of 10/31/16 |
|
|
|
|
|
|
|
|
|
|
| ASSETS |
|
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
Checking/Savings |
|
|
|
|
|
|
|
100-Orr Bank |
|
|
|
|
|
|
|
|
Administrative Fund |
104,838.34 |
|
|
|
|
|
|
|
Eastern Service Area Fund |
|
|
|
|
|
|
|
|
|
IRRRB Grant Fund |
25,934.98 |
|
|
|
|
|
|
|
|
Legacy Grant Fund |
-18,593.00 |
|
|
|
|
|
|
|
Total Eastern Service Area Fund |
7,341.98 |
|
|
|
|
|
|
|
GC Capital Reserve Fund |
|
|
|
|
|
|
|
|
|
WIF System Replacement Fund |
2,464.54 |
|
|
|
|
|
|
|
Total GC Capital Reserve Fund |
2,464.54 |
|
|
|
|
|
|
|
GC Sewer Operating Fund |
|
|
|
|
|
|
|
|
|
Base Volume Charge Fund |
31,298.01 |
|
|
|
|
|
|
|
Total GC Sewer Operating Fund |
31,298.01 |
|
|
|
|
|
|
Total 100-Orr Bank |
145,942.87 |
|
|
|
|
|
|
104-Savings-AB-S.A.R. |
93,176.11 |
|
|
|
|
|
|
105-Savings AB-C.R. |
83,746.81 |
|
|
|
|
|
|
106-Savings AB-IRRRB |
146,823.96 |
|
|
|
|
|
Total Checking/Savings |
469,689.75 |
|
|
|
|
|
Accounts Receivable |
|
|
|
|
|
|
|
111-Accounts Receivable |
3,310.63 |
|
|
|
|
|
Total Accounts Receivable |
3,310.63 |
|
|
|
|
|
Other Current Assets |
|
|
|
|
|
|
|
115-AR/RVS Summary |
202.48 |
|
|
|
|
|
Total Other Current Assets |
202.48 |
|
|
|
|
Total Current Assets |
473,202.86 |
|
|
|
|
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 |
112,619.54 |
|
|
|
|
|
156-Accum. Depreciate |
-803,666.88 |
|
|
|
|
|
160-Construction In Progress |
761,547.25 |
|
|
|
|
Total Fixed Assets |
3,729,071.98 |
|
|
|
| TOTAL ASSETS |
|
4,202,274.84 |
|
|
|
| LIABILITIES & EQUITY |
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
Accounts Payable |
|
|
|
|
|
|
|
|
201-Accounts Payable |
9,704.03 |
|
|
|
|
|
|
Total Accounts Payable |
9,704.03 |
|
|
|
|
|
|
Other Current Liabilities |
|
|
|
|
|
|
|
|
211-Accrued Interest |
33,825.66 |
|
|
|
|
|
|
|
Payroll Liabilities |
|
|
|
|
|
|
|
|
|
FIT & FICA Payable |
1,113.18 |
|
|
|
|
|
|
|
|
SIT Payable |
161.00 |
|
|
|
|
|
|
|
Total Payroll Liabilities |
1,274.18 |
|
|
|
|
|
|
Total Other Current Liabilities |
35,099.84 |
|
|
|
|
|
Total Current Liabilities |
44,803.87 |
|
|
|
|
|
Long Term Liabilities |
|
|
|
|
|
|
|
222-Rural Development Loan |
1,376,459.48 |
|
|
|
|
|
Total Long Term Liabilities |
1,376,459.48 |
|
|
|
|
Total Liabilities |
1,421,263.35 |
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
255-Contributed Capital |
169,294.00 |
|
|
|
|
|
256-Retained Earnings |
2,546,555.06 |
|
|
|
|
|
Net Income |
65,162.43 |
|
|
|
|
Total Equity |
|
2,781,011.49 |
|
|
|
| TOTAL LIABILITIES & EQUITY |
4,202,274.84 |
|
|
|
|
