| Crane Lake Water & Sanitary District BALANCE SHEET as of 10/31/17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ASSETS |
|
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
Checking/Savings |
|
|
|
|
|
|
|
100-Orr Bank |
|
|
|
|
|
|
|
|
Administrative Fund |
103,775.20 |
|
|
|
|
|
|
|
Debt Service Fund |
|
|
|
|
|
|
|
|
|
Special Assessment Revenue Fund |
4,424.34 |
|
|
|
|
|
|
|
Total Debt Service Fund |
4,424.34 |
|
|
|
|
|
|
|
Eastern Service Area Fund |
|
|
|
|
|
|
|
|
|
IRRRB Grant Fund |
9,394.16 |
|
|
|
|
|
|
|
|
Legacy Grant Fund |
-9,417.30 |
|
|
|
|
|
|
|
|
Legacy Grant Fund-Kicker Blvd |
59,341.74 |
|
|
|
|
|
|
|
Total Eastern Service Area Fund |
59,318.60 |
|
|
|
|
|
|
|
GC Capital Reserve Fund |
|
|
|
|
|
|
|
|
|
Hookup Fee Fund |
15,000.00 |
|
|
|
|
|
|
|
|
WIF System Replacement Fund |
2,649.54 |
|
|
|
|
|
|
|
Total GC Capital Reserve Fund |
17,649.54 |
|
|
|
|
|
|
|
GC Sewer Operating Fund |
|
|
|
|
|
|
|
|
|
Base Volume Charge Fund |
28,653.79 |
|
|
|
|
|
|
|
|
Service Connection Fund |
1,050.00 |
|
|
|
|
|
|
|
Total GC Sewer Operating Fund |
29,703.79 |
|
|
|
|
|
|
Total 100-Orr Bank |
214,871.47 |
|
|
|
|
|
|
104-Savings-AB-S.A.R. |
118,762.08 |
|
|
|
|
|
|
105-Savings AB-C.R. |
92,570.24 |
|
|
|
|
|
|
106-Savings AB-IRRRB |
78,166.80 |
|
|
|
|
|
Total Checking/Savings |
504,370.59 |
|
|
|
|
|
Accounts Receivable |
|
|
|
|
|
|
|
111-Accounts Receivable |
157,718.35 |
|
|
|
|
|
Total Accounts Receivable |
157,718.35 |
|
|
|
|
|
Other Current Assets |
|
|
|
|
|
|
|
115-AR/RVS Summary |
-1,027.74 |
|
|
|
|
|
Total Other Current Assets |
-1,027.74 |
|
|
|
|
Total Current Assets |
661,061.20 |
|
|
|
|
Fixed Assets |
|
|
|
|
|
|
|
140-Land & Land Improvements |
178,236.98 |
|
|
|
|
|
142-Infrastructure |
2,790,272.01 |
|
|
|
|
|
144-Building & Improvements |
682,658.00 |
|
|
|
|
|
150-Office Equipment |
7,597.40 |
|
|
|
|
|
155-Equipment |
187,379.04 |
|
|
|
|
|
156-Accum. Depreciate |
-907,113.64 |
|
|
|
|
|
160-Construction In Progress |
973,161.57 |
|
|
|
|
Total Fixed Assets |
3,912,191.36 |
|
|
|
| TOTAL ASSETS |
|
4,573,252.56 |
|
|
|
| LIABILITIES & EQUITY |
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
Accounts Payable |
|
|
|
|
|
|
|
|
201-Accounts Payable |
22,125.57 |
|
|
|
|
|
|
Total Accounts Payable |
22,125.57 |
|
|
|
|
|
|
Other Current Liabilities |
|
|
|
|
|
|
|
|
211-Accrued Interest |
33,220.69 |
|
|
|
|
|
|
|
Payroll Liabilities |
|
|
|
|
|
|
|
|
|
FIT & FICA Payable |
1,182.60 |
|
|
|
|
|
|
|
|
SIT Payable |
164.00 |
|
|
|
|
|
|
|
Total Payroll Liabilities |
1,346.60 |
|
|
|
|
|
|
Total Other Current Liabilities |
34,567.29 |
|
|
|
|
|
Total Current Liabilities |
56,692.86 |
|
|
|
|
|
Long Term Liabilities |
|
|
|
|
|
|
|
222-Rural Development Loan |
1,349,689.39 |
|
|
|
|
|
Total Long Term Liabilities |
1,349,689.39 |
|
|
|
|
Total Liabilities |
1,406,382.25 |
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
255-Contributed Capital |
2,916,568.36 |
|
|
|
|
|
256-Retained Earnings |
36,956.56 |
|
|
|
|
|
Net Income |
213,345.39 |
|
|
|
|
Total Equity |
|
3,166,870.31 |
|
|
|
| TOTAL LIABILITIES & EQUITY |
4,573,252.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
