| Crane Lake Water & Sanitary District BALANCE SHEET as of 5/31/17 |
|
|
|
|
|
|
|
|
|
|
| ASSETS |
|
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
Checking/Savings |
|
|
|
|
|
|
|
100-Orr Bank |
|
|
|
|
|
|
|
|
Administrative Fund |
107,112.91 |
|
|
|
|
|
|
|
Eastern Service Area Fund |
|
|
|
|
|
|
|
|
|
IRRRB Grant Fund |
-2,126.24 |
|
|
|
|
|
|
|
|
Legacy Grant Fund |
-26,762.13 |
|
|
|
|
|
|
|
Total Eastern Service Area Fund |
-28,888.37 |
|
|
|
|
|
|
|
GC Capital Reserve Fund |
|
|
|
|
|
|
|
|
|
WIF System Replacement Fund |
2,649.54 |
|
|
|
|
|
|
|
Total GC Capital Reserve Fund |
2,649.54 |
|
|
|
|
|
|
|
GC Sewer Operating Fund |
|
|
|
|
|
|
|
|
|
Base Volume Charge Fund |
31,069.58 |
|
|
|
|
|
|
|
Total GC Sewer Operating Fund |
31,069.58 |
|
|
|
|
|
|
|
100-Orr Bank – Other |
-150.00 |
|
|
|
|
|
|
Total 100-Orr Bank |
111,793.66 |
|
|
|
|
|
|
104-Savings-AB-S.A.R. |
88,054.08 |
|
|
|
|
|
|
105-Savings AB-C.R. |
89,512.89 |
|
|
|
|
|
|
106-Savings AB-IRRRB |
143,097.11 |
|
|
|
|
|
Total Checking/Savings |
432,457.74 |
|
|
|
|
|
Accounts Receivable |
|
|
|
|
|
|
|
111-Accounts Receivable |
25,192.62 |
|
|
|
|
|
Total Accounts Receivable |
25,192.62 |
|
|
|
|
|
Other Current Assets |
|
|
|
|
|
|
|
115-AR/RVS Summary |
-948.85 |
|
|
|
|
|
Total Other Current Assets |
-948.85 |
|
|
|
|
Total Current Assets |
456,701.51 |
|
|
|
|
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 |
156,103.98 |
|
|
|
|
|
156-Accum. Depreciate |
-907,113.64 |
|
|
|
|
|
160-Construction In Progress |
973,161.57 |
|
|
|
|
Total Fixed Assets |
3,880,916.30 |
|
|
|
| TOTAL ASSETS |
|
4,337,617.81 |
|
|
|
| LIABILITIES & EQUITY |
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
Accounts Payable |
|
|
|
|
|
|
|
|
201-Accounts Payable |
13,743.80 |
|
|
|
|
|
|
Total Accounts Payable |
13,743.80 |
|
|
|
|
|
|
Other Current Liabilities |
|
|
|
|
|
|
|
|
211-Accrued Interest |
33,220.69 |
|
|
|
|
|
|
|
Payroll Liabilities |
|
|
|
|
|
|
|
|
|
FIT & FICA Payable |
1,089.32 |
|
|
|
|
|
|
|
|
SIT Payable |
247.00 |
|
|
|
|
|
|
|
Total Payroll Liabilities |
1,336.32 |
|
|
|
|
|
|
Total Other Current Liabilities |
34,557.01 |
|
|
|
|
|
Total Current Liabilities |
48,300.81 |
|
|
|
|
|
Long Term Liabilities |
|
|
|
|
|
|
|
222-Rural Development Loan |
1,349,689.39 |
|
|
|
|
|
Total Long Term Liabilities |
1,349,689.39 |
|
|
|
|
Total Liabilities |
1,397,990.20 |
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
255-Contributed Capital |
2,916,568.36 |
|
|
|
|
|
256-Retained Earnings |
44,456.56 |
|
|
|
|
|
Net Income |
-21,397.31 |
|
|
|
|
Total Equity |
|
2,939,627.61 |
|
|
|
| TOTAL LIABILITIES & EQUITY |
4,337,617.81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
