APPENDIX A
__________________ CONSERVATION DISTRICT
BALANCE SHEET -- GENERAL FUND
DECEMBER 31, ________
ASSETS: | |||
Current Assets: | |||
1000 | Cash/Cash & Deposits | _______________ | |
1001 | Cash Change | _______________ | |
1002 | Petty Cash | _______________ | |
1200 | Accounts Receivable | _______________ | |
1210 | Tree Machine Planting Receivable | _______________ | |
1211 | Tree Hand Planting Receivable | _______________ | |
1220 | Tree Fabric Receivable | _______________ | |
1230 | Tree Protector Receivable | _______________ | |
1240 | Drip Irrigation Receivable | _______________ | |
1250 | Tree Cultivation Receivable | _______________ | |
1260 | Tree Chemical Application Receivable | _______________ | |
1300 | Grass Drill Rental Receivable | _______________ | |
1310 | Crop Drill Rental Receivable | _______________ | |
1320 | Land Construction Receivable | _______________ | |
1330 | Flags Receivable | _______________ | |
Other Current Assets (1400-1599): | |||
____ | ____________________________________ | _______________ | |
____ | ____________________________________ | _______________ | |
____ | ____________________________________ | _______________ | |
____ | ____________________________________ | _______________ | |
____ | ____________________________________ | _______________ | |
____ | ____________________________________ | _______________ | |
____ | ____________________________________ | _______________ | |
________________ | |||
Total Current Assets | $_________________ | ||
Fixed Assets | |||
Land (1600-1609): | |||
____ | ____________________________________ | _______________ | |
____ | ____________________________________ | _______________ | |
Buildings (1610-1619): | |||
____ | ____________________________________ | _______________ | |
____ | ____________________________________ | _______________ | |
____ | ____________________________________ | _______________ | |
____ | ____________________________________ | _______________ | |
1710 | Accumulated Depreciation-Buildings (Credit) | _______________ | |
Vehicles (1620-1649): | |||
____ | ____________________________________ | _______________ | |
____ | ____________________________________ | _______________ | |
____ | ____________________________________ | _______________ | |
____ | ____________________________________ | _______________ | |
____ | ____________________________________ | _______________ | |
1720 | Accumulated Depreciation-Vehicles (Credit) | _______________ | |
Machinery (1650-1689): | |||
____ | ____________________________________ | _______________ | |
____ | ____________________________________ | _______________ | |
____ | ____________________________________ | _______________ | |
____ | ____________________________________ | _______________ | |
____ | ____________________________________ | _______________ | |
1750 | Accumulated Depreciation-Machinery (Credit) | _______________ | |
Office Equipment (1690-1699): | |||
____ | ____________________________________ | _______________ | |
____ | ____________________________________ | _______________ | |
____ | ____________________________________ | _______________ | |
____ | ____________________________________ | _______________ | |
1790 | Accumulated Depreciation-Off. Equip. (Credit) | _______________ | |
________________ | |||
Total Fixed Assets | $_________________ | ||
_________________ | |||
TOTAL ASSETS | $_________________ | ||
LIABILITIES AND EQUITY | |||
Current Liabilities: | |||
2000 | Accounts Payable | _______________ | |
2001 | Customer Deposits | _______________ | |
2010 | Supervisors Medicare Payable | _______________ | |
2011 | Supervisors IRS Payable | _______________ | |
2012 | Supervisors FICA Payable | _______________ | |
2020 | Employees Medicare Payable | _______________ | |
2021 | Employees IRS Payable | _______________ | |
2022 | Employees FICA Payable | _______________ | |
2023 | Retirement Contributions Payable | _______________ | |
2100 | Sales Tax Payable | _______________ | |
________________ | |||
Total Current Liabilities | $_________________ | ||
Long-Term Liabilities | |||
2600 | Land Notes Payable | _______________ | |
2610 | Building Notes Payable | _______________ | |
2620 | Vehicle Notes Payable | _______________ | |
2650 | Machinery Notes Payable | _______________ | |
2690 | Office Equipment Notes Payable | _______________ | |
2700 | Other Notes Payable | _______________ | |
_________________ | |||
Total Long-Term Payable | $________________ | ||
Fund Equity | |||
3999 | Retained Earnings | _______________ | |
________________ | |||
Total Fund Equity | $________________ | ||
________________ | |||
TOTAL LIABILITIES AND EQUITY | $________________ |
STATEMENT OF REVENUES, EXPENSES & CHANGES IN FUND BALANCE
_____________________________CONSERVATION DISTRICT
GENERAL FUND ANNUAL REPORT
FOR PERIOD ENDED, DECEMBER 31, _________
Function | Activity | Budgeted | Actual | ||
Revenues | |||||
40 | Intergovernmental Revenue | ||||
4000 | County Appropriations | ____________ | ____________ | ||
_____________ | _____________ | ||||
Subtotal | $_____________ | $_____________ | |||
41 | Charges for Goods and Services | ||||
4100-4109 | Machine Tree Planting | ____________ | ____________ | ||
4110-4119 | Hand Tree Planting | ____________ | ____________ | ||
4120-4129 | Tree Fabric | ____________ | ____________ | ||
4130-4139 | Tree Protector | ____________ | ____________ | ||
4140-4149 | Drip Irrigation | ____________ | ____________ | ||
4150-4159 | Tree Cultivation | ____________ | ____________ | ||
4160-4169 | Tree Chemical Application | ____________ | ____________ | ||
4200-4209 | Grass Drill Rental | ____________ | ____________ | ||
4210-4219 | Crop Drill Rental | ____________ | ____________ | ||
4220-4229 | Land Construction | ____________ | ____________ | ||
_____________ | _____________ | ||||
Subtotal | $_____________ | $_____________ | |||
45 | Other Revenue | ||||
4500 | Miscellaneous Income | ____________ | ____________ | ||
4510-4519 | Interest | ____________ | ____________ | ||
4520 | Advertising | ____________ | ____________ | ||
4530 | Flags | ____________ | ____________ | ||
4540 | Real Property | ____________ | ____________ | ||
4550 | Sales of Fixed Assets | ____________ | ____________ | ||
_____________ | _____________ | ||||
Subtotal | $_____________ | $_____________ | |||
TOTAL REVENUES | $_____________ | $_____________ | |||
Expenses | |||||
600 | Office Expenses | ||||
6000 | Rent | ____________ | ____________ | ||
6001 | Utilities | ____________ | ____________ | ||
6002 | Postage | ____________ | ____________ | ||
6003 | Equipment | ____________ | ____________ | ||
6004 | Printing & Supplies | ____________ | ____________ | ||
6005 | Insurance-Bond & Liabilities | ____________ | ____________ | ||
_____________ | _____________ | ||||
Subtotal | $_____________ | $_____________ | |||
601 | Supervisor Expenses | ||||
6010 | Supervisor Per Diem | ____________ | ____________ | ||
6011 | Supervisor Payroll Tax | ____________ | ____________ | ||
6012 | Supervisor Mileage | ____________ | ____________ | ||
6013 | Supervisor Meals | ____________ | ____________ | ||
6014 | Supervisor Lodging | ____________ | ____________ | ||
6015 | Supervisor General Expenses | ____________ | ____________ | ||
_____________ | _____________ | ||||
Subtotal | $_____________ | $_____________ | |||
602 | Employee Expenses | ||||
6020-6029 | Employee Wages & Salaries | ____________ | ____________ | ||
6030 | Employee Payroll Tax | ____________ | ____________ | ||
6031 | Employee Health Insurance | ____________ | ____________ | ||
6032 | Employee Retirement Cont. | ____________ | ____________ | ||
6035 | Employee Mileage | ____________ | ____________ | ||
6036 | Employee Meals | ____________ | ____________ | ||
6037 | Employee Lodging | ____________ | ____________ | ||
6038 | Employee General | ____________ | ____________ | ||
_____________ | _____________ | ||||
Subtotal | $_____________ | $_____________ | |||
605 | Other Expenses | ||||
6050 | Membership & Dues | ____________ | ____________ | ||
6051 | Contributions | ____________ | ____________ | ||
6055 | Administrative Expenses | ____________ | ____________ | ||
6056 | Miscellaneous Expenses | ____________ | ____________ | ||
_____________ | _____________ | ||||
Subtotal | $_____________ | $_____________ | |||
607 | Information & Education | ||||
6070 | Newsletter | ____________ | ____________ | ||
6071 | Contests | ____________ | ____________ | ||
6072 | Events | ____________ | ____________ | ||
6073 | Awards & Recognition | ____________ | ____________ | ||
6074 | Camps/Ed. Opportunities | ____________ | ____________ | ||
6075 | Advertising | ____________ | ____________ | ||
6076 | Promotional Materials | ____________ | ____________ | ||
_____________ | _____________ | ||||
Subtotal | $_____________ | $_____________ | |||
611 | Tree Planting | ||||
6110 | Tree Stock | ____________ | ____________ | ||
6111 | Tree Planting Wages | ____________ | ____________ | ||
6112 | Tree Planting Gas/Mileage | ____________ | ____________ | ||
6113 | Tree Planting Repairs | ____________ | ____________ | ||
6114 | Tree Planting Equipment ($300) | ____________ | ____________ | ||
6115 | Tree Planting Refund | ____________ | ____________ | ||
6116 | Tree Planting Misc Expenses | ____________ | ____________ | ||
6117 | Tree Storage Facility Repairs | ____________ | ____________ | ||
6118 | Tree Storage Facility Utilities | ____________ | ____________ | ||
_____________ | _____________ | ||||
Subtotal | $_____________ | $_____________ | |||
612 | Tree Fabric | ||||
6120 | Tree Fabric Stock | ____________ | ____________ | ||
6121 | Tree Fabric Wages | ____________ | ____________ | ||
6122 | Tree Fabric Gas/Mileage | ____________ | ____________ | ||
6123 | Tree Fabric Repairs | ____________ | ____________ | ||
6124 | Tree Fabric Equipment ($300) | ____________ | ____________ | ||
6125 | Tree Fabric Refund | ____________ | ____________ | ||
6126 | Tree Fabric Misc Expenses | ____________ | ____________ | ||
_____________ | _____________ | ||||
Subtotal | $_____________ | ______________ | |||
613 | Tree Protectors | ||||
6130 | Tree Protector Stock | ____________ | ____________ | ||
_____________ | _____________ | ||||
Subtotal | $_____________ | $_____________ | |||
614 | Drip Irrigation | ||||
6140 | Drip Irrigation Stock | ____________ | ____________ | ||
6141 | Drip Irrigation Wages | ____________ | ____________ | ||
6142 | Drip Irrigation Gas/Mileage | ____________ | ____________ | ||
6146 | Drip Irrigation Misc Expenses | ____________ | ____________ | ||
_____________ | _____________ | ||||
Subtotal | $_____________ | $_____________ | |||
615 | Tree Cultivation | ||||
6151 | Tree Cultivation Wages | ____________ | ____________ | ||
6152 | Tree Cultivation Gas/Mileage | ____________ | ____________ | ||
6153 | Tree Cultivation Repairs | ____________ | ____________ | ||
6154 | Tree Cultivation Equip. ($300) | ____________ | ____________ | ||
6155 | Tree Cultivation Refund | ____________ | ____________ | ||
6156 | Tree Cultivation Misc Expenses | ____________ | ____________ | ||
_____________ | _____________ | ||||
Subtotal | $_____________ | $_____________ | |||
616 | Tree Chemical | ||||
6160 | Tree Chemical Stock | ____________ | ____________ | ||
6161 | Tree Chemical Wages | ____________ | ____________ | ||
6162 | Tree Chemical Gas/Mileage | ____________ | ____________ | ||
6163 | Tree Chemical Repairs | ____________ | ____________ | ||
6164 | Tree Chemical Equip. ($300) | ____________ | ____________ | ||
6166 | Tree Chemical Misc. Expenses | ____________ | ____________ | ||
_____________ | _____________ | ||||
Subtotal | $_____________ | $_____________ | |||
620 | Grass Drills | ||||
6201 | Grass Drill Wages | ____________ | ____________ | ||
6202 | Grass Drill Gas/Mileage | ____________ | ____________ | ||
6203 | Grass Drill Repairs | ____________ | ____________ | ||
6204 | Grass Drill Equipment ($300) | ____________ | ____________ | ||
6206 | Grass Drill Misc Expenses | ____________ | ____________ | ||
_____________ | _____________ | ||||
Subtotal | $_____________ | $_____________ | |||
621 | Crop Drills | ||||
6211 | Crop Drill Wages | ____________ | ____________ | ||
6212 | Crop Drill Gas/Mileage | ____________ | ____________ | ||
6213 | Crop Drill Repairs | ____________ | ____________ | ||
6214 | Crop Drill Equipment ($300) | ____________ | ____________ | ||
6216 | Crop Drill Misc Expenses | ____________ | ____________ | ||
_____________ | _____________ | ||||
Subtotal | $_____________ | $_____________ | |||
622 | Land Construction | ||||
6221 | Land Construction Wages | ____________ | ____________ | ||
6222 | Land Construction Gas/Mileage | ____________ | ____________ | ||
6223 | Land Construction Repairs | ____________ | ____________ | ||
6224 | Land Construct. Equip. ($300) | ____________ | ____________ | ||
6226 | Land Construct. Misc Expenses | ____________ | ____________ | ||
_____________ | _____________ | ||||
Subtotal | $_____________ | $_____________ | |||
65 | Miscellaneous Expenses | ||||
6520 | Interest | ____________ | ____________ | ||
6530 | Flags Stock | ____________ | ____________ | ||
6540-6549 | Real Property | ____________ | ____________ | ||
6550 | Depreciation | ____________ | ____________ | ||
6560 | Bad Debts | ____________ | ____________ | ||
_____________ | _____________ | ||||
Subtotal | $_____________ | $_____________ | |||
26 | Long-Term Liabilities (Annual Payments) | ||||
2600-2609 | Land Notes Payable | ____________ | ____________ | ||
2610-2619 | Building Notes Payable | ____________ | ____________ | ||
2620-2649 | Vehicle Notes Payable | ____________ | ____________ | ||
2650-2689 | Machinery Notes Payable | ____________ | ____________ | ||
2690-2699 | Office Equipment Notes Payable | ____________ | ____________ | ||
2700 | Other Notes Payable | ____________ | ____________ | ||
_____________ | _____________ | ||||
Subtotal | $_____________ | $_____________ | |||
TOTAL EXPENSES | $_____________ | $_____________ | |||
NET INCOME (LOSS) | $_____________ | ||||
GENERAL FUND BEGINNING BALANCE, JANUARY 1, ____ | $_____________ | ||||
GENERAL FUND ENDING BALANCE, DECEMBER 31, ____ | $_____________ | ||||
S.D. Admin. R. tit. 12, art. 12:03, ch. 12:03:01, app A