10:00 AM Sherburne-Wright County Cable Communications Commission
<br /> 12/01/16 Balance Sheet Detail
<br /> Accrual Basis As of December 1,2016
<br /> Type Date Num Name Memo Clr Split Amount Balance
<br /> Check 08/26/2016 3838 AVI Systems 52905291 X -SPLIT- -3510.70 528,003.10
<br /> Check 08/26/2016 3839 Beritec,Ltd 2181,86, X -SPLIT- -1,753.12 526,249.98
<br /> Check 08/26/2016 3840 Leightronix,Inc. 1750-Pro Forma Invoice X Equipment All Cities -34,399.70 491,850.28
<br /> Check 08/26/2016 3841 AV Design 377,376,375,374,373,372,371,370,369,368 X -SPLIT- -10,383.33 481,466.95
<br /> Check 08/26/2016 3842 City of Buffalo X Buffalo -534.36 480,932.59
<br /> Deposit 08/29/2016 Charter Communications-Pe... Deposit X PEG Fees 31,409.20 512,341.79
<br /> Deposit 08/29/2016 Charter Communications Deposit X Franchise Fee 193,217.27 705,559.06
<br /> Deposit 08/30/2016 City of Big Lake Deposit X Franchise Fee 169.35 705,728.41
<br /> Deposit 08/30/2016 City of Big Lake Deposit X PEG Fees 37.40 705,765.81
<br /> Deposit 08/31/2016 Wells Fargo Bank Deposit X Interest Income 4.33 705,770.14
<br /> Check 09/01/2016 3843 City of Buffalo 0066 X Producer Wage and Health Insure -2.989.76 702,780.38
<br /> Check 09/07/2016 3844 League of Mn Cities Insuranc... 32889 X Insurance -182.00 702,598.38
<br /> Check 09/08/2016 3845 City of Buffalo Per Commission Action 2 Periods X -SPLIT- -89,721.36 612,877.02
<br /> Check 09/08/2016 3846 City of Monticello Return of Franchise Fees Per Commission... X -SPLIT- -37.362.98 575,514.04
<br /> Check 09/08/2016 3847 City of Watertown Return of Franchise Fees Per Commission... X -SPLIT- -21,764.60 553,749.44
<br /> Check 09/08/2016 3848 City of Rockford Franchise Fee Return Per Commission Act... X -SPLIT- -21,542.11 532,207.33
<br /> Check 09/08/2016 3849 City of Maple Lake Franchise Fee Return Per Commission Act... X -SPLIT- -10,877.76 521,329.57
<br /> Check 09/08/2016 3850 City of Elk River Franchise Fee Return Per Commission Act... X -SPLIT- -105,532.87 415,796.70
<br /> Check 09/08/2016 3851 City of Delano Return of Franchise Fees Per Commission... X -SPLIT- -32,242.10 383,554.60
<br /> Check 09/08/2016 3852 City of Dassel Franchise Fee Return to Cities Per Commi... X -SPLIT- -5,857.05 377,697.55
<br /> Check 09/08/2016 3853 City of Cokato Franchise Fee Return Per Commission Act... X -SPLIT- -12,433.40 365,264.15
<br /> Check 09/08/2016 3854 City of Big Lake Return of Franchise Fees Per Commission... X -SPLIT- -47,546.40 317,717.75
<br /> Check 09/092016 3855 League of Minnesota Cities 239312 X Dues and Subscriptions -1,842.00 315,875.75
<br /> Check 09/15/2016 3856 Snyder Electric 94578.1 X Big Lake -339.00 315,536.75
<br /> Check 09/15/2016 3857 City of Buffalo 120 X Producer Wage and Health Insure -4,074.75 311,462.00
<br /> Check 09/152016 3858 AVI Systems 0787 X Equipment Repairs -733.70 310,728.30
<br /> Check 09/15/2016 3859 Kennedy and Graven,Charter... 133093 X Legal Fees -320.00 310,408.30
<br /> Check 09/15/2016 3860 AV Solutions 390,406,382 X -SPLIT- -31,752.15 278,656.15
<br /> Check 09/15/2016 3861 L&L Courier,LLC 62 X Delivery Fee/Charges -45.00 278,611.15
<br /> Check 09/15/2016 3862 Brentec,Inc 059,58,57,60,61 X -SPLIT- -1,166.91 277,444.24
<br /> Deposit 09/27/2016 Maple Lake Deposit X Franchise Fee 184.71 277,628.95
<br /> Deposit 09/27/2016 City of Monticello Deposit X Franchise Fee 9,668.55 287,297.50
<br /> Deposit 09/27/2016 City of Monticello Deposit X PEG Fees 1,908.41 289,205.91
<br /> Check 09/29/2016 3863 City of Buffalo 0165 X Producer Wage and Health Insure -3,025.45 286,180.46
<br /> Deposit 09/30/2016 Wells Fargo Bank Deposit X Interest Income 3.69 286,184.15
<br /> Check 10/07/2016 3864 AV Design 379,80,81,82,83,84,85 X -SPLIT- -11,562.64 274,621.51
<br /> Check 10/07/2016 3865 Beritec,Ltd 2195,96,99,2200 X -SPLIT- -1,057.73 273,563.78
<br /> Check 10/07/2016 3866 L&L Courier,LLC 62 X Delivery Fee/Charges -100.00 273,463.78
<br /> Check 10/07/2016 3867 Electronic Center 999,343 X -SPLIT- -875.90 272,587.88
<br /> Check 10/07/2016 3868 Kennedy and Graven,Charter... 133446 X Legal Fees -320.00 272,267.88
<br /> Check 10/122016 3869 City of Buffalo 0222 X Producer Wage and Health Insure -2,936.59 269,331.29
<br /> Check 10/132016 3870 Buffalo Storage,LLC October Rent X Rent -390.00 268,941.29
<br /> Check 10/20/2016 3871 Buffalo Storage,LLC November Rent G709,H29,103,104.Q1 X Rent -390.00 268,551.29
<br /> Deposit 10/31/2016 Wells Fargo Bank Deposit X Other Income 2.12 268,553.41
<br /> Check 11/02/2016 3872 City of Buffalo 0279 Producer Wage and Health Insura -3,957.56 264,595.85
<br /> Check 11/02/2016 3873 Leightronix,Inc. 2016000811 Equipment All Cities -418.64 264,177.21
<br /> Check 11/032016 3874 Charter Communications 8352 30 505 0135656 cable service -1,001.64 263,175.57
<br /> Check 11/03/2016 3875 League of Mn Cities Insuranc... 54613,54614 -SPLIT- -3,665.00 259,510.57
<br /> Check 11/072016 3876 League of Mn Cities Insuranc... 33230 Producer Expenses -9.00 259,501.57
<br /> Check 11/072016 3877 Kennedy and Graven,Charter... 133922 Legal Fees -1,160.00 258,341.57
<br /> Check 11/28/2016 3878 Buffalo Storage,LLC December G709,H29,103,104,01 Rent -390.00 257,951.57
<br /> Total Wells Fargo Bank Minnesota,NA -71,588.16 257,951.57
<br /> Total Checking/Savings -71,588.16 257,951.57
<br /> Accounts Receivable 0.00
<br /> Accounts Receivable 0.00
<br /> Total Accounts Receivable 0.00
<br /> Total Accounts Receivable 0.00
<br /> Other Current Assets 0.00
<br /> Undeposited Funds 0.00
<br /> Total Undeposited Funds 0.00
<br /> Total Other Current Assets 0.00
<br /> Total Current Assets -71,588.16 257,951.57
<br /> Fixed Assets 0.00
<br /> Total Fixed Assets 0.00
<br /> Other Assets 0.00
<br /> Total Other Assets 0.00
<br /> TOTAL ASSETS -71,588.16 257,951.57
<br /> LIABILITIES&EQUITY 329,539.73
<br /> Liabilities -312.00
<br /> Current Liabilities -312.00
<br /> Accounts Payable 0.00
<br /> Accounts Payable 0.00
<br /> Equipment Storage 0.00
<br /> Total Equipment Storage 0.00
<br /> Accounts Payable-Other 0.00
<br /> Total Accounts Payable-Other 0.00
<br /> Total Accounts Payable 0.00
<br /> Total Accounts Payable 0.00
<br /> Credit Cards 0.00
<br /> Total Credit Cards 0.00
<br /> Other Current Liabilities -312.00
<br /> Payroll Liabilities -312.00
<br /> Total Payroll Liabilities -312.00
<br /> Total Other Current Liabilities -312.00
<br /> Total Current Liabilities -312.00
<br /> Long Term Liabilities 0.00
<br /> Total Long Term Liabilities 0.00
<br /> Total Liabilities -312.00
<br /> Equity 329,851.73
<br /> Opening Bal Equity 227,531.07
<br /> Total Opening Bal Equity 227,531.07
<br /> Page 2
<br />
|