| Crane Lake Water & Sanitary District BALANCE SHEET as of April 30, 2011 | |||||||||
| ASSETS | |||||||||
| Current Assets | |||||||||
| Checking/Savings | |||||||||
| 100-Orr Bank | |||||||||
| Administrative Fund | -18,486.81 | ||||||||
| Debt Service Fund | |||||||||
| Special Assessment Revenue Fund | 1,443.60 | ||||||||
| Total Debt Service Fund | 1,443.60 | ||||||||
| Eastern Service Area Fund | 66,595.69 | ||||||||
| GC Capital Reserve Fund | |||||||||
| Operating Reserve Fund | 6,694.13 | ||||||||
| Total GC Capital Reserve Fund | 6,694.13 | ||||||||
| GC Sewer Operating Fund | |||||||||
| Base Volume Charge Fund | 25,386.93 | ||||||||
| Total GC Sewer Operating Fund | 25,386.93 | ||||||||
| Total 100-Orr Bank | 81,633.54 | ||||||||
| 104-Savings-AB-S.A.R. | 89,598.45 | ||||||||
| 105-Savings AB-C.R. | 1,689.39 | ||||||||
| Total Checking/Savings | 172,921.38 | ||||||||
| Other Current Assets | |||||||||
| 115-AR/RVS Summary | 4,151.03 | ||||||||
| Total Other Current Assets | 4,151.03 | ||||||||
| Total Current Assets | 177,072.41 | ||||||||
| Fixed Assets | |||||||||
| 140-Land & Land Improvements | 177,560.63 | ||||||||
| 142-Infrastructure | 2,472,640.74 | ||||||||
| 144-Building & Improvements | 682,658.00 | ||||||||
| 150-Office Equipment | 5,865.60 | ||||||||
| 155-Equipment | 40,297.38 | ||||||||
| 156-Accum. Depreciate | -339,881.56 | ||||||||
| Total Fixed Assets | 3,039,140.79 | ||||||||
| TOTAL ASSETS | 3,216,213.20 | ||||||||
| LIABILITIES & EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts Payable | |||||||||
| 201-Accounts Payable | 17,726.45 | ||||||||
| Total Accounts Payable | 17,726.45 | ||||||||
| Other Current Liabilities | |||||||||
| 211-Accrued Interest | 109,574.72 | ||||||||
| Payroll Liabilities | |||||||||
| FIT & FICA Payable | 424.31 | ||||||||
| SIT Payable | 182.00 | ||||||||
| Total Payroll Liabilities | 606.31 | ||||||||
| Total Other Current Liabilities | 110,181.03 | ||||||||
| Total Current Liabilities | 127,907.48 | ||||||||
| Long Term Liabilities | |||||||||
| 222-Rural Development Loan | 1,330,000.00 | ||||||||
| Total Long Term Liabilities | 1,330,000.00 | ||||||||
| Total Liabilities | 1,457,907.48 | ||||||||
| Equity | |||||||||
| 255-Contributed Capital | 169,294.00 | ||||||||
| 256-Retained Earnings | 1,621,472.84 | ||||||||
| Net Income | -32,461.12 | ||||||||
| Total Equity | 1,758,305.72 | ||||||||
| TOTAL LIABILITIES & EQUITY | 3,216,213.20 | ||||||||