| Crane Lake Water & Sanitary District BALANCE SHEET as of August 31, 2011 | ||||||||||
| ASSETS | ||||||||||
| Current Assets | ||||||||||
| Checking/Savings | ||||||||||
| 100-Orr Bank | ||||||||||
| Administrative Fund | 2,032.91 | |||||||||
| Debt Service Fund | ||||||||||
| Special Assessment Revenue Fund | 1,000.00 | |||||||||
| Total Debt Service Fund | 1,000.00 | |||||||||
| Eastern Service Area Fund | 1,174.15 | |||||||||
| GC Capital Reserve Fund | ||||||||||
| Operating Reserve Fund | 1,000.00 | |||||||||
| Total GC Capital Reserve Fund | 1,000.00 | |||||||||
| GC Sewer Operating Fund | ||||||||||
| Base Volume Charge Fund | 35,560.49 | |||||||||
| Service Connection Fund | 300.00 | |||||||||
| Total GC Sewer Operating Fund | 35,860.49 | |||||||||
| Total 100-Orr Bank | 41,067.55 | |||||||||
| 104-Savings-AB-S.A.R. | 77,914.16 | |||||||||
| 105-Savings AB-C.R. | 1,691.49 | |||||||||
| Total Checking/Savings | 120,673.20 | |||||||||
| Other Current Assets | ||||||||||
| 115-AR/RVS Summary | 3,860.48 | |||||||||
| Total Other Current Assets | 3,860.48 | |||||||||
| Total Current Assets | 124,533.68 | |||||||||
| 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 | 3,163,674.47 | |||||||||
| LIABILITIES & EQUITY | ||||||||||
| Liabilities | ||||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | ||||||||||
| 201-Accounts Payable | 16,934.91 | |||||||||
| Total Accounts Payable | 16,934.91 | |||||||||
| Other Current Liabilities | ||||||||||
| 211-Accrued Interest | 109,574.72 | |||||||||
| Payroll Liabilities | ||||||||||
| FIT & FICA Payable | 1,207.55 | |||||||||
| SIT Payable | 325.00 | |||||||||
| Total Payroll Liabilities | 1,532.55 | |||||||||
| Total Other Current Liabilities | 111,107.27 | |||||||||
| Total Current Liabilities | 128,042.18 | |||||||||
| Long Term Liabilities | ||||||||||
| 222-Rural Development Loan | 1,330,000.00 | |||||||||
| Total Long Term Liabilities | 1,330,000.00 | |||||||||
| Total Liabilities | 1,458,042.18 | |||||||||
| Equity | ||||||||||
| 255-Contributed Capital | 169,294.00 | |||||||||
| 256-Retained Earnings | 1,621,472.84 | |||||||||
| Net Income | -85,134.55 | |||||||||
| Total Equity | 1,705,632.29 | |||||||||
| TOTAL LIABILITIES & EQUITY | 3,163,674.47 | |||||||||