| Crane Lake Water & Sanitary District BALANCE SHEET as of Jan 31. 2008 | 03/04/2008 | |||||||||
| ASSETS | ||||||||||
| Current Assets | ||||||||||
| Checking/Savings | ||||||||||
| 100-Orr Bank | ||||||||||
| Administrative Fund | 52,199.67 | |||||||||
| Debt Service Fund | ||||||||||
| Special Assessment Revenue Fund | 13,436.81 | |||||||||
| Total Debt Service Fund | 13,436.81 | |||||||||
| GC Capital Reserve Fund | ||||||||||
| Hookup Fee Fund | 14,300.00 | |||||||||
| Operating Reserve Fund | 11,950.00 | |||||||||
| Total GC Capital Reserve Fund | 26,250.00 | |||||||||
| GC Sewer Operating Fund | ||||||||||
| Base Volume Charge Fund | 11,256.85 | |||||||||
| Service Connection Fund | 13,700.00 | |||||||||
| Total GC Sewer Operating Fund | 24,956.85 | |||||||||
| Insurance Claim Fund | 15,411.65 | |||||||||
| ISTS Fund | 2,772.00 | |||||||||
| Total 100-Orr Bank | 135,026.98 | |||||||||
| Total Checking/Savings | 135,026.98 | |||||||||
| Other Current Assets | ||||||||||
| 115-AR/RVS Summary | 7,131.07 | |||||||||
| Total Other Current Assets | 7,131.07 | |||||||||
| Total Current Assets | 142,158.05 | |||||||||
| Fixed Assets | ||||||||||
| 140-Land | 15,024.00 | |||||||||
| 150-Office Equipment | 5,865.60 | |||||||||
| 151-Accumulated Depr. Off.Equip | -2,968.00 | |||||||||
| 155-Equipment | 8,265.00 | |||||||||
| 156-Accum. Depreciate Equip | -787.14 | |||||||||
| 160-Construction In Progress | 3,317,835.51 | |||||||||
| Total Fixed Assets | 3,343,234.97 | |||||||||
| TOTAL ASSETS | 3,485,393.02 | |||||||||
| LIABILITIES & EQUITY | ||||||||||
| Liabilities | ||||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | ||||||||||
| 201-Accounts Payable | 57,395.33 | |||||||||
| Total Accounts Payable | 57,395.33 | |||||||||
| Other Current Liabilities | ||||||||||
| Payroll Liabilities | 866.31 | |||||||||
| Total Other Current Liabilities | 866.31 | |||||||||
| Total Current Liabilities | 58,261.64 | |||||||||
| Long Term Liabilities | ||||||||||
| 222-Rural Development Loan | 1,297,250.00 | |||||||||
| Total Long Term Liabilities | 1,297,250.00 | |||||||||
| Total Liabilities | 1,355,511.64 | |||||||||
| Equity | ||||||||||
| 255-Contributed Capital | 169,294.00 | |||||||||
| 256-Retained Earnings | 1,996,777.06 | |||||||||
| Net Income | -36,189.68 | |||||||||
| Total Equity | 2,129,881.38 | |||||||||
| TOTAL LIABILITIES & EQUITY | 3,485,393.02 | |||||||||