| Crane Lake Water & Sanitary District BALANCE SHEET as of July 31, 2011 | |||||||||
| Jul 31, 11 | |||||||||
| ASSETS | |||||||||
| Current Assets | |||||||||
| Checking/Savings | |||||||||
| 100-Orr Bank | |||||||||
| Administrative Fund | 5,270.00 | ||||||||
| 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 | 24,042.76 | ||||||||
| Total GC Sewer Operating Fund | 24,042.76 | ||||||||
| Total 100-Orr Bank | 32,486.91 | ||||||||
| 104-Savings-AB-S.A.R. | 77,914.16 | ||||||||
| 105-Savings AB-C.R. | 1,691.49 | ||||||||
| Total Checking/Savings | 112,092.56 | ||||||||
| Other Current Assets | |||||||||
| 115-AR/RVS Summary | 5,485.49 | ||||||||
| Total Other Current Assets | 5,485.49 | ||||||||
| Total Current Assets | 117,578.05 | ||||||||
| 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 | 3,156,718.84 | ||||||||
| LIABILITIES & EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts Payable | |||||||||
| 201-Accounts Payable | 76,878.07 | ||||||||
| Total Accounts Payable | 76,878.07 | ||||||||
| Other Current Liabilities | |||||||||
| 211-Accrued Interest | 109,574.72 | ||||||||
| Payroll Liabilities | |||||||||
| FIT & FICA Payable | 600.59 | ||||||||
| SIT Payable | 213.00 | ||||||||
| Total Payroll Liabilities | 813.59 | ||||||||
| Total Other Current Liabilities | 110,388.31 | ||||||||
| Total Current Liabilities | 187,266.38 | ||||||||
| Long Term Liabilities | |||||||||
| 222-Rural Development Loan | 1,330,000.00 | ||||||||
| Total Long Term Liabilities | 1,330,000.00 | ||||||||
| Total Liabilities | 1,517,266.38 | ||||||||
| Equity | |||||||||
| 255-Contributed Capital | 169,294.00 | ||||||||
| 256-Retained Earnings | 1,621,472.84 | ||||||||
| Net Income | -151,314.38 | ||||||||
| Total Equity | 1,639,452.46 | ||||||||
| TOTAL LIABILITIES & EQUITY | 3,156,718.84 | ||||||||