| Crane Lake Water & Sanitary District Balance Sheet as of May 31, 2008 | ||||||||||
| ASSETS | ||||||||||
| Current Assets | ||||||||||
| Checking/Savings | ||||||||||
| 100-Orr Bank | ||||||||||
| Administrative Fund | 44,746.65 | |||||||||
| 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 | 18,749.87 | |||||||||
| Service Connection Fund | 14,050.00 | |||||||||
| Total GC Sewer Operating Fund | 32,799.87 | |||||||||
| ISTS Fund | 2,772.00 | |||||||||
| Total 100-Orr Bank | 106,568.52 | |||||||||
| 103-CD 0001-AB | 13,117.96 | |||||||||
| 104-Savings-AB | 4,438.79 | |||||||||
| Total Checking/Savings | 124,125.27 | |||||||||
| Other Current Assets | ||||||||||
| 115-AR/RVS Summary | 8,123.88 | |||||||||
| Total Other Current Assets | 8,123.88 | |||||||||
| Total Current Assets | 132,249.15 | |||||||||
| 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 | 3,475,484.12 | |||||||||
| LIABILITIES & EQUITY | ||||||||||
| Liabilities | ||||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | ||||||||||
| 201-Accounts Payable | 49,680.94 | |||||||||
| Total Accounts Payable | 49,680.94 | |||||||||
| Other Current Liabilities | ||||||||||
| Payroll Liabilities | 2,519.55 | |||||||||
| Total Other Current Liabilities | 2,519.55 | |||||||||
| Total Current Liabilities | 52,200.49 | |||||||||
| Long Term Liabilities | ||||||||||
| 222-Rural Development Loan | 1,297,250.00 | |||||||||
| Total Long Term Liabilities | 1,297,250.00 | |||||||||
| Total Liabilities | 1,349,450.49 | |||||||||
| Equity | ||||||||||
| 255-Contributed Capital | 169,294.00 | |||||||||
| 256-Retained Earnings | 1,996,777.06 | |||||||||
| Net Income | -40,037.43 | |||||||||
| Total Equity | 2,126,033.63 | |||||||||
| TOTAL LIABILITIES & EQUITY | 3,475,484.12 | |||||||||