| Crane Lake Water &
Sanitary District BALANCE SHEET as of
4/30/19 | |
| ASSETS | | Current Assets | | Checking/Savings | | 100-Orr Bank | | Administrative Fund | 69,443.20 | | Eastern Service Area Fund | | Legacy Grant Fund-Kicker Blvd | 59,341.74 | | Total Eastern Service
Area Fund | 59,341.74 | | GC Capital Reserve Fund | | WIF System Replacement Fund | 2,996.54 | | Total GC Capital Reserve
Fund | 2,996.54 | | GC Sewer Operating Fund | | Base Volume Charge Fund | 37,368.72 | | Total GC Sewer Operating
Fund | 37,368.72 | | Total 100-Orr Bank | 169,150.20 | | 104-Savings-AB-S.A.R. | 79,670.15 | | 105-Savings AB-C.R. | 110,825.52 | | 107-SavingsAB-Debt
Service | 125,413.96 | | Total Checking/Savings | 485,059.83 | | Accounts Receivable | | 111-Accounts Receivable | 61,737.25 | | Total Accounts Receivable | 61,737.25 | | Other Current Assets | | 115-AR/RVS Summary | -460.56 | | Total Other Current
Assets | -460.56 | | Total Current Assets | 546,336.52 | | Fixed Assets | | 140-Land & Land
Improvements | 178,236.98 | | 142-Infrastructure | 2,790,272.01 | | 144-Building &
Improvements | 714,683.00 | | 150-Office Equipment | 10,180.49 | | 155-Equipment | 347,245.66 | | 156-Accum. Depreciate | -1,010,803.76 | | 160-Construction In
Progress | 1,138,856.38 | | Total Fixed Assets | 4,168,670.76 | | TOTAL
ASSETS | 4,715,007.28 | | LIABILITIES
& EQUITY | | Liabilities | | Current Liabilities | | Accounts Payable | | 201-Accounts Payable | 9,934.36 | | Total Accounts Payable | 9,934.36 | | Other Current Liabilities | | 211-Accrued Interest | 32,601.35 | | 231-Note Payable | 56,974.55 | | Payroll Liabilities | | FIT & FICA Payable | 956.92 | | SIT Payable | 555.00 | | Total Payroll Liabilities | 1,511.92 | | Total Other Current
Liabilities | 91,087.82 | | Total Current Liabilities | 101,022.18 | | Long Term Liabilities | | 222-Rural Development
Loan | 1,294,140.19 | | Total Long Term
Liabilities | 1,294,140.19 | | Total Liabilities | 1,395,162.37 | | Equity | | 255-Contributed Capital | 2,916,568.36 | | 256-Retained Earnings | 282,609.24 | | Net Income | 120,667.31 | | Total Equity | 3,319,844.91 | | TOTAL
LIABILITIES & EQUITY | 4,715,007.28 |
|