| Crane Lake Water & Sanitary District BALANCE SHEET as of April 30, 2011 |
|
|
|
| ASSETS |
|
|
|
|
Current Assets |
|
|
|
Checking/Savings |
|
|
|
100-Orr Bank |
|
|
|
Administrative Fund |
-18,486.81 |
|
|
Debt Service Fund |
|
|
|
Special Assessment Revenue Fund |
1,443.60 |
|
|
Total Debt Service Fund |
1,443.60 |
|
|
Eastern Service Area Fund |
66,595.69 |
|
|
GC Capital Reserve Fund |
|
|
|
Operating Reserve Fund |
6,694.13 |
|
|
Total GC Capital Reserve Fund |
6,694.13 |
|
|
GC Sewer Operating Fund |
|
|
|
Base Volume Charge Fund |
25,386.93 |
|
|
Total GC Sewer Operating Fund |
25,386.93 |
|
|
Total 100-Orr Bank |
81,633.54 |
|
|
104-Savings-AB-S.A.R. |
89,598.45 |
|
|
105-Savings AB-C.R. |
1,689.39 |
|
|
Total Checking/Savings |
172,921.38 |
|
|
Other Current Assets |
|
|
|
115-AR/RVS Summary |
4,151.03 |
|
|
Total Other Current Assets |
4,151.03 |
|
|
Total Current Assets |
177,072.41 |
|
|
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 |
|
3,216,213.20 |
|
| LIABILITIES & EQUITY |
|
|
|
Liabilities |
|
|
|
|
Current Liabilities |
|
|
|
Accounts Payable |
|
|
|
201-Accounts Payable |
17,726.45 |
|
|
Total Accounts Payable |
17,726.45 |
|
|
Other Current Liabilities |
|
|
|
211-Accrued Interest |
109,574.72 |
|
|
Payroll Liabilities |
|
|
|
FIT & FICA Payable |
424.31 |
|
|
SIT Payable |
182.00 |
|
|
Total Payroll Liabilities |
606.31 |
|
|
Total Other Current Liabilities |
110,181.03 |
|
|
Total Current Liabilities |
127,907.48 |
|
|
Long Term Liabilities |
|
|
|
222-Rural Development Loan |
1,330,000.00 |
|
|
Total Long Term Liabilities |
1,330,000.00 |
|
|
Total Liabilities |
1,457,907.48 |
|
|
Equity |
|
|
|
|
255-Contributed Capital |
169,294.00 |
|
|
256-Retained Earnings |
1,621,472.84 |
|
|
Net Income |
-32,461.12 |
|
|
Total Equity |
|
1,758,305.72 |
|
| TOTAL LIABILITIES & EQUITY |
3,216,213.20 |
|
|
|
|
