| Crane Lake Water & Sanitary District BALANCE SHEET as of February 28,2011 |
|
|
|
|
|
Feb 28, 11 |
|
| ASSETS |
|
|
|
|
Current Assets |
|
|
|
Checking/Savings |
|
|
|
100-Orr Bank |
|
|
|
Administrative Fund |
-6,490.44 |
|
|
Debt Service Fund |
|
|
|
Special Assessment Revenue Fund |
1,443.60 |
|
|
Total Debt Service Fund |
1,443.60 |
|
|
Eastern Service Area Fund |
77,723.04 |
|
|
GC Capital Reserve Fund |
|
|
|
Operating Reserve Fund |
1,515.97 |
|
|
Total GC Capital Reserve Fund |
1,515.97 |
|
|
GC Sewer Operating Fund |
|
|
|
Base Volume Charge Fund |
30,000.48 |
|
|
Total GC Sewer Operating Fund |
30,000.48 |
|
|
Total 100-Orr Bank |
104,192.65 |
|
|
104-Savings-AB-S.A.R. |
89,488.12 |
|
|
105-Savings AB-C.R. |
1,682.83 |
|
|
Total Checking/Savings |
195,363.60 |
|
|
Other Current Assets |
|
|
|
115-AR/RVS Summary |
7,168.17 |
|
|
Total Other Current Assets |
7,168.17 |
|
|
Total Current Assets |
202,531.77 |
|
|
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 |
34,603.25 |
|
|
156-Accum. Depreciate |
-339,881.56 |
|
|
Total Fixed Assets |
3,033,446.66 |
|
| TOTAL ASSETS |
|
3,235,978.43 |
|
| LIABILITIES & EQUITY |
|
|
|
Liabilities |
|
|
|
|
Current Liabilities |
|
|
|
Accounts Payable |
|
|
|
201-Accounts Payable |
173,384.16 |
|
|
Total Accounts Payable |
173,384.16 |
|
|
Other Current Liabilities |
|
|
|
211-Accrued Interest |
109,574.72 |
|
|
Payroll Liabilities |
|
|
|
FIT & FICA Payable |
971.48 |
|
|
SIT Payable |
261.00 |
|
|
Total Payroll Liabilities |
1,232.48 |
|
|
Total Other Current Liabilities |
110,807.20 |
|
|
Total Current Liabilities |
284,191.36 |
|
|
Long Term Liabilities |
|
|
|
222-Rural Development Loan |
1,330,000.00 |
|
|
Total Long Term Liabilities |
1,330,000.00 |
|
|
Total Liabilities |
1,614,191.36 |
|
|
Equity |
|
|
|
|
255-Contributed Capital |
169,294.00 |
|
|
256-Retained Earnings |
1,621,472.84 |
|
|
Net Income |
-168,979.77 |
|
|
Total Equity |
|
1,621,787.07 |
|
| TOTAL LIABILITIES & EQUITY |
3,235,978.43 |
|
|
|
|
