| Crane Lake Water & Sanitary District BALANCE SHEET as of 4/30/09 | |||||||||
| ASSETS | |||||||||
| Current Assets | |||||||||
| Checking/Savings | |||||||||
| 100-Orr Bank | |||||||||
| Administrative Fund | 6,807.99 | ||||||||
| 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 | 16,857.51 | ||||||||
| Total GC Sewer Operating Fund | 16,857.51 | ||||||||
| Total 100-Orr Bank | 24,665.50 | ||||||||
| 104-Savings-AB-S.A.R. | 50,476.01 | ||||||||
| 105-Savings AB-C.R. | 25,531.79 | ||||||||
| Total Checking/Savings | 100,673.30 | ||||||||
| Other Current Assets | |||||||||
| 115-AR/RVS Summary | 3,531.20 | ||||||||
| Total Other Current Assets | 3,531.20 | ||||||||
| Total Current Assets | 104,204.50 | ||||||||
| 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 | 10,084.67 | ||||||||
| 156-Accum. Depreciate | -171,650.91 | ||||||||
| Total Fixed Assets | 3,177,158.73 | ||||||||
| TOTAL ASSETS | 3,281,363.23 | ||||||||
| LIABILITIES & EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts Payable | |||||||||
| 201-Accounts Payable | 14,321.31 | ||||||||
| Total Accounts Payable | 14,321.31 | ||||||||
| Other Current Liabilities | |||||||||
| 211-Accrued Interest | 55,946.32 | ||||||||
| Payroll Liabilities | |||||||||
| FIT & FICA Payable | 2,918.20 | ||||||||
| FUTA Payable | 359.32 | ||||||||
| SIT Payable | 549.00 | ||||||||
| Payroll Liabilities - Other | -2,184.06 | ||||||||
| Total Payroll Liabilities | 1,642.46 | ||||||||
| Total Other Current Liabilities | 57,588.78 | ||||||||
| Total Current Liabilities | 71,910.09 | ||||||||
| Long Term Liabilities | |||||||||
| 222-Rural Development Loan | 1,330,000.00 | ||||||||
| Total Long Term Liabilities | 1,330,000.00 | ||||||||
| Total Liabilities | 1,401,910.09 | ||||||||
| Equity | |||||||||
| 255-Contributed Capital | 169,294.00 | ||||||||
| 256-Retained Earnings | 1,697,247.74 | ||||||||
| Net Income | 12,911.40 | ||||||||
| Total Equity | 1,879,453.14 | ||||||||
| TOTAL LIABILITIES & EQUITY | 3,281,363.23 | ||||||||