| Crane Lake Water & Sanitary District BALANCE SHEET as of April30, 2010 | ||||||||||
| ASSETS | ||||||||||
| Current Assets | ||||||||||
| Checking/Savings | ||||||||||
| 100-Orr Bank | ||||||||||
| Administrative Fund | -3,769.16 | |||||||||
| 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 | 36,983.75 | |||||||||
| Total GC Sewer Operating Fund | 36,983.75 | |||||||||
| Total 100-Orr Bank | 34,214.59 | |||||||||
| 104-Savings-AB-S.A.R. | 81,227.69 | |||||||||
| 105-Savings AB-C.R. | 11,404.00 | |||||||||
| Total Checking/Savings | 126,846.28 | |||||||||
| Other Current Assets | ||||||||||
| 105-Cash On Hand | 60.00 | |||||||||
| 115-AR/RVS Summary | 4,256.22 | |||||||||
| Total Other Current Assets | 4,316.22 | |||||||||
| Total Current Assets | 131,162.50 | |||||||||
| 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 | 22,815.28 | |||||||||
| 156-Accum. Depreciate | -255,647.09 | |||||||||
| Total Fixed Assets | 3,105,893.16 | |||||||||
| TOTAL ASSETS | 3,237,055.66 | |||||||||
| LIABILITIES & EQUITY | ||||||||||
| Liabilities | ||||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | ||||||||||
| 201-Accounts Payable | 13,751.24 | |||||||||
| Total Accounts Payable | 13,751.24 | |||||||||
| Other Current Liabilities | ||||||||||
| 211-Accrued Interest | 54,712.22 | |||||||||
| Payroll Liabilities | ||||||||||
| FIT & FICA Payable | 447.64 | |||||||||
| SIT Payable | 175.00 | |||||||||
| Total Payroll Liabilities | 622.64 | |||||||||
| Total Other Current Liabilities | 55,334.86 | |||||||||
| Total Current Liabilities | 69,086.10 | |||||||||
| Long Term Liabilities | ||||||||||
| 222-Rural Development Loan | 1,330,000.00 | |||||||||
| Total Long Term Liabilities | 1,330,000.00 | |||||||||
| Total Liabilities | 1,399,086.10 | |||||||||
| Equity | ||||||||||
| 255-Contributed Capital | 169,294.00 | |||||||||
| 256-Retained Earnings | 1,675,873.79 | |||||||||
| Net Income | -7,198.23 | |||||||||
| Total Equity | 1,837,969.56 | |||||||||
| TOTAL LIABILITIES & EQUITY | 3,237,055.66 | |||||||||