| Crane Lake Water & Sanitary District BALANCE SHEET as of 8/31/09 | |||||||||
| ASSETS | |||||||||
| Current Assets | |||||||||
| Checking/Savings | |||||||||
| 100-Orr Bank | |||||||||
| Administrative Fund | 5,358.79 | ||||||||
| 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 | 25,997.41 | ||||||||
| Total GC Sewer Operating Fund | 25,997.41 | ||||||||
| Total 100-Orr Bank | 32,356.20 | ||||||||
| 104-Savings-AB-S.A.R. | 61,867.91 | ||||||||
| 105-Savings AB-C.R. | 23,834.34 | ||||||||
| Total Checking/Savings | 118,058.45 | ||||||||
| Other Current Assets | |||||||||
| 115-AR/RVS Summary | 6,201.81 | ||||||||
| Total Other Current Assets | 6,201.81 | ||||||||
| Total Current Assets | 124,260.26 | ||||||||
| 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 | -255,647.09 | ||||||||
| Total Fixed Assets | 3,093,162.55 | ||||||||
| TOTAL ASSETS | 3,217,422.81 | ||||||||
| LIABILITIES & EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts Payable | |||||||||
| 201-Accounts Payable | 14,086.04 | ||||||||
| Total Accounts Payable | 14,086.04 | ||||||||
| Other Current Liabilities | |||||||||
| 211-Accrued Interest | 54,712.22 | ||||||||
| Payroll Liabilities | |||||||||
| FIT & FICA Payable | 952.04 | ||||||||
| FUTA Payable | 128.10 | ||||||||
| SIT Payable | 284.00 | ||||||||
| SUTA Payable | 18.40 | ||||||||
| Total Payroll Liabilities | 1,382.54 | ||||||||
| Total Other Current Liabilities | 56,094.76 | ||||||||
| Total Current Liabilities | 70,180.80 | ||||||||
| Long Term Liabilities | |||||||||
| 222-Rural Development Loan | 1,330,000.00 | ||||||||
| Total Long Term Liabilities | 1,330,000.00 | ||||||||
| Total Liabilities | 1,400,180.80 | ||||||||
| Equity | |||||||||
| 255-Contributed Capital | 169,294.00 | ||||||||
| 256-Retained Earnings | 1,615,165.43 | ||||||||
| Net Income | 32,782.58 | ||||||||
| Total Equity | 1,817,242.01 | ||||||||
| TOTAL LIABILITIES & EQUITY | 3,217,422.81 | ||||||||