| Crane Lake Water & Sanitary District BALANCE SHEET as of January 31, 2010 | ||||||||||
| ASSETS | ||||||||||
| Current Assets | ||||||||||
| Checking/Savings | ||||||||||
| 100-Orr Bank | ||||||||||
| Administrative Fund | 5,181.15 | |||||||||
| Debt Service Fund | ||||||||||
| Special Assessment Revenue Fund | 874.17 | |||||||||
| Total Debt Service Fund | 874.17 | |||||||||
| 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 | 33,320.97 | |||||||||
| Total GC Sewer Operating Fund | 33,320.97 | |||||||||
| 100-Orr Bank - Other | -50.00 | |||||||||
| Total 100-Orr Bank | 40,326.29 | |||||||||
| 104-Savings-AB-S.A.R. | 76,164.31 | |||||||||
| 105-Savings AB-C.R. | 24,075.25 | |||||||||
| Total Checking/Savings | 140,565.85 | |||||||||
| Other Current Assets | ||||||||||
| 115-AR/RVS Summary | 3,794.46 | |||||||||
| Total Other Current Assets | 3,794.46 | |||||||||
| Total Current Assets | 144,360.31 | |||||||||
| 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 | 3,237,522.86 | |||||||||
| LIABILITIES & EQUITY | ||||||||||
| Liabilities | ||||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | ||||||||||
| 201-Accounts Payable | 6,606.54 | |||||||||
| Total Accounts Payable | 6,606.54 | |||||||||
| Other Current Liabilities | ||||||||||
| 211-Accrued Interest | 54,712.22 | |||||||||
| Payroll Liabilities | ||||||||||
| FIT & FICA Payable | 510.44 | |||||||||
| SIT Payable | 193.00 | |||||||||
| Total Payroll Liabilities | 703.44 | |||||||||
| Total Other Current Liabilities | 55,415.66 | |||||||||
| Total Current Liabilities | 62,022.20 | |||||||||
| Long Term Liabilities | ||||||||||
| 222-Rural Development Loan | 1,330,000.00 | |||||||||
| Total Long Term Liabilities | 1,330,000.00 | |||||||||
| Total Liabilities | 1,392,022.20 | |||||||||
| Equity | ||||||||||
| 255-Contributed Capital | 169,294.00 | |||||||||
| 256-Retained Earnings | 1,675,873.79 | |||||||||
| Net Income | 332.87 | |||||||||
| Total Equity | 1,845,500.66 | |||||||||
| TOTAL LIABILITIES & EQUITY | 3,237,522.86 | |||||||||