| Crane Lake Water & Sanitary District BALANCE SHEET as of 7/31/10 | |||||||||
| ASSETS | |||||||||
| Current Assets | |||||||||
| Checking/Savings | |||||||||
| 100-Orr Bank | |||||||||
| Administrative Fund | 1,439.55 | ||||||||
| Eastern Service Area Fund | 99,887.00 | ||||||||
| 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 | 27,010.64 | ||||||||
| Total GC Sewer Operating Fund | 27,010.64 | ||||||||
| Total 100-Orr Bank | 129,337.19 | ||||||||
| 104-Savings-AB-S.A.R. | 99,459.88 | ||||||||
| 105-Savings AB-C.R. | 11,433.82 | ||||||||
| Total Checking/Savings | 240,230.89 | ||||||||
| Other Current Assets | |||||||||
| 115-AR/RVS Summary | 8,161.24 | ||||||||
| Total Other Current Assets | 8,161.24 | ||||||||
| Total Current Assets | 248,392.13 | ||||||||
| 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 | 3,354,285.29 | ||||||||
| LIABILITIES & EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts Payable | |||||||||
| 201-Accounts Payable | 22,028.44 | ||||||||
| Total Accounts Payable | 22,028.44 | ||||||||
| Other Current Liabilities | |||||||||
| 211-Accrued Interest | 54,712.22 | ||||||||
| Payroll Liabilities | |||||||||
| FIT & FICA Payable | 535.30 | ||||||||
| SIT Payable | 187.00 | ||||||||
| Total Payroll Liabilities | 722.30 | ||||||||
| Total Other Current Liabilities | 55,434.52 | ||||||||
| Total Current Liabilities | 77,462.96 | ||||||||
| Long Term Liabilities | |||||||||
| 222-Rural Development Loan | 1,330,000.00 | ||||||||
| Total Long Term Liabilities | 1,330,000.00 | ||||||||
| Total Liabilities | 1,407,462.96 | ||||||||
| Equity | |||||||||
| 255-Contributed Capital | 169,294.00 | ||||||||
| 256-Retained Earnings | 1,675,873.79 | ||||||||
| Net Income | 101,654.54 | ||||||||
| Total Equity | 1,946,822.33 | ||||||||
| TOTAL LIABILITIES & EQUITY | 3,354,285.29 | ||||||||