| Crane Lake Water & Sanitary District BALANCE SHEET as of May 31, 2009 | ||||||||||
| ASSETS | ||||||||||
| Current Assets | ||||||||||
| Checking/Savings | ||||||||||
| 100-Orr Bank | ||||||||||
| Administrative Fund | -500.61 | |||||||||
| 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 | 22,000.67 | |||||||||
| Total GC Sewer Operating Fund | 22,000.67 | |||||||||
| Total 100-Orr Bank | 22,500.06 | |||||||||
| 104-Savings-AB-S.A.R. | 50,476.01 | |||||||||
| 105-Savings AB-C.R. | 23,712.12 | |||||||||
| Total Checking/Savings | 96,688.19 | |||||||||
| Other Current Assets | ||||||||||
| 115-AR/RVS Summary | 3,587.60 | |||||||||
| Total Other Current Assets | 3,587.60 | |||||||||
| Total Current Assets | 100,275.79 | |||||||||
| 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 | 3,277,434.52 | |||||||||
| LIABILITIES & EQUITY | ||||||||||
| Liabilities | ||||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | ||||||||||
| 201-Accounts Payable | 6,930.41 | |||||||||
| Total Accounts Payable | 6,930.41 | |||||||||
| Other Current Liabilities | ||||||||||
| 211-Accrued Interest | 55,946.32 | |||||||||
| Payroll Liabilities | ||||||||||
| FIT & FICA Payable | 3,609.18 | |||||||||
| FUTA Payable | 376.85 | |||||||||
| SIT Payable | 695.00 | |||||||||
| Payroll Liabilities - Other | -2,180.55 | |||||||||
| Total Payroll Liabilities | 2,500.48 | |||||||||
| Total Other Current Liabilities | 58,446.80 | |||||||||
| Total Current Liabilities | 65,377.21 | |||||||||
| Long Term Liabilities | ||||||||||
| 222-Rural Development Loan | 1,330,000.00 | |||||||||
| Total Long Term Liabilities | 1,330,000.00 | |||||||||
| Total Liabilities | 1,395,377.21 | |||||||||
| Equity | ||||||||||
| 255-Contributed Capital | 169,294.00 | |||||||||
| 256-Retained Earnings | 1,697,247.74 | |||||||||
| Net Income | 15,515.57 | |||||||||
| Total Equity | 1,882,057.31 | |||||||||
| TOTAL LIABILITIES & EQUITY | 3,277,434.52 | |||||||||