| Crane Lake Water & Sanitary District BALANCE SHEET as of 10/31/09 | |||||||||
| ASSETS | |||||||||
| Current Assets | |||||||||
| Checking/Savings | |||||||||
| 100-Orr Bank | |||||||||
| Administrative Fund | -10,506.04 | ||||||||
| 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 | 30,701.52 | ||||||||
| Total GC Sewer Operating Fund | 30,701.52 | ||||||||
| 100-Orr Bank - Other | -0.79 | ||||||||
| Total 100-Orr Bank | 21,194.69 | ||||||||
| 104-Savings-AB-S.A.R. | 61,898.79 | ||||||||
| 105-Savings AB-C.R. | 23,954.49 | ||||||||
| Total Checking/Savings | 107,047.97 | ||||||||
| Other Current Assets | |||||||||
| 115-AR/RVS Summary | 4,899.88 | ||||||||
| Total Other Current Assets | 4,899.88 | ||||||||
| Total Current Assets | 111,947.85 | ||||||||
| 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 | 3,205,110.40 | ||||||||
| LIABILITIES & EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts Payable | |||||||||
| 201-Accounts Payable | 7,302.43 | ||||||||
| Total Accounts Payable | 7,302.43 | ||||||||
| Other Current Liabilities | |||||||||
| 211-Accrued Interest | 54,712.22 | ||||||||
| Payroll Liabilities | |||||||||
| FIT & FICA Payable | 399.72 | ||||||||
| FUTA Payable | 128.10 | ||||||||
| SIT Payable | 178.00 | ||||||||
| SUTA Payable | 18.40 | ||||||||
| Total Payroll Liabilities | 724.22 | ||||||||
| Total Other Current Liabilities | 55,436.44 | ||||||||
| Total Current Liabilities | 62,738.87 | ||||||||
| Long Term Liabilities | |||||||||
| 222-Rural Development Loan | 1,330,000.00 | ||||||||
| Total Long Term Liabilities | 1,330,000.00 | ||||||||
| Total Liabilities | 1,392,738.87 | ||||||||
| Equity | |||||||||
| 255-Contributed Capital | 169,294.00 | ||||||||
| 256-Retained Earnings | 1,615,165.43 | ||||||||
| Net Income | 27,912.10 | ||||||||
| Total Equity | 1,812,371.53 | ||||||||
| TOTAL LIABILITIES & EQUITY | 3,205,110.40 | ||||||||