| Crane Lake Water & Sanitary District BALANCE SHEET as of 10/31/10 | ||||||||||
| ASSETS | ||||||||||
| Current Assets | ||||||||||
| Checking/Savings | ||||||||||
| 100-Orr Bank | ||||||||||
| Administrative Fund | -11,365.37 | |||||||||
| Eastern Service Area Fund | 80,348.04 | |||||||||
| 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 | 34,116.33 | |||||||||
| Total GC Sewer Operating Fund | 34,116.33 | |||||||||
| Total 100-Orr Bank | 104,099.00 | |||||||||
| 104-Savings-AB-S.A.R. | 103,644.87 | |||||||||
| 105-Savings AB-C.R. | 11,456.37 | |||||||||
| Total Checking/Savings | 219,200.24 | |||||||||
| Other Current Assets | ||||||||||
| 115-AR/RVS Summary | 3,144.60 | |||||||||
| Total Other Current Assets | 3,144.60 | |||||||||
| Total Current Assets | 222,344.84 | |||||||||
| 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 | 26,193.86 | |||||||||
| 156-Accum. Depreciate | -339,881.56 | |||||||||
| Total Fixed Assets | 3,025,037.27 | |||||||||
| TOTAL ASSETS | 3,247,382.11 | |||||||||
| LIABILITIES & EQUITY | ||||||||||
| Liabilities | ||||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | ||||||||||
| 201-Accounts Payable | 24,795.30 | |||||||||
| Total Accounts Payable | 24,795.30 | |||||||||
| Other Current Liabilities | ||||||||||
| 211-Accrued Interest | 109,574.72 | |||||||||
| Payroll Liabilities | ||||||||||
| FIT & FICA Payable | 488.10 | |||||||||
| SIT Payable | 193.00 | |||||||||
| Total Payroll Liabilities | 681.10 | |||||||||
| Total Other Current Liabilities | 110,255.82 | |||||||||
| Total Current Liabilities | 135,051.12 | |||||||||
| Long Term Liabilities | ||||||||||
| 222-Rural Development Loan | 1,330,000.00 | |||||||||
| Total Long Term Liabilities | 1,330,000.00 | |||||||||
| Total Liabilities | 1,465,051.12 | |||||||||
| Equity | ||||||||||
| 255-Contributed Capital | 169,294.00 | |||||||||
| 256-Retained Earnings | 1,539,218.29 | |||||||||
| Net Income | 73,818.70 | |||||||||
| Total Equity | 1,782,330.99 | |||||||||
| TOTAL LIABILITIES & EQUITY | 3,247,382.11 | |||||||||