| Crane Lake Water & Sanitary District BALANCE SHEET PREV YEAR COMPARISON | ||||||||||||
| As of September 30, 2010 | ||||||||||||
| Sep 30, 10 | Sep 30, 09 | |||||||||||
| ASSETS | ||||||||||||
| Current Assets | ||||||||||||
| Checking/Savings | ||||||||||||
| 100-Orr Bank | ||||||||||||
| Administrative Fund | -4,560.67 | -393.93 | ||||||||||
| Eastern Service Area Fund | 82,469.35 | 0.00 | ||||||||||
| GC Capital Reserve Fund | ||||||||||||
| Operating Reserve Fund | 1,000.00 | 1,000.00 | ||||||||||
| Total GC Capital Reserve Fund | 1,000.00 | 1,000.00 | ||||||||||
| GC Sewer Operating Fund | ||||||||||||
| Base Volume Charge Fund | 39,569.00 | 28,474.16 | ||||||||||
| Total GC Sewer Operating Fund | 39,569.00 | 28,474.16 | ||||||||||
| Total 100-Orr Bank | 118,477.68 | 29,080.23 | ||||||||||
| 104-Savings-AB-S.A.R. | 99,644.87 | 62,165.77 | ||||||||||
| 105-Savings AB-C.R. | 11,456.37 | 23,954.49 | ||||||||||
| Total Checking/Savings | 229,578.92 | 115,200.49 | ||||||||||
| Other Current Assets | ||||||||||||
| 115-AR/RVS Summary | 2,744.57 | 6,228.40 | ||||||||||
| Total Other Current Assets | 2,744.57 | 6,228.40 | ||||||||||
| Total Current Assets | 232,323.49 | 121,428.89 | ||||||||||
| Fixed Assets | ||||||||||||
| 140-Land & Land Improvements | 177,560.63 | 177,560.63 | ||||||||||
| 142-Infrastructure | 2,472,640.74 | 2,472,640.74 | ||||||||||
| 144-Building & Improvements | 682,658.00 | 682,658.00 | ||||||||||
| 150-Office Equipment | 5,865.60 | 5,865.60 | ||||||||||
| 155-Equipment | 22,815.28 | 10,084.67 | ||||||||||
| 156-Accum. Depreciate | -339,881.56 | -255,647.09 | ||||||||||
| Total Fixed Assets | 3,021,658.69 | 3,093,162.55 | ||||||||||
| TOTAL ASSETS | 3,253,982.18 | 3,214,591.44 | ||||||||||
| LIABILITIES & EQUITY | ||||||||||||
| Liabilities | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | ||||||||||||
| 201-Accounts Payable | 15,336.32 | 13,264.25 | ||||||||||
| Total Accounts Payable | 15,336.32 | 13,264.25 | ||||||||||
| Other Current Liabilities | ||||||||||||
| 211-Accrued Interest | 109,574.72 | 54,712.22 | ||||||||||
| Payroll Liabilities | ||||||||||||
| FIT & FICA Payable | 1,604.10 | 0.00 | ||||||||||
| SIT Payable | 378.00 | 99.00 | ||||||||||
| Total Payroll Liabilities | 1,982.10 | 99.00 | ||||||||||
| Total Other Current Liabilities | 111,556.82 | 54,811.22 | ||||||||||
| Total Current Liabilities | 126,893.14 | 68,075.47 | ||||||||||
| Long Term Liabilities | ||||||||||||
| 222-Rural Development Loan | 1,330,000.00 | 1,330,000.00 | ||||||||||
| Total Long Term Liabilities | 1,330,000.00 | 1,330,000.00 | ||||||||||
| Total Liabilities | 1,456,893.14 | 1,398,075.47 | ||||||||||
| Equity | ||||||||||||
| 255-Contributed Capital | 169,294.00 | 169,294.00 | ||||||||||
| 256-Retained Earnings | 1,539,218.29 | 1,615,165.43 | ||||||||||
| Net Income | 88,576.75 | 32,056.54 | ||||||||||
| Total Equity | 1,797,089.04 | 1,816,515.97 | ||||||||||
| TOTAL LIABILITIES & EQUITY | 3,253,982.18 | 3,214,591.44 | ||||||||||