| Crane Lake Water & Sanitary District BALANCE SHEET as of 4/30/09 |
|
|
|
| ASSETS |
|
|
|
|
Current Assets |
|
|
|
Checking/Savings |
|
|
|
100-Orr Bank |
|
|
|
Administrative Fund |
6,807.99 |
|
|
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 |
16,857.51 |
|
|
Total GC Sewer Operating Fund |
16,857.51 |
|
|
Total 100-Orr Bank |
24,665.50 |
|
|
104-Savings-AB-S.A.R. |
50,476.01 |
|
|
105-Savings AB-C.R. |
25,531.79 |
|
|
Total Checking/Savings |
100,673.30 |
|
|
Other Current Assets |
|
|
|
115-AR/RVS Summary |
3,531.20 |
|
|
Total Other Current Assets |
3,531.20 |
|
|
Total Current Assets |
104,204.50 |
|
|
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 |
|
3,281,363.23 |
|
| LIABILITIES & EQUITY |
|
|
|
Liabilities |
|
|
|
|
Current Liabilities |
|
|
|
Accounts Payable |
|
|
|
201-Accounts Payable |
14,321.31 |
|
|
Total Accounts Payable |
14,321.31 |
|
|
Other Current Liabilities |
|
|
|
211-Accrued Interest |
55,946.32 |
|
|
Payroll Liabilities |
|
|
|
FIT & FICA Payable |
2,918.20 |
|
|
FUTA Payable |
359.32 |
|
|
SIT Payable |
549.00 |
|
|
Payroll Liabilities – Other |
-2,184.06 |
|
|
Total Payroll Liabilities |
1,642.46 |
|
|
Total Other Current Liabilities |
57,588.78 |
|
|
Total Current Liabilities |
71,910.09 |
|
|
Long Term Liabilities |
|
|
|
222-Rural Development Loan |
1,330,000.00 |
|
|
Total Long Term Liabilities |
1,330,000.00 |
|
|
Total Liabilities |
1,401,910.09 |
|
|
Equity |
|
|
|
|
255-Contributed Capital |
169,294.00 |
|
|
256-Retained Earnings |
1,697,247.74 |
|
|
Net Income |
12,911.40 |
|
|
Total Equity |
|
1,879,453.14 |
|
| TOTAL LIABILITIES & EQUITY |
3,281,363.23 |
|
|
|
|
