| Crane Lake Water & Sanitary District BALANCE SHEET as of Sept 30,2009 |
|
|
|
|
| ASSETS |
|
|
|
|
Current Assets |
|
|
|
Checking/Savings |
|
|
|
100-Orr Bank |
|
|
|
Administrative Fund |
-393.93 |
|
|
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 |
28,474.16 |
|
|
Total GC Sewer Operating Fund |
28,474.16 |
|
|
Total 100-Orr Bank |
29,080.23 |
|
|
104-Savings-AB-S.A.R. |
62,165.77 |
|
|
105-Savings AB-C.R. |
23,954.49 |
|
|
Total Checking/Savings |
115,200.49 |
|
|
Other Current Assets |
|
|
|
115-AR/RVS Summary |
6,228.40 |
|
|
Total Other Current Assets |
6,228.40 |
|
|
Total Current Assets |
121,428.89 |
|
|
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 |
|
3,214,591.44 |
|
| LIABILITIES & EQUITY |
|
|
|
Liabilities |
|
|
|
|
Current Liabilities |
|
|
|
Accounts Payable |
|
|
|
201-Accounts Payable |
13,264.25 |
|
|
Total Accounts Payable |
13,264.25 |
|
|
Other Current Liabilities |
|
|
|
211-Accrued Interest |
54,712.22 |
|
|
Payroll Liabilities |
|
|
|
FUTA Payable |
128.10 |
|
|
SIT Payable |
99.00 |
|
|
SUTA Payable |
18.40 |
|
|
Total Payroll Liabilities |
245.50 |
|
|
Total Other Current Liabilities |
54,957.72 |
|
|
Total Current Liabilities |
68,221.97 |
|
|
Long Term Liabilities |
|
|
|
222-Rural Development Loan |
1,330,000.00 |
|
|
Total Long Term Liabilities |
1,330,000.00 |
|
|
Total Liabilities |
1,398,221.97 |
|
|
Equity |
|
|
|
|
255-Contributed Capital |
169,294.00 |
|
|
256-Retained Earnings |
1,615,165.43 |
|
|
Net Income |
31,910.04 |
|
|
Total Equity |
|
1,816,369.47 |
|
| TOTAL LIABILITIES & EQUITY |
3,214,591.44 |
|
|
|
|
