| CLWSD - Balance Sheet As of 8/ 31/2007 | 10/2/2007 | |||||||||
| ASSETS | ||||||||||
| Current Assets | ||||||||||
| Checking/Savings | ||||||||||
| 100-Orr Bank | ||||||||||
| Administrative Fund | 45,156.84 | |||||||||
| Debt Service Fund | ||||||||||
| Operation Transfer Fund | 8,000.00 | |||||||||
| Special Assessment Revenue Fund | 63,415.25 | |||||||||
| Total Debt Service Fund | 71,415.25 | |||||||||
| GC Capital Reserve Fund | ||||||||||
| Hookup Fee Fund | 14,300.00 | |||||||||
| Operating Reserve Fund | 4,450.00 | |||||||||
| Total GC Capital Reserve Fund | 18,750.00 | |||||||||
| GC Sewer Operating Fund | ||||||||||
| Base Volume Charge Fund | 39,702.20 | |||||||||
| Service Connection Fund | 13,350.00 | |||||||||
| Total GC Sewer Operating Fund | 53,052.20 | |||||||||
| Total 100-Orr Bank | 188,374.29 | |||||||||
| 102-Border State Bank | 7,884.38 | |||||||||
| Total Checking/Savings | 196,258.67 | |||||||||
| Other Current Assets | ||||||||||
| 115-AR/RVS Summary | 5,800.38 | |||||||||
| Total Other Current Assets | 5,800.38 | |||||||||
| Total Current Assets | 202,059.05 | |||||||||
| Fixed Assets | ||||||||||
| 140-Land | 15,024.00 | |||||||||
| 150-Office Equipment | 5,865.60 | |||||||||
| 151-Accumulated Depr. Off.Equip | -2,968.00 | |||||||||
| 155-Equipment | 8,265.00 | |||||||||
| 156-Accum. Depreciate Equip | -787.14 | |||||||||
| 160-Construction In Progress | 3,317,835.51 | |||||||||
| Total Fixed Assets | 3,343,234.97 | |||||||||
| TOTAL ASSETS | 3,545,294.02 | |||||||||
| LIABILITIES & EQUITY | ||||||||||
| Liabilities | ||||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | ||||||||||
| 201-Accounts Payable | 89,247.69 | |||||||||
| Total Accounts Payable | 89,247.69 | |||||||||
| Total Current Liabilities | 89,247.69 | |||||||||
| Long Term Liabilities | ||||||||||
| 222-Rural Development Loan | 1,327,250.00 | |||||||||
| Total Long Term Liabilities | 1,327,250.00 | |||||||||
| Total Liabilities | 1,416,497.69 | |||||||||
| Equity | ||||||||||
| 255-Contributed Capital | 169,294.00 | |||||||||
| 256-Retained Earnings | 2,030,898.21 | |||||||||
| Net Income | -71,395.88 | |||||||||
| Total Equity | 2,128,796.33 | |||||||||
| TOTAL LIABILITIES & EQUITY | 3,545,294.02 | |||||||||