| CLWSD | ||||||
| Balance Sheet | 03/03/2007 | |||||
| As of December 31, 2006 | ||||||
| Dec 31, 06 | ||||||
| ASSETS | ||||||
| Current Assets | ||||||
| Checking/Savings | ||||||
| 100-Orr Bank | ||||||
| Aministrative Fund | 43,396.03 | |||||
| Debt Service Fund | ||||||
| Special Assessment Revenue Fund | 41,262.07 | |||||
| Total Debt Service Fund | 41,262.07 | |||||
| GC Capital Reserve Fund | 14,300.00 | |||||
| GC Sewer Operating Fund | ||||||
| Base Volume Charge Fund | 47,114.70 | |||||
| Service Connection Fund | 13,000.00 | |||||
| Total GC Sewer Operating Fund | 60,114.70 | |||||
| Insurance Claim Fund | 2,641.80 | |||||
| Total 100-Orr Bank | 161,714.60 | |||||
| 102-Border State Bank | 100,456.88 | |||||
| Total Checking/Savings | 262,171.48 | |||||
| Accounts Receivable | ||||||
| 111-Accounts Receivable | 446.25 | |||||
| Total Accounts Receivable | 446.25 | |||||
| Other Current Assets | ||||||
| 115-AR/RVS Summary | 4,174.78 | |||||
| Total Other Current Assets | 4,174.78 | |||||
| Total Current Assets | 266,792.51 | |||||
| Fixed Assets | ||||||
| 140-Land | 15,024.00 | |||||
| 150-Office Equipment | 5,865.60 | |||||
| 151-Accumulated Depr. Off.Equip | -2,582.00 | |||||
| 155-Equipment | 8,265.00 | |||||
| 160-Construction In Progress | 3,312,600.51 | |||||
| Total Fixed Assets | 3,339,173.11 | |||||
| TOTAL ASSETS | 3,605,965.62 | |||||
| LIABILITIES & EQUITY | ||||||
| Liabilities | ||||||
| Current Liabilities | ||||||
| Accounts Payable | ||||||
| 201-Accounts Payable | 14,600.27 | |||||
| Total Accounts Payable | 14,600.27 | |||||
| Other Current Liabilities | ||||||
| 211-Accrued Interest | 68,539.12 | |||||
| Total Other Current Liabilities | 68,539.12 | |||||
| Total Current Liabilities | 83,139.39 | |||||
| Long Term Liabilities | ||||||
| 222-Rural Development Loan | 1,390,000.00 | |||||
| Total Long Term Liabilities | 1,390,000.00 | |||||
| Total Liabilities | 1,473,139.39 | |||||
| Equity | ||||||
| 255-Contributed Capitol | 169,294.00 | |||||
| 256-Retained Earnings | 1,848,818.61 | |||||
| Net Income | 114,713.62 | |||||
| Total Equity | 2,132,826.23 | |||||
| TOTAL LIABILITIES & EQUITY | 3,605,965.62 | |||||