| CLWSD - BALANCE SHEET - As of Dec 31, 2007 | 02/09/2008 | |||||||||
| ASSETS | ||||||||||
| Current Assets | ||||||||||
| Checking/Savings | ||||||||||
| 100-Orr Bank | ||||||||||
| Administrative Fund | 52,955.16 | |||||||||
| Debt Service Fund | ||||||||||
| Operation Transfer Fund | 16,000.00 | |||||||||
| Special Assessment Revenue Fund | 81,261.29 | |||||||||
| Total Debt Service Fund | 97,261.29 | |||||||||
| GC Capital Reserve Fund | ||||||||||
| Hookup Fee Fund | 14,300.00 | |||||||||
| Operating Reserve Fund | 11,950.00 | |||||||||
| Total GC Capital Reserve Fund | 26,250.00 | |||||||||
| GC Sewer Operating Fund | ||||||||||
| Base Volume Charge Fund | 10,932.47 | |||||||||
| Service Connection Fund | 13,700.00 | |||||||||
| Total GC Sewer Operating Fund | 24,632.47 | |||||||||
| ISTS Fund | 2,772.00 | |||||||||
| Total 100-Orr Bank | 203,870.92 | |||||||||
| Total Checking/Savings | 203,870.92 | |||||||||
| Other Current Assets | ||||||||||
| 115-AR/RVS Summary | 6,430.87 | |||||||||
| Total Other Current Assets | 6,430.87 | |||||||||
| Total Current Assets | 210,301.79 | |||||||||
| 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 | 3,553,536.76 | |||||||||
| LIABILITIES & EQUITY | ||||||||||
| Liabilities | ||||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | ||||||||||
| 201-Accounts Payable | 57,682.58 | |||||||||
| Total Accounts Payable | 57,682.58 | |||||||||
| Other Current Liabilities | ||||||||||
| Payroll Liabilities | 2,533.12 | |||||||||
| Total Other Current Liabilities | 2,533.12 | |||||||||
| Total Current Liabilities | 60,215.70 | |||||||||
| Long Term Liabilities | ||||||||||
| 222-Rural Development Loan | 1,327,250.00 | |||||||||
| Total Long Term Liabilities | 1,327,250.00 | |||||||||
| Total Liabilities | 1,387,465.70 | |||||||||
| Equity | ||||||||||
| 255-Contributed Capital | 169,294.00 | |||||||||
| 256-Retained Earnings | 2,030,898.21 | |||||||||
| Net Income | -34,121.15 | |||||||||
| Total Equity | 2,166,071.06 | |||||||||
| TOTAL LIABILITIES & EQUITY | 3,553,536.76 | |||||||||