| CLWSD | ||||||
| Balance Sheet | 09/05/2007 | |||||
| As of July 31, 2007 | ||||||
| Jul 31, 07 | ||||||
| ASSETS | ||||||
| Current Assets | ||||||
| Checking/Savings | ||||||
| 100-Orr Bank | ||||||
| Administrative Fund | 51,520.74 | |||||
| Debt Service Fund | ||||||
| Operation Transfer Fund | 8,000.00 | |||||
| Special Assessment Revenue Fund | 51,762.40 | |||||
| Total Debt Service Fund | 59,762.40 | |||||
| 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 | 39,518.04 | |||||
| Service Connection Fund | 13,350.00 | |||||
| Total GC Sewer Operating Fund | 52,868.04 | |||||
| Total 100-Orr Bank | 182,901.18 | |||||
| 102-Border State Bank | 8,022.38 | |||||
| Total Checking/Savings | 190,923.56 | |||||
| Other Current Assets | ||||||
| 115-AR/RVS Summary | 3,978.12 | |||||
| Total Other Current Assets | 3,978.12 | |||||
| Total Current Assets | 194,901.68 | |||||
| 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 | 3,317,697.51 | |||||
| Total Fixed Assets | 3,343,096.97 | |||||
| TOTAL ASSETS | 3,537,998.65 | |||||
| LIABILITIES & EQUITY | ||||||
| Liabilities | ||||||
| Current Liabilities | ||||||
| Accounts Payable | ||||||
| 201-Accounts Payable | 96,681.61 | |||||
| Total Accounts Payable | 96,681.61 | |||||
| Total Current Liabilities | 96,681.61 | |||||
| Long Term Liabilities | ||||||
| 222-Rural Development Loan | 1,327,250.00 | |||||
| Total Long Term Liabilities | 1,327,250.00 | |||||
| Total Liabilities | 1,423,931.61 | |||||
| Equity | ||||||
| 255-Contributed Capitol | 169,294.00 | |||||
| 256-Retained Earnings | 2,030,898.21 | |||||
| Net Income | -86,125.17 | |||||
| Total Equity | 2,114,067.04 | |||||
| TOTAL LIABILITIES & EQUITY | 3,537,998.65 | |||||