| CLWSD Balance Sheet as of November 30, 2007 | 12/27/2007 | ||||||||
| Nov 30, 07 | |||||||||
| ASSETS | |||||||||
| Current Assets | |||||||||
| Checking/Savings | |||||||||
| 100-Orr Bank | |||||||||
| Administrative Fund | 30,401.65 | ||||||||
| Debt Service Fund | |||||||||
| Operation Transfer Fund | 12,000.00 | ||||||||
| Special Assessment Revenue Fund | 71,299.63 | ||||||||
| Total Debt Service Fund | 83,299.63 | ||||||||
| 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 | 45,042.60 | ||||||||
| Service Connection Fund | 13,350.00 | ||||||||
| Total GC Sewer Operating Fund | 58,392.60 | ||||||||
| Total 100-Orr Bank | 190,843.88 | ||||||||
| Total Checking/Savings | 190,843.88 | ||||||||
| Other Current Assets | |||||||||
| 115-AR/RVS Summary | 6,183.16 | ||||||||
| Total Other Current Assets | 6,183.16 | ||||||||
| Total Current Assets | 197,027.04 | ||||||||
| 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 | 3,540,262.01 | ||||||||
| LIABILITIES & EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts Payable | |||||||||
| 201-Accounts Payable | 87,671.53 | ||||||||
| Total Accounts Payable | 87,671.53 | ||||||||
| Other Current Liabilities | |||||||||
| Payroll Liabilities | 2,049.43 | ||||||||
| Total Other Current Liabilities | 2,049.43 | ||||||||
| Total Current Liabilities | 89,720.96 | ||||||||
| Long Term Liabilities | |||||||||
| 222-Rural Development Loan | 1,327,250.00 | ||||||||
| Total Long Term Liabilities | 1,327,250.00 | ||||||||
| Total Liabilities | 1,416,970.96 | ||||||||
| Equity | |||||||||
| 255-Contributed Capital | 169,294.00 | ||||||||
| 256-Retained Earnings | 2,030,898.21 | ||||||||
| Net Income | -76,901.16 | ||||||||
| Total Equity | 2,123,291.05 | ||||||||
| TOTAL LIABILITIES & EQUITY | 3,540,262.01 | ||||||||