| |
|
|
|
|
|
|
|
|
|
|
| |
| |
| |
| |
| |
| |
| Combining Balance
Sheet - Restricted Current Year 07 |
| |
| |
Amount (Dr - Cr) |
| |
Expendable Restricted |
Student Loan |
Unexpended Plant |
Debt Service |
Investment in Plant |
Restricted Total |
Prior Year |
Change |
| |
Restricted |
Amount |
Percent |
| Assets |
|
|
|
| |
Cash and cash equivalents |
$
(423,745) |
$
118,481 |
$
(1,250,557) |
$
10,398,770 |
$ 465 |
$
8,843,414 |
$
7,667,141 |
$
1,176,273 |
15% |
| |
Accounts Receivable, net |
7,400,182 |
- |
2,441,443 |
- |
- |
9,841,625 |
6,253,778 |
3,587,847 |
57% |
| |
Inventories |
- |
- |
- |
- |
- |
- |
- |
- |
0% |
| |
Deposits |
- |
- |
- |
- |
- |
- |
- |
- |
0% |
| |
Prepaid Expenses |
- |
- |
- |
- |
- |
- |
- |
- |
0% |
| |
Total Current Assets |
6,976,437 |
118,481 |
1,190,886 |
10,398,770 |
465 |
18,685,039 |
13,920,919 |
4,764,120 |
34% |
| |
Student Loans Receivable, net |
- |
13,504,270 |
- |
- |
- |
13,504,270 |
12,754,950 |
749,320 |
6% |
| |
Investments |
- |
- |
- |
- |
- |
- |
- |
- |
0% |
| |
Capital assets, net of depreciation |
- |
- |
- |
- |
224,062,347 |
224,062,347 |
221,537,171 |
2,525,176 |
1% |
| |
Other Assets |
- |
- |
- |
- |
978,544 |
978,544 |
- |
978,544 |
0% |
| |
Total Non-Current Assets |
- |
13,504,270 |
- |
- |
224,062,347 |
237,566,617 |
234,292,121 |
3,274,496 |
1% |
| |
Total Assets |
6,976,437 |
13,622,751 |
1,190,886 |
10,398,770 |
224,062,812 |
256,251,656 |
248,213,040 |
8,038,616 |
3% |
| Liabilities |
- |
- |
- |
- |
- |
- |
- |
- |
0% |
| |
Current Portion of L/T Liabilities |
- |
- |
- |
- |
(1,030,000) |
(1,030,000) |
(1,240,290) |
210,290 |
-17% |
| |
Accounts Payable |
(645,667) |
(3,167) |
(610,432) |
(441,500) |
- |
(1,700,766) |
(3,845,208) |
2,144,442 |
-56% |
| |
Other accrued liabilities |
- |
- |
- |
- |
- |
- |
- |
- |
0% |
| |
Deferred revenue |
(3,300,000) |
- |
- |
- |
- |
(3,300,000) |
(2,445,000) |
(855,000) |
35% |
| |
Total Current Liabilities |
(3,945,667) |
(3,167) |
(610,432) |
(441,500) |
(1,030,000) |
(6,030,766) |
(7,530,498) |
1,499,732 |
-20% |
| |
Accrued Health & Liability Claims |
- |
- |
- |
- |
- |
- |
- |
- |
0% |
| |
Notes and Bonds Payable |
- |
- |
- |
- |
(50,101,794) |
(50,101,794) |
(48,158,795) |
(1,942,999) |
4% |
| |
Capital Lease Obligations |
- |
- |
- |
- |
- |
- |
(118,871) |
118,871 |
0% |
| |
Funds Held for Others |
- |
- |
- |
- |
- |
- |
- |
- |
0% |
| |
Total Non-Current Liabilities |
- |
- |
- |
- |
(50,101,794) |
(50,101,794) |
(48,277,666) |
(1,824,128) |
4% |
| |
Total Liabilities |
(3,945,667) |
(3,167) |
(610,432) |
(441,500) |
(51,131,794) |
(56,132,560) |
(55,808,164) |
(324,396) |
1% |
| |
|
- |
- |
- |
- |
- |
- |
- |
- |
0% |
| |
Net (increase) decrease in Net Assets |
(1,228,825) |
(106,180) |
(4,407,713) |
617,109 |
(3,567,152) |
(8,692,761) |
3,582,964 |
(12,275,725) |
-343% |
| |
Net (Assets) Deficit, July 1 |
(1,801,945) |
(13,513,404) |
3,827,260 |
(10,574,379) |
(170,342,409) |
(192,404,877) |
(195,987,839) |
3,582,962 |
-2% |
| |
Prior Period Adjustments |
- |
- |
- |
- |
- |
- |
- |
- |
0% |
| |
Total Net Assets |
$
(3,030,770) |
$ (13,619,584) |
$
(580,453) |
$
(9,957,270) |
$ (173,909,561) |
$ (201,097,638) |
$(192,404,875) |
$
(8,692,763) |
5% |
| |
|
|
|
|
|
|
|
|
|
|
|