|
Balance Sheet |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Historical |
|
|
|
|
|
Assets |
|
|
|
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
Current Assets |
|
|
|
|
|
|
|
|
|
Cash |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Marketable Securities |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Accounts Receivable |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Notes Receivable |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Inventory |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Prepayments |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Other Current Assets |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Total Current Assets |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
|
|
|
|
|
|
|
|
Non-Current Assets |
|
|
|
|
|
|
|
|
|
Long-Term Investments |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Amortizable Asset (Net of Amortization) |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
|
|
|
|
|
|
|
|
|
Plant in Service |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Less: Accumulated Depreciation |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Net Plant |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Other |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
|
|
|
|
|
|
|
|
|
Total Non-Current Assets |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
|
|
|
|
|
|
|
|
|
Total Assets |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
|
|
|
|
|
|
|
|
Liabilities and Owners' Equity |
|
|
|
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
|
|
Accounts Payable |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Notes Payable |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Current Portion - Total RUS Debt |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Current Portion - Other Debt |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Other Current Liabilities |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Total Current Liabilities |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
|
|
|
|
|
|
|
|
Long-Term Liabilities |
|
|
|
|
|
|
|
|
|
Existing RUS Debt |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Proposed RUS Debt |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Existing non-RUS Debt |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Total Long-Term Liabilities |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
|
|
|
|
|
|
|
|
|
Total Liabilities |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
|
|
|
|
|
|
|
|
Owner's Equity |
|
|
|
|
|
|
|
|
|
Capital Stock |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Additional Paid-In Capital |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Patronage Capital Credits |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Retained Earnings |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
Total Equity |
$- |
$- |
$- |
$- |
$- |
$- |
$- |
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Owner's Equity |
$- |
$- |
$- |
$- |
$- |
$- |
$- |