EX-99 2 exh1_2q04.htm HORIZON BALANCE SHEET 2Q04 Exh 1 to Horizon Rule 24 Cert, 2q04

Exhibit 1

HORIZON ENERGY DEVELOPMENT, INC.
BALANCE SHEET
(Unaudited)

  At March 31, 2004
ASSETS    
Property Plant & Equipment 
   Property Plant & Equipment  $ 384,526,024  
   Accumulated D, D & A  (165,743,709 )

Net Property, Plant & Equipment  218,782,315  

Current Assets: 
   Cash and Temporary Cash Investments  40,241,368  
   Notes Receivable-Intercompany  500,000  
   Receivables - Net  7,819,376  
   Accounts Receivable-Intercompany  46,888  
   Unbilled Utility Revenue  3,889,535  
   Materials/Supplies - Average Cost  3,146,837  
   Prepayments  257,629  

Current Assets  55,901,633  

Other Assets  307,343  

Total Assets  $ 274,991,291  

CAPITALIZATION & LIABILITIES 
Capitalization: 
   Capital Stock of Subsidiaries  $            4,750  
 Paid in Capital  38,245,591  
   Earnings Reinvested in Business  (8,616,822 )
   Accumulated Other Comprehensive Income  26,292,765  

Total Common Stock Equity  55,926,284
 
   Long-Term Debt Net of Current Portion  7,030,635  
   Notes Payable - Intercompany - Long Term  89,770,000  

Total Capitalization  152,726,919  

Minority Interest in Foreign Subsidiaries  36,933,263  

Liabilities: 
   Notes Payable - Intercompany  33,300,000  
   Long Term Debt Due Current  4,687,090  
   Accounts Payable - Other  13,996,765  
   Accounts Payable - Intercompany  3,194,763  
   Other Accruals & Current Liabilities  9,956,681  

Total Current Liabilities  65,135,299  

Deferred Credits: 
   Accumulated Deferred Income Tax  17,133,212  
   Other Deferred Credit  3,062,598  

Total Deferred Credits  20,195,810  

Total Capitalization & Liabilities  $ 274,991,291