EX-99 2 exh1_1q05.htm HED BALANCE SHEET, 1Q05 Horizon Balance Sheet 1q05, 70-9959, Exhibit 1

Exhibit 1

HORIZON ENERGY DEVELOPMENT, INC.
BALANCE SHEET

(Unaudited)

  At December 31, 2004
ASSETS        
Property Plant & Equipment  
   Property Plant & Equipment   $ 464,271,285  
   Accumulated D, D & A    (208,943,756 )

Net Property, Plant & Equipment    255,327,529  

Current Assets:  
   Cash and Temporary Cash Investments    40,682,317  
   Notes Receivable-Intercompany    0  
   Receivables - Net    8,300,559  
   Accounts Receivable-Intercompany    251,716  
   Unbilled Utility Revenue    0  
   Materials/Supplies - Average Cost    3,638,719  
   Prepayments    173,689  

Current Assets    53,047,000  

Other Assets    401,443  

Total Assets   $ 308,775,972  

CAPITALIZATION & LIABILITIES  
Capitalization:  
   Capital Stock of Subsidiaries   $ 4,750  
 Paid in Capital    38,245,591  
   Earnings Reinvested in Business    (13,057,129 )
   Accumulated Other Comprehensive Income    60,414,795  

Total Common Stock Equity    85,608,007  
   Long-Term Debt Net of Current Portion    4,180,975  
   Notes Payable - Intercompany - Long Term    89,770,000  

Total Capitalization    179,558,982  

Minority Interest in Foreign Subsidiaries    42,902,904  

Liabilities:  
   Notes Payable - Intercompany    37,900,000  
   Long Term Debt Due Current    5,574,633  
   Accounts Payable - Other    14,440,159  
   Accounts Payable - Intercompany    2,301,673  
   Other Accruals & Current Liabilities    1,746,416  

Total Current Liabilities    61,962,881  

Deferred Credits:  
   Accumulated Deferred Income Tax    21,027,373  
   Other Deferred Credit    3,323,832  

Total Deferred Credits    24,351,205  

Total Capitalization & Liabilities   $ 308,775,972