EX-99 2 exh1_4q04.htm HORIZON BALANCE SHEET 4Q04 Horizon Balance Sheet 4q04, 70-9959, Exhibit 1

Exhibit 1

HORIZON ENERGY DEVELOPMENT, INC.
BALANCE SHEET

(Unaudited)

  At September 30, 2004
ASSETS        
Property Plant & Equipment  
   Property Plant & Equipment   $ 408,778,216  
   Accumulated D, D & A    (180,872,765 )

Net Property, Plant & Equipment    227,905,451  

Current Assets:  
   Cash and Temporary Cash Investments    28,357,165  
   Notes Receivable-Intercompany    300,000  
   Receivables - Net    6,408,400  
   Accounts Receivable-Intercompany    57,129  
   Unbilled Utility Revenue    0  
   Materials/Supplies - Average Cost    4,078,788  
   Prepayments    722,165  

Current Assets    39,923,647  

Other Assets    289,432  

Total Assets   $ 268,118,530  

CAPITALIZATION & LIABILITIES  
Capitalization:  
   Capital Stock of Subsidiaries   $ 4,750  
 Paid in Capital    38,245,591  
   Earnings Reinvested in Business    (17,227,505 )
   Accumulated Other Comprehensive Income    35,811,520  

Total Common Stock Equity    56,834,356  
   Long-Term Debt Net of Current Portion    4,926,691  
   Notes Payable - Intercompany - Long Term    89,770,000  

Total Capitalization    151,531,047  

Minority Interest in Foreign Subsidiaries    37,048,312  

Liabilities:  
   Notes Payable - Intercompany    34,700,000  
   Long Term Debt Due Current    4,926,691  
   Accounts Payable - Other    13,186,489  
   Accounts Payable - Intercompany    3,565,174  
   Other Accruals & Current Liabilities    2,539,111  

Total Current Liabilities    58,917,465  

Deferred Credits:  
   Accumulated Deferred Income Tax    17,525,983  
   Other Deferred Credit    3,095,723  

Total Deferred Credits    20,621,706  

Total Capitalization & Liabilities   $ 268,118,530