§755.EXHIBIT L. Comparative Actual and Projected Balance Sheets, At Proposed Line Charge and Assessment, As Adjusted (Schedule A-12)  


Latest version.
  • Line

    Description

     

    Actual Prior Calendar Year 12/31/

     

    Projected 12/31/

    (A)

    (B)

     

    (C)

     

    (D)

     

     

     

     

     

     

     

     

     

     

     

     

    1

    ASSETS

     

     

     

     

     

     

     

     

     

     

    2

    Current Assets:

     

     

     

     

     

     

     

     

     

     

    3

    Cash, Cash Equivalents

    and Other Cash Investments

     

     

     

     

     

     

     

     

     

     

    4

    Accounts Receivable

     

     

     

     

     

     

     

     

     

     

    5

    Interest Receivable

     

     

     

     

     

     

     

     

     

     

    6

    Prepaid Distribution Expenses

     

     

     

     

     

     

     

     

     

     

    7

    Other

     

     

     

     

     

     

     

     

     

     

    8

    Total Current Assets

     

     

     

     

     

     

     

     

     

     

    9

    Property and Equipment:

     

     

     

     

     

     

     

     

     

     

    10

    Computer Equipment and Software

     

     

     

     

     

     

     

     

     

     

    11

    Furniture and Fixtures

     

     

     

     

     

     

     

     

     

     

    12

    Equipment

     

     

     

     

     

     

     

     

     

     

    13

    Less: Accumulated Depreciation

     

     

     

     

     

     

     

     

     

     

    14

    Property and Equipment, Net

     

     

     

     

     

     

     

     

     

     

    15

    Other

     

     

     

     

     

     

     

     

     

     

    16

    Total Assets

     

     

     

     

     

     

     

     

     

     

    17

    LIABILITIES AND FUND BALANCE

     

     

     

     

     

     

     

     

     

     

    18

    Current Liabilities:

     

     

     

     

     

     

     

     

     

     

    19

    Accounts Payable:

     

     

     

     

     

     

     

     

     

     

    20

    TRS

     

     

     

     

     

     

     

     

     

     

    21

    Other

     

     

     

     

     

     

     

     

     

     

    22

    Total Current Liabilities

     

     

     

     

     

     

     

     

     

     

    23

    Fund Balance:

     

     

     

     

     

     

     

     

     

     

    24

    Beginning Balance

     

     

     

     

     

     

     

     

     

     

    25

    Revenues Over/(Under) Expenses

     

     

     

     

     

     

     

     

     

     

    26

    Ending Balance

     

     

     

     

     

     

     

     

     

     

    27

    Total Liabilities and Fund Balance

     

     

     

     

     

    (Source:  Amended at 36 Ill. Reg. 15058, effective October 1, 2012)