|
|
|
|
Dec 20 |
Oct – Dec 20 |
YTD Budget |
% of Budget |
|
Income |
|
|
|
|
|
|
|
3433000 · Water Utility Revenues |
|
|
|
|
|
|
|
3433001 · Water Revenue |
7,469.99 |
22,259.41 |
97,000.00 |
22.95% |
|
|
|
3433002 · Water Late Charges |
52.94 |
123.42 |
100.00 |
123.42% |
|
|
|
3433003 · Disconnect Fee |
0.00 |
0.00 |
100.00 |
0.0% |
|
|
|
3433004 · Reconnect Fee |
0.00 |
0.00 |
100.00 |
0.0% |
|
|
|
3433005 · New Water Set Up Fees |
0.00 |
0.00 |
3,500.00 |
0.0% |
|
|
|
3433007 · Water Late Notice Fee |
20.43 |
35.21 |
100.00 |
35.21% |
|
|
|
3433011 · New Account Fee |
0.00 |
120.00 |
60.00 |
200.0% |
|
|
Total 3433000 · Water Utility Revenues |
7,543.36 |
22,538.04 |
100,960.00 |
22.32% |
|
|
3434000 · Solid Waste Revenues |
|
|
|
|
|
|
|
3434001 · Solid Waste Revenue |
1,082.31 |
3,080.11 |
13,000.00 |
23.69% |
|
|
|
3434002 · Solid Waste Late Charges |
15.42 |
35.64 |
100.00 |
35.64% |
|
|
|
3434003 · Special Pick Up Charges |
0.00 |
55.50 |
50.00 |
111.0% |
|
|
|
3434004 · Solid Waste Late Notice Fee |
18.43 |
30.43 |
100.00 |
30.43% |
|
|
|
3434005 · Solid Waste Franchise Fee |
660.03 |
2,567.21 |
10,200.00 |
25.17% |
|
|
Total 3434000 · Solid Waste Revenues |
1,776.19 |
5,768.89 |
23,450.00 |
24.6% |
|
|
3611000 · Interest Earned/Misc Revenues |
|
|
|
|
|
|
|
3612000 · Ameris -WU Interest |
22.09 |
74.56 |
530.00 |
14.07% |
|
|
|
3613000 · Ameris – Cust Deposit Interest |
3.31 |
10.63 |
85.00 |
12.51% |
|
|
|
3614000 · Ameris – Water Reserve Interest |
14.50 |
47.83 |
370.00 |
12.93% |
|
|
Total 3611000 · Interest Earned/Misc Revenues |
39.90 |
133.02 |
985.00 |
13.51% |
|
|
3810000 · Interfund Transfer (ALL – IN) |
|
|
|
|
|
|
|
3810001 · Contingency Reserves (WU) |
0.00 |
0.00 |
20,000.00 |
0.0% |
|
|
|
3810002 · Contingency Reserves (WW/Sewer) |
0.00 |
0.00 |
20,000.00 |
0.0% |
|
|
Total 3810000 · Interfund Transfer (ALL – IN) |
0.00 |
0.00 |
40,000.00 |
0.0% |
|
Total Income |
9,359.45 |
28,439.95 |
165,395.00 |
17.2% |
|
Expense |
|
|
|
|
|
|
5331000 · Water Utility Salary Expense |
|
|
|
|
|
|
|
5331200 · Water Utility Admin (Wendy) |
0.00 |
949.25 |
950.00 |
99.92% |
|
|
|
5331201 · Water Utility Salary (Josh) |
1,120.00 |
3,904.00 |
15,220.00 |
25.65% |
|
|
|
5331204 · Water Utility Salary (Trevor) |
539.32 |
1,862.36 |
8,150.00 |
22.85% |
|
|
|
5331205 · Water Utility Salary (Anita) |
561.41 |
1,493.91 |
5,363.00 |
27.86% |
|
|
|
5331206 · Water Utility Salary (Ashley) |
207.97 |
317.97 |
2,624.00 |
12.12% |
|
|
|
5332100 · Payroll Tax – Water |
329.43 |
1,334.00 |
4,945.00 |
26.98% |
|
|
|
5332200 · Pension Expense – Water |
116.77 |
503.75 |
3,032.00 |
16.61% |
|
|
|
5332300 · Health Insurance – Water |
376.00 |
1,220.88 |
4,738.00 |
25.77% |
|
|
Total 5331000 · Water Utility Salary Expense |
3,250.90 |
11,586.12 |
45,022.00 |
25.73% |
|
|
5333000 · Water Operating Expenses |
|
|
|
|
|
|
|
5333100 · Professional Svcs |
432.20 |
1,032.20 |
7,500.00 |
13.76% |
|
|
|
5333200 · Accounting/Auditing |
0.00 |
0.00 |
1,500.00 |
0.0% |
|
|
|
5333400 · Other – Services (Tower) |
4,698.73 |
4,698.73 |
9,000.00 |
52.21% |
|
|
|
5334200 · Freight & Postage |
210.00 |
210.00 |
1,000.00 |
21.0% |
|
|
|
5334300 · Utilities |
664.33 |
2,110.75 |
8,000.00 |
26.38% |
|
|
|
5334600 · Repair & Maintenance |
0.00 |
0.00 |
2,000.00 |
0.0% |
|
|
|
5334800 · Machinery & Equipment |
0.00 |
0.00 |
2,000.00 |
0.0% |
|
|
|
5334900 · Other Charges – Water (Labs) |
379.39 |
1,138.17 |
3,500.00 |
32.52% |
|
|
|
5335100 · Office Supplies (Chlorine) |
0.00 |
104.00 |
2,000.00 |
5.2% |
|
|
|
5335200 · Operating – Meters & Components |
66.95 |
270.60 |
2,000.00 |
13.53% |
|
|
|
5335400 · Dues/Memberships |
0.00 |
0.00 |
500.00 |
0.0% |
|
|
|
5335500 · Education/Certification |
0.00 |
0.00 |
1,500.00 |
0.0% |
|
|
|
5335600 · Contingency Equip & Repairs |
0.00 |
0.00 |
20,000.00 |
0.0% |
|
|
Total 5333000 · Water Operating Expenses |
6,451.60 |
9,564.45 |
60,500.00 |
15.81% |
|
|
5340000 · Solid Waste Salary Expense |
|
|
|
|
|
|
|
5341205 · Solid Waste Salary (Tyler) |
0.00 |
456.75 |
457.00 |
99.95% |
|
|
|
5341206 · Solid Waste Salary (Hunter) |
0.00 |
188.50 |
192.00 |
98.18% |
|
|
|
5341207 · Solid Waste Salary (Michael) |
518.38 |
854.76 |
6,680.00 |
12.8% |
|
|
|
5341208 · Solid waste Salary (Trevor) |
0.00 |
269.66 |
270.00 |
99.87% |
|
|
|
5342100 · Payroll Tax – Solid Waste |
69.41 |
268.71 |
1,583.00 |
16.98% |
|
|
|
5342200 · Pension Expense – Solid Waste |
0.00 |
30.00 |
676.00 |
4.44% |
|
|
|
5342300 · Health Insurance – Solid Waste |
0.00 |
100.59 |
1,434.00 |
7.02% |
|
|
Total 5340000 · Solid Waste Salary Expense |
587.79 |
2,168.97 |
11,292.00 |
19.21% |
|
|
5343000 · Solid Waste – Operating Expense |
|
|
|
|
|
|
|
5344600 · Repair & Maint – Solid Waste |
0.00 |
0.00 |
1,000.00 |
0.0% |
|
|
|
5344900 · Other – Solid Waste (Landfill) |
0.00 |
1,000.00 |
4,000.00 |
25.0% |
|
|
Total 5343000 · Solid Waste – Operating Expense |
0.00 |
1,000.00 |
5,000.00 |
20.0% |
|
|
5810000 · Interfund Transfers (ALL – OUT) |
|
|
|
|
|
|
|
5810004 · Transfer Out to WW/Sewer |
0.00 |
0.00 |
20,000.00 |
0.0% |
|
|
|
5810005 · Water Utility to Water Reserve |
1,965.08 |
5,895.24 |
23,581.00 |
25.0% |
|
|
Total 5810000 · Interfund Transfers (ALL – OUT) |
1,965.08 |
5,895.24 |
43,581.00 |
13.53% |
|
Total Expense |
12,255.37 |
30,214.78 |
165,395.00 |
18.27% |
Net Income |
|
(2,895.92) |
(1,774.83) |
0.00 |
100.0% |