| | | | | | | | | | | |
| | | | | | May 20 | Oct ’19 – May 20 | | YTD Budget | | % of Budget |
| | Ordinary Income/Expense | | | | | | |
| | | Income | | | | | | | |
| | | | 3435000 · Wastewater | | | | | | |
| | | | | 3435001 · Wastewater Revenue | 15,156.14 | 111,486.31 | | 177,500.00 | | 62.81% |
| | | | | 3435002 · Wastewater Late Charges | 51.69 | 323.71 | | 100.00 | | 323.71% |
| | | | | 3435003 · Wastewater Late Notice Fee | 11.84 | 109.87 | | 100.00 | | 109.87% |
| | | | | 3435004 · New Wastewater Set Up Fees | 0.00 | 1,925.00 | | 7,700.00 | | 25.0% |
| | | | Total 3435000 · Wastewater | 15,219.67 | 113,844.89 | | 185,400.00 | | 61.41% |
| | | | 3610000 · Interest Earned/Misc Revenues | | | | | | |
| | | | | 3612000 · Ameris – WW/Sewer Fund | 9.77 | 142.75 | | 480.00 | | 29.74% |
| | | | | 3612001 · Ameris – WW Restricted | 13.33 | 284.77 | | 420.00 | | 67.8% |
| | | | Total 3610000 · Interest Earned/Misc Revenues | 23.10 | 427.52 | | 900.00 | | 47.5% |
| | | | 3810000 · Interfund Transfer (ALL – IN) | | | | | | |
| | | | | 3810001 · Contingency Reserves | 0.00 | 1,150.00 | | 20,000.00 | | 5.75% |
| | | | | 3812000 · Transfer in from General Fund | 0.00 | 0.00 | | 100.00 | | 0.0% |
| | | | Total 3810000 · Interfund Transfer (ALL – IN) | 0.00 | 1,150.00 | | 20,100.00 | | 5.72% |
| | | Total Income | 15,242.77 | 115,422.41 | | 206,400.00 | | 55.92% |
| | | Expense | | | | | | | |
| | | | 5350000 · Wastewater Salary Expense | | | | | | |
| | | | | 5351200 · Wastewater Admin Salary (Wendy) | 995.88 | 9,990.23 | | 15,235.00 | | 65.57% |
| | | | | 5351201 · Wastewater Salary (Josh) | 102.40 | 102.40 | | 18,484.00 | | 0.55% |
| | | | | 5352100 · WW Payroll Tax | 178.02 | 1,743.61 | | 4,784.00 | | 36.45% |
| | | | | 5352200 · WW Pension | 99.59 | 999.55 | | 3,304.00 | | 30.25% |
| | | | | 5352300 · WW Health Insurance | 0.00 | 0.00 | | 3,774.00 | | 0.0% |
| | | | Total 5350000 · Wastewater Salary Expense | 1,375.89 | 12,835.79 | | 45,581.00 | | 28.16% |
| | | | 5353000 · Wastewater Operating Expenses | | | | | | |
| | | | | 5353100 · Professional Srvcs | 0.00 | 1,950.44 | | 3,200.00 | | 60.95% |
| | | | | 5353200 · Accounting/Auditing | 0.00 | 0.00 | | 2,000.00 | | 0.0% |
| | | | | 5354100 · Telephone | 104.25 | 943.11 | | 1,600.00 | | 58.94% |
| | | | | 5354200 · Freight & Postage | 210.00 | 420.00 | | 1,000.00 | | 42.0% |
| | | | | 5354300 · Utilities | 398.41 | 3,352.91 | | 5,500.00 | | 60.96% |
| | | | | 5354600 · Repair & Maintenance | 105.00 | 577.50 | | 2,000.00 | | 28.88% |
| | | | | 5354800 · Machinery & Equipment | 0.00 | 0.00 | | 1,500.00 | | 0.0% |
| | | | | 5354900 · Other Charges – CCUA | 6,208.98 | 46,490.48 | | 75,000.00 | | 61.99% |
| | | | | 5355100 · Office Supplies | 0.00 | 60.92 | | 500.00 | | 12.18% |
| | | | | 5355200 · Operating Supplies | 0.00 | 0.00 | | 250.00 | | 0.0% |
| | | | | 5355600 · Contingency Equip & Repairs | 0.00 | 1,150.00 | | 20,000.00 | | 5.75% |
| | | | Total 5353000 · Wastewater Operating Expenses | 7,026.64 | 54,945.36 | | 112,550.00 | | 48.82% |
| | | | 5810000 · Interfund Transfers (ALL -OUT) | | | | | | |
| | | | | 5810001 · InterFund Trans Out (WWR/DEP) | 2,941.00 | 23,528.00 | | 35,292.00 | | 66.67% |
| | | | | 5810002 · InterFund Trans Out (Reserve) | 1,081.42 | 8,651.36 | | 12,977.00 | | 66.67% |
| | | | Total 5810000 · Interfund Transfers (ALL -OUT) | 4,022.42 | 32,179.36 | | 48,269.00 | | 66.67% |
| | | Total Expense | 12,424.95 | 99,960.51 | | 206,400.00 | | 48.43% |
| | Net Ordinary Income | 2,817.82 | 15,461.90 | | 0.00 | | 100.0% |
| Net Income | | | | 2,817.82 | 15,461.90 | | 0.00 | | 100.0% 
|
