|
Sewer Operating Fund
<br />2011
<br />2012
<br />2013
<br />2014
<br />2015
<br />2016
<br />2017
<br />Actual
<br />Acutal
<br />Actual
<br />Actual
<br />Actual
<br />Budget
<br />Budget
<br />Operating Revenue
<br />Sales and User Fees
<br />1,082,911
<br />1,107,357
<br />1,142,534
<br />1,204,554
<br />1,284,521
<br />1,268,500
<br />1,319,240
<br />Operating Expenses
<br />Personnel Services
<br />232,928
<br />248,776
<br />258,097
<br />259,881
<br />276,127
<br />286,810
<br />309,360
<br />Professional Services
<br />27,897
<br />16,869
<br />30,027
<br />14,175
<br />19,116
<br />23,200
<br />25,500
<br />Operating and Maint Supplies
<br />9,283
<br />9,448
<br />10,779
<br />13,532
<br />11,663
<br />18,930
<br />25,900
<br />Utilities
<br />46,242
<br />31,398
<br />36,322
<br />39,505
<br />30,539
<br />40,000
<br />40,000
<br />Depreciation
<br />239,502
<br />256,217
<br />261,217
<br />270,819
<br />304,437
<br />285,000
<br />305,000
<br />Maintenance and Repairs
<br />116,950
<br />68,275
<br />90,801
<br />86,838
<br />98,222
<br />98,050
<br />112,050
<br />Admin Charges - General Fund
<br />32,000
<br />32,000
<br />32,000
<br />32,000
<br />32,000
<br />32,000
<br />32,000
<br />Insurance
<br />8,850
<br />10,000
<br />10,000
<br />10,000
<br />18,930
<br />18,930
<br />18,930
<br />Met Council Env Services
<br />394,720
<br />424,202
<br />359,863
<br />398,991
<br />487,307
<br />394,530
<br />431,940
<br />Other Expenses
<br />45,489
<br />58,886
<br />58,378
<br />55,418
<br />49,930
<br />70,370
<br />91,600
<br />Total Operating Expenses
<br />1,153,861
<br />1,156,071
<br />1,147,484
<br />1,181,159
<br />1,328,271
<br />1,267,820
<br />1,392,280
<br />Operating Income (Loss)
<br />(70,950)
<br />(48,714)
<br />(4,950)
<br />23,395
<br />(43,750)
<br />680
<br />(73,040)
<br />Non -Operating Revenue (Expenses)
<br />Connection Fee
<br />34,970
<br />-
<br />-
<br />21,253
<br />39,705
<br />-
<br />-
<br />Special Assessments
<br />36,122
<br />46,181
<br />30,402
<br />143,070
<br />-
<br />-
<br />-
<br />Investment Earnings
<br />38,641
<br />36,749
<br />(33,405)
<br />55,178
<br />30,984
<br />35,000
<br />35,000
<br />Interest Expense
<br />(36,776)
<br />-
<br />-
<br />-
<br />-
<br />-
<br />-
<br />Misc Revenue
<br />14,376
<br />34,471
<br />97,074
<br />39,138
<br />7,130
<br />20,000
<br />20,000
<br />Total Non -Operating Revenue
<br />87,333
<br />117,401
<br />94,071
<br />258,639
<br />77,819
<br />55,000
<br />55,000
<br />Income (Loss) Before Transfers\CIP
<br />16,383
<br />68,687
<br />89,121
<br />282,034
<br />34,069
<br />55,680
<br />(18,040)
<br />Operating Transfers
<br />(115,407)
<br />(111,000)
<br />(111,000)
<br />(111,300)
<br />(113,575)
<br />(110,000)
<br />(110,000)
<br />2
<br />Enterprise
<br />Summary Budget
<br />
|