2022.09 Monthly Budget ReportDQf!�C�WARD
MONTHLY BUDGET FINANCIAL STATUS UPDATE
To: Mayor and Council members
From: Noah Crocker, Finance Director
Period: September 2022
OVERVIEW:
The Finance Department is committed to providing clear information to the Mayor, Council, and staff regarding
the budget status of the City. We have prepared the following reports to keep you up to date on the current
budget status of the City.
1) Budget Report
2) Detail Fund Summary Report
BUDGET REPORT:
The Budget report will first provide Operational Funds and follow up with Capital Projects Funds. This report does
not include beginning fund balance. This report is designed to provide a high-level view of each fund reviewing
total revenues and expenses. The report does provide expense information by department. The goal of the City is
to pay all current budget year expenses with current budget year revenues. We are not quite there yet, and this
will show in the Surplus (Deficit) line at the end of each fund. We expect that future budget cycles will smooth out
revenues and expenditures.
The Budget Report provides information on current revenues and expenditures by fund including the following:
• The original budgeted amount.
• Current budget which would reflect any amendments that have been made.
• Period activity which details the revenue and expense activity for the period in which the report was run.
• Fiscal activity will provide the year-to-date expense and revenue amounts.
• Variance Shows the difference between budgeted and actual.
• Percent remaining is the amount still needed to reach the budgeted amount.
CASH AND INVESTMENT FUND SUMMARY
The Cash and Investment Fund Summary provides information on current total cash & investment balances by
Fund.
POINTS OF INTEREST:
Current Expense Fund 001—The Current Expense Fund is used for the general governmental functions of the City.
As of September 30 2022, 101% of budgeted revenues were received. Of particular importance, the City received
$1,410,539 from the American Rescue Plan Coronavirus State & Local Fiscal Recovery Funds (SLFRF) identified in
Intergovernmental Revenue.
The table provides budget versus actual (YTD) data by source of revenue.
36,192
707,709
96,203
840,104
38,835
195,888
20,982
8,891
33,353
106
1 1,138,159 1
SALES TAX REVENUES SUMMARY
• Total 2022 Budget: $5,340,000
• Total 2022 YTD Actuals: $5,710,255
• Year -to -Date Actual revenue collected is 12.18% higher when compared to Prior Year -to Date Actuals
• Year -to -Date Actual revenue collected is 44% higher when compared to Year -to Date Budgeted
The following tables provide additional sales tax information:
Table 1: shows revenue received by month over a three-year period.
Monthly Sales Tax -Three Year Comparison
800,000
700,000 _
■ 2020 Ac:.:_.
600,000
■ 2021 YTD Actual
500,000
■ 2022 YTD Actual
400,000
300,000
200,000
100,000
0
czeec
Table 2: provides current
data for sales tax revenue
collected Year-to-date.
$800,000 Sales Tax Revenues
$700,000
$600,000
$500,000
Is 2022 Budee-.2-.
W0,000
$300,000
$200,000
$100,000
�a°Jai ���ee
�0eQe
Real Estate Excise Tax (REET) Fund 109 and Impact Mitigation Fee Fund 111
The City's Real Estate Excise Tax receipts fluctuate monthly. September 2022 receipts are Lower than September
2021 by 18%. The table below shows balances through September for REET 1 & 2 and Impact fees. These
restricted funds are used as a local funding source for capital projects that have been documented in the City's
comprehensive plans. REET funds are also used for debt payments.
Fees
REET
MW
Transport
Parks Bayside Tampmtatliwo
Recreation
7REET 2 Reserve
(001)
SchoolImpact
District Blue Berry Bethel
ecreation Reserve
lmP.cJ
Impact Plat SEPA
Admissions
Tai
(Fund 304)
Impact
2021-2022 Beginning Balance
785,820
255,009 326,495
944,142
1,625,464
1,641,128
118,202
- -
2021-2022Revenue Received*
36,497
591,238 3,003
2,980,044
1,804,087
2,490,362
30,876
345,721 234,233
2021-2022 Expenses Budgeted
(606,450)
(670,000) -
(1,683,550)
(2,738,000)
(1,314,200)
(115,000)
(800,000) (234,233)
2021-2022Obligated Expenses
(215,867)
(176,247) (329,499)
(100,000)
(800,000)
(2,100,000)
-
(45,721)
2021-2022 Ending Balance
2,140,637
(108,450)
717,290
34,078
(500,000)
The table above shows 2022 beginning fund balances, biennial revenue received to date, expenses budgeted for
the biennium and expenses which are obligated for future projects but have not yet been officially budgeted. The
intent of this table is to snapshot and illustrate available balances and what is projected for the end of the
biennium.
Impact Fees received for September 2022 are as follows:
o Parks $0
o Transportation ($228)
o School District Impact $0
REET revenues received in September:
o REET 1 $90,703
o REET 2 $90,703
Capital Construction Fund 302 —The McCormick Woods Splash Pad Retrofit is in design with Murray Smith working
on completing the engineering to be ad ready. Rice Fergus Miller is currently working on the City Hall design.
Street Capital Construction Fund 304 —Bay Street Pedestrian Path right of way efforts continue. The City has
contracted with Skillings Inc for Design and Right of Way Services for the Bethel -Lincoln Round -About project.
Design for the project is in progress.
ENTERPRISE/UTILITY FUNDS:
Water operation - Water operations budgeted revenue in the amount of $3,344,600 for 2022. Through
September, the city has received $2,722,598 or —82% of the budgeted revenues. Revenues for the water utility, in
winter and spring, are typically lower with larger monthly revenues received during the warmer summer and fall
months. Water Operations expended $2,253,120 through September representing —84% of the 2022 budget. In
addition, the water operational budget includes transfers which occur throughout the year. The City manages its
transfers according to policy goals, cashflow needs, and realized expenses for water capital projects, stabilization
targets, and debt service payments. The 2022 budget includes $649,755 for transfers. No transfers were
executed this month.
Water Service Payments
500,000
450,000
400,000
350,000
300,000
250,000
200,000
150,000
100,000 - -
50,000
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
■ 2020
■ 2021
■ 2022
Sewer operation - $5,418,900 is budgeted for Sewer Operational Revenues for 2022. Through the month of
September $4,771,835 was received representing —89% of the 2022 budgeted revenues. Sewer Operations
expended $2,830,417 through September representing —64% of the 2022 budget. The sewer operational expense
budget includes transfers which occur throughout the year. The City manages its transfers according to policy
goals, cashflow needs, and realized expenses for sewer capital projects, stabilization targets, and debt service
payments. The 2022 budget includes $989,844 for transfers. A total of $236 was transferred to fund 433 for the
Marina Pump Station project this month.
Jan
Sewer Service Payments
Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
■ 2020
■ 2021
■ 2022
Storm Drainage operations- $1,667,000 is budgeted for Storm Operational Revenues for 2022. As of the end of
September the Storm Drainage utility has received $1,504,061 or —91% of its annual budgeted revenue. Storm
Drainage Operations expended $1,213,746 through September representing —75% of the 2022 operating budget.
The storm drainage operational budget includes transfers which occur throughout the year. The City manages its
transfers according to policy goals, cashflow needs, and realized expenses for storm capital projects, stabilization
targets, and debt service payments. The 2022 budget includes $368,000 for transfers. No transfers were
executed this month.
165,000
160,000
155,000
150,000
145,000
140,000
135,000
130,000
125,000
120,000
115,000
Jan
Storm Drainage Payments
Feb Mar Apr May Jun
Jul Aug Sep
1-11
Oct Nov Dec
■ 2020
■ 2021
■ 2022
Budget Report
OPERATIONS BUDGET
For Fiscal: 2022 Period Ending: 09/30/2022
Group Summary
Variance
Original
Current
Period
Fiscal
Favorable
Percent
Departmen...
Total Budget
Total Budget
Activity
Activity
(Unfavorable)
Remaining
Fund: 001-Current Expense
Revenue
00 - Revenues
10,966,200.00
13,124,539.00
1,138,159.28
13,295,860.56
171,321.56
1.31
Revenue Total: 10,966,200.00
13,124,539.00
1,138,159.28
13,295,860.56
171,321.56
1.31 %
Expense
01- Finance
904,035.24
1,096,414.53
68,209.14
650,294.06
446,120.47
40.69 %
02 - Court
794,231.21
849,492.77
53,070.58
358,162.37
491,330.40
57.84 %
03 - Law Enforcement
5,282,255.09
5,697,011.84
462,329.78
3,412,597.53
2,284,414.31
40.10 %
04- Community Development
1,627,716.77
3,144,092.10
282,257.85
1,730,197.39
1,413,894.71
44.97%
05 - Public Works
1,495,384.20
1,589,381.27
259,854.64
1,172,506.68
416,874.59
26.23 %
06 - Miscellaneous
502,800.00
5,045,878.00
75.00
2,102,837.50
2,943,040.50
58.33 %
07-Administration
1,566,377.49
1,708,054.91
153,983.13
1,099,877.05
608,177.86
35.61%
Expense Total: 12,172,800.00
19,130,325.42
1,279,780.12
10,526,472.58
8,603,852.84
44.97 %
Fund: 001 - Current Expense Surplus (Deficit):-1,206,600.00
-6,005,786.42
-141,620.84
2,769,387.98
8,775,174.40
146.11 %
Fund: 002 - City Street Fund
Revenue
00 - Revenues
2,112,400.00
3,601,600.00
90,767.94
2,907,809.48
-693,790.52
19.26 %
Revenue Total: 2,112,400.00
3,601,600.00
90,767.94
2,907,809.48
-693,790.52
19.26 %
Expense
05 - Public Works
2,400,500.00
4,762,205.20
788,761.37
2,152,642.99
2,609,562.21
54.80 %
Expense Total: 2,400,500.00 4,762,205.20
Fund: 002 - City Street Fund Surplus (Deficit):-288,100.00-1,160,605.20
Fund: 003-Stabilization Fund
Revenue
00 - Revenues 0.00 360,000.00
Revenue Total: 0.00 360,000.00
Fund: 003 - Stabilization Fund Total:
Fund: 103 - Criminal Justice
Revenue
00 - Revenues
Revenue Total:
Expense
03 - Law Enforcement
788,761.37 2,152,642.99 2,609,562.21 54.80 %
-697,993.43 755,166.49 1,915,771.69 165.07 %
5,652.65 380,096.66 20,096.66 5.58 %
5,652.65 380,096.66 20,096.66 5.58 %
0.00
360,000.00
5,652.65
380,096.66
20,096.66
5.58 %
247,100.00
247,100.00
32,457.27
325,816.82
78,716.82
31.86 %
247,100.00
247,100.00
32,457.27
325,816.82
78,716.82
31.86 %
292,000.00
419,525.00
191,380.22
278,327.24
141,197.76
33.66 %
Expense Total:
292,000.00
419,525.00
191,380.22
278,327.24
141,197.76
33.66 %
Fund: 103 - Criminal Justice Surplus (Deficit):
-44,900.00
-172,425.00
-158,922.95
47,489.58
219,914.58
127.54 %
Fund: 104 - Special Investigative Unit
Revenue
00 - Revenues
4,000.00
4,000.00
135.86
658.87
-3,341.13
83.53 %
Revenue Total:
4,000.00
4,000.00
135.86
658.87
-3,341.13
83.53 %
Expense
03 - Law Enforcement
4,000.00
4,000.00
0.00
300.00
3,700.00
92.50 %
Expense Total:
4,000.00
4,000.00
0.00
300.00
3,700.00
92.50 %
Fund: 104 - Special Investigative Unit Surplus (Deficit):
0.00
0.00
135.86
358.87
358.87
0.00 %
Fund: 107 - Community Events
Revenue
00 - Revenues
100,000.00
100,000.00
17,607.77
115,909.30
15,909.30
15.91 %
Revenue Total:
100,000.00
100,000.00
17,607.77
115,909.30
15,909.30
15.91 %
Expense
07-Administration
96,800.00
131,778.00
180.78
24,609.85
107,168.15
81.32%
Expense Total:
96,800.00
131,778.00
180.78
24,609.85
107,168.15
81.32 %
Fund: 107 - Community Events Surplus (Deficit):
3,200.00
-31,778.00
17,426.99
91,299.45
123,077.45
387.30 %
10/14/2022 2:14:25 PM Page 14 of 17
Budget Report
For Fiscal: 2022 Period Ending: 09/30/2022
Variance
Original
Current
Period
Fiscal
Favorable
Percent
Departmen...
Total Budget
Total Budget
Activity
Activity
(Unfavorable)
Remaining
Fund: 108 - Paths & Trails
Revenue
00 - Revenues
1,000.00
1,000.00
151.59
1,053.75
53.75
5.38 %
Revenue Total:
1,000.00
1,000.00
151.59
1,053.75
53.75
5.38%
Fund: 108 - Paths & Trails Total:
1,000.00
1,000.00
151.59
1,053.75
53.75
5.38 %
Fund: 109 - Real Estate Excise Tax
Revenue
00 - Revenues
700,000.00
700,000.00
186,803.03
1,553,767.62
853,767.62
121.97 %
Revenue Total:
700,000.00
700,000.00
186,803.03
1,553,767.62
853,767.62
121.97 %
Expense
06 - Miscellaneous
298,300.00
2,759,300.00
37,457.91
2,110,774.85
648,525.15
23.50 %
Expense Total:
298,300.00
2,759,300.00
37,457.91
2,110,774.85
648,525.15
23.50 %
Fund: 109 - Real Estate Excise Tax Surplus (Deficit):
401,700.00
-2,059,300.00
149,345.12
-557,007.23
1,502,292.77
72.95 %
Fund: 111 - Impact Mitigation Fee
Revenue
00 - Revenues
140,000.00
1,640,000.00
9,327.78
2,469,630.91
829,630.91
50.59 %
Revenue Total:
140,000.00
1,640,000.00
9,327.78
2,469,630.91
829,630.91
50.59 %
Expense
06 - Miscellaneous
250,000.00
2,645,000.00
141,454.44
408,648.04
2,236,351.96
84.55 %
Expense Total:
250,000.00
2,645,000.00
141,454.44
408,648.04
2,236,351.96
84.55 %
Fund: 111 - Impact Mitigation Fee Surplus (Deficit):
-110,000.00
-1,005,000.00
-132,126.66
2,060,982.87
3,065,982.87
305.07 %
Fund: 206 - Bond Redemption Fund
Revenue
00 - Revenues
298,300.00
298,300.00
0.00
298,110.80
-189.20
0.06 %
Revenue Total:
298,300.00
298,300.00
0.00
298,110.80
-189.20
0.06%
Expense
06 - Miscellaneous
298,300.00
298,300.00
0.00
298,110.80
189.20
0.06 %
Expense Total:
298,300.00
298,300.00
0.00
298,110.80
189.20
0.06 %
Fund: 206 - Bond Redemption Fund Surplus (Deficit):
0.00
0.00
0.00
0.00
0.00
0.00 %
Fund: 411 - Water Operating
Revenue
00 - Revenues
3,344,600.00
3,344,600.00
318,791.42
2,722,598.64
-622,001.36
18.60 %
Revenue Total:
3,344,600.00
3,344,600.00
318,791.42
2,722,598.64
-622,001.36
18.60 %
Expense
O5 - Public Works
2,486,600.00
2,694,082.11
367,800.87
2,253,119.78
440,962.33
16.37 %
06 - Miscellaneous
563,500.00
649,755.00
2,000.00
300,755.00
349,000.00
53.71 %
Expense Total:
3,050,100.00
3,343,837.11
369,800.87
2,553,874.78
789,962.33
23.62 %
Fund: 411 - Water Operating Surplus (Deficit):
294,500.00
762.89
-51,009.45
168,723.86
167,960.97 22,016.41 %
Fund: 412 - Water Stabilization
Revenue
00 - Revenues
263,500.00
294,755.00
2,011.87
301,626.26
6,871.26
2.33 %
Revenue Total:
263,500.00
294,755.00
2,011.87
301,626.26
6,871.26
2.33%
Fund: 412 - Water Stabilization Total:
263,500.00
294,755.00
2,011.87
301,626.26
6,871.26
2.33 %
Fund: 414 - Water Debt Service
Revenue
00 - Revenues
355,125.00
656,225.00
0.00
110,050.00
-546,175.00
83.23 %
Revenue Total:
355,125.00
656,225.00
0.00
110,050.00
-546,175.00
83.23 %
Expense
06 - Miscellaneous
355,125.00
658,390.00
0.00
110,050.00
548,340.00
83.28 %
Expense Total:
355,125.00
658,390.00
0.00
110,050.00
548,340.00
83.28 %
Fund: 414 - Water Debt Service Surplus (Deficit):
0.00
-2,165.00
0.00
0.00
2,165.00
100.00 %
10/14/2022 2:14:25 PM
Page 15 of 17
Budget Report
For Fiscal: 2022 Period Ending: 09/30/2022
Variance
Original
Current
Period
Fiscal
Favorable
Percent
Departmen...
Total Budget
Total Budget
Activity
Activity
(Unfavorable)
Remaining
Fund: 421 - Storm Drainage Utility
Revenue
00 - Revenues
1,667,000.00
1,667,000.00
163,360.43
1,504,061.08
-162,938.92
9.77 %
Revenue Total:
1,667,000.00
1,667,000.00
163,360.43
1,504,061.08
-162,938.92
9.77 %
Expense
05 - Public Works
1,379,650.00
1,618,382.68
251,046.76
1,213,746.81
404,635.87
25.00 %
06 - Miscellaneous
341,250.00
368,000.00
0.00
367,846.52
153.48
0.04 %
Expense Total:
1,720,900.00
1,986,382.68
251,046.76
1,581,593.33
404,789.35
20.38 %
Fund: 421 - Storm Drainage Utility Surplus (Deficit):
-53,900.00
-319,382.68
-87,686.33
-77,532.25
241,850.43
75.72 %
Fund: 422 - Storm Drainage Stabilization
Revenue
00 - Revenues
164,100.00
190,850.00
1,130.35
194,636.72
3,786.72
1.98 %
Revenue Total:
164,100.00
190,850.00
1,130.35
194,636.72
3,786.72
1.98 %
Fund: 422 - Storm Drainage Stabilization Total:
164,100.00
190,850.00
1,130.35
194,636.72
3,786.72
1.98 %
Fund: 424 - Storm Drainage Debt Service
Revenue
00 - Revenues
177,200.00
177,200.00
0.00
177,046.52
-153.48
0.09 %
Revenue Total:
177,200.00
177,200.00
0.00
177,046.52
-153.48
0.09 %
Expense
06 - Miscellaneous
177,200.00
177,200.00
0.00
177,046.52
153.48
0.09 %
Expense Total:
177,200.00
177,200.00
0.00
177,046.52
153.48
0.09 %
Fund: 424 - Storm Drainage Debt Service Surplus (Deficit):
0.00
0.00
0.00
0.00
0.00
0.00 %
Fund: 431 - Sewer Operating
Revenue
00 - Revenues
5,418,900.00
5,418,900.00
478,196.76
4,771,835.91
-647,064.09
11.94 %
Revenue Total:
5,418,900.00
5,418,900.00
478,196.76
4,771,835.91
-647,064.09
11.94 %
Expense
05 - Public Works
3,564,481.00
4,484,154.67
359,284.71
2,830,417.14
1,653,737.53
36.88 %
06 - Miscellaneous
928,719.00
989,844.00
236.27
598,883.70
390,960.30
39.50 %
Expense Total:
4,493,200.00
5,473,998.67
359,520.98
3,429,300.84
2,044,697.83
37.35 %
Fund: 431 - Sewer Operating Surplus (Deficit):
925,700.00
-55,098.67
118,675.78
1,342,535.07
1,397,633.74 2,536.60 %
Fund: 432 - Sewer Stabilization
Revenue
00 - Revenues
374,150.00
435,275.00
3,010.85
445,563.67
10,288.67
2.36 %
Revenue Total:
374,150.00
435,275.00
3,010.85
445,563.67
10,288.67
2.36 %
Fund: 432 - Sewer Stabilization Total:
374,150.00
435,275.00
3,010.85
445,563.67
10,288.67
2.36 %
Fund: 434 - Sewer Debt Service
Revenue
00 - Revenues
275,000.00
275,000.00
1,163.47
278,787.66
3,787.66
1.38 %
Revenue Total:
275,000.00
275,000.00
1,163.47
278,787.66
3,787.66
1.38 %
Fund: 434 - Sewer Debt Service Total:
275,000.00
275,000.00
1,163.47
278,787.66
3,787.66
1.38 %
Fund: 500 - Equipment Rental and Revolving
Revenue
00 - Revenues
685,500.00
1,106,300.00
643,757.13
1,060,906.08
-45,393.92
4.10 %
Revenue Total:
685,500.00
1,106,300.00
643,757.13
1,060,906.08
-45,393.92
4.10 %
Expense
10 - ER&R
484,000.00
904,800.00
53,329.69
655,423.24
249,376.76
27.56 %
Expense Total:
484,000.00
904,800.00
53,329.69
655,423.24
249,376.76
27.56 %
Fund: 500 - Equipment Rental and Revolving Surplus (Deficit):
201,500.00
201,500.00
590,427.44
405,482.84
203,982.84
-101.23 %
Report Surplus (Deficit):
1,200,850.00
-9,052,398.08
-380,227.69
8,608,652.25
17,661,050.33
195.10 %
10/14/2022 2:14:25 PM
Page 16 of 17
CAPITAL BUDGET
RVCity of Port Orchard
ORCHARD
Budget Report
Group Summary
For Fiscal: 2022 Period Ending: 09/30/2022
Variance
Original
Current
Period
Fiscal
Favorable
Percent
Account Typ...
Total Budget
Total Budget
Activity
Activity
(Unfavorable)
Remaining
Fund: 302 - Capital Construction
Revenue
0.00
898,000.00
2,931.27
146,489.24
-751,510.76
83.69 %
Expense
0.00
898,000.00
2,531.50
122,229.71
775,770.29
86.39 %
Fund: 302 - Capital Construction Surplus (Deficit):
0.00
0.00
399.77
24,259.53
24,259.53
0.00 %
Fund: 304 - Street Capital Projects
Revenue
690,000.00
7,202,587.00
41,327.56
3,205,746.75
-3,996,840.25
55.49 %
Expense
1,006,000.00
7,774,750.00
15,942.97
2,552,936.14
5,221,813.86
67.16 %
Fund: 304 - Street Capital Projects Surplus (Deficit):
-316,000.00
-572,163.00
25,384.59
652,810.61
1,224,973.61
214.10 %
Fund: 413 - Water Capital
Revenue
969,100.00
2,734,100.00
164,185.43
1,614,361.06
-1,119,738.94
40.95 %
Expense
55,200.00
1,451,300.00
37,921.75
343,372.38
1,107,927.62
76.34 %
Fund: 413 - Water Capital Surplus (Deficit):
913,900.00
1,282,800.00
126,263.68
1,270,988.68
-11,811.32
0.92 %
Fund: 423 - Storm Drainage Capital Facil
Revenue
0.00
0.00
199.00
707.24
707.24
0.00 %
Fund: 423 - Storm Drainage Capital Facil Total:
0.00
0.00
199.00
707.24
707.24
0.00 %
Fund: 433 - Sewer Capital
Revenue
6,300,800.00
19,321,878.00
142,532.31
2,844,810.69
-16,477,067.31
85.28 %
Expense
6,300,800.00
12,350,700.00
472.55
848,610.51
11,502,089.49
93.13 %
Fund: 433 - Sewer Capital Surplus (Deficit):
0.00
6,971,178.00
142,059.76
1,996,200.18
-4,974,977.82
71.36 %
Report Surplus (Deficit):
597,900.00
7,681,815.00
294,306.80
3,944,966.24
-3,736,848.76
48.65 %
10/14/2022 2:38:08 PM Page 1 of 2
Detail Report CASH & INVESTMENT Date Range: 09/01/2022 - 09/30/2022
Fund Summary
Fund
Beginning Balance
Total Activity
Ending Balance
001 - Current Expense
13,698,638.70
-141,405.15
13,557,233.55
002 - City Street Fund
3,526,426.98
-697,957.32
2,828,469.66
003 - Stabilization Fund
2,710,560.63
5,652.65
2,716,213.28
103 - Criminal Justice
764,222.86
-158,922.95
605,299.91
104 - Special Investigative Unit
97,204.53
135.86
97,340.39
107 - Community Events
341,914.27
17,426.99
359,341.26
108 - Paths & Trails
13,206.74
151.59
13,358.33
109 - Real Estate Excise Tax
4,590,668.35
149,345.12
4,740,013.47
111 - Impact Mitigation Fee
5,513,509.43
-132,126.66
5,381,382.77
206 - Bond Redemption Fund
0.00
0.00
0.00
302 - Capital Construction
244,013.84
399.77
244,413.61
304 - Street Capital Projects
2,348,312.11
25,384.59
2,373,696.70
401- Water -Sewer Utilities
0.00
0.00
0.00
403 - Water -Sewer Cumulative Reserve
0.00
0.00
0.00
411 - Water Operating
3,925,237.14
-50,968.30
3,874,268.84
412 -Water Stabilization
955,592.79
2,011.87
957,604.66
413 - Water Capital
7,473,900.05
126,263.68
7,600,163.73
414 - Water Debt Service
0.00
0.00
0.00
421 - Storm Drainage Utility
2,126,429.93
-87,630.53
2,038,799.40
422 - Storm Drainage Stabilization
536,891.02
1,130.35
538,021.37
423 - Storm Drainage Capital Facil
94,522.69
199.00
94,721.69
424 - Storm Drainage Debt Service
0.00
0.00
0.00
431 - Sewer Operating
5,195,584.08
118,704.86
5,314,288.94
432 - Sewer Stabilization
1,430,087.14
3,010.85
1,433,097.99
433 - Sewer Capital
5,560,722.74
142,059.76
5,702,782.50
434 - Sewer Debt Service
552,624.89
1,163.47
553,788.36
500 - Equipment Rental and Revolving
3,431,973.42
590,433.84
4,022,407.26
631 - Trust and Agency
10,606.61
-1,364.72
9,241.89
632 - Wastewater Treatment Facil Fee
5,135,919.22
65,864.17
5,201,783.39
Grand Total:
70,278,770.16
-21,037.21
70,257,732.95
10/14/2022 2:23:17 PM
Page 5 of 5