2023.06 Monthly Budget ReportDQf!�C�WARD
MONTHLY BUDGET FINANCIAL STATUS UPDATE
To: Mayor and Council members
From: Noah Crocker, Finance Director
Period: June 2023
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 June 30, 2023, 47% of budgeted revenues were received. However, excluding Other financing from the
calculation the city has collected 66% of budgeted revenues.
The table provides budget versus actual (YTD) data by source of revenue.
% of
Received
Revenue Source
Original2023
BudgetBudget
Property Tax
2,223,000
2,223,000
1,198,243
53.90%
Period
9,634
Sales Tax
6,565,000
6,565,000
3,677,116
56.01%
616,122
Other Taxes
2,136,000
2,136,000
1,446,136
67.70%
pr 116,250
Total Taxes
10,924,000
10,924,000
6,321,494
57.87%
742,006
Licenses & Permits
600,400
600,400
811,906
135.23%
198,286
Intergovernmental Revenue
432,500
476,800
344,587
72.27%
64,440
Charges for Goods & Services
448,600
448,600
403,804
90.01%
166,368
Fines & Penalties
128,000
128,000
53,257
41.61%
9,135
Misc Revenues
122,200
122,218
408,740
334.43%
75,017
Non -Revenues
-
-
2,524
#DIV/0!
1,390
Other Financing
0.03%
(Capital Contributions)
-
5,000,000
1,675
1,675
REVENUE TOTALS
12,655,700
17,700,018
8,347,988
47.16%
1,258,317
SALES TAX REVENUES SUMMARY
• Total 2023 Budget:
$6,565,000
• Total 2023 YTD Actuals:
$3,677,116
• Year -to -Date Actual revenue
collected is 2.39% higher when compared to Prior Year -to Date Actuals
• Year -to -Date Actual revenue
collected is 20.12% 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
■ 2021 Actual
600,000 ■ 2022 Actual
■ 2023 YTD Actual
500,000
400,000
300,000
200,000
100,000
0
§A Oo_o�c
Table 2: provides current
data for sales tax revenue
collected Year-to-date.
$800,000 Sales Tax Revenues
$700,000
$600,000
$500,000
$400,000 IIIIIIIIIIIIIIIIIIIIIIIIIIActuals2023 Budget 2023
$300,000
$200,000
$100,000
Jai Ja&A air PQ�\ �aJ e ,J\J
lao <(epc
he � O
Real Estate Excise Tax (REET) Fund 109 and Impact Mitigation Fee Fund 111
The City's Real Estate Excise Tax receipts fluctuate monthly. June 2023 receipts are higher than June 2022 by
24.52%. The table below shows balances through June 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.
The table above shows 2023 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 June 2023 are as follows:
o Parks $200,118
o Transportation $208,292
o School District Impact $56,204
REET revenues received in June:
o REET 1 $118,770
o REET 2 $118,770
Capital Construction Fund 302 — The McCormick Woods Splash Pad Retrofit is under construction and targeting a
completion date of September 2023. The City Hall construction will start at the end of July 2023 starting with the
Roof, siding, and windows.
Street Capital Construction Fund 304 —Bay Street Pedestrian Path right of way efforts continue. The City has
contracted with Skilling's 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 $3,712,000 for 2023. Through June, the
City has received $1,803,864 or —49% of the 2023 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 $1,546,461 through June representing —48% of the 2023 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 2023 budget includes $790,550 for transfers. A total of $119,986 was
transferred out to fund 413 for well #11 and Water Main Replacement expenses. An additional $1,160 was
transferred out to fund 414 for debt service payment related to Melcher Pump Station.
Water Service Payments
S00,000
4S0,000
400,000
3S0,000
300,000
■ 2021
2S0,000
■ 2022
200,000
■ 2023
150,000
100,000
50,000
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sewer operation — Sewer operations budgeted revenue in the amount of $5,696,400 is budgeted for 2023.
Through June, the City has received $3,216,476 or —57% of the 2023 budgeted revenues. Sewer Operations
expended $2,018,526 through June representing —40% of the 2023 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 2023 budget includes $563,000 for transfers. A total of $317.19 was transferred out to fund 433
for Marina Pump Station expenses. An additional $17,346 was transferred out to fund 414 for debt service
payment related to Pottery Lift Station and Sewer Lift Stations.
Sewer Service Payments
400,000 = = ■M = = = ■ 2021
300,000 ■ 2022
■ 2023
200,000
i
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Storm Drainage operations- Storm Operations budgeted revenue in the amount of $1,745,100 for 2023. Through
June, the City has received $1,041,245 or —60% of its annual budgeted revenue. Storm Drainage Operations
expended $613,788 through June representing —30% of the 2023 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 2023 budget includes $778,200 for transfers. A total of $8,262 was transferred out to
fund 424 for debt service payment related to Decant Station.
Storm Drainage Payments
■ 2021
■ 2022
■ 2023
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Budget Report
Departmen...
Fund: 001 - Current Expense
Revenue
00 - Revenues
OPERATIONS BUDGET
Original Current
Total Budget Total Budget
For Fiscal: 2023 Period Ending: 06/30/2023
Group Summary
Variance
Period Fiscal Favorable Percent
Activity Activity (Unfavorable) Remaining
12,655,700.00 17,700,018.27 1,258,316.98 8,347,987.59-9,352,030.68 52.84%
Revenue Total: 12,655,700.00 17,700,018.27 1,258,316.98 8,347,987.59-9,352,030.68 52.84%
Expense
01- Finance
1,102,600.00
1,102,600.00
62,568.45
479,651.82
622,948.18
56.50%
02 - Court
742,800.00
742,800.00
42,140.02
263,755.18
479,044.82
64.49%
03 - Law Enforcement
5,795,350.00
5,795,350.00
367,596.10
2,319,359.41
3,475,990.59
59.98%
04 - Community Development
2,448,085.00
2,957,885.00
151,889.36
1,385,658.83
1,572,226.17
53.15%
05 - Public Works
2,249,300.00
2,249,300.00
93,428.14
908,693.55
1,340,606.45
59.60%
06 - Miscellaneous
6,290,000.00
10,835,500.00
64,037.78
271,486.51
10,564,013.49
97.49%
07-Administration
1,800,120.00
1,800,120.00
128,611.49
785,651.13
1,014,468.87
56.36%
Expense Total: 20,428,255.00
25,483,555.00
910,271.34
6,414,256.43
19,069,298.57
74.83%
Fund: 001- Current Expense Surplus (Deficit):-7,772,555.00-7,783,536.73 348,045.64 1,933,731.16 9,717,267.89 124.84%
Fund: 002 - City Street Fund
Revenue
00 - Revenues
Expense
05 - Public Works
3,553,504.00 3,879,528.35 160,328.04 1,270,317.55-2,609,210.80 67.26%
Revenue Total: 3,553,504.00 3,879,528.35 160,328.04 1,270,317.55-2,609,210.80 67.26%
Expense Total:
Fund: 002 - City Street Fund Surplus (Deficit):
Fund: 003 - Stabilization Fund
Revenue
00 - Revenues
Revenue Total
3,482,796.00 3,482,796.00 130,195.88 775,085.68 2,707,710.32 77.75%
3,482,796.00 3,482,796.00 130,195.88 775,085.68 2,707,710.32 77.75%
70,708.00 396,732.35 30,132.16 495,231.87 98,499.52-24.83%
180,000.00 180,040.46 12,620.82 249,589.10 69,548.64 38.63%
180,000.00 180,040.46 12,620.82 249,589.30 69,548.64 38.63%
Fund: 003 - Stabilization Fund Total: 180,000.00 180,040.46
12,620.82 249,589.10 69,548.64 38.63%
Fund: 103 - Criminal Justice
Revenue
00 - Revenues
391,000.00
391,074.72
32,987.48
233,262.06
-157,812.66
40.35%
Revenue Total:
391,000.00
391,074.72
32,987.48
233,262.06
-157,812.66
40.35%
Expense
03 - Law Enforcement
629,900.00
629,900.00
9,989.52
20,955.67
608,944.33
96.67%
Expense Total:
629,900.00
629,900.00
9,989.52
20,955.67
608,944.33
96.67%
Fund: 103 - Criminal Justice
Surplus (Deficit):
-238,900.00
-238,825.28
22,997.96
212,306.39
451,131.67
188.90%
Fund: 104 - Special Investigative Unit
Revenue
00 - Revenues
4,000.00
4,004.54
260.66
1,562.51
-2,442.03
60.98%
Revenue Total:
4,000.00
4,004.54
260.66
1,562.51
-2,442.03
60.98%
Expense
03 - Law Enforcement
4,000.00
4,000.00
0.00
0.00
4,000.00
100.00%
Expense Total:
4,000.00
4,000.00
0.00
0.00
4,000.00
100.00%
Fund: 104 - Special Investigative
Unit Surplus (Deficit):
0.00
4.54
260.66
1,562.51
1,557.97 34,316.52%
Fund: 107 - Community Events
Revenue
00 - Revenues
125,200.00
125,219.81
14,165.28
78,668.36
-46,551.45
37.18%
Revenue Total:
125,200.00
125,219.81
14,165.28
78,668.36
-46,551.45
37.18%
Expense
07 - Administration 125,200.00 125,200.00 1,250.00 10,378.69 114,821.31 91.71%
Expense Total: 125,200.00 125,200.00 1,250.00 10,378.69 114,821.31 91.71%
Fund: 107 - Community Events Surplus (Deficit):
0.00 19.81 12,915.28 68,289.67 68,269.8644,623.22%
7/19/2023 2:41:38 PM
Page 13 of 17
Budget Report
For Fiscal: 2023 Period Ending: 06/30/2023
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
1,015.93
179.17
939.22
-76.71
7.55%
Revenue Total:
1,000.00
1,015.93
179.17
939.22
-76.71
7.55%
Fund: 108 - Paths & Trails Total:
1,000.00
1,015.93
179.17
939.22
-76.71
7.55%
Fund: 109 - Real Estate Excise Tax
Revenue
00 - Revenues
800,000.00
800,092.62
248,096.72
1,014,533.72
214,441.10
26.80%
Revenue Total:
800,000.00
800,092.62
248,096.72
1,014,533.72
214,441.10
26.80%
Expense
06 - Miscellaneous
3,854,500.00
3,716,485.39
13,610.89
185,457.73
3,531,027.66
95.01%
Expense Total:
3,854,500.00
3,716,485.39
13,610.89
185,457.73
3,531,027.66
95.01%
Fund: 109 - Real Estate Excise Tax Surplus (Deficit):
-3,054,500.00
-2,916,392.77
234,485.83
829,075.99
3,745,468.76
128.43%
Fund: 111- Impact Mitigation Fee
Revenue
00 - Revenues
5,669,300.00
5,669,344.72
490,189.61
3,006,115.64
-2,663,229.08
46.98%
Revenue Total:
5,669,300.00
5,669,344.72
490,189.61
3,006,115.64
-2,663,229.08
46.98%
Expense
06 - Miscellaneous
3,695,300.00
4,371,200.00
62,566.77
494,933.28
3,876,266.72
88.68%
Expense Total:
3,695,300.00
4,371,200.00
62,566.77
494,933.28
3,876,266.72
88.68%
Fund: 111- Impact Mitigation Fee Surplus (Deficit):
1,974,000.00
1,298,144.72
427,622.84
2,511,182.36
1,213,037.64
-93.44%
Fund: 206 - Bond Redemption Fund
Revenue
00 - Revenues
300,400.00
300,400.00
0.00
27,951.14
-272,448.86
90.70%
Revenue Total:
300,400.00
300,400.00
0.00
27,951.14
-272,448.86
90.70%
Expense
06 - Miscellaneous
300,400.00
300,400.00
0.00
27,951.14
272,448.86
90.70%
Expense Total:
300,400.00
300,400.00
0.00
27,951.14
272,448.86
90.70%
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
3,712,000.00
3,712,013.25
332,963.28
1,803,863.07
-1,908,150.18
51.40%
Revenue Total:
3,712,000.00
3,712,013.25
332,963.28
1,803,863.07
-1,908,150.18
51.40%
Expense
05 - Public Works
3,190,850.00
3,190,850.00
205,051.50
1,546,461.43
1,644,388.57
51.53%
06 - Miscellaneous
790,550.00
790,550.00
121,146.65
160,636.39
629,913.61
79.68%
Expense Total:
3,981,400.00
3,981,400.00
326,198.15
1,707,097.82
2,274,302.18
57.12%
Fund: 411- Water Operating Surplus (Deficit):
-269,400.00
-269,386.75
6,765.13
96,765.25
366,152.00
135.92%
Fund: 412 - Water Stabilization
Revenue
00 - Revenues
0.00
93.84
4,212.22
23,441.05
23,347.2124,879.81%
Revenue Total:
0.00
93.84
4,212.22
23,441.05
23,347.2124,879.81%
Fund: 412 - Water Stabilization Total:
0.00
93.84
4,212.22
23,441.05
23,347.2124,879.81%
Fund: 414 - Water Debt Service
Revenue
00 - Revenues
563,400.00
563,400.00
2,271.19
54,196.19
-509,203.81
90.38%
Revenue Total:
563,400.00
563,400.00
2,271.19
54,196.19
-509,203.81
90.38%
Expense
06 - Miscellaneous
563,400.00
563,400.00
2,271.19
54,196.19
509,203.81
90.38%
Expense Total:
563,400.00
563,400.00
2,271.19
54,196.19
509,203.81
90.38%
Fund: 414 - Water Debt Service Surplus (Deficit):
0.00
0.00
0.00
0.00
0.00
0.00%
7/19/2023 2:41:38 PM
Page 14 of 17
Budget Report
For Fiscal: 2023 Period Ending: 06/30/2023
Variance
Original
Current
Period
Fiscal
Favorable Percent
Departmen...
Total Budget
Total Budget
Activity
Activity
(Unfavorable) Remaining
Fund: 421- Storm Drainage Utility
Revenue
00 - Revenues
1,745,100.00
1,745,181.61
155,911.44
1,041,245.07
-703,936.54 40.34%
Revenue Total:
1,745,100.00
1,745,181.61
155,911.44
1,041,245.07
-703,936.54 40.34%
Expense
05 - Public Works
2,030,852.00
2,030,852.00
108,347.64
613,788.75
1,417,063.25 69.78%
06 - Miscellaneous
778,200.00
378,200.00
8,362.66
89,968.45
288,231.55 76.21%
Expense Total:
2,809,052.00
2,409,052.00
116,710.30
703,757.20
1,705,294.80 70.79%
Fund: 421- Storm Drainage Utility Surplus (Deficit):
-1,063,952.00
-663,870.39
39,201.14
337,487.87
1,001,358.26 150.84%
Fund: 422 - Storm Drainage Stabilization
Revenue
00-Revenues
0.00
33.58
2,366.60
13,170.14
13,136.56 39,120.19%
Revenue Total
Fund: 422 - Storm Drainage Stabilization Total
Fund: 424 - Storm Drainage Debt Service
Revenue
00 - Revenues 178,200.00 178,200.00 8,262.66 31,575.93-146,624.07 82.28%
Revenue Total: 178,200.00 178,200.00 8,262.66 31,575.93-146,624.07 82.28%
0.00 33.58 2,366.60 13,170.14
0.00 33.58 2,366.60 13,170.14
13,136.56 39,120.19%
13,136.56 39,120.19%
Expense
06 - Miscellaneous
178,200.00
178,200.00
8,262.66
31,575.93
146,624.07
82.28%
Expense Total:
178,200.00
178,200.00
8,262.66
31,575.93
146,624.07
82.28%
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
5,696,400.00
5,696,424.61
616,898.22
3,216,476.01
-2,479,948.60
43.54%
Revenue Total:
5,696,400.00
5,696,424.61
616,898.22
3,216,476.01
-2,479,948.60
43.54%
Expense
05 - Public Works
4,857,032.00
4,947,032.00
316,391.38
2,018,526.48
2,928,505.52
59.20%
06 - Miscellaneous
563,000.00
563,000.00
17,663.49
19,703.06
543,296.94
96.50%
Expense Total:
5,420,032.00
5,510,032.00
334,054.87
2,038,229.54
3,471,802.46
63.01%
Fund: 431- Sewer Operating Surplus (Deficit):
276,368.00
186,392.61
282,843.35
1,178,246.47
991,853.86
-532.13%
Fund: 432 - Sewer Stabilization
Revenue
00 - Revenues
0.00
30.18
6,303.78
35,080.59
35,050.4116,137.87%
Revenue Total:
0.00
30.18
6,303.78
35,080.59
35,050.4116,137.87%
Fund: 432 - Sewer Stabilization Total:
0.00
30.18
6,303.78
35,080.59
35,050.4116,137.87%
Fund: 434 - Sewer Debt Service
Revenue
00 - Revenues
298,700.00
298,721.67
19,782.25
30,902.42
-267,819.25
89.66%
Revenue Total:
298,700.00
298,721.67
19,782.25
30,902.42
-267,819.25
89.66%
Expense
06 - Miscellaneous
Expense Total
Fund: 434 - Sewer Debt Service Surplus (Deficit)
Fund: 500 - Equipment Rental and Revolving
Revenue
00 - Revenues 1,869,500.00 1,869,517.83 89,296.45 466,283.64-1,403,234.19 75.06%
Revenue Total: 1,869,500.00 1,869,517.83 89,296.45 466,283.64-1,403,234.19 75.06%
23,700.00
23,700.00
275,000.00
23,700.00 17,346.30 17,346.30 6,353.70 26.81%
23,700.00 17,346.30 17,346.30 6,353.70 26.81%
275,021.67 2,435.95 13,556.12-261,465.55 95.07%
Expense
10 - ER&R 4,064,700.00 4,064,700.00 48,071.44 455,496.15 3,609,203.85 88.79%
7/19/2023 2:41:38 PM Page 15 of 17
Budget Report
Departmen...
For Fiscal: 2023 Period Ending: 06/30/2023
Variance
Original Current Period Fiscal Favorable Percent
Total Budget Total Budget Activity Activity (Unfavorable) Remaining
Expense Total: 4,064,700.00 4p064?700.00
Fund: 500 - Equipment Rental and Revolving Surplus (Deficit):-2,195,200.00-2,195,182.17
Report Surplus (Deficit):-11,817,431.00-11,729,664.40
48,071.44 455,496.15 3,609,203.85 88.79%
41,225.01 10,787.49 2,205,969.66 100.49%
1,474,613.54 8,010,443.25 19,740,107.65 168.29%
7/19/2023 2:41:38 PM Page 16 of 17
Capital Budget
(,�V City of Port Orchard
ORCHARD
Account Typ...
Fund: 302 - Capital Construction
Revenue
Expense
Fund: 302 - Capital Construction Surplus (Deficit)
Fund: 304 - Street Capital Projects
Original Current
Total Budget Total Budget
Budget Report
Group Summary
For Fiscal: 2023 Period Ending: 06/30/2023
Variance
Period Fiscal Favorable Percent
Activity Activity (Unfavorable) Remaining
2,053,500.00 18,854,600.00 111,245.52 157,734.02-18,696,865.98
1,808,400.00 18,261,400.00 83,290.24 511,874.23 17,749,525.77
245,100.00 593,200.00 27,955.28-354,140.21-947,340.21
99.16%
07 Inoi
157. / u 7o
Revenue
13,478,100.00
14,660,000.00
36,087.36
418,133.88
-14,241,866.12
97.15%
Expense
12,095,700.00
11,938,820.12
14,180.49
323,503.21
11,615,316.91
97.29%
Fund: 304 - Street Capital Projects Surplus (Deficit):
1,382,400.00
2,721,179.88
21,906.87
94,630.67
-2,626,549.21
96.52%
Fund: 413 - Water Capital
Revenue
16,450,700.00
20,188,100.00
555,538.97
1,450,611.95
-18,737,488.05
92.81%
Expense
10,540,600.00
10,540,600.00
124,899.11
238,725.25
10,301,874.75
97.74%
Fund: 413 - Water Capital Surplus (Deficit):
5,910,100.00
9,647,500.00
430,639.86
1,211,886.70
-8,435,613.30
87.44%
Fund: 423 - Storm Drainage Capital Facil
Revenue
1,194,500.00
793,200.00
421.87
61,791.92
-731,408.08
92.21%
Expense
1,100,000.00
700,000.00
0.00
555,792.52
144,207.48
20.60%
Fund: 423 - Storm Drainage Capital Facil Surplus (Deficit):
94,500.00
93,200.00
421.87
-494,000.60
-587,200.60
630.04%
Fund: 433 - Sewer Capital
Revenue 25,532,700.00 25,959,700.00 448,436.58 1,468,774.80-24,490,925.20 94.34%
Expense 14,632,900.00 14,632,900.00 51,292.08 434,116.46 14,198,783.54 97.03%
Fund: 433 - Sewer Capital Surplus (Deficit): 10,899,800.00 11,326,800.00 397,144.50 1,034,658.34-10,292,141.66 90.87%
Report Surplus (Deficit): 18,531,900.00 24,381,879.88 878,068.38 1,493,034.90-22,888,844.98 93.88%
7/19/2023 2:42:35 PM Page 1 of 2
Detail Report
7/20/2023 2:08:02 PM
CASH AND INVESTMENTS
Fund
Beginning Balance
Total Activity
Ending Balance
001- Current Expense
15,894,441.79
348,045.64
16,242,487.43
002 - City Street Fund
3,236,267.36
30,132.16
3,266,399.52
003 - Stabilization Fund
2,977,927.82
12,620.82
2,990,548.64
103 - Criminal Justice
837,033.71
22,997.96
860,031.67
104 - Special Investigative Unit
99,197.31
260.66
99,457.97
107 - Community Events
377,154.58
12,915.28
390,069.86
108 - Paths & Trails
14,544.12
179.17
14,723.29
109 - Real Estate Excise Tax
4,777,297.54
234,485.83
5,011,783.37
111- Impact Mitigation Fee
7,388,114.80
427,622.84
7,815,737.64
206 - Bond Redemption Fund
0.00
0.00
0.00
302 - Capital Construction
165,535.61
27,955.28
193,490.89
304 - Street Capital Projects
2,371,774.61
21,906.87
2,393,681.48
401- Water -Sewer Utilities
0.00
0.00
0.00
403 - Water -Sewer Cumulative Reserve
0.00
0.00
0.00
411- Water Operating
3,927,986.87
6,765.13
3,934,752.00
412 - Water Stabilization
985,634.99
4,212.22
989,847.21
413 - Water Capital
8,340,188.13
430,639.86
8,770,827.99
414 - Water Debt Service
0.00
0.00
0.00
421- Storm Drainage Utility
1,709,005.12
39,201.14
1,748,206.26
422 - Storm Drainage Stabilization
553,769.96
2,366.60
556,136.56
423 - Storm Drainage Capital Facil
98,714.96
421.87
99,136.83
424 - Storm Drainage Debt Service
0.00
0.00
0.00
431- Sewer Operating
6,804,078.51
282,843.35
7,086,921.86
432 - Sewer Stabilization
1,475,046.63
6,303.78
1,481,350.41
433 - Sewer Capital
6,420,270.31
397,144.50
6,817,414.81
434 - Sewer Debt Service
569,998.50
2,435.95
572,434.45
500 - Equipment Rental and Revolving
3,959,644.65
41,225.01
4,000,869.66
631- Trust and Agency
9,191.06
1,350.15
10,541.21
632 - Wastewater Treatment Facil Fee
5,751,286.74
200,444.69
5,951,731.43
Grand Total:
78,744,105.68
2,554,476.76
81,298,582.44
Date Range: 06/01/2023 - 06/30/2023
Fund Summary
Page 5 of 5