|
Street Lighting (Fund 740):
<br />Revenues
<br />Other professional services
<br />3610
<br />Investment income
<br />3716
<br />Penalties
<br />3740
<br />Street lighting charges
<br />5160
<br />Total revenue
<br />Operating expenses
<br />Operations (4416)
<br />Personnel services
<br />0100 Salaries, regular
<br />0110 Salaries, overtime
<br />0300 Social security
<br />0321 PERA
<br />0400 Group insurance
<br />0500 Workers compensation
<br />Total personnel services
<br />Materials & supplies
<br />1600 Supplies, operating
<br />Contractual services
<br />3030
<br />Other professional services
<br />3210
<br />Electricity
<br />4800
<br />Insurance
<br />5150
<br />Repairs, utilities
<br />5160
<br />Repairs, system maintenance
<br />90,844
<br />Total contractual services
<br />Other
<br />8011 Lease payable - principal (ESP)
<br />8021 Lease payable - interest (ESP)
<br />9900 Transfer to General Fund
<br />Total other
<br />Total expenditures
<br />Revenues over (under) expenditures
<br />Add back: Capital outlays/Prin on debt
<br />Change in net assets
<br />Net assets, beginning year
<br />Net assets, end of year
<br />2017 Budget Summary
<br />2014 2015 2016 2017 2018 Chan2efrom 2017
<br />Actual Actual Actual Budget Request Dollar Percent
<br />5,251
<br />1,250
<br />1,164
<br />1,300
<br />1,300 - 0.00%
<br />603
<br />719
<br />728
<br />500
<br />500 - 0.00%
<br />87,449
<br />90,844
<br />97,031
<br />103,902
<br />103,902 - 0.00%
<br />93,303
<br />92,813
<br />98,923
<br />105,702
<br />105,702 - 0.00%
<br />2,768
<br />8,430
<br />7,014
<br />6,765
<br />6,286
<br />(479)
<br />-7.08%
<br />-
<br />115
<br />119
<br />-
<br />-
<br />-
<br />0.00%
<br />189
<br />487
<br />494
<br />518
<br />481
<br />(37)
<br />-7.14%
<br />202
<br />504
<br />515
<br />434
<br />396
<br />(38)
<br />-8.76%
<br />588
<br />1,132
<br />1,172
<br />630
<br />666
<br />36
<br />5.71%
<br />22
<br />346
<br />240
<br />294
<br />304
<br />10
<br />3.40%
<br />3,769
<br />11,014
<br />9,554
<br />8,641
<br />8,133
<br />(508)
<br />-5.88%
<br />- - 25 1,000 1,000 - 0.00%
<br />-
<br />796
<br />35
<br />-
<br />-
<br />- 0.00%
<br />62,996
<br />73,907
<br />70,165
<br />70,000
<br />70,000
<br />- 0.00%
<br />594
<br />603
<br />591
<br />900
<br />900
<br />- 0.00%
<br />1,409
<br />698
<br />-
<br />3,000
<br />3,000
<br />- 0.00%
<br />-
<br />93,208
<br />-
<br />-
<br />-
<br />- 0.00%
<br />64,999
<br />169,212
<br />70,791
<br />73,900
<br />73,900
<br />- 0.00%
<br />- -
<br />-
<br />6,924
<br />7,133
<br />209
<br />3.02%
<br />- 2,335
<br />2,532
<br />2,329
<br />2,119
<br />(210)
<br />-9.02%
<br />2,462 2,536
<br />2,612
<br />2,690
<br />2,771
<br />81
<br />3.01%
<br />2,462 4,871
<br />5,144
<br />11,943
<br />12,023
<br />80
<br />0.67%
<br />0
<br />71,230 185,097
<br />85,514
<br />95,484
<br />95,056
<br />(428)
<br />-0.45%
<br />22,073 (92,284) 13,409 10,218
<br />6
<br />22,073 (92,284) 13,409 17,142
<br />10,646 428 4.19%
<br />7.133 209 3.02%
<br />17,779 637 3.72%
<br />115,349 137,422 45,138 58,547 75,689 17,142 29.28%
<br />$137,422 $ 45,138 $ 58,547 $ 75,689 $ 93,468 $ 17,779 23.49%
<br />86,843 86,923
<br />97
<br />
|