|
12/06/2016 7:48 AM
<br />CITY OF MOUNDS VIEW, MINNESOTA
<br />Enterprise Funds 2017 Budgets
<br />Combining Statement of Revenues and Expenses
<br />Sanitary Street Storm
<br />Water Sewer Lighting Water 2017 2016
<br />Operating revenue:
<br />Operating revenues 1,087,376 1,507,830 104,402 270,000 2,969,608 2,783,585
<br />Special assessments 60,000 - - - 60,000 55,000
<br />Connection charges 2,000 - - - 2,000 1,000
<br />Total operating revenue 1,149,376 1,507,830 104,402 270,000 3,031,608 2,839,585
<br />Operating expenses:
<br />Personal services 372,274 366,598 8,641 124,358 871,871 857,742
<br />Supplies 74,999 31,112 1,000 20,295 127,406 126,471
<br />Contractual services 218,570 106,809 3,900 154,140 483,419 470,829
<br />Electricity & gas 115,500 2,100 70,000 - 187,600 195,300
<br />Disposal charges - 918,137 - - 918,137 898,071
<br />Contingency 15,000 15,000 - - 30,000 30,000
<br />Depreciation 270,000 153,000 - 32,000 455,000 454,000
<br />Capital outlays 184,640 150,000 - 75,000 409,640 624,183
<br />Total operating expenses 1,250,983 1,742,756 83,541 405,793 3,483,073 3,656,596
<br />Net operating income (loss)(101,607) (234,926) 20,861 (135,793) (451,465) (817,011)
<br />Non-operating revenue (expenses):
<br />Investment income 500 30,000 1,300 15,000 46,800 47,300
<br />Principal payment on debt (ESP Lease)- - (6,924) - (6,924) (9,556)
<br />Interest on debt (ESP Lease)- - (2,329) - (2,329) (9,556)
<br />Total non-operating 500 30,000 (7,953) 15,000 37,547 28,188
<br />Transfers
<br />Transfers in 35,000 - - - 35,000 83,000
<br />Transfers out (139,828) (98,058) (2,690) (39,832) (280,408) (520,144)
<br />Revenues over (under) expenditures (205,935) (302,984) 10,218 (160,625) (659,326) (1,225,967)
<br />Add back:
<br />Capital outlays 184,640 150,000 - 75,000 409,640 624,183
<br />Principal on debt - - 6,924 - 6,924 9,556
<br />Net income (loss)(21,295) (152,984) 17,142 (85,625) (242,762) (592,228)
<br />Net assets (deficit), January 1 3,589,863 3,574,815 50,254 3,030,193 10,245,124 11,082,653
<br />Net assets (deficit), December 31 3,568,568$ 3,421,831$ 67,396$ 2,944,568$ 10,002,362$ 10,490,425$
<br />Total
|