February 2015 Water and Sewer Utility Fund City of Golden Valley
Monthly Budget Report-Water and Sewer Utility Enterprise Fund
February, 2015(unaudited)
Over
2015 Feb YTD (Under) %
Budget Actual Actual Budget Current
Revenue
Water Charges 4,360,500 245,426 331,984 (4,028,516) 7.61%
Emergency Water Supply 183,600 9,783 19,027 (164,573) 10.36%
Sewer Charges 3,276,450 270,163 355,178 (2,921,272) 10.84%
Meter Sales 8,000 367 724 (7,276) 9.05%
MCES Grant Program 0 2,000 19,200 19,200
Penalties 110,000 10,772 13,162 (96,838) 11.97%
Charges for Other Services 90,000 3,947 7,503 (82,497) 8.34%
State Water Testing Fee Pass Through 45,500 3,986 4,166 (41,334) 9.16%
Sale of Assets 10,000 0 0 (10,000) 0.00%
Certificate of Compliance 75,000 4,400 13,150 (61,850) 17.53%
Interest Earnings 15,000 0 0 (15,000) 0.00%
Total Revenue 8,174,050 550,844 764,094 (7,409,956) 9.35%
Expenses:
Utility Administration 2,436,590 184,337 236,632 (2,199,958) 9.71%
Sewer Maintenance 2,752,485 202,182 557,063 (2,195,422) 20.24%
Water Maintenance 4,571,485 217,940 912,141 (3,659,344) 19.95%
Total Expenses 9,760,560 604,459 1,705,836 (8,054,724) 17.48%