|
CITY OF F�' UOT LAKES Interim Financial Re( t - Monthly Analysis ( 3/28/2005
<br /> As of 09/28/2005
<br /> Water
<br /> Account Name Acct Budget Year to Balance %of January/ February/ March/ April/ Max/ June/
<br /> No. Date Budget July Au ust September October November December
<br /> Receipts:
<br /> Local Government 33401 $0.00 $43.19 ($43.19) .... $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
<br /> and Aids
<br /> $43.19 $0.00 $0.00 $0.00 $0.00 $0.00
<br /> MISCELLANEOUS 36200 $0.00 2,512.00 (2,512.00) .... 2,512.00 $0.00 $0.00 $0.00 $0.00 $0.00
<br /> REVENUES
<br /> $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
<br /> Interest Earnings 36210 5,500.00 $0.00 5,500.00 0.0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
<br /> $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
<br /> Water Sales 37110 182,743.00 134,178.26 48,564.74 73.4 10,511.35 15,325.22 12,400.25 15,119.17 11,604.45 16,335.96
<br /> 12,399.76 25,530.36 14,951.74 $0.00 $0.00 $0.00
<br /> Water Availability 37170 6,000.00 6,500.00 ($500.00) 108.3 $0.00 $0.00 $0.00 1,000.00 $500.00 4,500.00
<br /> Charge
<br /> $0.00 $500.00 $0.00 $0.00 $0.00 $0.00
<br /> State Sales Tax 37171 $0.00 2,247.33 (2,247.33) .... $104.00 $217.46 $176.66 $239.22 $187.78 $374.26
<br /> Collected
<br /> $245.90 $456.84 $245.21 $0.00 $0.00 $0.00
<br /> Water Meter Deposits 37172 5,300.00 4,650.00 $650.00 87.7 $0.00 $0.00 $0.00 $475.00 $250.00 2,125.00
<br /> 1,125.00 $450.00 $225.00 $0.00 $0.00 $0.00
<br /> Sale of Gen.Fixed 39101 $0.00 $150.00 ($150.00) .... $0.00 $0.00 $0.00 $0.00 $150.00 $0.00
<br /> Assets
<br /> $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
<br /> Transfers From Other 39200 $0.00 3,000.00 (3,000.00) .... $0.00 $0.00 $0.00 $0.00 $0.00 3,000.00
<br /> Funds
<br /> $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
<br /> Refunds& 39990 $0.00 35,200.79 (35,200.79) .... $11.78 $11.28 $1.48 $591.70 $5.72 $531.10
<br /> Reimbursements
<br /> 5,000.42 27,752.41 1,294.90 $0.00 $0.00 $0.00
<br /> Total Receipts 199,543.00 188,481.57 11,061.43 94.5 13,139.13 15,553.96 12,578.39 17,425.09 12,697.95 26,866.32
<br /> 18,814.27 54,689.61 16,716.85 $0.00 $0.00 $0.00
<br /> Disbursements:
<br /> Page 1
<br />
|