ENERGY SERVICES HISTORICAL INFORMATION $50,000,000 $45,000,000 $40,000,000 $35,000,000 $30,000,000 $25,000,000 $20,000,000 $15,000,000 $10,000,000 $5,000,000 $0 2009 2010 2011 2012 <strong>Budget</strong> <strong>2013</strong> <strong>Budget</strong> 20<strong>14</strong> SALARIES & BENEFITS MATERIALS & SUPPLIES CAPITAL OUTLAYS DEBT SERVICE TRANSFERS 2009 2010 2011 2012 <strong>Budget</strong> <strong>2013</strong> <strong>Budget</strong> 20<strong>14</strong> SALARIES & BENEFITS 4,605,927 4,596,347 4,421,175 4,720,548 4,728,912 4,785,621 MATERIALS & SUPPLIES 44,003,102 45,908,350 44,680,967 44,988,327 44,840,481 45,699,864 CAPITAL OUTLAYS 12,449 12,323 4,776,422 928,2<strong>14</strong> 1,753,713 1,584,731 DEBT SERVICE 3,046,828 629,373 4,6<strong>14</strong>,949 4,628,877 4,685,091 4,674,666 TRANSFERS 1,300,000 1,400,000 1,400,000 1,400,000 1,500,000 1,650,000 TOTAL 52,968,306 52,546,393 59,893,513 56,665,966 57,508,197 58,394,882 167
Revenue <strong>Budget</strong> <strong>2013</strong>-<strong>14</strong> <strong>City</strong> <strong>of</strong> <strong>St</strong>. <strong>George</strong> 53 ELECTRIC UTILITY 20<strong>14</strong> 2012 <strong>2013</strong> <strong>2013</strong> <strong>2013</strong> <strong>2013</strong> 20<strong>14</strong> <strong>City</strong> Manager Account Number Actuals 7-Month Actuals 5-Mo. Estimate 12-Mo. Estimate <strong>Budget</strong> Dept. Request <strong>Recommended</strong> 3310 FEDERAL GRANTS 0 0 463,435 463,435 463,435 0 0 3340 STATE GRANTS 0 0 0 0 0 0 0 3610 INTEREST EARNINGS 17,933 8,000 20,000 28,000 100,000 25,000 25,000 3640 SALE OF PROPERTY 16,335 0 0 0 0 0 0 3670 SALE OF BONDS 0 0 0 0 0 0 0 3690 MISCELLANEOUS SUNDRY REVENUES 259,919 32,894 23,496 56,390 150,000 100,000 100,000 3691 ENERGY FAIR DONATIONS 0 0 0 0 0 0 0 3711 PENALTIES 328,491 227,462 162,473 389,935 350,000 350,000 350,000 3740 WHOLESALE SALES 4,352,748 1,227,887 1,618,386 2,846,273 2,684,415 1,947,374 1,947,374 3750 SMALL COMMERCIAL ELECTRIC 10,087,537 4,293,508 2,905,616 7,199,124 10,740,449 8,246,283 8,246,283 3751 RESIDENTAL SALES 22,236,321 15,261,823 8,910,557 24,172,380 24,282,397 25,288,602 25,288,602 3752 LARGE COMMERCIAL ELECTRIC 15,784,916 12,510,493 7,167,187 19,677,680 16,820,632 20,340,832 20,340,832 3753 STREET LIGHTING 48,452 28,264 20,189 48,453 50,000 50,000 50,000 3754 SALES TO GOVERNMENTAL UNITS 1,287,497 918,579 387,416 1,305,995 1,302,880 1,099,504 1,099,504 3757 SERVICE ACCOUNT - LABOR 254,980 1<strong>14</strong>,943 82,102 197,045 300,000 250,000 250,000 3759 MT BELL POLE AGREEMENT 7,596 0 10,000 10,000 10,000 10,000 10,000 3760 CABLE TV POLE AGREEMENT 21,744 0 22,000 22,000 26,000 22,000 22,000 3762 GAIN ON SALE OF ASSETS 0 0 0 0 0 0 0 3763 PROPERTY SALES 33,973 37,760 26,971 64,731 100,000 100,000 100,000 3764 CONNECTION FEES 281,675 222,227 158,734 380,961 150,000 250,000 250,000 37XX DISCONNECT NOTICE FEES 0 0 0 0 0 0 0 3810 SUNSMART SUBSCRIPTIONS 0 0 0 0 0 0 0 3820 TRANS FROM OTHER (IMPACT FEES) 1,161,102 608,318 434,513 1,042,831 750,000 1,100,000 1,100,000 3820 TRANS FROM OTHER (NON-IMPACT FEES) 0 0 0 0 0 160,231 160,231 38XX CONTRIBUTIONS FROM OTHERS 0 0 0 0 0 0 0 3880 APPROPRIATED FUND BALANCE 0 0 0 0 0 0 0 Total Revenues: 56,181,219 35,492,158 22,413,074 57,905,232 58,280,208 59,339,826 59,339,826 Total Expenses (does not include depreciation) 56,665,966 30,680,716 26,934,580 57,615,296 57,508,197 58,418,240 58,394,882 Revenues over Expenses: -484,747 4,811,442 -4,521,506 289,936 772,011 921,586 944,944 168