HomeMy WebLinkAboutEDB 2022-04 Board Financial Package Cc:
Clay County Utility AuthorityWorking together to
3176 Old Jennings Roadprotect public health,
Middleburg,90 )2 72-5 9 9 conserve our natural
Telephone(904)272 5999 resources,and create
♦ long-term value for
/Ty AUTNOQ' www.clayutility.org our ratepayers.
May 20, 2022
To: Board of Supervisors
From: Jeffrey Wesselman
Re: April 2022 Financial Package
I have enclosed the following financial information:
A) Comparative Financial Statements for the seven months of fiscal years 2021/2022 and 2020/2021.
Comparative Balance Sheet
= Revenue & Expenditure Report
a Cash-flow Statement
co
o B) Cash &Cash Equivalents Report at April 30, 2022
L C) Budget Reports for the seven months of Fiscal Year 2021/2022
Operating and Interest Revenue Detail Budget Report
Operating Expense Detail Budget Report
D) Contributions In Aid of Construction (CIAC) Reports:
Summary of total CIAC through April 30, 2022
Alternative Water Supply Details
E) Capital Projects Reports:
Capital Projects Budget Report
F) Operating Detail by Month
Operating Revenues Detail by Month
Revenue Analysis Summary
Operating Expense Detail by Month
G) Other Reports
Construction Department Budget
Operating income is$2,316,367 (28%) over budget due to an unfavorable revenue and favorable expense variance.
Operating revenue is$322,709 (1%) under budget and Operating expenses are$2,639,076 (12%) under budget.
Itemized operating expense variances are in Section C.
We gained 735 active (Residential 773, General Service, 2)water accounts and 718 active sewer(Residential 718,
General Service, 0) accounts for the fiscal year 2021/2022 as compared to an increase of 703 active water accounts
and an increase of 677 active sewer accounts for the same time in fiscal year 2020/2021.
1
CLAY COUNTY UTILITY AUTHORITY
COMPARATIVE FINANCIAL
STATEMENTS
t° FISCAL YEAR 2021 /2022
Section A
05/20/2022 09:54 AM COMPARATIVE BALANCE SHEET FOR CLAY COUNTY UTILITIES Page: 1/1
User: kosborne
DB: CCUA
Fund 101 GENERAL FUND
PERIOD ENDED PERIOD ENDED
GL Number Description 04/30/2021 04/30/2022
*** Assets ***
Cash 41,519,408.73 41,310,273.52
Investments 51,806,725.69 52,363,446.62
Accounts Receivable 2,995,922.83 3,559,554.63
Fixed Assets 464,995,785.62 494,488,648.04
Accum. Depreciation (166,854,053.26) (179,173,595.23)
Other Assets 1,378,804.03 1,205,509.58
Deferred Outflows 2,034,267.30 1,804,343.40
Total Assets 397,876,860.94 415,558,180.56
*** Liabilities ***
Liabilities-ST 15,513,859.22 17,533,257.73
Liabilities-LT (over 1 year) 94,833,282.50 87,701,440.13
Total Liabilities 110,347,141.72 105,234,697.86
*** Fund Balance ***
Unassigned 50,926,382.11 53,823,792.64
Investment In Capital Assets 235,015,165.01 254,534,200.04
Total Fund Balance 285,941,547.12 308,357,992.68
Beginning Fund Balance 270,357,546.96 293,106,326.89
Net of Revenues VS Expenditures 1,588,172.10 1,965,490.02
Fund Balance Adjustments 15,584,000.16 15,251,665.79
Ending Fund Balance 287,529,719.22 310,323,482.70
Total Liabilities And Fund Balance 397,876,860.94 415,558,180.56
Lo
05/20/2022 09:55 AM COMPARATIVE BALANCE SHEET FOR CLAY COUNTY UTILITIES Page: 1/3
User: kosborne
DB: CCUA
Fund 101 GENERAL FUND
PERIOD ENDED PERIOD ENDED
GL Number Description 04/30/2021 04/30/2022
*** Assets ***
Cash
101.401.101.110 Cash-BB&T L.A.H.H. Account 4,626.94 1,091.75
101.401.101.125 '12 BBVA Compass Debt Service 609,290.90 727,755.58
101.401.101.160 Cash-BB&T Operating Account 12,075,066.99 12,694,975.71
101.401.101.161 Cash-BB&T Emergency Account 36,403.81 32,316.17
101.401.101.200 CASH-FSA 23,646.28 25,795.40
101.401.101.329 Debt Stabilization Reserve Unrestricted 811,120.45 1,161,614.56
101.401.101.331 2015/2019 Bond Sinking Fund 5,096,037.37 5,050,482.83
101.401.101.333 SBA - 2001 DEP Loan Debt Service Acct 61,141.12 61,137.64
101.401.101.335 CUSTOMER DEPOSIT FUND 3,427,892.45 3,525,954.33
101.401.101.336 SURPLUS FUND 4,648,575.59 2,700,751.24
101.401.101.337 SELF INSURANCE FUND 525,000.00 525,000.00
101.401.101.338 RENEWAL & REPLACEMENT FUND 4,918,498.24 4,692,260.25
101.401.101.340 WATER PLANT FUND (76%) 763,589.92 283,282.57
101.401.101.342 WATER LINE FUND (24%) 136,615.02 322,824.16
101.401.101.343 AWS Cash 1,967,497.53 3,119,594.29
101.401.101.344 SEWER PLANT FUND (53.33%) 5,619,635.28 5,203,931.18
101.401.101.346 SEWER LINE FUND (46.67%) 557,215.70 944,089.41
101.401.101.351 2018 Bond Sinking Fund 236,252.64 236,249.15
101.401.102.100 PETTY CASH FUND 1,302.50 1,167.30
Cash 41,519,408.73 41,310,273.52
Investments
101.401.101.321 Short Term Investments - Restricted 12,086,290.07 0.00
101.401.101.323 Short Term Investments - Surplus 39,720,435.62 52,363,446.62
Investments 51,806,725.69 52,363,446.62
Accounts Receivable
101.401.115.100 ACCOUNTS RECEIVABLE W&S CUST 866,907.40 1,090,950.26
101.401.115.110 A/R CIAC & MISC REPAIR INVS. 367,517.39 505,706.14
101.401.115.120 Loans To Customers 47,678.96 23,502.42
101.401.115.121 Loan to Customers Long-term 352,673.65 330,339.77
101.401.115.200 A/R UNBILLED WATER REVENUE 609,311.71 735,180.90
101.401.115.250 A/R Unbilled Reuse Revenue 139,578.10 153,914.51
101.401.115.300 A/R UNBILLED SEWER REVENUE 820,628.41 898,071.45
101.401.115.400 A/R CLEARING ACCOUNT (2,293.57) (1,781.89)
101.401.117.100 ALLOWANCE FOR DOUBTFULL A/R (206,079.22) (176,328.93)
Accounts Receivable 2,995,922.83 3,559,554.63
Fixed Assets
101.401.161.900 LAND 5,268,724.07 5,268,724.07
101.401.162.900 BUILDINGS 7,261,753.35 9,045,538.84
101.401.166.900 MACHINERY & EQUIPMENT 431,166,306.27 447,923,352.05
101.401.168.900 Intangible Assets 0.00 3,632,438.00
101.401.169.900 CONSTRUCTION IN PROGRESS 21,299,001.93 28,618,595.08
Fixed Assets 464,995,785.62 494,488,648.04
Accum. Depreciation
101.401.163.900 ACCUM.DEPRECIATION BUILDINGS (8,058,470.25) (8,716,470.78)
101.401.167.900 ACCUM.DEPR. MACHINERY & EQUIPT (158,795,583.01) (170,457,124.45)
Accum. Depreciation (166,854,053.26) (179,173,595.23)
Other Assets
101.401.115.150 INTEREST RECEIVABLE 93,772.91 91,099.68
101.401.115.500 PREPAID INSURANCE 371,106.19 401,350.69
101.401.115.550 PREPAID W/C INSURANCE 488.37 (49,550.44)
101.401.115.575 PREPAID DEP REGULATORY FEES 22,116.62 22,183.32
101.401.115.600 PREPAID MAINTENANCE & EXPENSES 384,765.97 368,980.79
101.401.141.000 INVENTORY 485,643.07 350,347.88
101.401.141.100 UNUSED POSTAGE 20,910.90 21,097.66
Other Assets 1,378,804.03 1,205,509.58
Deferred Outflows
101.401.158.201 Deferred Outflow of Resources 2,034,267.30 1,804,343.40
4
05/20/2022 09:55 AM COMPARATIVE BALANCE SHEET FOR CLAY COUNTY UTILITIES Page: 2/3
User: kosborne
DB: CCUA
Fund 101 GENERAL FUND
PERIOD ENDED PERIOD ENDED
GL Number Description 04/30/2021 04/30/2022
*** Assets ***
Deferred Outflows 2,034,267.30 1,804,343.40
Total Assets 397,876,860.94 415,558,180.56
*** Liabilities ***
Liabilities-ST
101.401.202.000 ACCOUNTS PAYABLE 2,370,825.67 3,711,940.05
101.401.202.001 Sales Tax 2,150.18 0.00
101.401.202.002 Retainage Payable 199,081.29 577,787.97
101.401.215.100 ACCRUED INTEREST 1,038,023.30 975,461.17
101.401.216.100 ACCRUED WAGES PAYABLE 147,777.05 195,251.40
101.401.216.200 ACCRUED SICK, VACATION PAYABLE 530,297.76 557,068.44
101.401.217.100 EMPLOYEE FIT,FICA,MEDICARE W/H 51,872.71 57,552.46
101.401.217.300 Employee Fund Withheld 2,517.33 2,129.78
101.401.217.500 ACCRUED PENSION DUE 67,807.49 75,232.00
101.401.217.600 ACCRUED W/C INS. DUE 16,748.44 18,582.30
101.401.218.100 MISC W/H (38.62) (117.82)
101.401.218.250 LIFE INSURANCE (104.14) (1,040.95)
101.401.218.703 HMO/PPO 339.92 1,086.11
101.401.218.705 DENTAL (23.75) 513.51
101.401.218.706 VISION 4.14 (124.15)
101.401.218.707 ANCILLARY 50.91 1,438.68
101.401.218.900 ACCRUED ELECTRIC EXPENSE DUE 106,687.98 97,007.93
101.401.220.100 BOND DEPOSITS 85,084.90 146,436.38
101.401.220.150 CLEANING WATER DEPOSITS 110,988.33 115,099.59
101.401.220.175 W&S CUSTOMER DEPOSITS 3,435,078.47 3,557,837.06
101.401.220.180 DUE TO LEND A HELPING HAND 4,626.94 1,070.25
101.401.220.185 Refundable Development Agreements 7,692.79 8,608.88
101.401.223.100 DEFERRED REVENUES WATER 131,539.49 115,440.82
101.401.223.200 DEFERRED REVENUE SEWER 271,425.79 238,363.02
101.401.223.300 Deferred Reuse Revenue 48,453.51 44,934.26
101.401.229.200 JAX PUBLIC SERV.TAX COLLECTED 0.00 603.54
101.401.229.201 Keystone Public Service Tax (28.54) (34.15)
101.401.232.700 CURRENT BOND PRINCIPAL DUE 6,884,979.88 7,035,129.20
Liabilities-ST 15,513,859.22 17,533,257.73
Liabilities-LT (over 1 year)
101.401.232.569 2012 BBVA Compass Loan 4,510,637.00 3,293,841.00
101.401.232.570 Financing Lease 10,083.16 0.00
101.401.232.571 SunTrust 2015 Adv Ref 2007 Bonds 36,895,642.00 34,964,955.00
101.401.232.572 2018 Revenue Bonds Payable DEP MIDCLAY 12,011,632.73 11,396,177.05
101.401.232.573 Dell Financing Lease 542,513.39 275,999.81
101.401.232.574 Suntrust 2019 Loan & Refinance 46,880,000.00 44,035,000.00
101.401.232.586 2014 DEP Payable 867,754.10 770,596.47
101.401.232.600 CONTRA CURRENT BOND PRINCIPAL (6,884,979.88) (7,035,129.20)
Liabilities-LT (over 1 year) 94,833,282.50 87,701,440.13
Total Liabilities 110,347,141.72 105,234,697.86
*** Fund Balance ***
IIUnassigned
101.401.272.000 RETAINED EARNINGS-UNRESERVED 50,926,382.11 53,823,792.64
Unassigned 50,926,382.11 53,823,792.64
Investment In Capital Assets
101.401.240.000 AWS CIAC 4,955,698.13 6,604,590.19
101.401.240.100 SJRWMD Black Creek CIAC 0.00 410,121.66
101.401.254.350 WATER CAPACITY CHARGES 9,975,399.33 10,981,907.36
101.401.254.351 FIRE CAPACITY CHARGES 1,852,024.80 1,979,911.89
101.401.254.352 WATER TAP IN CHARGE 2,184,479.63 2,296,642.86
5
05/20/2022 09:55 AM COMPARATIVE BALANCE SHEET FOR CLAY COUNTY UTILITIES Page: 3/3
User: kosborne
DB: CCUA
Fund 101 GENERAL FUND
PERIOD ENDED PERIOD ENDED
GL Number Description 04/30/2021 04/30/2022
*** Fund Balance ***
101.401.254.353 WATER CONTRIBUTED ASSETS 48,503,018.40 50,927,700.77
101.401.254.354 WATER MAIN EXTENSION CHARGE 2,749,032.52 3,076,068.75
101.401.254.355 DEBT SERVICE CHARGE 833,107.70 1,175,417.20
101.401.254.360 SEWER CAPACITY CHARGES 40,893,806.61 47,043,196.62
101.401.254.361 GRANTS 22,224,872.29 23,818,348.28
101.401.254.362 SEWER TAP IN CHARGE 2,345,103.15 2,478,397.11
101.401.254.363 SEWER CONTRIBUTED ASSETS 94,419,370.81 99,018,556.14
101.401.254.364 SEWER MAIN EXTENSION CHARGE 4,079,251.64 4,723,341.21
Investment In Capital Assets 235,015,165.01 254,534,200.04
Total Fund Balance 285,941,547.12 308,357,992.68
Beginning Fund Balance 270,357,546.96 293,106,326.89
Net of Revenues VS Expenditures 1,588,172.10 1,965,490.02
Fund Balance Adjustments 15,584,000.16 15,251,665.79
Ending Fund Balance 287,529,719.22 310,323,482.70
Total Liabilities And Fund Balance 397,876,860.94 415,558,180.56
t0
05/20/2022 09:56 AM REVENUE AND EXPENDITURE REPORT FOR CLAY COUNTY UTILITIES Page: 1/1
User: kosborne
DB: CCUA PERIOD ENDING 04/30/2022
YTD BALANCE YTD BALANCE
GL NUMBER DESCRIPTION 04/30/2021 04/30/2022
Fund 101 - GENERAL FUND
WATER REVENUES 11,147,308.83 12,614,993.34
SEWER REVENUES 15,961,552.62 16,836,936.19
MISCELLANEOUS REVENUES 996,399.88 1,154,517.35
INTEREST UNRESTRICTED 352,121.63 317,690.28
INTEREST RESTRICTED 106,267.56 34.51
SALE OF ASSETS 90,683.30 112,277.73
CONSTRUCTION INCOME 90,446.29 57,350.13
TOTAL REVENUES 28,744,780.11 31,093,799.53
BAD DEBT (3,203.42) (8,732.33)
COMMUNICATION 214,561.40 232,335.91
DUE IN LIEU OF TAXES 1,219,898.77 1,325,336.83
ELECTRIC & FUEL EXPENSES 1,301,863.54 1,415,154.46
MISCELLANEOUS EXPENSES 28,015.68 67,889.19
PROPERTY & LIABILITY INSURANCE 462,850.55 512,405.59
PROFESSIONAL SERVICES 287,399.41 849,405.92
SLUDGE TREATMENT & DISPOSAL 1,271,993.68 1,393,364.77
SUBCONTRACTORS 1,421,504.58 1,375,910.86
SUPPLIES 2,611,977.45 2,724,618.55
TRANSPORTATION 359,115.53 382,238.13
WAGES & RELATED EXPENSES 8,975,914.35 9,689,720.50
DEPRECIATION 7,360,121.48 7,669,983.32
INTEREST EXPENSE 1,468,441.08 1,347,119.52
CONSTRUCTION EXPENSE 176,153.93 151,558.29
TOTAL EXPENDITURES 27,156,608.01 29,128,309.51
Fund 101 - GENERAL FUND:
TOTAL REVENUES 28,744,780.11 31,093,799.53
TOTAL EXPENDITURES 27,156,608.01 29,128,309.51
NET OF REVENUES & EXPENDITURES 1,588,172.10 1,965,490.02
TOTAL REVENUES - ALL FUNDS 28,744,780.11 31,093,799.53
TOTAL EXPENDITURES - ALL FUNDS 27,156,608.01 29,128,309.51
NET OF REVENUES & EXPENDITURES 1,588,172.10 1,965,490.02
7
CLAY COUNTY UTILITY AUTHORITY
STATEMENTS OF CASH FLOWS
FOR THE SEVEN MONTHS ENDED APRIL 30,2021 AND 2022
April 30,2021 April 30,2022
Cash flows from operating activities $ 9,188,997 $ 12,229,111
Net cash provided by operating activities 9,188,997 12,229,111
Cash flows from capital and related financing activities
Proceeds from issuance of bonds and loans - -
Principal paid on long-term debt (3,709,055) (3,771,181)
Interest paid on long-term debt (1,253,647) (1,134,328)
Payments to acquire and construct plant property (6,283,639) (16,899,267)
Capital contributions 7,881,905 8,295,963
Grants 469,550 707,497
Net cash used in capital and related financing activities (2,894,887) (12,801,317)
Cash flows from investing activities
Purchases of investments (11,741,217) (309,838)
Sales of investments 6,151,250 -
Interest income 458,389 317,725
Net cash provided by investing activities (5,131,578) 7,887
Net increase(decrease)in cash and cash equivalents 1,162,531 (564,319)
Cash and cash equivalents,beginning of period 40,356,878 41,874,593
Cash and cash equivalents,end of period $ 41,519,409 $ 41,310,274
Reconciliation of operating income to net cash provided by operating activities
Cash flows from operating activities
Operating income $ 2,507,541 $ 2,882,607
Adjustments to reconcile operating income to net
t0 cash provided by operating activities:
Depreciation expense 7,403,317 7,700,337
Changes in assets and liabilities
Decrease(Increase)in accounts receivable (255,727) (33,674)
Decrease(Increase)in prepaid items and inventory (363,374) (236,326)
Decrease(Increase)in notes/interest receivable 152,841 5,349
Increase(Decrease)in accounts payable (156,930) 2,011,105
Increase(Decrease)in accrued expenses (188,346) (87,117)
Increase(Decrease)in unearned revenue 20,799 (154,647)
Increase(Decrease)in customer deposits 68,875 141,478
Total adjustments 6,681,456 9,346,504
Net cash provided by operating activities $ 9,188,997 $ 12,229,111
Supplemental schedule of noncash investing,capital,and financing activities
Utility plant property contributed by developers $ 7,232,546 $ 6,248,206
8
Cumulative Cash Flow
$100,000,000
$90,000,000
$80,000,000
I I
$70,000,000
I I
$60,000,000
I I
$50,000,000
$40,000,000
$30,000,000
t0
$20,000,000
$10,000,000
$0 —rlri �—
L� L� ti, ti, ti� ti� ti� n> 1> 1> ,1> L� L� n> .1> .1> 1> 1> 1> L� ',' 'All' 1.1'
4\ ��� �J\ �� e� �`� �, e� �a� <<e� fat Pic aJ �� ��\ �� �e� �`� �, e� •
��� key
Cash Investments
CLAY COUNTY UTILITY AUTHORITY
CASH AND CASH EQUIVALENTS REPORT
As of April 30, 2022
BB&T Ameris SBA Investments Total
Lend A Helping Hand Fund $1,092 $1,092
Operating Accounts ** $12,694,976 $12,694,976
FSA Account $25,795 $25,795
Emergency Accounts $32,316 $32,316
Petty Cash $1,167 $1,167
Total Operating Funds $12,754,255 $12,754,255
Public Funds Now:
Water Plant Connection Fund $283,283 * $283,283 R
Water Line Connection Fund $322,824 * $322,824 R
Sewer Plant Connection Fund $5,203,931 * $5,203,931 R
Sewer Lines Connection Fund $944,089 * $944,089 R
Alternative Water Supply Fund $3,119,594 * $3,119,594 R
Renewal&Replacement Fund $4,692,260 * $4,692,260 R
Debt Stabilization and Reserve Account_Unrestricted $1,161,615 * - - $1,161,615
Surplus Fund $1,559,725 $933,617 $105,076 $52,363,447 $54,961,864
Available For Construction $17,287,321 $933,617 $105,076 $52,363,447 $70,689,461
Debt Service Sinking Funds:
2007A Bond Sinking Fund $5,050,483 * $5,050,483 R
DEP Loan Debt Service Sinking Acct $61,138 * $61,138 R
BBVA Compass Loan Sinking Funds $727,756 * $727,756 R
2018 Bond Sinking Fund $236,249 * $236,249 R
Debt Stabilization and Reserve Account_Restricted
Letter of Credit_Financial Responsible Officer $102,334 $102,334
Customer Deposits&Self Insurance Fund
Customer Deposits - * $3,525,954 $3,525,954
Self Insurance Fund_Sewage Backups *
Health Insurance - * $500,000 $500,000
Unemployment * $25,000 $25,000
TOTAL Funds $6,177,959 $4,050,954 - - $10,228,913
TOTAL CASH&CASH EQUIVALENTS $36,220,626 $4,984,571 $105,076 $52,363,447 $93,673,720
Investment Accounts
Maturity Date Balance APY
US Bank Various $52,363,445 1.07%
Scott&Stringfellow Various $2 Various
$52,363,447
* BB&T Public Funds Money Checking Accounts $21,803,222 0.25%
BB&T Public Funds Money Checking Accounts_Earnings Credit waives bank fees $12,694,976 0.25%
Ameris Public Funds Money Checking Accounts $4,984,571 0.30%
SBA $105,076 0.09%
Operating Account has significant Surplus Funds due to Earnings Credit offsetting fees greater than interest
Construction Balance $70,689,461
Operating Cash $10,694,976
Available Construction Balance: $81,384,436
"R"indicates fund is Restricted by Bond Resolution,Enabling Legislation or Board Resolution.
Printed 5/20/2022 Section B
CLAY COUNTY UTILITY AUTHORITY
BUDGET REPORTS
FISCAL YEAR 2021 /2022
to
Section C
05/20/2022 REVENUE AND EXPENDITURE REPORT FOR CLAY COUNTY UTILITIES
PERIOD ENDING 04/30/2022
OPERATING BUDGET REPORT
2021-22 YTD BALANCE AVAILABLE %BDGT
GL NUMBER DESCRIPTION AMENDED BUDGET 04/30/2022 BALANCE USED
OPERATING REVENUES
Water Revenues
Net Water Base Charges 7,870,135.00 4,559,523.13 3,310,611.87 57.93%
Net Water Use Charges 9,778,356.00 5,236,463.49 4,541,892.51 53.55%
Net Reuse Water Base Charges 2,743,539.00 1,737,144.39 1,006,394.61 63.32%
Net Reuse Water Usage Charges 2,135,303.00 1,081,862.33 1,053,440.67 50.67%
Net Water Revenues 22,527,333.00 12,614,993.34 9,912,339.66 56.00%
Sewage Revenues
Net Sewer Base Charges 15,923,690.00 9,368,261.38 6,555,428.62 58.83%
Net Sewer Use Charges 13,994,637.00 7,468,674.81 6,525,962.19 53.37%
Net Sewage Revenues 29,918,327.00 16,836,936.19 13,081,390.81 56.28%
Other Revenues
Net Miscellaneous 1,587,083.00 1,154,517.35 432,565.65 72.74%
Net Other Revenues 1,587,083.00 1,154,517.35 432,565.65 72.74%
Net OPERATING REVENUES 54,032,743.00 30,606,446.88 23,426,296.12 56.64%
INTEREST INCOME
Net Unrestricted 784,689.00 317,690.28 466,998.72 40.49%
Net Restricted 2,666.00 34.51 2,631.49 1.29%
Net INTEREST INCOME 787,355.00 317,724.79 469,630.21 40.35%
OPERATING EXPENSES
Net Bad Debt Expenses 5,000.00 (8,732.33) 13,732.33 -174.65%
Net Wage Related Expenses 4,760,166.66 2,848,592.40 1,911,574.26 59.84%
Net Communication Expenses 485,154.00 232,335.91 252,818.09 47.89%
Net Due in Lieu of Taxes 2,360,055.00 1,325,336.83 1,034,718.17 56.16%
Net Electric&Fuel Expenses 2,482,468.00 1,415,154.46 1,067,313.54 57.01%
Net Miscellaneous Expenses 439,234.00 67,889.19 371,344.81 15.46%
Net Property&Liability Insurance 859,395.00 512,405.59 346,989.41 59.62%
Net Professional Services 2,287,389.43 957,555.55 1,329,833.88 41.86%
Net Sludge Treatment&Disposal 1,924,160.00 1,393,364.77 530,795.23 72.41%
Net Subcontractors 3,683,466.00 1,343,910.82 2,339,555.18 36.48%
Net Supplies 5,702,144.00 2,724,618.55 2,977,525.45 47.78%
Net Transportation Expenses 502,451.00 382,238.13 120,212.87 76.07%
Net Wage Expense 12,000,173.97 6,764,978.51 5,235,195.46 56.37%
Net OPERATING EXPENSES 37,491,257.06 19,959,648.38 17,531,608.68 53.24%
NON-OPERATING EXPENSES
Net Depreciation Expense 12,504,881.00 7,669,983.32 4,834,897.68 61.34%
Net Interest Expense 2,074,592.00 1,347,119.52 727,472.48 64.93%
Net Loss(Gain)on Sale of Assets 0.00 (112,277.73) 112,277.73 100.00%
Net NON-OPERATING EXPENSES 14,579,473.00 8,904,825.11 5,674,647.89 61.08%
Net CONSTRUCTION EXPENSES 624,519.85 151,558.29 472,961.56 24.27%
Net CONSTRUCTION INCOME 624,519.00 57,350.13 567,168.87 9.18%
Net CONTINGENCY 1,136,320.00 0.00 1,136,320.00 0.00%
TOTAL REVENUES-ALL FUNDS 55,444,617.00 30,981,521.80 24,463,095.20 55.88%
TOTAL EXPENDITURES-ALL FUNDS 53,831,569.91 29,016,031.78 24,815,538.13 53.90%
NET OF REVENUES&EXPENDITURES 1,613,047.09 1,965,490.02 (352,442.93) 121.85%
12
05/20/2022 10:00 AM EXPENDITURE REPORT FOR CLAY COUNTY UTILITIES Page: 1/1
User: kosborne
DB: CCUA PERIOD ENDING 04/30/2022
OPERATING EXPENSE BUDGET REPORT
2021-22 YTD BALANCE AVAILABLE % BDGT
GL NUMBER DESCRIPTION AMENDED BUDGET 04/30/2022 BALANCE USED
Net WAGES & TEMP. LABOR 12,402,362.97 6,875,398.14 5,526,964.83 55.44
Net CAPITALIZED WAGES 241,797.65 18,322.40 223,475.25 7.58
Net HEALTH & LIFE INSURANCE 2,473,615.98 1,432,568.11 1,041,047.87 57.91
Net PENSION & BENEFITS 1,269,561.37 796,643.01 472,918.36 62.75
Net PAYROLL TAXES 897,582.26 500,625.05 396,957.21 55.77
Net W/C INSURANCE 235,749.25 132,913.51 102,835.74 56.38
Net PROPERTY & LIABILITY INSURANCE 914,250.00 545,112.32 369,137.68 59.62
Net TRANSPORTATION 527,951.00 399,222.46 128,728.54 75.62
Net RENTAL EXPENSE 43,194.00 17,845.87 25,348.13 41.32
Net COMMUNICATION EXPENSES 485,154.00 232,335.91 252,818.09 47.89
Net ELECTRIC & FUEL WATER PLANTS 734,000.00 384,515.66 349,484.34 52.39
Net ELECTRIC & FUEL LIFT STATIONS 400,000.00 224,158.20 175,841.80 56.04
Net ELECTRIC & FUEL SEWAGE PLANTS 1,310,865.00 785,525.38 525,339.62 59.92
Net ELECTRIC AT OFFICE 37,603.00 20,955.22 16,647.78 55.73
Net CHEMICALS FOR WATER 185,000.00 92,038.66 92,961.34 49.75
Net CHEMICALS FOR SEWAGE 821,203.00 437,180.10 384,022.90 53.24
Net SUPPLIES FOR WATER 1,775,024.00 679,694.08 1,095,329.92 38.29
Net SUPPLIES FOR SEWAGE 1,258,076.00 675,707.39 582,368.61 53.71
Net OFFICE SUPPLIES 1,668,741.00 860,993.72 807,747.28 51.60
Net ENGINEERING EXPENSES 1,317,690.43 606,057.02 711,633.41 45.99
Net LEGAL EXPENSES 545,535.00 223,118.94 322,416.06 40.90
Net AUDIT EXPENSES 33,500.00 23,500.00 10,000.00 70.15
Net SUBCONTRACTORS-WATER 1,295,475.00 494,160.44 801,314.56 38.15
Net SUBCONTRACTORS-SEWAGE 717,863.00 388,453.49 329,409.51 54.11
Net SUBCONTRACTORS-GENERAL 1,680,028.00 473,795.24 1,206,232.76 28.20
Net SLUDGE TREATMENT & DISPOSAL 1,924,160.00 1,393,364.77 530,795.23 72.41
Net BAD DEBT EXPENSE 5,000.00 (8,732.33) 13,732.33 (174.65)
Net MISCELLANEOUS 396,040.00 50,043.32 345,996.68 12.64
Net DUE IN LIEU OF TAXES 2,360,055.00 1,325,336.83 1,034,718.17 56.16
Net CONTINGENCY 1,190,635.00 0.00 1,190,635.00 0.00
TOTAL EXPENDITURES - ALL FUNDS 39,147,711.91 20,080,852.91 19,066,859.00 51.30
13
CLAY COUNTY UTILITY
AUTHORITY CIAC REPORTS
t° FISCAL YEAR 2021 /2022
Section D
05/20/2022 10:01 AM TRIAL BALANCE REPORT FOR CLAY COUNTY UTILITIES Page: 1/2
User: kosborne
DB: CCUA PERIOD ENDING 04/30/2022
ACTIVITY FOR
2021-22 BEG. BALANCE MONTH YEAR-TO-DATE END BALANCE
GL NUMBER DESCRIPTION AMENDED BUDGET 10/01/2021 04/30/2022 THRU 04/30/22 04/30/2022
Fund 101 - GENERAL FUND
Fund Equity
WATER CAPACITY
101.401.254.350 WATER CAPACITY CHARGES 10,148,402.33 106,460.00 833,505.03 10,981,907.36
WATER CAPACITY 10,148,402.33 106,460.00 833,505.03 10,981,907.36
SEWER CAPACITY
101.401.254.360 SEWER CAPACITY CHARGES 42,567,255.88 978,080.00 4,475,940.74 47,043,196.62
101.401.254.361 GRANTS 23,110,851.53 0.00 707,496.75 23,818,348.28
SEWER CAPACITY 65,678,107.41 978,080.00 5,183,437.49 70,861,544.90
AWS
101.401.240.000 AWS CIAO 5,389,271.45 162,360.90 1,215,318.74 6,604,590.19
AWS 5,389,271.45 162,360.90 1,215,318.74 6,604,590.19
SJRWMD BLACK CREEK
101.401.240.100 SJRWMD Black Creek CIAC 0.00 67,580.23 410,121.66 410,121.66
SJRWMD BLACK CREEK 0.00 67,580.23 410,121.66 410,121.66
WATER MAIN
101.401.254.354 WATER MAIN EXTENSION CHARGE 2,781,061.91 33,515.42 295,006.84 3,076,068.75
WATER MAIN 2,781,061.91 33,515.42 295,006.84 3,076,068.75
SEWER MAIN
101.401.254.364 SEWER MAIN EXTENSION CHARGE 4,147,513.64 34,671.27 575,827.57 4,723,341.21
SEWER MAIN 4,147,513.64 34,671.27 575,827.57 4,723,341.21
FIRE
101.401.254.351 FIRE CAPACITY CHARGES 1,903,723.50 0.00 76,188.39 1,979,911.89
FIRE 1,903,723.50 0.00 76,188.39 1,979,911.89
WATER TAP IN
101.401.254.352 WATER TAP IN CHARGE 2,226,386.48 19,405.64 70,256.38 2,296,642.86
WATER TAP IN 2,226,386.48 19,405.64 70,256.38 2,296,642.86
SEWER TAP IN
101.401.254.362 SEWER TAP IN CHARGE 2,414,030.19 12,508.79 64,366.92 2,478,397.11
SEWER TAP IN 2,414,030.19 12,508.79 64,366.92 2,478,397.11
WATER CONT PROP
101.401.254.353 WATER CONTRIBUTED ASSETS 48,671,992.34 0.00 2,255,708.43 50,927,700.77
WATER CONT PROP 48,671,992.34 0.00 2,255,708.43 50,927,700.77
SEWER CONT PROP
101.401.254.363 SEWER CONTRIBUTED ASSETS 95,026,058.13 113,555.44 3,992,498.01 99,018,556.14
SEWER CONT PROP 95,026,058.13 113,555.44 3,992,498.01 99,018,556.14
DEBT SERVICE
101.401.254.355 DEBT SERVICE CHARGE 895,986.87 21,042.00 279,430.33 1,175,417.20
15
05/20/2022 10:01 AM TRIAL BALANCE REPORT FOR CLAY COUNTY UTILITIES Page: 2/2
User: kosborne
DB: CCUA PERIOD ENDING 04/30/2022
ACTIVITY FOR
2021-22 BEG. BALANCE MONTH YEAR-TO-DATE END BALANCE
GL NUMBER DESCRIPTION AMENDED BUDGET 10/01/2021 04/30/2022 THRU 04/30/22 04/30/2022
Fund 101 - GENERAL FUND
Fund Equity
DEBT SERVICE 895,986.87 21,042.00 279,430.33 1,175,417.20
TOTAL FUND EQUITY 239,282,534.25 1,549,179.69 15,251,665.79 254,534,200.04
Total Fund 101 - GENERAL FUND
TOTAL ASSETS 0.00 0.00 0.00 0.00
BEG. FUND BALANCE 293,106,326.89 293,106,326.89
+ NET OF REVENUES & EXPENDITURES
+ FUND BALANCE ADJUSTMENTS 17,113,348.86 17,113,348.86
= ENDING FUND BALANCE 239,282,534.25 1,549,179.69 15,251,665.79 254,534,200.04
+ LIABILITIES 0.00 0.00 0.00 0.00
= TOTAL LIABILITIES AND FUND BALANCE 239,282,534.25 1,549,179.69 15,251,665.79 254,534,200.04
OUT OF BALANCE 0.00 (1,549,179.69) (15,251,665.79) (254,534,200.04)
16
CLAY COUNTY UTILITY AUTHORITY
2021/2022 Alternative Water Supply Surcharges
Beginning October November December January February March April May June July August September Balance
Established 10/1/2015 Balance 2021 2021 2021 2022 2022 2022 2022 2022 2022 2022 2022 2022 9/30/2022
Expenditures:
Job 991 FCOB Stormwater Harvesting Pilot Project 752,127.03 752,127.03
Stormwater Harvesting Study 49,842.66 49,842.66
Job 00119WP Aquifer Storage&Recovery(ASR) 1,554,488.01 0.00 25.593.03 1,580,081.04
Project Development Advisor 212,388.00 212,388.00
Horizontal Well Feasibility Study 38,788.00 38,788.00
Aquifer Recharge Feasibility Study&Siting 138,059.36 138,059.36
Lake Agresti Reservoir Feasibility Study 5,798.00 5,798.00
Job 20022WL Treatability Pilot Project-AWS Development 327,302.47 34,787.31 111,425.02 30,334.51 43,865.61 92,024.45 639,739.37
I
New Development: -
Total Expenditures 3,078,793.53 34,787.31 137,018.05 30,334.51 43,865.61 0.00 0.00 92,024.45 0.00 0.00 0.00 0.00 0.00 3,416,823.46
Existing Customers:
Revenue:
Surcharge Fund(Existing Customers) 3,438,711.41 53,863.44 55,443.36 55,538.56 55,748.00 55,860.00 55,820.80 55,868.96 3,826,854.53
Connection Charge Fund(Growth) 1,836,928.17 21,664.31 492,122.50 70,217.45 26,038.59 15,869.77 64,944.47 49,485.38 2,577,270.64
Interest Income 40,259.54 5.84 1.36 1.25 0.14 40,268.13
Total Revenue 5,315,899.12 75,533.59 547,565.86 125,757.37 81,787.84 71,729.91 120,765.27 105,354.34 0.00 0.00 0.00 0.00 0.00 6,444,393.30
Balance 2,237,105.59 40,746.28 410,547.81 95,422.86 37,922.23 71,729.91 120,765.27 13,329.89 0.00 0.00 0.00 0.00 0.00 3,027,569.84
Cash Balance 3,119,594.29
Done in following Month:
Less Construction Costs transferred after month close (92,024.45)
J/E-Adjustment True Up for Move-Ins/Move-Outs
J/E-Interfund Transfer
3,027,569.84
Page D-la
17
CLAY COUNTY UTILITY AUTHORITY
CAPITAL PROJECT BUDGET
t° REPORT
FISCAL YEAR 2021 /2022
Section E
18
Clay County Utility Authority References
Capital Projects Budget Report Prior Years Current Fiscal for Transfers Current Fiscal
Financial Carry Over Current Fiscal Year Year Combined Transfers and Funds Spent @ Job Cost and Year Job Costs
Job Description Job Number Budget Adopted Budget Budgets Amendments 04/30/22 Balances To Fund Amendments 2021 /2022
RENEWAL, REPLACEMENT & BETTERMENT
Departmental Capital 100 1,122,764.59 1,052,400.00 2,175,164.59 1,194,383.23 980,781.36 2,175,164.59
Upgrade Lift station 9-Meadowbrook 755 110,000.00 110,000.00 6,353.84 103,646.16 110,000.00
CCUA Main Office Paving and Stripping Rehab 839 105,000.00 105,000.00 1,500.00 103,500.00 105,000.00
Knight Boxx/Old Jennings Force Main Extension 967 100,000.00 100,000.00 9,114.95 90,885.05 100,000.00
LS 40 Orange Park Country Club Rehab 1052 60,000.00 60,000.00 31,496.60 28,503.40 60,000.00
Lucy Branch Maintenance Building Repairs and Renovations 02018RR 120,000.00 120,000.00 10,739.84 109,260.16 120,000.00
Holly Ridge Dr.Force Main Installation 02119SL 280,000.00 280,000.00 286.85 279,713.15 280,000.00
Woodland Drive Force Main Installation 02219SL 239,000.00 239,000.00 0.00 239,000.00 239,000.00
Rehab SP WW Clarifer Wunder drain 1-2 02519RR 100,000.00 900,000.00 1,000,000.00 64,176.20 935,823.80 1,000,000.00
CL2 Storage Tanks-Multiple WTPS 02619WP 50,000.00 50,000.00 100,000.00 29,848.11 70,151.89 100,000.00
Task Order No. 33 -Gravity Rehab in Bellair 20020RR 952,800.54 952,800.54 952,800.54 0.00 952,800.54
Ridgecrest WTP-Replace Softstart&Crossline Starters with VFD's 20021RR 985,000.00 568,016.26 1,553,016.26 218,988.41 1,334,027.85 1,553,016.26
New Lift Station Generators: 172, 165, 151, 142, 163, 124 21002RR 400,000.00 400,000.00 343,850.87 56,149.13 400,000.00
Keystone Club Estates WTP Well No. 1 &@ Well and Pump Evalaution 21008RR 98,263.96 98,263.96 68,838.04 29,425.92 98,263.96
Fleming Island Reg.WWTP-2nd BCR Plant,Two Tanks 21010RR 200,000.00 5,000,000.00 5,200,000.00 1,866,623.20 3,333,376.80 5,200,000.00
Fleming WRF Clarifier No. 1 Upgrade 21014RR 50,000.00 1,158,000.00 1,208,000.00 26,947.20 1,181,052.80 1,208,000.00
Long Bay Rd.Water and Reclaimed Interconnect(Pine Ridge) 21015RR 60,000.00 60,000.00 59,817.29 182.71 60,000.00
Lift Station#2-Upgrade 21016RR 700,000.00 21,822.44 678,177.56 5 700,000.00
Ridgecrest WTP GST#2 Repair 21017RR 108,500.00 120,750.00 (12,250.00) 10 108,500.00
Wastewater Extension to 1045 Live Ok Ln. 21018RR 27,000.00 27,000.00 25,540.58 1,459.42 27,000.00
Ridaught WWTP Upgrades(Install Micro-screen,Grit Removal Equipment,a 21019RR 103,936.00 1,663,706.00 1,767,642.00 54,545.91 1,713,096.09 1,767,642.00
Lift Station#3 Foxbay Upgrade 21022RR 750,000.00 8,302.50 741,697.50 6 750,000.00
Coopergate-TO#7 LS 56&MH 1 21024RR 17,023.15 17,023.15 0.00 3 17,023.15
TO#36-Sandalwood,Fireside&Walgreen 21025RR 23,473.94 24,232.41 (758.47) 4 23,473.94
Meadowbrook Well Rehab 21028RR 70,000.00 630,000.00 700,000.00 (145,000.00) 0.00 555,000.00 12 555,000.00
Meadowbrook WTP Upgrades-(GST#3 repair,Transfer switch,GST#2 roo 21029RR 72,000.00 1,000,000.00 1,072,000.00 58,578.50 1,013,421.50 1,072,000.00
Insituform R&R-Task Order 37 Rolling Hills&Tanglewood 1A CIPP Linin 21031RR 0.00 1,000,000.00 1,000,000.00 (87,949.45) 195,239.30 716,811.25 14 912,050.55
Wastewater Extension to 3000 Pony Lane 21032RR 0.00 0.00 18,000.00 21,110.57 (3,110.57) 7 18,000.00
Dunster Court Water Main Replacement 22001RR 30,000.00 21,102.03 8,897.97 8 30,000.00
Sharone Court Water Main Replacement 22002RR 25,000.00 16,924.03 8,075.97 9 25,000.00
Vortex Task Order#8 Fy21-22 Manhole Rehabilitation 22004R 87,949.45 26,978.03 60,971.42 14 87,949.45
Oakleaf WTP Well No.2 22005RR 0.00 145,000.00 3,817.57 141,182.43 12 145,000.00
Water Main Replacement-Boxwood&Baytree 22006RR 0.00 27,000.00 262.73 26,737.27 13 27,000.00
Ridaught WTP-Phase I GST Upgrades 22007RR 50,000.00 1,100,000.00 1,150,000.00 50,666.00 1,099,334.00 1,150,000.00
CR 218 widening from Pine Tree Lane to Cosmos Not Started 425,000.00 425,000.00 425,000.00 425,000.00
CR 220 widening Baxley to Henley Rd Not Started 0.00 575,000.00 575,000.00 575,000.00 575,000.00
CR 220 widening from Henley to Knightbox Not Started 0.00 420,000.00 420,000.00 420,000.00 420,000.00
ERP Software Replacement Not Started 0.00 1,400,000.00 1,400,000.00 1,400,000.00 1,400,000.00
Fleming Oaks WTP Electrical Upgrades&Hydro Tank Not Started 0.00 0.00 0.00 0.00
Fleming Oaks WTP: Replace roof on the pump,bleach,and generator buildin Not Started 30,000.00 30,000.00 30,000.00 30,000.00
.
X:\Finance\Controllers Folder\Monthly Financial\Monthly Construction Reports\2021-2022\CI P_2022_April.xlsx Page 1 of 4
Clay County Utility Authority References
Capital Projects Budget Report Prior Years Current Fiscal for Transfers Current Fiscal
Financial Carry Over Current Fiscal Year Year Combined Transfers and Funds Spent @ Job Cost and Year Job Costs
Job Description Job Number Budget Adopted Budget Budgets Amendments 04/30/22 Balances To Fund Amendments 2021 /2022
Keystone Heights-Brooklyn Bay Road Water Main Rehabilitation Not Started 0.00 9,000.00 9,000.00 9,000.00 9,000.00
Keystone Heights-Lakeside Street/Hilltop Street Water Main Rehabilitation Not Started 0.00 0.00 0.00 0.00
Kingsley Cove WTP Well Rehab Not Started 0.00 0.00 0.00 0.00
Lake Asbury WM Improvements(602 Lake Asbury Road to Aldersgate Drive Not Started 0.00 0.00 0.00 0.00
Lift Station SCADA System Not Started 0.00 0.00 0.00 0.00
Miller St.WWTP Upgrades(Complete Paving of Loop Road,Refurbish Influ Not Started 0.00 0.00 0.00 0.00
Pace Island WTP: Electrical&Hydro Tank Upgrades(Replace Hydrotank Ta Not Started 0.00 0.00 0.00 0.00
Ravines Off-Site Mains-Middleburg W&S Extensions Not Started 1,238,000.00 1,238,000.00 1,238,000.00 1,238,000.00
Spencers WTP-Ground Storage&High Service Pump Not Started 0.00 0.00 0.00 0.00
Sandridge Road widening from Henley to CR 209 Not Started 0.00 150,000.00 150,000.00 150,000.00 150,000.00
Rehab PS 4&PS 62. Manifold PS 67 if feasible Not Started 0.00 200,000.00 200,000.00 200,000.00 200,000.00
Server Lifecycle Replacement Not Started 0.00 0.00 0.00 0.00
Upgrade Lift Stations 11,41,69,51 Not Started 1,000,000.00 1,000,000.00 1,000,000.00 1,000,000.00
Upgrade Lift Station 98 Not Started 0.00 0.00 0.00 0.00
Upgrade Lift Stations 9,43,24, 59 Not Started 0.00 0.00 0.00 0.00
WRF SCADA System Not Started 0.00 0.00 0.00 0.00
Water SCADA System Not Started 0.00 0.00 0.00 0.00
Wesley RD WM Improvements(Branscomb Road to Arthur Moore Drive) Not Started 0.00 0.00 0.00 0.00
WTP Ground Storage Tanks: add Handrails Not Started 0.00 576,000.00 576,000.00 576,000.00 576,000.00
Water Plant Meters Retrofits Not Started 0.00 0.00 0.00 0.00 0.00
Ridaught/Greenwood/Lucy Branch/Orange Park South WTP Consolidation a Not Started 0.00 250,000.00 250,000.00 250,000.00 250,000.00
SYSTEM EXPANSION
Meadow Lake WTP-New Ground Storage Tank and Electrical Service upgrad 00983WP 363,093.00 1,834,953.00 2,198,046.00 503,374.53 1,694,671.47 2,198,046.00
Peters Creek WTP-Land Costs 01118RR 75,000.00 75,000.00 14,425.70 60,574.30 75,000.00
Henley Road 12"WM Loop-Sandridge to Small Lake 01119WL 106,000.00 106,000.00 11,241.94 94,758.06 106,000.00
North Middleburg Water&Sewer Extension and Interconnection(Water Inte 02419WL 169,191.77 1,700,000.00 1,869,191.77 334,701.17 1,534,490.60 1,869,191.77
Saratoga Springs WTP-Phase I 03018WP 1,211,426.55 1,137,327.00 2,348,753.55 2,185,798.45 162,955.10 2,348,753.55
Saratoga Springs RWP-Phase I 03118RP 1,160,831.00 446,202.00 1,607,033.00 1,223,057.79 383,975.21 1,607,033.00
FCOB Utility Crossings 03218WL 3,900,000.00 3,900,000.00 2,214,898.12 1,685,101.88 3,900,000.00
Middleburg Water and Sewer Relocations 03319WL 602,241.10 602,241.10 521,163.64 81,077.46 602,241.10
Saratoga Springs Offsite Main Extensions 03419WL 485,323.00 2,299,677.00 2,785,000.00 614,843.55 2,170,156.45 2,785,000.00
Mid Clay WWTP-Phase II Plant Expansion 20003SP 582,615.00 4,500,000.00 5,082,615.00 2,694,544.47 2,388,070.53 5,082,615.00
Fleming Island Reg.WWTP-#3 BTU Installation,Design 20004SP 2,149,000.00 4,371,000.00 6,520,000.00 6,509,590.07 10,409.93 6,520,000.00
Meadowbrook WTP Chlorine Room Roll-Up Door Addition 20006WP 50,000.00 50,000.00 27,679.08 22,320.92 50,000.00
Fleming Island WWTF Clarifier No.2 Evaluation and Repair 20007SP 140,000.00 140,000.00 110,444.57 29,555.43 140,000.00
2019-054 Doctors Lake Restoration Project 20011SL 236,340.52 175,000.00 411,340.52 872,423.40 (461,082.88) 411,340.52
Brannen Mill Extension-Challenger Center 20012WL 2,200,000.00 2,200,000.00 1,108,828.57 1,091,171.43 2,200,000.00
Peters Creek WRF-Phase II 20027SP 50,000.00 1,600,000.00 1,650,000.00 (1,408,025.02) 241,974.98 0.00 11 241,974.98
CCUA Storage Building and Site Improvements 21001AD 254,095.00 3,480,750.00 3,734,845.00 1,192,816.47 2,542,028.53 3,734,845.00
■
X:\Finance\Controllers Folder\Monthly Financial\Monthly Construction Reports\2021-2022\CI P_2022_April.xlsx Page 2 of 4
Clay County Utility Authority References
Capital Projects Budget Report Prior Years Current Fiscal for Transfers Current Fiscal
Financial Carry Over Current Fiscal Year Year Combined Transfers and Funds Spent @ Job Cost and Year Job Costs
Job Description Job Number Budget Adopted Budget Budgets Amendments 04/30/22 Balances To Fund Amendments 2021 /2022
Aquarius Concourse Relocation Utility Relocations 21004WL 2,852,544.14 2,852,544.14 46,252.18 2,806,291.96 2,852,544.14
Cross Creek-315 Cost Share&Easement 21005WL 420,000.00 420,000.00 514,807.55 (94,807.55) 420,000.00
Governor's Park WWTF Design and Build 21012SP 25,000.00 25,000.00 44,388.80 (19,388.80) 25,000.00
CCUA Administrative Building Phase I Not Started 0.00 214,907.00 214,907.00 182,934.06 31,972.94 214,907.00
Swimming Penn Creek WM Interconnect 21020WL 2,000,000.00 2,000,000.00 102,431.80 1,897,568.20 2,000,000.00
Water and Wastewater Service to 7065 Artis Rd 21021WL 33,000.00 19,484.55 13,515.45 2 33,000.00
Ravines to Henly Road Water Main Extension 21023WL 2,640,000.00 2,640,000.00 170,216.40 2,469,783.60 2,640,000.00
Governor's Park WTP Design and Build 21026WP 2,400.00 975,000.00 977,400.00 33,472.40 943,927.60 977,400.00
Water Service Extension to 3173 Park Ave 21027WL 0.00 48,000.00 46,104.49 1,895.51 1 48,000.00
Peters Creek WTP 2nd GST&3rd Well 21030WP 100,000.00 875,000.00 975,000.00 50,499.75 924,500.25 975,000.00
Peters Creek New Regional WRF 22003SP 0.00 0.00 1,408,025.02 206,814.60 1,201,210.42 11 1,408,025.02
Engineering Cost Allocation 9999999 0.00 241,283.90 (241,283.90) 0.00
Bradley Creek Crossing Cost Share Not Started 129,500.00 129,500.00 129,500.00 129,500.00
Bradley Creek Crossing-Cost Share Not Started 79,000.00 79,000.00 79,000.00 79,000.00
Cost Share-Extension from Mayfield Annex to Blanding Not Started 37,800.00 37,800.00 37,800.00 37,800.00
CR218 Utility Main Extensions Not Started 2,500,000.00 2,500,000.00 2,500,000.00 2,500,000.00
Infill Projects Not Started 1,161,679.98 100,000.00 1,261,679.98 1,261,679.98 1,261,679.98
Keystone-Master Plan WM-Mossy Oaks to Geneva Lake Est. Not Started 900,000.00 900,000.00 900,000.00 900,000.00
Keystone Wastewater Treatment Plant-Phase II Construction Not Started 0.00 0.00 0.00 0.00
Mid-Clay&Oakleaf Reclaimed WP Upgrades(Install 3rd High Service Puml Not Started 350,000.00 350,000.00 350,000.00 350,000.00
Old Jennings Rd-Estimated Cost Share on oversizing to Commercial stub Not Started 40,000.00 40,000.00 40,000.00 40,000.00
Peters Creek WWTP-Land Acquisition Not Started 0.00 0.00 0.00 0.00
Peters Creek Reclaimed Additions Not Started 0.00 0.00 0.00
Pier Station E/W WM Extension and Interconnect(State Road 16 and FCOB) Not Started 0.00 750,000.00 750,000.00 750,000.00 750,000.00
Pier Station Force Main Extensions(State Road 16 and FCOB) Not Started 0.00 0.00 0.00 0.00
Pier Station Master Pump Station(State Road 16 and FCOB) Not Started 0.00 250,000.00 250,000.00 250,000.00 250,000.00
Pier Station WTP Expansion Not Started 0.00 0.00 0.00 0.00
Ravines to Henly Road Water Main Extension Not Started 0.00 1,400,000.00 1,400,000.00 1,400,000.00 1,400,000.00
Ravines WTP 2nd GST Not Started 0.00 0.00 0.00 0.00
Ridaught RWP-750K Ground Storage Tank Not Started 0.00 0.00 0.00 0.00
Ridaught RWP-Install 3rd High Service Pump Not Started 0.00 0.00 0.00 0.00
Spencer's WWTP: Phase 6 Expansion Not Started 0.00 0.00 0.00 0.00
Water System Interconnects-Misc Not Started 0.00 660,000.00 660,000.00 660,000.00 660,000.00
Ridaught/Greenwood/Lucy Branch/Orange Park South WTP Consolidation a Not Started 0.00 50,000.00 50,000.00 50,000.00 50,000.00
Longbay Rd. Master Pump Station and Force Main Not Started 0.00 0.00 0.00 0.00
Village Park&Bradley Creek(Developer Agreement MU18/19-1) Not Started 258,078.00 258,078.00 258,078.00 258,078.00
ALTERNATIVE WATER SUPPLY
Aquifer Storage&Recovery(ASR)-Hydrogeologic Well Construction and 1 00119WP 2,321,500.00 2,321,500.00 1,580,081.04 741,418.96 2,321,500.00
Potable Reuse Pilot Project 20022WL 429,261.99 185,000.00 614,261.99 639,739.37 (25,477.38) 614,261.99
.
21
X:\Finance\Controllers Folder\Monthly Financial\Monthly Construction Reports\2021-2022\CI P_2022_April.xlsx Page 3 of 4
Clay County Utility Authority References
Capital Projects Budget Report Prior Years Current Fiscal for Transfers Current Fiscal
Financial Carry Over Current Fiscal Year Year Combined Transfers and Funds Spent @ Job Cost and Year Job Costs
Job Description Job Number Budget Adopted Budget Budgets Amendments 04/30/22 Balances To Fund Amendments 2021 /2022
2 MGD Potable Reuse Not Started
Other AWS(Stormwater,RIBs,Reclaimed Storage, etc) Not Started
Subtotals 38,030,686.14 44,706,938.26 82,737,624.40 1,779,997.09 29,812,978.31 54,704,643.18 84,517,621.49
Contingency 13,719,293.47 13,719,293.47 (1,779,997.09) (1-13) 11,939,296.38
TOTAL CAPITAL EXPENDITURES 96,456,917.87 96,456,917.87
Construction In Progress 28,618,595.08 Not Started 15,153,964.98
Completed Jobs 1,194,383.23 Started 81,302,952.89
29,812,978.31 96,456,917.87
to
— 22
X:\Finance\Controllers Folder\Monthly Financial\Monthly Construction Reports\2021-2022\CIP_2022_April.xlsx Page 4 of 4
CLAY COUNTY UTILITY AUTHORITY
OPERATING DETAIL BY MONTH
t° FISCAL YEAR 2021 /2022
Section F
23
05/20/2022 10:02 AM REVENUE REPORT FOR CLAY COUNTY UTILITIES Page: 1/1
User: kosborne
DB: CCUA PERIOD ENDING 04/30/2022
OPERATING REVENUE BUDGET REPORT
ACTIVITY FOR
2021-22 MONTH YTD BALANCE % BDGT
GL NUMBER DESCRIPTION AMENDED BUDGET 04/30/2022 04/30/2022 USED
OPERATING REVENUES
Water Revenues
Water Base Charges
101.401.343.301 RESIDENTIAL WATER BASE CHARGE 6,379,316.00 546,555.83 3,733,302.49 58.52
101.401.343.303 GENERAL SERVICE WATER BASE 1,226,278.00 105,239.53 699,699.09 57.06
101.401.346.303 Commercial Potable Irrigation Base 264,541.00 18,284.33 126,521.55 47.83
Net Water Base Charges 7,870,135.00 670,079.69 4,559,523.13 56.00
Water Use Charges
101.401.344.303 Residential Water Usage Tier 1 3,485,504.00 300,907.42 2,031,166.34 58.27
101.401.344.304 Residential Water Usage Tier 2 2,060,486.00 195,390.92 1,106,805.18 53.72
101.401.344.305 Residential Water Usage Tier 3 864,211.00 90,297.58 435,841.70 50.43
101.401.344.306 Residential Water Usage Tier 4 1,007,439.00 103,019.18 452,110.91 44.88
101.401.345.305 Commercial Water Usage 1,787,785.00 142,309.46 941,161.85 52.64
101.401.346.306 Commercial Potable Irrigation Usage T 124,838.00 9,519.89 64,174.31 51.41
101.401.346.307 Commercial Potable Irrigation Usage T 199,467.00 11,652.76 77,080.10 38.64
101.401.346.308 Commercial Potable Irrigation Usage T 155,689.00 7,337.46 50,460.95 32.41
101.401.346.309 Commercial Potable Irrigation Usage T 92,937.00 17,030.23 77,662.15 83.56
Net Water Use Charges 9,778,356.00 877,464.90 5,236,463.49 56.00
Reuse Water Base Charges
101.401.343.601 Reuse Residential Base 2,486,808.00 236,222.95 1,591,564.79 64.00
101.401.343.602 Reuse Commercial Base 256,731.00 21,615.03 145,579.60 56.71
Net Reuse Water Base Charges 2,743,539.00 257,837.98 1,737,144.39 56.00
Reuse Water Usage Charges
101.401.347.403 Reuse Residential Usage Tier 1 807,652.00 79,042.49 459,103.06 56.84
101.401.347.404 Reuse Residential Usage Tier 2 220,440.00 20,991.36 111,181.05 50.44
101.401.347.405 Reuse Residential Usage Tier 3 635,232.00 58,412.46 287,995.31 45.34
101.401.347.406 Reuse Commercial Usage Tier 1 95,776.00 6,280.84 42,721.30 44.61
101.401.347.407 Reuse Commercial Usage Tier 2 32,826.00 2,352.17 14,994.03 45.68
101.401.347.408 Reuse Commercial Usage Tier 3 229,727.00 14,593.41 100,643.33 43.81
101.401.349.506 CROSSINGS RECLAIMED WATER CHRG 113,650.00 11,123.49 65,224.25 57.39
Net Reuse Water Usage Charges 2,135,303.00 192,796.22 1,081,862.33 56.00
Net Water Revenues 22,527,333.00 1,998,178.79 12,614,993.34 56.00
Sewage Revenues
Sewer Base Charges
101.401.343.501 RESIDENTIAL SEWER BASE CHARGE 13,725,981.00 1,163,664.64 7,961,263.04 58.00
101.401.343.504 GENERAL SERVICE SEWER BASE 2,197,709.00 206,209.14 1,406,998.34 64.02
Net Sewer Base Charges 15,923,690.00 1,369,873.78 9,368,261.38 56.28
Sewer Use Charges
101.401.343.502 RESIDENTIAL SEWER USAGE CHARGE 10,261,010.00 839,214.77 5,538,913.13 53.98
101.401.343.505 GENERAL SERVICE SEWER USAGE 3,524,827.00 268,451.33 1,821,271.09 51.67
101.401.343.506 PORTALET SEWAGE REVENUE 208,800.00 16,880.25 108,490.59 51.96
Net Sewer Use Charges 13,994,637.00 1,124,546.35 7,468,674.81 56.28
Net Sewage Revenues 29,918,327.00 2,494,420.13 16,836,936.19 56.28
Net OPERATING REVENUES 52,445,660.00 4,492,598.92 29,451,929.53 56.28
TOTAL REVENUES - ALL FUNDS 52,445,660.00 4,492,598.92 29,451,929.53 56.16
24
Budgeted vs. Actual - Base & Use Charges, Total
30,000,000
25,000,000 rFL/4".
i
20,000,000 /
s
AM.
15,000,000
10,000,000
tO 3
iglilir
5,000,000
0
October November December January February March April May June July August September
mm Actual Base Charges NI Actual Use Charges .-Budgeted Base Charges .-Budgeted Use Charges
Operating Revenue
$6,000,000
$5,000,000
$4,000,000 - — -
1
$3,000,000 — -
$2,000,000
ro 1 ill I
$1,000,000 _M
$0
October November December January February March April May June July August September
Actual Optg Rev - Prior Year Optg Rev Budgeted Optg Rev
Operating Net Income
$2,500,000
$2,000,000
$1,500,000
ill AI
I" 11,.._ I
$1,000,000
1._
t0
III
$500,000
1 1 .
$0
October November December January February March April May June July August September
Actual Net Income Prior Year Net Income Budgeted Net Income
CLAY COUNTY UTILITY AUTHORITY
OTHER REPORTS
t° FISCAL YEAR 2021 /2022
Section G
28
05/20/2022 10:04 AM REVENUE AND EXPENDITURE REPORT FOR CLAY COUNTY UTILITIES Page: 1/2
User: kosborne
DB: CCUA PERIOD ENDING 04/30/2022
CONSTRUCTION DEPARTMENT BUDGET
ACTIVITY FOR
2021-22 MONTH YTD BALANCE ENCUMBERED UNENCUMBERED % BDGT
GL NUMBER DESCRIPTION AMENDED BUDGET 04/30/22 04/30/2022 YEAR-TO-DATE BALANCE USED
INTERNAL BILLINGS
101.401.349.609 BILLINGS TO CCUA-CAPITAL ASSET 624,519.00 20,326.19 57,350.13 0.00 567,168.87 9.18
Net INTERNAL BILLINGS 624,519.00 20,326.19 57,350.13 0.00 567,168.87 9.18
WAGES
101.401.536.128 C/D JOB PAYROLL 0.00 10,377.27 26,246.96 0.00 (26,246.96) 100.00
101.401.536.129 C/D CONTRA JOB PAYROLL 0.00 (10,377.27) (26,246.96) 0.00 26,246.96 100.00
101.502.536.121 WAGES HOURLY 241,797.65 7,111.68 18,322.40 0.00 223,475.25 7.58
Net WAGES (241,797.65) (7,111.68) (18,322.40) 0.00 (223,475.25) 7.58
HEALTH/LIFE INSURANCE
101.502.536.230 EMPLOYEE HEALTH&LIFE INSURANCE 63,804.38 1,667.73 3,913.37 0.00 59,891.01 6.13
Net HEALTH/LIFE INSURANCE (63,804.38) (1,667.73) (3,913.37) 0.00 (59,891.01) 6.13
RETIREMENT & BENEFITS
101.502.536.220 EMPLOYEE RETIREMENT & BENEFITS 25,643.32 784.94 2,832.06 0.00 22,811.26 11.04
Net RETIREMENT & BENEFITS (25,643.32) (784.94) (2,832.06) 0.00 (22,811.26) 11.04
PAYROLL TAXES
101.502.536.210 EMPLOYER FICA PAYROLL TAXES 18,088.12 530.10 1,365.49 0.00 16,722.63 7.55
Net PAYROLL TAXES (18,088.12) (530.10) (1,365.49) 0.00 (16,722.63) 7.55
WORKMENS COMPENSATION INS.
101.502.536.240 W/C INSURANCE 8,806.38 268.83 637.05 0.00 8,169.33 7.23
101.502.536.246 W/C INSURANCE 0.00 13.99 13.99 0.00 (13.99) 100.00
101.508.536.246 CONSTRUCTION W/C INSURANCE 0.00 0.00 189.19 0.00 (189.19) 100.00
101.509.536.246 CONSTRUCTION W/C INSURANCE 0.00 571.02 4,912.24 0.00 (4,912.24) 100.00
101.517.536.246 CONSTRUCTION W/C INSURANCE 0.00 0.00 293.89 0.00 (293.89) 100.00
Net WORKMENS COMPENSATION INS. (8,806.38) (853.84) (6,046.36) 0.00 (2,760.02) 68.66
PROPERTY/LIABILITY INSURANCE
101.502.536.451 PROPERTY INSURANCE-CONSTRUCTION 54,855.00 4,675.14 32,706.73 0.00 22,148.27 59.62
Net PROPERTY/LIABILITY INSURANCE (54,855.00) (4,675.14) (32,706.73) 0.00 (22,148.27) 59.62
OFFICE SUPPLIES
101.502.536.529 SUPPLIES OFFICE 900.00 70.84 146.26 0.00 753.74 16.25
Net OFFICE SUPPLIES (900.00) (70.84) (146.26) 0.00 (753.74) 16.25
TOOLS & SUPPLIES
101.502.536.407 JOB EQUIPMENT CHARGES 0.00 3,771.00 15,186.50 0.00 (15,186.50) 100.00
101.502.536.527 TOOLS & SUPPLIES 5,000.00 200.24 5,662.64 (23.39) (639.25) 112.79
Net TOOLS & SUPPLIES (5,000.00) (3,971.24) (20,849.14) 23.39 15,825.75 416.52
FUEL, OIL, & REPAIRS
101.502.536.468 EQUIP REPAIR&MAINTENANCE 15,000.00 0.00 15,598.70 3,994.62 (4,593.32) 130.62
Net FUEL, OIL, & REPAIRS (15,000.00) 0.00 (15,598.70) (3,994.62) 4,593.32 130.62
TRANSPORTATION
101.502.536.401 TRANSPORTATION EXPENSES 25,500.00 2,659.71 16,984.33 0.00 8,515.67 66.61
29
05/20/2022 10:04 AM REVENUE AND EXPENDITURE REPORT FOR CLAY COUNTY UTILITIES Page: 2/2
User: kosborne
DB: CCUA PERIOD ENDING 04/30/2022
CONSTRUCTION DEPARTMENT BUDGET
ACTIVITY FOR
2021-22 MONTH YTD BALANCE ENCUMBERED UNENCUMBERED % BDGT
GL NUMBER DESCRIPTION AMENDED BUDGET 04/30/22 04/30/2022 YEAR-TO-DATE BALANCE USED
Net TRANSPORTATION (25,500.00) (2,659.71) (16,984.33) 0.00 (8,515.67) 66.61
MISCELLANEOUS
101.502.536.221 EMPLOYEE TRAINING & TRAVEL 4,325.00 905.00 2,270.00 0.00 2,055.00 52.49
Net MISCELLANEOUS (4,325.00) (905.00) (2,270.00) 0.00 (2,055.00) 52.49
DEPRECIATION
101.401.536.595 CONSTRUCTION R&R (DEPRECIATION 104,385.00 2,123.24 30,353.76 0.00 74,031.24 29.08
Net DEPRECIATION (104,385.00) (2,123.24) (30,353.76) 0.00 (74,031.24) 29.08
MATERIALS & SUBCONTRACTORS
101.502.536.435 TRASH SERVICE 2,100.00 0.00 0.00 0.00 2,100.00 0.00
101.502.536.461 SUBCONTRACTORS 0.00 0.00 169.69 0.00 (169.69) 100.00
Net MATERIALS & SUBCONTRACTORS (2,100.00) 0.00 (169.69) 0.00 (1,930.31) 8.08
CONTINGENCY
101.401.536.990 CONTINGENCY 54,315.00 0.00 0.00 0.00 54,315.00 0.00
Net CONTINGENCY (54,315.00) 0.00 0.00 0.00 (54,315.00) 0.00
TOTAL REVENUES - ALL FUNDS 624,519.00 20,326.19 57,350.13 0.00 567,168.87 9.18
TOTAL EXPENDITURES - ALL FUNDS 624,519.85 25,353.46 151,558.29 3,971.23 468,990.33 24.90
NET OF REVENUES & EXPENDITURES (0.85) (5,027.27) (94,208.16) (3,971.23) 98,178.54 )0,516.47
30