EXECUTIVE DIGEST OF THE BOARD PACKAGE
May 2006
2. Approve Electric, Water & Cable Financial & Statistical Data:
A. Departmental Financial & Statistical Data as of April 28, 2006:
LINES OF BUSINESS
Description
Electric
Water
Cable/Tel.
Total
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
14.
15.
16.
17.
 Budgeted Net Income YTD
Actual Net Income YTD
Net Income Difference
Unaccounted For Usage (%)
Budgeted Capital Additions YTD
YTD Actual Capital Additions
Capital Additions Difference
Reserve Level
#Customers Last Month
#Customers This Month
Difference in # of Customers
# of Services Last Month
# of Services This Month
Difference in # of Services
# of Basic Cable Cust. Last Month
# of Basic Cable Cust. This Month
Difference in # of Basic Cable Cust.		 $469,869
1,189,329*
719,460
2.06%
1,721,938
1,351,190
(370,748)
4,742,883
20,898
20,914
+16

1,240,058
551,703
(688,355)**
8.13%
2,305,637
1,235,728
(1,069,909)
1,631,874
15,457
15,546
+89

 (135,750)
173,529
309,279

2,484,542
2,044,679
(439,863)
2,640,386
19,468
19,673
+205
69,886
70,419
+533
17,449
17,488
+39 		1,574,177
1,914,561
340,384

6,512,117
4,631,597
(1,880,520)
9,015,143
B. Company-Wide Work Orders
1. Work Orders

Number of Open Work Orders

Number of Completed Work Orders

Number of New Work Orders

 Electric

112

24

17

 Water

82

2

4

 Cable

72

3

7

 Other

15

0

0

 Total

285

29

28
* The actual Net Income for the Electric Department would be $1,672,943 if not for the $483,614 adjustment that was made for the June 2005 power bill in the 05-06 fiscal year due to fuel adjustment.

**  The budget for the Water Department includes a significant amount for Capital Contributions due to the anticipation of the US 421 Project. This project will not begin until the next fiscal year, therefore, we are and will continue to be under budget on revenue. $936,667 of the budgeted Net Income YTD is the anticipated revenue from the US 421 project. The Water Department is actually $248,312 over budgeted Net Income if the 421 budgeted revenue is not included in the calculation.