Athens TransparencyPublic records. Clearer understanding.Local research preview

Source library

2025 06 09 Work Session Packet 1

City Council · packet · 202 pages · Descriptive metadata inferred from filename

Open original PDF
Extracted text for page 98

Unverified text extraction. Check the original page for numbers, names, and layout.

95 
 
Athens Utilities Board 
Power Division Line-Item Budget 
June 30 2026 
   
Account Account  2026  
Number Title Budget 
   
0-EL-400440-0000 Residential Sales 20,804,515.99  
0-EL-400441-0000 Small Commercial Sales 5,095,042.97  
0-EL-400442-0000 Large Commercial Sales 32,861,222.75  
0-EL-400444-0000 Street/Athletic Lighting 481,971.88  
0-EL-400445-0000 Ind. Outdoor Lighting 629,599.69  
       Electric Sales Revenue 59,872,353.28  
      
0-EL-400450-0000 Forfeited Discounts 177,940.68  
        Revenue from Late Payments 177,940.68  
      
0-EL-400451-0000 Miscellaneous Service Revenue 27,319.00  
0-EL-400451-0002 Misc. Rev-Service Charges 122,790.00  
0-EL-400451-0003 Misc. Rev Telecom 0.00  
0-EL-400451-0007 Other Income - Contributions 737,967.99  
0-EL-400456-0002 Misc. Rev - Grants 167,069.72  
       Misc. Service Revenue 1,055,146.71  
      
0-EL-400454-0000 Rent From Electric Property 656,701.31  
       Rent from Electric Property 656,701.31  
      
0-EL-400456-0000 Other Electric Revenue 67,000.00  
       Other Electric Revenue 67,000.00  
  Total Operating Revenue 61,829,141.98  
      
0-EL-403000-0000 Depreciation Expense-Dist. Plant (2,300,000.00) 
0-EL-403200-0000 Depreciation Expense-General Plant (320,000.00) 
       Depreciation Expense (2,620,000.00) 
      
0-EL-406000-0000 Amort Of Elec. Plant Acquisition. Adj. 0.00  
       Amortization of Acquisition. Adj. 0.00  
      
0-EL-408000-0000 Taxes - Property (980,000.00) 
0-EL-408000-0003 Taxes - U.S. Social Security (277,489.52) 
       Taxes & Tax Equivalents (1,257,489.52) 
      
0-EL-415000-0000 Misc. Rev. Surge Protector 0.00  
0-EL-416000-0000 Surge Protectors Cost of Sales 0.00  
0-EL-419000-0000 Interest & Dividend Income 72,000.00  
0-EL-419000-1000 Early Payment Credit 0.00  
0-EL-421000-0000 Misc. Non-Operating Income 0.00  
0-EL-421000-0002 Loss of Disposition of Property 0.00  
0-EL-421000-0003 Gain on Disposition of Property 0.00  
       Other Income 72,000.00  
      
0-EL-426000-0000 Misc. Income Deductions-Donations (28,667.00) 
       Misc. Income Deductions (28,667.00)   
96