FY2024 Proposed Budget
Division: Water Operations Activity: Water Customer Service (730140)
2020
2021
2022
2023
2024
2025
Actual
Actual
Actual
Revised
Budget
Projected
Revenues:
Charges For Fees And Services Water Charges Miscellaneous Miscellaneous Merchandise
$
50,374
$
272,584
$
20,040
$
23,494
$
74,040
$
50,878
6,219
2,002
10,000
6,219
10,000
5,000
Miscellaneous Revenue
48
- -
- -
48
-
-
766,332
Intra-City Charges
532,242
673,357
779,209
Other Financial Sources Sale Of Assets
-
-
400
22,137
-
-
Transfers In:
-
Miscellaneous Transfers In Total Revenues & Transfer In
-
-
837
-
-
$
274,586
$
30,441
$
584,977
$
757,397
$
822,973
$
835,087
Expenditures: Personnel
1,023,920 $
$
809,934 122,434 14,106 221,120
$
842,886 145,516 15,066 286,316
$
803,968 127,437 25,554 276,651
$
948,013 153,223 23,518 306,000
1,054,638 $
Services Supplies
160,625 35,118 366,000
163,838 35,820 360,000
Capital Outlay
Total Expenditures
1,585,663 $
1,167,595 $
1,289,783 $
1,233,610 $
1,430,754 $
1,614,295 $
Personnel Services - FTE
2020
2021
2022
2023
2024
1.00 1.00 2.00 1.00
Building Inspector
1.00 1.00 2.00 1.00 1.00 3.00 1.75
1.00 1.00 2.00 1.00
1.00 1.00 2.00 1.00
1.00 1.00 2.00 1.00
Customer Service Coord M. W. II - Water Service M. W. III - Water Service M.W. I - Meter Reader
-
-
-
-
5.00 1.75
M.W. I - Water Customer Service
4.00 1.75
4.00 1.75
4.00 1.75
Water Services Clerk
Total Personnel
11.75
10.75
10.75
10.75
10.75
Capital Outlay
2023
2024
$
6,000
Radio Locator Water Meters
$
-
360,000 366,000
306,000 306,000
Total Capital Outlay
$
$
474
Made with FlippingBook Learn more on our blog