Page 5 - Crowley FY20 Approved Budget
P. 5

Water & Sewer Fund


                                               2019-20 Budget



                 Revenue:


                            Charges for Services           $    6,909,072
                            Other Income                              30,970
                 Total Revenues                                                       $       6,940,042




                 Expenses:
                            Debt Service                   $    1,398,909
                            Non-Departmental                        832,242
                            Customer Service                        250,725
                            Water                                2,522,044
                            Sewer                                1,896,385
                 Total Expenses                                                       $       6,900,305




                 Revenues over/(under) Expenditures                                   $            39,737




                 Included in the budget:
                 One Water Maintenance Position                                       $             42,348
                 Water Meters                                                                        54,550


                                                           Total                      $            96,898


                 Items to be purchased from Bonds:
                 2016 CO Bond- Water Portion
                 Water Line Upgrade - Oak Street                                      $           145,274
                 Sewer Line Vacuum Truck                                                           348,186
                 Sewer Line replacement Race Street                                                  52,169


                                                           Total                      $          545,629
   1   2   3   4   5   6