Page 12 - Lakeside FY21 Budget

Water 600-40- 6625 Well - M & R 35,000
Water 600-40- 6630 Equipment 5,000

Water 600-40- 6631 Badger Meter Services 7,500
Water 600-40- 6811 Legal Services 5,000
Water 600-40- 6812 Audit Services 7,000
Water 600-40- 6814 Engineer Services 10,000
Water 600-40- 6825 Water System Consultant 10,000
Water 600-40- 6828 Sanitation Service 115,446
Water 600-40- 6832 Copy Machine 2,500
Water 600-40- 6836 Surveyor Services 1,000

Water Expenses 983,824

Sewer 600-41- 6110 Salaries & Wages 63,515
Sewer 600-41- 6111 Hourly Overtime 2,500

Sewer 600-41- 6239 Dental & Vision Insurance 494
Sewer 600-41- 6241 Health Insurance 15,577
Sewer 600-41- 6242 Life Insurance 55
Sewer 600-41- 6243 TMRS Employer 7,565
Sewer 600-41- 6244 Workers Compensation 3,380
Sewer 600-41- 6245 Medicare 957
Sewer 600-41- 6246 Social Security 4,093

Sewer 600-41- 6247 TWC State Unemployment 180
Sewer 600-41- 6331 Supplies 150
Sewer 600-41- 6350 Postage 250
Sewer 600-41- 6360 Chemicals 100
Sewer 600-41- 6414 Office Equipment M & R 100
Sewer 600-41- 6450 System M & R 7,000

Sewer 600-41- 6461 Truck/Support Equipment M & R 3,500
Sewer 600-41- 6462 Gas & Oil 1,200
Sewer 600-41- 6467 Soil Sampling 2,400
Sewer 600-41- 6470 Property & Liability Insurance 8,125
Sewer 600-41- 6475 Equipment Rental 500
Sewer 600-41- 6477 Wastewater Permit Fees 2,500
Sewer 600-41- 6478 Wastewater Testing PH & BOD 1,100

Sewer 600-41- 6483 Electricity 3,000
Sewer 600-41- 6484 Travel & Schools 400
Sewer 600-41- 6486 Subscriptions & Memberships 500
Sewer 600-41- 6811 Legal Services 2,500
Sewer 600-41- 6812 Audit Services 4,500

12 | P a g e