11
Projected Proposed
Actual 2018 Actual 2019 Actual 2020 Adopted 2021
2021 2022
GAS WELL ROYALTIES
Revenue $ - $ - $ 160,778 $ 175,000 $ 227,210 $ 175,000
Expenses $ - $ - $ 18,195 $ 390,000 $ 300,000 $ -
Net Revenue $ - $ - $ 142,583 $ (215,000) $ (72,790) $ 175,000
www.cityofwestworth.com