Laserfiche WebLink
1131 <br />Water /Sewer Fund <br />Revenue Assumptions <br />• 3.7% Decrease in sewer fees <br />• 97% Decrease in industrial surcharges due to loss of <br />Sara Lee (offset by similar decrease on expense side) <br />• 1.8% Increase in water sales <br />• 12% increase in miscellaneous W &S fees <br />2008 -09 Actual Sanitation Costs <br />Revised Water Billing Admin. & ROW Fee Allocation Method; Casa Bonita & One Oak Included <br />Expense Category <br />Residential <br />All Other <br />Total <br />Salaries & Benefits <br />$ <br />192,806 <br />$ <br />267,476 <br />$ 460,282 <br />Vehicle Expenses <br />$ <br />61,376 <br />$ <br />99,113 <br />$ 160,489 <br />Hiring Partners (Dept. 44) <br />$ <br />46,045 <br />$ <br />20,842 <br />$ 66,887 <br />Brush Grinding <br />$ <br />- <br />$ <br />10,000 <br />$ 10,000 <br />Landfield fees- residential dropoffs <br />$ <br />65,571 <br />$ <br />- <br />$ 65,571 <br />Landfield costs- residential pickup <br />$ <br />251,982 <br />$ <br />$ 251,982 <br />Landfill Post Closure Costs <br />$ <br />27,357 <br />$ <br />$ 27,357 <br />General O & M <br />$ <br />6,894 <br />$ <br />28,770 <br />$ 35,664 <br />Demo, Lot Mowing, Landfill fees (Dept. 40) <br />$ <br />- <br />$ <br />248,292 <br />$ 248,292 <br />Casa Bonita <br />$ <br />$ <br />629,396 <br />$ 629,396 <br />One Oak <br />$ <br />$ <br />150,093 <br />$ 150,093 <br />Billing & Collection Allocation <br />$ <br />170,000 <br />$ <br />10,387 <br />$ 180,387 <br />Less brush fees collected <br />$ <br />$ <br />(6,738) <br />$ (6,738) <br />Total <br />$ <br />822,031 <br />$ 1,457,631 <br />$ 2,279,662 <br />Cost divided by 7,868 accounts divided by 12 mos. $ 8.71 $ 15.44 $ 24.14 <br />