120BUDGETWVWDBUDGETCOMMITTEERECOMMENDAPPROPRIATIONS APPROP <strong>2011</strong> SPENT <strong>2011</strong> 2012 2012Executive $ 21,430.00 $ 18,209.46 $ 21,950.00 $ 21,950.00Financial Administration 16,950.00 21,224.06 14,200.00 14,200.00Legal 1,000.00 0.00 1,000.00 1,000.00Personnel Administration 54,290.00 53,098.98 50,500.00 50,500.00Insurance 7,650.00 7,814.50 8,210.00 8,210.00Regional Association Dues 1,200.00 965.00 900.00 900.00Other (Contingency) 5,000.00 2,056.00 5,000.00 5,000.00Sewage Collection/Disposal 188,000.00 190,161.26 184,770.00 184,770.00Water Services 41,310.00 39,695.50 41,550.00 41,550.00Water Treatment & Other 11,500.00 8,726.03 13,000.00 13,000.00Principal - Long Term Bonds 27,849.00 27,848.65 28,838.00 28,838.00Interest - Long Term Bonds 30,327.00 30,327.10 29,124.00 29,124.00Machinery, Vehicles, Equip. 4,983.00 4,982.92 4,983.00 4,983.00New Construction 0.00 0.00 0.00 0.00System Improvements 20,000.00 0.00 1,000,000.00 1,000,000.00To Capital Reserve Fund 0.00 0.00 0.00 0.00TOTAL $ 431,489.00 $ 405,109.46 $ 1,404,025.00 $ 1,404,025.00<strong>2011</strong>/2012 Budget<strong>Warner</strong> Villge Water DistrictNOTE: ENCUMBER: System Improvements $ 21,975.61
<strong>Warner</strong> Village Water District<strong>2011</strong>/2012 Sources <strong>of</strong> RevenueRevenue SourceEstimated<strong>2011</strong>Actual<strong>2011</strong>Estimated2012Federal Grants 0.00 0.00 $ 650,000.00Shared RevenueBlock Grant 0.00 0.00 0.00Water SupplySystem Charges 112,000.00 110,419.83 112,000.00Sewer UserCharges 200,000.00 206,134.95 200,000.00Other Charges 0.00 75.00 0.00Interest onInvestments 400.00 640.33 400.00Other Misc.Revenues 2,000.00 2,000.00 2,000.00Precinct Tax 117,089.00 102,238.00 89,625.00From Surplus 0.00 0.00 0.00From CapitalReserve 0.00 0.00 0.00FromBonds/Notes 0.00 0.00 350,000.00TOTAL REVENUE $ 431,489.00 $ 421,508.11 $ 1,404,025.00121