|
Fund: 730
<br />Account
<br />Department: 4820
<br />Description
<br />2019
<br />2020
<br />2021
<br />2022
<br />Billing Services
<br />Description
<br />1600
<br />Supplies, operating
<br />50
<br />50
<br />50
<br />50
<br />Utility billing supplies
<br />50
<br />50
<br />50
<br />50
<br />3030
<br />Other professional services
<br />8,346
<br />8,513
<br />8,683
<br />8,683
<br />24.5% of audit (22-35,440, 23-36,145, 24-36,870, 25-37,605, 26-38,360)
<br />8,346
<br />8,513
<br />8,683
<br />8,683
<br />_
<br />3300
<br />Postage
<br />3,300
<br />3,300
<br />3,300
<br />3,300
<br />3300 bills X $0.50 postage X 4 billings X 1/2 cost
<br />800
<br />800
<br />800
<br />800
<br />Inserting & mailing bills (moved from 3030)
<br />500
<br />500
<br />500
<br />500
<br />Late notices: 500 bills X $0.50 postage X 4 billings X 1/2 cost
<br />4,600
<br />4,600
<br />4,600
<br />4,600
<br />3430
<br />Printing
<br />450
<br />450
<br />450
<br />450
<br />Envelopes
<br />450
<br />450
<br />450
<br />450
<br />Utility bills (1/2 cost)
<br />900
<br />900
<br />900
<br />900
<br />_
<br />3630
<br />Training
<br />2,400
<br />2,400
<br />2,400
<br />2,400
<br />Seminars on new regulations, software updates, etc. INCODE training
<br />2,400
<br />2,400
<br />2,400
<br />2,400
<br />5130
<br />Repairs, equipment
<br />4,264
<br />4,477
<br />4,701
<br />4,936
<br />Incode software support (30%)(5% annual increase per agreement)
<br />-
<br />-
<br />1,200
<br />1,200
<br />Incode UB support
<br />305
<br />330
<br />350
<br />350
<br />Neptune reader maintenance (1/2 in water)(2019 first year $610)
<br />1,250
<br />1,800
<br />1,800
<br />1,800
<br />Neptune software maintenance (1/2 in water)
<br />448
<br />495
<br />520
<br />546
<br />Handheld interface support meter readers (50% water 50% sewer)(Incode)
<br />6,267
<br />7,102
<br />8,571
<br />8,832
<br />_
<br />7030
<br />Capital, equipment
<br />-
<br />-
<br />-
<br />Meter reader (1/2 water 1/2 sewer)
<br />9900
<br />Transfers out
<br />80,446
<br />82,859
<br />85,345
<br />87,905
<br />Transfer to General Fund for admin costs
<br />52,000
<br />55,000
<br />55,000
<br />55,000
<br />Transfer to Vehicle & Equipment Fund for vehicle use
<br />132,446
<br />137,859
<br />140,345
<br />142,905
<br />155,009
<br />161,424
<br />165,549
<br />168,370
<br />49
<br />
|