Notice of 2025 Proposed Budget

Hide Featured Image
true

Notice is hereby given that a proposed budget has been submitted to the TCWD Board of Directors for the ensuing year 2025; a copy of such proposed budget is available upon request; any interested elector may file objections to the proposed budget prior to the final adoption of the budget; such proposed budget will be considered at the next regularly scheduled meeting of the Board of Directors to be held virtually using Zoom on Wednesday, November 13, 2024 at 5:00 p.m.

Draft budget submitted by Donald Jones via email.

Fiscal Year Beginning General Fund Balance140,037.02224,085.40224,085.40270,203.56 
 Jan - Dec
2023 Actual
2024 Adopted
Budget
Jan - Dec
2024 Estimate
2025
Budget
% of 2024
Budget
Revenues     
40100 Property Taxes64,775.8044,256.0045,871.0446,398.00104.8%
40200 Delinquent Taxes0.000.000.000.00 
40300 Specific Ownership Taxes3,187.203,000.001,200.003,200.00106.7%
40400 Water User Fees92,083.5288,400.0089,666.6890,000.00101.8%
40500 Tap Fees53,600.000.0018,200.000.00 
40600 Late Fees1,330.19200.00-14.32200.00100.0%
40700 Interest on Investments71.2850.000.0050.00100.0%
40800 Interest on Taxes138.3250.0034.7650.00100.0%
Interest on Past Due Accounts0.000.000.000.00 
Release of Bond Debt Reserve to Operating46,875.000.000.000.00 
Total Revenues262,061.31135,956.00154,958.16139,898.00102.9%
Expenditures     
70100 System Maint & Testing2,550.535,100.006,000.0010,000.00196.1%
70125 Administrative Contract Fees55,200.0058,800.0055,200.0061,740.00105.0%
70150 System Repairs & Improvements23,195.0930,000.0020,000.0022,000.0073.3%
70200 Utilities6,373.077,500.007,100.007,500.00100.0%
70250 County Treasurer Fees3,179.123,500.002,500.003,500.00100.0%
70300 Advertising0.00500.000.00500.00100.0%
70350 Dues and Subscriptions364.09500.00380.00500.00 
70400 Insurance Expense4,116.005,500.004,500.006,325.00115.0%
70540 Office Supplies0.00500.000.00500.00100.0%
70550 Licenses and Fees210.00350.00250.00350.00 
70650 Legal6,368.998,000.005,000.008,000.00100.0%
70700 Accounting6,720.007,560.007,560.007,560.00100.0%
70750 District Secretary1,087.141,600.00350.000.000.0%
70800 Bank Service Charges250.000.000.000.00 
70850 Debt Service (Interest & Princ)46,575.000.000.000.00 
70900 Capital Improvements16,267.750.000.000.00 
70930 Depreciation34,391.040.0034,391.0034,391.000.0%
70950 Contingency Reserve0.000.000.0011,423.00 
Total Expenditures (excluding depreciation)206,847.82129,410.00108,840.00139,898.00108.1%
Total Revenues  154,958.16139,898.00 
Transfer from (negative)/to General Fund for operations  46,118.16 #0.00 
Fiscal Year Ending General Fund Balance224,085.40230,631.40270,203.56270,203.56