|
SENIOR CENTER
<br />MATERIALS & SUPPLIES
<br />14,390.00
<br />14,390.00
<br />14,390.00
<br />CONTRACTUAL SERVICES
<br />13,500.00
<br />13,500.00
<br />13,500.00
<br />27,890.00
<br />27,890.00
<br />27,890.00
<br />PARKS AND RECREATION
<br />SALARIES
<br />1,236,008.00
<br />1,236,008.00
<br />469.00
<br />1,236,477.00 Increases for salary changes due to retro pay
<br />calculation
<br />BENEFITS
<br />373,568.66
<br />373,568.66
<br />73.00
<br />373,641.66 Increases for pension and FICA/Medicare changes due
<br />to retro pay calculation
<br />MATERIALS & SUPPLIES
<br />184,300.00
<br />184,300.00
<br />184,300.00
<br />CONTRACTUAL SERVICES
<br />1,154,270.00
<br />1,154,270.00
<br />1,154,270.00
<br />REFUNDS
<br />10,500.00
<br />10,500.00
<br />10,500.00
<br />TRANSFERS/ADVANCES OUT
<br />7,560.00
<br />7,560.00
<br />7,560.00
<br />2,966,206.66
<br />2,966,206.66
<br />542.00
<br />2,966,748.66
<br />CLERK OF COURT COMPUTERIZATION
<br />CONTRACTUAL SERVICES
<br />6,230.00
<br />6,230.00
<br />6,230.00
<br />CAPITAL OUTLAY
<br />2,200.00
<br />2,200.00
<br />2,200.00
<br />8,430.00
<br />8,430.00
<br />8,430.00
<br />HOTEL MOTEL TAX
<br />MATERIALS & SUPPLIES
<br />25,850.00
<br />25,850.00
<br />25,850.00
<br />CONTRACTUAL SERVICES
<br />31,593.00
<br />31,593.00
<br />31,593.00
<br />CAPITAL OUTLAY
<br />107,179.00
<br />107,179.00
<br />107,179.00
<br />HOTEL MOTEL - FIRE
<br />164,622.00
<br />164,622.00
<br />164,622.00
<br />MATERIALS & SUPPLIES
<br />26,000.00
<br />26,000.00
<br />26,000.00
<br />CONTRACTUAL SERVICES
<br />10,200.00
<br />10,200.00
<br />10,200.00
<br />CAPITAL OUTLAY
<br />114,950.00
<br />114,950.00
<br />114,950.00
<br />HOTEL MOTEL- POLICE
<br />151,150.00
<br />151,150.00
<br />151,150.00
<br />TRANSFERS/ADVANCES OUT
<br />128,000.00
<br />128,000.00
<br />128,000.00
<br />443,772.00
<br />443,772.00
<br />443,772.00
<br />ALCOHOL EDUCATION
<br />MATERIALS & SUPPLIES
<br />23,039.00
<br />23,039.00
<br />23,039.00
<br />23,039.00
<br />23,039.00
<br />23,039.00
<br />DRUG ENFORCEMENT
<br />MATERIALS & SUPPLIES
<br />23,984.00
<br />23,984.00
<br />23,984.00
<br />23,984.00
<br />23,984.00
<br />23,984.00
<br />LAW ENFORCEMENT
<br />SALARIES
<br />18,000.00
<br />18,000.00
<br />18,000.00
<br />BENEFITS
<br />3,771.00
<br />3,771.00
<br />3,771.00
<br />MATERIALS & SUPPLIES
<br />994.00
<br />994.00
<br />994.00
<br />22 765.00
<br />22,765.00
<br />22,765.00
<br />SAFE TRAFFIC ORIENTED POLICE
<br />SALARIES
<br />240,149.00
<br />240,149.00
<br />240,149.00
<br />BENEFITS
<br />95,604.34
<br />95,604.34
<br />95,604.34
<br />MATERIALS & SUPPLIES
<br />1,666.50
<br />1,666.50
<br />1,666.50
<br />CONTRACTUAL SERVICES
<br />32,500.00
<br />32,500.00
<br />32,500.00
<br />CAPITAL OUTLAY
<br />18,300.00
<br />18,300.00
<br />18,300.00
<br />388,219.84
<br />388,219.84
<br />388,219.84
<br />POLICE PENSION
<br />BENEFITS
<br />255,369.00
<br />255,369.00
<br />255,369.00
<br />255,369.00
<br />255,369.00
<br />255,369.00
<br />FIRE PENSION
<br />BENEFITS
<br />255 369.00
<br />255,369.00
<br />255,369.00
<br />255,369.00
<br />255,369.00
<br />255,369.00
<br />MOTOR VEHICLE LICENSE TAX
<br />MATERIALS & SUPPLIES
<br />83,000.00
<br />83,000.00
<br />83,000.00
<br />CONTRACTUAL SERVICES
<br />164,000.00
<br />164,000.00
<br />164,000.00
<br />247 000.00
<br />247,000.00
<br />247,000.00
<br />STATE HIGHWAY
<br />MATERIALS & SUPPLIES
<br />163,000.00
<br />163,000.00
<br />163,000.00
<br />CONTRACTUAL SERVICES
<br />85 000.00
<br />85,000.00
<br />85,000.00
<br />248,000.00
<br />248,000.00
<br />248,000.00
<br />STREET MAINTENANCE
<br />SALARIES
<br />627,126.00
<br />627,126.00
<br />627,126.00
<br />BENEFITS
<br />243,536.35
<br />243,536.35
<br />243,536.35
<br />MATERIALS & SUPPLIES
<br />348,000.00
<br />348,000.00
<br />348,000.00
<br />CONTRACTUAL SERVICES
<br />156,400.00
<br />156,400.00
<br />156,400.00
<br />1,375,062.35
<br />1,375,062.35
<br />1,375,062.35
<br />PUBLIC WAY MANAGEMENT
<br />MATERIALS & SUPPLIES
<br />1,333.20
<br />1,333.20
<br />1,333.20
<br />CONTRACTUAL SERVICES
<br />1,520.51
<br />1,520.51
<br />1,520.51
<br />2,853.71
<br />2,853.71
<br />2,853.71
<br />SOLID WASTE AND RECYCLING
<br />SALARIES
<br />75,000.00
<br />75,000.00
<br />75,000.00
<br />BENEFITS
<br />26,572.00
<br />26,572.00
<br />26,572.00
<br />CONTRACTUAL SERVICES
<br />1,888,424.00
<br />1,888,424.00
<br />1,888,424.00
<br />CAPITAL OUTLAY
<br />78,000.00
<br />78,000.00
<br />78,000.00
<br />2.067 996.00
<br />2,067,996.00
<br />2,067,996.00
<br />PERMANENT IMPROVEMENT
<br />CONTRACTUAL SERVICES
<br />44,000.00
<br />44,000.00
<br />44,000.00
<br />CAPITAL OUTLAY
<br />2,914,540.30
<br />2,914,540.30
<br />2,914,540.30
<br />DEBT SERVICE
<br />5,000.00
<br />5,000.00
<br />5,000.00
<br />TRANSFERS/ADVANCES OUT
<br />11,509,409.150
<br />1,509,409.00
<br />1,509,409.00
<br />4,472,949.30
<br />4 472,949.30
<br />4,472,949.30
<br />ENDOWMENT AND GRANT
<br />CONTRACTUAL SERVICES
<br />75,970.00
<br />75,970.00
<br />75,970.00
<br />MATERIALS & SUPPLIES
<br />60,970.00
<br />60,970.00
<br />60,970.00
<br />CAPITAL OUTLAY
<br />2,489.00
<br />2,489.00
<br />2,489.00
<br />139 429.00
<br />139,429.00
<br />139,429.00
<br />TITLE III GRANT
<br />SALARIES
<br />11,288.00
<br />11,288.00
<br />11,288.00
<br />BENEFITS
<br />2,028.00
<br />2,028.00
<br />2,028.00
<br />13 316.00
<br />13 316.00
<br />13,316.00
<br />FAIR CAPACITY HOUSING
<br />SALARIES
<br />21,225.00
<br />21,225.00
<br />21,225.00
<br />BENEFITS
<br />3,697.00
<br />3,697.00
<br />3,697.00
<br />MATERIALS & SUPPLIES
<br />3,750.00
<br />3,750.00
<br />3,750.00
<br />CONTRACTUAL SERVICES
<br />10,000.00
<br />10,000.00
<br />87,500.00
<br />97,500.00 Increases for printing 1$7,5001, outside services
<br />($75,000), and travel ($5,000)
<br />38672.00
<br />38,672.00
<br />87,500.00
<br />126,172.00
<br />3 of
<br />
|