|
City of Centerville
<br /> Proposed Budget - Detailed
<br /> Fiscal Year 2014
<br /> 2013 Actual -
<br /> Account Description 2010 Actual 2011 Actual 2012 Actual $131113 FY 2013 Budget FY 2014 Budget Percent Chang(
<br /> Storm Water Fund
<br /> Rates 1410 85%
<br /> Resider al - Faeo Charge 13 00 per quarter 13 00 per quarter
<br /> 000387 40%
<br /> Commemol - Faed Charge 0 00372 per square foot 0 D0372 per square foot
<br /> Revenues
<br /> R 603.43000 -32350 Storm Water Drainage Fund Fees 61,341 72 72,918.93 86,249 95 17,447 50 95,000.00 101,000.00
<br /> R 60343000 -34000 Chrgs for Serv. Drain 1,050 00 2,800.00 3,15000 1,05000 2,000.00 2,00000
<br /> R 60343000 -36210 Interest Earnings 5,205 51 2,47448 1,72196 14389 3,000.00 3,00000
<br /> R 60343000 -36245 Contributions from other Funds 271,886 00 -
<br /> R 60343000 -39720 Transfer from other Fund 10,463 62 - - -
<br /> Expenditures
<br /> E 603 - 43000 -100 Wages and Salaries (GENERAL) 14,498 02 28,541 84 24,180 98 10,281 45 26,800 00 31,700 00
<br /> E 60343000 -121 PERA 1,00976 1,88132 1.78655 74520 1,90000 2,30000
<br /> E 60343000.122 FICA 1,11901 2,301 76 1,95596 82590 2,00000 2,40000
<br /> E 60343000 -130 Cafeteria Contribution 1,67230 4,694.70 4,78605 2,13738 5,10000 5,90000
<br /> E 60343000 -151 Worker s Comp Insurance Prem 1,61916 1,48461 1,62201 1,50000 1,50000
<br /> E 60343000 -210 Operating Supplies 1,09596 60518 45428 40023 500.00 50000 Q0
<br /> E 603- 43000 -212 Motor Fuels 17281 86.00 20000 - 20000 - M
<br /> •Pond Dredging E 60343000 -300 Professional Srvs 70,706 35 16,89024 8.97463 20,811 00 30,000.00 30,000 00
<br /> E 603 - 43000 -303 Engineering Fees 3,07000 22750 9,49175 - 1,00000 1,00000
<br /> E 60343000 -322 Postage 39850 401 58
<br /> E 60343000 -331 Travel Expenses 6200 - - 10550 10000 -
<br /> E 41543150 -340 Advertising & Printing 8370 - - - 10000 -
<br /> E 60343000400 Computer, Copier Main Contrac 26864
<br /> E 41543150410 Rentals (GENERAL) 56644 - - - 500 00 50000
<br /> E 60343000430 Miscellaneous 3334
<br /> E 60343000433 Dues and Subscriptions - 375 DO 59500 - 40000 50000
<br /> E 41543150441 Conf. & Schooling 53500 60 00 - - 30000 50000
<br /> E 603 - 43000420 DEPRECIATION 27,884 24 27,884 24 33,321 96 - 28,000 00 34,000 00
<br /> E 60343000 -603 Short-Term Debt Principal 1.65000 - 1,600.00 1,60000
<br /> E 415- 46000 -720 Operating Transfers 209,500 00 99,500 00 - -
<br /> Unaudited - For Management Purposes Only 8/22/2013
<br />
|