|
City of Centerville
<br />Proposed Budget - Detailed
<br />Budget Year 2019
<br />2017 2018 2019 2020 Final
<br /> Account Description ActualActualBudgetBudget
<br />General Fund
<br />Building Inspection
<br />E 101-42400-100 Wages and Salaries (GENERAL)98,068 105,901 92,600 95,100
<br />E 101-42400-121 PERA6,212 7,293 7,000 7,200
<br />E 101-42400-122 FICA7,007 7,629 7,100 7,300
<br />E 101-42400-130 Cafeteria Contribution6,480 7,034 16,400 16,500
<br />E 101-42400-151 Worker s Comp Insurance Prem210 230 500 500
<br />E 101-42400-200 Office Supplies (GENERAL)261 192 100 100
<br />E 101-42400-210 Operating Supplies- - 100 100
<br />E 101-42400-212 Motor Fuels1,752 2,688 2,700 2,700
<br />E 101-42400-321 Telephone640 552 700 700
<br />E 101-42400-331 Travel Expenses181 - 500 500
<br />E 101-42400-340 Advertising & Printing- - - -
<br />E 101-42400-360 Insurance (Liability Ins.)176 222 200 200
<br />E 101-42400-404 Repairs/Maint Machinery/E496 - 100 100
<br />E 101-42400-428 ACH File Charge8 620 - -
<br />E 101-42400-430 Miscellaneous- 16 50 50
<br />E 101-42400-433 Dues and Subscriptions235 135 500 500
<br />E 101-42400-435 Books and Pamphlets- 46 600 600
<br />E 101-42400-439 Clothing Allowance310 758 1,000 1,000
<br />E 101-42400-441 Conf. & Schooling750 1,155 2,600 2,600
<br />E 101-42400-810 Refunds & Reimb.363 840 - -
<br />
<br />Total Building Inspection 123,149 135,311 132,750 135,750
<br />Electrical Inspection
<br />E 101-42403-300 Professional Srvs 6,587 8,456 6,000 8,500
<br />E 101-42403-810 Refunds and Reimbursements 13 45 - -
<br />Total Electrical Inspection 6,600 8,501 6,000 8,500
<br />Civil Defense
<br />E 101-42500-300 Professional Srvs 1,054 1,107 1,500 1,500
<br />E 101-42500-430 Miscellaneous - - - -
<br />Total Civil Defense 1,054 1,107 1,500 1,500
<br />Animal ControlE 101-42700-300 Professional Srvs - 434 - -
<br />Public HousingE 101-42800-300 Alexandra House 450 1,793 3,100 3,100
<br />12/6/2019
<br />33
<br />
<br />
|