|
<br />CITY OF CENTERVILLE
<br />Expenditures - 2002 Budget
<br />
<br />Page 5
<br />Expenditures - 2002 Budget
<br />
<br />FUND OEPT Last Next
<br />Abbrev OEPT Abbrev OBJ Oeser Yr Budget YTO Amount Budget Yr Budget
<br />GenFund 43000 PubWrks Employer Paid Ins. $13,500.00 $902.40 $7,740.00 $11,925.00
<br />GenFund 43000 PubWrks Unemploy Comp $0.00 $0.00 $0.00 $3,000.00
<br />GenFund 43000 PubWrks Unemployment $0.00 $7,434.00 $2,912.00 $8,000.00
<br />GenFund 43000 PubWrks Repair/Maint $500.00 $1,714.27 $2,500.00 $3,000.00
<br />GenFund 43000 PubWrks Deferred Income $0.00 $1,381.11 $0.00 $0.00
<br />GenFund 43000 PubWrks Office Supplies $500.00 $752.23 $750.00 $1,000.00
<br />GenFund 43000 PubWrks Printed Forms $20000 $0.00 $200.00 $100.00
<br />GenFund 43000 PubWrks Operating Supplies $1,800.00 $5,549.59 $2,00000 $6,000.00
<br />GenFund 43000 PubWrks Motor Fuels $4,500.00 $2,461.11 $5,500.00 $3,500.00
<br />GenFund 43000 PubWrks Other Operating $80000 $0.00 $900.00 $0.00
<br />GenFund 43000 PubWrks Employer Paid Dental ~ \. $0.00 $0.00 $20000 $672.00
<br /> J .-'.>t:./
<br />GenFund 43000 PubWrks Clothing Allowance :) ,>t')~h. $0.00 $358.00 $0.00 $1,515.00
<br />GenFund 43000 PubWrks Miscellaneous ' \"'$500.00 $2,314.09 $0.00 $200.00
<br /> .~>Yv~
<br />GenFund 43000 PubWrks Mail Box Posts '" $500.00 $0.00 $1,000.00 $500.00
<br />GenFund 43000 PubWrks Conf. & Schooling , )$1,200.00 $1,053.64 $1,200.00 $1,200.00
<br />GenFund 43000 PubWrks Capital Outla '. $0.00 $0.00 $0.00 $0.00
<br /> '"' $7,500.00 $3,376.71 $8,000.00 $10,000.00
<br />GenFund 43000 PubWrks Motor V.ehlcl
<br /> '"
<br />GenFund 43000 PubWrks FumitOre and $500.00 $2,963.80 $500.00 $500.00
<br /> ~~t~ $1,000.00 $0.00 $0.00 $1,000.00
<br />GenFund 43000 PubWrks Office Eq~~andl
<br />GenFund 43000 PubWrks Other Equipment/ $800.00 $380.14 $1,000.00 $1,000.00
<br /> "'/
<br />GenFund 43000 PubWrks Refunds & ~eimb. $0.00 $20.13 $0.00 $200.00
<br />GenFund 43000 PubWrks Rentals $1,500.00 $738.39 $2,000.00 $1,500.00
<br /> DEPT 43000 Public Works (GENI $81,227.00 $165,930.19 $1/3,688.00 $232,698.54
<br />OEPT 43140 LONG TERM MAINTENANCE
<br />GenFund 43140 LONG TRM Streets/Repair $50,000.00 $5,850.00 $55,000.00 $55,000.00
<br /> DEPT 43140 LONG TERM MAIN $50,000.00 $5,850.00 $55,000.00 $55,000.00
<br />
<br />53% of P.W. Health Allotment
<br />
<br />90% Premium/1 Employee
<br />
<br />OEPT 45200 Parks/Ree. Committee
<br />GenFund 45200 Comm Utility Services $000 $2,975.75 $2,500.00 $0.00
<br />GenFund 45200 Comm Professional Srvs $0.00 $23,482.78 $14,300.00 $0.00
<br />GenFund 45200 Comm Engineering Fees $000 $20,851.47 $0.00 $0.00
<br />GenFund 45200 Comm Legal Fees $0.00 $0.00 $0.00 $0.00
<br />GenFund 45200 Comm Telephone $0.00 $446.72 $700.00 $0.00
<br />GenFund 45200 Comm Travel Expenses $0.00 $24.22 $200.00 $50.00
<br />GenFund 45200 Comm Capital Outlay $0.00 $199,250.69 $50,000.00 $0.00
<br />GenFund 45200 Comm Advertising & $0.00 $358.09 $50000 $0.00
<br />GenFund 45200 Comm Ord., Pub. $0.00 $141.00 $100.00 $0.00
<br />CITY OF CENTERVILLE 11/27/01 9:34
<br />Page 6
<br />
|