|
<br />WASTE WATER TREATMENT SYSTEM
<br />
<br />PERSONAL SERVICES
<br />SUPPLIES
<br />OTHER SERVICES AND CHARGES
<br />CAPITAL OUTLAY
<br />DEBT SERVICE
<br />TRANSFERS OUT
<br />TOTAL
<br />
<br />2003
<br />ACTUAL
<br />$253,884
<br />58,755
<br />942,795
<br />243,049
<br />338,264
<br />33,910
<br />$1,870,657
<br />
<br />2004
<br />ACTUAL
<br />$280,617
<br />39,544
<br />1,028,543
<br />
<br />115,699
<br />33,475
<br />$1,497,878
<br />
<br />2005
<br />ADOPTED
<br />$340,200
<br />56,700
<br />969,400
<br />49,500
<br />216,500
<br />33,050
<br />$1,665,350
<br />
<br />2006
<br />PROPOSED
<br />$372,150
<br />77,200
<br />1,080,150
<br />110,000
<br />234,850
<br />42,500
<br />$1,916,850
<br />
<br />PERSONAL SERVICES
<br />
<br />Regular Salaries
<br />Overtime Salaries
<br />Part Time Salaries
<br />Employee Pensions
<br />Employee Insurance
<br />
<br />SUPPLIES
<br />
<br />. Office Supplies
<br />Operating Supplies
<br />Motor Fuels & Lubricants
<br />Equipment Parts
<br />
<br />OTHER SERVICES & CHARGES
<br />
<br />Engineering Services
<br />Audit
<br />Other Professional Services
<br />Telephone
<br />Postage
<br />Printing & Publishing
<br />Repair & Maintenance
<br />Insurance
<br />Solid Waste
<br />Utilities
<br />Cleaning Services
<br />Contractual Services
<br />Uniform Rental
<br />Depreciation
<br />Conferences & Schools
<br />Dues & Subscriptions
<br />Licenses & Taxes
<br />
<br />CAPITAL OUTLAY
<br />Buildings
<br />Improvement Project
<br />Equipment
<br />
<br />DEBT SERVICE
<br />Principal
<br />Interest
<br />
<br />TRANSFERS OUT
<br />General Fund
<br />Debt Service
<br />
<br />EXPENDITURE ANALYSIS
<br />
<br />$273,400
<br />17,500
<br />4,950
<br />36,150
<br />40,150
<br />
<br />1 ,400
<br />34,400
<br />5,500
<br />35,900
<br />
<br />50,000
<br />4,000
<br />10,950
<br />2,550
<br />600
<br />1,000
<br />59,850
<br />11,500
<br />3,000
<br />125,000
<br />600
<br />30,000
<br />4,000
<br />765,000
<br />2,450
<br />100
<br />9,550
<br />
<br />110,000
<br />
<br />120,000
<br />114,850
<br />
<br />20,000
<br />22,500
<br />
<br />$372,150
<br />
<br />77,200
<br />
<br />1,080,150
<br />
<br />110,000
<br />
<br />234,850
<br />
<br />42,500
<br />
<br />$1,916,850
<br />
|