Laserfiche WebLink
ADMINiS TRA TION <br /> <br />PERSONAL SERVICES~- <br />SUPPLIES <br />OTHER SERVICES & CHARGES <br />CAPITAL OUTLAY <br /> TOTAL <br /> <br />1994 1995 1996 1997 <br />ACTUAL ACTUAL ADOPTED PROPOSED <br />$305,359 $357,400 $397,250 $219,500 <br />5,995 7,135 5,800 4,300 <br />63,250 59,294 61,400 26,950 <br />7,404 8,137 0 8,000 <br /> <br />$382,008 $431,966 $464,450 $258,750 <br /> <br />EXPENDITURE ANALYSIS <br /> <br />PERSONAL SERVICES <br /> <br />Regular Pay <br />Overtime Pay <br />.Employee Pensions <br />Employee Insurance <br /> <br />SUPPLIES AND CHARGES <br /> <br />Office Supplies <br />Motor Fuels & Lubricants <br /> <br />OTHER SERVICES & CHARGES <br /> <br />Other Professional Services <br />Telephone <br />Postage <br />Conferences & Schools <br />Printing & Publishing <br />Insurance <br />Equipment Repair & Maintenance <br />Dues & Subscriptions <br />Miscellaneous <br /> <br />CAPITAL OUTLAY <br /> <br />Reserve for Equipment <br />Equipment* <br /> <br />°See Equipment Reserve Budget <br /> <br />$179,000 <br />1,200 <br />19,300 .. <br />20,000 $219,500 <br /> <br />4,200 <br /> 100 4,300 <br /> <br />4,500 <br />2,100 <br />1,000 <br />5,750 <br />1,000 <br />2,750 <br />4,650 <br />1,600 <br />3,600 26,950 <br /> <br />8,000 <br />0 8,000 <br /> <br />$258,750 <br /> <br /> <br />