|
1996BUDGET
<br />1992
<br />1993
<br />1994
<br />To Date
<br />1995
<br />EXPENSES
<br />Actual
<br />Actual
<br />Budget
<br />6130/94
<br />BUDGET
<br />Building Inspector
<br />Personal Services
<br />44,483
<br />45,403
<br />47,100
<br />23,153
<br />49,600
<br />Office Supplies
<br />176
<br />396
<br />300
<br />66
<br />400
<br />Workers Comp.
<br />1,189
<br />1,182
<br />980
<br />976
<br />1,200
<br />Telephone
<br />463
<br />515
<br />500
<br />250
<br />600
<br />Building Expense
<br />844
<br />1,086
<br />1,150
<br />575
<br />1,100
<br />Truck Expense
<br />1,728
<br />1,104
<br />2,300
<br />449
<br />1,500
<br />Conferences & Schools
<br />1,006
<br />753
<br />1,500
<br />724
<br />1,500
<br />Vehicle Reserve
<br />3,000
<br />9,000
<br />Total Building Inspector
<br />49,879
<br />50,439
<br />56,830
<br />26,193
<br />64,800
<br />Fire Department
<br />Firemen's Compensation
<br />39,230
<br />55,788
<br />62,050
<br />32,096
<br />66,200
<br />Staff Salaries
<br />1,490
<br />1,690
<br />1,900
<br />870
<br />2,000
<br />Equipment Parts & Repair
<br />5,141
<br />4,249
<br />5,000
<br />1,490
<br />6,000
<br />Gas & Oil
<br />2,519
<br />2,720
<br />3,000
<br />1,079
<br />3,000
<br />Office Supplies
<br />1,340
<br />738
<br />1,000
<br />464
<br />1,000
<br />l -ire & EMS Supplies
<br />8,739
<br />4,422
<br />9,500
<br />2,340
<br />9,500
<br />Uniform Supplies
<br />2,502
<br />1,703
<br />3,500
<br />880
<br />2,500
<br />Workers Comp,
<br />7,672
<br />6,679
<br />5,515
<br />5,513
<br />6,500
<br />Insurance
<br />12,103
<br />11,388
<br />13,000
<br />12,115
<br />13,000
<br />Bldg. Utilities
<br />3,043
<br />3,956
<br />4,000
<br />3,258
<br />5,000
<br />Telephone
<br />1,188
<br />1,337
<br />1,300
<br />556
<br />1,500
<br />Maintenance
<br />8,849
<br />2,133
<br />5,000
<br />2,719
<br />,L a o u ?,8,000- $,
<br />Radio Service
<br />567
<br />576
<br />700
<br />521
<br />1,000
<br />Education & Training
<br />5,531
<br />7,366
<br />7,500
<br />2,290
<br />8,500
<br />Dues & Subscriptions
<br />769
<br />765
<br />600
<br />270
<br />700
<br />Physicals
<br />1,737
<br />0
<br />2,500
<br />1,829
<br />2,500
<br />Fire Prevention
<br />1,529
<br />2,000
<br />2,1000 -�,T
<br />Haz-Mat
<br />0
<br />0
<br />2,500
<br />3,000
<br />Capital Outlay
<br />2,483
<br />58,975
<br />Vehicles/computer
<br />3,326
<br />0
<br />Major Supplies
<br />0
<br />9,488
<br />10,000
<br />5,247
<br />/ o, rrvJ t 000 - ©k
<br />Fire Dept. Reserve
<br />0
<br />17,000
<br />45,500
<br />Total Fire Dept. Expense
<br />105,736
<br />119,009
<br />157,565
<br />132,512,
<br />198,900
<br />2% State Aid
<br />14,831
<br />14,420
<br />16,000
<br />15,000
<br />'metal Fire Department
<br />120,567
<br />133,429
<br />172,565
<br />73,403
<br />213,900
<br />Page 3 - 1
<br />
|