HomeMy WebLinkAbout2018 Budget
DJUZ!PG!MJWPOJB
CVEHFU!QSFTFOUBUJPO!XPSLTIFFUT
3128.3129
Qbhf
Uby!Mfwjft////////////////////////////////////////////////////////////////////////////////////2
Uby!Sbuf!Dpnqbsjtpo///////////////////////////////////////////////////////////////////3
Qspqfsuz!Uby!Sfwfovf!Hsbqi///////////////////////////////////////////////////////4
Hfofsbm!Gvoe!Sfwfovf!Hsbqi//////////////////////////////////////////////////////5
Hfofsbm!Gvoe!Fyqfoejuvsft!Hsbqi///////////////////////////////////////////////6
Qspqptfe!Djuz!Fyqfoejuvsft!Gps!Bmm!Gvoet/////////////////////////////////7
Uxp!Zfbs!Cvehfu!Dpnqbsjtpo!.Hfofsbm!Gvoe/////////////////////////8.23
Gjwf!Zfbs!Cvehfu!Dpnqbsjtpo!.Hfofsbm!Gvoe///////////////////////24.26
Tvnnbsz!pg!Pvutuboejoh!Efcu////////////////////////////////////////////////////27
Gvoe!Cbmbodf!Tvnnbsz//////////////////////////////////////////////////////////////28
DJUZ!PG!MJWPOJB
UBY!MFWJFT
IFBEMFF
PSJHJOBMNBYBDUVBMQSPQPTFEJOD/
PQFSBUJPOTNJMMBHFBMMPXFE2702828029)EFDS/*
!)2*!!HFOFSBM!QVSQPTFT!)DIBSUFS-2:61*6/11115/14485/15585/1448.1/1221
!)3*!!QPMJDF!)2:76*2/11111/91771/91991/9177.1/1133
!)4*!!QPMJDF-!GJSF-!'!TOPX!)2:89*2/61112/32122/32452/3212.1/1144
!)5*!!QPMJDF!BOE!GJSF!)3122*2/81112/7:652/81112/7:65.1/1157
!)6*!!JOEVTUSJBM!'!DPNNFSDJBM!)QB2:36*O0B1/12371/123:1/1237.1/1114
!)7*!!NVOJDJQBM!SFGVTF!)QB2:28*4/11113/53123/53783/5312.1/1177
!)8*!!SFDZDMJOH!)2::1*1/74111/6:731/5:8:1/5:73.1/1128
!)9*!!MJCSBSZ!)2:95*2/11111/91771/91991/9177.1/1133
!):*!!DPNNVOJUZ!SFDSFBUJPO!)2:::*1/91111/89441/89661/8944.1/1133
!)21*!!SPBET-!TJEFXBMLT-!USFFT!)3113*1/9:111/99791/99:41/9979.1/1136
!)22*!!USBOTJU!BOE!DBQ!JNQSPW/!)3116*1/61111/5:971/61111/5:97.1/1125
!)23*!!TFOJPS!BOE!DVMUVSBM!)3122*1/36111/35:41/36111/35:4.1/1118
UPUBM!PQFSBUJOH!NJMMBHF27/381124/:::424/:49124/9::4.1/1498
QFSDFOUBHF!JODSFBTF.1/39&
EEB
QMZNPVUI!SE!EFWFMPQNFOU!
BVUIPSJUZ!)EEB!qspqfsujft!pomz*.Tvnnfs!
Uby!Cjmm
O0B3/11113/11113/11111/1111
J;\]Bddpvoujoh\]Cvehfu\]GZF!3129\]Cvehfu!Cppl\]\\Dpvodjm!Cvehfu!Xpsltiffut!3129!:.22.28/ymty^UBY!DPNQ
Ebuf!Qsfqbsfe;:02503128
DJUZ!UBY!SBUF!DPNQBSJTPO!)3127*
XBZOF!DPVOUZ-!NJDIJHBO
91/11
85/65
81/11
75/24
71/11
61/11
57/12
54/::
55/58
53/11
51/11
45/16
37/64
37/7:
3:/33
41/11
36/12
35/97
36/55
35/86
35/12
34/85
35/3:
Op/!pg!Njmmt
34/74
33/35
32/21
29/9931/:5
32/98
2:/41
2:/49
28/7731/82
2:/61
29/:1
28/52
31/11
27/57
27/62
24/:124/:5
21/11
1/11
XBZOF
MJWPOJB
UBZMPS
FDPSTF
JOLTUFS
EFUSPJU
USFOUPO
SPNVMVT
QMZNPVUIXFTUMBOE
GMBU!SPDLSJWFSWJFX
HJCSBMUFSEFBSCPSO
CFMMFWJMMF
SPDLXPPE
BMMFO!QBSL
TPVUIHBUF
OPSUIWJMMF
NFMWJOEBMF
XZBOEPUUF
IBNUSBNDL
XPPEIBWFO
HBSEFO!DJUZ
SJWFS!SPVHF
MJODPMO!QBSL
IJHIMBOE!QBSL
HSPTTF!QPJOUF
IBSQFS!XPPET
EFBSCPSO!IFJHIUT
HSPTTF!QPJOUF!QBSL
HSPTTF!QPJOUF!GBSNT
HSPTTF!QPJOUF!XPPET
HSPTTF!QPJOUF!TIPSFT
Nvojdjqbmjuz
DJUZ!PG!MJWPOJB
QSPQFSUZ!UBY!!SFWFOVF
Uif!bwfsbhf!%4-137/5:!qspqfsuz!uby!qbznfou!jt!ejtusjcvufe!bt!gpmmpxt;Uif!bwfsbhf!%2-133/82!sfubjofe!cz!uif!djuz!xjmm!cf!tqfou!bt!gpmmpxt;
Usbotju!'!Dbq/!
Jnqspwfnfou
Tfojps!boe!
%47/94
Dvmuvsbm
4/7&
%29/52
2/9&
Spbe!
Tdippmdsbgu-!SFTB-
Mjcsbsz
Njmmbhf
IDNB-\[PP
%6:/43
%76/56
Mjwpojb!
%681/72
6/9&
7/5&
Qvcmjd!
29/:&Djuz!
Tdippmt
Hfofsbm
Dpnnvojuz!
%968/74
%3:8/72
Sfdsfbujpo
39/4&
3:/2&
%68/38
Dpvouz
6/7&
%686/65
2:/1&
Sfgvtf
%325/87
32/1&
Qvcmjd!Tbgfuz
Djuz
%384/17
%2-133/82
37/8&
44/9&
OPUF;!!Cbtfe!po!qspkfdufe!3128!Ipnftufbe!Njmmbhf!sbuf!bt!gpmmpxt;
Mjwpojb!Qvcmjd!Tdippmt%968/74
Djuz2-133/82
Dpvouz686/65
Tdippmdsbgu!Dpnnvojuz!Dpmmfhf241/83
SFTB513/17
\[PP26/86
EJB25/83
IDNB8/47
UPUBM;%4-137/5:
J;\]Bddpvoujoh\]Cvehfu\]GZF!3129\]Cvehfu!Cppl\]\\Dpvodjm!Cvehfu!Xpsltiffut!3129!:.22.28/ymty^Qspqfsuz!Uby!Sfwfovf!HsbqiEbuf!Qsfqbsfe;:02503128
DJUZ!PG!MJWPOJB
HFOFSBM!GVOE!SFWFOVFT
Hsbout!'!Puifs
Mjdfotft!'!
%2-::4
Qfsnjut!%3-727
4/5&
5/6&
Joufsftu-!Sfoubmt!
fud/
%3-987
5/:&
Dpvsu!
Gjoft
%5-677
8/9&
Sftjefoujbm!Qspqfsuz!Uby!
%32-766
Dibshft!Gps!
48/3&
Tfswjdft
%5-417
8/5&
Tubuf!Tibsfe!Sfwfovft!
%21-548
28/:&
Opo.Sftjefoujbm!Qspqfsuz!
Uby!
%:-932
27/:&
Sfwfovft
)Jo!111(t*&
Sftjefoujbm!Qspqfsuz!Uby%32-76648/3&
Opo.Sftjefoujbm!Qspqfsuz!Uby:-93227/:&
Tubuf!Tibsfe!Sfwfovft21-54828/:&
Dibshft!gps!Tfswjdft5-4178/5&
Dpvsu!Gjoft5-6778/9&
Joufsftu-!Sfoubmt!'!Spzbmujft3-9875/:&
Mjdfotft!'!Qfsnjut3-7275/6&
Hsbout!'!Puifs2-::44/5&
%69-381211/1&
J;\]Bddpvoujoh\]Cvehfu\]GZF!3129\]Cvehfu!Cppl\]\\Dpvodjm!Cvehfu!Xpsltiffut!3129!:.22.28/ymty^Qspqfsuz!Uby!Sfwfovf!Hsbqi
Ebuf!Qsfqbsfe;:02503128
DJUZ!PG!MJWPOJB
HFOFSBM!GVOE!FYQFOEJUVSFT
Jotqfdujpo
Dpnnvojuz!
%2-423
Sftpvsdft
3/4&
%2-591
3/6&
Ejtusjdu!
Dpvsu
%4-339
6/6&
Qvcmjd!
Xpslt
%4-851
7/5&
Qpmjdf
Puifs!
%34-167
%22-814
4:/7&
31/2&
)Mftt!Uibo!
3/1&!Fbdi*
Gjsf
%24-84:
34/7&
Fyqfoejuvsft Puifs!Jodmveft;
)Jo!111(t*&Vujmjujft:64
Qpmjdf%34-1674:/7&Ebub!Qspdfttjoh9:2
Gjsf24-84:34/7&Qbslt!'!Sfd899
Puifs22-81431/2&Djwjm!Tfswjdf889
Qvcmjd!Xpslt4-8517/5&Qmboojoh829
Ejtusjdu!Dpvsu4-3396/6&Mfhbm773
Jotqfdujpo2-4233/4&Djuz!Dmfsl668
Dpnnvojuz!Sftpvsdft2-5913/6&Nbzps658
%69-369211/1&Usfbtvsfs655
Bttfttjoh5:3
Gjobodf495
Ebnbhf!Dmbjnt2-391
Puifs
4-21:
%22-814
J;\]Bddpvoujoh\]Cvehfu\]GZF!3129\]Cvehfu!Cppl\]\\Dpvodjm!Cvehfu!Xpsltiffut!3129!:.22.28/ymty^Qspqfsuz!Uby!Sfwfovf!Hsbqi
Ebuf!Qsfqbsfe;:02503128
DJUZ!PG!MJWPOJB
FYQFOEJUVSFT!GPS!GJTDBM!ZFBS!FOEJOH!22041029
UPUBM
GVOEFYQFOEJUVSFTQFSDFOUBHF
HFOFSBM%69-368-76447/41&
NBKPS!TUSFFU8-5:6-::85/78&
MPDBM!TUSFFU7-248-9174/93&
SPBET-!TJEFXBMLT-!USFFT9-18:-1:16/14&
SFGVTF22-:76-44:8/56&
DPNNVOJUZ!SFDSFBUJPO8-4::-97:5/72&
USBOTJU!BOE!DBQJUBM!JNQSPWFNFOU3-165-:582/39&
DPNNVOJUZ!USBOTJU2-168-64:1/77&
QVCMJD!TBGFUZ!DPNNVOJDBUJPO2-324-5561/87&
QMZNPVUI!SPBE!EFW/!BVUIPSJUZ944-5:41/63&
BEKVEJDBUFE!GPSGFJUVSFT:8:-1761/72&
MJCSBSZ4-726-5:73/36&
MJWPOJB!CSPXOGJFME!SFEFW/!BVUI/411-1111/2:&
MJWPOJB!CSPXOGJFME!MTTSG21-1111/12&
OFXCVSHI!WJMMBHF871-6861/58&
TJMWFS!WJMMBHF737-1211/4:&
DBCMF!UFMFWJTJPO627-9131/43&
E0T!3119!NCB!27UI!EJTUSJDU!DPVSU3:2-4171/29&
E0T!3126!NCB!SFGVOEJOH438-:2:1/31&
E0T!3127!NCB!SFGVOEJOH358-8111/26&
E0T!3128!NCB!SFGVOEJOH2-::2-8612/35&
2::9!QSEB!TUSFFUTDBQF!EFCU693-4241/47&
DBQJUBM!JNQSPWFNFOUT!GVOE4-578-3613/27&
HPMG!DPVSTF2-:57-3:32/32&
FDPOPNJD!EFWFMPQNFOU!DPSQ/11/11&
XBUFS!'!TFXFS
51-455-11136/25&
UPUBM!FYQFOEJUVSFT%271-612-767211/11&
J;\]Bddpvoujoh\]Cvehfu\]GZF!3129\]Cvehfu!Cppl\]\\Dpvodjm!Cvehfu!Xpsltiffut!3129!:.22.28/ymty^UBY!DPNQ Ebuf!Qsfqbsfe;:02503128
DJUZ!PG!MJWPOJB
UXP!ZFBS!CVEHFU!DPNQBSJTPO
HFOFSBM!GVOE
BNU/!PG!!&
31270283128029JOD!)EFD*JOD!)EFD*
SFWFOVF
QSPQFSUZ!UBYFT41-998-18:42-586-9::699-9312/:2&
MJDFOTFT!BOE!QFSNJUT3-42:-8113-727-3113:7-61123/89&
SFJNCVSTFNFOU!HSBOUT241-111217-511)34-711*.29/26&
TUBUF!TIBSFE!SFWFOVFT:-891-96:21-547-561766-6:27/81&
DIBSHFT!GPS!TFSWJDFT5-259-9225-417-492268-6814/91&
GJOFT!BOE!GPSGFJUT5-627-1115-677-11161-1112/22&
JOUFSFTU-!SFOUT!BOE!SPZBMUJFT3-944-2593-987-52754-3792/64&
PUIFS!NJTDFMMBOFPVT2-993-2152-997-6335-5291/34&
PQFSBUJOH!SFWFOVFT67-5:8-81269-381-3792-883-6784/25&
FYQFOEJUVSFT
DJUZ!DPVODJM
!!!!!!!!!!!Pqfsbujpot445-554465-231
!!!!!!!!!!!Dbqjubm!Pvumbz123-911
!!!!!!!!!!!!!!!!Upubm445-554477-:3143-588:/82&
DJUZ!DMFSL
!!!!!!!!!!!Pqfsbujpot668-287665-318
!!!!!!!!!!!Dbqjubm!Pvumbz3-6113-611
!!!!!!!!!!!!!!!!Upubm66:-787667-818)3-:7:*.1/64&
27UI!EJTUSJDU!DPVSU
!!!!!!!!!!!Pqfsbujpot4-212-3434-279-628
!!!!!!!!!!!Dbqjubm!Pvumbz47-8116:-684
!!!!!!!!!!!!!!!!Upubm4-248-:434-339-1:1:1-2693/98&
NBZPS(T!PGGJDF!
!!!!!!!!!!!Pqfsbujpot633-552656-132
!!!!!!!!!!!Dbqjubm!Pvumbz2-3113-161
!!!!!!!!!!!!!!!!Upubm634-752658-18234-5415/58&
FMFDUJPO!DPNNJTTJPO
!!!!!!!!!!!Pqfsbujpot314-7752::-6:8
!!!!!!!!!!!Dbqjubm!Pvumbz9-3619-361
!!!!!!!!!!!!!!!!Upubm322-:25318-958)5-178*.2/:3&
BDDPVOUJOH
!!!!!!!!!!!Pqfsbujpot334-889354-334
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm334-889354-3342:-5569/7:&
BTTFTTJOH
!!!!!!!!!!!Pqfsbujpot5:9-3725:2-932
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm5:9-3725:2-932)7-551*.2/3:&
DJWJM!TFSWJDF
!!!!!!!!!!!Pqfsbujpot814-617888-761
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm814-617888-76185-25521/65&
DJUZ!PG!MJWPOJB
UXP!ZFBS!CVEHFU!DPNQBSJTPO
HFOFSBM!GVOE
BNU/!PG!!&
31270283128029JOD!)EFD*JOD!)EFD*
MFHBM
!!!!!!!!!!!Pqfsbujpot736-::7768-893
!!!!!!!!!!!Dbqjubm!Pvumbz15-211
!!!!!!!!!!!!!!!!Upubm736-::7772-99346-9976/84&
GJOBODF
!!!!!!!!!!!Pqfsbujpot476-738495-152
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm476-738495-15229-5256/15&
JOEFQFOEFOU!BVEJU
!!!!!!!!!!!Pqfsbujpot51-42251-697
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm51-42251-6973861/79&
MBCPS!SFMBUJPOT
!!!!!!!!!!!Pqfsbujpot:5-111:7-611
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm:5-111:7-6113-6113/77&
CPBSE!PG!SFWJFX
!!!!!!!!!!!Pqfsbujpot4-8564-856
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm4-8564-85611/11&
USFBTVSFS
!!!!!!!!!!!Pqfsbujpot64:-9:4651-:35
!!!!!!!!!!!Dbqjubm!Pvumbz4-1114-611
!!!!!!!!!!!!!!!!Upubm653-9:4655-5352-6421/39&
VUJMJUJFT!BOE!TVQQMJFT
!!!!!!!!!!!Pqfsbujpot682-769713-846
!!!!!!!!!!!Dbqjubm!Pvumbz1461-111
!!!!!!!!!!!!!!!!Upubm682-769:63-846492-18877/77&
EVFT!BOE!TVCTDSJQUJPOT
!!!!!!!!!!!Pqfsbujpot56-11156-111
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm56-11156-11111/11&
QPMJDF
USBGGJD!CVSFBV
!!!!!!!!!!!Pqfsbujpot2-28:-:232-275-691
!!!!!!!!!!!Dbqjubm!Pvumbz273-81548-111
!!!!!!!!!!!!!!!!Upubm2-453-7272-312-691)252-147*.21/61&
QPMJDF!BENJOJTUSBUJPO
!!!!!!!!!!!Pqfsbujpot3-543-4753-372-293
!!!!!!!!!!!Dbqjubm!Pvumbz39:-2114:-111
!!!!!!!!!!!!!!!!Upubm3-832-5753-411-293)532-393*.26/59&
DJUZ!PG!MJWPOJB
UXP!ZFBS!CVEHFU!DPNQBSJTPO
HFOFSBM!GVOE
BNU/!PG!!&
31270283128029JOD!)EFD*JOD!)EFD*
EBUB!QSPDFTTJOH
!!!!!!!!!!!Pqfsbujpot817-22785:-939
!!!!!!!!!!!Dbqjubm!Pvumbz91-7113:4-861
!!!!!!!!!!!!!!!!Upubm897-8272-154-689367-97343/76&
EFUFDUJWF!CVSFBV
!!!!!!!!!!!Pqfsbujpot3-76:-34:3-638-623
!!!!!!!!!!!Dbqjubm!Pvumbz251-11125-111
!!!!!!!!!!!!!!!!Upubm3-8::-34:3-652-623)368-838*.:/32&
BVUPNPUJWF!TFSWJDF
!!!!!!!!!!!Pqfsbujpot631-111667-261
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm631-111667-26147-2617/:6&
DPNNVOJDBUJPOT
!!!!!!!!!!!Pqfsbujpot83:-184915-::6
!!!!!!!!!!!Dbqjubm!Pvumbz123-111
!!!!!!!!!!!!!!!!Upubm83:-184927-::698-:3323/17&
DSPTTJOH!HVBSET
!!!!!!!!!!!Pqfsbujpot72-14572-145
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm72-14572-14511/11&
ZPVUI!CVSFBV
!!!!!!!!!!!Pqfsbujpot485-869478-956
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm485-869478-956)7-:24*.2/95&
PGGJDF!PG!FNFSHFODZ!QSFQBSFEOFTT
!!!!!!!!!!!Pqfsbujpot:9-5:1211-78:
!!!!!!!!!!!Dbqjubm!Pvumbz129-211
:9-5:1229-88:31-39:31/71&
QPMJDF!SFTFSWFT
!!!!!!!!!!!Pqfsbujpot3:9-63:415-196
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm3:9-63:415-1966-6672/97&
QBUSPM!CVSFBV
!!!!!!!!!!!Pqfsbujpot21-:41-73222-548-894
!!!!!!!!!!!Dbqjubm!Pvumbz465-1113::-611
!!!!!!!!!!!!!!!!Upubm22-395-73222-848-394563-7735/12&
JOUFMMJHFODF!CVSFBV
!!!!!!!!!!!Pqfsbujpot2-:69-1473-117-912
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm2-:69-1473-117-91259-8763/5:&
QPMJDF!TVCUPUBM;33-:85-68734-166-93592-3591/46&
DJUZ!PG!MJWPOJB
UXP!ZFBS!CVEHFU!DPNQBSJTPO
HFOFSBM!GVOE
BNU/!PG!!&
31270283128029JOD!)EFD*JOD!)EFD*
GJSF
GJSF!BENJOJTUSBUJPO
!!!!!!!!!!!Pqfsbujpot2-133-:9:2-257-5:4
!!!!!!!!!!!Dbqjubm!Pvumbz2-488-1111
!!!!!!!!!!!!!!!!Upubm3-4::-:9:2-257-5:4)2-364-5:7*.63/34&
GJSF!GJHIUJOH
!!!!!!!!!!!Pqfsbujpot21-9:3-22:22-247-421
!!!!!!!!!!!Dbqjubm!Pvumbz414-376979-:61
!!!!!!!!!!!!!!!!Upubm22-2:6-49523-116-37191:-9878/34&
GJSF!QSFWFOUJPO
!!!!!!!!!!!Pqfsbujpot64:-394671-474
!!!!!!!!!!!Dbqjubm!Pvumbz138-111
!!!!!!!!!!!!!!!!Upubm64:-394698-47459-1919/:3&
GJSF!TVCUPUBM;25-245-76724-84:-227)4:6-651*.3/91&
CVJMEJOH!JOTQFDUJPO
!!!!!!!!!!!Pqfsbujpot2-294-:672-417-688
!!!!!!!!!!!Dbqjubm!Pvumbz68-6116-111
!!!!!!!!!!!!!!!!Upubm2-352-5672-422-68881-2326/76&
CVJMEJOH!DPEF!CPBSE!PG!BQQFBMT
!!!!!!!!!!!Pqfsbujpot2-5422-542
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm2-5422-54211/11&
USBGGJD!DPNNJTTJPO
!!!!!!!!!!!Pqfsbujpot3-2:63-464
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm3-2:63-4642698/31&
QVCMJD!XPSLT
FOHJOFFSJOH
!!!!!!!!!!!Pqfsbujpot2-7345-187
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm2-7345-1873-564262/25&
QVCMJD!TFSWJDF.BENJOJTUSBUJPO
!!!!!!!!!!!Pqfsbujpot23-8::3-927
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm23-8::3-927):-:94*.89/11&
EQT.FRVJQNFOU!NBJOUFOBODF
!!!!!!!!!!!Pqfsbujpot319-6752:2-428
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm319-6752:2-428)28-358*9/38&
DJUZ!PG!MJWPOJB
UXP!ZFBS!CVEHFU!DPNQBSJTPO
HFOFSBM!GVOE
BNU/!PG!!&
31270283128029JOD!)EFD*JOD!)EFD*
EQT.CVJMEJOH!NBJOUFOBODF
!!!!!!!!!!!Pqfsbujpot2-256-2892-53:-3:9
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm2-256-2892-53:-3:9395-23135/92&
TUSFFU!MJHIUJOH
!!!!!!!!!!!Pqfsbujpot413-737394-457
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm413-737394-457)2:-391*.7/48&
NBJOUFOBODF.TUSFFUT
!!!!!!!!!!!Pqfsbujpot63:-63341:-8:6
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm63:-63341:-8:6)32:-838*.52/61&
QBSL!NBJOUFOBODF
!!!!!!!!!!!Pqfsbujpot2-428-35:2-62:-475
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm2-428-35:2-62:-475313-22626/45&
QVCMJD!XPSLT!TVCUPUBM;4-628-6724-851-123333-5627/43&
QBSLT!BOE!SFDSFBUJPO
SFDSFBUJPO.BENJOJTUSBUJPO
!!!!!!!!!!!Pqfsbujpot462-2554:5-142
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm462-2554:5-14253-99823/32&
SFDSFBUJPO.GBDJMJUJFT
!!!!!!!!!!!Pqfsbujpot46-13847-214
!!!!!!!!!!!Dbqjubm!Pvumbz753-111361-111
!!!!!!!!!!!!!!!!Upubm788-138397-214)4:1-:35*.68/85&
SFDSFBUJPO.BUIMFUJDT
!!!!!!!!!!!Pqfsbujpot:8-8:4219-37:
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm:8-8:4219-37:21-58721/82&
QBSLT!BOE!SFD!TVCUPUBM;2-236-:75899-514)448-672*.3:/:9&
DJUZ!QMBOOJOH!EFQBSUNFOU
!!!!!!!!!!!Pqfsbujpot7:3-534824-969
!!!!!!!!!!!Dbqjubm!Pvumbz5-1115-111
!!!!!!!!!!!!!!!!Upubm7:7-534828-96932-5464/19&
\[POJOH!CPBSE!PG!BQQFBMT
!!!!!!!!!!!Pqfsbujpot56-24769-:92
!!!!!!!!!!!Dbqjubm!Pvumbz5-1115-111
!!!!!!!!!!!!!!!!Upubm5:-24773-:9224-95639/29&
DPN!SFT!.!TFOJPS!TFSWJDFT
!!!!!!!!!!!Pqfsbujpot548-3:3555-143
!!!!!!!!!!!Dbqjubm!Pvumbz47-11196-111
!!!!!!!!!!!!!!!!Upubm584-3:363:-14366-85122/89&
DJUZ!PG!MJWPOJB
UXP!ZFBS!CVEHFU!DPNQBSJTPO
HFOFSBM!GVOE
BNU/!PG!!&
31270283128029JOD!)EFD*JOD!)EFD*
DPN!SFT!.!HSFFONFBE!BOE!DVMUVSBM
!!!!!!!!!!!Pqfsbujpot:11-25::44-212
!!!!!!!!!!!Dbqjubm!Pvumbz236-11129-111
!!!!!!!!!!!!!!!!Upubm2-136-25::62-212)85-159*.8/33&
OPO.EFQU/!DBQ!PVUMBZ
!!!!!!!!!!!Pqfsbujpot11
!!!!!!!!!!!Dbqjubm!Pvumbz7-1112-557-111
!!!!!!!!!!!!!!!!Upubm7-1112-557-1112-551-11135111/11&
EBNBHF!DMBJNT
!!!!!!!!!!!Pqfsbujpot2-577-1112-391-111
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm2-577-1112-391-111)297-111*.23/7:&
OPO!.!EFQBSUNFOUBM
!!!!!!!!!!!Pqfsbujpot5-11123:-111
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm5-11123:-111236-1114236/11&
FUIJDT!CPBSE
!!!!!!!!!!!Pqfsbujpot511511
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm51151111/11&
EBUB!QSPDFTTJOH
!!!!!!!!!!!Pqfsbujpot884-8758:4-298
!!!!!!!!!!!Dbqjubm!Pvumbz254-111:9-111
!!!!!!!!!!!!!!!!Upubm:27-8759:2-298)36-688*.3/8:&
FNQMPZFF!CFOFGJUT!DPOUSPM
!!!!!!!!!!!Pqfsbujpot7-11173-111
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm7-11173-11167-111:44/44&
JOTVSBODF!HFOFSBM
!!!!!!!!!!!Pqfsbujpot5:-:8::5-24:
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm5:-:8::5-24:55-27199/47&
JOTVSBODF!XPSLFST!DPNQ
!!!!!!!!!!!Pqfsbujpot422-196417-::8
!!!!!!!!!!!Dbqjubm!Pvumbz11
!!!!!!!!!!!!!!!!Upubm422-196417-::8)5-199*.2/42&
UPUBM!FYQFOTFT67-595-55969-368-7642-884-3164/25&
FYDFTT!SFWFOVFT!PWFS!FYQ/24-36423-726
J;\]Bddpvoujoh\]Cvehfu\]GZF!3129\]Cvehfu!Cppl\]\\Dpvodjm!Cvehfu!Xpsltiffut!3129!:.22.28/ymty^6!Zs!Dpnqbsjtpo Ebuf!Qsfqbsfe;!:02503128
GJWF!ZFBS!CVEHFU!DPNQBSJTPO
HFOFSBM!GVOE
3124025&3125026&3126027&3127028&3128029&
SFWFOVF
QSPQFSUZ!UBYFT41-891-97:69/21&41-::5-38468/61&42-355-4:367/73&41-998-18:65/78&42-586-9::65/13&
MJDFOTFT!BOE!QFSNJUT2-881-:114/45&2-:76-1114/76&3-225-1614/94&3-42:-8115/22&3-727-3115/5:&
SFJNCVSTFNFOU!HSBOUT213-1111/2:&33:-3111/54&239-3111/34&241-1111/34&217-5111/29&
TUBUF!TIBSFE!SFWFOVFT9-281-34526/53&9-517-24326/71&9-76:-:5726/7:&:-891-96:28/42&21-547-56128/:2&
DIBSHFT!GPS!TFSWJDFT4-:33-9748/51&5-156-6858/62&5-261-7148/63&5-259-9228/45&5-417-4928/4:&
GJOFT!BOE!GPSGFJUT4-653-1117/7:&4-::9-1118/53&5-423-1118/92&5-627-1118/::&5-677-1118/95&
JOUFSFTU!BOE!SFOUT3-:13-:666/59&3-582-2135/69&3-875-9716/12&3-944-2596/12&3-987-5275/:5&
PUIFS!NJTDFMMBOFPVT2-898-5684/48&2-89:-7124/43&2-915-51:4/38&2-993-2154/44&2-997-6334/35&
UPUBM!SFWFOVF63-:8:-389211/11&64-9:9-993211/11&66-289-571211/11&67-5:8-812211/11&69-381-379211/11&
FYQFOEJUVSFT
DJUZ!DPVODJM453-6751/76&452-7351/74&444-3711/71&445-5541/6:&477-:311/74&
DJUZ!DMFSL625-9931/:8&621-69:1/:6&671-77:2/13&66:-7871/::&667-8181/:7&
27UI!EJTUSJDU!DPVSU4-199-3256/94&3-::9-2336/67&4-147-4976/61&4-248-:436/67&4-339-1:16/65&
NBZPS(T!PGGJDF!519-:351/88&523-6891/88&557-7391/92&634-7521/:4&658-1821/:5&
FMFDUJPO!DPNNJTTJPO384-7571/63&383-8621/62&394-7321/62&322-:251/49&318-9581/47&
BDDPVOUJOH323-2571/51&323-5781/4:&321-5151/49&334-8891/51&354-3341/53&
BTTFTTJOH552-9:61/94&617-7451/:5&621-8961/:4&5:9-3721/99&5:2-9321/95&
DJWJM!TFSWJDF6::-2772/24&748-8772/29&752-9422/27&814-6172/36&888-7612/44&
MFHBM68:-9912/1:&6:6-64:2/22&6:5-1272/19&736-::72/22&772-9932/25&
GJOBODF375-1931/61&481-9291/7:&477-8251/77&476-7381/76&495-1521/77&
JOEFQFOEFOU!BVEJU4:-7891/18&45-4851/17&45-3:41/17&51-4221/18&51-6971/18&
MBCPS!SFMBUJPOT:7-6111/29&:4-1111/28&:4-1111/28&:5-1111/28&:7-6111/28&
CPBSE!PG!SFWJFX5-9321/12&5-7171/12&5-1791/12&4-8561/12&4-8561/12&
USFBTVSFS639-9352/11&645-2721/::&668-3:12/12&653-9:41/:7&655-5351/:4&
VUJMJUJFT!BOE!TVQQMJFT732-3162/28&742-69:2/28&665-5582/12&682-7692/12&:63-8462/75&
BDRVJTJUJPO!PG!MBOE4-1111/12&3-6111/11&11/11&11/11&11/11&
EVFT!BOE!TVCTDSJQUJPOT51-1111/19&53-1111/19&55-1111/19&56-1111/19&56-1111/19&
GJWF!ZFBS!CVEHFU!DPNQBSJTPO
HFOFSBM!GVOE
3124025&3125026&3126027&3127028&3128029&
USBGGJD!CVSFBV2-292-4283/34&2-246-38:3/22&2-22:-3::3/14&2-453-7273/49&2-312-6913/17&
QPMJDF!BENJOJTUSBUJPO3-364-1545/36&3-565-5:75/66&3-567-:245/56&3-832-5755/93&3-411-2934/:6&
EBUB!QSPDFTTJOH891-9542/58&972-5142/71&2-183-4:92/:5&897-8272/4:&2-154-6892/8:&
EFUFDUJWF!CVSFBV3-695-2195/99&3-556-6615/65&3-688-:235/78&3-8::-34:5/:7&3-652-6235/47&
BVUPNPUJWF!TFSWJDF672-1112/17&696-1112/1:&696-1112/17&631-1111/:3&667-2611/:6&
DPNNVOJDBUJPOT849-1512/4:&7:2-5352/39&81:-5952/3:&83:-1842/3:&927-::62/51&
DSPTTJOH!HVBSET71-:951/23&71-:951/22&72-1451/22&72-1451/22&72-1451/21&
ZPVUI!CVSFBV537-2771/91&51:-6261/87&494-5111/7:&485-8691/77&478-9561/74&
FNFSHFODZ!QSFQBSFEOFTT294-8841/46&281-5:61/43&315-2891/48&:9-5:11/28&229-88:1/31&
QPMJDF!SFTFSWFT442-3351/74&414-7491/67&3:9-3421/65&3:9-63:1/64&415-1961/63&
QBUSPM!CVSFBV22-763-93333/11&22-693-35432/5:&22-66:-89431/:6&22-395-7322:/:9&22-848-39431/26&
JOUFMMJHFODF!CVSFBV3-132-8594/93&2-991-6884/5:&2-:26-3544/58&2-:69-1474/58&3-117-9124/55&
QPMJDF!TVCUPUBM;33-886-17953/::&33-691-71552/:1&33-:53-98652/6:&33-:85-68751/78&34-166-9354:/69&
GJSF!BENJOJTUSBUJPO:67-9892/92&:45-45:2/84&9:3-4992/73&3-4::-:9:5/36&2-257-5:42/:8&
GJSF!GJHIUJOH22-586-41232/77&23-113-11533/38&23-782-32233/:8&22-2:6-4952:/93&23-116-37131/72&
GJSF!QSFWFOUJPO726-2112/27&758-4462/31&647-:891/:8&64:-3941/:6&698-4742/12&
GJSF!TVCUPUBM;24-158-38:35/74&24-694-79936/32&25-211-68836/67&25-245-76736/13&24-84:-22734/69&
CVJMEJOH!JOTQFDUJPO2-251-7873/26&2-389-4963/48&2-278-3::3/23&2-352-5673/31&2-422-6883/36&
CMEH!DPEF!CE!PG!BQQFBMT:521/11&2-5311/11&2-5471/11&2-5421/11&2-5421/11&
USBGGJD!DPNNJTTJPO3-1451/11&3-1451/11&3-1451/11&3-2:61/11&3-4641/11&
FOHJOFFSJOH268-3:81/41&69-3431/22&6-3381/12&2-7341/11&5-1871/12&
QVCMJD!TFSWJDF.BENJO471/11&21/11&21-1:71/13&23-8::1/13&3-9271/11&
EJSFDUPS!PG!QVCMJD!XPSLT71/11&11/11&11/11&11/11&11/11&
EQT.FRVJQNFOU!NBJOUFOBODF)68-292*.1/22&:2-:561/28&25:-8841/38&319-6751/48&2:2-4281/44&
EQT.CVJMEJOH!NBJOUFOBODF2-166-6882/::&2-196-8713/12&2-322-24:3/31&2-256-2893/14&2-53:-3:93/56&
TUSFFU!MJHIUJOH455-:111/76&3:9-:5:1/66&411-6131/65&413-7371/65&394-4571/5:&
NBJOUFOBODF.TUSFFUT54:-4971/94&643-5751/::&567-94:1/94&63:-6331/:5&41:-8:61/64&
NBJOUFOBODF.USBGGJD!MJHIU4:-7821/18&11/11&11/11&11/11&11/11&
QBSL!NBJOUFOBODF2-554-7543/83&2-498-5573/68&2-467-4773/57&2-428-35:3/44&2-62:-4753/72&
GPSFTUSZ26-5:11/14&11/11&11/11&11/11&11/11&
QVCMJD!XPSLT!TVCUPUBM;4-549-9367/5:&4-565-8:87/52&4-59:-:537/44&4-628-6727/34&4-851-1237/53&
GJWF!ZFBS!CVEHFU!DPNQBSJTPO
HFOFSBM!GVOE
3124025&3125026&3126027&3127028&3128029&
SFDSFBUJPO.BENJOJTUSBUJPO391-6381/64&399-9151/65&517-6311/85&462-2551/73&4:5-1421/79&
SFDSFBUJPO.GBDJMJUJFT43-91:1/17&45-5351/17&46-1381/17&788-1382/31&397-2141/5:&
SFDSFBUJPO.BUIMFUJDT:5-4711/29&:5-8891/29&:7-1311/28&:8-8:41/28&219-37:1/2:&
QBSLT!BOE!SFD/!TVCUPUBM;518-7:71/88&529-1171/89&648-6781/:8&2-236-:752/::&899-5142/46&
DJUZ!QMBOOJOH!EFQBSUNFOU617-86:1/:7&69:-8112/1:&699-6232/18&7:7-5342/34&828-9692/34&
\[POJOH!CPBSE!PG!BQQFBMT54-5691/19&59-9781/1:&5:-1171/1:&5:-2471/1:&73-:921/22&
DPN!SFT!.!TFOJPS!TFSWJDFT564-1841/97&5:3-4551/:2&648-8311/:8&584-3:31/95&63:-1431/:2&
DPN!SFT!.!HSFFONFBE!BOE!DVMUVSBM811-5372/43&826-8452/44&893-4952/53&2-136-25:2/92&:62-2122/74&
OPO.EFQU/!DBQ!PVUMBZ7-1111/12&7-1111/12&397-1111/63&7-1111/12&2-557-1113/59&
EBNBHF!DMBJNT2-211-1113/19&2-211-1113/15&2-361-1113/38&2-577-1113/71&2-391-1113/31&
OPO!.!EFQBSUNFOUBM5-2111/12&5-2111/12&5-2111/12&5-1111/12&23:-1111/33&
FUIJDT!CPBSE5111/11&5111/11&5111/11&5111/11&5111/11&
EBUB!QSPDFTTJOH654-86:2/14&:83-3822/91&8:7-88:2/55&:27-8752/73&9:2-2982/64&
FNQMPZFF!CFOFGJUT7-1111/12&7-1111/12&7-1111/12&7-1111/12&73-1111/22&
JOTVSBODF!HFOFSBM4:3-4581/85&255-4:81/38&57-9781/19&5:-:8:1/1:&:5-24:1/27&
JOTVSBODF!XPSLFST!DPNQ45:-5771/77&39:-6891/65&416-5191/66&422-1961/66&417-::81/64&
UPUBM!FYQFOTFT63-:88-845211&64-99:-554211&66-277-429211&67-595-559211&69-368-764211&
FYDFTT!PG!SFWFOVFT!PWFS!FYQ/%2-655%:-54:%23-253%24-364%23-726
Ebuf!Qsfqbsfe;Ebuf!Qsfqbsfe;:02503128Ebuf!Qsfqbsfe;:02503128
D;\]Vtfst\]NTmbufs\]Epdvnfout\]
DJUZ!PG!MJWPOJB
TVNNBSZ!PG!PVUTUBOEJOH!EFCU
Qbznfout!evf!gspn!Efdfncfs!2-!3128
Qsjodjqbm!up!Opwfncfs!41-!3129
Cbmbodf
Eftdsjqujpo23012028QsjodjqbmJoufsftu Gjobm!Nbuvsjuz
Epxoupxo!Efwfmpqnfou!Cpoet
3117681-111681-11123-224 3129
Cvjmejoh!Bvuipsjuz!Cpoet;
!!3119!Cvjmejoh!Bvuipsjuz!27ui!Ejtusjdu!Dpvsu396-111396-1117-167 3144
!!3126!Cvjmejoh!Bvuipsjuz!Sfgvoejoh!Sfd!'!Gjsf!Cpoet2-571-1113:6-11143-52:3136
!!3127!Cvjmejoh!Bvuipsjuz!Sfgvoejoh!27ui!Ejtusjdu!Dpvsu7-291-1111358-311 3144
!!3128!Cvjmejoh!Bvuipsjuz!Sfgvoejoh!Itjoh!'!Sfd!Cpoet2:-:91-1112-361-111852-361 3141
Xbufs!Tvqqmz!boe!Xbtufxbufs
!!Tztufn!Cpoet;
3126!Xbzof!Dpvouz!Xbufs!Tvqqmz!boe!
!!Xbtufxbufs!Tztufn!Sfwfovf!Cpoet!Sfgvoejoh3-626-111946-11158-896 3131
Tubuf!Sfwpmwjoh!Gvoe!Mpbo
!!!Opsui!Ivspo!Sjwfs!Wbmmfz61-11136-111955 312:
!3124!Tfxfs!Sfibc4-2:6-111271-11169-326 3145
!3125!Esjoljoh!Xbufs4-228-125261-11187-161 3145
!3126!Esjoljoh!Xbufs5-435-7:7396-111215-666 3147
UPUBMT%52-787-821%4-966-111%2-437-597
J;\]Bddpvoujoh\]Cvehfu\]GZF!3129\]Cvehfu!Cppl\]\\Dpvodjm!Cvehfu!Xpsltiffut!3129!:.22.28/ymty^6!Zs!DpnqbsjtpoEbuf!Qsfqbsfe;:02503128
DJUZ!PG!MJWPOJB
GVOE!CBMBODF!TVNNBSZ
Tfqufncfs!23-!3128
BDUVBMCVEH!SFW!PWFSCVEH!SFW!PWFSQSPKFDUFE
GVOE!CBM)VOEFS*!FYQ!)VOEFS*!FYQ!GVOE!CBM
GVOEBT!PG!22.41.27GZF!22.41.28GZF!22.41.29BT!PG!22.41.29
%22-284-722%24-364%23-726%22-2::-58:
212!!!HFOFSBM!GVOE
TQFDJBM!SFWFOVF!GVOET
313!!!Nbkps!Spbet3-939-767)262-3:7*)989-312*2-8::-26:
314!!!Mpdbm!Spbet3-5::-976)27:-338*)735-:64*2-816-796
315!!!Spbet-!Tjefxbmlt-!'!Tusffut556-33:386-764)21-2:5*821-799
316!!!Sfgvtf5-141-147)4:-:32*348-3265-338-441
319!!!Dpnnvojuz!Sfdsfbujpo4-642-317)379-163*)4-171*4-371-1:5
327!!!Usbotju!'!Dbqjubm!Jnqs/1111
329!!!Dpnnvojuz!Usbotju)286-316*)295-822*331-39:
691-316
372!!!Qvc!Tbgfuz!Dpnn4-526-469)63:-331*)729-556*3-378-7:4
373!!!QSEB343-92:)286-687*)54-5:1*24-864
376!!!Bek!Gpsgfjuvsft2-:48-351)964-221*)72:-176*576-176
382!!!Mjcsbsz2-576-386228-95822-:242-6:6-146
384!!!Mjwpojb!Cspxogjfme!Sfefw/!Bvui/161161
385!!!Mjwpojb!Cspxogjfme!MTSSG237-36876-26161-261352-668
3:8!!!Dbcmf!U/W/2-155-369)513-323*)8:-813*673-455
677!!!Fdpo!Efw!Dpsq34-93531131135-335
EFCU!TFSWJDF!GVOET
433!NCB!Ejtusjdu!Dpvsu1111
436!!!NCB!3116!Sfgvoejoh!Cpoe1111
437!!!NCB!3118!Sfgvoejoh!Cpoe1111
438!!!NCB!3126!Sfgvoejoh!Cpoe1111
4:5!!!!2::9!QSEB.Tusffutdbqf1111
DBQJUBM!QSPKFDUT!GVOET
512!!!Dbqjubm!Qspkfdut8-786-181)6-696-926*)723-414*2-587-:63
51:!!!Hpmg!Dpvstf!Dbq!Jnqs484-86811484-868
581!!!Dpvsu!Cmeh/!Jnqs/:26-92811:26-928
9::!!!Spbet0Tjefxbmlt0Tqfd/!Bttftt/:76-91611:76-916
FOUFSQSJTF!GVOET
3:5!!!Ofxcvshi!Wjmmbhf):24-974*74-75567-336)8:4-::5*
3:7!!!Tjmwfs!Wjmmbhf2-729-:326-54138-6712-762-:22
619!!!Hpmg!Dpvstf!Gvoe446-6186-85534-488475-739
6:3!!!Xbufs!'!Tfxfs!Gvoe36-2:3-687989-7922-317-:1238-389-269
JOUFSOBM!TFSWJDF!GVOET
787!!!Jou!Tsw.Xl!Dpnq2-883-345112-883-345
788!!!Jou!Tsw.Mjbc3-:25-:66113-:25-:66
789!!!Jou!Tsw.Ifbmui!Jot2-93:-465112-93:-465
J;\]Bddpvoujoh\]Cvehfu\]GZF!3129\]Cvehfu!Cppl\]\\Dpvodjm!Cvehfu!Xpsltiffut!3129!:.22.28/ymty^6!Zs!Dpnqbsjtpo:02503128
Djuz!pg!Mjwpojb.Dbqjubm!Bdrvjtjujpo!Sfrvftu
GZ!3129!Cvehfu
Sfwjtfe:02203128
B/!HFOFSBM!GVOE!.!GVOE!212
GVOEEFQUSFRVFTUFESFDPNNFOEFE
212212Djuz!Dpvodjm
Fjhiu!)9*!Tvsgbdf!Qsp(t23-91123-911
:82.111
212222Djuz!Dmfsl
Pggjdf!Gvsojuvsf3-6113-611
:82.111
212252Ejtusjdu!Dpvsu
)31*!Ofx!Dpnqvufst29-76229-762
:82.111
Dpnqvufs!Tpguxbsf6-1116-111
:82.111
Tfdvsjuz!Dbnfsb!Sfqmbdfnfou37-73337-733
:82.111
Npojups-!Npvou!boe!Dpowfsufs2-1112-111
:82.111
62-38462-384
212284Nbzps(t!Pggjdf
Dpogfsfodf!Sppn!Ufdiopmphz3-1613-161
:82.111
2122:4Fmfdujpot
)21*!Mbqupqt!gps!Qsfdjodut9-3619-361
:82.111
212312Bddpvoujoh
Op!Sfrvftut11
:82.111
212313Bttfttnfou
Op!Sfrvftut11
212331Djwjm!!Tfswjdf
Op!Sfrvftut11
212333Mbx
)4*!Ofx!Dpnqvufst4-4114-411
:82.111
Gvkjutv!TdboTobq!eftlupq!tdboofs911911
:82.111
5-2115-211
212341Gjobodf
Op!Sfrvftut11
212364Usfbtvsfs
)4*!Ofx!Dpnqvufst4-6114-611
:82.111
212374Vujmjujft
Ufmfqipof!Tztufn!Vqhsbef461-111461-111
:98.121
212413Qpmjdf!.!Usbggjd
Qpmjdf!Nbslfe!Npups!Dbssjfs!Wfijdmf48-11148-111
:96.111
212415Qpmjdf!.!Benjojtusbujpo
DFX!sfqmbdfnfout-!Ubtfs!Y3!)26!vojut*35-11135-111
:82.111
Bypo!dbsusjehf!qsphsbn!)Usbjojoh!boe!sfqmbdfnfou!dbsusjehft*26-11126-111
:82.111
Qfsjnfufs!Tfdvsjuz!Gfodjoh!pg!Mjwpojb!Qpmjdf!Efqu!Dpnqpvoe381-1111
:85.111
41:-1114:-111
212417Qpmjdf!.!Ebub!Qspdfttjoh
)71*!!Dpnqvufs!Xpsltubujpot71-11171-111
:82.111
)86*!!Mbqupq!Dpnqvufst!'!NEDt264-861264-861
:82.111
Ofuxpsl!Tfswfs!Sfqmbdfnfou41-11141-111
:98.111
Ofuxpsl!Tupsbhf!Bssbz61-11161-111
:98.111
3:4-8613:4-861
2
Djuz!pg!Mjwpojb.Dbqjubm!Bdrvjtjujpo!Sfrvftu
GZ!3129!Cvehfu
Sfwjtfe:02203128
B/!HFOFSBM!GVOE!.!GVOE!212
GVOEEFQUSFRVFTUFESFDPNNFOEFE
212418Qpmjdf!.!Efufdujwf!Cvsfbv
Dfmmfcsjuf!VGFE!5!QD8-1118-111
:98.111
Mbcpsbupsz!gvnf!ippe!xjui!cmpxfs-!tqjmm!usbz!boe!tuboe!cbtf8-1118-111
:98.111
25-11125-111
212421Qpmjdf!.!Dpnnvojdbujpot!
Ijhi!Tqffe!Epdvnfou!Tdboofs23-11123-111
:98.111
212427Qpmjdf!.!Zpvui!Cvsfbv
Op!Sfrvftut11
212429Qpmjdf!.!Fnfshfodz!Qsfqbsfeoftt
)261*!!Fnfshfodz!Qsfqbsfeoftt!Hvjeft6-6616-661
:82.111
2.IR6/2!Bn!sbejp!tubujpo!bvejp!qspdfttps2-4612-461
:82.111
)2*!!Pvuepps!Xbsojoh!Tjsfo!cbdl!vq!dpouspm!voju22-31122-311
:98.111
29-21129-211
21242:Qpmjdf!.!Sftfswf!Qpmjdf0Tqfdjbm!Fwfout
Op!Sfrvftut11
212436Qpmjdf!.!Qbuspm!Cvsfbv
Tfdvsjuz!Dbnfsb(t!bu!MQE!Sbohf26-11126-111
:82.111
Gfefsbm!Tjhobm!Mjhiu!Cbs!'!Tnbsu!Tjsfo27-61127-611
:82.111
Evdl!Cjmm!Evuz!Hfbs36-11136-111
:82.111
Hfofsbups!Usbotgfs!Txjudi46-11146-111
:87.111
Qpmjdf!Nbslfe!Qbuspm!Wfijdmft!)7*319-111319-111
:96.111
3::-6113::-611
21243:Qpmjdf.!Joufmmjhfodf!!Cvsfbv
Op!Sfrvftut11
!!!!!Upubm!Qpmjdf!Cvehfu
:94-461824-461
212447Gjsf!Benjojtusbujpo
Op!Sfrvftut11
212449Gjsf!Gjhiujoh
Cmpx!Ibse!CI31!.!Fmfdusjd!Qptjujwf!Qsfttvsf!Gbo!4-6114-611
:82.111
Gjwf!)6*!Ubtl!Gpsdf!Ujqt!Upq!Efdl!Npojupst!)sfqmbdfnfout*8-1118-111
:82.111
Sfqmbdfnfou!pg!2-111!gffu!pg!6#!iptf!)foe!pg!mjgf*8-1118-111
:82.111
)26*!Sfqmbdfnfou!eftlupq!dpnqvufst!boe!npojupst!)foe!pg!mjgf*2:-6112:-611
:82.111
Gjwf!)6*!Sfqmbdfnfou!Npupspmb!Ifbetfut3-7113-711
:82.111
)3*!Qbobtpojd!Upvhicpplt!gps!FNT!Fqds!8-1118-111
:82.111
)3*!Sfqmbdfnfou!Mbqupq!Dpnqvufst!)foe!pg!mjgf*3-1113-111
:82.111
Cbmmjtujd!Wftut-!Qmbuft!boe!Ifmnfut29-11129-111
:82.111
Cvjmejoh!Jnqspwfnfout!up!Tubujpot!4-!6!boe!7229-611229-611
:87.111
Uxp!)3*!\[pmm!Y!Tfsjft!23.Mfbe!Dbsejbd!Npojups!)tdifevmfe!68-61168-611
:8:.111
)3*!Ivstu!F.esbvmjdt!Tfu!x0!tqsfbefs-!dvuufs!boe!sbn67-11167-111
:8:.111
Gjwf!)6*!Ivstu!F.esbvmjd!Dpncj.uppmt!gps!Gjsf!Fohjoft72-41172-411
:8:.111
Cvmmbse!Uifsnbm!Jnbhf!Dbnfsbt!gps!joufsjps!gjsfgjhiujoh61-11161-111
:8:.111
Sfqmbdfnfou!Trvbe366-111366-111
:96.111
Sfqmbdfnfou!Cbuubmjpo!Dijfg(t!wfijdmf51-11151-111
:96.111
Tuszlfs!Qpxfs!Qsp!YU!qbujfou!tusfudifs!)sfqmbdfnfou*26-36126-361
:98.111
Tjy!)7*!Tuszlfs!Qpxfsmpbe!Tztufnt!gps!Tuszlfs!Qsp!tusfudifst259-911259-911
:98.111
979-:61979-:61
212452Gjsf!Jotqfdups
Sfqmbdfnfou!Gjsf!Qsfwfoujpo!Wfijdmf!38-11138-111
:96.111
!!!!!Upubm!Gjsf!Cvehfu
9:6-:619:6-:61
3
Djuz!pg!Mjwpojb.Dbqjubm!Bdrvjtjujpo!Sfrvftu
GZ!3129!Cvehfu
Sfwjtfe:02203128
B/!HFOFSBM!GVOE!.!GVOE!212
GVOEEFQUSFRVFTUFESFDPNNFOEFE
212482Jotqfdujpo
)6*!Ofx!Eftlupq!ps!Mbqupq!Dpnqvufst6-1116-111
:82.111
212552Fohjoffsjoh0Cvjmejoh
Op!Sfrvftut11
212555Qvcmjd!Tfswjdf!Frvjq.Benjojtusbujpo
Tff!Gvoe!51211
212557Qvcmjd!Tfswjdf!Frvjq.Nbjoufobodf
Tff!Gvoe!51211
212558Qvcmjd!Tfswjdf!Cvjmejoh!Nbjoufobodf
Tff!Gvoe!51211
212574Qvcmjd!Xpslt!.!Spbe!Nbjoufobodf
Tff!Gvoe!51211
212815Qvcmjd!Tfswjdf!.!Qbslt
Tff!Gvoe!51211
212818Qbslt!'!Sfdsfbujpo!Benjojtusbujpo
21281:Qbslt!'!Sfdsfbujpo!!Tvnnfs!!Bdujwjujft
Ufoojt!Dpvsu!Sfqmbdfnfou261-111261-111
:85.111
Qmbzhspvoe!Sfqmbdfnfou211-111211-111
:85.111
361-111361-111
212822Qbslt!'!Sfdsfbujpo!Buimfujdt
212916Qmboojoh
)3*!Ofx!sfqmbdfnfou!dpnqvufst5-1115-111
:82.111
212926\[pojoh!!Cpbse!!pg!!!Bqqfbmt
)2*!Ofx!Sfdpsejoh!Frvjqnfou3-1113-111
:82.111
)3*!Dpnqvufs!ubcmfut!gps!cpbse!nfncfst3-1113-111
:82.111
5-1115-111
2129:3Dpnnvojuz!!Sftpvsdft!.!Tfojps!Dfoufs
!3!BFE!vojut6-1116-111
:82.111
35!Qbttfohfs!Cvt91-11191-111
:96.111
96-11196-111
2129:4Dpnnvojuz!!Sftpvsdft!.!Hsffonfbe
Ofx!Dbsqfu!trvbsft!jo!uif!UFGBQ!bsfb!bu!uif!pme!dpvsu!cvjmejoh21-11121-111
:82.111
Tjhobhf!bu!Hsffonfbe19-111
:82.111
21-11129-111
212:26Jogp!Tztufnt
Ebub!Epnbjo!Cbdlvq!Tupsbhf48-11148-111
:93.111
Vqhsbef!pg!FTSJ!Tfswfs!Mjdfotf!gps!Xfc21-11121-111
:97.121
Efwfmpq!boe!qvcmjti!Djuz!Npcjmf!Bqq41-11141-111
:97.121
Xjoepxt!Ebub!Dfoufs!Tfswfs!Mjdfotjoh32-11132-111
:97.121
:9-111:9-111
!!!!!!Hsboe!Upubm!Hfofsbm!Gvoe
3-87:-8843-618-884
4
Djuz!pg!Mjwpojb.Dbqjubm!Bdrvjtjujpo!Sfrvftu
GZ!3129!Cvehfu
Sfwjtfe:02203128
C/!!PUIFS!GVOET
GVOEEFQUSFRVFTUFESFDPNNFOEFE
313561Nbkps!Spbet
11
31358:Mpdbm!spbet
Hmfoebmf!)Pme!Xbtuf!Nhu!Cmeh*!.!Dpowfsu!up!Csjof!Pqfsbujpo261-111261-111
:87.111
31458:Mpdbm!spbet
Op!Sfrvftut11
316636Psejobodf!Fogpsdfnfou0Tbojubujpo!.!Sfgvtf!Gvoe
)5*!Ofx!Eftlupq!ps!Mbqupq!Dpnqvufst5-1115-111
:82.111
316637Bojnbm!Dpouspm!.!Sfgvtf!Gvoe
:96.111Qjdlvq!Usvdl!G.361!x0Bojnbm!Cpyft!)3!A!%61-111!fb*211-111211-111
316638Qvcmjd!Tfswjdf!.!Sfgvtf!Gvoe
PEC!Usbjmfs!Npvoufe!Mfbg!Wbdvvn!)5!A!%43-111!fb*239-111239-111
:98.111
PEC!Tfmg.Dpoubjofe!Mfbg!Wbdvvn81-11181-111
:98.111
Dijqqfs!23#55-11155-111
:98.111
Mfbg!Dmbx25-11125-111
:98.111
Mboegjmm!Qvnq!Vqhsbef61-11161-111
:98.111
417-111417-111
319826Dpnnvojuz!Sfdsfbujpo!.!Jdf!Sjol
Efwpobjsf!Jdf!Bsfob!Sppg!Sfqbjs28-11128-111
:82.111
319831Qbslt!'!Sfdsfbujpo!.!Cputgpse!Qppm
Tfdvsjuz!Dbnfsbt21-11121-111
:82.111
\[jq!Mjof71-11171-111
:98.111
Brvbdmjnc71-11171-111
:98.111
Tibef!Tusvduvsf!:-166:-166
:98.111
24:-16624:-166
319832Qbslt!'!Sfdsfbujpo!.!Dmfnfout!Djsdmf!Qppm
Tibef!Tusvduvsf23-11123-111
:98.111
319833Qbslt!'!Sfdsfbujpo!.!Tifmefo!Qppm
11
5
Djuz!pg!Mjwpojb.Dbqjubm!Bdrvjtjujpo!Sfrvftu
GZ!3129!Cvehfu
Sfwjtfe:02203128
C/!!PUIFS!GVOET
GVOEEFQUSFRVFTUFESFDPNNFOEFE
319866Dpnnvojuz!Sfdsfbujpo!.!Sfdsfbujpo!Dfoufs
Dpnqvufst7-1117-111
:82.111
Sbejp!3!.!xbz!sfd!dfoufs!diboofm3-5113-511
:82.111
Y.Sjef5-2115-211
:82.111
F.Tqjoofs4-9114-911
:82.111
Cjlf!.!Sfdvncfou3-6113-611
:82.111
Cjlf!.!Vqsjhiu3-3113-311
:82.111
Gsff!Xfjhiu!Cfodift3-5113-511
:82.111
Trvbu!Sbdl2-1112-111
:82.111
Tnjui!Nbdijof5-1115-111
:82.111
Qmbuf!Mpbefe!mfh!qsftt5-3115-311
:82.111
Nbd!Xfehf!mjhiujoh!sfqmbdfnfou4-1114-111
:82.111
Dbnfsb!sfqmbdfnfout26-11126-111
:82.111
Mpccz!Sftusppn!BEB!epps!pqfofst21-11121-111
:82.111
NQS!njsspst!boe!cbmmfu!cbst6-1116-111
:82.111
Sfnbsdjuf!Mfjtvsf!Qppm61-11161-111
:82.111
Qppm!Ujmf!.!Mfjtvsf!Qppm!.!cbtfcpbse21-11121-111
:82.111
Tlbuf!qbsl!sfqbjs26-11126-111
:82.111
Usfbenjmm6-1116-111
:82.111
Dspttusbjofs6-2116-211
:82.111
Dbsqfu!sfqmbdfnfou21-11121-111
:82.111
Bdujwjuz!sppn!gmppsjoh26-11126-111
:82.111
NQS!gmppsjoh26-11126-111
:82.111
Mbq!Qppm!Efdl!Sfgjojti31-11131-111
:85.111
Qppm!Tmjef!cpmu!sfqmbdfnfou31-11131-111
:85.111
Mbq!Qppm!Tboe!sfqmbdfnfou31-11131-111
:85.111
BSD!Usbjofs7-1117-111
:98.111
NBD!Hzn!gmpps!sfqmbdfnfou241-111241-111
:98.111
Dppmjoh!Upxfs!gjo!sfqmbdfnfou51-11151-111
:98.111
Qppm!npups
7-1117-111
:98.111
543-811543-811
319867Dpnnvojuz!Sfdsfbujpo!.!Puifs!Sfdsfbujpo
11
32999:Dpnnvojuz!Sftpvsdft!.!Mjwpojb!Dpnnvojuz!Usbotju
8!.!Uxp!xbz!Sbejpt32-11132-111
:82.111
4!.!Spvuf!Nbudi!Ubcmfu!Cvoemft4-1114-111
:82.111
3!.!Gpse!F.461!cvttft259-863259-863
:96.111
283-863283-863
372111Qvcmjd!Tbgfuz!Dpnnvojdbujpo
Efmm!Mbqupq!epdljoh!tubujpot!boe!tuboet78-61178-611
:82.111
Cspuifs!Jo!Dbs!Qsjoufst34-23634-236
:82.111
BQY!7611!Wfijdmf!Sbejp(t34-11134-111
:95.111
Bqy!7111!Qsfq!Sbejp(t46-11146-111
:95.111
259-736259-736
373111QSEB!.!Qmznpvui!Se!Efwfmpqnfou!Bvuipsjuz
Op!Sfrvftut11
376444Bekvejdbufe!Gvoet!.!Tubuf0Mpdbm
Benjojtusbujpo!Sfqmbdfnfou!pg!Pggjdf!Frvjqnfou!boe!Dbsqfujoh61-11161-111
:82.111
)4*!HQT!usbdljoh!vojut!xjui!tfswjdf23-11123-111
:82.111
Sfopwbuf!pggjdf!boe!qpmf!cbso!bsfbt86-11186-111
:86.111
)5*!Voefsdpwfs!Qpmjdf!Wfijdmft!xjui!tqfdjbm!frvjqnfou!boe!pqujpot22:-51122:-511
:96.111
)3*!Uifsnbm!Ojhiu!Wjtjpo!Jnbhfst21-11121-111
:98.111
377-511377-511
6
Djuz!pg!Mjwpojb.Dbqjubm!Bdrvjtjujpo!Sfrvftu
GZ!3129!Cvehfu
Sfwjtfe:02203128
C/!!PUIFS!GVOET
GVOEEFQUSFRVFTUFESFDPNNFOEFE
376445Bekvejdbufe!Gvoet!.!Gfefsbm
Dpnqmfuf!pwfsifbe!xjef!tqbo!ubdujdbm!cbggmf!tztufn!)47(!xjef*336-111336-111
:98.111
Nbudijoh!Hsbou!Gvoet86-11186-111
:98.111
411-111411-111
376446Bekvejdbufe!Gvoet!.!DDF
11
382849Djwjd!Dfoufs!Mjcsbsz
Dpnqvufs!Npojupst2-8152-815
:82.111
DE!Tifmwjoh!Vojut7-5117-511
:82.111
Dbsqfu!Njdijhbo!boe!Nffujoh!Sppnt141-111
:82.111
Cvjme!4!Hspvq!#Tuvez!Sppnt#!bu!Djwjd!Dfoufs47-11147-111
:87.111
55-21585-215
38284:Opcmf!Mjcsbsz
Iboejdbq!Bddfttjcmf!Eppst!bu!Opcmf21-11121-111
:87.111
382851Tboecvsh!Mjcsbsz
Ofx!Tifmwjoh!.!Kvwfojmf!Efqu/!bu!Tboecvsh33-11133-111
:98.111
3:5945Ipvtjoh!.!Ofxcvshi!Wjmmbhf
11
269.111
3:7942Tjmwfs!!Wjmmbhf
11
:42.111
3:8862Dbcmf!Ufmfwjtjpo
Xjsfmftt!qsftfoubujpo!voju!boe!npvoufe!qspkfdups!6ui!gmpps!Hbmmfsz5-6115-611
:82.111
Ofx!QD(t0Npojupst!gps!Dbcmf!tubgg!.!tpnf!xpsltubujpo!npefmt21-11121-111
:82.111
Ofx!Wbo!.!Gpse!Usbotju56-11156-111
:96.111
6:-6116:-611
7
Djuz!pg!Mjwpojb.Dbqjubm!Bdrvjtjujpo!Sfrvftu
GZ!3129!Cvehfu
Sfwjtfe:02203128
C/!!PUIFS!GVOET
GVOEEFQUSFRVFTUFESFDPNNFOEFE
512111Dbqjubm!Qspkfdut
EQX
:82.111Cfoofuu!)Djwjd!Dfoufs*!Mjcsbsz!Gspou!Fousbodf!Dpodsfuf!Xpsl36-11136-111
:82.111)23*!!Eftlupq!Dpnqvufst!)23!A!%2-111!fb*!.!Ben23-11123-111
:82.111Opsui!Gfodf!Sfmpdbujpo!.!Frvjq!Nu4-1114-111
:82.111Cfoofuu!)Djwjd!Dfoufs*!Mjcsbsz!.!Busjvn!Hmbtt!Dfjmjoh!Sfqmbdf411-111411-111
:82.111Kbojups!Dbsu.Ijhi!Tupsbhf!)3!A!%461!fb*811811
:82.111Gmpps!Cvsojtifs4-6114-611
:82.111Wbdvvn!.!Cbdlqbdl!x0Buubdinfout611611
:82.111Wbdvvn!.!Upsobep!)3!A!%561!fb*:11:11
:82.111Hfofsbupst!.!Qpsubcmf!)5!A!%3-111!fb*!9-1119-111
:85.111EQX!Qbsljoh!Mpu!Jnqspwfnfout!)O!tjef!pg!Cmeh!$!23!'!Frvjq!Nu*361-111361-111
:85.111Djuz!Ibmm!.!Jssjhbujpo!Tztufn!Vqhsbef86-11186-111
:87.111Cfoofuu!)Djwjd!Dfoufs*!Mjcsbsz!.!Nblf.Vq0Gsfti!Bjs!Voju286-111286-111
:87.111Djuz!Ibmm!.!Sfqmbdf!Bjs!Iboemfs0Dppmjoh!Voju!BIV!$2561-111561-111
:87.111Opcmf!Mjcsbsz!.!Sfsppg286-111286-111
:87.111Frvjq!Nu!Pggjdf!Xpsl!Bsfb!.!IWBD!Sppgupq!Voju36-1111
Gpse!Ftdbqft!)3!A!%36-111!fb*!.!Fohjoffsjoh61-11161-111
:96.121
Wbo!.!Qbttfohfs46-1111
:96.121
Evnq!Usvdl!Tjohmf!Bymf!Tfmg!Mpbejoh311-1111
:96.121
Evnq!Usvdl!Tjohmf!Bymf!)3!A!%2:6-111!fb*4:1-1114:1-111
:96.121
Evnq!Usvdl!Uboefn!Bymf336-111336-111
:96.121
Qjdlvq!Usvdl!5xe!x0Qmpx!)5!A!%79-111!fb*383-111383-111
:96.121
Tubdl!Usvdl!5!y!571-11171-111
:96.121
Qjdlvq!Usvdl!G361!x0!Qmpx!)5!A!%71-111!fb*351-111351-111
:96.121
Qjdlvq!Usvdl!G261!x0!Qmpx61-11161-111
:96.121
Evnq!Usvdl!G661!5y5!x0Qmpx!'!Txbq!Mpbefs286-111286-111
:96.121
:98.111LJQ!Nbdijof!.!Dpmps!)Dpqjft!Qmbot!'!Esbxjoht*31-11131-111
:98.111Frvjq!Nu!Hbsbhf!Xpsl!Bsfb!.!IWBD211-1111
:98.111Pwfsifbe!Epps!Uisftipme22-11122-111
:98.111Tboecvsh!Mjcsbsz!.!Sfqmbdf!Cpjmfs61-11161-111
:98.111Dbsqfu!Fyusbdups!)Tfmg.Dpoubjofe*7-1117-111
:98.111Ipu!Qbudi!Usbjmfs31-11131-111
:98.111Dpodsfuf!Tbx46-11146-111
:98.111Bsspx!Cpbse!)3!A!%6-311!fb*21-51121-511
Npxfs!.!Usjqmfy!Spubsz41-11141-111
:98.111
Npxfs!.!\[.Uvso!Qspqbof!)6!A!%24-361!fb*77-36177-361
:98.111
Usbdups!.!Kpio!Effsf!3631!x0Mpbefs!)3!A!%31-111!fb*51-11151-111
:98.111
Hbups!.!Kpio!Effsf!7y5!)5!A!%24-611!fb*65-11165-111
:98.111
Usbjmfs!.!33(!Mboetdbqf!)5!A!%26-111!fb*71-11171-111
:98.111
Hsppnfs!.!Cbmm!Ejbnpoe!)4!A!%41-111!fb*:1-111:1-111
:98.111
Tqsfbefs!.!Upx!Cfijoe6-6111
:98.111
Spmmfs!.!Mbxo9-1119-111
:98.111
Tusjqfst!.!Buimfujd!Gjfme!)3!A!%6-611!fb*22-11122-111
:98.111
Bjs!Dpnqsfttps!gps!Frvjq!Nu!Hbsbhf26-11126-111
:98.111
Gpslmjgu46-1111
:98.111
4-978-8614-578-361
4-978-8614-578-361
UPUBM!GVOE!512
51:111Hpmg!!Dpvstf!!Dbqjubm!!Jnqspwfnfout
Uff!Cpy!Sfqbjs6-1116-111
:82.797
Dbsu!Qbui!Qbwjoh!boe!Sfqbjst21-11121-111
:82.798
Cbuufsz!sfqmbdfnfou!gps!fmfdusjd!wfijdmft6-1116-111
:82.798
Sbjocjse!Jssjhbujpo!Tbufmmjuf!Cpyft:-111:-111
:82.799
Qbwjoh!sfqbjst-!opsui!tjef!pg!dmvcipvtf21-11121-111
:82.799
$23!Hsffo!Eftjho26-11126-111
:85.213
Esjwjoh!Sbohf31-11131-111
:85.213
Esbjobhf!Sfqbjs!Ipmft!$80$2526-11126-111
:85.214
9:-1119:-111
8
Djuz!pg!Mjwpojb.Dbqjubm!Bdrvjtjujpo!Sfrvftu
GZ!3129!Cvehfu
Sfwjtfe:02203128
C/!!PUIFS!GVOET
GVOEEFQUSFRVFTUFESFDPNNFOEFE
619Sfdsfbujpo!Xijtqfsjoh!Xjmmpxt
Op!Sfrvftut11
619Sfdsfbujpo!Jezm!Xzme
Op!Sfrvftut11
619Sfdsfbujpo!Gpy!Dsffl
Op!Sfrvftut11
6:3669Xbufs!boe!Tfxfs!Gjobodjbm!'!Benjojtusbujpo
Op!Sfrvftut11
6:366:Xbufs!boe!Tfxfs!Gjfme!Pqfsbujpot
251.111
Xbufs!Mfbl!Efufdujpo!Efwjdf!)3!A!%23-611!fb*36-11136-111
Tbx!.!Dvupgg2-1112-111
251.111
Iptft!.!Wbdups!Kfu4-1114-111
251.111
Op{{mft!.!Wbdups!Kfu21-11121-111
251.111
Tupsbhf!Sbdlt!)Ofx!Gbdjmjuz*5-1115-111
251.111
Tfxfs!Mfbl0Cmpdlbhf!Efufdujpo!Efwjdf38-11138-111
251.111
Dbnfsb!Usvdl311-111311-111
253.111
Qjdlvq!Usvdl!.!G36186-11186-111
253.111
Wbo!.!Xbufs!'!Tfxfs86-11186-111
253.111
Xbufs0Tfxfs!Sfmjojoh461-111461-111
269.111
Fnfshfodz!Sfqbjs!jodmvejoh!dpodsfuf!sfqbjst561-111561-111
269.111
Sbejp!Ifbetfut!gps!Wbdups!Pqfsbupst!)3!A!%4-611!fb*8-1118-111
:82.111
Tfxfs!Nfufs!Mfwfm!Npojups!)7!A!%4-111!fb*29-11129-111
:82.111
2-356-1112-356-111
!!!!!!Hsboe!Upubm!Puifs!!Gvoet8-496-9978-126-497
!!!!!!!!!!!!!!!!!!!!HSBOE!!UPUBM!!BMM!!GVOET21-266-76::-634-26:
9
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
REVENUE
Department 000 - ACCOUNT BALANCES
402-000Real Property Tax27,343,736.8827,912,033.4128,323,489.0028,364,640.1729,058,049.0029,058,049.00
415-000Pers Property Tax3,911,232.003,656,897.002,706,590.002,706,590.002,534,850.002,534,850.00
441-000Prop Tax-Admin Fee252.86142.15.0094.37.00.00
442-000Prop Tax-Coll Fee16,378.2042,956.5912,000.0052,890.9940,000.0040,000.00
444-000Property Tax Adj(287,823.67)(130,276.52)(155,000.00)(28,863.57)(157,000.00)(157,000.00)
$30,983,776.27$31,481,752.63$30,887,079.00$31,095,351.96$31,475,899.00$31,475,899.00
465-000Insp Admin Fee250,493.00254,509.00250,000.00232,171.00250,000.00250,000.00
470-000Sign & Awning Lic1,580.001,449.001,600.00980.001,600.001,600.00
473-000General Contr Lic4,235.003,145.005,000.004,740.005,000.005,000.00
476-000Elec Contr Lic3,961.003,808.004,000.003,128.004,000.004,000.00
478-000Heat Contr Lic2,920.003,855.004,000.003,625.004,000.004,000.00
486-000Public Vehicle Lic132.0032.001,000.00.00500.00500.00
494-000Trade Lic29,671.0038,570.5040,000.0070,530.0070,000.0070,000.00
494-050Rental Licenses103,360.00103,090.00102,000.0077,615.00102,000.00102,000.00
503-000Refrig Permit35,048.0035,346.0040,000.0035,036.0040,000.0040,000.00
504-000Building Permits1,105,364.331,414,810.001,050,000.001,225,861.301,300,000.001,300,000.00
505-000Electrical Permits153,075.00150,326.00150,000.00146,403.00150,000.00150,000.00
506-000Heating Permits151,623.00138,092.00160,000.00144,946.50160,000.00160,000.00
507-000Plumbing Permits136,102.80159,029.00135,000.00164,283.00150,000.00150,000.00
508-000Fire Insp Review33,273.6030,956.0034,000.0024,932.7034,000.0034,000.00
511-000Animal Lic41,032.5039,950.5041,000.0034,016.0041,000.0041,000.00
513-000Other Non-Bus Lic & Permt15,180.2518,222.3616,000.0011,596.5016,000.0016,000.00
514-000Bicycle Registration763.0057.00100.0027.00100.00100.00
518-000Zoning Permits19,877.0024,021.0020,000.0017,978.0020,000.0020,000.00
519-000Plan Rev & Zone Comp26,391.0028,979.4025,000.0015,358.0027,000.0027,000.00
519-005Plan Review by Insp215,855.00238,069.70225,000.00238,270.00225,000.00225,000.00
519-010Site Plan Review Fee18,880.0013,240.0016,000.003,140.0016,000.0016,000.00
$2,348,817.48$2,699,557.46$2,319,700.00$2,454,637.00$2,616,200.00$2,616,200.00
528-000Emer Prepar Grant55,640.0041,527.1164,000.00.0064,000.0064,000.00
Run by Slater, Michael on 09/14/2017 09:45:29 AMPage 1 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
REVENUE
Department 000 - ACCOUNT BALANCES
528-268Police Grants63,251.53108,511.0666,000.008,214.1142,400.0042,400.00
568-000Sales And Use Tax8,204,933.008,281,954.008,340,215.004,300,189.008,814,591.008,814,591.00
570-000Liquor Licenses64,447.9067,390.9565,000.00990.0067,000.0067,000.00
573-000Local Commmunity Stabilization Share Appropriation420,629.5465,714.061,375,644.002,309,555.251,554,859.001,554,859.00
$8,808,901.97$8,565,097.18$9,910,859.00$6,618,948.36$10,542,850.00$10,542,850.00
602-000Dog Board12,046.0013,300.0011,000.006,957.0013,000.0013,000.00
618-010Cert Of Inspection12,519.0015,250.0015,000.0015,346.0015,000.0015,000.00
618-020Other Fees-Admin10,339.4210,959.1912,000.009,700.1212,000.0012,000.00
618-025Other Fees-Public Service5,200.007,375.007,000.0017,875.008,000.008,000.00
618-030Other Fees-Engr333,009.42490,269.69345,000.00446,160.83350,000.00350,000.00
618-035Other Fees-Fire125,277.002,795.004,000.00.004,000.004,000.00
618-036Other Fees-Police16,816.0027,926.0020,000.0014,517.0025,000.0025,000.00
618-040Annual Inspections250.00401.0020,000.00625.0020,000.0020,000.00
618-045Rent Property Inspec135,646.00130,690.00135,000.0095,719.00135,000.00135,000.00
618-047Abandoned Home Inspec283,452.15236,713.00275,000.00159,767.00260,000.00260,000.00
618-050Gift Certs-Recreation.00.00.00281.00.00.00
621-000Plat & Petition32,980.0037,500.0035,000.0023,147.0035,000.0035,000.00
624-000Vital Statistics136,538.00140,832.00140,000.00114,795.00140,000.00140,000.00
625-000Notary Service850.00645.001,000.00470.001,000.001,000.00
627-000Duplication/Photo40,554.8536,893.1245,000.0042,470.8445,000.0045,000.00
632-010False Alarms78,669.5690,909.7975,000.0032,406.1780,000.0080,000.00
632-020Rescue Runs1,682,803.091,893,883.931,750,000.001,413,932.211,900,000.001,900,000.00
632-030Reserve Police48,125.6158,909.0360,000.0059,906.8360,000.0060,000.00
632-050Liquor Control Fees13,096.0016,750.0022,000.0026,220.0022,000.0022,000.00
632-060Haz Mat Cost Recovery.00.001,000.00.001,000.001,000.00
642-000Recycling Salvage Sales9,940.343,479.315,000.006,045.036,000.006,000.00
642-015Rent-Sam's Place63,003.6861,880.6461,811.0052,079.0462,381.0062,381.00
642-090Michigan Sales Tax .00.00.00.00.00.00
645-000Printed Materials1,631.002,043.003,000.002,097.003,000.003,000.00
649-000Auctions3,957.804,764.135,000.002,463.175,000.005,000.00
Run by Slater, Michael on 09/14/2017 09:45:29 AMPage 2 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
REVENUE
Department 000 - ACCOUNT BALANCES
650-000Other Fees-Refuse475,000.04875,004.00875,000.00875,000.04875,000.00875,000.00
651-014Use Fees-Athletics157,089.35148,172.00160,000.00140,346.50160,000.00160,000.00
651-016Use Fees-Programs.00.00.00.00.00.00
651-017Use Fees - Facilities30,561.5029,910.0031,000.0038,236.0033,000.0033,000.00
651-100Fees-Garden/Market4,990.004,940.006,000.005,810.006,000.006,000.00
651-500CLEMIS Crash Revenue Share.0022,270.0022,000.0014,111.1323,000.0023,000.00
651-510Police Weapon Range3,000.002,100.003,000.001,200.003,000.003,000.00
651-520Police Computer2,330.001,900.004,000.002,065.004,000.004,000.00
$3,719,675.81$4,368,464.83$4,148,811.00$3,619,748.91$4,306,381.00$4,306,381.00
656-000Fines & Forfeits1,179,293.651,369,468.141,170,000.00825,337.641,300,000.001,300,000.00
656-001Drunk Driving Case Ld25,860.8925,630.9026,000.0024,845.2226,000.0026,000.00
656-002Drug Court Grant114,631.71130,955.04115,000.0088,204.80125,000.00135,000.00
656-004Probation Oversight284,182.88248,183.56285,000.00164,347.57285,000.00285,000.00
656-006Ordinance Fines & Costs2,596,651.972,347,729.902,600,000.001,610,039.892,500,000.002,500,000.00
656-007Statute Costs166,210.00105,075.00160,000.0038,020.00160,000.00160,000.00
656-008Bond Forfeiture160,572.00135,068.00160,000.0091,626.00160,000.00160,000.00
656-100Forfeits-Gambling.00.00.00.00.00.00
656-702702 Bond Forfeitures.0053,399.39.00.00.00.00
657-000OWI Forfeiture.00.00.00.00.00.00
$4,527,403.10$4,415,509.93$4,516,000.00$2,842,421.12$4,556,000.00$4,566,000.00
665-000Interest35,259.0762,823.51150,000.0090,557.54260,000.00260,000.00
667-000Rental Income135,325.6670,595.0078,360.0056,524.2079,230.0079,230.00
667-001Tower Rental409,978.75381,843.06392,188.00279,089.13416,186.00416,186.00
667-002Blue House Rental35,113.1728,130.9340,000.0022,810.5040,000.0040,000.00
667-500R.O.W. Access Fees253,304.67341,324.23340,000.00332,262.35330,000.00330,000.00
667-600Oil and Gas Royalties7,993.562,870.209,600.001,659.702,000.002,000.00
668-000Franchise Fees1,567,175.371,687,129.391,823,000.001,221,179.901,749,000.001,749,000.00
669-000Other Interest.00.00.00.00.00.00
$2,444,150.25$2,574,716.32$2,833,148.00$2,004,083.32$2,876,416.00$2,876,416.00
Run by Slater, Michael on 09/14/2017 09:45:29 AMPage 3 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
REVENUE
Department 000 - ACCOUNT BALANCES
651-718Filmmaking Proceeds1,490.00.001,000.00.001,000.001,000.00
680-000Sale Of Fixed Asst130,900.4796,360.00125,000.0014,668.75125,000.00125,000.00
686-020Cont-Liv Pub Sch625,774.84632,652.50632,653.00637,070.50637,071.00637,071.00
686-021Cont-Clarence Sch35,800.7435,800.7435,801.0035,800.7435,801.0035,801.00
691-000Contributions-Other.00210.00.00.00.00.00
691-223Cont From Grant .00.00.00.00.00.00
691-261Cont From Pub Saf Comm.00900,000.00900,000.00.00900,000.00900,000.00
691-297Cont From Cable TV.00.00.00.00.00.00
691-592Cont to Water and Sewer Fund.00.00.00.00.00.00
691-890Cont From Sp As Fund 890.00.00.00.00.00.00
695-010Lease Purchase-Loan.00.00.00.00.00.00
698-000Sundry Income(47,294.15)153,501.01100,000.0024,387.71100,000.00100,000.00
698-010Cash-Over/Under112.2814.4950.009.0050.0050.00
698-060Sundry-Court Trans87,600.0087,600.0087,600.0087,600.0087,600.0087,600.00
$834,384.18$1,906,138.74$1,882,104.00$799,536.70$1,886,522.00$1,886,522.00
699-010Installment Loan.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
$53,667,109.06$56,011,237.09$56,497,701.00$49,434,727.37$58,260,268.00$58,270,268.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$53,667,109.06$56,011,237.09$56,497,701.00$49,434,727.37$58,260,268.00$58,270,268.00
Run by Slater, Michael on 09/14/2017 09:45:29 AMPage 4 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 101 - CITY COUNCIL
702-000Salaries And Wages238,570.67240,666.20250,852.00195,336.29261,457.00261,457.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments2,000.002,000.002,000.001,083.422,000.002,000.00
709-000Overtime188.69.001,000.00.001,000.001,000.00
$240,759.36$242,666.20$253,852.00$196,419.71$264,457.00$264,457.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA17,766.4818,499.9619,707.0014,765.7220,518.0020,518.00
717-000Holiday And Longev3,750.003,750.003,750.00.003,750.003,750.00
719-000Medical Pmt17,015.644,335.954,139.002,333.834,978.004,978.00
719-005Employee Med Co-Pay(8,766.00)(721.00).00.00.00.00
720-000Life Insurance414.78369.92783.00262.53811.00811.00
722-000Retirement DB17,828.107,390.863,750.002,962.787,360.007,360.00
723-000Retirement DC10,621.4910,397.0012,306.0010,132.7114,034.0014,034.00
724-000Retirement Medical27,866.5826,208.7724,556.0019,378.1327,212.0027,212.00
$86,497.07$70,231.46$68,991.00$49,835.70$78,663.00$78,663.00
728-000Office Supplies631.98939.401,000.00838.661,200.001,200.00
756-000Miscellaneous211.53430.55500.00245.27500.00500.00
768-000Uniform Allowance.00.00.00.00100.00100.00
$843.51$1,369.95$1,500.00$1,083.93$1,800.00$1,800.00
853-000Telephone.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
864-010Travel/Ed-Emp90.0040.002,100.00357.002,100.002,100.00
$90.00$40.00$2,100.00$357.00$2,100.00$2,100.00
885-000Public Relations123.063,976.764,000.00265.264,500.004,500.00
$123.06$3,976.76$4,000.00$265.26$4,500.00$4,500.00
904-000Printing510.201,276.102,000.00385.092,000.002,000.00
$510.20$1,276.10$2,000.00$385.09$2,000.00$2,000.00
Run by Slater, Michael on 09/14/2017 09:45:29 AMPage 5 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 101 - CITY COUNCIL
934-000Office Equip Maint.00.00400.00235.00500.00500.00
$0.00$0.00$400.00$235.00$500.00$500.00
944-000Lease Purchase Pay1,404.00702.001,500.00.00.00.00
958-000Dues And Subscript.0089.00100.00.00100.00100.00
$1,404.00$791.00$1,600.00$0.00$100.00$100.00
971-000Cap Outlay-Minor.002,543.98.001,546.5812,800.0012,800.00
981-000Cap Outlay-Furnitr.00.00.00.00.00.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
$0.00$2,543.98$0.00$1,546.58$12,800.00$12,800.00
$330,227.20$322,895.45$334,443.00$250,128.27$366,920.00$366,920.00
Department 101 - CITY COUNCIL Totals
Run by Slater, Michael on 09/14/2017 09:45:29 AMPage 6 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 111 - CITY CLERK
702-000Salaries And Wages273,120.64336,492.62332,819.00246,796.27344,911.00344,911.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments.00.00.00.001,000.001,000.00
709-000Overtime914.35926.991,500.00.001,500.001,500.00
$274,034.99$337,419.61$334,319.00$246,796.27$347,411.00$347,411.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA20,706.6024,557.8726,092.0018,161.8126,979.0026,979.00
717-000Holiday And Longev5,176.406,750.006,750.00.005,250.005,250.00
719-000Medical Pmt70,381.9470,544.1281,983.0052,632.0366,156.0066,156.00
719-005Employee Med Co-Pay(6,533.00)(5,166.50)(5,988.00)(4,947.00)(7,788.00)(7,788.00)
720-000Life Insurance653.06696.99938.00448.97967.00967.00
722-000Retirement DB.00.00.00.00.00.00
723-000Retirement DC24,201.3927,757.8429,167.0020,117.2631,514.0031,514.00
724-000Retirement Medical42,029.3133,273.5632,115.0020,662.7134,518.0034,518.00
$156,615.70$158,413.88$171,057.00$107,075.78$157,596.00$157,596.00
728-000Office Supplies4,213.488,057.956,000.004,392.056,000.006,000.00
753-000Dog Licenses585.98645.14700.00.00700.00700.00
754-000Vehicle Licenses1,444.001,479.001,500.001,848.001,500.001,500.00
756-000Miscellaneous.00258.99500.0033.00500.00500.00
768-000Uniform Allowance.00.00.00.00500.00500.00
$6,243.46$10,441.08$8,700.00$6,273.05$9,200.00$9,200.00
818-000Contractual Service 11,216.2813,899.6114,000.0011,135.2914,000.0014,000.00
$11,216.28$13,899.61$14,000.00$11,135.29$14,000.00$14,000.00
861-010Auto Expense-Emp359.27353.59500.0082.96500.00500.00
864-010Travel/Ed-Emp444.771,079.452,500.001,211.152,500.002,500.00
$804.04$1,433.04$3,000.00$1,294.11$3,000.00$3,000.00
904-000Printing2,505.997,288.025,000.006,321.708,000.008,000.00
Run by Slater, Michael on 09/14/2017 09:45:30 AMPage 7 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 111 - CITY CLERK
905-000Publishing6,752.6011,339.2010,000.007,051.6010,000.0010,000.00
$9,258.59$18,627.22$15,000.00$13,373.30$18,000.00$18,000.00
934-000Office Equip Maint.00156.001,000.00622.121,000.001,000.00
$0.00$156.00$1,000.00$622.12$1,000.00$1,000.00
944-000Lease Purchase Pay7,241.053,719.349,000.003,809.143,000.003,000.00
958-000Dues And Subscript499.00213.25600.00259.00500.00500.00
$7,740.05$3,932.59$9,600.00$4,068.14$3,500.00$3,500.00
970-010Burial Reimbursement.00.00500.00.00500.00500.00
$0.00$0.00$500.00$0.00$500.00$500.00
971-000Cap Outlay-Minor10,586.444,415.372,500.00985.002,500.002,500.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
$10,586.44$4,415.37$2,500.00$985.00$2,500.00$2,500.00
$476,499.55$548,738.40$559,676.00$391,623.06$556,707.00$556,707.00
Department 111 - CITY CLERK Totals
Run by Slater, Michael on 09/14/2017 09:45:30 AMPage 8 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 141 - 16TH DISTRICT COURT
702-000Salaries And Wages1,723,581.671,755,915.831,839,591.001,363,422.531,844,532.001,848,472.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments8,000.008,000.009,000.004,333.688,000.008,000.00
709-000Overtime18,113.9112,476.758,000.009,083.318,000.008,000.00
712-000Wage Tsf-Other21,270.0015,468.0020,403.009,336.0021,000.0021,000.00
712-030Wage Tsf-Invoiced(213,691.56)(208,644.06)(214,000.00)(133,393.70)(215,000.00)(215,000.00)
$1,557,274.02$1,583,216.52$1,662,994.00$1,252,781.82$1,666,532.00$1,670,472.00
713-030Benef Tsf-Invce(16,849.58)(16,451.58)(18,000.00)(10,518.09)(18,000.00)(18,000.00)
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA136,754.75138,903.41148,638.00108,064.41149,119.00149,225.00
717-000Holiday And Longev81,344.5488,486.6286,385.0090,244.0288,736.0086,178.00
719-000Medical Pmt276,526.10283,720.61271,165.00229,341.86315,914.00329,892.00
719-005Employee Med Co-Pay(23,079.06)(22,803.46)(20,628.00)(32,289.00)(58,188.00)(61,368.00)
720-000Life Insurance3,685.613,816.204,666.002,788.114,882.004,867.00
722-000Retirement DB25,003.136,579.662,770.00882.50.00.00
723-000Retirement DC135,781.65143,893.84146,665.00116,565.38162,779.00161,967.00
724-000Retirement Medical287,653.81248,092.09224,090.00170,187.24232,830.00227,796.00
$906,820.95$874,237.39$845,751.00$675,266.43$878,072.00$880,557.00
728-000Office Supplies23,291.9120,621.8921,000.0011,872.0521,000.0021,000.00
730-000Postage49,599.9649,596.0049,600.0049,599.9649,600.0049,600.00
756-000Miscellaneous1,519.951,999.872,000.00522.942,000.002,000.00
757-010Court Recordr Supp451.23210.00500.00251.97500.00500.00
768-000Uniform Allowance.00.00.00.00.00.00
$74,863.05$72,427.76$73,100.00$62,246.92$73,100.00$73,100.00
802-000Accounting Fees.00.00.00.00.00.00
802-141Trans Acc Fees - Court30,584.7630,996.0031,753.0031,752.9633,041.0033,041.00
810-000Banking Service2,063.691,914.982,300.001,580.642,300.002,300.00
810-050Credit Card Costs(7,166.35)(9,892.29)(5,000.00)(10,853.96)(11,000.00)(11,000.00)
Run by Slater, Michael on 09/14/2017 09:45:30 AMPage 9 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 141 - 16TH DISTRICT COURT
813-000Professional Fees34,216.9836,745.7467,400.0010,087.8179,900.0079,900.00
814-020Computer Service62,009.4261,627.6775,800.0046,922.7382,300.0082,300.00
817-020Court Appt Attys79,517.7271,601.47130,000.0042,255.24130,000.00130,000.00
817-030Court Appt Attys Reimb(66,297.91)(56,274.83)(100,000.00)(35,929.67)(100,000.00)(100,000.00)
818-000Contractual Service 67,498.5866,644.1968,484.0049,893.3068,484.0068,484.00
819-000Transcript Fees.00.00500.00.00500.00500.00
835-000Witness/Jury Fees.00.00.00.00.00.00
835-001Jurors' Fees and Exp9,487.506,393.0013,000.004,351.0015,500.0015,500.00
835-002Witness Fees and Exp5,188.665,517.008,000.004,457.618,000.008,000.00
853-000Telephone18,000.0018,000.0018,000.0018,000.0018,000.0018,000.00
$235,103.05$233,272.93$310,237.00$162,517.66$327,025.00$327,025.00
861-010Auto Expense-Emp13,135.0012,070.0012,600.009,566.1612,600.0012,600.00
864-005Travel/Ed-Judges2,500.004,075.007,500.001,672.817,500.007,500.00
864-010Travel/Ed-Emp1,500.001,444.941,500.001,483.001,500.001,500.00
$17,135.00$17,589.94$21,600.00$12,721.97$21,600.00$21,600.00
882-141Promo Prog Probatn2,833.052,939.083,000.002,209.033,000.003,000.00
882-142Volunteer Apprec Event5,103.794,912.625,500.002,911.305,500.005,500.00
$7,936.84$7,851.70$8,500.00$5,120.33$8,500.00$8,500.00
904-000Printing19,212.8524,999.1625,000.0013,670.5425,000.0025,000.00
$19,212.85$24,999.16$25,000.00$13,670.54$25,000.00$25,000.00
918-000Liability Insurance.00.00.00.00.00.00
918-020Tsf-Genl Insurance24,999.9624,996.0025,000.0024,999.9625,000.0025,000.00
$24,999.96$24,996.00$25,000.00$24,999.96$25,000.00$25,000.00
928-000Heat, Light, Water80,120.7387,014.7385,000.0060,083.6085,000.0085,000.00
$80,120.73$87,014.73$85,000.00$60,083.60$85,000.00$85,000.00
931-000Building Maint20,000.0420,004.0020,000.0020,000.0420,000.0020,000.00
934-000Office Equip Maint12,000.0010,815.449,500.004,330.339,500.009,500.00
Run by Slater, Michael on 09/14/2017 09:45:30 AMPage 10 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 141 - 16TH DISTRICT COURT
$32,000.04$30,819.44$29,500.00$24,330.37$29,500.00$29,500.00
944-000Lease Purchase Pay6,475.106,389.326,550.006,317.1414,763.0014,763.00
958-000Dues And Subscript2,751.042,689.004,000.001,350.004,000.004,000.00
960-005Ed/Training-Judges681.401,063.082,500.00762.142,500.002,500.00
960-010Ed/Training-Emp768.991,183.501,500.001,147.491,500.001,500.00
$10,676.53$11,324.90$14,550.00$9,576.77$22,763.00$22,763.00
971-000Cap Outlay-Minor14,485.6636,775.7828,400.0038,731.0551,273.0051,273.00
976-000Cap Outlay-Bldg Imprv.00.00.00.00.00.00
978-000Cap Outlay-Books8,586.976,198.848,300.005,511.148,300.008,300.00
981-000Cap Outlay-Furnitr.00.00.00.00.00.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
986-000Cap Outlay-Comp Hardw.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
$23,072.63$42,974.62$36,700.00$44,242.19$59,573.00$59,573.00
$2,989,215.65$3,010,725.09$3,137,932.00$2,347,558.56$3,221,665.00$3,228,090.00
Department 141 - 16TH DISTRICT COURT Totals
Run by Slater, Michael on 09/14/2017 09:45:30 AMPage 11 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 173 - MAYOR'S OFFICE
702-000Salaries And Wages284,769.89300,251.70349,260.00255,417.82361,101.00361,101.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments983.34(149.94).00.00.00.00
709-000Overtime.00.00.0018.36.00.00
$285,753.23$300,101.76$349,260.00$255,436.18$361,101.00$361,101.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA21,979.6623,111.8626,956.0019,072.8927,854.0027,854.00
717-000Holiday And Longev3,300.003,750.003,750.00.003,000.003,000.00
719-000Medical Pmt29,233.5848,550.8462,171.0041,694.8071,259.0071,259.00
719-005Employee Med Co-Pay(1,496.00)(2,509.00)(3,120.00)(6,019.50)(11,592.00)(11,592.00)
720-000Life Insurance491.14523.49933.00480.74961.00961.00
722-000Retirement DB13,737.015,519.732,753.0014.28.00.00
723-000Retirement DC6,148.7919,094.8023,335.0019,451.7832,769.0032,769.00
724-000Retirement Medical26,945.9650,531.4548,353.0033,956.1349,019.0049,019.00
$100,340.14$148,573.17$165,131.00$108,651.12$173,270.00$173,270.00
728-000Office Supplies597.90649.61800.00516.131,000.001,000.00
756-000Miscellaneous.00.00.00.00.00.00
768-000Uniform Allowance.00.00.0098.44100.00100.00
$597.90$649.61$800.00$614.57$1,100.00$1,100.00
861-010Auto Expense-Emp1,400.004,470.004,200.003,268.164,200.004,200.00
$1,400.00$4,470.00$4,200.00$3,268.16$4,200.00$4,200.00
885-000Public Relations1,982.042,133.122,200.001,446.862,500.002,500.00
$1,982.04$2,133.12$2,200.00$1,446.86$2,500.00$2,500.00
904-000Printing1,029.00664.05750.00526.43750.00750.00
$1,029.00$664.05$750.00$526.43$750.00$750.00
934-000Office Equip Maint43.27.00100.00.00100.00100.00
$43.27$0.00$100.00$0.00$100.00$100.00
Run by Slater, Michael on 09/14/2017 09:45:30 AMPage 12 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 173 - MAYOR'S OFFICE
944-000Lease Purchase Pay.00.00.00.00.00.00
947-000Outside Vehicle Rental.00.00.00.00.00.00
958-000Dues And Subscript.00.00.006,771.002,000.002,000.00
$0.00$0.00$0.00$6,771.00$2,000.00$2,000.00
971-000Cap Outlay-Minor1,200.002,500.011,200.00.002,050.002,050.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
$1,200.00$2,500.01$1,200.00$0.00$2,050.00$2,050.00
$392,345.58$459,091.72$523,641.00$376,714.32$547,071.00$547,071.00
Department 173 - MAYOR'S OFFICE Totals
Run by Slater, Michael on 09/14/2017 09:45:30 AMPage 13 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 193 - ELECTION COMMISSION
702-000Salaries And Wages51,591.8423,947.8543,930.0032,414.7244,928.0044,928.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments.00.00.00.00.00.00
709-000Overtime4,256.2012,609.6819,000.00107.0519,000.0019,000.00
712-030Wage Tsf-Invoiced399.00840.00663.00.00300.00300.00
$56,247.04$37,397.53$63,593.00$32,521.77$64,228.00$64,228.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA4,249.873,699.974,814.002,406.834,890.004,890.00
717-000Holiday And Longev1,500.00.00.00.00.00.00
719-000Medical Pmt12,166.746,890.4612,510.007,938.716,729.006,729.00
719-005Employee Med Co-Pay(738.50)(253.50)(624.00)(429.00)(504.00)(504.00)
720-000Life Insurance108.8052.83126.0071.95128.00128.00
722-000Retirement DB.00.00.00.00.00.00
723-000Retirement DC4,183.91458.293,514.002,786.274,044.004,044.00
724-000Retirement Medical10,290.971,775.551,731.001,448.401,982.001,982.00
$31,761.79$12,623.60$22,071.00$14,223.16$17,269.00$17,269.00
728-000Office Supplies2,362.295,752.823,000.002,658.873,000.003,000.00
756-000Miscellaneous1,970.911,499.971,500.00146.161,500.001,500.00
757-020D/P-Voter Reg Supp3,656.466,886.646,000.001,450.056,000.006,000.00
768-000Uniform Allowance.00.00.00.00100.00100.00
$7,989.66$14,139.43$10,500.00$4,255.08$10,600.00$10,600.00
813-000Professional Fees.00.00200.00.00200.00200.00
818-000Contractual Service 108,332.95162,450.60120,000.003,908.76120,000.00120,000.00
818-002Election Expense Reimbursement(55,416.26)(68,993.79)(45,000.00).00(45,000.00)(45,000.00)
851-020Comp Software Maint86.07.001,500.00.001,500.001,500.00
$53,002.76$93,456.81$76,700.00$3,908.76$76,700.00$76,700.00
861-010Auto Expense-Emp172.74964.79500.00130.42500.00500.00
864-010Travel/Ed-Emp247.39.00500.0088.80500.00500.00
Run by Slater, Michael on 09/14/2017 09:45:30 AMPage 14 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 193 - ELECTION COMMISSION
$420.13$964.79$1,000.00$219.22$1,000.00$1,000.00
904-000Printing12,981.5413,995.9912,000.001,602.6812,000.0012,000.00
905-000Publishing965.601,880.602,000.00.002,000.002,000.00
$13,947.14$15,876.59$14,000.00$1,602.68$14,000.00$14,000.00
933-000Equipment Maint5,035.484,612.409,000.00.009,000.009,000.00
933-010Equip Maint-Tsf4,165.663,915.582,000.00.002,000.002,000.00
$9,201.14$8,527.98$11,000.00$0.00$11,000.00$11,000.00
944-000Lease Purchase Pay.00.00.00.00.00.00
958-000Dues And Subscript39.00.00300.00.00300.00300.00
960-010Ed/Training-Emp600.00.004,500.00.004,500.004,500.00
$639.00$0.00$4,800.00$0.00$4,800.00$4,800.00
971-000Cap Outlay-Minor3,137.9422,576.948,250.003,191.908,250.008,250.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
$3,137.94$22,576.94$8,250.00$3,191.90$8,250.00$8,250.00
$176,346.60$205,563.67$211,914.00$59,922.57$207,847.00$207,847.00
Department 193 - ELECTION COMMISSION Totals
Run by Slater, Michael on 09/14/2017 09:45:30 AMPage 15 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 201 - ACCOUNTING
702-000Salaries And Wages382,903.66410,344.75412,421.00314,289.01432,064.00432,064.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments2,333.332,000.002,000.001,166.762,000.002,000.00
709-000Overtime4,384.152,038.0612,000.002,739.8712,000.0012,000.00
712-000Wage Tsf-Other(7,946.04)(8,028.00)(8,026.00)(8,025.96)(8,200.00)(8,200.00)
712-010Wage Tsf-Refuse(26,097.96)(26,364.00)(26,359.00)(26,358.96)(26,886.00)(26,886.00)
712-020Wage Tsf-Act 51(56,121.96)(56,688.00)(56,683.00)(56,682.96)(57,816.00)(57,816.00)
712-050Wage Tsf-Grants(3,892.40)(7,801.42)(15,000.00)(4,122.60)(15,300.00)(15,300.00)
712-070Wage Tsf-Investments(35,000.04)(35,004.00)(35,000.00)(35,000.04)(35,000.00)(35,000.00)
712-218Wage Tsf-Community Transit(8,079.96)(8,004.00)(8,000.00)(8,000.04)(8,160.00)(8,160.00)
712-592Wage Tsf-W & S Fund(28,785.00)(29,040.00)(29,045.00)(29,045.04)(29,626.00)(29,626.00)
$223,697.78$243,453.39$248,308.00$150,960.04$265,076.00$265,076.00
713-050Benef Tsf-Grnt(1,903.25)(4,695.17)(9,300.00)(2,498.54)(9,200.00)(9,200.00)
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA29,412.9331,319.9833,195.0023,340.6434,698.0034,698.00
717-000Holiday And Longev6,250.007,500.007,500.00.007,500.007,500.00
719-000Medical Pmt46,584.0951,045.4952,943.0041,978.3862,924.0062,924.00
719-005Employee Med Co-Pay(4,364.00)(4,515.00)(4,536.00)(7,089.00)(12,660.00)(12,660.00)
720-000Life Insurance919.50990.431,109.00710.831,156.001,156.00
722-000Retirement DB.00.00.00.00.00.00
723-000Retirement DC34,347.3039,576.8739,588.0031,474.4344,379.0044,379.00
724-000Retirement Medical47,849.7244,165.9940,286.0030,565.4443,033.0043,033.00
725-010O/H Tsf-Refuse(26,097.96)(26,364.00)(26,359.00)(26,358.96)(26,886.00)(26,886.00)
725-020O/H Tsf-Act 51(56,121.96)(56,688.00)(56,683.00)(56,682.96)(57,816.00)(57,816.00)
725-218O/H Tsf-Community Transit(8,079.96)(8,004.00)(8,000.00)(8,000.04)(8,160.00)(8,160.00)
$68,796.41$74,332.59$69,743.00$27,440.22$78,968.00$78,968.00
728-000Office Supplies6,268.087,019.059,000.006,680.769,000.009,000.00
756-000Miscellaneous.0088.45300.00270.70300.00300.00
768-000Uniform Allowance.00.00.00100.00.00.00
Run by Slater, Michael on 09/14/2017 09:45:30 AMPage 16 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 201 - ACCOUNTING
$6,268.08$7,107.50$9,300.00$7,051.46$9,300.00$9,300.00
802-141Trans Acc Fees - Court(30,584.76)(30,996.00)(31,753.00)(31,752.96)(33,041.00)(33,041.00)
802-262Accounting/Legal Fees-PRDA.00.00.00.00.00.00
802-731Accounting Fee-Pension(82,588.00)(81,232.00)(83,370.00)(81,766.00)(89,430.00)(89,430.00)
813-000Professional Fees100.002,268.041,700.00110.002,500.002,500.00
($113,072.76)($109,959.96)($113,423.00)($113,408.96)($119,971.00)($119,971.00)
861-010Auto Expense-Emp175.28297.78300.00244.38300.00300.00
864-010Travel/Ed-Emp666.44981.811,000.00382.761,000.001,000.00
$841.72$1,279.59$1,300.00$627.14$1,300.00$1,300.00
904-000Printing3,638.386,344.555,000.001,868.965,000.005,000.00
$3,638.38$6,344.55$5,000.00$1,868.96$5,000.00$5,000.00
934-000Office Equip Maint290.80300.00300.00162.50300.00300.00
$290.80$300.00$300.00$162.50$300.00$300.00
725-050O/H Tsf-Grants.00.00.00.00.00.00
944-000Lease Purchase Pay.00.00.00.00.00.00
958-000Dues And Subscript1,400.00705.001,250.00495.001,250.001,250.00
960-010Ed/Training-Emp830.60390.002,000.001,040.182,000.002,000.00
$2,230.60$1,095.00$3,250.00$1,535.18$3,250.00$3,250.00
971-000Cap Outlay-Minor3,273.062,522.67.002,393.12.00.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
$3,273.06$2,522.67$0.00$2,393.12$0.00$0.00
$195,964.07$226,475.33$223,778.00$78,629.66$243,223.00$243,223.00
Department 201 - ACCOUNTING Totals
Run by Slater, Michael on 09/14/2017 09:45:30 AMPage 17 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 202 - ASSESSING
702-000Salaries And Wages303,645.73311,670.93319,238.00229,855.79303,588.00303,588.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments.00.001,000.00.00.00.00
709-000Overtime4,680.933,827.684,000.002,936.534,000.004,000.00
$308,326.66$315,498.61$324,238.00$232,792.32$307,588.00$307,588.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA23,343.1523,957.9325,177.0017,277.8723,903.0023,903.00
717-000Holiday And Longev4,125.004,875.004,875.00.004,875.004,875.00
719-000Medical Pmt34,475.4234,675.9131,633.0023,996.8835,823.0035,823.00
719-005Employee Med Co-Pay(3,525.00)(3,255.00)(3,276.00)(3,642.00)(6,252.00)(6,252.00)
720-000Life Insurance331.42422.49818.00335.36801.00801.00
722-000Retirement DB.00.00.00.00.00.00
723-000Retirement DC25,180.3925,664.6027,256.0021,574.9830,118.0030,118.00
724-000Retirement Medical21,711.2819,436.2818,540.0014,176.9819,865.0019,865.00
$105,641.66$105,777.21$105,023.00$73,720.07$109,133.00$109,133.00
728-000Office Supplies1,892.662,743.764,500.001,544.794,500.004,500.00
730-000Postage19,010.5018,660.3620,000.0019,270.0020,000.0020,000.00
756-000Miscellaneous495.00394.95500.0040.00500.00500.00
757-030Assessmnt Supplies1,567.17152.952,000.001,750.342,000.002,000.00
768-000Uniform Allowance.00.00.00.00600.00600.00
769-000Record Collection.00.00500.00.00500.00500.00
$22,965.33$21,952.02$27,500.00$22,605.13$28,100.00$28,100.00
803-262Assessing Fee-PRDA.00.00.00.00.00.00
818-225Cont Serv-Ind/Com Ap1,205.00.00.00.00.00.00
834-000Fee Apprais-Tax Trib100.001,780.0020,000.0010,812.5020,000.0020,000.00
$1,305.00$1,780.00$20,000.00$10,812.50$20,000.00$20,000.00
861-010Auto Expense-Emp657.031,498.701,500.00156.601,500.001,500.00
864-010Travel/Ed-Emp.00.00.00275.00.00.00
Run by Slater, Michael on 09/14/2017 09:45:30 AMPage 18 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 202 - ASSESSING
$657.03$1,498.70$1,500.00$431.60$1,500.00$1,500.00
904-000Printing5,869.124,044.226,500.002,571.576,500.006,500.00
905-000Publishing367.20186.60500.00.00500.00500.00
$6,236.32$4,230.82$7,000.00$2,571.57$7,000.00$7,000.00
934-000Office Equip Maint5,890.53.00.00.00.00.00
$5,890.53$0.00$0.00$0.00$0.00$0.00
943-000Outside Equip Rental1,680.00.00.00.00.00.00
944-000Lease Purchase Pay.002,500.003,000.002,521.263,000.003,000.00
958-000Dues And Subscript6,534.8315,418.7210,000.0012,639.1515,500.0015,500.00
$8,214.83$17,918.72$13,000.00$15,160.41$18,500.00$18,500.00
971-000Cap Outlay-Minor2,914.29.00.00.00.00.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
$2,914.29$0.00$0.00$0.00$0.00$0.00
$462,151.65$468,656.08$498,261.00$358,093.60$491,821.00$491,821.00
Department 202 - ASSESSING Totals
Run by Slater, Michael on 09/14/2017 09:45:30 AMPage 19 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 220 - CIVIL SERVICE
702-000Salaries And Wages436,342.45416,238.70468,219.00337,671.46508,028.00508,028.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments1,000.001,000.001,000.001,166.762,000.002,000.00
709-000Overtime4,606.666,634.024,000.005,346.837,500.007,500.00
$441,949.11$423,872.72$473,219.00$344,185.05$517,528.00$517,528.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA33,839.0232,443.5136,718.0025,557.5840,107.0040,107.00
717-000Holiday And Longev7,506.026,750.006,750.00.006,750.006,750.00
719-000Medical Pmt42,019.4743,104.3064,712.0039,286.8673,895.0073,895.00
719-005Employee Med Co-Pay(4,357.00)(4,229.00)(5,580.00)(7,017.00)(15,840.00)(15,840.00)
720-000Life Insurance967.03897.891,267.00723.421,334.001,334.00
722-000Retirement DB.00.00.00.00.00.00
723-000Retirement DC30,627.4332,332.3641,471.0029,556.6148,015.0048,015.00
724-000Retirement Medical49,113.5542,119.3741,462.0030,056.6244,674.0044,674.00
$159,715.52$153,418.43$186,800.00$118,164.09$198,935.00$198,935.00
728-000Office Supplies7,455.628,886.646,000.003,210.5211,100.0011,100.00
749-000Serv Recognition5,227.555,874.347,000.004,140.657,000.007,000.00
756-000Miscellaneous367.65470.23500.00943.39500.00500.00
756-010Broken Eye Glasses.00.00300.00.00300.00300.00
765-000Testing Supplies17,418.0918,604.5519,000.0028,497.0938,500.0038,500.00
768-000Uniform Allowance.00.00.00.00500.00500.00
$30,468.91$33,835.76$32,800.00$36,791.65$57,900.00$57,900.00
803-731Admin Fee-Pension(83,840.00)(86,348.00)(92,526.00)(87,892.00)(101,706.00)(101,706.00)
813-000Professional Fees34.14.001,000.00.001,000.001,000.00
825-000Interview Board875.201,051.502,500.001,947.893,500.003,500.00
828-000Medical Services18,723.0019,803.0025,000.0024,905.0025,000.0025,000.00
($64,207.66)($65,493.50)($64,026.00)($61,039.11)($72,206.00)($72,206.00)
861-010Auto Expense-Emp2,981.824,527.044,200.003,045.004,200.004,200.00
Run by Slater, Michael on 09/14/2017 09:45:31 AMPage 20 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 220 - CIVIL SERVICE
$2,981.82$4,527.04$4,200.00$3,045.00$4,200.00$4,200.00
904-000Printing2,192.012,466.212,500.001,648.992,500.002,500.00
905-000Publishing11,888.548,142.8514,000.0014,217.1020,000.0020,000.00
$14,080.55$10,609.06$16,500.00$15,866.09$22,500.00$22,500.00
934-000Office Equip Maint369.00.00500.00.00500.00500.00
$369.00$0.00$500.00$0.00$500.00$500.00
944-000Lease Purchase Pay.00.008,700.002,227.504,455.004,455.00
958-000Dues And Subscript1,645.1622,429.0022,538.0022,036.0022,538.0022,538.00
960-010Ed/Training-Emp1,284.601,085.773,300.00606.373,300.003,300.00
960-025Ed/Training-Safety246.34492.68500.00.00500.00500.00
960-030Ed/Training-City Wide.00.005,000.00599.065,000.005,000.00
960-040Tuitn Reimb-L 1925,129.404,827.2210,000.004,959.8610,000.0010,000.00
960-045Tuitn Reimb-L 1917245.00480.003,475.00250.002,500.002,500.00
$8,550.50$29,314.67$53,513.00$30,678.79$48,293.00$48,293.00
971-000Cap Outlay-Minor2,000.005,366.73.00.00.00.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
$2,000.00$5,366.73$0.00$0.00$0.00$0.00
$595,907.75$595,450.91$703,506.00$487,691.56$777,650.00$777,650.00
Department 220 - CIVIL SERVICE Totals
Run by Slater, Michael on 09/14/2017 09:45:31 AMPage 21 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 222 - LAW DEPARTMENT
702-000Salaries And Wages425,860.25447,029.66456,747.00348,868.30484,994.00484,994.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments.00.00.00.00.00.00
709-000Overtime347.80.00.00.00.00.00
$426,208.05$447,029.66$456,747.00$348,868.30$484,994.00$484,994.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA32,104.7033,608.7235,199.0025,667.5837,376.0037,376.00
717-000Holiday And Longev2,400.003,375.003,375.00.003,375.003,375.00
719-000Medical Pmt48,624.1170,877.3776,780.0064,363.6572,552.0072,552.00
719-005Employee Med Co-Pay(4,203.00)(6,411.00)(12,696.00)(10,455.00)(15,060.00)(15,060.00)
720-000Life Insurance553.41604.02995.00452.411,056.001,056.00
722-000Retirement DB.00.00.00.00.00.00
723-000Retirement DC30,407.4832,207.6035,372.0028,626.5040,677.0040,677.00
724-000Retirement Medical37,259.6833,378.9831,074.0023,741.5233,112.0033,112.00
$147,146.38$167,640.69$170,099.00$132,396.66$173,088.00$173,088.00
728-000Office Supplies2,918.072,044.612,000.001,981.792,350.002,350.00
756-000Miscellaneous101.74148.2150.00.0050.0050.00
768-000Uniform Allowance.00.00.00.00200.00200.00
$3,019.81$2,192.82$2,050.00$1,981.79$2,600.00$2,600.00
802-021Tsf-Attorney Fees-Cable(20,000.04)(20,004.00)(20,000.00)(20,000.04)(20,000.00)(20,000.00)
802-262Accounting/Legal Fees-PRDA.00.00.00.00.00.00
813-000Professional Fees48,923.6322,208.542,000.001,490.402,000.002,000.00
826-000Court Expense1,441.44(1,736.87)4,000.003,728.764,000.004,000.00
$30,365.03$467.67($14,000.00)($14,780.88)($14,000.00)($14,000.00)
861-010Auto Expense-Emp1,978.591,261.371,300.00473.171,300.001,300.00
864-010Travel/Ed-Emp197.00.00500.00.00500.00500.00
$2,175.59$1,261.37$1,800.00$473.17$1,800.00$1,800.00
Run by Slater, Michael on 09/14/2017 09:45:31 AMPage 22 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 222 - LAW DEPARTMENT
904-000Printing1,200.00972.651,200.00671.641,200.001,200.00
$1,200.00$972.65$1,200.00$671.64$1,200.00$1,200.00
934-000Office Equip Maint286.00137.00300.00237.44300.00300.00
$286.00$137.00$300.00$237.44$300.00$300.00
944-000Lease Purchase Pay.00.00.00.00.00.00
958-000Dues And Subscript6,537.606,289.237,000.004,071.907,000.007,000.00
960-010Ed/Training-Emp341.00589.50800.00.00800.00800.00
$6,878.60$6,878.73$7,800.00$4,071.90$7,800.00$7,800.00
971-000Cap Outlay-Minor.002,000.00.00.004,100.004,100.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
$0.00$2,000.00$0.00$0.00$4,100.00$4,100.00
$617,279.46$628,580.59$625,996.00$473,920.02$661,882.00$661,882.00
Department 222 - LAW DEPARTMENT Totals
Run by Slater, Michael on 09/14/2017 09:45:31 AMPage 23 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 230 - FINANCE DEPARTMENT
702-000Salaries And Wages196,716.56239,042.23240,801.00185,332.15253,182.00253,182.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments.00.00.00.00.00.00
709-000Overtime184.321,121.261,000.00.931,100.001,100.00
712-070Wage Tsf-Investments(9,999.96)(9,996.00)(10,000.00)(9,999.96)(10,000.00)(10,000.00)
$186,900.92$230,167.49$231,801.00$175,333.12$244,282.00$244,282.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA15,069.4418,097.4818,842.0013,642.2619,797.0019,797.00
717-000Holiday And Longev4,500.004,500.004,500.00.004,500.004,500.00
719-000Medical Pmt32,570.9145,826.5645,200.0035,401.3051,491.0051,491.00
719-005Employee Med Co-Pay(2,196.00)(3,891.00)(3,900.00)(5,367.00)(9,432.00)(9,432.00)
720-000Life Insurance472.05571.88635.00420.78663.00663.00
722-000Retirement DB.00.00.00.00.00.00
723-000Retirement DC22,605.0027,914.1128,433.0021,808.4730,516.0030,516.00
724-000Retirement Medical35,005.7431,412.7328,116.0021,203.8129,874.0029,874.00
$108,027.14$124,431.76$121,826.00$87,109.62$127,409.00$127,409.00
728-000Office Supplies2,213.221,146.691,500.00495.471,500.001,500.00
756-000Miscellaneous583.32388.00500.00438.00500.00500.00
768-000Uniform Allowance.00.00.00.00.00.00
$2,796.54$1,534.69$2,000.00$933.47$2,000.00$2,000.00
861-000Auto Expense10.00162.69500.0093.96500.00500.00
864-010Travel/Ed-Emp830.40944.852,000.00747.802,000.002,000.00
$840.40$1,107.54$2,500.00$841.76$2,500.00$2,500.00
904-000Printing260.18400.00400.00235.00500.00500.00
905-000Publishing4,640.405,392.385,900.004,239.806,100.006,100.00
$4,900.58$5,792.38$6,300.00$4,474.80$6,600.00$6,600.00
934-000Office Equip Maint235.00125.00250.00.00250.00250.00
Run by Slater, Michael on 09/14/2017 09:45:31 AMPage 24 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 230 - FINANCE DEPARTMENT
$235.00$125.00$250.00$0.00$250.00$250.00
958-000Dues And Subscript734.00924.00950.00863.001,000.001,000.00
960-010Ed/Training-Emp.00.00.00.00.00.00
$734.00$924.00$950.00$863.00$1,000.00$1,000.00
971-000Cap Outlay-Minor.00.00.00.00.00.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
$304,434.58$364,082.86$365,627.00$269,555.77$384,041.00$384,041.00
Department 230 - FINANCE DEPARTMENT Totals
Run by Slater, Michael on 09/14/2017 09:45:31 AMPage 25 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 232 - INDEPENDENT AUDIT
808-000Audit and Accting Serv108,470.0097,950.00127,000.0089,985.00120,000.00120,000.00
808-010Tsf Audit Costs-Gen Fd(15,584.76)(17,196.00)(15,779.00)(15,779.04)(14,208.00)(14,208.00)
808-204Tsf Audit Costs - Roads.00.00.00.00.00.00
808-205Tsf Audit Costs-Refuse(10,520.00)(9,405.40)(12,634.00)(9,095.05)(12,604.00)(12,604.00)
808-208Tsf Audit Costs - Community Rec(6,817.37)(5,727.65)(8,038.00)(5,786.19)(7,643.00)(7,643.00)
808-218Tsf Audit Costs - Com Transit(977.78)(856.38)(1,080.00)(777.76)(995.00)(995.00)
808-231Tsf Audit Cost-CDBG/Grants(4,875.00).00(4,980.00).00.00.00
808-262Tsf Audit Costs-PRDA.00.00.00.00.00.00
808-265Tsf Audit Costs - Adj Forfeitures(3,175.00).00(1,310.00).00.00.00
808-297Tsf Audit Costs-Cable(511.51)(342.01)(451.00)(324.86)(483.00)(483.00)
808-508Tsf Audit Costs - Golf(1,493.08)(1,540.20)(2,151.00)(1,548.26)(2,059.00)(2,059.00)
808-566Tsf Audit Cost-EDC/Frfeit.00.00.00.00.00.00
808-592Tsf Audit Costs-W & S Fd(30,293.55)(29,231.69)(40,266.00)(28,986.95)(41,422.00)(41,422.00)
$34,221.95$33,650.67$40,311.00$27,686.89$40,586.00$40,586.00
$34,221.95$33,650.67$40,311.00$27,686.89$40,586.00$40,586.00
Department 232 - INDEPENDENT AUDIT Totals
Run by Slater, Michael on 09/14/2017 09:45:31 AMPage 26 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 234 - LABOR RELATIONS
813-000Professional Fees41,331.0030,436.4870,000.0019,800.0070,000.0070,000.00
813-050Prof Sv Actuarial.001,600.004,000.00266.664,000.004,000.00
818-000Contractual Service 7,500.0015,000.0020,000.0016,875.0022,500.0022,500.00
$48,831.00$47,036.48$94,000.00$36,941.66$96,500.00$96,500.00
$48,831.00$47,036.48$94,000.00$36,941.66$96,500.00$96,500.00
Department 234 - LABOR RELATIONS Totals
Run by Slater, Michael on 09/14/2017 09:45:31 AMPage 27 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 247 - BOARD OF REVIEW
702-000Salaries And Wages2,880.002,880.003,200.003,460.003,200.003,200.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
$2,880.00$2,880.00$3,200.00$3,460.00$3,200.00$3,200.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA220.32220.32245.00264.69245.00245.00
$220.32$220.32$245.00$264.69$245.00$245.00
728-000Office Supplies.00.00100.00.00100.00100.00
756-000Miscellaneous.0050.0050.0054.0050.0050.00
$0.00$50.00$150.00$54.00$150.00$150.00
904-000Printing.00150.00150.00.00150.00150.00
$0.00$150.00$150.00$0.00$150.00$150.00
$3,100.32$3,300.32$3,745.00$3,778.69$3,745.00$3,745.00
Department 247 - BOARD OF REVIEW Totals
Run by Slater, Michael on 09/14/2017 09:45:31 AMPage 28 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 253 - TREASURER
702-000Salaries And Wages309,394.54310,499.29346,341.00256,913.31360,111.00360,111.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments.001,000.002,000.00583.381,000.001,000.00
709-000Overtime1,060.20682.572,500.00235.013,000.003,000.00
712-000Wage Tsf-Other1,344.001,200.002,514.00777.002,500.002,500.00
712-592Wage Tsf-W & S Fund(15,755.04)(18,192.00)(18,188.00)(18,188.04)(19,226.00)(19,226.00)
$296,043.70$295,189.86$335,167.00$240,320.66$347,385.00$347,385.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA23,728.6323,485.0727,069.0019,298.9028,084.0028,084.00
717-000Holiday And Longev3,967.603,000.003,000.00.003,000.003,000.00
719-000Medical Pmt48,279.8349,686.4358,480.0040,841.5851,105.0051,105.00
719-005Employee Med Co-Pay(2,471.00)(5,771.00)(4,524.00)(5,220.00)(6,984.00)(6,984.00)
720-000Life Insurance678.19561.87900.00461.95933.00933.00
722-000Retirement DB.00.00.00.00.00.00
723-000Retirement DC24,011.0422,070.2826,347.0021,305.1830,880.0030,880.00
724-000Retirement Medical41,967.0819,571.7619,342.0014,903.3021,147.0021,147.00
725-592O/H Tsf-W & S Fund(15,755.04)(18,192.00)(18,188.00)(18,188.04)(19,226.00)(19,226.00)
$124,406.33$94,412.41$112,426.00$73,402.87$108,939.00$108,939.00
728-000Office Supplies6,298.186,217.419,000.004,765.546,000.006,000.00
756-000Miscellaneous785.503,216.021,500.00437.361,000.001,000.00
768-000Uniform Allowance.00.00.00.00800.00800.00
$7,083.68$9,433.43$10,500.00$5,202.90$7,800.00$7,800.00
805-262Treasurer Fee-PRDA.00.00.00.00.00.00
810-000Banking Service2,353.922,189.343,000.002,044.913,000.003,000.00
818-000Contractual Service 2,645.45193.7018,000.00.0010,500.0010,500.00
826-000Court Expense299.00.002,000.003,475.122,500.002,500.00
826-100Reimbursement - Court Cost.00(10.00)(1,000.00)(431.00)(1,000.00)(1,000.00)
851-020Comp Software Maint33,545.0033,895.0034,000.0034,084.0036,000.0036,000.00
Run by Slater, Michael on 09/14/2017 09:45:31 AMPage 29 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 253 - TREASURER
$38,843.37$36,268.04$56,000.00$39,173.03$51,000.00$51,000.00
861-010Auto Expense-Emp437.1039.101,000.00128.441,000.001,000.00
864-010Travel/Ed-Emp1,769.431,401.673,500.003,140.463,500.003,500.00
$2,206.53$1,440.77$4,500.00$3,268.90$4,500.00$4,500.00
904-000Printing15,235.7615,836.5020,000.009,050.5520,000.0020,000.00
$15,235.76$15,836.50$20,000.00$9,050.55$20,000.00$20,000.00
934-000Office Equip Maint661.27.00800.00.00800.00800.00
$661.27$0.00$800.00$0.00$800.00$800.00
961-000Taxes-Error In Rolls310.25167.63500.00197.11500.00500.00
$310.25$167.63$500.00$197.11$500.00$500.00
971-000Cap Outlay-Minor5,693.557,297.453,000.006,213.353,500.003,500.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
$5,693.55$7,297.45$3,000.00$6,213.35$3,500.00$3,500.00
$490,484.44$460,046.09$542,893.00$376,829.37$544,424.00$544,424.00
Department 253 - TREASURER Totals
Run by Slater, Michael on 09/14/2017 09:45:31 AMPage 30 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 263 - UTILITIES AND SUPPLIES
730-000Postage138,970.10124,235.61125,000.0085,112.78130,000.00130,000.00
$138,970.10$124,235.61$125,000.00$85,112.78$130,000.00$130,000.00
853-000Telephone205,619.71212,322.32215,000.00214,563.69230,000.00230,000.00
$205,619.71$212,322.32$215,000.00$214,563.69$230,000.00$230,000.00
921-000Electric162,283.57161,852.00175,000.00108,909.09175,000.00175,000.00
923-000Heat34,769.5936,393.5555,000.0029,486.1250,000.0050,000.00
927-000Water100,032.08101,269.9095,000.0031,528.31110,000.00110,000.00
928-010Tsf-Utilities(76,411.08)(95,556.00)(93,342.00)(93,342.00)(92,265.00)(92,265.00)
$220,674.16$203,959.45$231,658.00$76,581.52$242,735.00$242,735.00
987-010Telephone System.00.00.00.00350,000.00350,000.00
$0.00$0.00$0.00$0.00$350,000.00$350,000.00
$565,263.97$540,517.38$571,658.00$376,257.99$952,735.00$952,735.00
Department 263 - UTILITIES AND SUPPLIES Totals
Run by Slater, Michael on 09/14/2017 09:45:31 AMPage 31 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 279 - DUES AND SUBSCRIPTIONS
958-000Dues And Subscript40,873.0040,717.0045,000.0029,569.0045,000.0045,000.00
$40,873.00$40,717.00$45,000.00$29,569.00$45,000.00$45,000.00
$40,873.00$40,717.00$45,000.00$29,569.00$45,000.00$45,000.00
Department 279 - DUES AND SUBSCRIPTIONS Totals
Run by Slater, Michael on 09/14/2017 09:45:31 AMPage 32 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 302 - TRAFFIC BUREAU
702-000Salaries And Wages381,828.33389,557.78424,382.00327,189.89432,911.00432,911.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments.00.001,000.00.00.00.00
709-000Overtime388,252.13341,353.64425,000.00311,608.71400,000.00400,000.00
710-000Education Premium6,750.0013,500.008,400.007,500.008,250.008,250.00
711-000Merit Pay8,190.0017,010.008,010.008,010.008,190.008,190.00
$785,020.46$761,421.42$866,792.00$654,308.60$849,351.00$849,351.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA61,363.6959,312.9269,365.0049,063.6267,921.0067,921.00
717-000Holiday And Longev29,773.7434,737.4930,519.00.0030,030.0030,030.00
719-000Medical Pmt72,931.4868,700.5074,944.0057,554.1577,882.0077,882.00
719-005Employee Med Co-Pay(2,939.50)(2,532.50)(3,120.00)(6,725.50)(10,776.00)(10,776.00)
720-000Life Insurance905.43978.341,130.00741.281,158.001,158.00
722-000Retirement DB71,986.0026,641.9014,663.009,887.8926,660.0026,660.00
723-000Retirement DC11,895.9815,646.2915,921.0014,719.2417,536.0017,536.00
724-000Retirement Medical83,728.6076,497.9780,913.0056,602.3677,983.0077,983.00
724-010Gun Allowance4,800.003,074.955,750.004,800.004,800.004,800.00
$334,445.42$283,057.86$290,085.00$186,643.04$293,194.00$293,194.00
767-000Police Supplies6,350.547,465.808,360.003,769.868,360.008,360.00
768-000Uniform Allowance3,025.002,601.963,675.003,300.003,675.003,675.00
768-010Uniform Purchases5,683.56173.977,000.00.006,000.006,000.00
$15,059.10$10,241.73$19,035.00$7,069.86$18,035.00$18,035.00
960-010Ed/Training-Emp3,856.133,306.494,000.002,625.004,000.004,000.00
$3,856.13$3,306.49$4,000.00$2,625.00$4,000.00$4,000.00
971-000Cap Outlay-Minor7,340.0022,820.57.00.00.00.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
985-000Cap Outlay-Vehicles.00.0076,000.0062,650.0037,000.0037,000.00
987-000Cap Outlay-Other Eqp.00.0086,704.0078,781.00.00.00
Run by Slater, Michael on 09/14/2017 09:45:31 AMPage 33 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 302 - TRAFFIC BUREAU
$7,340.00$22,820.57$162,704.00$141,431.00$37,000.00$37,000.00
$1,145,721.11$1,080,848.07$1,342,616.00$992,077.50$1,201,580.00$1,201,580.00
Department 302 - TRAFFIC BUREAU Totals
Run by Slater, Michael on 09/14/2017 09:45:31 AMPage 34 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 304 - POLICE ADMINISTRATION
702-000Salaries And Wages611,650.10651,744.35672,276.00475,852.56638,894.00638,894.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments3,000.002,583.333,000.002,083.423,000.003,000.00
709-000Overtime58,294.4184,172.0835,329.0055,678.8535,329.0035,329.00
710-000Education Premium6,600.008,250.008,250.008,250.006,600.006,600.00
711-000Merit Pay12,699.5015,449.5012,700.0010,899.5010,900.0010,900.00
$692,244.01$762,199.26$731,555.00$552,764.33$694,723.00$694,723.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA53,711.7358,281.1057,666.0040,097.5755,272.0055,272.00
717-000Holiday And Longev35,037.3139,968.3236,840.00.0029,315.0029,315.00
719-000Medical Pmt65,581.8573,091.5267,268.0040,645.4457,074.0057,074.00
719-005Employee Med Co-Pay(2,974.50)(2,764.50)(2,916.00)(3,564.00)(5,964.00)(5,964.00)
720-000Life Insurance1,444.951,539.181,702.00991.411,527.001,527.00
722-000Retirement DB20,797.178,046.494,303.003,037.317,519.007,519.00
723-000Retirement DC65,047.2670,547.2671,568.0045,429.7663,146.0063,146.00
724-000Retirement Medical123,398.90124,562.49124,877.0078,138.24102,470.00102,470.00
724-010Gun Allowance4,000.004,755.504,950.004,000.004,000.004,000.00
$366,044.67$378,027.36$366,258.00$208,775.73$314,359.00$314,359.00
728-000Office Supplies21,556.6921,930.6322,000.0022,000.0022,000.0022,000.00
741-000Ammunition49,797.4740,710.1240,000.0037,550.7340,000.0040,000.00
742-000Blanket-Medical7,173.845,782.898,000.004,911.298,000.008,000.00
756-000Miscellaneous788.76992.311,000.00713.821,000.001,000.00
759-000Photo Supplies7,503.247,650.438,000.007,442.928,000.008,000.00
761-000Prisoner Meals13,520.3713,836.1715,000.0010,002.0015,000.0015,000.00
761-300Prisoner Medical18,949.1618,396.0730,000.0014,193.7430,000.0030,000.00
761-400Prisoner Housing637,422.99524,326.60750,000.00269,733.00650,000.00650,000.00
761-405Inmate Reimbursement(3,841.00)(3,040.00)(3,000.00)(1,036.00)(3,000.00)(3,000.00)
766-000Tools And Supplies603.371,494.691,500.00833.131,500.001,500.00
768-000Uniform Allowance3,693.753,956.734,251.003,325.003,800.003,800.00
Run by Slater, Michael on 09/14/2017 09:45:31 AMPage 35 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 304 - POLICE ADMINISTRATION
768-010Uniform Purchases.00.00.00.00.00.00
772-000Microfilm Services1,135.531,499.711,500.001,440.511,500.001,500.00
$758,304.17$637,536.35$878,251.00$371,110.14$777,800.00$777,800.00
818-000Contractual Service 18,684.5710,368.8044,000.0065,548.2050,500.0050,500.00
829-000New Hire Expenses57,575.3828,188.2157,000.0065,808.2057,000.0057,000.00
$76,259.95$38,557.01$101,000.00$131,356.40$107,500.00$107,500.00
864-010Travel/Ed-Emp.00892.701,600.00.001,600.001,600.00
867-000Parking Rental531.90692.101,500.00571.001,500.001,500.00
$531.90$1,584.80$3,100.00$571.00$3,100.00$3,100.00
885-000Public Relations5,508.748,919.6912,000.007,476.9912,000.0012,000.00
$5,508.74$8,919.69$12,000.00$7,476.99$12,000.00$12,000.00
904-000Printing14,906.5813,500.0011,000.0010,718.3311,000.0011,000.00
$14,906.58$13,500.00$11,000.00$10,718.33$11,000.00$11,000.00
928-000Heat, Light, Water143,908.15144,537.00168,000.00113,337.78160,000.00160,000.00
$143,908.15$144,537.00$168,000.00$113,337.78$160,000.00$160,000.00
933-000Equipment Maint2,698.523,970.147,200.001,147.505,000.005,000.00
933-050Equip Maint-Outside Rpr16,422.9442,788.8343,000.0023,141.5543,000.0043,000.00
934-000Office Equip Maint2,906.842,327.453,000.0075.843,000.003,000.00
$22,028.30$49,086.42$53,200.00$24,364.89$51,000.00$51,000.00
944-000Lease Purchase Pay576.63823.016,000.002,257.856,700.006,700.00
958-000Dues And Subscript5,974.195,800.796,500.003,975.696,500.006,500.00
960-010Ed/Training-Emp4,994.395,333.005,500.005,431.646,500.006,500.00
960-110Ed/Train-Reimbursement75,097.8035,677.2390,000.00106,010.93110,000.00110,000.00
$86,643.01$47,634.03$108,000.00$117,676.11$129,700.00$129,700.00
971-000Cap Outlay-Minor26,562.09123,253.15189,100.0055,929.4239,000.0039,000.00
Run by Slater, Michael on 09/14/2017 09:45:31 AMPage 36 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 304 - POLICE ADMINISTRATION
974-000Land Improvement.00.00.00.00270,000.00.00
976-000Cap Outlay-Bldg Imprv.00.00100,000.00.00.00.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
$26,562.09$123,253.15$289,100.00$55,929.42$309,000.00$39,000.00
$2,192,941.57$2,204,835.07$2,721,464.00$1,594,081.12$2,570,182.00$2,300,182.00
Department 304 - POLICE ADMINISTRATION Totals
Run by Slater, Michael on 09/14/2017 09:45:32 AMPage 37 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 306 - POLICE DATA PROCESSING
702-000Salaries And Wages259,702.81266,582.90266,797.00206,472.20278,665.00278,665.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments1,000.001,000.002,000.00.00.00.00
709-000Overtime1,434.011,907.373,000.002,708.823,000.003,000.00
710-000Education Premium900.00900.00900.00900.00900.00900.00
711-000Merit Pay1,980.001,980.001,980.001,980.001,980.001,980.00
$265,016.82$272,370.27$274,677.00$212,061.02$284,545.00$284,545.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA20,673.1421,297.6721,808.0016,064.7122,548.0022,548.00
717-000Holiday And Longev7,893.528,711.128,711.00.008,509.008,509.00
719-000Medical Pmt24,915.1426,407.2526,505.0027,770.1443,073.0043,073.00
719-005Employee Med Co-Pay(1,356.00)(1,182.00)(1,248.00)(1,482.00)(2,196.00)(2,196.00)
720-000Life Insurance626.98652.81715.00472.48746.00746.00
722-000Retirement DB31,867.3612,983.776,443.004,739.0011,780.0011,780.00
723-000Retirement DC10,350.3610,692.2110,791.009,049.1412,852.0012,852.00
724-000Retirement Medical30,215.2028,145.6726,026.0019,291.6626,283.0026,283.00
724-010Gun Allowance950.00950.00950.00950.00950.00950.00
$126,135.70$108,658.50$100,701.00$76,855.13$124,545.00$124,545.00
728-000Office Supplies1,109.852,993.543,000.00.003,000.003,000.00
729-000Computer Supplies32,984.4129,429.4835,000.0018,678.8435,000.0035,000.00
729-020Forensic Comp supply11,585.9920,499.0921,000.0017,657.7321,000.0021,000.00
756-000Miscellaneous150.00494.00800.00166.90800.00800.00
766-000Tools And Supplies2,623.981,899.993,000.001,296.243,000.003,000.00
768-000Uniform Allowance737.50737.50738.00737.50738.00738.00
$49,191.73$56,053.60$63,538.00$38,537.21$63,538.00$63,538.00
851-010Comp Hardware Maint76,563.4265,691.0189,200.0055,774.1899,200.0099,200.00
851-020Comp Software Maint112,618.7593,296.92133,000.0083,808.02133,000.00133,000.00
$189,182.17$158,987.93$222,200.00$139,582.20$232,200.00$232,200.00
Run by Slater, Michael on 09/14/2017 09:45:32 AMPage 38 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 306 - POLICE DATA PROCESSING
944-000Lease Purchase Pay.00.00.00.00.00.00
958-000Dues And Subscript13,853.677,380.8930,000.0010,078.1630,000.0030,000.00
960-010Ed/Training-Emp5,926.5314,956.1115,000.008,342.4515,000.0015,000.00
$19,780.20$22,337.00$45,000.00$18,420.61$45,000.00$45,000.00
971-000Cap Outlay-Minor98,880.94100,459.6618,000.0016,622.39213,750.00213,750.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp26,028.5049,209.0062,600.0010,160.8580,000.0080,000.00
$124,909.44$149,668.66$80,600.00$26,783.24$293,750.00$293,750.00
$774,216.06$768,075.96$786,716.00$512,239.41$1,043,578.00$1,043,578.00
Department 306 - POLICE DATA PROCESSING Totals
Run by Slater, Michael on 09/14/2017 09:45:32 AMPage 39 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 307 - DETECTIVE BUREAU
702-000Salaries And Wages1,316,856.261,442,995.671,551,936.001,154,616.751,456,265.001,456,265.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments1,000.00.002,000.00.00.00.00
709-000Overtime130,132.57182,537.25100,000.00134,475.04110,000.00110,000.00
710-000Education Premium23,100.0030,900.0026,550.0025,650.0024,150.0024,150.00
711-000Merit Pay29,435.0034,958.0026,408.0029,158.0024,158.0024,158.00
$1,500,523.83$1,691,390.92$1,706,894.00$1,343,899.79$1,614,573.00$1,614,573.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA121,881.81136,044.22140,720.00101,047.14136,681.00136,681.00
717-000Holiday And Longev85,549.56101,867.4498,803.004,529.7689,638.0089,638.00
719-000Medical Pmt173,611.76212,660.24238,422.00171,258.92235,435.00235,435.00
719-005Employee Med Co-Pay(11,758.00)(13,412.00)(16,284.00)(23,310.00)(35,988.00)(35,988.00)
720-000Life Insurance2,777.343,193.223,730.002,407.973,616.003,616.00
722-000Retirement DB175,627.3260,472.7931,394.0021,681.1349,289.0049,289.00
723-000Retirement DC61,014.2488,307.6299,320.0076,458.58106,787.00106,787.00
724-000Retirement Medical268,629.04279,297.30288,374.00205,724.71262,340.00262,340.00
724-010Gun Allowance13,550.0014,517.5317,500.0015,093.1615,600.0015,600.00
$890,883.07$882,948.36$901,979.00$574,891.37$863,398.00$863,398.00
728-030Crime Prev Supply5,275.2210,909.348,200.0012,137.018,200.008,200.00
756-000Miscellaneous3,396.515,571.7910,390.004,303.6710,390.0010,390.00
768-000Uniform Allowance13,853.3013,859.4316,276.0015,812.5015,451.0015,451.00
768-010Uniform Purchases4,971.733,158.985,500.00695.425,500.005,500.00
$27,496.76$33,499.54$40,366.00$32,948.60$39,541.00$39,541.00
944-000Lease Purchase Pay.00.00.00.00.00.00
960-010Ed/Training-Emp9,913.649,957.4110,000.004,645.4010,000.0010,000.00
$9,913.64$9,957.41$10,000.00$4,645.40$10,000.00$10,000.00
971-000Cap Outlay-Minor3,794.8915,061.45.00.00.00.00
983-000Cap Outlay-Office Eqp.00.008,000.001,499.97.00.00
Run by Slater, Michael on 09/14/2017 09:45:32 AMPage 40 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 307 - DETECTIVE BUREAU
985-000Cap Outlay-Vehicles112,729.0041,284.00132,000.0096,978.00.00.00
987-000Cap Outlay-Other Eqp.0014,750.00.00.0014,000.0014,000.00
$116,523.89$71,095.45$140,000.00$98,477.97$14,000.00$14,000.00
$2,545,341.19$2,688,891.68$2,799,239.00$2,054,863.13$2,541,512.00$2,541,512.00
Department 307 - DETECTIVE BUREAU Totals
Run by Slater, Michael on 09/14/2017 09:45:32 AMPage 41 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 309 - AUTOMOTIVE SERVICE
751-000Gas And Oil226,061.26189,313.81295,000.00149,308.98295,000.00295,000.00
$226,061.26$189,313.81$295,000.00$149,308.98$295,000.00$295,000.00
939-000Vehicle Maint223,756.83176,853.35175,000.00144,850.02175,000.00175,000.00
939-200Vehicle Upfitting.0083,642.0150,000.0044,438.9986,150.0086,150.00
$223,756.83$260,495.36$225,000.00$189,289.01$261,150.00$261,150.00
$449,818.09$449,809.17$520,000.00$338,597.99$556,150.00$556,150.00
Department 309 - AUTOMOTIVE SERVICE Totals
Run by Slater, Michael on 09/14/2017 09:45:32 AMPage 42 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 310 - POLICE COMMUNICATIONS
702-000Salaries And Wages455,943.30473,008.42494,595.00361,449.99495,789.00495,789.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments1,000.001,000.004,000.00583.381,000.001,000.00
709-000Overtime.00108.963,000.001,375.373,000.003,000.00
710-000Education Premium3,300.003,300.003,300.003,300.003,300.003,300.00
711-000Merit Pay4,275.004,275.004,275.004,275.004,455.004,455.00
$464,518.30$481,692.38$509,170.00$370,983.74$507,544.00$507,544.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA35,974.0137,223.5140,224.0027,873.7940,107.0040,107.00
717-000Holiday And Longev13,372.7913,485.7613,398.001,730.5612,809.0012,809.00
719-000Medical Pmt56,945.3267,686.9858,280.0060,005.7883,339.0083,339.00
719-005Employee Med Co-Pay(2,961.00)(2,960.50)(2,712.00)(4,497.00)(7,200.00)(7,200.00)
720-000Life Insurance984.721,116.781,308.00838.841,367.001,367.00
722-000Retirement DB22,790.209,258.854,592.003,358.698,307.008,307.00
723-000Retirement DC29,655.9132,309.1933,490.0028,027.0740,287.0040,287.00
724-000Retirement Medical64,108.1259,709.2861,085.0042,810.6757,510.0057,510.00
724-010Gun Allowance1,950.001,950.001,950.001,127.541,950.001,950.00
$222,820.07$219,779.85$211,615.00$161,275.94$238,476.00$238,476.00
728-000Office Supplies557.482,969.983,000.001,057.033,000.003,000.00
756-000Miscellaneous.00809.821,000.00.001,000.001,000.00
766-000Tools And Supplies.00.00500.00.00500.00500.00
768-000Uniform Allowance1,287.501,287.501,288.001,086.541,975.001,975.00
$1,844.98$5,067.30$5,788.00$2,143.57$6,475.00$6,475.00
818-000Contractual Service .00.00.00.0050,000.0050,000.00
$0.00$0.00$0.00$0.00$50,000.00$50,000.00
861-010Auto Expense-Emp.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
Run by Slater, Michael on 09/14/2017 09:45:32 AMPage 43 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 310 - POLICE COMMUNICATIONS
944-000Lease Purchase Pay.00.00.00.00.00.00
960-010Ed/Training-Emp1,366.971,831.732,500.00815.002,500.002,500.00
$1,366.97$1,831.73$2,500.00$815.00$2,500.00$2,500.00
971-000Cap Outlay-Minor1,883.0411,336.95.00.00.00.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp.00.00.00.0012,000.0012,000.00
$1,883.04$11,336.95$0.00$0.00$12,000.00$12,000.00
$692,433.36$719,708.21$729,073.00$535,218.25$816,995.00$816,995.00
Department 310 - POLICE COMMUNICATIONS Totals
Run by Slater, Michael on 09/14/2017 09:45:32 AMPage 44 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 313 - CROSSING GUARDS
702-000Salaries And Wages50,139.0053,286.3056,000.0036,713.7056,000.0056,000.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
$50,139.00$53,286.30$56,000.00$36,713.70$56,000.00$56,000.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA3,835.664,076.344,284.002,808.524,284.004,284.00
$3,835.66$4,076.34$4,284.00$2,808.52$4,284.00$4,284.00
768-010Uniform Purchases200.00477.95500.00451.29500.00500.00
$200.00$477.95$500.00$451.29$500.00$500.00
960-010Ed/Training-Emp189.30250.00250.00250.00250.00250.00
$189.30$250.00$250.00$250.00$250.00$250.00
$54,363.96$58,090.59$61,034.00$40,223.51$61,034.00$61,034.00
Department 313 - CROSSING GUARDS Totals
Run by Slater, Michael on 09/14/2017 09:45:32 AMPage 45 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 316 - SCHOOL LIAISON
702-000Salaries And Wages203,666.84209,057.12210,066.00157,394.96213,002.00213,002.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments.00.00.00.00.00.00
709-000Overtime8,917.1411,980.9015,000.009,553.3115,000.0015,000.00
710-000Education Premium4,950.004,950.004,200.004,200.003,300.003,300.00
711-000Merit Pay7,600.003,780.003,780.004,460.003,960.003,960.00
$225,133.98$229,768.02$233,046.00$175,608.27$235,262.00$235,262.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA17,877.6118,491.0419,320.0013,329.1019,344.0019,344.00
717-000Holiday And Longev17,582.4814,883.3615,003.00.0014,054.0014,054.00
719-000Medical Pmt38,299.3639,502.5438,884.0028,716.6740,737.0040,737.00
719-005Employee Med Co-Pay(4,020.50)(3,573.00)(3,696.00)(3,150.00)(4,416.00)(4,416.00)
720-000Life Insurance504.14502.68561.00357.56557.00557.00
722-000Retirement DB24,267.3212,926.927,093.005,282.3312,701.0012,701.00
723-000Retirement DC12,988.109,498.878,259.005,834.258,347.008,347.00
724-000Retirement Medical48,718.7247,112.9645,688.0026,358.4231,609.0031,609.00
724-010Gun Allowance1,631.902,850.002,850.002,850.001,900.001,900.00
$157,849.13$142,195.37$133,962.00$79,578.33$124,833.00$124,833.00
756-000Miscellaneous.00326.48500.00130.62500.00500.00
768-000Uniform Allowance1,565.381,650.001,650.001,990.931,650.001,650.00
768-010Uniform Purchases1,046.193,463.773,000.00.003,000.003,000.00
$2,611.57$5,440.25$5,150.00$2,121.55$5,150.00$5,150.00
960-010Ed/Training-Emp2,295.001,351.162,600.00800.002,600.002,600.00
$2,295.00$1,351.16$2,600.00$800.00$2,600.00$2,600.00
971-000Cap Outlay-Minor.00.00.00.00.00.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
$387,889.68$378,754.80$374,758.00$258,108.15$367,845.00$367,845.00
Department 316 - SCHOOL LIAISON Totals
Run by Slater, Michael on 09/14/2017 09:45:32 AMPage 46 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 318 - OFFICE OF EMERG PREP
702-000Salaries And Wages77,921.6859,721.7862,696.0047,907.2763,694.0063,694.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
709-000Overtime3,951.681,995.502,000.00.002,000.002,000.00
710-000Education Premium1,650.001,650.00.00.00.00.00
711-000Merit Pay2,250.005,000.00.00.00.00.00
$85,773.36$68,367.28$64,696.00$47,907.27$65,694.00$65,694.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA6,999.714,937.634,949.003,593.865,026.005,026.00
717-000Holiday And Longev6,319.523,272.62.00.00.00.00
719-000Medical Pmt16,085.014,258.61753.002,464.45905.00905.00
719-005Employee Med Co-Pay(678.00)(105.00).00.00.00.00
720-000Life Insurance183.72162.06171.00113.49173.00173.00
722-000Retirement DB19,927.321,855.49.00.00.00.00
723-000Retirement DC.003,546.895,016.004,156.645,732.005,732.00
724-000Retirement Medical18,592.725,121.601,805.001,486.872,049.002,049.00
724-010Gun Allowance1,000.00219.18.00.00.00.00
$68,430.00$23,269.08$12,694.00$11,815.31$13,885.00$13,885.00
728-000Office Supplies625.21651.02700.00224.72700.00700.00
730-000Postage.00.00.00.00.00.00
756-000Miscellaneous822.59848.69850.00850.00850.00850.00
768-000Uniform Allowance737.50564.26.00.00.00.00
$2,185.30$2,063.97$1,550.00$1,074.72$1,550.00$1,550.00
818-000Contractual Service .00275.151,000.00746.451,000.001,000.00
853-000Telephone8,034.986,999.397,000.005,095.977,000.007,000.00
$8,034.98$7,274.54$8,000.00$5,842.42$8,000.00$8,000.00
861-010Auto Expense-Emp.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
Run by Slater, Michael on 09/14/2017 09:45:32 AMPage 47 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 318 - OFFICE OF EMERG PREP
904-000Printing1,500.001,600.541,500.00735.891,500.001,500.00
$1,500.00$1,600.54$1,500.00$735.89$1,500.00$1,500.00
921-000Electric412.921,020.12500.00365.37500.00500.00
$412.92$1,020.12$500.00$365.37$500.00$500.00
933-000Equipment Maint9,023.717,670.457,750.007,650.377,750.007,750.00
$9,023.71$7,670.45$7,750.00$7,650.37$7,750.00$7,750.00
958-000Dues And Subscript35.00.00100.00.00100.00100.00
960-010Ed/Training-Emp753.55(188.62)1,700.00550.001,700.001,700.00
$788.55($188.62)$1,800.00$550.00$1,800.00$1,800.00
971-000Cap Outlay-Minor.0040,573.00.00.006,900.006,900.00
987-000Cap Outlay-Other Eqp.00.00.00.0011,200.0011,200.00
$0.00$40,573.00$0.00$0.00$18,100.00$18,100.00
$176,148.82$151,650.36$98,490.00$75,941.35$118,779.00$118,779.00
Department 318 - OFFICE OF EMERG PREP Totals
Run by Slater, Michael on 09/14/2017 09:45:32 AMPage 48 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 319 - RESERVE POL/SPECIAL EVENT
702-000Salaries And Wages182,107.14183,249.63151,622.00136,727.75150,616.00150,616.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments.00.00.00.00.00.00
709-000Overtime77,622.9470,975.4490,000.0079,837.2390,000.0090,000.00
710-000Education Premium900.00900.00900.00900.00900.00900.00
711-000Merit Pay1,980.001,980.001,980.001,980.001,980.001,980.00
712-000Wage Tsf-Other(30,305.59)(19,971.81)(32,000.00)(10,812.81)(23,800.00)(23,800.00)
$232,304.49$237,133.26$212,502.00$208,632.17$219,696.00$219,696.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA20,079.5619,709.5519,265.0016,329.3119,164.0019,164.00
717-000Holiday And Longev5,643.525,711.125,831.00.005,509.005,509.00
719-000Medical Pmt15,043.0015,496.3215,430.0013,020.0618,206.0018,206.00
719-005Employee Med Co-Pay(678.00)(546.00)(624.00)(1,767.00)(3,180.00)(3,180.00)
720-000Life Insurance171.74178.07192.00125.54189.00189.00
722-000Retirement DB.00.00.00.00.00.00
723-000Retirement DC10,247.2010,450.3310,443.007,517.3010,271.0010,271.00
724-000Retirement Medical17,707.8117,308.1416,990.0012,272.6115,730.0015,730.00
724-010Gun Allowance950.00950.00950.00950.00950.00950.00
$69,164.83$69,257.53$68,477.00$48,447.82$66,839.00$66,839.00
766-000Tools And Supplies1,520.071,228.352,000.001,889.822,000.002,000.00
768-000Uniform Allowance550.00550.00550.00550.00550.00550.00
768-010Uniform Purchases8,363.121,289.6210,000.001,074.3510,000.0010,000.00
$10,433.19$3,067.97$12,550.00$3,514.17$12,550.00$12,550.00
960-010Ed/Training-Emp1,350.001,606.075,000.00150.005,000.005,000.00
$1,350.00$1,606.07$5,000.00$150.00$5,000.00$5,000.00
971-000Cap Outlay-Minor.00.00.00.00.00.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
Run by Slater, Michael on 09/14/2017 09:45:32 AMPage 49 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 319 - RESERVE POL/SPECIAL EVENT
$0.00$0.00$0.00$0.00$0.00$0.00
$313,252.51$311,064.83$298,529.00$260,744.16$304,085.00$304,085.00
Department 319 - RESERVE POL/SPECIAL EVENT
Totals
Run by Slater, Michael on 09/14/2017 09:45:32 AMPage 50 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 325 - POLICE PATROL BUREAU
702-000Salaries And Wages6,160,588.896,221,367.786,956,383.004,766,925.037,307,146.007,307,146.00
702-100Vacancy Adj-Wages.00.00(300,000.00).00(300,000.00)(300,000.00)
707-000Alternate Payments5,833.3225,583.3321,000.0014,250.0019,000.0019,000.00
709-000Overtime359,620.97410,243.55400,000.00258,136.37400,000.00400,000.00
710-000Education Premium89,250.0097,359.7375,300.00105,598.2369,600.0069,600.00
711-000Merit Pay67,603.0076,290.0061,238.0065,133.0061,283.0061,283.00
$6,682,896.18$6,830,844.39$7,213,921.00$5,210,042.63$7,557,029.00$7,557,029.00
714-100Vacancy Adj-Benefits.00.00(150,000.00).00(150,000.00)(150,000.00)
715-000FICA532,233.21542,543.26613,558.00391,476.05637,995.00637,995.00
717-000Holiday And Longev385,527.00379,240.07400,130.0017,558.44378,164.00378,164.00
719-000Medical Pmt892,907.14906,047.871,106,460.00710,537.691,133,434.001,133,434.00
719-005Employee Med Co-Pay(69,846.00)(58,750.00)(69,000.00)(98,753.11)(175,764.00)(175,764.00)
720-000Life Insurance14,460.1415,105.6718,979.0010,856.3719,835.0019,835.00
722-000Retirement DB457,606.86157,758.3373,384.0046,370.46118,688.00118,688.00
723-000Retirement DC466,929.87507,443.71618,807.00426,240.26702,184.00702,184.00
724-000Retirement Medical925,818.39808,626.10866,369.00574,993.80780,905.00780,905.00
724-010Gun Allowance41,320.5437,449.6347,450.0030,030.9842,750.0042,750.00
$3,646,957.15$3,295,464.64$3,526,137.00$2,109,310.94$3,488,191.00$3,488,191.00
756-000Miscellaneous922.871,379.791,500.00548.491,500.001,500.00
767-000Police Supplies9,145.309,199.969,200.008,109.979,200.009,200.00
767-010SWAT Supplies12,851.3912,941.9216,000.0013,030.4516,000.0016,000.00
768-000Uniform Allowance55,401.9458,757.6858,863.0057,284.6961,863.0061,863.00
768-010Uniform Purchases84,979.1775,251.7385,000.0062,197.7485,000.0085,000.00
$163,300.67$157,531.08$170,563.00$141,171.34$173,563.00$173,563.00
818-000Contractual Service .00.00.00.00199,000.00199,000.00
$0.00$0.00$0.00$0.00$199,000.00$199,000.00
960-010Ed/Training-Emp19,055.0019,880.8120,000.0019,002.2720,000.0020,000.00
$19,055.00$19,880.81$20,000.00$19,002.27$20,000.00$20,000.00
Run by Slater, Michael on 09/14/2017 09:45:32 AMPage 51 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 325 - POLICE PATROL BUREAU
971-000Cap Outlay-Minor1,357,235.371,164,897.60.00.0056,500.0056,500.00
976-000Cap Outlay-Bldg Imprv.00.00.00.0035,000.0035,000.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
985-000Cap Outlay-Vehicles133,988.95206,076.15228,000.00213,346.00208,000.00208,000.00
987-000Cap Outlay-Other Eqp.008,200.00126,000.00131,902.96.00.00
$1,491,224.32$1,379,173.75$354,000.00$345,248.96$299,500.00$299,500.00
$12,003,433.32$11,682,894.67$11,284,621.00$7,824,776.14$11,737,283.00$11,737,283.00
Department 325 - POLICE PATROL BUREAU Totals
Run by Slater, Michael on 09/14/2017 09:45:32 AMPage 52 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 329 - INTELLIGENCE BUREAU
702-000Salaries And Wages941,641.451,018,843.061,052,859.00826,890.491,088,227.001,088,227.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments2,000.002,000.002,000.001,333.332,000.002,000.00
709-000Overtime216,228.58246,477.64250,000.00159,228.92250,000.00250,000.00
710-000Education Premium15,900.0014,100.0014,100.0031,200.0014,850.0014,850.00
711-000Merit Pay16,025.0013,725.0013,725.0011,475.0011,475.0011,475.00
712-000Wage Tsf-Other(37,718.29)(15,576.87).00.00.00.00
$1,154,076.74$1,279,568.83$1,332,684.00$1,030,127.74$1,366,552.00$1,366,552.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA94,750.44103,060.39108,820.0077,627.83111,094.00111,094.00
717-000Holiday And Longev57,847.8463,815.6868,004.00.0063,759.0063,759.00
719-000Medical Pmt140,060.09148,763.38152,829.00126,658.80165,609.00165,609.00
719-005Employee Med Co-Pay(11,285.50)(11,937.50)(13,176.00)(21,982.00)(30,072.00)(30,072.00)
720-000Life Insurance2,162.432,439.452,811.001,861.492,872.002,872.00
722-000Retirement DB94,757.4832,494.7316,649.0010,669.0022,676.0022,676.00
723-000Retirement DC67,825.1082,554.3886,485.0074,056.37105,757.00105,757.00
724-000Retirement Medical191,010.19165,017.34165,990.00122,246.68161,514.00161,514.00
724-010Gun Allowance10,750.008,850.008,850.007,900.008,850.008,850.00
$647,878.07$595,057.85$597,262.00$399,038.17$612,059.00$612,059.00
756-000Miscellaneous12,000.0012,000.0012,000.005,895.0012,000.0012,000.00
768-000Uniform Allowance11,340.8011,562.5012,950.0013,303.3013,050.0013,050.00
$23,340.80$23,562.50$24,950.00$19,198.30$25,050.00$25,050.00
933-000Equipment Maint152.10.00340.00.00340.00340.00
$152.10$0.00$340.00$0.00$340.00$340.00
944-000Lease Purchase Pay1,763.52881.761,800.00.001,800.001,800.00
960-010Ed/Training-Emp830.00943.001,000.00665.001,000.001,000.00
$2,593.52$1,824.76$2,800.00$665.00$2,800.00$2,800.00
Run by Slater, Michael on 09/14/2017 09:45:33 AMPage 53 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 329 - INTELLIGENCE BUREAU
971-000Cap Outlay-Minor.00.00.00.00.00.00
985-000Cap Outlay-Vehicles.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
$1,828,041.23$1,900,013.94$1,958,036.00$1,449,029.21$2,006,801.00$2,006,801.00
Department 329 - INTELLIGENCE BUREAU Totals
Run by Slater, Michael on 09/14/2017 09:45:33 AMPage 54 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 336 - FIRE ADMINISTRATION
702-000Salaries And Wages396,653.19400,839.19504,452.00373,836.84563,785.00563,785.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments.00.001,000.00.001,000.001,000.00
709-000Overtime4,794.369,095.9110,000.004,576.8910,000.0010,000.00
710-000Education Premium2,550.002,550.003,450.00.003,450.003,450.00
710-050EMT/ALS Bonus6,000.006,000.009,000.006,000.009,000.009,000.00
$409,997.55$418,485.10$527,902.00$384,413.73$587,235.00$587,235.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA31,687.7231,770.3041,618.0027,775.4846,526.0046,526.00
717-000Holiday And Longev20,748.1621,042.4825,393.00175.7624,707.0024,707.00
719-000Medical Pmt67,610.9766,494.2465,135.0058,194.2584,861.0084,861.00
719-005Employee Med Co-Pay(6,718.56)(6,296.94)(4,944.00)(7,005.56)(11,316.00)(11,316.00)
720-000Life Insurance948.68972.141,323.00835.561,485.001,485.00
722-000Retirement DB82,486.5930,415.7314,098.0012,075.3625,921.0025,921.00
723-000Retirement DC7,907.908,471.3124,787.0011,675.6531,060.0031,060.00
724-000Retirement Medical77,914.8866,805.2361,604.0050,078.3965,041.0065,041.00
724-020Food & Clothing Allow3,100.001,165.006,175.002,585.006,375.006,375.00
$285,686.34$220,839.49$235,189.00$156,389.89$274,660.00$274,660.00
728-000Office Supplies3,933.212,718.335,500.00890.435,500.005,500.00
729-000Computer Supplies1,462.681,054.611,500.001,219.691,500.001,500.00
768-000Uniform Allowance400.00196.17700.00400.00700.00700.00
778-000Equip Maint Supply527.39.006,800.00.002,000.002,000.00
$6,323.28$3,969.11$14,500.00$2,510.12$9,700.00$9,700.00
818-000Contractual Service 2,055.001,802.892,500.0024,972.352,500.002,500.00
818-336Cont Ser-EMT Billing120,325.20139,640.43120,000.0096,297.54140,000.00140,000.00
836-000Mutual Aid Pact18,714.8316,707.7116,708.0012,663.6216,708.0016,708.00
851-020Comp Software Maint61,466.1671,770.1065,000.0042,205.3274,500.0074,500.00
$202,561.19$229,921.13$204,208.00$176,138.83$233,708.00$233,708.00
Run by Slater, Michael on 09/14/2017 09:45:33 AMPage 55 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 336 - FIRE ADMINISTRATION
864-010Travel/Ed-Emp.00.002,000.00.002,000.002,000.00
$0.00$0.00$2,000.00$0.00$2,000.00$2,000.00
904-000Printing5,164.588,131.587,000.004,111.647,000.007,000.00
$5,164.58$8,131.58$7,000.00$4,111.64$7,000.00$7,000.00
934-000Office Equip Maint15,010.6815,300.0018,000.008,691.9918,000.0018,000.00
$15,010.68$15,300.00$18,000.00$8,691.99$18,000.00$18,000.00
960-010Ed/Training-Emp2,051.73582.422,190.00.002,190.002,190.00
960-025Ed/Training-Safety10,522.4911,709.5112,000.004,783.9712,000.0012,000.00
$12,574.22$12,291.93$14,190.00$4,783.97$14,190.00$14,190.00
971-000Cap Outlay-Minor.00.00.00.00.00.00
976-000Cap Outlay-Bldg Imprv.00.001,350,000.0052,405.00.00.00
985-000Cap Outlay-Vehicles.00.0027,000.0026,085.10.00.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
$0.00$0.00$1,377,000.00$78,490.10$0.00$0.00
$937,317.84$908,938.34$2,399,989.00$815,530.27$1,146,493.00$1,146,493.00
Department 336 - FIRE ADMINISTRATION Totals
Run by Slater, Michael on 09/14/2017 09:45:33 AMPage 56 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 338 - FIRE FIGHTING
702-000Salaries And Wages5,300,423.125,492,967.185,643,850.004,108,014.725,650,541.005,650,541.00
702-100Vacancy Adj-Wages.00.00(40,000.00).00.00.00
707-000Alternate Payments4,000.005,166.688,000.003,750.306,000.006,000.00
709-000Overtime596,791.47694,902.98620,000.00495,586.66670,000.00670,000.00
710-000Education Premium66,900.0066,900.0063,900.00.0060,450.0060,450.00
710-050EMT/ALS Bonus228,200.04227,211.00229,950.00230,367.81231,975.00231,975.00
$6,196,314.63$6,487,147.84$6,525,700.00$4,837,719.49$6,618,966.00$6,618,966.00
714-100Vacancy Adj-Benefits.00.00(20,000.00).00.00.00
715-000FICA482,859.51510,740.49540,021.00359,299.48542,401.00542,401.00
717-000Holiday And Longev357,254.79366,501.11372,493.0016,791.15346,444.00346,444.00
719-000Medical Pmt1,012,633.731,041,118.44993,734.00798,326.811,098,511.001,098,511.00
719-005Employee Med Co-Pay(114,859.80)(111,373.51)(75,912.00)(103,331.18)(116,664.00)(116,664.00)
720-000Life Insurance12,593.4612,883.0315,044.009,309.6915,046.0015,046.00
722-000Retirement DB575,611.49216,514.86107,943.0063,279.15160,002.00160,002.00
723-000Retirement DC368,839.84403,911.24412,466.00334,831.08514,726.00514,726.00
724-000Retirement Medical988,044.15927,284.45904,654.00621,937.62851,659.00851,659.00
724-020Food & Clothing Allow119,572.12127,340.31120,900.00106,678.58124,800.00124,800.00
$3,802,549.29$3,494,920.42$3,371,343.00$2,207,122.38$3,536,925.00$3,536,925.00
742-000Blanket-Medical92,823.57111,167.7398,595.0092,383.00103,525.00103,525.00
747-000Extinguisher Rechg3,304.651,624.504,500.002,005.504,500.004,500.00
751-000Gas And Oil64,127.0943,166.18100,000.0037,234.5575,000.0075,000.00
756-000Miscellaneous.00896.499,000.00956.969,000.009,000.00
758-000Oxygen3,763.553,355.214,000.002,789.944,000.004,000.00
766-000Tools And Supplies39,074.2739,030.6939,100.0031,235.0539,100.0039,100.00
768-000Uniform Allowance89,318.9891,282.9497,000.0075,038.58110,000.00110,000.00
777-030Custodial Supplies Tsf - Other5,499.965,508.005,500.005,499.965,500.005,500.00
778-000Equip Maint Supply66,580.5464,112.7770,000.0042,465.9870,000.0070,000.00
779-000Laundry.00.00.00.00.00.00
$364,492.61$360,144.51$427,695.00$289,609.52$420,625.00$420,625.00
Run by Slater, Michael on 09/14/2017 09:45:33 AMPage 57 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 338 - FIRE FIGHTING
817-070Medical Eval Fire Emp6,302.006,157.009,000.009,533.609,550.009,550.00
818-000Contractual Service 5,686.001,288.3410,000.008,560.2017,450.0017,450.00
$11,988.00$7,445.34$19,000.00$18,093.80$27,000.00$27,000.00
861-010Auto Expense-Emp3,077.132,489.473,500.001,596.513,500.003,500.00
$3,077.13$2,489.47$3,500.00$1,596.51$3,500.00$3,500.00
928-000Heat, Light, Water103,921.86100,647.09117,000.0060,271.74117,000.00117,000.00
$103,921.86$100,647.09$117,000.00$60,271.74$117,000.00$117,000.00
939-000Vehicle Maint108,379.2891,203.15110,000.0068,188.63110,000.00110,000.00
939-100Vehicle Maint-Contractual63,180.1929,347.5468,000.0042,270.6348,000.0048,000.00
$171,559.47$120,550.69$178,000.00$110,459.26$158,000.00$158,000.00
941-000MBA Payment131,327.88135,027.08129,881.00128,087.50126,794.00126,794.00
944-000Lease Purchase Pay.00.00.00.00.00.00
960-010Ed/Training-Emp42,721.4249,484.0250,000.0024,245.2557,500.0057,500.00
960-020Ed/Training-ALS.00.00.00.00.00.00
960-110Ed/Train-Reimbursement59,608.2451,211.2070,000.0052,196.1570,000.0070,000.00
$233,657.54$235,722.30$249,881.00$204,528.90$254,294.00$254,294.00
971-000Cap Outlay-Minor386,146.9396,213.5940,265.0020,305.3865,100.0065,100.00
976-000Cap Outlay-Bldg Imprv.00694,999.24.00.00118,500.00118,500.00
979-000Cap Outlay-Fire Equip.00.0033,000.0030,457.05224,800.00224,800.00
981-000Cap Outlay-Furnitr.00.00.00.00.00.00
985-000Cap Outlay-Vehicles693,153.001,003,120.01230,000.00.00295,000.00295,000.00
987-000Cap Outlay-Other Eqp28,962.9837,404.38.00.00165,550.00165,550.00
$1,108,262.91$1,831,737.22$303,265.00$50,762.43$868,950.00$868,950.00
$11,995,823.44$12,640,804.88$11,195,384.00$7,780,164.03$12,005,260.00$12,005,260.00
Department 338 - FIRE FIGHTING Totals
Run by Slater, Michael on 09/14/2017 09:45:33 AMPage 58 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 341 - FIRE PREVENTION
702-000Salaries And Wages302,455.56313,724.21314,392.00233,384.21321,547.00321,547.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments.00.001,000.00.00.00.00
709-000Overtime25,467.2718,948.3023,000.0017,538.7723,000.0023,000.00
710-000Education Premium1,650.001,650.001,650.00.001,650.001,650.00
710-050EMT/ALS Bonus9,000.009,000.009,000.006,410.969,000.009,000.00
$338,572.83$343,322.51$349,042.00$257,333.94$355,197.00$355,197.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA27,176.1327,106.3628,812.0019,337.1229,234.0029,234.00
717-000Holiday And Longev20,410.5620,798.4821,815.003,038.0021,022.0021,022.00
719-000Medical Pmt46,884.5045,889.0644,583.0039,258.3753,944.0053,944.00
719-005Employee Med Co-Pay(3,773.34)(3,768.03)(1,872.00)(5,602.38)(6,984.00)(6,984.00)
720-000Life Insurance711.64736.61831.00545.74845.00845.00
722-000Retirement DB65,934.8927,054.5713,571.009,230.8224,552.0024,552.00
723-000Retirement DC3,355.263,522.823,568.003,616.164,169.004,169.00
724-000Retirement Medical58,638.7856,372.8852,658.0037,266.5051,959.0051,959.00
724-020Food & Clothing Allow5,775.002,970.005,775.005,380.005,925.005,925.00
$225,113.42$180,682.75$169,741.00$112,070.33$184,666.00$184,666.00
756-000Miscellaneous335.40864.541,000.00131.671,000.001,000.00
759-000Photo Supplies588.00119.902,000.0077.002,000.002,000.00
768-000Uniform Allowance.00.00.00.00.00.00
$923.40$984.44$3,000.00$208.67$3,000.00$3,000.00
864-010Travel/Ed-Emp3,061.906,656.3010,000.001,827.9210,000.0010,000.00
$3,061.90$6,656.30$10,000.00$1,827.92$10,000.00$10,000.00
904-000Printing1,480.41379.903,000.00.003,000.003,000.00
905-000Publishing1,053.86.001,500.00.001,500.001,500.00
$2,534.27$379.90$4,500.00$0.00$4,500.00$4,500.00
Run by Slater, Michael on 09/14/2017 09:45:33 AMPage 59 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 341 - FIRE PREVENTION
958-000Dues And Subscript2,999.002,239.003,000.002,514.003,000.003,000.00
$2,999.00$2,239.00$3,000.00$2,514.00$3,000.00$3,000.00
971-000Cap Outlay-Minor.00.00.00.00.00.00
985-000Cap Outlay-Vehicles70,995.00.00.00.0027,000.0027,000.00
$70,995.00$0.00$0.00$0.00$27,000.00$27,000.00
$644,199.82$534,264.90$539,283.00$373,954.86$587,363.00$587,363.00
Department 341 - FIRE PREVENTION Totals
Run by Slater, Michael on 09/14/2017 09:45:33 AMPage 60 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 371 - INSPECTION
702-000Salaries And Wages871,350.72876,606.98962,940.00666,863.11969,109.00969,109.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments1,000.001,833.402,000.001,333.442,000.002,000.00
709-000Overtime18,484.2423,634.5420,000.0022,006.3923,000.0023,000.00
712-010Wage Tsf-Refuse(115,170.00)(118,440.00)(117,479.00)(117,479.04)(77,480.00)(77,480.00)
$775,664.96$783,634.92$867,461.00$572,723.90$916,629.00$916,629.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA67,679.1268,436.4076,214.0051,285.4076,640.0076,640.00
717-000Holiday And Longev8,643.229,585.7210,125.00.006,375.006,375.00
719-000Medical Pmt138,610.28129,104.51147,626.00111,617.31164,392.00164,392.00
719-005Employee Med Co-Pay(12,395.00)(9,826.00)(10,938.00)(17,241.00)(29,136.00)(29,136.00)
720-000Life Insurance2,002.191,897.622,456.001,426.802,473.002,473.00
722-000Retirement DB.00.00.00.00.00.00
723-000Retirement DC65,283.8869,124.1081,924.0054,146.3285,627.0085,627.00
724-000Retirement Medical94,984.1976,128.9076,517.0046,291.6660,207.0060,207.00
725-010O/H Tsf-Refuse(115,170.00)(118,440.00)(117,479.00)(117,479.04)(77,480.00)(77,480.00)
$249,637.88$226,011.25$266,445.00$130,047.45$289,098.00$289,098.00
728-000Office Supplies7,982.176,330.8113,000.004,042.6010,000.0010,000.00
756-000Miscellaneous400.00364.613,600.00140.793,600.003,600.00
766-000Tools And Supplies2,497.66966.003,000.001,150.323,000.003,000.00
768-000Uniform Allowance2,000.001,624.661,200.002,200.001,800.001,800.00
$12,879.83$9,286.08$20,800.00$7,533.71$18,400.00$18,400.00
818-000Contractual Service .00.00500.00.0050,500.0050,500.00
851-020Comp Software Maint3,681.004,393.556,000.003,197.006,000.006,000.00
853-000Telephone3,013.604,405.064,500.002,755.405,200.005,200.00
$6,694.60$8,798.61$11,000.00$5,952.40$61,700.00$61,700.00
861-010Auto Expense-Emp153.1625.00500.00.00500.00500.00
864-010Travel/Ed-Emp1,525.581,061.104,000.001,958.404,500.004,500.00
Run by Slater, Michael on 09/14/2017 09:45:33 AMPage 61 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 371 - INSPECTION
$1,678.74$1,086.10$4,500.00$1,958.40$5,000.00$5,000.00
904-000Printing1,877.681,898.092,500.001,728.162,500.002,500.00
$1,877.68$1,898.09$2,500.00$1,728.16$2,500.00$2,500.00
934-000Office Equip Maint240.00.00250.00.00250.00250.00
$240.00$0.00$250.00$0.00$250.00$250.00
944-000Lease Purchase Pay2,113.862,272.943,000.001,033.993,000.003,000.00
958-000Dues And Subscript2,995.743,935.994,000.00595.006,000.006,000.00
960-010Ed/Training-Emp2,096.791,584.004,000.00.004,000.004,000.00
$7,206.39$7,792.93$11,000.00$1,628.99$13,000.00$13,000.00
971-000Cap Outlay-Minor3,999.663,692.014,000.00164.995,000.005,000.00
985-000Cap Outlay-Vehicles124,984.4024,680.0026,000.00.00.00.00
987-000Cap Outlay-Other Eqp.00.0027,500.00.00.00.00
$128,984.06$28,372.01$57,500.00$164.99$5,000.00$5,000.00
$1,184,864.14$1,066,879.99$1,241,456.00$721,738.00$1,311,577.00$1,311,577.00
Department 371 - INSPECTION Totals
Run by Slater, Michael on 09/14/2017 09:45:33 AMPage 62 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 381 - BLDG CODE BD OF APPEALS
702-000Salaries And Wages270.00380.00400.00.00400.00400.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
$270.00$380.00$400.00$0.00$400.00$400.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA20.6429.0831.00.0031.0031.00
$20.64$29.08$31.00$0.00$31.00$31.00
728-000Office Supplies624.00652.301,000.0027.001,000.001,000.00
$624.00$652.30$1,000.00$27.00$1,000.00$1,000.00
$914.64$1,061.38$1,431.00$27.00$1,431.00$1,431.00
Department 381 - BLDG CODE BD OF APPEALS Totals
Run by Slater, Michael on 09/14/2017 09:45:33 AMPage 63 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 435 - TRAFFIC COMMISSION
702-000Salaries And Wages1,735.001,920.001,900.001,215.002,000.002,000.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
$1,735.00$1,920.00$1,900.00$1,215.00$2,000.00$2,000.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA132.73146.87145.0092.92153.00153.00
$132.73$146.87$145.00$92.92$153.00$153.00
728-000Office Supplies160.00100.00150.00162.00200.00200.00
$160.00$100.00$150.00$162.00$200.00$200.00
$2,027.73$2,166.87$2,195.00$1,469.92$2,353.00$2,353.00
Department 435 - TRAFFIC COMMISSION Totals
Run by Slater, Michael on 09/14/2017 09:45:33 AMPage 64 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 441 - ENGINEER/BUILDING
702-000Salaries And Wages676,190.71666,185.49678,843.00503,400.51678,636.00678,636.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments3,000.003,000.003,000.002,166.844,000.004,000.00
709-000Overtime19,980.9019,477.8340,000.0018,533.7440,000.0040,000.00
712-010Wage Tsf-Refuse(53,442.96)(67,854.00)(70,663.00)(70,662.96)(58,824.00)(58,824.00)
712-020Wage Tsf-Act 51(95,253.96)(193,584.00)(200,602.00)(200,601.96)(202,153.00)(202,153.00)
712-204Wages Tsf-Road Mil(47,055.04)(59,686.00)(63,443.00)(63,443.04)(63,785.00)(63,785.00)
712-592Wage Tsf-W & S Fund(212,705.04)(205,395.00)(213,201.00)(213,201.00)(213,204.00)(213,204.00)
$290,714.61$162,144.32$173,934.00($23,807.87)$184,670.00$184,670.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA51,971.9852,376.3856,196.0039,192.3855,947.0055,947.00
717-000Holiday And Longev15,000.0012,750.0012,750.003,424.958,250.008,250.00
719-000Medical Pmt86,974.2488,713.48100,053.0062,488.1795,795.0095,795.00
719-005Employee Med Co-Pay(6,066.00)(5,760.00)(6,192.00)(7,906.50)(17,112.00)(17,112.00)
720-000Life Insurance1,483.931,504.951,798.001,083.531,795.001,795.00
722-000Retirement DB62,261.4419,907.999,924.003,744.395,097.005,097.00
723-000Retirement DC34,326.2436,520.6439,674.0035,564.8157,392.0057,392.00
724-000Retirement Medical115,942.4391,693.2982,503.0053,647.1867,113.0067,113.00
725-010O/H Tsf-Refuse(53,442.96)(67,854.00)(70,663.00)(70,662.96)(58,824.00)(58,824.00)
725-020O/H Tsf-Act 51(95,253.96)(193,584.00)(200,602.00)(200,601.96)(202,153.00)(202,153.00)
725-204O/H Tsf-Road Mil(47,055.04)(59,686.00)(63,443.00)(63,443.04)(63,785.00)(63,785.00)
725-592O/H Tsf-W & S Fund(212,705.04)(205,395.00)(213,201.00)(213,201.00)(213,204.00)(213,204.00)
($46,562.74)($228,812.27)($251,203.00)($356,670.05)($263,689.00)($263,689.00)
728-000Office Supplies4,799.474,816.605,175.002,551.638,325.008,325.00
756-000Miscellaneous.00.00.00.00.00.00
766-000Tools And Supplies1,651.81635.231,700.002,322.442,200.002,200.00
768-000Uniform Allowance1,391.67700.001,050.002,100.002,400.002,400.00
$7,842.95$6,151.83$7,925.00$6,974.07$12,925.00$12,925.00
Run by Slater, Michael on 09/14/2017 09:45:33 AMPage 65 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 441 - ENGINEER/BUILDING
818-005Cont Serv-Consultant17,877.6914,706.7524,000.0010,421.5624,000.0024,000.00
818-600Cont Ser-Contingencies9,940.3414,777.9310,500.003,808.7810,500.0010,500.00
$27,818.03$29,484.68$34,500.00$14,230.34$34,500.00$34,500.00
861-010Auto Expense-Emp.00.00170.00.00.00.00
864-010Travel/Ed-Emp1,692.50843.051,500.00854.781,500.001,500.00
$1,692.50$843.05$1,670.00$854.78$1,500.00$1,500.00
904-000Printing6,546.308,097.156,850.005,741.398,300.008,300.00
$6,546.30$8,097.15$6,850.00$5,741.39$8,300.00$8,300.00
917-010Tsf-Workers Comp11,176.923,624.005,057.005,057.046,404.006,404.00
918-020Tsf-Genl Insurance10,512.847,032.004,529.004,529.041,675.001,675.00
$21,689.76$10,656.00$9,586.00$9,586.08$8,079.00$8,079.00
928-010Tsf-Utilities7,984.808,088.0010,564.0010,563.969,744.009,744.00
$7,984.80$8,088.00$10,564.00$10,563.96$9,744.00$9,744.00
934-000Office Equip Maint3,088.436,565.475,572.003,143.875,572.005,572.00
$3,088.43$6,565.47$5,572.00$3,143.87$5,572.00$5,572.00
958-000Dues And Subscript.00.0075.0040.0075.0075.00
960-010Ed/Training-Emp939.46730.002,150.001,078.002,400.002,400.00
$939.46$730.00$2,225.00$1,118.00$2,475.00$2,475.00
971-000Cap Outlay-Minor.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
$321,754.10$3,948.23$1,623.00($328,265.43)$4,076.00$4,076.00
Department 441 - ENGINEER/BUILDING Totals
Run by Slater, Michael on 09/14/2017 09:45:33 AMPage 66 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 444 - PUBLIC SERV ADMINISTATION
702-000Salaries And Wages696,044.95594,586.04676,565.00483,309.14725,890.00725,890.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments375.00.00.00.00.00.00
709-000Overtime35,724.214,807.957,500.005,025.187,500.007,500.00
712-010Wage Tsf-Refuse(141,352.04)(158,656.00)(190,332.00)(190,332.00)(176,832.00)(176,832.00)
712-020Wage Tsf-Act 51(108,757.04)(117,070.00)(117,705.00)(117,705.00)(139,872.00)(139,872.00)
712-204Wages Tsf-Road Mil(10,310.96)(11,543.00)(12,299.00)(12,299.04)(13,260.00)(13,260.00)
712-592Wage Tsf-W & S Fund(263,435.96)(227,927.00)(268,825.00)(268,824.96)(288,292.00)(288,292.00)
$208,288.16$84,197.99$94,904.00($100,826.68)$115,134.00$115,134.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA55,806.3345,392.7153,019.0036,147.6056,621.0056,621.00
717-000Holiday And Longev9,676.107,800.009,000.002,190.156,750.006,750.00
719-000Medical Pmt122,595.99118,084.35138,252.0090,515.09142,769.00142,769.00
719-005Employee Med Co-Pay(8,448.00)(7,660.00)(8,280.00)(9,863.00)(19,584.00)(19,584.00)
720-000Life Insurance1,714.241,429.131,838.001,040.341,952.001,952.00
722-000Retirement DB11,763.934,746.192,391.001,759.824,425.004,425.00
723-000Retirement DC58,425.7247,932.8855,660.0033,422.3060,860.0060,860.00
724-000Retirement Medical89,962.5169,556.2675,114.0041,759.4957,464.0057,464.00
725-010O/H Tsf-Refuse(141,352.04)(158,656.00)(190,332.00)(190,332.00)(176,832.00)(176,832.00)
725-020O/H Tsf-Act 51(108,757.04)(117,070.00)(117,705.00)(117,705.00)(139,872.00)(139,872.00)
725-204O/H Tsf-Road Mil(10,310.96)(11,543.00)(12,299.00)(12,299.04)(13,260.00)(13,260.00)
725-592O/H Tsf-W & S Fund(263,435.96)(227,927.00)(268,825.00)(268,824.96)(288,292.00)(288,292.00)
($182,359.18)($227,914.48)($262,167.00)($392,189.21)($306,999.00)($306,999.00)
728-000Office Supplies9,667.858,462.629,000.006,497.379,500.009,500.00
752-000Licenses-Other1,194.001,496.002,000.001,973.002,000.002,000.00
756-000Miscellaneous181.41167.32250.00135.77250.00250.00
768-000Uniform Allowance.00.00200.00.001,000.001,000.00
770-000Safety Training and Supplies6,420.806,852.417,000.002,806.8510,000.0010,000.00
$17,464.06$16,978.35$18,450.00$11,412.99$22,750.00$22,750.00
Run by Slater, Michael on 09/14/2017 09:45:34 AMPage 67 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 444 - PUBLIC SERV ADMINISTATION
802-030Tsf-Building Maint38,829.0018,000.0032,929.0032,928.9647,582.0047,582.00
808-010Tsf Audit Costs-Gen Fd15,584.7617,196.0015,779.0015,779.0414,208.0014,208.00
828-000Medical Services8,714.007,352.009,000.004,480.009,000.009,000.00
853-000Telephone4,399.964,617.784,500.005,837.095,500.005,500.00
$67,527.72$47,165.78$62,208.00$59,025.09$76,290.00$76,290.00
864-010Travel/Ed-Emp284.68102.73500.00172.001,000.001,000.00
$284.68$102.73$500.00$172.00$1,000.00$1,000.00
886-915Spec Activ-Greenleaf Comm.00.00300.00154.86600.00600.00
$0.00$0.00$300.00$154.86$600.00$600.00
904-000Printing4,522.044,455.965,000.002,036.655,000.005,000.00
$4,522.04$4,455.96$5,000.00$2,036.65$5,000.00$5,000.00
917-010Tsf-Workers Comp12,144.363,468.005,522.005,522.046,213.006,213.00
918-020Tsf-Genl Insurance11,422.686,720.004,946.004,946.041,625.001,625.00
$23,567.04$10,188.00$10,468.00$10,468.08$7,838.00$7,838.00
928-000Heat, Light, Water45,521.2349,318.9067,000.0034,464.9265,000.0065,000.00
928-010Tsf-Utilities8,675.887,716.0011,536.0011,535.969,453.009,453.00
$54,197.11$57,034.90$78,536.00$46,000.88$74,453.00$74,453.00
934-000Office Equip Maint.00281.80500.00.00500.00500.00
$0.00$281.80$500.00$0.00$500.00$500.00
944-000Lease Purchase Pay1,470.00735.001,600.00.002,250.002,250.00
958-000Dues And Subscript210.00399.00500.00299.00500.00500.00
960-000Em Recog Ceremony582.361,194.061,200.002,322.972,000.002,000.00
960-010Ed/Training-Emp.00196.95800.00735.001,500.001,500.00
$2,262.36$2,525.01$4,100.00$3,356.97$6,250.00$6,250.00
965-592Cont To Water/Sewer Fund.00820,199.00.00.00.00.00
Run by Slater, Michael on 09/14/2017 09:45:34 AMPage 68 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 444 - PUBLIC SERV ADMINISTATION
$0.00$820,199.00$0.00$0.00$0.00$0.00
971-000Cap Outlay-Minor.00.00.00.00.00.00
982-000Cap Outlay-Mach/Eq.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
$195,753.99$815,215.04$12,799.00($360,388.37)$2,816.00$2,816.00
Department 444 - PUBLIC SERV ADMINISTATION
Totals
Run by Slater, Michael on 09/14/2017 09:45:34 AMPage 69 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 446 - PUBLIC SERV-EQUIP MAINT
702-000Salaries And Wages362,393.89352,835.43428,865.00300,672.50454,870.00454,870.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments1,625.002,333.333,000.001,500.123,000.003,000.00
709-000Overtime96,358.17115,603.0968,000.0080,103.7780,000.0080,000.00
712-000Wage Tsf-Other(105,650.00)(69,975.00)(125,000.00)(37,860.00)(100,000.00)(100,000.00)
$354,727.06$400,796.85$374,865.00$344,416.39$437,870.00$437,870.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA35,215.7335,829.8438,844.0028,593.6541,755.0041,755.00
717-000Holiday And Longev7,500.007,500.007,500.00.007,500.007,500.00
719-000Medical Pmt43,250.4353,624.9076,562.0047,277.1973,209.0073,209.00
719-005Employee Med Co-Pay(2,034.00)(3,123.50)(3,120.00)(4,014.00)(5,880.00)(5,880.00)
720-000Life Insurance745.28858.931,152.00649.001,211.001,211.00
722-000Retirement DB.00.00.00.00.00.00
723-000Retirement DC33,134.8734,844.1240,944.0029,914.0446,202.0046,202.00
724-000Retirement Medical60,527.4248,763.6445,690.0033,566.3848,996.0048,996.00
$178,339.73$178,297.93$207,572.00$135,986.26$212,993.00$212,993.00
751-000Gas And Oil190,253.96152,529.06270,000.00115,297.33230,000.00230,000.00
751-100Propane8,998.8414,191.6029,000.0012,810.1520,000.0020,000.00
752-050Certificat/Regist/Tests4,469.502,801.507,000.001,420.007,000.007,000.00
766-000Tools And Supplies12,642.5818,977.9115,000.006,607.2617,000.0017,000.00
768-000Uniform Allowance2,992.662,975.703,000.002,987.415,500.005,500.00
778-000Equip Maint Supply222,425.27204,846.76255,000.00169,290.99265,000.00265,000.00
$441,782.81$396,322.53$579,000.00$308,413.14$544,500.00$544,500.00
818-000Contractual Service 16,592.0010,443.1710,000.009,805.5611,000.0011,000.00
$16,592.00$10,443.17$10,000.00$9,805.56$11,000.00$11,000.00
917-010Tsf-Workers Comp13,574.644,176.005,565.005,565.007,395.007,395.00
918-020Tsf-Genl Insurance12,768.128,100.004,985.004,985.041,934.001,934.00
$26,342.76$12,276.00$10,550.00$10,550.04$9,329.00$9,329.00
Run by Slater, Michael on 09/14/2017 09:45:34 AMPage 70 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 446 - PUBLIC SERV-EQUIP MAINT
928-000Heat, Light, Water14,705.3115,997.7117,000.0010,144.5617,000.0017,000.00
928-010Tsf-Utilities9,697.809,312.0011,627.0011,627.0411,250.0011,250.00
$24,403.11$25,309.71$28,627.00$21,771.60$28,250.00$28,250.00
933-050Equip Maint-Outside Rpr94,006.48100,361.40100,000.0072,872.95110,000.00110,000.00
$94,006.48$100,361.40$100,000.00$72,872.95$110,000.00$110,000.00
943-592Tsf Equip Rent-W & S(114,999.96)(80,861.00)(90,000.00)(90,000.00)(60,000.00)(60,000.00)
944-000Lease Purchase Pay.00.00.0038,325.2642,075.0042,075.00
947-000Outside Vehicle Rental11,249.8425,764.2640,000.00261.2615,000.0015,000.00
947-010Tsf Vehic Cost-Refuse(740,000.04)(541,793.00)(600,000.00)(600,000.00)(670,000.00)(670,000.00)
947-020Tsf Vehic Cost-Act 51(399,999.96)(307,292.00)(350,000.00)(350,000.04)(390,000.00)(390,000.00)
947-208Tsf Vehic Cost-Recreation(51,999.96)(42,046.00)(50,000.00)(50,000.04)(49,000.00)(49,000.00)
947-892Tsf Veh & Equip Senior Center.00(3,000.00)(2,800.00)(2,799.96)(2,700.00)(2,700.00)
947-893Tsf Veh & Equip - Grnmed & Culture.00(39,996.00)(50,000.00)(50,000.04)(50,000.00)(50,000.00)
960-010Ed/Training-Emp150.00875.00750.0082.292,000.002,000.00
($1,295,600.08)($988,348.74)($1,102,050.00)($1,104,131.27)($1,162,625.00)($1,162,625.00)
971-000Cap Outlay-Minor.00.00.00.00.00.00
985-000Cap Outlay-Vehicles.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
($159,406.13)$135,458.85$208,564.00($200,315.33)$191,317.00$191,317.00
Department 446 - PUBLIC SERV-EQUIP MAINT Totals
Run by Slater, Michael on 09/14/2017 09:45:34 AMPage 71 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 447 - PUBLIC SERV-BLDG MAINT
702-000Salaries And Wages1,014,468.671,084,238.581,204,870.00889,800.521,331,811.001,331,811.00
702-100Vacancy Adj-Wages.00.00(50,000.00).00.00.00
707-000Alternate Payments1,000.001,000.001,000.001,166.762,000.002,000.00
709-000Overtime41,778.9442,635.7052,000.0031,922.1250,000.0050,000.00
712-000Wage Tsf-Other(84,999.96)(72,999.00)(85,000.00)(84,999.96)(85,000.00)(85,000.00)
712-010Wage Tsf-Refuse(12,500.04)(12,974.00)(15,500.00)(15,500.04)(13,000.00)(13,000.00)
712-020Wage Tsf-Act 51(6,999.96)(6,083.00)(5,000.00)(5,000.04).00.00
712-030Wage Tsf-Invoiced.00.00.00.00.00.00
712-208Wage Tsf-Recreation(324,999.96)(251,436.00)(304,000.00)(303,999.96)(303,000.00)(303,000.00)
712-892Wage Tsf-Com Res Senior Serv(42,999.96)(41,004.00)(40,000.00)(39,999.96)(40,000.00)(40,000.00)
712-893Wage Tsf-Com Res Grnmed & Culture(15,999.96)(20,004.00)(25,000.00)(24,999.96)(33,000.00)(33,000.00)
$568,747.77$723,374.28$733,370.00$448,389.48$909,811.00$909,811.00
713-030Benef Tsf-Invce.00.00.00.00.00.00
714-100Vacancy Adj-Benefits.00.00(25,000.00).00.00.00
715-000FICA80,109.0285,553.3297,761.0067,952.18107,365.00107,365.00
717-000Holiday And Longev16,049.1317,463.3219,650.00.0018,750.0018,750.00
719-000Medical Pmt160,941.82199,379.80241,337.00169,747.18291,310.00291,310.00
719-005Employee Med Co-Pay(24,469.50)(20,330.60)(54,036.00)(36,347.40)(62,484.00)(62,484.00)
720-000Life Insurance1,729.261,939.923,631.001,602.213,912.003,912.00
722-000Retirement DB12,469.784,049.022,498.00.00.00.00
723-000Retirement DC77,909.3278,110.2294,471.0070,878.47120,106.00120,106.00
724-000Retirement Medical146,909.69129,000.63128,427.0090,178.96146,011.00146,011.00
725-000O/H Tsf-Other(84,999.96)(72,999.00)(85,000.00)(84,999.96)(85,000.00)(85,000.00)
725-010O/H Tsf-Refuse(12,500.04)(12,974.00)(15,500.00)(15,500.04)(13,000.00)(13,000.00)
725-020O/H Tsf-Act 51(6,999.96)(6,083.00)(5,000.00)(5,000.04).00.00
725-030O/H Tsf-Invoiced.00.00.00.00.00.00
725-208O/H Tsf-Recreation(324,999.96)(251,436.00)(304,000.00)(303,999.96)(303,000.00)(303,000.00)
725-892O/H Tsf -Com Res Senior Serv(42,999.96)(41,004.00)(40,000.00)(39,999.96)(40,000.00)(40,000.00)
725-893O/H Tsf - Com Res Grnmed & Culture(15,999.96)(20,004.00)(25,000.00)(24,999.96)(33,000.00)(33,000.00)
($16,851.32)$90,665.63$34,239.00($110,488.32)$150,970.00$150,970.00
Run by Slater, Michael on 09/14/2017 09:45:34 AMPage 72 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 447 - PUBLIC SERV-BLDG MAINT
766-000Tools And Supplies3,941.723,666.424,500.001,831.194,500.004,500.00
768-000Uniform Allowance7,550.008,509.599,000.007,203.639,000.009,000.00
776-000Maintenance Supply47,926.5651,704.4858,000.0039,202.6159,000.0059,000.00
776-020Maint Supp-Greenmead3,745.793,549.574,500.001,339.894,500.004,500.00
777-000Custodial/Cleaning Supplies88,098.1688,039.4585,000.0084,440.2390,000.0090,000.00
777-010Custodial Supplies Tsf -Refuse(9,999.96)(9,996.00)(10,000.00)(9,999.96)(15,000.00)(15,000.00)
777-030Custodial Supplies Tsf - Other(57,999.96)(58,560.00)(68,565.00)(68,565.00)(68,565.00)(68,565.00)
$83,262.31$86,913.51$82,435.00$55,452.59$83,435.00$83,435.00
802-030Tsf-Building Maint(38,829.00)(18,000.00)(32,929.00)(32,928.96)(47,582.00)(47,582.00)
811-000Heat/Air Condition38,126.6630,563.6240,000.0059,047.1245,000.0045,000.00
818-000Contractual Service 28,122.1431,485.9833,000.0032,744.2835,000.0035,000.00
818-020Cont Serv-Maintenance117,385.91163,699.01220,000.00134,136.79215,000.00215,000.00
$144,805.71$207,748.61$260,071.00$192,999.23$247,418.00$247,418.00
917-010Tsf-Workers Comp22,899.3615,432.008,548.008,547.9612,635.0012,635.00
918-020Tsf-Genl Insurance21,538.6829,904.007,657.007,656.963,305.003,305.00
$44,438.04$45,336.00$16,205.00$16,204.92$15,940.00$15,940.00
928-010Tsf-Utilities16,359.2434,368.0017,858.0017,858.0419,224.0019,224.00
$16,359.24$34,368.00$17,858.00$17,858.04$19,224.00$19,224.00
944-000Lease Purchase Pay.00.00.00.00.00.00
960-010Ed/Training-Emp310.001,390.001,000.002,879.002,500.002,500.00
$310.00$1,390.00$1,000.00$2,879.00$2,500.00$2,500.00
971-000Cap Outlay-Minor.00.00.00.00.00.00
975-000Cap Outlay-Bldg.00.00.00.00.00.00
976-000Cap Outlay-Bldg Imprv.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
$841,071.75$1,189,796.03$1,145,178.00$623,294.94$1,429,298.00$1,429,298.00
Department 447 - PUBLIC SERV-BLDG MAINT Totals
Run by Slater, Michael on 09/14/2017 09:45:34 AMPage 73 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 450 - STREET LIGHTING
926-910S/L-Casual211,302.63224,652.44238,354.00142,395.34225,151.00225,151.00
926-911S/L-Plymouth Rd7,245.716,037.257,351.003,208.275,127.005,127.00
926-912S/L-Middlebelt Rd139,746.11146,392.01149,694.0092,496.83146,574.00146,574.00
926-913S/L-Farmington Rd176,756.15181,222.91188,873.0098,687.37155,696.00155,696.00
926-914S/L-Merriman Rd85,483.5391,598.4893,604.0057,434.6890,999.0090,999.00
926-915S/L-Joy Road39,632.4443,267.8445,505.0026,464.9841,920.0041,920.00
926-916S/L-Five Mile Road191,706.45173,615.12178,803.00109,970.93173,625.00173,625.00
926-917S/L-Six Mile62,229.7466,607.2268,112.0041,693.1466,054.0066,054.00
926-918S/L-Seven Mile33,560.2236,221.1137,261.0022,611.1135,875.0035,875.00
926-919S/L-Newburg Road53,055.1856,831.0158,069.0035,515.9356,325.0056,325.00
928-020S/L Maint Tsf-Roads(756,999.96)(727,004.00)(763,000.00)(762,999.96)(714,000.00)(714,000.00)
$243,718.20$299,441.39$302,626.00($132,521.38)$283,346.00$283,346.00
$243,718.20$299,441.39$302,626.00($132,521.38)$283,346.00$283,346.00
Department 450 - STREET LIGHTING Totals
Run by Slater, Michael on 09/14/2017 09:45:34 AMPage 74 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 463 - MAINTENANCE-STREET
702-000Salaries And Wages1,325,209.001,376,993.791,461,065.001,005,598.791,508,432.001,508,432.00
702-100Vacancy Adj-Wages.00.00(40,000.00).00.00.00
707-000Alternate Payments1,250.001,000.002,000.001,083.421,000.001,000.00
709-000Overtime108,446.96117,062.86150,000.00106,786.82150,000.00150,000.00
712-010Wage Tsf-Refuse(269,405.04)(344,423.00)(370,000.00)(369,999.96)(460,000.00)(460,000.00)
712-020Wage Tsf-Act 51(405,951.96)(513,910.00)(550,000.00)(549,999.96)(640,000.00)(640,000.00)
712-030Wage Tsf-Invoiced(707.12)(709.05)(1,000.00).00(1,000.00)(1,000.00)
712-208Wage Tsf-Recreation(999.96)(504.00)(500.00)(500.04)(500.00)(500.00)
712-592Wage Tsf-W & S Fund(99,643.00)(109,666.00)(110,000.00)(110,000.04)(75,000.00)(75,000.00)
$658,198.88$525,844.60$541,565.00$82,969.03$482,932.00$482,932.00
714-100Vacancy Adj-Benefits.00.00(20,000.00).00.00.00
715-000FICA110,818.75115,189.31125,870.0083,352.44129,287.00129,287.00
717-000Holiday And Longev38,002.8236,375.3631,500.00.0029,250.0029,250.00
719-000Medical Pmt254,589.54270,763.08300,586.00215,088.84352,403.00352,403.00
719-005Employee Med Co-Pay(13,686.00)(13,856.00)(13,752.00)(24,486.50)(46,908.00)(46,908.00)
720-000Life Insurance2,828.252,985.483,789.002,179.273,885.003,885.00
722-000Retirement DB44,703.0915,938.147,887.005,845.9314,599.0014,599.00
723-000Retirement DC99,928.6598,392.93106,620.0071,081.75117,128.00117,128.00
724-000Retirement Medical232,440.78198,343.22189,118.00118,808.57179,247.00179,247.00
725-010O/H Tsf-Refuse(269,405.04)(344,423.00)(370,000.00)(369,999.96)(460,000.00)(460,000.00)
725-020O/H Tsf-Act 51(405,951.96)(513,910.00)(550,000.00)(549,999.96)(640,000.00)(640,000.00)
725-030O/H Tsf-Invoiced(673.91)(709.05)(1,000.00).00(1,000.00)(1,000.00)
725-208O/H Tsf-Recreation(999.96)(504.00)(500.00)(500.04)(500.00)(500.00)
725-592O/H Tsf-W & S Fund(99,643.00)(109,666.00)(110,000.00)(110,000.04)(75,000.00)(75,000.00)
($7,047.99)($245,080.53)($299,882.00)($558,629.70)($397,609.00)($397,609.00)
766-000Tools And Supplies10,189.2711,449.4111,500.0010,873.5115,000.0015,000.00
768-000Uniform Allowance7,200.008,498.158,500.0011,084.7612,000.0012,000.00
782-000Road Maint Supplies80,683.60135,278.25110,000.00108,892.05125,000.00125,000.00
784-000Snow Removal Supplies113,162.17113,187.76180,000.00156,065.44180,000.00180,000.00
Run by Slater, Michael on 09/14/2017 09:45:34 AMPage 75 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 463 - MAINTENANCE-STREET
785-010Trees/Ldsp SuppliesTsf-Refuse(1,700.04)(1,704.00)(1,700.00)(1,700.04)(1,700.00)(1,700.00)
786-000Traf Control Supply20,465.4230,201.1230,000.0030,045.5432,000.0032,000.00
788-020Road Maint Materials Tsf-Act 51(144,999.96)(150,000.00)(150,000.00)(150,000.00)(150,000.00)(150,000.00)
789-020Sign Maint Tsf-Act 51(30,000.00)(35,004.00)(35,000.00)(35,000.04)(40,000.00)(40,000.00)
$55,000.46$111,906.69$153,300.00$130,261.22$172,300.00$172,300.00
818-000Contractual Service 7,157.504,472.50100,000.001,104.0018,000.0018,000.00
818-001C/Serv (non-snow) Tsf Act 51(7,157.50)(4,472.50)(18,000.00)(18,000.00)(18,000.00)(18,000.00)
818-020Cont Serv-Maintenance3,989.802,400.005,000.00300.005,000.005,000.00
818-021C/S Snow Remov Tsf to Rds(116,645.88)(73,341.19)(160,000.00)(159,999.96)(180,000.00)(180,000.00)
818-022Cont Serv Snow Removal116,645.8873,341.19160,000.00177,503.68180,000.00180,000.00
$3,989.80$2,400.00$87,000.00$907.72$5,000.00$5,000.00
917-010Tsf-Workers Comp26,859.369,744.0011,704.0011,703.9616,052.0016,052.00
918-020Tsf-Genl Insurance25,263.3618,888.0010,484.0010,484.044,198.004,198.00
$52,122.72$28,632.00$22,188.00$22,188.00$20,250.00$20,250.00
928-010Tsf-Utilities19,188.3621,708.0024,451.0024,450.9624,422.0024,422.00
$19,188.36$21,708.00$24,451.00$24,450.96$24,422.00$24,422.00
943-000Outside Equip Rental.00.00500.00.00500.00500.00
943-020Tsf Equip Rent-Act 51(500.04)(504.00)(500.00)(500.04)(500.00)(500.00)
960-010Ed/Training-Emp240.00900.00900.001,525.002,500.002,500.00
($260.04)$396.00$900.00$1,024.96$2,500.00$2,500.00
971-000Cap Outlay-Minor.00.00.00.00.00.00
974-000Land Improvement.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
$781,192.19$445,806.76$529,522.00($296,827.81)$309,795.00$309,795.00
Department 463 - MAINTENANCE-STREET Totals
Run by Slater, Michael on 09/14/2017 09:45:34 AMPage 76 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 704 - PARKS
702-000Salaries And Wages1,006,808.381,158,033.701,164,696.00821,393.911,254,242.001,254,242.00
702-100Vacancy Adj-Wages.00.00(40,000.00).00.00.00
707-000Alternate Payments.00.001,000.001,000.082,000.002,000.00
709-000Overtime42,296.8054,063.7577,000.0045,425.2070,000.0070,000.00
712-010Wage Tsf-Refuse(171,999.96)(170,279.00)(160,000.00)(159,999.96)(170,000.00)(170,000.00)
712-020Wage Tsf-Act 51(30,000.00)(12,713.00)(24,000.00)(24,000.00)(10,000.00)(10,000.00)
712-030Wage Tsf-Invoiced(780.16)(1,222.49).00.00(1,000.00)(1,000.00)
712-208Wage Tsf-Recreation(74,000.04)(74,004.00)(81,000.00)(81,000.00)(80,000.00)(80,000.00)
712-592Wage Tsf-W & S Fund(1,299.96)(1,200.00)(1,300.00)(1,299.96)(1,200.00)(1,200.00)
712-893Wage Tsf-Com Res Grnmed & Culture(39,999.96)(39,996.00)(40,000.00)(39,999.96)(41,000.00)(41,000.00)
$731,025.10$912,682.96$896,396.00$561,519.31$1,023,042.00$1,023,042.00
713-030Benef Tsf-Invce(780.16)(1,222.49).00.00(1,000.00)(1,000.00)
714-100Vacancy Adj-Benefits.00.00(20,000.00).00.00.00
715-000FICA80,868.3193,015.8497,224.0065,165.94103,569.00103,569.00
717-000Holiday And Longev25,500.0022,500.0027,000.001,212.6026,250.0026,250.00
719-000Medical Pmt163,172.90174,736.57179,488.00113,582.41206,725.00206,725.00
719-005Employee Med Co-Pay(14,146.00)(13,039.00)(14,856.00)(15,554.00)(30,804.00)(30,804.00)
720-000Life Insurance1,987.162,287.742,613.001,461.242,774.002,774.00
722-000Retirement DB76,945.0331,264.2015,463.007,966.7318,724.0018,724.00
723-000Retirement DC44,272.0952,426.4458,137.0040,462.1980,738.0080,738.00
724-000Retirement Medical160,940.12139,452.53126,474.0080,575.25137,706.00137,706.00
725-010O/H Tsf-Refuse(171,999.96)(170,279.00)(160,000.00)(159,999.96)(170,000.00)(170,000.00)
725-020O/H Tsf-Act 51(30,000.00)(12,713.00)(24,000.00)(24,000.00)(10,000.00)(10,000.00)
725-208O/H Tsf-Recreation(74,000.04)(74,004.00)(81,000.00)(81,000.00)(80,000.00)(80,000.00)
725-592O/H Tsf-W & S Fund(1,299.96)(1,200.00)(1,300.00)(1,299.96)(1,200.00)(1,200.00)
725-893O/H Tsf - Com Res Grnmed & Culture(39,999.96)(39,996.00)(40,000.00)(39,999.96)(41,000.00)(41,000.00)
$221,459.53$203,229.83$165,243.00($11,427.52)$242,482.00$242,482.00
766-000Tools And Supplies11,942.9911,331.6313,000.0011,495.2913,000.0013,000.00
768-000Uniform Allowance5,741.647,150.006,000.006,467.679,000.009,000.00
Run by Slater, Michael on 09/14/2017 09:45:34 AMPage 77 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 704 - PARKS
770-000Safety Training and Supplies3,000.002,666.564,000.005,490.466,000.006,000.00
776-000Maintenance Supply78,223.0193,733.0387,000.0068,536.2992,000.0092,000.00
776-010Maint Supp-Play G24,934.5027,000.0027,000.0028,055.8530,000.0030,000.00
776-015Christmas Decorations3,765.213,496.424,000.003,157.564,000.004,000.00
776-050Tsf - Parks Supplies(4,500.00)(3,996.00)(3,000.00)(3,000.00)(3,000.00)(3,000.00)
783-000Seeding/Planting Supp8,289.059,039.829,500.009,137.0010,000.0010,000.00
785-000Trees/Landscap Materials13,309.3915,522.6820,000.0014,557.7420,000.0020,000.00
$144,705.79$165,944.14$167,500.00$143,897.86$181,000.00$181,000.00
818-000Contractual Service 19,949.5021,898.4022,000.0020,736.6524,000.0024,000.00
818-001C/Serv (non-snow) Tsf Act 51(20,000.04)(21,996.00)(22,000.00)(21,999.96)(24,000.00)(24,000.00)
818-015Con Serv-Weed & Grass Cut42,442.1422,921.6044,000.0018,242.0026,000.0026,000.00
818-020Cont Serv-Maintenance5,466.502,263.256,000.006,000.006,000.006,000.00
$47,858.10$25,087.25$50,000.00$22,978.69$32,000.00$32,000.00
917-010Tsf-Workers Comp20,303.886,444.008,284.008,283.9611,944.0011,944.00
918-020Tsf-Genl Insurance19,097.4012,504.007,420.007,419.963,124.003,124.00
$39,401.28$18,948.00$15,704.00$15,703.92$15,068.00$15,068.00
928-010Tsf-Utilities14,505.1214,364.0017,306.0017,306.0418,172.0018,172.00
$14,505.12$14,364.00$17,306.00$17,306.04$18,172.00$18,172.00
958-000Dues And Subscript2,660.00.00100.00110.00100.00100.00
960-010Ed/Training-Emp3,955.417,457.385,000.004,737.157,500.007,500.00
$6,615.41$7,457.38$5,100.00$4,847.15$7,600.00$7,600.00
971-000Cap Outlay-Minor.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
$1,205,570.33$1,347,713.56$1,317,249.00$754,825.45$1,519,364.00$1,519,364.00
Department 704 - PARKS Totals
Run by Slater, Michael on 09/14/2017 09:45:34 AMPage 78 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 707 - RECREATION ADMINISTRATION
702-000Salaries And Wages249,004.10314,783.45322,583.00249,302.59342,115.00342,115.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments.001,000.001,000.00583.381,000.001,000.00
709-000Overtime.00.001,000.00.001,000.001,000.00
712-208Wage Tsf-Recreation(79,385.52)(64,656.00)(77,657.00)(65,202.96)(69,488.00)(69,488.00)
$169,618.58$251,127.45$246,926.00$184,683.01$274,627.00$274,627.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA18,873.7323,760.3725,117.0018,650.2926,612.0026,612.00
717-000Holiday And Longev2,250.002,250.003,750.00.003,750.003,750.00
719-000Medical Pmt56,427.3861,329.9359,608.0044,035.6963,407.0063,407.00
719-005Employee Med Co-Pay(2,677.00)(2,544.00)(2,496.00)(4,596.00)(7,824.00)(7,824.00)
720-000Life Insurance604.00764.88864.00560.99909.00909.00
722-000Retirement DB.00.00.00.00.00.00
723-000Retirement DC17,217.6618,288.5825,891.0018,505.0230,885.0030,885.00
724-000Retirement Medical43,064.0030,481.1328,080.0021,496.6029,992.0029,992.00
725-208O/H Tsf-Recreation(79,385.52)(64,656.00)(77,657.00)(65,202.96)(69,488.00)(69,488.00)
$56,374.25$69,674.89$63,157.00$33,449.63$78,243.00$78,243.00
728-000Office Supplies2,499.612,421.902,500.002,036.182,500.002,500.00
756-000Miscellaneous.00.00.00.00.00.00
764-000Promotional Supply.00.00500.00.00500.00500.00
768-000Uniform Allowance.00.00.00.00100.00100.00
$2,499.61$2,421.90$3,000.00$2,036.18$3,100.00$3,100.00
861-000Auto Expense581.93232.30700.00419.04700.00700.00
861-010Auto Expense-Emp2,000.00.003,000.00.003,000.003,000.00
864-010Travel/Ed-Emp903.881,261.631,000.00770.001,000.001,000.00
$3,485.81$1,493.93$4,700.00$1,189.04$4,700.00$4,700.00
904-000Printing12,861.3014,463.1216,000.007,802.7316,000.0016,000.00
$12,861.30$14,463.12$16,000.00$7,802.73$16,000.00$16,000.00
Run by Slater, Michael on 09/14/2017 09:45:35 AMPage 79 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 707 - RECREATION ADMINISTRATION
928-000Heat, Light, Water.00.00.00.00.00.00
929-000Park Lighting8,278.2811,375.3413,000.005,518.5813,000.0013,000.00
$8,278.28$11,375.34$13,000.00$5,518.58$13,000.00$13,000.00
934-000Office Equip Maint1,499.19.001,500.00.001,500.001,500.00
$1,499.19$0.00$1,500.00$0.00$1,500.00$1,500.00
944-000Lease Purchase Pay.00.002,861.001,466.102,861.002,861.00
958-000Dues And Subscript.00.00.00.00.00.00
$0.00$0.00$2,861.00$1,466.10$2,861.00$2,861.00
965-508Cont To Golf Course52,600.0062,500.00.00.00.00.00
$52,600.00$62,500.00$0.00$0.00$0.00$0.00
971-000Cap Outlay-Minor.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
$307,217.02$413,056.63$351,144.00$236,145.27$394,031.00$394,031.00
Department 707 - RECREATION ADMINISTRATION
Totals
Run by Slater, Michael on 09/14/2017 09:45:35 AMPage 80 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 709 - RECREATION FACILITIES
702-000Salaries And Wages22,520.9324,917.8627,800.0019,231.4028,800.0028,800.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
$22,520.93$24,917.86$27,800.00$19,231.40$28,800.00$28,800.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA1,722.901,906.262,127.001,471.212,203.002,203.00
$1,722.90$1,906.26$2,127.00$1,471.21$2,203.00$2,203.00
760-000Playground Supply2,140.661,409.624,400.002,818.474,400.004,400.00
777-030Custodial Supplies Tsf - Other699.96708.00700.00699.96700.00700.00
$2,840.62$2,117.62$5,100.00$3,518.43$5,100.00$5,100.00
971-000Cap Outlay-Minor.00.00.00.00.00.00
974-000Land Improvement.00.00.00.00250,000.00250,000.00
987-000Cap Outlay-Other Eqp.00.00642,000.00635,488.90.00.00
$0.00$0.00$642,000.00$635,488.90$250,000.00$250,000.00
$27,084.45$28,941.74$677,027.00$659,709.94$286,103.00$286,103.00
Department 709 - RECREATION FACILITIES Totals
Run by Slater, Michael on 09/14/2017 09:45:35 AMPage 81 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 711 - RECREATION ATHLETICS
702-000Salaries And Wages36,415.8540,004.2245,000.0026,339.2746,650.0046,650.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
$36,415.85$40,004.22$45,000.00$26,339.27$46,650.00$46,650.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA2,785.733,060.303,443.002,014.913,569.003,569.00
$2,785.73$3,060.30$3,443.00$2,014.91$3,569.00$3,569.00
766-000Tools And Supplies19,927.2218,507.2220,000.0013,981.9828,700.0028,700.00
777-030Custodial Supplies Tsf - Other800.04804.00800.00800.04800.00800.00
$20,727.26$19,311.22$20,800.00$14,782.02$29,500.00$29,500.00
818-000Contractual Service 23,183.5024,755.4026,550.00.0026,550.0026,550.00
$23,183.50$24,755.40$26,550.00$0.00$26,550.00$26,550.00
873-015Travel-Rec-Athletics.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
933-310Equip Maint-Athletic270.015,708.112,000.00.002,000.002,000.00
$270.01$5,708.11$2,000.00$0.00$2,000.00$2,000.00
942-000Building Rentals.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
971-000Cap Outlay-Minor.001,451.98.00.00.00.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
$0.00$1,451.98$0.00$0.00$0.00$0.00
$83,382.35$94,291.23$97,793.00$43,136.20$108,269.00$108,269.00
Department 711 - RECREATION ATHLETICS Totals
Run by Slater, Michael on 09/14/2017 09:45:35 AMPage 82 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 805 - PLANNING
702-000Salaries And Wages309,712.92361,760.08363,166.00280,609.18381,721.00381,721.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments.00.00.00.00.00.00
709-000Overtime.00.00.00.00.00.00
$309,712.92$361,760.08$363,166.00$280,609.18$381,721.00$381,721.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA23,768.2927,675.7428,471.0020,956.2529,948.0029,948.00
717-000Holiday And Longev9,000.009,000.009,000.00.009,750.009,750.00
719-000Medical Pmt50,815.9456,574.0757,101.0045,497.9360,811.0060,811.00
719-005Employee Med Co-Pay(4,797.50)(4,731.00)(4,740.00)(5,337.00)(8,808.00)(8,808.00)
720-000Life Insurance721.94851.00933.00610.92973.00973.00
722-000Retirement DB.00.00.00.00.00.00
723-000Retirement DC31,278.8835,650.7935,443.0027,959.2639,555.0039,555.00
724-000Retirement Medical60,187.5460,483.3253,349.0040,355.2657,108.0057,108.00
$170,975.09$185,503.92$179,557.00$130,042.62$189,337.00$189,337.00
728-000Office Supplies8,813.473,761.959,000.002,796.5710,000.0010,000.00
768-000Uniform Allowance.00.00.00.00100.00100.00
$8,813.47$3,761.95$9,000.00$2,796.57$10,100.00$10,100.00
804-262Plan Dept Fees-PRDA.00.00.00.00.00.00
818-000Contractual Service 540.003,940.0010,000.00560.0050,000.0050,000.00
818-800C/S Master Plan.00.00100,000.00.0050,000.0050,000.00
$540.00$3,940.00$110,000.00$560.00$100,000.00$100,000.00
861-010Auto Expense-Emp249.2279.81500.00.00500.00500.00
864-015Travel/Ed-Commissions.00.001,000.00216.001,000.001,000.00
$249.22$79.81$1,500.00$216.00$1,500.00$1,500.00
882-035Comm Promotion-PRDA50.0050.00500.0054.00500.00500.00
885-000Public Relations100.00.00100.00.00100.00100.00
Run by Slater, Michael on 09/14/2017 09:45:35 AMPage 83 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 805 - PLANNING
$150.00$50.00$600.00$54.00$600.00$600.00
904-000Printing1,470.413,087.075,000.001,452.545,000.005,000.00
905-000Publishing1,346.401,326.002,000.00795.602,000.002,000.00
$2,816.81$4,413.07$7,000.00$2,248.14$7,000.00$7,000.00
934-000Office Equip Maint.00.00100.00.00100.00100.00
$0.00$0.00$100.00$0.00$100.00$100.00
944-000Lease Purchase Pay1,855.081,855.082,500.001,855.082,500.002,500.00
958-000Dues And Subscript8,581.4811,260.5815,000.009,299.5716,000.0016,000.00
960-010Ed/Training-Emp943.714,461.444,000.003,082.745,000.005,000.00
$11,380.27$17,577.10$21,500.00$14,237.39$23,500.00$23,500.00
971-000Cap Outlay-Minor.007,466.454,000.001,137.914,000.004,000.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
$0.00$7,466.45$4,000.00$1,137.91$4,000.00$4,000.00
$504,637.78$584,552.38$696,423.00$431,901.81$717,858.00$717,858.00
Department 805 - PLANNING Totals
Run by Slater, Michael on 09/14/2017 09:45:35 AMPage 84 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 815 - ZONING BOARD OF APPEALS
702-000Salaries And Wages25,094.6127,175.7125,803.0022,284.2128,435.0028,435.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments.00.00.00.00.00.00
709-000Overtime236.22453.141,000.0056.841,000.001,000.00
$25,330.83$27,628.85$26,803.00$22,341.05$29,435.00$29,435.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA1,901.522,076.712,079.001,654.282,280.002,280.00
717-000Holiday And Longev93.21150.00375.00.00375.00375.00
719-000Medical Pmt2,374.942,970.973,125.002,303.863,712.003,712.00
719-005Employee Med Co-Pay.00.00(210.00).00(660.00)(660.00)
720-000Life Insurance27.9749.8471.0035.9371.0071.00
722-000Retirement DB.00.00.00.00.00.00
723-000Retirement DC938.581,673.611,678.001,379.821,963.001,963.00
724-000Retirement Medical2,296.903,519.091,565.002,362.391,655.001,655.00
$7,633.12$10,440.22$8,683.00$7,736.28$9,396.00$9,396.00
728-000Office Supplies457.32411.851,000.00298.421,000.001,000.00
756-000Miscellaneous147.64150.03250.00162.00250.00250.00
768-000Uniform Allowance.00.00.00.00.00.00
$604.96$561.88$1,250.00$460.42$1,250.00$1,250.00
818-000Contractual Service 3,438.254,842.284,000.003,756.0014,000.0014,000.00
$3,438.25$4,842.28$4,000.00$3,756.00$14,000.00$14,000.00
864-010Travel/Ed-Emp175.00449.16500.00.00500.00500.00
$175.00$449.16$500.00$0.00$500.00$500.00
904-000Printing253.101,600.801,500.00317.001,500.001,500.00
905-000Publishing1,672.801,740.802,000.001,825.802,500.002,500.00
$1,925.90$3,341.60$3,500.00$2,142.80$4,000.00$4,000.00
934-000Office Equip Maint.0023.37300.0047.36300.00300.00
Run by Slater, Michael on 09/14/2017 09:45:35 AMPage 85 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 815 - ZONING BOARD OF APPEALS
$0.00$23.37$300.00$47.36$300.00$300.00
958-000Dues And Subscript.0085.84100.00.00100.00100.00
$0.00$85.84$100.00$0.00$100.00$100.00
971-000Cap Outlay-Minor1,892.01.004,000.00.004,000.004,000.00
981-000Cap Outlay-Furnitr.00.00.00.00.00.00
983-000Cap Outlay-Office Eqp.002,000.00.00.00.00.00
$1,892.01$2,000.00$4,000.00$0.00$4,000.00$4,000.00
$41,000.07$49,373.20$49,136.00$36,483.91$62,981.00$62,981.00
Department 815 - ZONING BOARD OF APPEALS Totals
Run by Slater, Michael on 09/14/2017 09:45:35 AMPage 86 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 892 - COM RES - SENIOR SERVICES
702-000Salaries And Wages270,479.01272,412.35230,809.00196,259.51236,768.00236,768.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments.00.00.00.001,000.001,000.00
709-000Overtime.00.00.00.00.00.00
712-218Wage Tsf-Community Transit(29,601.96)(29,604.00)(21,565.00)(21,564.96)(22,438.00)(22,438.00)
712-447Wage Tsf-Building42,999.9641,004.0040,000.0039,999.9640,000.0040,000.00
$283,877.01$283,812.35$249,244.00$214,694.51$255,330.00$255,330.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA20,364.1220,445.5117,829.0014,545.0018,361.0018,361.00
717-000Holiday And Longev2,250.002,250.002,250.00.002,250.002,250.00
719-000Medical Pmt46,345.8350,677.1751,091.0033,772.2952,842.0052,842.00
719-005Employee Med Co-Pay(3,531.00)(4,311.00)(4,320.00)(3,858.00)(9,432.00)(9,432.00)
720-000Life Insurance433.91448.37528.00287.48536.00536.00
722-000Retirement DB.00.00.00.00.00.00
723-000Retirement DC13,070.2514,910.4315,130.0011,372.4417,408.0017,408.00
724-000Retirement Medical23,175.4020,538.1318,755.0013,703.2320,125.0020,125.00
725-218O/H Tsf-Community Transit(29,601.96)(29,604.00)(21,565.00)(21,564.96)(22,438.00)(22,438.00)
725-447O/H Tsf-Buildings42,999.9641,004.0040,000.0039,999.9640,000.0040,000.00
$115,506.51$116,358.61$119,698.00$88,257.44$119,652.00$119,652.00
728-000Office Supplies.00.00.00.00.00.00
728-120Supplies-Senior Ctr.1,958.921,955.682,000.001,859.322,000.002,000.00
756-000Miscellaneous150.00150.00150.00137.98150.00150.00
768-000Uniform Allowance.00.00.00.00100.00100.00
$2,108.92$2,105.68$2,150.00$1,997.30$2,250.00$2,250.00
853-000Telephone483.51635.18800.00339.87800.00800.00
$483.51$635.18$800.00$339.87$800.00$800.00
861-010Auto Expense-Emp755.96796.941,500.00191.161,500.001,500.00
$755.96$796.94$1,500.00$191.16$1,500.00$1,500.00
Run by Slater, Michael on 09/14/2017 09:45:35 AMPage 87 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 892 - COM RES - SENIOR SERVICES
886-120Spec Activ-Senior Center4,652.5217,604.754,600.003,439.224,600.004,600.00
886-913Spec Activ-Comm on Aging4,247.095,397.165,400.003,994.005,400.005,400.00
$8,899.61$23,001.91$10,000.00$7,433.22$10,000.00$10,000.00
921-000Electric11,954.7712,590.8814,000.008,241.8514,000.0014,000.00
923-000Heat7,042.305,670.0410,000.004,797.9310,000.0010,000.00
927-000Water5,305.664,818.477,000.003,161.225,000.005,000.00
$24,302.73$23,079.39$31,000.00$16,201.00$29,000.00$29,000.00
931-010Bldg Maint-Sr Ctr8,466.787,205.439,000.009,000.0011,400.0011,400.00
934-000Office Equip Maint1,138.321,288.051,800.001,174.151,800.001,800.00
$9,605.10$8,493.48$10,800.00$10,174.15$13,200.00$13,200.00
943-446Tsf Veh & Equip-DPW.003,000.002,800.002,799.962,700.002,700.00
947-100Sen Cit Bus Tsp1,084.001,100.001,100.00.001,100.001,100.00
958-000Dues And Subscript8,100.008,119.008,200.008,084.008,500.008,500.00
$9,184.00$12,219.00$12,100.00$10,883.96$12,300.00$12,300.00
971-000Cap Outlay-Minor7,799.1835,000.0024,500.00.005,000.005,000.00
976-000Cap Outlay-Bldg Imprv.00.00.00.00.00.00
983-000Cap Outlay-Office Eqp.00.0011,500.0011,500.00.00.00
985-000Cap Outlay-Vehicles.00.00.00.0080,000.0080,000.00
$7,799.18$35,000.00$36,000.00$11,500.00$85,000.00$85,000.00
$462,522.53$505,502.54$473,292.00$361,672.61$529,032.00$529,032.00
Department 892 - COM RES - SENIOR SERVICES Totals
Run by Slater, Michael on 09/14/2017 09:45:35 AMPage 88 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 893 - COM RES - GREENMEAD AND CULTURAL
702-000Salaries And Wages267,994.97292,952.67340,311.00207,527.83338,128.00338,128.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments.001,000.001,000.00583.382,000.002,000.00
709-000Overtime.00.00.0030.32.00.00
712-447Wage Tsf-Building15,999.9620,004.0025,000.0024,999.9633,000.0033,000.00
712-704Wage Tsf-Parks39,999.9639,996.0040,000.0039,999.9641,000.0041,000.00
$323,994.89$353,952.67$406,311.00$273,141.45$414,128.00$414,128.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA20,271.9022,212.1426,512.0015,339.9026,421.0026,421.00
717-000Holiday And Longev4,994.024,992.125,250.002,694.625,250.005,250.00
719-000Medical Pmt57,293.4058,036.8959,381.0039,360.3154,449.0054,449.00
719-005Employee Med Co-Pay(3,219.00)(2,964.00)(2,916.00)(4,431.00)(7,596.00)(7,596.00)
720-000Life Insurance542.60674.66792.00453.85787.00787.00
722-000Retirement DB.00.00.00.00.00.00
723-000Retirement DC24,653.9627,400.3229,041.0020,687.6030,357.0030,357.00
724-000Retirement Medical38,089.4932,222.4329,713.0019,232.6630,145.0030,145.00
725-447O/H Tsf-Buildings15,999.9620,004.0025,000.0024,999.9633,000.0033,000.00
725-704O/H Tsf-Parks39,999.9639,996.0040,000.0039,999.9641,000.0041,000.00
$198,626.29$202,574.56$212,773.00$158,337.86$213,813.00$213,813.00
728-000Office Supplies1,741.861,966.952,200.00715.492,200.002,200.00
756-000Miscellaneous.00.00.00.00.00.00
757-040Greenmead Supplies13,064.5410,909.5615,265.008,059.0219,260.0019,260.00
768-000Uniform Allowance.00.00.00.00200.00200.00
777-030Custodial Supplies Tsf - Other1,100.041,104.001,100.001,100.041,100.001,100.00
785-000Trees/Landscap Materials1,050.001,200.001,500.0039.921,800.001,800.00
$16,956.44$15,180.51$20,065.00$9,914.47$24,560.00$24,560.00
821-050Event/Program Supervision9,000.007,240.5010,000.005,105.0012,000.0012,000.00
853-000Telephone4,246.785,254.013,200.003,056.185,000.005,000.00
Run by Slater, Michael on 09/14/2017 09:45:35 AMPage 89 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 893 - COM RES - GREENMEAD AND CULTURAL
$13,246.78$12,494.51$13,200.00$8,161.18$17,000.00$17,000.00
861-010Auto Expense-Emp82.2299.38100.00.00100.00100.00
864-010Travel/Ed-Emp.00.00200.00.00300.00300.00
$82.22$99.38$300.00$0.00$400.00$400.00
886-110Special Activities-Exp40,035.8237,518.7351,000.0035,636.4851,000.0051,000.00
886-130Spec Activ-Farmers Market277.00706.172,000.00199.902,000.002,000.00
886-140Spec Activ-Youth Ast2,381.451,402.631,500.00514.201,500.001,500.00
886-735Spec Activ-Arts Comm16,250.0017,989.4620,000.0014,299.9921,500.0021,500.00
886-736Spec Activ-Historical Preservation1,999.954,499.844,500.00956.135,000.005,000.00
886-737Spec Activ-Historical Comm5,702.136,191.956,700.004,871.599,600.009,600.00
886-908Spec Activ-Human Relations1,019.001,312.371,500.00730.301,500.001,500.00
886-909Spec Activ - Youth Commission8,287.9210,292.5911,000.004,690.7411,000.0011,000.00
886-910Spec Activ - Neighborhoods.00.0010,000.0010,000.0012,500.0012,500.00
$75,953.27$79,913.74$108,200.00$71,899.33$115,600.00$115,600.00
928-200Utilities-Wilson Barn7,756.342,593.497,700.003,409.657,000.007,000.00
928-220Utilities-Greenmd31,951.5831,014.4738,000.0019,496.1436,000.0036,000.00
$39,707.92$33,607.96$45,700.00$22,905.79$43,000.00$43,000.00
931-210Maintenance-Cemetr75.001,600.001,900.001,400.002,900.002,900.00
931-220Maintenance-Greenmead23,499.6625,403.6340,000.0035,567.4250,000.0050,000.00
934-000Office Equip Maint1,615.69949.891,700.00226.791,700.001,700.00
$25,190.35$27,953.52$43,600.00$37,194.21$54,600.00$54,600.00
943-446Tsf Veh & Equip-DPW.0039,996.0050,000.0050,000.0450,000.0050,000.00
$0.00$39,996.00$50,000.00$50,000.04$50,000.00$50,000.00
971-000Cap Outlay-Minor1,475.006,951.00125,000.00.0010,000.0018,000.00
$1,475.00$6,951.00$125,000.00$0.00$10,000.00$18,000.00
Run by Slater, Michael on 09/14/2017 09:45:35 AMPage 90 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
$695,233.16$772,723.85$1,025,149.00$631,554.33$943,101.00$951,101.00
Department 893 - COM RES - GREENMEAD AND
CULTURAL Totals
Run by Slater, Michael on 09/14/2017 09:45:35 AMPage 91 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 902 - NON-DEPT CAPITAL PROJECTS
944-000Lease Purchase Pay.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
965-401Cont To Capital Imprv936,500.00280,000.00.00.001,440,000.001,440,000.00
$936,500.00$280,000.00$0.00$0.00$1,440,000.00$1,440,000.00
971-000Cap Outlay-Minor.005,796.956,000.003,041.516,000.006,000.00
975-000Cap Outlay-Bldg.00.00.00.00.00.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
$0.00$5,796.95$6,000.00$3,041.51$6,000.00$6,000.00
$936,500.00$285,796.95$6,000.00$3,041.51$1,446,000.00$1,446,000.00
Department 902 - NON-DEPT CAPITAL PROJECTS
Totals
Run by Slater, Michael on 09/14/2017 09:45:35 AMPage 92 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 906 - DAMAGE CLAIMS
964-010Damage Claims.00.00516,000.00.00330,000.00330,000.00
964-020Empl Termination Pay668,180.131,224,401.28950,000.00881,330.63950,000.00950,000.00
$668,180.13$1,224,401.28$1,466,000.00$881,330.63$1,280,000.00$1,280,000.00
$668,180.13$1,224,401.28$1,466,000.00$881,330.63$1,280,000.00$1,280,000.00
Department 906 - DAMAGE CLAIMS Totals
Run by Slater, Michael on 09/14/2017 09:45:35 AMPage 93 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 907 - NON DEPARTMENTAL
756-000Miscellaneous2,814.042,285.794,000.0065.004,000.004,000.00
$2,814.04$2,285.79$4,000.00$65.00$4,000.00$4,000.00
965-262Cont To PRDA.00.00.00.00125,000.00125,000.00
$0.00$0.00$0.00$0.00$125,000.00$125,000.00
$2,814.04$2,285.79$4,000.00$65.00$129,000.00$129,000.00
Department 907 - NON DEPARTMENTAL Totals
Run by Slater, Michael on 09/14/2017 09:45:35 AMPage 94 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 910 - ETHICS BOARD
702-000Salaries And Wages.00.00.00.00.00.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
728-000Office Supplies72.0025.0050.00.0050.0050.00
$72.00$25.00$50.00$0.00$50.00$50.00
818-000Contractual Service 204.00.00250.00.00250.00250.00
$204.00$0.00$250.00$0.00$250.00$250.00
904-000Printing.00.00100.00.00100.00100.00
$0.00$0.00$100.00$0.00$100.00$100.00
$276.00$25.00$400.00$0.00$400.00$400.00
Department 910 - ETHICS BOARD Totals
Run by Slater, Michael on 09/14/2017 09:45:35 AMPage 95 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 915 - INFORMATION SYSTEMS
702-000Salaries And Wages276,653.93295,919.78317,970.00236,638.36327,465.00327,465.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments1,000.00.00.00.00.00.00
709-000Overtime414.86503.092,000.00.003,500.003,500.00
$278,068.79$296,422.87$319,970.00$236,638.36$330,965.00$330,965.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA21,032.0122,343.8124,765.0017,580.6025,491.0025,491.00
717-000Holiday And Longev4,766.603,750.003,750.00.002,250.002,250.00
719-000Medical Pmt34,196.9246,251.0550,032.0034,329.2547,592.0047,592.00
719-005Employee Med Co-Pay(1,898.00)(2,092.00)(2,292.00)(2,676.00)(4,104.00)(4,104.00)
720-000Life Insurance407.46436.12857.00336.64883.00883.00
722-000Retirement DB.00.00.00.00.00.00
723-000Retirement DC23,740.1124,369.6229,022.0018,847.1129,674.0029,674.00
724-000Retirement Medical38,696.3128,397.0229,340.0016,582.1823,186.0023,186.00
$120,941.41$123,455.62$135,474.00$84,999.78$124,972.00$124,972.00
728-000Office Supplies2,083.572,339.034,000.00224.024,000.004,000.00
729-000Computer Supplies6,997.526,374.299,000.002,167.768,500.008,500.00
768-000Uniform Allowance.00.00.00.00500.00500.00
$9,081.09$8,713.32$13,000.00$2,391.78$13,000.00$13,000.00
818-005Cont Serv-Consultant52,441.5847,012.8966,900.0040,059.2266,000.0066,000.00
851-010Comp Hardware Maint23,228.1117,284.8934,000.0024,650.6817,500.0017,500.00
851-020Comp Software Maint134,219.32164,656.55247,420.00229,420.68282,500.00282,500.00
853-000Telephone16,380.0020,990.0028,000.0018,120.8129,000.0029,000.00
$226,269.01$249,944.33$376,320.00$312,251.39$395,000.00$395,000.00
861-010Auto Expense-Emp109.3696.71750.0081.00750.00750.00
$109.36$96.71$750.00$81.00$750.00$750.00
904-000Printing1.36.55250.0048.00250.00250.00
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 96 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 915 - INFORMATION SYSTEMS
$1.36$0.55$250.00$48.00$250.00$250.00
944-000Lease Purchase Pay.00.00.00.00.00.00
958-000Dues And Subscript.00275.00500.00200.00500.00500.00
960-010Ed/Training-Emp1,170.00553.902,500.002,127.482,750.002,750.00
$1,170.00$828.90$3,000.00$2,327.48$3,250.00$3,250.00
969-592Cont-W & S Fund(25,000.00)(150,000.00)(75,000.00)(75,000.00)(75,000.00)(75,000.00)
($25,000.00)($150,000.00)($75,000.00)($75,000.00)($75,000.00)($75,000.00)
971-000Cap Outlay-Minor151,100.906,943.52.00.00.00.00
982-000Cap Outlay-Mach/Eq145,925.008,199.02143,000.00138,816.3837,000.0037,000.00
986-010Cap Outlay-Comp Softw60,235.00193,917.98.00.0061,000.0061,000.00
$357,260.90$209,060.52$143,000.00$138,816.38$98,000.00$98,000.00
$967,901.92$738,522.82$916,764.00$702,554.17$891,187.00$891,187.00
Department 915 - INFORMATION SYSTEMS Totals
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 97 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 920 - EMPLOYEE BENEFITS CONTROL
715-000FICA1,393.001,962.951,500.001,073.002,000.002,000.00
719-000Medical Pmt(312,712.49)(212,409.70)(325,000.00)(130,774.68)(200,000.00)(200,000.00)
719-005Employee Med Co-Pay(363.95).00.00.00.00.00
719-012Medical-Self Insurance11,224,007.2413,699,667.9913,500,000.0011,963,005.5716,400,000.0016,400,000.00
719-014Medical-Payroll Allocat(5,010,291.07)(5,213,260.19)(5,508,000.00)(4,249,312.86)(6,800,000.00)(6,800,000.00)
719-016Medical-Retirees Insurance(5,922,722.00)(6,958,568.00)(7,822,500.00)(6,198,904.00)(9,500,000.00)(9,500,000.00)
719-018Medical-ACA Fees90,574.0063,533.19100,000.0041,158.84100,000.00100,000.00
719-100Dental Reimburse.00.00.00.00.00.00
720-000Life Insurance5,281.335,240.1725,000.004,012.8725,000.0025,000.00
720-001Contra-Life Ins.00.00(15,000.00).00(15,000.00)(15,000.00)
720-100S-T Disability32,860.5441,389.9950,000.0028,347.4650,000.0050,000.00
$108,026.60$1,427,556.40$6,000.00$1,458,606.20$62,000.00$62,000.00
$108,026.60$1,427,556.40$6,000.00$1,458,606.20$62,000.00$62,000.00
Department 920 - EMPLOYEE BENEFITS CONTROL
Totals
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 98 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 925 - INSURANCE-GENERAL
916-000Unemployment Ins50,278.4324,490.5820,000.004,590.5225,000.0025,000.00
918-000Liability Insurance224,844.7784,852.6195,000.0095,375.24110,000.00110,000.00
918-020Tsf-Genl Insurance(125,603.04)(108,132.00)(65,021.00)(65,020.92)(40,861.00)(40,861.00)
$149,520.16$1,211.19$49,979.00$34,944.84$94,139.00$94,139.00
$149,520.16$1,211.19$49,979.00$34,944.84$94,139.00$94,139.00
Department 925 - INSURANCE-GENERAL Totals
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 99 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 101 - GENERAL FUND
EXPENSE
Department 950 - INSURANCE-WORKERS COMP
917-000Worker's Comp144,903.90255,085.96250,000.0094,838.78250,000.00250,000.00
917-005Third Party Admin Suspend.00.00(50,000.00)56,539.06(50,000.00)(50,000.00)
917-010Tsf-Workers Comp(106,958.52)(42,900.00)(44,680.00)(44,679.96)(60,643.00)(60,643.00)
917-100Worker's Comp Premium162,249.00162,984.00168,000.00171,345.00180,000.00180,000.00
917-208Tsf Wk Comp - Comm Rec(3,612.36)(3,240.00)(3,343.00)(3,342.96)(3,279.00)(3,279.00)
917-271Tsf Wk Comp - Library(4,786.08)(3,756.00)(3,876.00)(3,876.00)(4,014.00)(4,014.00)
917-592Tsf-Wk Comp-W & S Fund(5,065.80)(4,692.00)(5,016.00)(5,016.00)(5,067.00)(5,067.00)
$186,730.14$363,481.96$311,085.00$265,807.92$306,997.00$306,997.00
$186,730.14$363,481.96$311,085.00$265,807.92$306,997.00$306,997.00
Department 950 - INSURANCE-WORKERS COMP Totals
EXPENSE TOTALS$53,622,576.06$56,233,384.57$56,484,448.00$37,380,441.40$58,513,228.00$58,257,653.00
Fund 101 - GENERAL FUND Totals
REVENUE TOTALS$53,667,109.06$56,011,237.09$56,497,701.00$49,434,727.37$58,260,268.00$58,270,268.00
EXPENSE TOTALS$53,622,576.06$56,233,384.57$56,484,448.00$37,380,441.40$58,513,228.00$58,257,653.00
$44,533.00($222,147.48)$13,253.00$12,054,285.97($252,960.00)$12,615.00
Fund 101 - GENERAL FUND Totals
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 100 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 202 - MAJOR STREET FUND
REVENUE
Department 000 - ACCOUNT BALANCES
541-000Federal Shared Revenues117,027.4029,521.44.00.00.00.00
$117,027.40$29,521.44$0.00$0.00$0.00$0.00
528-668State Grant Miscellaneous680,941.58.00.00.00.00.00
569-000Gas And Weight Tax4,842,707.514,927,487.066,051,132.003,625,907.656,605,796.006,605,796.00
$5,523,649.09$4,927,487.06$6,051,132.00$3,625,907.65$6,605,796.00$6,605,796.00
665-000Interest4,888.027,766.4510,000.008,576.3112,000.0012,000.00
$4,888.02$7,766.45$10,000.00$8,576.31$12,000.00$12,000.00
691-000Contributions-Other.00.00.00.00.00.00
698-000Sundry Income.00.00170,000.00400,000.00.00.00
$0.00$0.00$170,000.00$400,000.00$0.00$0.00
$5,645,564.51$4,964,774.95$6,231,132.00$4,034,483.96$6,617,796.00$6,617,796.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$5,645,564.51$4,964,774.95$6,231,132.00$4,034,483.96$6,617,796.00$6,617,796.00
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 101 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 202 - MAJOR STREET FUND
EXPENSE
Department 450 - STREET LIGHTING
756-000Miscellaneous.00.00775,000.00395,190.221,065,801.001,065,801.00
$0.00$0.00$775,000.00$395,190.22$1,065,801.00$1,065,801.00
928-020S/L Maint Tsf-Roads609,000.00597,145.00738,510.00738,509.96699,820.00699,820.00
$609,000.00$597,145.00$738,510.00$738,509.96$699,820.00$699,820.00
$609,000.00$597,145.00$1,513,510.00$1,133,700.18$1,765,621.00$1,765,621.00
Department 450 - STREET LIGHTING Totals
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 102 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 202 - MAJOR STREET FUND
EXPENSE
Department 451 - CONST-STREET AND BRIDGES
977-010Distributed Cost Sidewalk28,503.62.0075,000.00.0075,000.0075,000.00
$28,503.62$0.00$75,000.00$0.00$75,000.00$75,000.00
$28,503.62$0.00$75,000.00$0.00$75,000.00$75,000.00
Department 451 - CONST-STREET AND BRIDGES
Totals
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 103 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 202 - MAJOR STREET FUND
EXPENSE
Department 463 - MAINTENANCE-STREET
712-020Wage Tsf-Act 51204,909.68271,196.00277,056.00277,056.00310,217.00310,217.00
$204,909.68$271,196.00$277,056.00$277,056.00$310,217.00$310,217.00
725-020O/H Tsf-Act 51204,909.68271,196.00277,056.00277,056.00310,217.00310,217.00
$204,909.68$271,196.00$277,056.00$277,056.00$310,217.00$310,217.00
782-000Road Maint Supplies4,371.969,324.009,388.009,323.049,207.009,207.00
786-000Traf Control Supply18,000.0021,000.0021,000.0021,000.0024,000.0024,000.00
$22,371.96$30,324.00$30,388.00$30,323.04$33,207.00$33,207.00
818-001C/Serv (non-snow) Tsf Act 5127,157.5426,468.5040,000.0039,999.9642,000.0042,000.00
818-102Cont Serv-Engr Consult.00.00.00.00.00.00
818-117Cont Ser-Joint&Crack Seal161,636.6449,716.7475,000.0047,951.6970,000.0070,000.00
818-118Cont Ser-Lane Line Mark77,443.9598,047.86150,000.0080,806.70190,000.00190,000.00
818-119Cont Serv-Pav & Catch Rpr31,386.91.00.00.00132,000.00132,000.00
818-125C/S-County Proj Partic6,747.68224,593.31675,000.00290,414.13320,000.00320,000.00
818-159Cont Serv-EB & WB Schoolcraft Rd. Patching Project.00.00.00.00.00.00
818-160Cont Serv-Sears Dr. Plymouth to end870,879.0837,799.44.00.00.00.00
818-161Cont Serv-Levan-Schoolcraft to N of 5 Mile394,095.7358,035.86.00.00.00.00
818-162I-275 Recon - M5 to Five Mile.00590,477.97.0016,865.17.00.00
818-163Con Sv-Industrial Rd. @ Middlebelt1,548,086.66105,365.56.00.00.00.00
818-164Cont Serv-I-96 Freeway/Bridge Const. Newb. to Ink.54,063.993,745.69.001,918.50.00.00
818-165C/S-AA R=New to C Limit.00.00.00.00.00.00
818-169C/S-Amrhein Rd. Recon @ Newburgh.00.00.0018,938.50.00.00
818-171C/S-Stark=Ply to I96/I96.00.00.00.00.00.00
818-172C/S Newb. Rd. (450'S. of CSX to 300'N).00386,108.42.002,535.00.00.00
818-177C/S Newburg I96 to Five Mile.00.00.00.00.00.00
818-181C/S Middlebelt - Seven to Eight Mile .00.00.00.00.00.00
818-182C/S Newburgh - 5 Mi to Laurel Park CR #411-11.00.00.00.00.00.00
$3,171,498.18$1,580,359.35$940,000.00$499,429.65$754,000.00$754,000.00
921-000Electric37,391.5039,107.0245,000.0030,249.6645,000.0045,000.00
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 104 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 202 - MAJOR STREET FUND
EXPENSE
Department 463 - MAINTENANCE-STREET
$37,391.50$39,107.02$45,000.00$30,249.66$45,000.00$45,000.00
947-020Tsf Vehic Cost-Act 51107,763.0076,408.0090,225.0090,225.0097,897.0097,897.00
$107,763.00$76,408.00$90,225.00$90,225.00$97,897.00$97,897.00
962-000Other Sundry Exp.00.00.00.00.00.00
973-010Cont Ser-Maint,Traffi Ser101,304.1093,567.47175,000.0081,651.06125,000.00125,000.00
973-020Cont Serv-Traf Sig Instal149,536.12.0010,000.00.0010,000.0010,000.00
$250,840.22$93,567.47$185,000.00$81,651.06$135,000.00$135,000.00
987-000Cap Outlay-Other Eqp.00.00150,000.00.00.00.00
$0.00$0.00$150,000.00$0.00$0.00$0.00
$3,999,684.22$2,362,157.84$1,994,725.00$1,285,990.41$1,685,538.00$1,685,538.00
Department 463 - MAINTENANCE-STREET Totals
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 105 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 202 - MAJOR STREET FUND
EXPENSE
Department 478 - MAINT-FREEWAY LIGHTING
922-000Freeway Lighting23,267.0524,945.6225,000.0015,611.4830,000.0030,000.00
$23,267.05$24,945.62$25,000.00$15,611.48$30,000.00$30,000.00
$23,267.05$24,945.62$25,000.00$15,611.48$30,000.00$30,000.00
Department 478 - MAINT-FREEWAY LIGHTING Totals
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 106 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 202 - MAJOR STREET FUND
EXPENSE
Department 479 - SNOW AND ICE REMOVAL
712-020Wage Tsf-Act 5169,996.0063,924.0066,241.0066,240.9666,273.0066,273.00
$69,996.00$63,924.00$66,241.00$66,240.96$66,273.00$66,273.00
725-020O/H Tsf-Act 5169,996.0063,924.0066,241.0066,240.9666,273.0066,273.00
$69,996.00$63,924.00$66,241.00$66,240.96$66,273.00$66,273.00
782-000Road Maint Supplies114,968.04104,364.00110,014.00104,367.00108,330.00108,330.00
$114,968.04$104,364.00$110,014.00$104,367.00$108,330.00$108,330.00
947-020Tsf Vehic Cost-Act 51101,160.0072,159.0091,889.0091,889.0489,152.0089,152.00
$101,160.00$72,159.00$91,889.00$91,889.04$89,152.00$89,152.00
976-000Cap Outlay-Bldg Imprv.00.00.00.00150,000.00150,000.00
$0.00$0.00$0.00$0.00$150,000.00$150,000.00
$356,120.04$304,371.00$334,385.00$328,737.96$480,028.00$480,028.00
Department 479 - SNOW AND ICE REMOVAL Totals
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 107 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 202 - MAJOR STREET FUND
EXPENSE
Department 483 - ADMIN, ENGIN RECORD KEEPI
712-020Wage Tsf-Act 51133,103.86210,790.00219,904.00219,903.96229,905.00229,905.00
$133,103.86$210,790.00$219,904.00$219,903.96$229,905.00$229,905.00
725-020O/H Tsf-Act 51133,103.86210,790.00219,904.00219,903.96229,905.00229,905.00
$133,103.86$210,790.00$219,904.00$219,903.96$229,905.00$229,905.00
$266,207.72$421,580.00$439,808.00$439,807.92$459,810.00$459,810.00
Department 483 - ADMIN, ENGIN RECORD KEEPI
Totals
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 108 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 202 - MAJOR STREET FUND
EXPENSE
Department 484 - FUND TRANSFERS
965-203Cont To Local St Fund1,210,676.88899,996.042,000,000.002,000,000.043,000,000.003,000,000.00
965-204Cont To Road Mil Fund.00.00.00.00.00.00
$1,210,676.88$899,996.04$2,000,000.00$2,000,000.04$3,000,000.00$3,000,000.00
$1,210,676.88$899,996.04$2,000,000.00$2,000,000.04$3,000,000.00$3,000,000.00
Department 484 - FUND TRANSFERS Totals
EXPENSE TOTALS$6,493,459.53$4,610,195.50$6,382,428.00$5,203,847.99$7,495,997.00$7,495,997.00
Fund 202 - MAJOR STREET FUND Totals
REVENUE TOTALS$5,645,564.51$4,964,774.95$6,231,132.00$4,034,483.96$6,617,796.00$6,617,796.00
EXPENSE TOTALS$6,493,459.53$4,610,195.50$6,382,428.00$5,203,847.99$7,495,997.00$7,495,997.00
($847,895.02)$354,579.45($151,296.00)($1,169,364.03)($878,201.00)($878,201.00)
Fund 202 - MAJOR STREET FUND Totals
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 109 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 203 - LOCAL STREET FUND
REVENUE
Department 000 - ACCOUNT BALANCES
528-668State Grant Miscellaneous.00766,533.64.00.00.00.00
569-000Gas And Weight Tax1,832,529.461,865,236.872,290,341.001,372,712.822,500,853.002,500,853.00
$1,832,529.46$2,631,770.51$2,290,341.00$1,372,712.82$2,500,853.00$2,500,853.00
665-000Interest1,732.899,627.045,000.008,695.0112,000.0012,000.00
$1,732.89$9,627.04$5,000.00$8,695.01$12,000.00$12,000.00
691-101Cont From General Fund.00.00.00.00.00.00
691-202Cont From Major Str Fund1,210,676.88899,996.042,000,000.002,000,000.043,000,000.003,000,000.00
698-000Sundry Income.00.00.00.00.00.00
$1,210,676.88$899,996.04$2,000,000.00$2,000,000.04$3,000,000.00$3,000,000.00
$3,044,939.23$3,541,393.59$4,295,341.00$3,381,407.87$5,512,853.00$5,512,853.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$3,044,939.23$3,541,393.59$4,295,341.00$3,381,407.87$5,512,853.00$5,512,853.00
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 110 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 203 - LOCAL STREET FUND
EXPENSE
Department 450 - STREET LIGHTING
926-910S/L-Casual147,999.96.00.00.00.00.00
928-020S/L Maint Tsf-Roads.00129,859.00150,000.00150,000.00142,000.00142,000.00
$147,999.96$129,859.00$150,000.00$150,000.00$142,000.00$142,000.00
$147,999.96$129,859.00$150,000.00$150,000.00$142,000.00$142,000.00
Department 450 - STREET LIGHTING Totals
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 111 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 203 - LOCAL STREET FUND
EXPENSE
Department 451 - CONST-STREET AND BRIDGES
972-000Land Purchase.00.00.00.00.00.00
977-005Distributed Cost Roads.00.00.00.00.00.00
977-010Distributed Cost Sidewalk113,461.1150,133.85125,000.00.00125,000.00125,000.00
$113,461.11$50,133.85$125,000.00$0.00$125,000.00$125,000.00
$113,461.11$50,133.85$125,000.00$0.00$125,000.00$125,000.00
Department 451 - CONST-STREET AND BRIDGES
Totals
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 112 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 203 - LOCAL STREET FUND
EXPENSE
Department 463 - MAINTENANCE-STREET
712-020Wage Tsf-Act 51151,414.40200,552.00217,820.00217,820.04255,997.00255,997.00
$151,414.40$200,552.00$217,820.00$217,820.04$255,997.00$255,997.00
725-020O/H Tsf-Act 51151,414.40200,552.00217,820.00217,820.04255,997.00255,997.00
$151,414.40$200,552.00$217,820.00$217,820.04$255,997.00$255,997.00
782-000Road Maint Supplies6,567.0014,004.0014,006.0014,006.0413,829.0013,829.00
786-000Traf Control Supply12,000.0014,004.0014,102.0014,000.0416,000.0016,000.00
$18,567.00$28,008.00$28,108.00$28,006.08$29,829.00$29,829.00
818-000Contractual Service (43,354.08).00.00.00.00.00
818-117Cont Ser-Joint&Crack Seal85,000.0052,683.88125,000.0074,863.68120,000.00120,000.00
818-180C/s - Civic Center Drive.00.00.00.00.00.00
$41,645.92$52,683.88$125,000.00$74,863.68$120,000.00$120,000.00
943-020Tsf Equip Rent-Act 51500.04504.00500.00500.04500.00500.00
947-020Tsf Vehic Cost-Act 51157,940.04132,001.00132,235.00132,234.96169,124.00169,124.00
$158,440.08$132,505.00$132,735.00$132,735.00$169,624.00$169,624.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
$521,481.80$614,300.88$721,483.00$671,244.84$831,447.00$831,447.00
Department 463 - MAINTENANCE-STREET Totals
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 113 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 203 - LOCAL STREET FUND
EXPENSE
Department 479 - SNOW AND ICE REMOVAL
712-020Wage Tsf-Act 5135,117.0433,528.0035,383.0035,382.9633,513.0033,513.00
$35,117.04$33,528.00$35,383.00$35,382.96$33,513.00$33,513.00
725-020O/H Tsf-Act 5135,117.0433,528.0035,383.0035,382.9633,513.0033,513.00
$35,117.04$33,528.00$35,383.00$35,382.96$33,513.00$33,513.00
782-000Road Maint Supplies19,092.9622,308.0016,496.0022,304.0418,634.0018,634.00
$19,092.96$22,308.00$16,496.00$22,304.04$18,634.00$18,634.00
818-000Contractual Service 159,999.9673,341.19160,000.00159,999.96180,000.00180,000.00
$159,999.96$73,341.19$160,000.00$159,999.96$180,000.00$180,000.00
947-020Tsf Vehic Cost-Act 5133,137.0426,724.0035,651.0035,651.0433,827.0033,827.00
$33,137.04$26,724.00$35,651.00$35,651.04$33,827.00$33,827.00
976-000Cap Outlay-Bldg Imprv.0047,335.35.00.00.00.00
$0.00$47,335.35$0.00$0.00$0.00$0.00
$282,464.04$236,764.54$282,913.00$288,720.96$299,487.00$299,487.00
Department 479 - SNOW AND ICE REMOVAL Totals
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 114 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 203 - LOCAL STREET FUND
EXPENSE
Department 483 - ADMIN, ENGIN RECORD KEEPI
712-020Wage Tsf-Act 51121,544.09138,058.00155,086.00155,085.96169,936.00169,936.00
$121,544.09$138,058.00$155,086.00$155,085.96$169,936.00$169,936.00
725-020O/H Tsf-Act 51121,544.09138,058.00155,086.00155,085.96169,936.00169,936.00
$121,544.09$138,058.00$155,086.00$155,085.96$169,936.00$169,936.00
$243,088.18$276,116.00$310,172.00$310,171.92$339,872.00$339,872.00
Department 483 - ADMIN, ENGIN RECORD KEEPI
Totals
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 115 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 203 - LOCAL STREET FUND
EXPENSE
Department 484 - FUND TRANSFERS
965-204Cont To Road Mil Fund1,475,000.042,475,000.002,875,000.002,874,999.964,400,000.004,400,000.00
965-899Cont To Sp As Fund 899.00.00.00.00.00.00
$1,475,000.04$2,475,000.00$2,875,000.00$2,874,999.96$4,400,000.00$4,400,000.00
$1,475,000.04$2,475,000.00$2,875,000.00$2,874,999.96$4,400,000.00$4,400,000.00
Department 484 - FUND TRANSFERS Totals
EXPENSE TOTALS$2,783,495.13$3,782,174.27$4,464,568.00$4,295,137.68$6,137,806.00$6,137,806.00
Fund 203 - LOCAL STREET FUND Totals
REVENUE TOTALS$3,044,939.23$3,541,393.59$4,295,341.00$3,381,407.87$5,512,853.00$5,512,853.00
EXPENSE TOTALS$2,783,495.13$3,782,174.27$4,464,568.00$4,295,137.68$6,137,806.00$6,137,806.00
$261,444.10($240,780.68)($169,227.00)($913,729.81)($624,953.00)($624,953.00)
Fund 203 - LOCAL STREET FUND Totals
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 116 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 204 - ROAD - SIDEWALK & TREE
REVENUE
Department 000 - ACCOUNT BALANCES
402-000Real Property Tax3,025,516.313,088,482.553,136,825.003,138,502.063,217,988.003,217,988.00
415-000Pers Property Tax433,169.00405,011.00299,755.00299,755.00280,718.00280,718.00
444-000Property Tax Adj(35,324.79)(14,796.56)(17,000.00)(2,711.08)(17,000.00)(17,000.00)
$3,423,360.52$3,478,696.99$3,419,580.00$3,435,545.98$3,481,706.00$3,481,706.00
573-000Local Commmunity Stabilization Share Appropriation46,585.367,185.98152,356.00255,789.51172,190.00172,190.00
$46,585.36$7,185.98$152,356.00$255,789.51$172,190.00$172,190.00
665-000Interest3,056.049,632.50.0014,196.8315,000.0015,000.00
$3,056.04$9,632.50$0.00$14,196.83$15,000.00$15,000.00
691-202Cont From Major Str Fund.00.00.00.00.00.00
691-203Cont From Local Str Fund1,475,000.042,475,000.002,875,000.002,874,999.964,400,000.004,400,000.00
698-000Sundry Income4,050.00.00.00.00.00.00
$1,479,050.04$2,475,000.00$2,875,000.00$2,874,999.96$4,400,000.00$4,400,000.00
$4,952,051.96$5,970,515.47$6,446,936.00$6,580,532.28$8,068,896.00$8,068,896.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$4,952,051.96$5,970,515.47$6,446,936.00$6,580,532.28$8,068,896.00$8,068,896.00
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 117 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 204 - ROAD - SIDEWALK & TREE
EXPENSE
Department 441 - ENGINEER/BUILDING
712-441Wage Tsf-Engineering47,055.0459,686.0063,443.0063,443.0463,785.0063,785.00
$47,055.04$59,686.00$63,443.00$63,443.04$63,785.00$63,785.00
725-441O/H Tsf-Engineer47,055.0459,686.0063,443.0063,443.0463,785.0063,785.00
$47,055.04$59,686.00$63,443.00$63,443.04$63,785.00$63,785.00
756-000Miscellaneous.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
818-102Cont Serv-Engr Consult676,432.66758,790.71807,500.00363,338.231,125,000.001,125,000.00
818-104Cont Serv-Sidewalk1,847.23.00.00.00.00.00
$678,279.89$758,790.71$807,500.00$363,338.23$1,125,000.00$1,125,000.00
977-010Distributed Cost Sidewalk470,890.34403,466.29450,000.00.00450,000.00450,000.00
$470,890.34$403,466.29$450,000.00$0.00$450,000.00$450,000.00
$1,243,280.31$1,281,629.00$1,384,386.00$490,224.31$1,702,570.00$1,702,570.00
Department 441 - ENGINEER/BUILDING Totals
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 118 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 204 - ROAD - SIDEWALK & TREE
EXPENSE
Department 444 - PUBLIC SERV ADMINISTATION
712-441Wage Tsf-Engineering10,310.9611,543.0012,299.0012,299.0413,260.0013,260.00
712-445Wage Tsf-PSD Dir.00.0012,299.00.00.00.00
$10,310.96$11,543.00$24,598.00$12,299.04$13,260.00$13,260.00
725-441O/H Tsf-Engineer10,310.9611,543.0012,299.0012,299.0413,260.0013,260.00
725-445O/H Tsf-PSD Dir.00.00.00.00.00.00
$10,310.96$11,543.00$12,299.00$12,299.04$13,260.00$13,260.00
$20,621.92$23,086.00$36,897.00$24,598.08$26,520.00$26,520.00
Department 444 - PUBLIC SERV ADMINISTATION
Totals
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 119 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 204 - ROAD - SIDEWALK & TREE
EXPENSE
Department 463 - MAINTENANCE-STREET
818-110Cont Serv-Reconstruction3,086,616.932,705,994.292,750,000.002,175,347.763,700,000.003,700,000.00
818-112Cont Serv-Rehabilitation771,985.521,235,878.501,250,000.00930,431.941,800,000.001,800,000.00
818-114Cont Serv-Maintenance546,127.6369,437.21500,000.00203,372.36700,000.00700,000.00
818-119Cont Serv-Pav & Catch Rpr.0096,483.58100,000.00.00.00.00
$4,404,730.08$4,107,793.58$4,600,000.00$3,309,152.06$6,200,000.00$6,200,000.00
$4,404,730.08$4,107,793.58$4,600,000.00$3,309,152.06$6,200,000.00$6,200,000.00
Department 463 - MAINTENANCE-STREET Totals
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 120 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 204 - ROAD - SIDEWALK & TREE
EXPENSE
Department 781 - FORESTRY
818-047Cont Serv-Tree Replace128,712.70122,864.00150,000.0093,643.00150,000.00150,000.00
851-020Comp Software Maint4,000.00.00.00.00.00.00
$132,712.70$122,864.00$150,000.00$93,643.00$150,000.00$150,000.00
$132,712.70$122,864.00$150,000.00$93,643.00$150,000.00$150,000.00
Department 781 - FORESTRY Totals
EXPENSE TOTALS$5,801,345.01$5,535,372.58$6,171,283.00$3,917,617.45$8,079,090.00$8,079,090.00
Fund 204 - ROAD - SIDEWALK & TREE Totals
REVENUE TOTALS$4,952,051.96$5,970,515.47$6,446,936.00$6,580,532.28$8,068,896.00$8,068,896.00
EXPENSE TOTALS$5,801,345.01$5,535,372.58$6,171,283.00$3,917,617.45$8,079,090.00$8,079,090.00
($849,293.05)$435,142.89$275,653.00$2,662,914.83($10,194.00)($10,194.00)
Fund 204 - ROAD - SIDEWALK & TREE Totals
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 121 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 205 - MUNICIPAL REFUSE FUND
REVENUE
Department 000 - ACCOUNT BALANCES
402-000Real Property Tax10,290,090.3210,156,948.5610,315,932.0010,321,447.2610,582,563.0010,582,563.00
415-000Pers Property Tax1,473,251.001,331,942.00985,790.00985,790.00923,159.00923,159.00
444-000Property Tax Adj(129,849.74)(48,150.04)(55,000.00)(12,490.57)(56,000.00)(56,000.00)
$11,633,491.58$11,440,740.52$11,246,722.00$11,294,746.69$11,449,722.00$11,449,722.00
573-000Local Commmunity Stabilization Share Appropriation150,583.9323,228.19492,481.00826,821.70557,832.00557,832.00
$150,583.93$23,228.19$492,481.00$826,821.70$557,832.00$557,832.00
640-000Collect-Cty Dump Fees60,853.0060,259.0050,000.0050,115.0060,000.0060,000.00
641-000Weeds80,487.0059,181.0785,000.0029,237.6080,000.0080,000.00
642-000Recycling Salvage Sales.00.00.00.00.00.00
642-005Larvicide Sales.0026.00.00.00.00.00
642-090Michigan Sales Tax .00(1.38).00.00.00.00
$141,340.00$119,464.69$135,000.00$79,352.60$140,000.00$140,000.00
665-000Interest3,730.8629,276.0320,000.0036,929.5040,000.0040,000.00
$3,730.86$29,276.03$20,000.00$36,929.50$40,000.00$40,000.00
680-000Sale Of Fixed Asst.00(2,755.00).00.00.00.00
691-592Cont to Water and Sewer Fund.00.00.00.00.00.00
698-000Sundry Income19,304.83(29.95)15,000.0037,194.1515,000.0015,000.00
$19,304.83($2,784.95)$15,000.00$37,194.15$15,000.00$15,000.00
$11,948,451.20$11,609,924.48$11,909,203.00$12,275,044.64$12,202,554.00$12,202,554.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$11,948,451.20$11,609,924.48$11,909,203.00$12,275,044.64$12,202,554.00$12,202,554.00
Run by Slater, Michael on 09/14/2017 09:45:36 AMPage 122 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 205 - MUNICIPAL REFUSE FUND
EXPENSE
Department 525 - SANITATION
702-000Salaries And Wages425,610.92419,503.61457,805.00282,224.23461,852.00461,852.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments1,000.00833.401,000.00750.061,000.001,000.00
709-000Overtime4,901.747,046.0512,000.004,473.1112,000.0012,000.00
712-000Wage Tsf-Other26,097.9626,364.0026,359.0026,358.9626,886.0026,886.00
712-010Wage Tsf-Refuse115,170.00118,440.00117,479.00117,479.0477,480.0077,480.00
$572,780.62$572,187.06$614,643.00$431,285.40$579,218.00$579,218.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA32,258.5532,376.5936,621.0021,365.6036,820.0036,820.00
717-000Holiday And Longev5,199.126,750.007,500.00.006,000.006,000.00
719-000Medical Pmt68,556.2765,094.8473,912.0042,134.5975,818.0075,818.00
719-005Employee Med Co-Pay(8,832.00)(4,878.50)(5,784.00)(4,081.50)(11,556.00)(11,556.00)
720-000Life Insurance943.591,045.771,227.00653.551,241.001,241.00
723-000Retirement DC36,579.9537,386.2440,137.0024,680.2144,293.0044,293.00
724-000Retirement Medical59,470.8954,699.9148,122.0031,971.6046,505.0046,505.00
725-000O/H Tsf-Other26,097.9626,364.0026,359.0026,358.9626,886.0026,886.00
725-010O/H Tsf-Refuse115,170.00118,440.00117,479.00117,479.0477,480.0077,480.00
$335,444.33$337,278.85$345,573.00$260,562.05$303,487.00$303,487.00
728-000Office Supplies3,423.412,123.215,000.001,099.225,000.005,000.00
752-000Licenses-Other199.99500.00500.0042.00500.00500.00
756-000Miscellaneous1,066.861,133.001,500.0039.001,500.001,500.00
766-000Tools And Supplies1,299.99728.051,750.00875.131,750.001,750.00
768-000Uniform Allowance1,400.001,400.001,400.001,200.002,000.002,000.00
$7,390.25$5,884.26$10,150.00$3,255.35$10,750.00$10,750.00
808-000Audit and Accting Serv10,520.009,405.4012,634.009,095.0512,604.0012,604.00
818-015Con Serv-Weed & Grass Cut24,980.4521,479.1635,000.0012,252.0030,000.0030,000.00
851-020Comp Software Maint3,855.004,470.915,500.003,197.005,500.005,500.00
853-000Telephone2,583.142,271.763,000.002,755.173,500.003,500.00
Run by Slater, Michael on 09/14/2017 09:45:37 AMPage 123 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 205 - MUNICIPAL REFUSE FUND
EXPENSE
Department 525 - SANITATION
$41,938.59$37,627.23$56,134.00$27,299.22$51,604.00$51,604.00
864-010Travel/Ed-Emp4,174.752,679.756,000.00959.506,000.006,000.00
$4,174.75$2,679.75$6,000.00$959.50$6,000.00$6,000.00
882-050Civ Imp-Unsafe Bldg Remv7,560.003,771.0030,000.003,301.0030,000.0030,000.00
$7,560.00$3,771.00$30,000.00$3,301.00$30,000.00$30,000.00
904-000Printing1,413.002,499.972,500.00217.472,500.002,500.00
905-000Publishing.00306.00500.00346.80500.00500.00
$1,413.00$2,805.97$3,000.00$564.27$3,000.00$3,000.00
916-000Unemployment Ins.00.00.00.00.00.00
917-000Worker's Comp.00327.455,000.00152.063,000.003,000.00
918-000Liability Insurance.0019,965.3320,000.0020,079.0025,000.0025,000.00
$0.00$20,292.78$25,000.00$20,231.06$28,000.00$28,000.00
928-000Heat, Light, Water2,059.762,235.932,300.001,593.952,500.002,500.00
$2,059.76$2,235.93$2,300.00$1,593.95$2,500.00$2,500.00
934-000Office Equip Maint100.00.00500.00.00500.00500.00
936-104Weed Mowing-R-O-W4,999.054,999.847,000.002,083.007,000.007,000.00
$5,099.05$4,999.84$7,500.00$2,083.00$7,500.00$7,500.00
944-000Lease Purchase Pay1,322.941,586.803,000.001,157.621,650.001,650.00
$1,322.94$1,586.80$3,000.00$1,157.62$1,650.00$1,650.00
971-000Cap Outlay-Minor3,999.644,000.004,000.00.004,000.004,000.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
985-000Cap Outlay-Vehicles52,097.00.0026,000.00.00.00.00
$56,096.64$4,000.00$30,000.00$0.00$4,000.00$4,000.00
$1,035,279.93$995,349.47$1,133,300.00$752,292.42$1,027,709.00$1,027,709.00
Department 525 - SANITATION Totals
Run by Slater, Michael on 09/14/2017 09:45:37 AMPage 124 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 205 - MUNICIPAL REFUSE FUND
EXPENSE
Department 526 - ANIMAL CONTROL
702-000Salaries And Wages64,422.69101,053.48102,221.0078,250.84108,294.00108,294.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
709-000Overtime472.34744.292,000.00113.792,000.002,000.00
712-020Wage Tsf-Act 51(2,000.04)(2,004.00)(1,500.00)(1,500.00).00.00
$62,894.99$99,793.77$102,721.00$76,864.63$110,294.00$110,294.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA4,898.237,713.838,145.005,754.258,610.008,610.00
717-000Holiday And Longev1,579.421,500.002,250.00.002,250.002,250.00
719-000Medical Pmt13,993.1814,802.1918,759.0011,165.6114,849.0014,849.00
719-005Employee Med Co-Pay(990.00)(936.00)(1,044.00)(1,530.00)(2,640.00)(2,640.00)
720-000Life Insurance188.81248.85287.00179.04299.00299.00
722-000Retirement DB12,131.414,896.602,466.001,817.334,565.004,565.00
723-000Retirement DC445.013,138.803,964.003,292.374,814.004,814.00
724-000Retirement Medical11,878.5910,632.619,733.007,350.4810,463.0010,463.00
725-020O/H Tsf-Act 51(2,000.04)(2,004.00)(1,500.00)(1,500.00).00.00
$42,124.61$39,992.88$43,060.00$26,529.08$43,210.00$43,210.00
728-000Office Supplies250.0063.54250.00160.00250.00250.00
746-000Dog Food And Supplies.00.0050.00.0050.0050.00
766-000Tools And Supplies450.00691.871,000.00919.481,000.001,000.00
768-000Uniform Allowance1,368.802,728.931,500.001,254.501,500.001,500.00
$2,068.80$3,484.34$2,800.00$2,333.98$2,800.00$2,800.00
805-000Animal Collection43,177.7761,461.0049,000.0044,029.4255,000.0055,000.00
805-010Pest Control27,841.3532,949.7040,000.0014,969.4240,000.0040,000.00
$71,019.12$94,410.70$89,000.00$58,998.84$95,000.00$95,000.00
864-010Travel/Ed-Emp.00.00400.001,123.44400.00400.00
$0.00$0.00$400.00$1,123.44$400.00$400.00
904-000Printing.00.00250.00250.00250.00250.00
Run by Slater, Michael on 09/14/2017 09:45:37 AMPage 125 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 205 - MUNICIPAL REFUSE FUND
EXPENSE
Department 526 - ANIMAL CONTROL
$0.00$0.00$250.00$250.00$250.00$250.00
917-000Worker's Comp13,490.632,486.89.00.003,000.003,000.00
$13,490.63$2,486.89$0.00$0.00$3,000.00$3,000.00
960-010Ed/Training-Emp65.001,130.001,000.002,432.342,400.002,400.00
$65.00$1,130.00$1,000.00$2,432.34$2,400.00$2,400.00
971-000Cap Outlay-Minor.00.00.00.00.00.00
984-000Cap Outlay-Radio Eqp.00.00.00.00.00.00
985-000Cap Outlay-Vehicles.00.00.00.00100,000.00100,000.00
$0.00$0.00$0.00$0.00$100,000.00$100,000.00
$191,663.15$241,298.58$239,231.00$168,532.31$357,354.00$357,354.00
Department 526 - ANIMAL CONTROL Totals
Run by Slater, Michael on 09/14/2017 09:45:37 AMPage 126 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 205 - MUNICIPAL REFUSE FUND
EXPENSE
Department 527 - PUBLIC SERVICE
702-000Salaries And Wages9,776.1110,167.2010,500.007,990.46.00.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments.00.00.00.00.00.00
712-441Wage Tsf-Engineering53,442.9667,854.0070,663.0070,662.9658,824.0058,824.00
712-444Wage Tsf-PSD Admin141,352.04158,656.00190,332.00190,332.00176,832.00176,832.00
712-445Wage Tsf-PSD Dir.00.00.00.0072,364.0072,364.00
712-447Wage Tsf-Building12,500.0412,974.0015,500.0015,500.0413,000.0013,000.00
712-463Wage Tsf-Streets269,405.04344,423.00370,000.00369,999.96460,000.00460,000.00
712-475Wage Tsf-Signs.00.00.00.00.00.00
712-592Wage Tsf-W & S Fund57,000.0063,996.0063,000.0063,000.0050,000.0050,000.00
712-704Wage Tsf-Parks171,999.96170,279.00160,000.00159,999.96170,000.00170,000.00
712-781Wage Tsf-Forestry.00.00.00.00.00.00
$715,476.15$828,349.20$879,995.00$877,485.38$1,001,020.00$1,001,020.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA747.87777.79803.00611.28.00.00
717-000Holiday And Longev.00.00.00.00.00.00
719-000Medical Pmt.00.00.00.00.00.00
719-005Employee Med Co-Pay.00.00.00.00.00.00
720-000Life Insurance.00.00.00.00.00.00
723-000Retirement DC.00.00.00.00.00.00
724-000Retirement Medical.00.00.00.00.00.00
725-441O/H Tsf-Engineer53,442.9667,854.0070,663.0070,662.9658,824.0058,824.00
725-444O/H Tsf-PSD Admin141,352.04158,656.00190,332.00190,332.00176,832.00176,832.00
725-445O/H Tsf-PSD Dir.00.00.00.00.00.00
725-447O/H Tsf-Buildings12,500.0412,974.0015,500.0015,500.0413,000.0013,000.00
725-463O/H Tsf-Streets269,405.04344,423.00370,000.00369,999.96460,000.00460,000.00
725-475O/H Tsf-Signs.00.00.00.00.00.00
725-592O/H Tsf-W & S Fund57,000.0063,996.0063,000.0063,000.0050,000.0050,000.00
725-685O/H Tsf-Fox Creek.00.00.00.00.00.00
725-704O/H Tsf-Parks171,999.96170,279.00160,000.00159,999.96170,000.00170,000.00
Run by Slater, Michael on 09/14/2017 09:45:37 AMPage 127 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 205 - MUNICIPAL REFUSE FUND
EXPENSE
Department 527 - PUBLIC SERVICE
725-781O/H Tsf-Forestry.00.00.00.00.00.00
$706,447.91$818,959.79$870,298.00$870,106.20$928,656.00$928,656.00
728-000Office Supplies474.24.001,500.00.001,500.001,500.00
730-000Postage28,297.0028,047.0035,000.0020,100.0035,000.0035,000.00
756-000Miscellaneous464.85900.611,000.0027.941,000.001,000.00
766-000Tools And Supplies1,075.532,947.123,000.00596.513,000.003,000.00
766-010Tsf-Tools & Supply9,999.969,996.0010,000.009,999.9615,000.0015,000.00
782-000Road Maint Supplies200.04.00.00.00.00.00
786-000Traf Control Supply1,500.00.00.00.00.00.00
$42,011.62$41,890.73$50,500.00$30,724.41$55,500.00$55,500.00
805-010Pest Control.00.00.00.00.00.00
810-000Banking Service750.00750.00750.00750.00750.00750.00
818-010Cont Serv-Refuse Collect3,670,604.533,131,127.933,160,000.002,105,571.473,165,000.003,165,000.00
818-025Cont Serv-Curb Recycling1,511,797.061,336,572.881,225,000.00891,376.691,227,000.001,227,000.00
818-030Cont Serv-Compost Collect647,913.01572,649.80685,000.00395,469.93686,000.00686,000.00
818-035Cont Serv-Haz Waste91,161.75110,006.30125,000.0078,819.78125,000.00125,000.00
818-040Cont Serv-Lndfll Test/Mnt7,076.499,668.7820,000.0011,579.7720,000.0020,000.00
818-041C/S Landfill Remediation56,215.8861,908.60100,000.0036,988.86100,000.00100,000.00
818-042Cont Serv-Street Waste.00.00.00.00.00.00
818-045Cont Serv-Forestry586,392.43503,493.42590,000.00128,230.99590,000.00590,000.00
851-020Comp Software Maint38,819.00253.0042,500.0042,158.0047,500.0047,500.00
853-000Telephone2,016.742,741.072,500.002,918.792,800.002,800.00
$6,612,746.89$5,729,171.78$5,950,750.00$3,693,864.28$5,964,050.00$5,964,050.00
864-010Travel/Ed-Emp.00739.521,500.001,418.002,500.002,500.00
$0.00$739.52$1,500.00$1,418.00$2,500.00$2,500.00
882-030Civ Imp Recycle Ed150.00.001,000.00398.001,000.001,000.00
882-060Civ Imp-Tree/Stump Remov17,378.2213,185.0025,000.00.0025,000.0025,000.00
886-015Spec Activ-Leaf Pick-Up511,492.24598,523.98470,000.0084,724.25500,000.00500,000.00
Run by Slater, Michael on 09/14/2017 09:45:37 AMPage 128 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 205 - MUNICIPAL REFUSE FUND
EXPENSE
Department 527 - PUBLIC SERVICE
886-020Spec Activ-Park Clean-Up15,000.0013,606.7120,000.0019,433.9620,000.0020,000.00
886-030Facilities Cleaning6,850.503,588.2810,000.004,210.8612,000.0012,000.00
$550,870.96$628,903.97$526,000.00$108,767.07$558,000.00$558,000.00
904-000Printing4,395.742,535.983,500.001,495.003,500.003,500.00
905-000Publishing.00.00500.00.00500.00500.00
$4,395.74$2,535.98$4,000.00$1,495.00$4,000.00$4,000.00
921-000Electric1,631.131,252.072,100.001,473.762,100.002,100.00
923-000Heat3,865.653,445.405,000.003,960.445,000.005,000.00
$5,496.78$4,697.47$7,100.00$5,434.20$7,100.00$7,100.00
782-463Tsf traffic maint .00204.00200.00200.04200.00200.00
786-463Tsf traffic control supplies.001,500.001,500.001,500.001,500.001,500.00
931-025Bldg Mn-Glendale Storage.00.00.00.00.00.00
936-101Landfill Pump Maint.00.00750.0018.98750.00750.00
936-105Street Sweeping110,068.5038,400.00125,000.0077,750.00125,000.00125,000.00
936-107Recycling Expense1,000.002,769.001,500.003,036.153,000.003,000.00
$111,068.50$42,873.00$128,950.00$82,505.17$130,450.00$130,450.00
943-000Outside Equip Rental316.15468.615,000.00395.735,000.005,000.00
947-446Tsf Veh Cost-DPW740,000.04541,793.00600,000.00600,000.00670,000.00670,000.00
947-592Tsf Vehic Cost-W & S81,000.0084,000.0080,000.0080,000.0470,000.0070,000.00
960-010Ed/Training-Emp964.83310.001,500.00.003,000.003,000.00
$822,281.02$626,571.61$686,500.00$680,395.77$748,000.00$748,000.00
965-101Cont To General Fund475,000.04875,004.00875,000.00875,000.04875,000.00875,000.00
965-592Cont To Water/Sewer Fund.00273,462.00.00.00.00.00
$475,000.04$1,148,466.00$875,000.00$875,000.04$875,000.00$875,000.00
971-000Cap Outlay-Minor.00.00.00.00.00.00
974-000Land Improvement.00.00.00.00.00.00
985-000Cap Outlay-Vehicles.00.00.00.00.00.00
Run by Slater, Michael on 09/14/2017 09:45:37 AMPage 129 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 205 - MUNICIPAL REFUSE FUND
EXPENSE
Department 527 - PUBLIC SERVICE
986-010Cap Outlay-Comp Softw.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp.00148,768.00596,000.00186,243.80306,000.00306,000.00
$0.00$148,768.00$596,000.00$186,243.80$306,000.00$306,000.00
$10,045,795.61$10,021,927.05$10,576,593.00$7,413,439.32$10,580,276.00$10,580,276.00
Department 527 - PUBLIC SERVICE Totals
EXPENSE TOTALS$11,272,738.69$11,258,575.10$11,949,124.00$8,334,264.05$11,965,339.00$11,965,339.00
Fund 205 - MUNICIPAL REFUSE FUND Totals
REVENUE TOTALS$11,948,451.20$11,609,924.48$11,909,203.00$12,275,044.64$12,202,554.00$12,202,554.00
EXPENSE TOTALS$11,272,738.69$11,258,575.10$11,949,124.00$8,334,264.05$11,965,339.00$11,965,339.00
$675,712.51$351,349.38($39,921.00)$3,940,780.59$237,215.00$237,215.00
Fund 205 - MUNICIPAL REFUSE FUND Totals
Run by Slater, Michael on 09/14/2017 09:45:37 AMPage 130 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 208 - COMMUNITY RECREATION
REVENUE
Department 000 - ACCOUNT BALANCES
402-000Real Property Tax2,672,375.062,727,991.262,770,692.002,772,173.322,842,410.002,842,410.00
415-000Pers Property Tax382,609.00357,738.00264,767.00264,767.00247,955.00247,955.00
444-000Property Tax Adj(31,193.03)(13,048.89)(15,000.00)(2,394.60)(15,000.00)(15,000.00)
$3,023,791.03$3,072,680.37$3,020,459.00$3,034,545.72$3,075,365.00$3,075,365.00
558-030State Gr-Community Center.00.00.00.0070,000.0070,000.00
573-000Local Commmunity Stabilization Share Appropriation41,147.8735,692.92134,573.00225,933.50152,094.00152,094.00
$41,147.87$35,692.92$134,573.00$225,933.50$222,094.00$222,094.00
558-100County Grant.00.00107,000.00.00111,000.00111,000.00
$0.00$0.00$107,000.00$0.00$111,000.00$111,000.00
618-050Gift Certs-Recreation3,278.25.003,000.00.00.00.00
642-012Store Op-Rec Center7,784.306,350.607,500.005,012.007,000.007,000.00
642-065Conc-Vol Discounts25,037.1826,470.2325,000.0027,081.8525,000.0025,000.00
642-090Michigan Sales Tax (427.06)(339.23)(450.00)(264.45)(450.00)(450.00)
651-010Use Fees-Recreation21,734.2911,743.459,700.006,320.363,700.003,700.00
651-017Use Fees - Facilities24,000.0053,000.0060,000.0050,000.0060,000.0060,000.00
651-055Passes Pd by Monthly Bank Draft 700,451.00742,217.80702,500.00555,298.35722,600.00722,600.00
651-060Gymnasium12,656.0014,054.0011,000.006,370.5011,000.0011,000.00
651-061Annual Passes1,260,490.821,203,037.251,163,000.00907,884.751,200,000.001,200,000.00
651-062Daily Admissions391,843.75362,054.65345,800.00313,973.25370,200.00370,200.00
651-063Punch Card Passes93,173.0080,600.3791,200.0071,565.3584,800.0084,800.00
651-064Gymnastics Rental62,523.0062,423.0065,000.0046,938.2568,900.0068,900.00
651-065MAC Gym21,158.0020,600.0020,000.0013,562.0020,000.0020,000.00
651-068Advertising9,718.7614,090.8813,000.009,610.3811,700.0011,700.00
651-069LCRC-Athletics18,455.5036,020.0056,200.0027,215.0041,200.0041,200.00
651-070LCRC- Programs158,854.67158,471.50166,000.00145,512.60213,200.00213,200.00
651-071LCRC-Special Events.00.00.00.00.00.00
651-072Fitness Center216,273.00179,496.00210,100.00127,084.00185,100.00185,100.00
651-073Climbing Wall13,777.5014,615.5017,900.0011,176.5014,500.0014,500.00
Run by Slater, Michael on 09/14/2017 09:45:37 AMPage 131 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 208 - COMMUNITY RECREATION
REVENUE
Department 000 - ACCOUNT BALANCES
651-074Aerobics Studio338,222.34332,704.93337,000.00281,795.90330,000.00330,000.00
651-077Party Rooms/Meeting Rooms79,780.6276,869.7279,600.0059,971.2473,000.0073,000.00
651-078Multi-Purpose Activity Rm13,251.5013,730.0016,000.004,194.004,000.004,000.00
651-079Child Watch/Activity Rm17,467.0016,003.1517,000.0011,430.007,000.007,000.00
651-080Outdoor Programs-Rec Ctr.00.00.00.00.00.00
651-404Water Exercise50,803.0047,501.0050,000.0041,448.3750,000.0050,000.00
651-407Swim Lessons126,517.75126,831.50128,100.00115,980.99125,300.00125,300.00
651-409Pool Rental77,549.8779,738.9780,500.0069,101.7480,500.0080,500.00
$3,744,374.04$3,678,285.27$3,674,650.00$2,908,262.93$3,708,250.00$3,708,250.00
651-511Use Fees-Botsford20,636.5028,616.5018,000.0023,365.2518,000.0018,000.00
651-512Use Fees-Clement Cr.009,184.5027,200.0034,088.2522,500.0022,500.00
651-513Use Fees-Sheldon16,772.2511,891.757,500.005,771.505,000.005,000.00
651-521Fees-Family-Botsford3,420.006,665.505,000.0012,782.00.00.00
651-522Fees-Family-Clement Cr1,375.002,429.006,000.003,480.00.00.00
651-523Fees-Family-Sheldon1,470.00.003,500.0036.00.00.00
651-531Swim Instruct-Botsford.00.00.001,288.002,500.002,500.00
651-532Swim Instruct-Clement Cr.00.00.005,190.0011,500.0011,500.00
651-533Swim Instruct-Sheldon10,316.009,613.0010,000.00.00.00.00
$53,989.75$68,400.25$77,200.00$86,001.00$59,500.00$59,500.00
651-621Rent E Ed Ice.00.00.00.008,000.008,000.00
651-631Ice Rink Instruct-E Ed61,800.2522,455.00.00.00.00.00
651-640Ice Show/competition13,946.009,939.50.00.00.00.00
$75,746.25$32,394.50$0.00$0.00$8,000.00$8,000.00
651-715Dog Park Fees.00.00.00.009,000.009,000.00
651-717Special Event Income46,990.7661,909.0049,500.0051,513.0063,400.0063,400.00
$46,990.76$61,909.00$49,500.00$51,513.00$72,400.00$72,400.00
665-000Interest4,430.2819,495.1320,000.0022,354.7130,000.0030,000.00
$4,430.28$19,495.13$20,000.00$22,354.71$30,000.00$30,000.00
Run by Slater, Michael on 09/14/2017 09:45:37 AMPage 132 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 208 - COMMUNITY RECREATION
REVENUE
Department 000 - ACCOUNT BALANCES
680-000Sale Of Fixed Asst12,582.287,636.15.005,320.0010,000.0010,000.00
686-210Golf Course Fee-Whis Will75,000.0075,000.0075,000.0075,000.0075,000.0075,000.00
690-010Cont-Donation/Gft600.001,100.00700.00600.00700.00700.00
691-000Contributions-Other22,368.0014,999.9859,500.0022,166.6021,500.0021,500.00
691-143Contributions - Nehasil Park/Memorial18,602.00.00.00.00.00.00
698-000Sundry Income2,497.09120,006.003,000.0013,104.423,000.003,000.00
698-010Cash-Over/Under39.40(10.56).00(78.00).00.00
$131,688.77$218,731.57$138,200.00$116,113.02$110,200.00$110,200.00
$7,122,158.75$7,187,589.01$7,221,582.00$6,444,723.88$7,396,809.00$7,396,809.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$7,122,158.75$7,187,589.01$7,221,582.00$6,444,723.88$7,396,809.00$7,396,809.00
Run by Slater, Michael on 09/14/2017 09:45:37 AMPage 133 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 208 - COMMUNITY RECREATION
EXPENSE
Department 715 - ICE RINK
702-000Salaries And Wages23,825.4118,872.44.00.00.00.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
$23,825.41$18,872.44$0.00$0.00$0.00$0.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA1,822.691,443.67.00.00.00.00
$1,822.69$1,443.67$0.00$0.00$0.00$0.00
762-010Program Supplies3,184.404,737.44.00.00.00.00
$3,184.40$4,737.44$0.00$0.00$0.00$0.00
917-000Worker's Comp.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
941-000MBA Payment495,550.04478,479.51451,511.00362,571.79409,263.00409,263.00
942-000Building Rentals62,875.2031,236.94.00.00.00.00
$558,425.24$509,716.45$451,511.00$362,571.79$409,263.00$409,263.00
971-000Cap Outlay-Minor.00.00.00.0017,000.0017,000.00
$0.00$0.00$0.00$0.00$17,000.00$17,000.00
$587,257.74$534,770.00$451,511.00$362,571.79$426,263.00$426,263.00
Department 715 - ICE RINK Totals
Run by Slater, Michael on 09/14/2017 09:45:37 AMPage 134 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 208 - COMMUNITY RECREATION
EXPENSE
Department 717 - SPECIAL EVENTS
702-000Salaries And Wages29,680.0235,910.1022,500.0035,572.3840,000.0040,000.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
$29,680.02$35,910.10$22,500.00$35,572.38$40,000.00$40,000.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA2,270.462,747.081,721.002,721.293,060.003,060.00
$2,270.46$2,747.08$1,721.00$2,721.29$3,060.00$3,060.00
764-000Promotional Supply7,000.7212,591.3513,100.007,558.3720,450.0020,450.00
$7,000.72$12,591.35$13,100.00$7,558.37$20,450.00$20,450.00
818-000Contractual Service 5,593.654,249.421,100.00443.251,525.001,525.00
$5,593.65$4,249.42$1,100.00$443.25$1,525.00$1,525.00
882-015Memorial Day Parade2,038.881,860.442,700.002,184.292,700.002,700.00
$2,038.88$1,860.44$2,700.00$2,184.29$2,700.00$2,700.00
904-000Printing562.50930.002,500.00885.002,500.002,500.00
$562.50$930.00$2,500.00$885.00$2,500.00$2,500.00
942-000Building Rentals.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
$47,146.23$58,288.39$43,621.00$49,364.58$70,235.00$70,235.00
Department 717 - SPECIAL EVENTS Totals
Run by Slater, Michael on 09/14/2017 09:45:37 AMPage 135 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 208 - COMMUNITY RECREATION
EXPENSE
Department 720 - SWIMMING POOL - BOTSFORD
702-000Salaries And Wages23,413.9023,557.9926,800.0018,726.9330,000.0030,000.00
$23,413.90$23,557.99$26,800.00$18,726.93$30,000.00$30,000.00
715-000FICA1,791.141,802.242,050.001,432.752,295.002,295.00
$1,791.14$1,802.24$2,050.00$1,432.75$2,295.00$2,295.00
743-000Chemicals5,576.757,067.206,000.008,862.157,000.007,000.00
776-000Maintenance Supply479.241,862.743,000.002,860.733,000.003,000.00
777-030Custodial Supplies Tsf - Other300.00300.00300.00300.00300.00300.00
$6,355.99$9,229.94$9,300.00$12,022.88$10,300.00$10,300.00
818-220Cont Ser-Pool Maintenance5,160.001,960.007,500.005,461.007,500.007,500.00
853-000Telephone484.73241.25800.00392.00800.00800.00
$5,644.73$2,201.25$8,300.00$5,853.00$8,300.00$8,300.00
917-000Worker's Comp.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
921-000Electric4,892.674,231.254,800.004,305.694,800.004,800.00
923-000Heat1,378.42561.842,100.00600.742,100.002,100.00
927-000Water3,123.733,984.464,000.00.004,200.004,200.00
$9,394.82$8,777.55$10,900.00$4,906.43$11,100.00$11,100.00
933-000Equipment Maint1,799.00.002,000.003,771.772,000.002,000.00
$1,799.00$0.00$2,000.00$3,771.77$2,000.00$2,000.00
971-000Cap Outlay-Minor.0072,000.00.00.00.00.00
976-000Cap Outlay-Bldg Imprv.00133,000.00.00.004,000.004,000.00
987-000Cap Outlay-Other Eqp.00.00.00.00135,055.00135,055.00
$0.00$205,000.00$0.00$0.00$139,055.00$139,055.00
$48,399.58$250,568.97$59,350.00$46,713.76$203,050.00$203,050.00
Department 720 - SWIMMING POOL - BOTSFORD
Totals
Run by Slater, Michael on 09/14/2017 09:45:38 AMPage 136 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 208 - COMMUNITY RECREATION
EXPENSE
Department 721 - SWIMMING POOL - CLEMENT C
702-000Salaries And Wages6,194.9111,328.5234,100.0038,698.7642,000.0042,000.00
$6,194.91$11,328.52$34,100.00$38,698.76$42,000.00$42,000.00
715-000FICA150.44866.632,609.002,960.413,213.003,213.00
$150.44$866.63$2,609.00$2,960.41$3,213.00$3,213.00
743-000Chemicals.00479.806,300.006,752.406,300.006,300.00
776-000Maintenance Supply1,436.582,403.473,500.003,015.656,500.006,500.00
777-030Custodial Supplies Tsf - Other300.00300.00300.00300.00300.00300.00
$1,736.58$3,183.27$10,100.00$10,068.05$13,100.00$13,100.00
818-220Cont Ser-Pool Maintenance360.005,398.003,500.00922.005,000.005,000.00
853-000Telephone35.99(278.13)500.00338.44500.00500.00
$395.99$5,119.87$4,000.00$1,260.44$5,500.00$5,500.00
917-000Worker's Comp.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
921-000Electric670.223,644.385,000.00759.985,000.005,000.00
923-000Heat419.232,582.032,600.005,607.372,600.002,600.00
927-000Water661.272,279.984,500.00.004,500.004,500.00
$1,750.72$8,506.39$12,100.00$6,367.35$12,100.00$12,100.00
933-000Equipment Maint.001,100.002,000.00984.122,000.002,000.00
$0.00$1,100.00$2,000.00$984.12$2,000.00$2,000.00
943-000Outside Equip Rental9,995.00.00.00.00.00.00
$9,995.00$0.00$0.00$0.00$0.00$0.00
971-000Cap Outlay-Minor.00.00.00.00.00.00
976-000Cap Outlay-Bldg Imprv.00.00150,000.00149,216.60.00.00
987-000Cap Outlay-Other Eqp.00.0012,000.00.0012,000.0012,000.00
$0.00$0.00$162,000.00$149,216.60$12,000.00$12,000.00
Run by Slater, Michael on 09/14/2017 09:45:38 AMPage 137 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 208 - COMMUNITY RECREATION
EXPENSE
$20,223.64$30,104.68$226,909.00$209,555.73$89,913.00$89,913.00
Department 721 - SWIMMING POOL - CLEMENT C
Totals
Run by Slater, Michael on 09/14/2017 09:45:38 AMPage 138 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 208 - COMMUNITY RECREATION
EXPENSE
Department 722 - SWIMMING POOL - SHELDON
702-000Salaries And Wages30,850.2625,488.1320,100.0010,832.7722,000.0022,000.00
709-000Overtime.00.00.00.00.00.00
$30,850.26$25,488.13$20,100.00$10,832.77$22,000.00$22,000.00
715-000FICA2,360.061,949.861,538.00828.771,683.001,683.00
$2,360.06$1,949.86$1,538.00$828.77$1,683.00$1,683.00
743-000Chemicals6,588.004,069.973,600.003,594.004,200.004,200.00
776-000Maintenance Supply1,114.49565.601,200.001,134.451,200.001,200.00
777-030Custodial Supplies Tsf - Other300.00300.00300.00300.00300.00300.00
$8,002.49$4,935.57$5,100.00$5,028.45$5,700.00$5,700.00
818-220Cont Ser-Pool Maintenance3,435.001,191.004,000.002,661.004,000.004,000.00
853-000Telephone1,036.321,171.36500.00905.961,000.001,000.00
$4,471.32$2,362.36$4,500.00$3,566.96$5,000.00$5,000.00
917-000Worker's Comp.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
921-000Electric4,688.762,462.213,000.002,522.843,000.003,000.00
923-000Heat2,565.45831.292,000.002,059.032,000.002,000.00
927-000Water2,391.943,249.912,000.00.003,300.003,300.00
$9,646.15$6,543.41$7,000.00$4,581.87$8,300.00$8,300.00
933-000Equipment Maint407.73.002,000.001,784.622,000.002,000.00
$407.73$0.00$2,000.00$1,784.62$2,000.00$2,000.00
971-000Cap Outlay-Minor.0017,895.0010,000.004,460.61.00.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
$0.00$17,895.00$10,000.00$4,460.61$0.00$0.00
$55,738.01$59,174.33$50,238.00$31,084.05$44,683.00$44,683.00
Department 722 - SWIMMING POOL - SHELDON Totals
Run by Slater, Michael on 09/14/2017 09:45:38 AMPage 139 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 208 - COMMUNITY RECREATION
EXPENSE
Department 755 - RECREATION CENTER
702-000Salaries And Wages352,573.23332,970.63361,296.00248,140.93357,697.00357,697.00
702-005Temporary Wages-Aquatics382,092.79377,848.21394,900.00300,436.89400,000.00400,000.00
702-006Temporary Wages-Supervsn82,694.6382,605.8598,400.0070,502.1892,000.0092,000.00
702-007Temporary Wages-Program461,678.26457,860.61514,600.00370,328.68550,000.00550,000.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments.00.00.0083.34.00.00
709-000Overtime.00.001,000.00.001,000.001,000.00
712-000Wage Tsf-Other6,920.592,133.818,420.00699.81.00.00
712-447Wage Tsf-Building324,999.96251,436.00304,000.00303,999.96303,000.00303,000.00
712-463Wage Tsf-Streets999.96504.00500.00500.04500.00500.00
712-475Wage Tsf-Signs.00.00.00.00.00.00
712-592Wage Tsf-W & S Fund300.00.00.00.00.00.00
712-704Wage Tsf-Parks74,000.0474,004.0081,000.0081,000.0080,000.0080,000.00
712-707Wage Tsf-Recreation79,385.5264,656.0077,657.0065,202.9669,488.0069,488.00
712-781Wage Tsf-Forestry.00.00.00.00.00.00
$1,765,644.98$1,644,019.11$1,841,773.00$1,440,894.79$1,853,685.00$1,853,685.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA97,485.1695,464.28105,279.0075,203.07107,440.00107,440.00
717-000Holiday And Longev4,263.365,250.006,000.00934.923,750.003,750.00
719-000Medical Pmt54,177.4554,586.3963,671.0041,075.7671,736.0071,736.00
719-005Employee Med Co-Pay(3,455.50)(3,162.00)(3,552.00)(3,066.00)(7,476.00)(7,476.00)
720-000Life Insurance847.26819.291,002.00568.91998.00998.00
723-000Retirement DC28,504.5124,638.6329,384.0018,611.7832,530.0032,530.00
724-000Retirement Medical64,706.3648,041.2946,061.0027,060.7336,465.0036,465.00
725-000O/H Tsf-Other.00.00.00.00.00.00
725-447O/H Tsf-Buildings324,999.96251,436.00304,000.00303,999.96303,000.00303,000.00
725-463O/H Tsf-Streets999.96504.00500.00500.04500.00500.00
725-475O/H Tsf-Signs.00.00.00.00.00.00
725-592O/H Tsf-W & S Fund300.00.00.00.00.00.00
725-704O/H Tsf-Parks74,000.0474,004.0081,000.0081,000.0080,000.0080,000.00
Run by Slater, Michael on 09/14/2017 09:45:38 AMPage 140 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 208 - COMMUNITY RECREATION
EXPENSE
Department 755 - RECREATION CENTER
725-707O/H Tsf-Recreation79,385.5264,656.0077,657.0065,202.9669,488.0069,488.00
725-781O/H Tsf-Forestry.00.00.00.00.00.00
$726,214.08$616,237.88$711,002.00$611,092.13$698,431.00$698,431.00
728-000Office Supplies15,633.3311,387.6718,000.008,028.2118,000.0018,000.00
730-000Postage19,400.0019,700.0021,000.0013,000.0021,000.0021,000.00
743-000Chemicals34,016.3231,729.2842,100.0036,858.5242,100.0042,100.00
750-000Merchandise/Resale8,260.107,708.1712,000.005,124.8712,000.0012,000.00
750-050Pizza For Resale9,275.219,141.6110,000.005,507.7310,000.0010,000.00
756-000Miscellaneous319.301,247.725,000.00160.3110,000.0010,000.00
768-000Uniform Allowance268.005,269.357,000.002,597.297,100.007,100.00
776-000Maintenance Supply31,083.6637,281.6545,000.0015,438.9945,000.0045,000.00
776-030Maint Supply-Pool17,505.4925,976.1125,000.0024,859.7126,000.0026,000.00
776-040Supplies-Programs16,327.3725,979.2731,100.0019,933.5552,125.0052,125.00
776-045Supplies Aquatics2,395.684,183.185,600.002,208.445,600.005,600.00
776-050Tsf - Parks Supplies4,500.003,996.003,000.003,000.003,000.003,000.00
777-000Custodial/Cleaning Supplies3,450.395,915.157,000.001,077.657,000.007,000.00
777-030Custodial Supplies Tsf - Other43,434.9644,004.0054,000.0054,000.0054,000.0054,000.00
$205,869.81$233,519.16$285,800.00$191,795.27$312,925.00$312,925.00
808-000Audit and Accting Serv6,817.375,727.658,038.005,786.197,643.007,643.00
810-050Credit Card Costs36,145.2341,157.9640,000.0033,021.7048,500.0048,500.00
811-000Heat/Air Condition21,718.503,545.2616,700.00195.0013,700.0013,700.00
813-000Professional Fees4,233.5016,580.756,200.008,608.0016,350.0016,350.00
818-020Cont Serv-Maintenance152,361.07164,062.48207,200.00138,233.76203,300.00203,300.00
818-208Rec Center Programs172,719.00175,907.20200,500.00107,817.20193,250.00193,250.00
851-020Comp Software Maint12,975.0011,458.8014,400.0012,189.7014,400.0014,400.00
853-000Telephone8,884.455,836.8310,000.004,740.3410,000.0010,000.00
$415,854.12$424,276.93$503,038.00$310,591.89$507,143.00$507,143.00
864-010Travel/Ed-Emp5,302.416,442.0110,000.008,106.2712,200.0012,200.00
Run by Slater, Michael on 09/14/2017 09:45:38 AMPage 141 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 208 - COMMUNITY RECREATION
EXPENSE
Department 755 - RECREATION CENTER
$5,302.41$6,442.01$10,000.00$8,106.27$12,200.00$12,200.00
882-010Promotional Progrm7,705.096,060.9710,000.002,398.7210,000.0010,000.00
$7,705.09$6,060.97$10,000.00$2,398.72$10,000.00$10,000.00
904-000Printing3,421.694,681.607,500.003,376.597,500.007,500.00
905-000Publishing24,874.6724,235.0627,900.0013,566.1727,900.0027,900.00
$28,296.36$28,916.66$35,400.00$16,942.76$35,400.00$35,400.00
917-000Worker's Comp1,125.581,999.759,000.00571.619,000.009,000.00
917-950Tsf-Wk Comp Insurance3,612.363,240.003,343.003,342.963,279.003,279.00
918-000Liability Insurance81,943.4219,965.3320,000.0020,078.9925,000.0025,000.00
$86,681.36$25,205.08$32,343.00$23,993.56$37,279.00$37,279.00
921-000Electric390,536.39401,397.71420,000.00297,377.42425,000.00425,000.00
923-000Heat176,866.86152,802.08220,000.0091,121.46200,000.00200,000.00
927-000Water125,739.37140,343.24135,000.0067,696.90148,000.00148,000.00
$693,142.62$694,543.03$775,000.00$456,195.78$773,000.00$773,000.00
931-000Building Maint10,500.00.00.00.00.00.00
933-000Equipment Maint35,402.6631,813.4840,000.0033,548.0440,000.0040,000.00
934-000Office Equip Maint382.99224.571,500.00445.141,500.001,500.00
$46,285.65$32,038.05$41,500.00$33,993.18$41,500.00$41,500.00
941-000MBA Payment2,249,831.832,268,324.132,066,299.001,447,328.681,783,612.001,783,612.00
944-000Lease Purchase Pay.00.00.00.00.00.00
947-446Tsf Veh Cost-DPW51,999.9642,046.0050,000.0050,000.0449,000.0049,000.00
958-000Dues And Subscript1,055.001,080.001,250.001,692.001,850.001,850.00
$2,302,886.79$2,311,450.13$2,117,549.00$1,499,020.72$1,834,462.00$1,834,462.00
971-000Cap Outlay-Minor178,792.2895,813.3816,200.0069,490.51190,700.00190,700.00
974-000Land Improvement.00.0040,000.00.0060,000.0060,000.00
Run by Slater, Michael on 09/14/2017 09:45:38 AMPage 142 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 208 - COMMUNITY RECREATION
EXPENSE
Department 755 - RECREATION CENTER
976-000Cap Outlay-Bldg Imprv.00.00123,400.0013,500.00.00.00
987-000Cap Outlay-Other Eqp5,145.0030,725.70.0034,213.00182,000.00182,000.00
$183,937.28$126,539.08$179,600.00$117,203.51$432,700.00$432,700.00
997-000Debt Serv-Interest.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
$6,467,820.55$6,149,248.09$6,543,005.00$4,712,228.58$6,548,725.00$6,548,725.00
Department 755 - RECREATION CENTER Totals
Run by Slater, Michael on 09/14/2017 09:45:38 AMPage 143 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 208 - COMMUNITY RECREATION
EXPENSE
Department 756 - OTHER RECREATION
712-704Wage Tsf-Parks.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
725-704O/H Tsf-Parks.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
776-000Maintenance Supply.00.006,000.00.009,000.009,000.00
$0.00$0.00$6,000.00$0.00$9,000.00$9,000.00
818-075Cont Serv - Dog Park.00.00.00.006,000.006,000.00
$0.00$0.00$0.00$0.00$6,000.00$6,000.00
904-000Printing.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
921-000Electric.00.001,000.00.001,000.001,000.00
927-000Water895.131,136.641,000.00.001,000.001,000.00
$895.13$1,136.64$2,000.00$0.00$2,000.00$2,000.00
971-000Cap Outlay-Minor.00.00.00.00.00.00
974-000Land Improvement.00.00.00.00.00.00
974-143Nehasil Park/Monument4,625.00.00.00.00.00.00
976-000Cap Outlay-Bldg Imprv.00.00107,000.00.00.00.00
986-010Cap Outlay-Comp Softw.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
$4,625.00$0.00$107,000.00$0.00$0.00$0.00
$5,520.13$1,136.64$115,000.00$0.00$17,000.00$17,000.00
Department 756 - OTHER RECREATION Totals
EXPENSE TOTALS$7,232,105.88$7,083,291.10$7,489,634.00$5,411,518.49$7,399,869.00$7,399,869.00
Fund 208 - COMMUNITY RECREATION Totals
REVENUE TOTALS$7,122,158.75$7,187,589.01$7,221,582.00$6,444,723.88$7,396,809.00$7,396,809.00
EXPENSE TOTALS$7,232,105.88$7,083,291.10$7,489,634.00$5,411,518.49$7,399,869.00$7,399,869.00
($109,947.13)$104,297.91($268,052.00)$1,033,205.39($3,060.00)($3,060.00)
Fund 208 - COMMUNITY RECREATION Totals
Run by Slater, Michael on 09/14/2017 09:45:38 AMPage 144 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 216 - TRANSIT & CAPITAL IMPR
REVENUE
Department 000 - ACCOUNT BALANCES
402-000Real Property Tax1,701,066.551,736,467.861,763,649.001,764,591.901,809,301.001,809,301.00
415-000Pers Property Tax243,545.00227,714.00168,534.00168,534.00157,833.00157,833.00
444-000Property Tax Adj(19,827.03)(8,304.02)(9,000.00)(1,524.25)(9,000.00)(9,000.00)
$1,924,784.52$1,955,877.84$1,923,183.00$1,931,601.65$1,958,134.00$1,958,134.00
573-000Local Commmunity Stabilization Share Appropriation26,192.154,040.2585,661.00143,815.0996,813.0096,813.00
$26,192.15$4,040.25$85,661.00$143,815.09$96,813.00$96,813.00
665-000Interest(10.50)(35.09).0023.10.00.00
($10.50)($35.09)$0.00$23.10$0.00$0.00
$1,950,966.17$1,959,883.00$2,008,844.00$2,075,439.84$2,054,947.00$2,054,947.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$1,950,966.17$1,959,883.00$2,008,844.00$2,075,439.84$2,054,947.00$2,054,947.00
Run by Slater, Michael on 09/14/2017 09:45:38 AMPage 145 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 216 - TRANSIT & CAPITAL IMPR
EXPENSE
Department 000 - ACCOUNT BALANCES
965-218Cont To Comm Transit800,000.00815,560.00750,000.00750,000.00675,000.00675,000.00
965-401Cont To Capital Imprv1,150,966.171,144,323.001,258,844.001,316,998.091,379,947.001,379,947.00
$1,950,966.17$1,959,883.00$2,008,844.00$2,066,998.09$2,054,947.00$2,054,947.00
$1,950,966.17$1,959,883.00$2,008,844.00$2,066,998.09$2,054,947.00$2,054,947.00
Department 000 - ACCOUNT BALANCES Totals
EXPENSE TOTALS$1,950,966.17$1,959,883.00$2,008,844.00$2,066,998.09$2,054,947.00$2,054,947.00
Fund 216 - TRANSIT & CAPITAL IMPR Totals
REVENUE TOTALS$1,950,966.17$1,959,883.00$2,008,844.00$2,075,439.84$2,054,947.00$2,054,947.00
EXPENSE TOTALS$1,950,966.17$1,959,883.00$2,008,844.00$2,066,998.09$2,054,947.00$2,054,947.00
$0.00$0.00$0.00$8,441.75$0.00$0.00
Fund 216 - TRANSIT & CAPITAL IMPR Totals
Run by Slater, Michael on 09/14/2017 09:45:38 AMPage 146 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 218 - COMMUNITY TRANSIT PROGRAM
REVENUE
Department 000 - ACCOUNT BALANCES
536-000Municipal Credit Reimb95,342.0095,342.0095,342.00.0095,342.0095,342.00
536-050Specialized Services18,486.0018,486.0018,486.00.0018,486.0018,486.00
536-080Supplemental Smart Funds.00.00.00.00.00.00
$113,828.00$113,828.00$113,828.00$0.00$113,828.00$113,828.00
651-050Ride Fares65,309.0065,599.5070,000.0050,785.0070,000.0070,000.00
$65,309.00$65,599.50$70,000.00$50,785.00$70,000.00$70,000.00
665-000Interest511.565,231.566,000.003,857.417,500.007,500.00
$511.56$5,231.56$6,000.00$3,857.41$7,500.00$7,500.00
680-000Sale Of Fixed Asst9,180.04.00.005,673.006,500.006,500.00
691-000Contributions-Other.00.00.00.00.00.00
691-016Cont From Tran & Cap 216800,000.00815,560.00750,000.00750,000.00675,000.00675,000.00
691-223Cont From Grant .00.00.00.00.00.00
691-226Cont From SMART Trans Grt.00.00.00.00.00.00
698-000Sundry Income.00.00.00(.01).00.00
$809,180.04$815,560.00$750,000.00$755,672.99$681,500.00$681,500.00
$988,828.60$1,000,219.06$939,828.00$810,315.40$872,828.00$872,828.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$988,828.60$1,000,219.06$939,828.00$810,315.40$872,828.00$872,828.00
Run by Slater, Michael on 09/14/2017 09:45:38 AMPage 147 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 218 - COMMUNITY TRANSIT PROGRAM
EXPENSE
Department 885 - COMM TRANSIT DISPATCHERS
702-000Salaries And Wages76,448.2683,225.8190,408.0064,413.2895,000.0095,000.00
$76,448.26$83,225.81$90,408.00$64,413.28$95,000.00$95,000.00
715-000FICA5,848.296,366.776,916.004,927.607,268.007,268.00
$5,848.29$6,366.77$6,916.00$4,927.60$7,268.00$7,268.00
917-000Worker's Comp.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
$82,296.55$89,592.58$97,324.00$69,340.88$102,268.00$102,268.00
Department 885 - COMM TRANSIT DISPATCHERS
Totals
Run by Slater, Michael on 09/14/2017 09:45:38 AMPage 148 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 218 - COMMUNITY TRANSIT PROGRAM
EXPENSE
Department 887 - COMMUNITY TRANSIT ADMIN
702-000Salaries And Wages58,579.2059,526.4059,072.0045,714.9261,464.0061,464.00
707-000Alternate Payments.00.00.00.00.00.00
712-000Wage Tsf-Other37,682.0437,596.0029,565.0029,565.0030,598.0030,598.00
$96,261.24$97,122.40$88,637.00$75,279.92$92,062.00$92,062.00
715-000FICA4,471.244,548.934,634.003,370.974,874.004,874.00
717-000Holiday And Longev1,500.001,500.001,500.00.002,250.002,250.00
719-000Medical Pmt6,923.266,510.836,249.005,014.847,425.007,425.00
719-005Employee Med Co-Pay(507.00)(420.00)(420.00)(765.00)(1,320.00)(1,320.00)
720-000Life Insurance143.02147.83161.00106.23166.00166.00
723-000Retirement DC7,810.407,933.437,874.005,942.968,283.008,283.00
724-000Retirement Medical11,817.8710,266.539,037.006,820.719,668.009,668.00
725-000O/H Tsf-Other37,682.0437,596.0029,565.0029,565.0030,598.0030,598.00
$69,840.83$68,083.55$58,600.00$50,055.71$61,944.00$61,944.00
808-000Audit and Accting Serv977.781,543.611,080.001,352.76995.00995.00
$977.78$1,543.61$1,080.00$1,352.76$995.00$995.00
$167,079.85$166,749.56$148,317.00$126,688.39$155,001.00$155,001.00
Department 887 - COMMUNITY TRANSIT ADMIN
Totals
Run by Slater, Michael on 09/14/2017 09:45:38 AMPage 149 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 218 - COMMUNITY TRANSIT PROGRAM
EXPENSE
Department 889 - COMMUNITY TRANSIT
702-000Salaries And Wages277,271.22297,681.70320,000.00232,503.03315,000.00315,000.00
712-000Wage Tsf-Other.00.00.00.00.00.00
$277,271.22$297,681.70$320,000.00$232,503.03$315,000.00$315,000.00
715-000FICA21,218.3722,776.7924,480.0017,786.5424,098.0024,098.00
717-000Holiday And Longev.00.00.00.00.00.00
719-000Medical Pmt.00.00.00.00.00.00
719-005Employee Med Co-Pay.00.00.00.00.00.00
720-000Life Insurance.00.00.00.00.00.00
723-000Retirement DC.00.00.00.00.00.00
724-000Retirement Medical.00.00.00.00.00.00
725-000O/H Tsf-Other.00.00.00.00.00.00
$21,218.37$22,776.79$24,480.00$17,786.54$24,098.00$24,098.00
728-000Office Supplies1,123.082,096.812,120.00992.982,120.002,120.00
756-000Miscellaneous1,699.601,716.1612,000.008,563.1312,000.0012,000.00
766-000Tools And Supplies515.98557.41560.00553.25560.00560.00
768-000Uniform Allowance2,423.742,355.932,440.001,148.002,440.002,440.00
777-030Custodial Supplies Tsf - Other200.04204.00200.00200.04200.00200.00
778-000Equip Maint Supply85,762.4477,901.22130,500.0036,269.21120,000.00120,000.00
778-010Equip Maint-SMART23,075.4920,097.0630,000.0014,153.4030,000.0030,000.00
$114,800.37$104,928.59$177,820.00$61,880.01$167,320.00$167,320.00
802-218Tsf-Specialized Ser.Grnt.00.00.00.00.00.00
808-000Audit and Accting Serv.00.00.00.00.00.00
828-000Medical Services1,480.001,255.202,000.001,312.622,000.002,000.00
851-020Comp Software Maint22,972.7817,632.0921,752.0021,752.0924,000.0024,000.00
$24,452.78$18,887.29$23,752.00$23,064.71$26,000.00$26,000.00
778-020Senior Van Program13,951.6417,074.6325,000.0019,873.2225,000.0025,000.00
$13,951.64$17,074.63$25,000.00$19,873.22$25,000.00$25,000.00
Run by Slater, Michael on 09/14/2017 09:45:38 AMPage 150 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 218 - COMMUNITY TRANSIT PROGRAM
EXPENSE
Department 889 - COMMUNITY TRANSIT
882-010Promotional Progrm651.61.00500.0020,352.47500.00500.00
$651.61$0.00$500.00$20,352.47$500.00$500.00
904-000Printing829.261,133.641,800.00661.071,800.001,800.00
$829.26$1,133.64$1,800.00$661.07$1,800.00$1,800.00
917-000Worker's Comp308.54153.505,000.00(.28)5,000.005,000.00
918-000Liability Insurance44,968.9516,970.5258,000.0058,229.1160,000.0060,000.00
$45,277.49$17,124.02$63,000.00$58,228.83$65,000.00$65,000.00
944-000Lease Purchase Pay.00.00.00.00.00.00
960-010Ed/Training-Emp485.97748.752,330.001,855.132,800.002,800.00
$485.97$748.75$2,330.00$1,855.13$2,800.00$2,800.00
971-000Cap Outlay-Minor15,665.007,677.001,260.00634.2024,000.0024,000.00
985-000Cap Outlay-Vehicles135,189.00303,185.00216,000.00127,004.00148,752.00148,752.00
986-010Cap Outlay-Comp Softw10,120.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp.00.0013,450.0012,664.50.00.00
$160,974.00$310,862.00$230,710.00$140,302.70$172,752.00$172,752.00
$659,912.71$791,217.41$869,392.00$576,507.71$800,270.00$800,270.00
Department 889 - COMMUNITY TRANSIT Totals
EXPENSE TOTALS$909,289.11$1,047,559.55$1,115,033.00$772,536.98$1,057,539.00$1,057,539.00
Fund 218 - COMMUNITY TRANSIT PROGRAM Totals
REVENUE TOTALS$988,828.60$1,000,219.06$939,828.00$810,315.40$872,828.00$872,828.00
EXPENSE TOTALS$909,289.11$1,047,559.55$1,115,033.00$772,536.98$1,057,539.00$1,057,539.00
$79,539.49($47,340.49)($175,205.00)$37,778.42($184,711.00)($184,711.00)
Fund 218 - COMMUNITY TRANSIT PROGRAM Totals
Run by Slater, Michael on 09/14/2017 09:45:38 AMPage 151 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 261 - PUB. SAFETY COMMUNICATION
REVENUE
Department 000 - ACCOUNT BALANCES
632-015Use Fees-Local 911 Service534,242.01336,242.00450,000.00278,256.36450,000.00450,000.00
632-016Use Fees-Statewide 911134,312.19133,767.46130,000.00133,734.99130,000.00130,000.00
$668,554.20$470,009.46$580,000.00$411,991.35$580,000.00$580,000.00
665-000Interest2,667.5513,812.4515,000.0013,199.5415,000.0015,000.00
$2,667.55$13,812.45$15,000.00$13,199.54$15,000.00$15,000.00
691-000Contributions-Other.00.00.00.00.00.00
698-000Sundry Income.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
$671,221.75$483,821.91$595,000.00$425,190.89$595,000.00$595,000.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$671,221.75$483,821.91$595,000.00$425,190.89$595,000.00$595,000.00
Run by Slater, Michael on 09/14/2017 09:45:38 AMPage 152 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 261 - PUB. SAFETY COMMUNICATION
EXPENSE
Department 000 - ACCOUNT BALANCES
766-000Tools And Supplies.0068.732,820.00835.492,820.002,820.00
$0.00$68.73$2,820.00$835.49$2,820.00$2,820.00
818-000Contractual Service 16,609.378,811.0747,500.0032,890.9647,500.0047,500.00
851-000Radio Maintenance14,112.0428,572.0448,500.0048,544.8148,500.0048,500.00
851-020Comp Software Maint9,213.1240,372.5065,000.0025,241.5065,000.0065,000.00
$39,934.53$77,755.61$161,000.00$106,677.27$161,000.00$161,000.00
944-000Lease Purchase Pay.00.00.00.00.00.00
960-010Ed/Training-Emp.00.001,000.00100.001,000.001,000.00
$0.00$0.00$1,000.00$100.00$1,000.00$1,000.00
965-101Cont To General Fund.00900,000.00900,000.00.00900,000.00900,000.00
$0.00$900,000.00$900,000.00$0.00$900,000.00$900,000.00
971-000Cap Outlay-Minor28,516.9326,012.75.00.0090,625.0090,625.00
984-000Cap Outlay-Radio Eqp.0030,175.8159,400.0039,992.9558,000.0058,000.00
987-000Cap Outlay-Other Eqp144,566.7120,400.00.00.00.00.00
$173,083.64$76,588.56$59,400.00$39,992.95$148,625.00$148,625.00
$213,018.17$1,054,412.90$1,124,220.00$147,605.71$1,213,445.00$1,213,445.00
Department 000 - ACCOUNT BALANCES Totals
EXPENSE TOTALS$213,018.17$1,054,412.90$1,124,220.00$147,605.71$1,213,445.00$1,213,445.00
Fund 261 - PUB. SAFETY COMMUNICATION Totals
REVENUE TOTALS$671,221.75$483,821.91$595,000.00$425,190.89$595,000.00$595,000.00
EXPENSE TOTALS$213,018.17$1,054,412.90$1,124,220.00$147,605.71$1,213,445.00$1,213,445.00
$458,203.58($570,590.99)($529,220.00)$277,585.18($618,445.00)($618,445.00)
Fund 261 - PUB. SAFETY COMMUNICATION Totals
Run by Slater, Michael on 09/14/2017 09:45:39 AMPage 153 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 262 - PLYMOUTH RD DEV AUTHORITY
REVENUE
Department 000 - ACCOUNT BALANCES
402-000Real Property Tax475,921.30475,269.58477,570.00487,542.72487,868.00487,868.00
415-000Pers Property Tax359,060.06207,051.16189,594.00179,956.10180,035.00180,035.00
441-000Prop Tax-Admin Fee926.35549.06.00854.34.00.00
444-000Property Tax Adj4,658.9710,786.50(3,000.00).00(3,000.00)(3,000.00)
$840,566.68$693,656.30$664,164.00$668,353.16$664,903.00$664,903.00
573-000Local Commmunity Stabilization Share Appropriation.006,304.11.00.00.00.00
$0.00$6,304.11$0.00$0.00$0.00$0.00
665-000Interest254.43218.2150.0073.28100.00100.00
$254.43$218.21$50.00$73.28$100.00$100.00
672-000Special Assessment Rev.00.00.00.00.00.00
691-101Cont From General Fund.00.00.00.00125,000.00125,000.00
691-202Cont From Major Str Fund.00.00.00.00.00.00
698-000Sundry Income.00(39.97).00(4,815.54).00.00
$0.00($39.97)$0.00($4,815.54)$125,000.00$125,000.00
$840,821.11$700,138.65$664,214.00$663,610.90$790,003.00$790,003.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$840,821.11$700,138.65$664,214.00$663,610.90$790,003.00$790,003.00
Run by Slater, Michael on 09/14/2017 09:45:39 AMPage 154 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 262 - PLYMOUTH RD DEV AUTHORITY
EXPENSE
Department 000 - ACCOUNT BALANCES
756-000Miscellaneous150.00.0010,000.00.0010,000.0010,000.00
$150.00$0.00$10,000.00$0.00$10,000.00$10,000.00
802-262Accounting/Legal Fees-PRDA.00.00.00.00.00.00
803-262Assessing Fee-PRDA.00.00.00.00.00.00
804-262Plan Dept Fees-PRDA.00.00.00.00.00.00
805-262Treasurer Fee-PRDA.00.00.00.00.00.00
808-000Audit and Accting Serv.002,000.002,000.002,000.002,000.002,000.00
818-000Contractual Service .00.00.00.00.00.00
818-020Cont Serv-Maintenance.00.00.00.00.00.00
818-060Cont Serv-Banners.00.00.00.00.00.00
818-070Cont Serv-Irrigation113,529.13116,407.4590,000.0055,116.9592,000.0092,000.00
834-000Fee Apprais-Tax Trib.00.00.00.00.00.00
$113,529.13$118,407.45$92,000.00$57,116.95$94,000.00$94,000.00
882-010Promotional Progrm.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
918-000Liability Insurance.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
775-000Lighting Supplies.00.0030,000.00.0031,000.0031,000.00
921-000Electric66,009.39107,193.986,000.001,738.996,000.006,000.00
926-111S/L Plymouth Road8,123.91144,159.37163,000.0088,873.05166,000.00166,000.00
927-000Water37,919.2877,331.8971,000.00.0072,000.0072,000.00
928-020S/L Maint Tsf-Roads.00.00(125,510.00)(125,510.00)(127,820.00)(127,820.00)
$112,052.58$328,685.24$144,490.00($34,897.96)$147,180.00$147,180.00
965-394Cont To 394 - BDR589,050.00590,300.00593,300.00581,187.50582,313.00582,313.00
$589,050.00$590,300.00$593,300.00$581,187.50$582,313.00$582,313.00
$814,781.71$1,037,392.69$839,790.00$603,406.49$833,493.00$833,493.00
Department 000 - ACCOUNT BALANCES Totals
EXPENSE TOTALS$814,781.71$1,037,392.69$839,790.00$603,406.49$833,493.00$833,493.00
Run by Slater, Michael on 09/14/2017 09:45:39 AMPage 155 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 262 - PLYMOUTH RD DEV AUTHORITY Totals
REVENUE TOTALS$840,821.11$700,138.65$664,214.00$663,610.90$790,003.00$790,003.00
EXPENSE TOTALS$814,781.71$1,037,392.69$839,790.00$603,406.49$833,493.00$833,493.00
$26,039.40($337,254.04)($175,576.00)$60,204.41($43,490.00)($43,490.00)
Fund 262 - PLYMOUTH RD DEV AUTHORITY Totals
Run by Slater, Michael on 09/14/2017 09:45:39 AMPage 156 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 265 - ADJUDICATED FORFEITURES
REVENUE
Department 000 - ACCOUNT BALANCES
656-000Fines & Forfeits389,026.94363,616.88250,000.00176,772.09250,000.00250,000.00
656-010Fines & Forfeits-Federal123,360.8778,493.57125,000.0026,461.7980,000.0080,000.00
656-335Forfeits Con Crim Ent183,508.431,052.00.00.00.00.00
$695,896.24$443,162.45$375,000.00$203,233.88$330,000.00$330,000.00
665-000Interest1,244.466,253.412,500.005,717.2010,000.0010,000.00
669-000Other Interest.00.00.0082.85.00.00
$1,244.46$6,253.41$2,500.00$5,800.05$10,000.00$10,000.00
680-000Sale Of Fixed Asst2,925.0015,875.0020,000.00.0020,000.0020,000.00
698-000Sundry Income.00.00.00.00.00.00
$2,925.00$15,875.00$20,000.00$0.00$20,000.00$20,000.00
$700,065.70$465,290.86$397,500.00$209,033.93$360,000.00$360,000.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$700,065.70$465,290.86$397,500.00$209,033.93$360,000.00$360,000.00
Run by Slater, Michael on 09/14/2017 09:45:39 AMPage 157 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 265 - ADJUDICATED FORFEITURES
EXPENSE
Department 333 - STATE/LOCAL FORFEITURE EX
712-000Wage Tsf-Other.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
728-000Office Supplies7,472.537,416.407,500.004,771.457,500.007,500.00
745-000Drug Detection Dog1,700.0013,410.9317,000.00.0017,000.0017,000.00
746-000Dog Food And Supplies788.98838.214,000.001,126.634,000.004,000.00
756-000Miscellaneous3,332.585,331.816,000.004,138.876,000.006,000.00
759-000Photo Supplies860.57.001,000.00.001,000.001,000.00
768-010Uniform Purchases1,320.581,069.901,500.00.001,500.001,500.00
777-030Custodial Supplies Tsf - Other300.00300.00300.00300.00300.00300.00
$15,775.24$28,367.25$37,300.00$10,336.95$37,300.00$37,300.00
813-100Veterinary731.122,208.508,000.002,281.368,000.008,000.00
818-000Contractual Service 14,447.5015,158.1430,000.007,466.8030,000.0030,000.00
818-020Cont Serv-Maintenance255.00.006,000.00.006,000.006,000.00
826-000Court Expense6,482.01850.0020,000.0070.0020,000.0020,000.00
853-000Telephone.00.00.00.00.00.00
$21,915.63$18,216.64$64,000.00$9,818.16$64,000.00$64,000.00
886-160Emergency Service Prog.00.00.00.00.00.00
886-165Run Drugs Out of Town4,125.463,903.1310,000.003,969.3710,000.0010,000.00
$4,125.46$3,903.13$10,000.00$3,969.37$10,000.00$10,000.00
933-000Equipment Maint1,350.00439.702,000.00.002,000.002,000.00
939-000Vehicle Maint740.001,348.7915,000.00415.7715,000.0015,000.00
$2,090.00$1,788.49$17,000.00$415.77$17,000.00$17,000.00
943-000Outside Equip Rental.00.001,000.00.001,000.001,000.00
958-000Dues And Subscript839.11935.951,000.00360.001,000.001,000.00
960-010Ed/Training-Emp3,762.084,494.958,000.004,768.688,000.008,000.00
$4,601.19$5,430.90$10,000.00$5,128.68$10,000.00$10,000.00
971-000Cap Outlay-Minor35,372.609,028.3770,000.0027,373.1662,000.0062,000.00
Run by Slater, Michael on 09/14/2017 09:45:39 AMPage 158 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 265 - ADJUDICATED FORFEITURES
EXPENSE
Department 333 - STATE/LOCAL FORFEITURE EX
975-000Cap Outlay-Bldg.00.0075,000.00.0075,000.0075,000.00
983-000Cap Outlay-Office Eqp2,979.24.00.00.00.00.00
984-000Cap Outlay-Radio Eqp.00.00.00.00.00.00
985-000Cap Outlay-Vehicles112,500.00103,276.15128,000.00117,921.00119,400.00119,400.00
986-010Cap Outlay-Comp Softw.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp.00.00390,000.00(150.00)10,000.0010,000.00
$150,851.84$112,304.52$663,000.00$145,144.16$266,400.00$266,400.00
$199,359.36$170,010.93$801,300.00$174,813.09$404,700.00$404,700.00
Department 333 - STATE/LOCAL FORFEITURE EX
Totals
Run by Slater, Michael on 09/14/2017 09:45:39 AMPage 159 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 265 - ADJUDICATED FORFEITURES
EXPENSE
Department 334 - FEDERAL FORFEITURE EXP
712-000Wage Tsf-Other37,718.2915,576.87.00.00.00.00
$37,718.29$15,576.87$0.00$0.00$0.00$0.00
713-000Benef Tsf.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
728-000Office Supplies.00.00.00.00.00.00
745-000Drug Detection Dog.00.00.00.00.00.00
754-000Vehicle Licenses15.0015.002,000.00.002,000.002,000.00
756-000Miscellaneous3,385.155,576.4420,000.002,562.4420,000.0020,000.00
$3,400.15$5,591.44$22,000.00$2,562.44$22,000.00$22,000.00
808-000Audit and Accting Serv3,175.001,310.001,310.001,365.001,365.001,365.00
818-000Contractual Service .00.001,000.00.001,000.001,000.00
826-000Court Expense.00.00.00.00.00.00
853-000Telephone49,142.4352,236.5160,000.0043,765.2460,000.0060,000.00
$52,317.43$53,546.51$62,310.00$45,130.24$62,365.00$62,365.00
886-160Emergency Service Prog.007,685.0335,000.002,798.3635,000.0035,000.00
$0.00$7,685.03$35,000.00$2,798.36$35,000.00$35,000.00
939-000Vehicle Maint.00.00.005,182.29.00.00
$0.00$0.00$0.00$5,182.29$0.00$0.00
960-010Ed/Training-Emp16,476.342,930.3010,000.0010,829.8010,000.0010,000.00
$16,476.34$2,930.30$10,000.00$10,829.80$10,000.00$10,000.00
971-000Cap Outlay-Minor13,145.7424,760.00.007,431.45.00.00
975-000Cap Outlay-Bldg.00.00.00.00.00.00
976-026Police Cap Imprv.00.00.00.00.00.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
985-000Cap Outlay-Vehicles.00.00.0032,145.00.00.00
986-010Cap Outlay-Comp Softw.00.00.00.00.00.00
Run by Slater, Michael on 09/14/2017 09:45:39 AMPage 160 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 265 - ADJUDICATED FORFEITURES
EXPENSE
Department 334 - FEDERAL FORFEITURE EXP
987-000Cap Outlay-Other Eqp.00.0075,000.00.00300,000.00300,000.00
$13,145.74$24,760.00$75,000.00$39,576.45$300,000.00$300,000.00
$123,057.95$110,090.15$204,310.00$106,079.58$429,365.00$429,365.00
Department 334 - FEDERAL FORFEITURE EXP Totals
Run by Slater, Michael on 09/14/2017 09:45:39 AMPage 161 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 265 - ADJUDICATED FORFEITURES
EXPENSE
Department 335 - CONTINUING CRIMINAL ENTERPRISE
728-000Office Supplies47.77328.5510,000.00.0010,000.0010,000.00
756-000Miscellaneous5,628.8014,380.9220,000.007,016.6720,000.0020,000.00
$5,676.57$14,709.47$30,000.00$7,016.67$30,000.00$30,000.00
818-000Contractual Service 599.95.0050,000.00.0050,000.0050,000.00
818-020Cont Serv-Maintenance.00.007,500.00.007,500.007,500.00
826-000Court Expense.00.0020,000.00.0020,000.0020,000.00
$599.95$0.00$77,500.00$0.00$77,500.00$77,500.00
939-000Vehicle Maint.008,700.0015,000.00.0015,000.0015,000.00
$0.00$8,700.00$15,000.00$0.00$15,000.00$15,000.00
958-000Dues And Subscript.00.007,500.00.007,500.007,500.00
960-010Ed/Training-Emp10,275.2214,514.2215,000.002,853.5915,000.0015,000.00
$10,275.22$14,514.22$22,500.00$2,853.59$22,500.00$22,500.00
971-000Cap Outlay-Minor6,149.009,666.00.00.00.00.00
976-000Cap Outlay-Bldg Imprv.00.00100,000.00.00.00.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
985-000Cap Outlay-Vehicles.00.00.00.00.00.00
$6,149.00$9,666.00$100,000.00$0.00$0.00$0.00
$22,700.74$47,589.69$245,000.00$9,870.26$145,000.00$145,000.00
Department 335 - CONTINUING CRIMINAL
ENTERPRISE Totals
EXPENSE TOTALS$345,118.05$327,690.77$1,250,610.00$290,762.93$979,065.00$979,065.00
Fund 265 - ADJUDICATED FORFEITURES Totals
REVENUE TOTALS$700,065.70$465,290.86$397,500.00$209,033.93$360,000.00$360,000.00
EXPENSE TOTALS$345,118.05$327,690.77$1,250,610.00$290,762.93$979,065.00$979,065.00
$354,947.65$137,600.09($853,110.00)($81,729.00)($619,065.00)($619,065.00)
Fund 265 - ADJUDICATED FORFEITURES Totals
Run by Slater, Michael on 09/14/2017 09:45:39 AMPage 162 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 271 - LIBRARY FUND
REVENUE
Department 000 - ACCOUNT BALANCES
402-000Real Property Tax2,751,644.962,808,911.272,852,878.002,854,403.242,926,961.002,926,961.00
415-000Pers Property Tax393,958.00368,349.00272,621.00272,621.00255,330.00255,330.00
444-000Property Tax Adj(32,107.48)(13,473.46)(15,000.00)(2,465.61)(15,000.00)(15,000.00)
446-000Interest On Del Tx.00.00.00.00.00.00
$3,113,495.48$3,163,786.81$3,110,499.00$3,124,558.63$3,167,291.00$3,167,291.00
573-000Local Commmunity Stabilization Share Appropriation42,369.156,535.50138,565.00232,635.28156,618.00156,618.00
$42,369.15$6,535.50$138,565.00$232,635.28$156,618.00$156,618.00
642-090Michigan Sales Tax (988.91)(641.61)(800.00)(551.58)(800.00)(800.00)
651-030Use Fees-Auditorium12,975.0012,400.0018,000.009,275.0013,000.0013,000.00
$11,986.09$11,758.39$17,200.00$8,723.42$12,200.00$12,200.00
665-000Interest621.798,536.493,000.0011,065.3610,000.0010,000.00
$621.79$8,536.49$3,000.00$11,065.36$10,000.00$10,000.00
686-010State Aid-Penal Fines162,896.12135,659.67130,000.00156,271.15130,000.00130,000.00
686-014Main Library Fines49,843.8447,891.4950,000.0033,779.7350,000.0050,000.00
686-015Noble Lib Fines2,482.27999.842,500.001,339.122,500.002,500.00
686-016Sandburg Lib Fines2,957.763,071.954,000.001,392.063,000.003,000.00
691-000Contributions-Other.00.00.00.0010,000.0010,000.00
691-110Donations-Friends Of Lib.00.0075,000.0060,000.0062,000.0062,000.00
698-000Sundry Income1,800.001,800.00.001,800.001,800.001,800.00
698-015Special Activities-Rev2,300.002,525.001,200.002,025.002,500.002,500.00
698-032Video Cassette Rn14,770.454,165.103,500.002,585.653,500.003,500.00
698-033Sundry-Coin Copy Machine18,043.9212,029.4916,000.0010,663.3716,000.0016,000.00
$255,094.36$208,142.54$282,200.00$269,856.08$281,300.00$281,300.00
$3,423,566.87$3,398,759.73$3,551,464.00$3,646,838.77$3,627,409.00$3,627,409.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$3,423,566.87$3,398,759.73$3,551,464.00$3,646,838.77$3,627,409.00$3,627,409.00
Run by Slater, Michael on 09/14/2017 09:45:39 AMPage 163 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 271 - LIBRARY FUND
EXPENSE
Department 738 - CIVIC CENTER LIBRARY
702-000Salaries And Wages1,298,425.471,298,365.971,326,197.001,014,606.291,378,315.001,378,315.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments3,208.331,916.672,000.00583.381,000.001,000.00
709-000Overtime.001,134.602,000.00258.932,000.002,000.00
$1,301,633.80$1,301,417.24$1,330,197.00$1,015,448.60$1,381,315.00$1,381,315.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA98,950.7199,185.22103,395.0075,593.16107,248.00107,248.00
717-000Holiday And Longev21,435.5622,875.0021,375.00.0020,625.0020,625.00
719-000Medical Pmt190,372.01205,042.66219,156.00167,549.21242,641.00242,641.00
719-005Employee Med Co-Pay(10,462.50)(17,712.00)(18,180.00)(23,704.50)(40,236.00)(40,236.00)
720-000Life Insurance2,608.442,677.073,261.001,964.703,372.003,372.00
722-000Retirement DB28,601.0011,832.395,955.004,451.6811,218.0011,218.00
723-000Retirement DC83,052.1684,664.9484,507.0069,098.1198,332.0098,332.00
724-000Retirement Medical197,821.65164,236.55133,109.00111,168.53140,311.00140,311.00
$612,379.03$572,801.83$552,578.00$406,120.89$583,511.00$583,511.00
728-000Office Supplies15,133.8713,924.0217,000.009,428.2716,000.0016,000.00
728-010Supplies-Vest Pocket92.05172.60100.0043.98100.00100.00
768-000Uniform Allowance.00.00.00359.88.00.00
769-000Record Collection8,400.009,000.009,000.008,520.6210,000.0010,000.00
769-010Video Cassettes8,400.009,000.009,500.008,596.5710,000.0010,000.00
$32,025.92$32,096.62$35,600.00$26,949.32$36,100.00$36,100.00
818-020Cont Serv-Maintenance1,545.001,144.001,680.001,287.001,700.001,700.00
827-000Lib Ser-The Library Netwk16,657.4515,401.3020,000.0010,334.9118,000.0018,000.00
827-010Lib Ser-Bibliographic Sys75,018.9064,383.4980,000.0037,253.3870,000.0070,000.00
$93,221.35$80,928.79$101,680.00$48,875.29$89,700.00$89,700.00
861-010Auto Expense-Emp556.00475.08600.00244.08600.00600.00
$556.00$475.08$600.00$244.08$600.00$600.00
Run by Slater, Michael on 09/14/2017 09:45:39 AMPage 164 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 271 - LIBRARY FUND
EXPENSE
Department 738 - CIVIC CENTER LIBRARY
886-150Spec Activ-Library Sv7,513.567,852.408,200.006,372.4310,000.0010,000.00
$7,513.56$7,852.40$8,200.00$6,372.43$10,000.00$10,000.00
902-000Binding.00.00.00.00.00.00
904-000Printing15,508.4613,525.8217,000.008,941.8215,000.0015,000.00
$15,508.46$13,525.82$17,000.00$8,941.82$15,000.00$15,000.00
917-000Worker's Comp.00.004,000.001,069.784,000.004,000.00
917-950Tsf-Wk Comp Insurance4,786.083,756.003,876.003,876.004,014.004,014.00
918-000Liability Insurance9,993.113,993.064,000.004,015.808,000.008,000.00
$14,779.19$7,749.06$11,876.00$8,961.58$16,014.00$16,014.00
928-000Heat, Light, Water98,360.4994,038.88100,000.0041,278.34100,000.00100,000.00
$98,360.49$94,038.88$100,000.00$41,278.34$100,000.00$100,000.00
931-020Bldg Maint-Library170,000.04145,998.00170,000.00170,000.04170,000.00170,000.00
934-000Office Equip Maint7,207.643,497.6613,000.007,661.2910,000.0010,000.00
$177,207.68$149,495.66$183,000.00$177,661.33$180,000.00$180,000.00
958-000Dues And Subscript475.00390.00350.00225.00400.00400.00
960-010Ed/Training-Emp110.0050.00300.00295.00300.00300.00
$585.00$440.00$650.00$520.00$700.00$700.00
971-000Cap Outlay-Minor9,592.0436,333.7714,655.0010,884.158,104.0038,104.00
976-000Cap Outlay-Bldg Imprv.00.0072,000.00.0036,000.0036,000.00
978-000Cap Outlay-Books121,033.03129,029.47130,000.0053,829.29130,000.00130,000.00
978-010Cap Outlay-Books V.P.2,119.252,938.483,000.001,646.964,000.004,000.00
978-020Cap Outlay-Books F.O.L..00.00.0011,430.4031,000.0031,000.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
$132,744.32$168,301.72$219,655.00$77,790.80$209,104.00$239,104.00
$2,486,514.80$2,429,123.10$2,561,036.00$1,819,164.48$2,622,044.00$2,652,044.00
Department 738 - CIVIC CENTER LIBRARY Totals
Run by Slater, Michael on 09/14/2017 09:45:39 AMPage 165 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 271 - LIBRARY FUND
EXPENSE
Department 739 - NOBLE LIBRARY
702-000Salaries And Wages147,693.48157,580.35222,912.00127,554.74231,785.00231,785.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments1,000.001,000.001,000.00583.381,000.001,000.00
709-000Overtime.00.00.00.00.00.00
$148,693.48$158,580.35$223,912.00$128,138.12$232,785.00$232,785.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA11,334.6411,988.4217,459.009,516.4118,138.0018,138.00
717-000Holiday And Longev2,812.502,812.504,313.0030.004,313.004,313.00
719-000Medical Pmt18,885.7025,337.8831,012.0019,398.7633,774.0033,774.00
719-005Employee Med Co-Pay(2,012.00)(3,039.00)(3,384.00)(2,568.00)(4,050.00)(4,050.00)
720-000Life Insurance296.44325.94595.00236.47614.00614.00
722-000Retirement DB.00.00.00.00.00.00
723-000Retirement DC13,879.8714,605.4118,925.0011,652.6421,272.0021,272.00
724-000Retirement Medical9,293.528,688.3612,157.006,507.3413,120.0013,120.00
$54,490.67$60,719.51$81,077.00$44,773.62$87,181.00$87,181.00
728-000Office Supplies3,141.012,343.963,500.001,137.193,500.003,500.00
768-000Uniform Allowance.00.00.00100.00.00.00
769-000Record Collection3,780.004,000.004,000.002,217.025,000.005,000.00
769-010Video Cassettes3,780.004,000.004,000.002,217.015,000.005,000.00
$10,701.01$10,343.96$11,500.00$5,671.22$13,500.00$13,500.00
827-000Lib Ser-The Library Netwk8,034.587,522.088,000.004,804.998,000.008,000.00
827-010Lib Ser-Bibliographic Sys32,548.7625,738.0332,000.0017,792.2930,000.0030,000.00
$40,583.34$33,260.11$40,000.00$22,597.28$38,000.00$38,000.00
861-010Auto Expense-Emp139.8362.70200.0028.35200.00200.00
$139.83$62.70$200.00$28.35$200.00$200.00
886-150Spec Activ-Library Sv1,979.491,715.442,600.001,956.673,000.003,000.00
$1,979.49$1,715.44$2,600.00$1,956.67$3,000.00$3,000.00
Run by Slater, Michael on 09/14/2017 09:45:39 AMPage 166 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 271 - LIBRARY FUND
EXPENSE
Department 739 - NOBLE LIBRARY
904-000Printing1,382.59303.012,000.00313.991,500.001,500.00
$1,382.59$303.01$2,000.00$313.99$1,500.00$1,500.00
917-000Worker's Comp.00.001,000.00.001,000.001,000.00
918-000Liability Insurance5,995.852,994.793,000.003,011.854,000.004,000.00
918-010Security Systems1,764.001,764.001,800.001,349.001,800.001,800.00
$7,759.85$4,758.79$5,800.00$4,360.85$6,800.00$6,800.00
928-000Heat, Light, Water18,492.2817,516.3323,000.0012,034.3520,000.0020,000.00
$18,492.28$17,516.33$23,000.00$12,034.35$20,000.00$20,000.00
934-000Office Equip Maint1,382.962,677.423,000.001,250.173,000.003,000.00
$1,382.96$2,677.42$3,000.00$1,250.17$3,000.00$3,000.00
958-000Dues And Subscript.00.00.00.00.00.00
960-010Ed/Training-Emp.00.00150.00113.90150.00150.00
$0.00$0.00$150.00$113.90$150.00$150.00
971-000Cap Outlay-Minor.0068,500.00.0015,000.00.00.00
976-000Cap Outlay-Bldg Imprv.00.00.00.0010,000.0010,000.00
978-000Cap Outlay-Books30,420.4031,888.1633,000.0018,184.3432,000.0032,000.00
978-020Cap Outlay-Books F.O.L..00.00.004,671.1815,500.0015,500.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
$30,420.40$100,388.16$33,000.00$37,855.52$57,500.00$57,500.00
$316,025.90$390,325.78$426,239.00$259,094.04$463,616.00$463,616.00
Department 739 - NOBLE LIBRARY Totals
Run by Slater, Michael on 09/14/2017 09:45:39 AMPage 167 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 271 - LIBRARY FUND
EXPENSE
Department 740 - SANDBURG LIBRARY
702-000Salaries And Wages164,717.73212,432.60231,793.00163,253.97241,054.00241,054.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments.00.00.00.00.00.00
709-000Overtime.00.00.00.00.00.00
$164,717.73$212,432.60$231,793.00$163,253.97$241,054.00$241,054.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA12,518.5515,901.2317,947.0011,938.9818,656.0018,656.00
717-000Holiday And Longev3,455.702,812.502,813.00.002,813.002,813.00
719-000Medical Pmt28,202.8941,507.9842,990.0034,050.0150,082.0050,082.00
719-005Employee Med Co-Pay(1,430.00)(3,675.00)(4,008.00)(5,559.00)(10,386.00)(10,386.00)
720-000Life Insurance378.43494.18597.00358.11616.00616.00
722-000Retirement DB1,332.86.00.00.00.00.00
723-000Retirement DC11,275.8515,016.3516,736.0013,759.0519,662.0019,662.00
724-000Retirement Medical29,153.1125,802.7918,924.0017,745.6420,189.0020,189.00
$84,887.39$97,860.03$95,999.00$72,292.79$101,632.00$101,632.00
728-000Office Supplies2,809.253,063.093,500.002,002.113,500.003,500.00
768-000Uniform Allowance.00.00.00100.00.00.00
769-000Record Collection3,780.004,000.004,000.002,329.705,000.005,000.00
769-010Video Cassettes3,780.004,000.004,000.002,309.695,000.005,000.00
$10,369.25$11,063.09$11,500.00$6,741.50$13,500.00$13,500.00
827-000Lib Ser-The Library Netwk8,034.587,522.088,200.004,804.998,000.008,000.00
827-010Lib Ser-Bibliographic Sys34,070.8425,507.7932,000.0017,837.5730,000.0030,000.00
$42,105.42$33,029.87$40,200.00$22,642.56$38,000.00$38,000.00
861-010Auto Expense-Emp178.0497.95300.00152.93200.00200.00
$178.04$97.95$300.00$152.93$200.00$200.00
886-150Spec Activ-Library Sv2,084.281,727.262,600.002,403.323,000.003,000.00
$2,084.28$1,727.26$2,600.00$2,403.32$3,000.00$3,000.00
Run by Slater, Michael on 09/14/2017 09:45:40 AMPage 168 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 271 - LIBRARY FUND
EXPENSE
Department 740 - SANDBURG LIBRARY
904-000Printing1,394.601,559.792,000.001,138.242,000.002,000.00
$1,394.60$1,559.79$2,000.00$1,138.24$2,000.00$2,000.00
917-000Worker's Comp.00.001,000.00.001,000.001,000.00
918-000Liability Insurance5,995.852,994.793,000.003,011.854,000.004,000.00
918-010Security Systems1,632.001,632.001,800.001,224.001,800.001,800.00
$7,627.85$4,626.79$5,800.00$4,235.85$6,800.00$6,800.00
928-000Heat, Light, Water14,861.5213,719.8820,000.009,708.3620,000.0020,000.00
$14,861.52$13,719.88$20,000.00$9,708.36$20,000.00$20,000.00
934-000Office Equip Maint1,289.952,677.423,000.001,250.173,000.003,000.00
$1,289.95$2,677.42$3,000.00$1,250.17$3,000.00$3,000.00
958-000Dues And Subscript.00.00.00.00.00.00
960-010Ed/Training-Emp.00.00150.00150.00150.00150.00
$0.00$0.00$150.00$150.00$150.00$150.00
971-000Cap Outlay-Minor.0071,800.00.00.00.00.00
976-000Cap Outlay-Bldg Imprv.00.00.00.0022,000.0022,000.00
978-000Cap Outlay-Books29,689.4932,817.5133,000.0018,631.5233,000.0033,000.00
978-020Cap Outlay-Books F.O.L..00.00.003,376.3615,500.0015,500.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
$29,689.49$104,617.51$33,000.00$22,007.88$70,500.00$70,500.00
$359,205.52$483,412.19$446,342.00$305,977.57$499,836.00$499,836.00
Department 740 - SANDBURG LIBRARY Totals
EXPENSE TOTALS$3,161,746.22$3,302,861.07$3,433,617.00$2,384,236.09$3,585,496.00$3,615,496.00
Fund 271 - LIBRARY FUND Totals
REVENUE TOTALS$3,423,566.87$3,398,759.73$3,551,464.00$3,646,838.77$3,627,409.00$3,627,409.00
EXPENSE TOTALS$3,161,746.22$3,302,861.07$3,433,617.00$2,384,236.09$3,585,496.00$3,615,496.00
$261,820.65$95,898.66$117,847.00$1,262,602.68$41,913.00$11,913.00
Fund 271 - LIBRARY FUND Totals
Run by Slater, Michael on 09/14/2017 09:45:40 AMPage 169 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 273 - LIVONIA BROWNFIELD REDEV AUTH
REVENUE
Department 000 - ACCOUNT BALANCES
402-000Real Property Tax.00.00.00.00.00.00
402-100Tax Capture - Liv Marketplace228,202.02229,239.44300,000.0071,568.16230,000.00230,000.00
402-102Tax Capture - Liv Commons18,593.1256,703.5158,000.0025,846.9470,000.0070,000.00
415-000Pers Property Tax.00.00.00.00.00.00
444-000Property Tax Adj.00.00.00.00.00.00
$246,795.14$285,942.95$358,000.00$97,415.10$300,000.00$300,000.00
610-100Proj App & Plan Rev Fees.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
665-000Interest.00.0050.00.00.00.00
$0.00$0.00$50.00$0.00$0.00$0.00
698-000Sundry Income(1,005.95).00.00.00.00.00
($1,005.95)$0.00$0.00$0.00$0.00$0.00
$245,789.19$285,942.95$358,050.00$97,415.10$300,000.00$300,000.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$245,789.19$285,942.95$358,050.00$97,415.10$300,000.00$300,000.00
Run by Slater, Michael on 09/14/2017 09:45:40 AMPage 170 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 273 - LIVONIA BROWNFIELD REDEV AUTH
EXPENSE
Department 000 - ACCOUNT BALANCES
756-000Miscellaneous.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
802-274TSF - Admin Exp.002,285.005,000.00.005,000.005,000.00
$0.00$2,285.00$5,000.00$0.00$5,000.00$5,000.00
963-001Reimbursement - Liv Marketplace228,202.02229,239.44300,000.0071,568.16230,000.00230,000.00
963-003Reimbursement - Liv Commons18,593.1251,423.0753,000.0025,846.9461,000.0061,000.00
963-100Reimbursement - State of Michigan.002,995.44.00.004,000.004,000.00
$246,795.14$283,657.95$353,000.00$97,415.10$295,000.00$295,000.00
$246,795.14$285,942.95$358,000.00$97,415.10$300,000.00$300,000.00
Department 000 - ACCOUNT BALANCES Totals
EXPENSE TOTALS$246,795.14$285,942.95$358,000.00$97,415.10$300,000.00$300,000.00
Fund 273 - LIVONIA BROWNFIELD REDEV AUTH Totals
REVENUE TOTALS$245,789.19$285,942.95$358,050.00$97,415.10$300,000.00$300,000.00
EXPENSE TOTALS$246,795.14$285,942.95$358,000.00$97,415.10$300,000.00$300,000.00
($1,005.95)$0.00$50.00$0.00$0.00$0.00
Fund 273 - LIVONIA BROWNFIELD REDEV AUTH Totals
Run by Slater, Michael on 09/14/2017 09:45:40 AMPage 171 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 274 - LIVONIA BROWNFIELD - LSRRF
REVENUE
Department 000 - ACCOUNT BALANCES
402-000Real Property Tax.00.00.00.00.00.00
402-100Tax Capture - Liv Marketplace57,050.5057,309.8675,000.0017,891.7460,000.0060,000.00
402-102Tax Capture - Liv Commons4,648.28(4,648.28).00.00.00.00
415-000Pers Property Tax.00.00.00.00.00.00
444-000Property Tax Adj.00.00.00.00.00.00
$61,698.78$52,661.58$75,000.00$17,891.74$60,000.00$60,000.00
610-100Proj App & Plan Rev Fees.00.00.001,000.00.00.00
$0.00$0.00$0.00$1,000.00$0.00$0.00
665-000Interest11.8273.81150.00519.54150.00150.00
$11.82$73.81$150.00$519.54$150.00$150.00
698-000Sundry Income1,005.95.00.00.00.00.00
$1,005.95$0.00$0.00$0.00$0.00$0.00
$62,716.55$52,735.39$75,150.00$19,411.28$60,150.00$60,150.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$62,716.55$52,735.39$75,150.00$19,411.28$60,150.00$60,150.00
Run by Slater, Michael on 09/14/2017 09:45:40 AMPage 172 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 274 - LIVONIA BROWNFIELD - LSRRF
EXPENSE
Department 000 - ACCOUNT BALANCES
756-000Miscellaneous.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
802-273TSF - Admin Exp.00(2,285.00)(5,000.00).00(5,000.00)(5,000.00)
813-000Professional Fees.004,643.7515,000.00.0015,000.0015,000.00
$0.00$2,358.75$10,000.00$0.00$10,000.00$10,000.00
$0.00$2,358.75$10,000.00$0.00$10,000.00$10,000.00
Department 000 - ACCOUNT BALANCES Totals
EXPENSE TOTALS$0.00$2,358.75$10,000.00$0.00$10,000.00$10,000.00
Fund 274 - LIVONIA BROWNFIELD - LSRRF Totals
REVENUE TOTALS$62,716.55$52,735.39$75,150.00$19,411.28$60,150.00$60,150.00
EXPENSE TOTALS$0.00$2,358.75$10,000.00$0.00$10,000.00$10,000.00
$62,716.55$50,376.64$65,150.00$19,411.28$50,150.00$50,150.00
Fund 274 - LIVONIA BROWNFIELD - LSRRF Totals
Run by Slater, Michael on 09/14/2017 09:45:40 AMPage 173 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 294 - NEWBURGH VILLAGE
REVENUE
Department 000 - ACCOUNT BALANCES
665-000Interest.00.00.00.00.00.00
667-000Rental Income767,298.00780,838.00800,400.00631,284.00814,800.00814,800.00
$767,298.00$780,838.00$800,400.00$631,284.00$814,800.00$814,800.00
691-000Contributions-Other.00.00.00.00.00.00
698-000Sundry Income160.00630.002,000.001,955.002,000.002,000.00
$160.00$630.00$2,000.00$1,955.00$2,000.00$2,000.00
$767,458.00$781,468.00$802,400.00$633,239.00$816,800.00$816,800.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$767,458.00$781,468.00$802,400.00$633,239.00$816,800.00$816,800.00
Run by Slater, Michael on 09/14/2017 09:45:40 AMPage 174 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 294 - NEWBURGH VILLAGE
EXPENSE
Department 834 - NEWBURGH VILLAGE
702-000Salaries And Wages109,924.25125,404.67137,842.0097,122.90142,946.00142,946.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
709-000Overtime1,972.592,410.974,000.001,937.134,000.004,000.00
712-000Wage Tsf-Other3,972.964,008.004,013.004,013.044,100.004,100.00
$115,869.80$131,823.64$145,855.00$103,073.07$151,046.00$151,046.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA8,575.639,752.4711,259.007,280.2411,649.0011,649.00
717-000Holiday And Longev3,750.003,750.005,333.00.005,333.005,333.00
718-000Sick Pay51.674,816.42.00.00.00.00
719-000Medical Pmt32,157.2231,153.8437,872.0022,566.5239,364.0039,364.00
719-005Employee Med Co-Pay(1,356.00)(1,272.00)(1,548.00)(1,146.00)(2,589.00)(2,589.00)
720-000Life Insurance252.77262.11401.00188.53410.00410.00
722-000Retirement DB.00.00.00.00.00.00
723-000Retirement DC14,229.3514,441.3616,605.0010,715.0218,092.0018,092.00
724-000Retirement Medical21,532.1918,689.0417,498.0012,297.5218,499.0018,499.00
$79,192.83$81,593.24$87,420.00$51,901.83$90,758.00$90,758.00
728-000Office Supplies330.23573.531,200.00134.071,200.001,200.00
730-000Postage49.43606.821,100.00438.981,100.001,100.00
756-000Miscellaneous31.47770.78900.00.00900.00900.00
766-000Tools And Supplies3,546.013,970.155,000.005,941.285,000.005,000.00
768-000Uniform Allowance.00.00.00.00200.00200.00
777-030Custodial Supplies Tsf - Other215.04216.00215.00215.04215.00215.00
$4,172.18$6,137.28$8,415.00$6,729.37$8,615.00$8,615.00
818-020Cont Serv-Maintenance13,712.4214,892.1516,000.0012,759.0017,000.0017,000.00
853-000Telephone2,725.451,782.523,500.003,029.473,500.003,500.00
$16,437.87$16,674.67$19,500.00$15,788.47$20,500.00$20,500.00
861-010Auto Expense-Emp.00.00500.00.00500.00500.00
$0.00$0.00$500.00$0.00$500.00$500.00
Run by Slater, Michael on 09/14/2017 09:45:40 AMPage 175 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 294 - NEWBURGH VILLAGE
EXPENSE
Department 834 - NEWBURGH VILLAGE
886-110Special Activities-Exp1,865.862,633.783,000.002,387.403,000.003,000.00
$1,865.86$2,633.78$3,000.00$2,387.40$3,000.00$3,000.00
904-000Printing654.81526.071,000.00110.001,000.001,000.00
$654.81$526.07$1,000.00$110.00$1,000.00$1,000.00
917-000Worker's Comp.00.00200.00.00200.00200.00
918-000Liability Insurance15,988.955,989.596,000.006,023.708,000.008,000.00
$15,988.95$5,989.59$6,200.00$6,023.70$8,200.00$8,200.00
921-000Electric9,329.358,107.0611,000.005,157.1511,000.0011,000.00
923-000Heat3,299.712,754.866,000.001,936.065,000.005,000.00
927-000Water38,275.0740,011.8147,000.0034,607.4051,000.0051,000.00
$50,904.13$50,873.73$64,000.00$41,700.61$67,000.00$67,000.00
931-000Building Maint154,407.5843,553.75200,000.0036,159.85200,000.00200,000.00
933-000Equipment Maint.00.00500.00.00500.00500.00
938-000Maintenance-Ground56,102.6840,356.2580,000.0036,149.7580,000.0080,000.00
$210,510.26$83,910.00$280,500.00$72,309.60$280,500.00$280,500.00
959-000Depreciation Expense107,248.93102,512.11101,088.00112,485.00113,000.00113,000.00
960-010Ed/Training-Emp.00195.00500.00850.001,500.001,500.00
$107,248.93$102,707.11$101,588.00$113,335.00$114,500.00$114,500.00
969-900Pay In Lieu Of Tax14,127.0014,328.0014,728.0014,599.0014,956.0014,956.00
$14,127.00$14,328.00$14,728.00$14,599.00$14,956.00$14,956.00
971-000Cap Outlay-Minor.00.006,000.00.00.00.00
982-000Cap Outlay-Mach/Eq.00.00.00.00.00.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
$0.00$0.00$6,000.00$0.00$0.00$0.00
Run by Slater, Michael on 09/14/2017 09:45:40 AMPage 176 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 294 - NEWBURGH VILLAGE
EXPENSE
Department 834 - NEWBURGH VILLAGE
996-000Debt Serv-Interest-Bonds7,250.04.00.00.00.00.00
999-000Paying Agent Fees50.00.0050.00.00.00.00
$7,300.04$0.00$50.00$0.00$0.00$0.00
$624,272.66$497,197.11$738,756.00$427,958.05$760,575.00$760,575.00
Department 834 - NEWBURGH VILLAGE Totals
EXPENSE TOTALS$624,272.66$497,197.11$738,756.00$427,958.05$760,575.00$760,575.00
Fund 294 - NEWBURGH VILLAGE Totals
REVENUE TOTALS$767,458.00$781,468.00$802,400.00$633,239.00$816,800.00$816,800.00
EXPENSE TOTALS$624,272.66$497,197.11$738,756.00$427,958.05$760,575.00$760,575.00
$143,185.34$284,270.89$63,644.00$205,280.95$56,225.00$56,225.00
Fund 294 - NEWBURGH VILLAGE Totals
Run by Slater, Michael on 09/14/2017 09:45:40 AMPage 177 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 296 - SILVER VILLAGE FUND
REVENUE
Department 000 - ACCOUNT BALANCES
665-000Interest1,045.845,252.617,000.006,597.987,000.007,000.00
667-000Rental Income618,184.60620,894.00632,490.00521,491.48645,570.00645,570.00
$619,230.44$626,146.61$639,490.00$528,089.46$652,570.00$652,570.00
693-000Gain-Sale Of Fixed Assets8,425.00.00.00.00.00.00
698-000Sundry Income2,866.291,170.621,000.001,105.921,000.001,000.00
$11,291.29$1,170.62$1,000.00$1,105.92$1,000.00$1,000.00
$630,521.73$627,317.23$640,490.00$529,195.38$653,570.00$653,570.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$630,521.73$627,317.23$640,490.00$529,195.38$653,570.00$653,570.00
Run by Slater, Michael on 09/14/2017 09:45:40 AMPage 178 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 296 - SILVER VILLAGE FUND
EXPENSE
Department 831 - SILVER VILLAGE
701-000Per Ser-Commission Comp.00.00.00.00.00.00
702-000Salaries And Wages157,568.40165,248.07167,873.00125,392.22172,089.00172,089.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
709-000Overtime3,065.672,420.182,700.001,442.262,700.002,700.00
712-000Wage Tsf-Other3,972.964,008.004,013.004,013.044,100.004,100.00
$164,607.03$171,676.25$174,586.00$130,847.52$178,889.00$178,889.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA12,364.0712,911.8813,261.009,481.3013,642.0013,642.00
717-000Holiday And Longev4,537.504,400.703,533.00.003,533.003,533.00
718-000Sick Pay(1,638.44)4,655.61.00.00.00.00
719-000Medical Pmt22,636.6212,240.0513,534.006,418.0228,883.0028,883.00
719-005Employee Med Co-Pay(1,362.45)(790.00)(773.00)(889.95)(6,746.00)(6,746.00)
720-000Life Insurance357.41253.19306.00161.15313.00313.00
722-000Retirement DB26,452.8643,093.552,667.001,985.334,936.004,936.00
723-000Retirement DC9,004.026,242.045,310.003,181.235,655.005,655.00
724-000Retirement Medical29,619.6319,659.2410,986.0010,075.6711,629.0011,629.00
$101,971.22$102,666.26$48,824.00$30,412.75$61,845.00$61,845.00
728-000Office Supplies686.62562.38700.00307.432,700.002,700.00
730-000Postage531.57739.26800.00497.01800.00800.00
756-000Miscellaneous12.00.00350.00147.13350.00350.00
766-000Tools And Supplies5,677.756,250.516,500.006,853.907,000.007,000.00
768-000Uniform Allowance.00.00.00.00.00.00
777-030Custodial Supplies Tsf - Other249.96252.00250.00249.96250.00250.00
785-000Trees/Landscap Materials11,525.005,365.0015,000.004,850.0015,000.0015,000.00
$18,682.90$13,169.15$23,600.00$12,905.43$26,100.00$26,100.00
818-020Cont Serv-Maintenance20,615.6417,302.3432,000.0019,892.5632,000.0032,000.00
853-000Telephone5,213.825,832.536,000.006,113.606,000.006,000.00
$25,829.46$23,134.87$38,000.00$26,006.16$38,000.00$38,000.00
Run by Slater, Michael on 09/14/2017 09:45:40 AMPage 179 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 296 - SILVER VILLAGE FUND
EXPENSE
Department 831 - SILVER VILLAGE
861-000Auto Expense1,488.00.001,000.00.001,000.001,000.00
861-010Auto Expense-Emp.00.00200.00.00200.00200.00
$1,488.00$0.00$1,200.00$0.00$1,200.00$1,200.00
886-110Special Activities-Exp2,240.913,154.602,500.002,229.643,000.003,000.00
$2,240.91$3,154.60$2,500.00$2,229.64$3,000.00$3,000.00
904-000Printing585.44457.931,000.00460.161,000.001,000.00
$585.44$457.93$1,000.00$460.16$1,000.00$1,000.00
917-000Worker's Comp.00387.18300.00.00300.00300.00
918-000Liability Insurance12,991.034,991.326,000.006,023.708,000.008,000.00
$12,991.03$5,378.50$6,300.00$6,023.70$8,300.00$8,300.00
921-000Electric6,755.365,996.768,500.004,104.568,000.008,000.00
923-000Heat2,774.002,676.005,000.001,992.154,000.004,000.00
927-000Water37,776.6144,728.5947,000.0032,662.4150,290.0050,290.00
$47,305.97$53,401.35$60,500.00$38,759.12$62,290.00$62,290.00
931-000Building Maint29,784.1846,635.92140,000.00156,911.06100,000.00100,000.00
933-000Equipment Maint625.00.00750.0063.93750.00750.00
938-000Maintenance-Ground80,397.0047,528.2070,000.0038,051.5070,000.0070,000.00
$110,806.18$94,164.12$210,750.00$195,026.49$170,750.00$170,750.00
959-000Depreciation Expense53,563.5555,012.1454,360.0059,579.6460,000.0060,000.00
960-010Ed/Training-Emp1,278.962,786.562,000.001,938.973,000.003,000.00
$54,842.51$57,798.70$56,360.00$61,518.61$63,000.00$63,000.00
969-900Pay In Lieu Of Tax11,167.0011,418.0011,440.0011,410.0011,636.0011,636.00
$11,167.00$11,418.00$11,440.00$11,410.00$11,636.00$11,636.00
971-000Cap Outlay-Minor.00.00.00.00.00.00
982-000Cap Outlay-Mach/Eq.00.00.00.00.00.00
Run by Slater, Michael on 09/14/2017 09:45:40 AMPage 180 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 296 - SILVER VILLAGE FUND
EXPENSE
Department 831 - SILVER VILLAGE
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
$552,517.65$536,419.73$635,060.00$515,599.58$626,010.00$626,010.00
Department 831 - SILVER VILLAGE Totals
EXPENSE TOTALS$552,517.65$536,419.73$635,060.00$515,599.58$626,010.00$626,010.00
Fund 296 - SILVER VILLAGE FUND Totals
REVENUE TOTALS$630,521.73$627,317.23$640,490.00$529,195.38$653,570.00$653,570.00
EXPENSE TOTALS$552,517.65$536,419.73$635,060.00$515,599.58$626,010.00$626,010.00
$78,004.08$90,897.50$5,430.00$13,595.80$27,560.00$27,560.00
Fund 296 - SILVER VILLAGE FUND Totals
Run by Slater, Michael on 09/14/2017 09:45:40 AMPage 181 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 297 - CABLE TELEVISION FUND
REVENUE
Department 000 - ACCOUNT BALANCES
627-000Duplication/Photo453.00570.00250.00270.00100.00100.00
$453.00$570.00$250.00$270.00$100.00$100.00
665-000Interest625.674,014.73.003,868.14.00.00
668-000Franchise Fees556,327.01409,545.27456,000.00305,295.00437,000.00437,000.00
$556,952.68$413,560.00$456,000.00$309,163.14$437,000.00$437,000.00
680-000Sale Of Fixed Asst.00.00.001,383.30.00.00
698-000Sundry Income.00.00.00.00.00.00
$0.00$0.00$0.00$1,383.30$0.00$0.00
$557,405.68$414,130.00$456,250.00$310,816.44$437,100.00$437,100.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$557,405.68$414,130.00$456,250.00$310,816.44$437,100.00$437,100.00
Run by Slater, Michael on 09/14/2017 09:45:40 AMPage 182 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 297 - CABLE TELEVISION FUND
EXPENSE
Department 751 - CABLE TELEVISION
701-000Per Ser-Commission Comp.00.00.00.00.00.00
702-000Salaries And Wages208,082.38194,593.20235,628.00166,188.28241,797.00241,797.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments.00.00.00583.381,000.001,000.00
709-000Overtime.00.00.00.00.00.00
712-000Wage Tsf-Other.00.00.00.00.00.00
$208,082.38$194,593.20$235,628.00$166,771.66$242,797.00$242,797.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA15,746.7514,674.1118,370.0012,211.6718,918.0018,918.00
717-000Holiday And Longev3,861.364,500.004,500.00.004,500.004,500.00
719-000Medical Pmt32,157.2734,341.8246,705.0024,740.4951,215.0051,215.00
719-005Employee Med Co-Pay(2,147.00)(3,441.00)(9,216.00)(4,032.00)(14,220.00)(14,220.00)
720-000Life Insurance415.87430.80683.00342.52680.00680.00
722-000Retirement DB.00.00.00.00.00.00
723-000Retirement DC19,039.6818,189.5322,164.0013,964.4423,965.0023,965.00
724-000Retirement Medical32,221.8027,877.2626,477.0019,346.8728,264.0028,264.00
725-000O/H Tsf-Other.00.00.00.00.00.00
$101,295.73$96,572.52$109,683.00$66,573.99$113,322.00$113,322.00
728-000Office Supplies794.17680.49800.00495.43800.00800.00
730-000Postage110.6260.83200.0016.18200.00200.00
757-000Operating Supplies6,394.276,661.477,000.002,307.617,000.007,000.00
757-050Cable Equip & Supplies13,449.7882,790.0520,000.0015,716.2430,000.0030,000.00
768-000Uniform Allowance241.45.001,000.00474.50100.00100.00
$20,990.29$90,192.84$29,000.00$19,009.96$38,100.00$38,100.00
802-020Attorney Fees20,000.0420,004.0020,000.0020,000.0420,000.0020,000.00
808-000Audit and Accting Serv511.51404.78451.00324.86483.00483.00
818-000Contractual Service 10,308.268,135.0812,000.005,856.526,000.006,000.00
818-005Cont Serv-Consultant.00.00.00.00.00.00
Run by Slater, Michael on 09/14/2017 09:45:40 AMPage 183 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 297 - CABLE TELEVISION FUND
EXPENSE
Department 751 - CABLE TELEVISION
$30,819.81$28,543.86$32,451.00$26,181.42$26,483.00$26,483.00
861-010Auto Expense-Emp.00.00400.00119.34400.00400.00
$0.00$0.00$400.00$119.34$400.00$400.00
882-010Promotional Progrm986.88225.002,000.00225.002,000.002,000.00
886-101Special Activities-101.00.00.00.00.00.00
$986.88$225.00$2,000.00$225.00$2,000.00$2,000.00
904-000Printing285.0060.00300.0082.00200.00200.00
$285.00$60.00$300.00$82.00$200.00$200.00
917-000Worker's Comp.00.001,500.00.001,500.001,500.00
$0.00$0.00$1,500.00$0.00$1,500.00$1,500.00
933-000Equipment Maint5,000.203,650.005,500.001,910.005,500.005,500.00
$5,000.20$3,650.00$5,500.00$1,910.00$5,500.00$5,500.00
942-000Building Rentals27,984.00.00.00.00.00.00
958-000Dues And Subscript14,294.0014,746.0015,500.0015,616.7525,500.0025,500.00
960-010Ed/Training-Emp1,458.341,431.031,500.001,025.561,500.001,500.00
$43,736.34$16,177.03$17,000.00$16,642.31$27,000.00$27,000.00
965-101Cont To General Fund.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
971-000Cap Outlay-Minor.005,911.1885,000.00.0014,500.0014,500.00
975-000Cap Outlay-Bldg.00.00.00.00.00.00
983-000Cap Outlay-Office Eqp.0069,970.00.0036,508.18.00.00
985-000Cap Outlay-Vehicles.00.00340,000.00.0045,000.0045,000.00
$0.00$75,881.18$425,000.00$36,508.18$59,500.00$59,500.00
$411,196.63$505,895.63$858,462.00$334,023.86$516,802.00$516,802.00
Department 751 - CABLE TELEVISION Totals
EXPENSE TOTALS$411,196.63$505,895.63$858,462.00$334,023.86$516,802.00$516,802.00
Run by Slater, Michael on 09/14/2017 09:45:40 AMPage 184 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 297 - CABLE TELEVISION FUND Totals
REVENUE TOTALS$557,405.68$414,130.00$456,250.00$310,816.44$437,100.00$437,100.00
EXPENSE TOTALS$411,196.63$505,895.63$858,462.00$334,023.86$516,802.00$516,802.00
$146,209.05($91,765.63)($402,212.00)($23,207.42)($79,702.00)($79,702.00)
Fund 297 - CABLE TELEVISION FUND Totals
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 185 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 322 - D/S 2008 MBA 16TH DIST CT
REVENUE
Department 000 - ACCOUNT BALANCES
691-470Cont from Fund 470603,657.50448,797.50288,100.00281,918.75291,306.00291,306.00
$603,657.50$448,797.50$288,100.00$281,918.75$291,306.00$291,306.00
$603,657.50$448,797.50$288,100.00$281,918.75$291,306.00$291,306.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$603,657.50$448,797.50$288,100.00$281,918.75$291,306.00$291,306.00
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 186 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 322 - D/S 2008 MBA 16TH DIST CT
EXPENSE
Department 000 - ACCOUNT BALANCES
992-000Debt Serv Principal245,000.00260,000.00270,000.00270,000.00285,000.00285,000.00
996-000Debt Serv-Interest-Bonds358,407.50188,547.5017,850.0011,793.756,056.006,056.00
999-000Paying Agent Fees250.00250.00250.00125.00250.00250.00
$603,657.50$448,797.50$288,100.00$281,918.75$291,306.00$291,306.00
$603,657.50$448,797.50$288,100.00$281,918.75$291,306.00$291,306.00
Department 000 - ACCOUNT BALANCES Totals
EXPENSE TOTALS$603,657.50$448,797.50$288,100.00$281,918.75$291,306.00$291,306.00
Fund 322 - D/S 2008 MBA 16TH DIST CT Totals
REVENUE TOTALS$603,657.50$448,797.50$288,100.00$281,918.75$291,306.00$291,306.00
EXPENSE TOTALS$603,657.50$448,797.50$288,100.00$281,918.75$291,306.00$291,306.00
$0.00$0.00$0.00$0.00$0.00$0.00
Fund 322 - D/S 2008 MBA 16TH DIST CT Totals
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 187 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 326 - D/S 2007 MBA REFUNDING
REVENUE
Department 000 - ACCOUNT BALANCES
691-208Cont From Comm Recreation2,512,375.002,533,025.002,307,425.001,621,800.00.00.00
$2,512,375.00$2,533,025.00$2,307,425.00$1,621,800.00$0.00$0.00
$2,512,375.00$2,533,025.00$2,307,425.00$1,621,800.00$0.00$0.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$2,512,375.00$2,533,025.00$2,307,425.00$1,621,800.00$0.00$0.00
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 188 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 326 - D/S 2007 MBA REFUNDING
EXPENSE
Department 000 - ACCOUNT BALANCES
992-000Debt Serv Principal1,445,000.001,525,000.001,590,000.001,590,000.00.00.00
996-000Debt Serv-Interest-Bonds1,066,925.001,007,525.00716,925.0031,800.00.00.00
999-000Paying Agent Fees450.00500.00500.00.00.00.00
$2,512,375.00$2,533,025.00$2,307,425.00$1,621,800.00$0.00$0.00
$2,512,375.00$2,533,025.00$2,307,425.00$1,621,800.00$0.00$0.00
Department 000 - ACCOUNT BALANCES Totals
EXPENSE TOTALS$2,512,375.00$2,533,025.00$2,307,425.00$1,621,800.00$0.00$0.00
Fund 326 - D/S 2007 MBA REFUNDING Totals
REVENUE TOTALS$2,512,375.00$2,533,025.00$2,307,425.00$1,621,800.00$0.00$0.00
EXPENSE TOTALS$2,512,375.00$2,533,025.00$2,307,425.00$1,621,800.00$0.00$0.00
$0.00$0.00$0.00$0.00$0.00$0.00
Fund 326 - D/S 2007 MBA REFUNDING Totals
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 189 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 327 - D/S 2015 MBA Refunding
REVENUE
Department 000 - ACCOUNT BALANCES
691-000Contributions-Other26,813.00213,778.64210,386.00193,648.50201,125.00201,125.00
691-101Cont From General Fund5,797.00135,027.08129,881.00128,087.50126,794.00126,794.00
$32,610.00$348,805.72$340,267.00$321,736.00$327,919.00$327,919.00
699-000Bond Proceeds2,050,000.00.00.00.00.00.00
$2,050,000.00$0.00$0.00$0.00$0.00$0.00
$2,082,610.00$348,805.72$340,267.00$321,736.00$327,919.00$327,919.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$2,082,610.00$348,805.72$340,267.00$321,736.00$327,919.00$327,919.00
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 190 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 327 - D/S 2015 MBA Refunding
EXPENSE
Department 000 - ACCOUNT BALANCES
989-000Sale Of Bonds Expense32,610.00.00.00.00.00.00
990-000Bond Defeasement2,050,000.00.00.00.00.00.00
992-000Debt Serv Principal.00290,000.00300,000.00300,000.00295,000.00295,000.00
996-000Debt Serv-Interest-Bonds.0058,305.7239,767.0021,736.0032,419.0032,419.00
999-000Paying Agent Fees.00500.00500.00.00500.00500.00
$2,082,610.00$348,805.72$340,267.00$321,736.00$327,919.00$327,919.00
$2,082,610.00$348,805.72$340,267.00$321,736.00$327,919.00$327,919.00
Department 000 - ACCOUNT BALANCES Totals
EXPENSE TOTALS$2,082,610.00$348,805.72$340,267.00$321,736.00$327,919.00$327,919.00
Fund 327 - D/S 2015 MBA Refunding Totals
REVENUE TOTALS$2,082,610.00$348,805.72$340,267.00$321,736.00$327,919.00$327,919.00
EXPENSE TOTALS$2,082,610.00$348,805.72$340,267.00$321,736.00$327,919.00$327,919.00
$0.00$0.00$0.00$0.00$0.00$0.00
Fund 327 - D/S 2015 MBA Refunding Totals
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 191 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 328 - D/S 2016 MBA REFUNDING
REVENUE
Department 000 - ACCOUNT BALANCES
665-000Interest.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
691-101Cont From General Fund.00.00.00.00.00.00
691-470Cont from Fund 470.00151,493.60.00124,100.00247,700.00247,700.00
$0.00$151,493.60$0.00$124,100.00$247,700.00$247,700.00
699-000Bond Proceeds.006,998,152.00.00.00.00.00
$0.00$6,998,152.00$0.00$0.00$0.00$0.00
$0.00$7,149,645.60$0.00$124,100.00$247,700.00$247,700.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$0.00$7,149,645.60$0.00$124,100.00$247,700.00$247,700.00
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 192 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 328 - D/S 2016 MBA REFUNDING
EXPENSE
Department 000 - ACCOUNT BALANCES
989-000Sale Of Bonds Expense.00102,357.60.00.00.00.00
990-000Bond Defeasement.006,892,788.00.00.00.00.00
992-000Debt Serv Principal.00.00.00.00.00.00
996-000Debt Serv-Interest-Bonds.00154,500.00.00123,600.00247,200.00247,200.00
999-000Paying Agent Fees.00.00.00500.00500.00500.00
$0.00$7,149,645.60$0.00$124,100.00$247,700.00$247,700.00
$0.00$7,149,645.60$0.00$124,100.00$247,700.00$247,700.00
Department 000 - ACCOUNT BALANCES Totals
EXPENSE TOTALS$0.00$7,149,645.60$0.00$124,100.00$247,700.00$247,700.00
Fund 328 - D/S 2016 MBA REFUNDING Totals
REVENUE TOTALS$0.00$7,149,645.60$0.00$124,100.00$247,700.00$247,700.00
EXPENSE TOTALS$0.00$7,149,645.60$0.00$124,100.00$247,700.00$247,700.00
$0.00$0.00$0.00$0.00$0.00$0.00
Fund 328 - D/S 2016 MBA REFUNDING Totals
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 193 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 329 - D/S 2017 MBA REFUNDING
REVENUE
Department 000 - ACCOUNT BALANCES
665-000Interest.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
691-208Cont From Comm Recreation.00.00.00(5,548.03)1,991,750.001,991,750.00
698-000Sundry Income.00.00.00.00.00.00
$0.00$0.00$0.00($5,548.03)$1,991,750.00$1,991,750.00
699-000Bond Proceeds.00.00.0022,148,023.10.00.00
$0.00$0.00$0.00$22,148,023.10$0.00$0.00
$0.00$0.00$0.00$22,142,475.07$1,991,750.00$1,991,750.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$0.00$0.00$0.00$22,142,475.07$1,991,750.00$1,991,750.00
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 194 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 329 - D/S 2017 MBA REFUNDING
EXPENSE
Department 000 - ACCOUNT BALANCES
989-000Sale Of Bonds Expense.00.00.00322,066.07.00.00
990-000Bond Defeasement.00.00.0021,363,696.50.00.00
992-000Debt Serv Principal.00.00.00.001,250,000.001,250,000.00
996-000Debt Serv-Interest-Bonds.00.00.00456,712.50741,250.00741,250.00
999-000Paying Agent Fees.00.00.00.00500.00500.00
$0.00$0.00$0.00$22,142,475.07$1,991,750.00$1,991,750.00
$0.00$0.00$0.00$22,142,475.07$1,991,750.00$1,991,750.00
Department 000 - ACCOUNT BALANCES Totals
EXPENSE TOTALS$0.00$0.00$0.00$22,142,475.07$1,991,750.00$1,991,750.00
Fund 329 - D/S 2017 MBA REFUNDING Totals
REVENUE TOTALS$0.00$0.00$0.00$22,142,475.07$1,991,750.00$1,991,750.00
EXPENSE TOTALS$0.00$0.00$0.00$22,142,475.07$1,991,750.00$1,991,750.00
$0.00$0.00$0.00$0.00$0.00$0.00
Fund 329 - D/S 2017 MBA REFUNDING Totals
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 195 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 394 - 1998 PRDA-STREETSCAPE DBT
REVENUE
Department 000 - ACCOUNT BALANCES
691-262Cont From 262 PRDA589,050.00590,300.00593,300.00581,187.50582,313.00582,313.00
$589,050.00$590,300.00$593,300.00$581,187.50$582,313.00$582,313.00
$589,050.00$590,300.00$593,300.00$581,187.50$582,313.00$582,313.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$589,050.00$590,300.00$593,300.00$581,187.50$582,313.00$582,313.00
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 196 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 394 - 1998 PRDA-STREETSCAPE DBT
EXPENSE
Department 000 - ACCOUNT BALANCES
992-000Debt Serv Principal500,000.00525,000.00555,000.00555,000.00570,000.00570,000.00
996-000Debt Serv-Interest-Bonds88,850.0065,100.0038,100.0025,987.5012,113.0012,113.00
999-000Paying Agent Fees200.00200.00200.00200.00200.00200.00
$589,050.00$590,300.00$593,300.00$581,187.50$582,313.00$582,313.00
$589,050.00$590,300.00$593,300.00$581,187.50$582,313.00$582,313.00
Department 000 - ACCOUNT BALANCES Totals
EXPENSE TOTALS$589,050.00$590,300.00$593,300.00$581,187.50$582,313.00$582,313.00
Fund 394 - 1998 PRDA-STREETSCAPE DBT Totals
REVENUE TOTALS$589,050.00$590,300.00$593,300.00$581,187.50$582,313.00$582,313.00
EXPENSE TOTALS$589,050.00$590,300.00$593,300.00$581,187.50$582,313.00$582,313.00
$0.00$0.00$0.00$0.00$0.00$0.00
Fund 394 - 1998 PRDA-STREETSCAPE DBT Totals
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 197 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 401 - CAPITAL PROJECTS
REVENUE
Department 000 - ACCOUNT BALANCES
665-000Interest3,893.4832,887.66.0026,032.0735,000.0035,000.00
$3,893.48$32,887.66$0.00$26,032.07$35,000.00$35,000.00
690-010Cont-Donation/Gft.008,500.00.00.00.00.00
691-000Contributions-Other.00311,700.00.00.00.00.00
691-016Cont From Tran & Cap 2161,150,966.171,144,323.001,258,844.001,316,998.091,379,947.001,379,947.00
691-101Cont From General Fund3,374,991.003,165,631.31.00.001,440,000.001,440,000.00
691-223Cont From Grant .0011,186.00.00.00.00.00
698-000Sundry Income.005,561.80.001,800.00.00.00
$4,525,957.17$4,646,902.11$1,258,844.00$1,318,798.09$2,819,947.00$2,819,947.00
$4,529,850.65$4,679,789.77$1,258,844.00$1,344,830.16$2,854,947.00$2,854,947.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$4,529,850.65$4,679,789.77$1,258,844.00$1,344,830.16$2,854,947.00$2,854,947.00
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 198 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 401 - CAPITAL PROJECTS
EXPENSE
Department 000 - ACCOUNT BALANCES
965-409Cont To Golf-Cap Impr.00.00.00.00.00.00
965-592Cont To Water/Sewer Fund.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
971-000Cap Outlay-Minor281,050.22180,911.65282,430.00284,136.02353,600.00353,600.00
974-000Land Improvement96,709.0042,317.50.00.00325,000.00325,000.00
974-010Land Improvement-Parks22,368.001,573,583.94.00.00.00.00
975-000Cap Outlay-Bldg.00.00.00.00.00.00
976-000Cap Outlay-Bldg Imprv78,010.44597,005.15.00692,980.18825,000.00800,000.00
976-010City Hall Improvements.00.00.00.00.00.00
976-026Police Cap Imprv.0011,100.00.00397,290.00.00.00
979-000Cap Outlay-Fire Equip.00.00.00.00.00.00
981-000Cap Outlay-Furnitr.00.00.00.00.00.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
985-000Cap Outlay-Vehicles283,465.50693,153.00.001,027,938.00.00.00
985-010Cap Outlay - DPW Vehicles586,810.68669,972.521,155,000.00941,170.961,697,000.001,462,000.00
986-000Cap Outlay-Comp Hardw70,364.54202,901.71.0012,000.00.00.00
986-010Cap Outlay-Comp Softw32,538.00.00.0022,224.00.00.00
987-000Cap Outlay-Other Eqp160,307.84568,739.891,088,000.00263,350.99667,150.00526,650.00
987-010Telephone System.00.00.00.00.00.00
$1,611,624.22$4,539,685.36$2,525,430.00$3,641,090.15$3,867,750.00$3,467,250.00
$1,611,624.22$4,539,685.36$2,525,430.00$3,641,090.15$3,867,750.00$3,467,250.00
Department 000 - ACCOUNT BALANCES Totals
EXPENSE TOTALS$1,611,624.22$4,539,685.36$2,525,430.00$3,641,090.15$3,867,750.00$3,467,250.00
Fund 401 - CAPITAL PROJECTS Totals
REVENUE TOTALS$4,529,850.65$4,679,789.77$1,258,844.00$1,344,830.16$2,854,947.00$2,854,947.00
EXPENSE TOTALS$1,611,624.22$4,539,685.36$2,525,430.00$3,641,090.15$3,867,750.00$3,467,250.00
$2,918,226.43$140,104.41($1,266,586.00)($2,296,259.99)($1,012,803.00)($612,303.00)
Fund 401 - CAPITAL PROJECTS Totals
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 199 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 508 - GOLF COURSE FUND
REVENUE
Department 000 - ACCOUNT BALANCES
618-050Gift Certs-Recreation1,685.00915.002,900.001,145.002,500.002,500.00
642-020Con At Whis Willow25,903.0035,704.0035,704.0030,670.0035,704.0035,704.00
642-025Con At Fox Creek68,088.0067,088.0068,088.0056,740.0068,088.0068,088.00
642-030Con At Idyl Wyld1,750.001,750.001,750.00.001,750.001,750.00
651-210Green Fees-Whis Will552,831.12549,957.31588,059.00474,111.28597,059.00597,059.00
651-212Golf Cart Fees-Whis Will42,000.0042,000.0042,000.0042,000.0042,000.0042,000.00
651-216Whis W Driving Range42,630.5040,075.5052,250.0041,987.9850,000.0050,000.00
651-220Green Fees-Idyl Wy359,664.24354,709.07373,512.00292,058.70382,512.00382,512.00
651-222Golf Cart Fees-Idyl Wy34,000.0034,000.0034,000.0034,000.0034,000.0034,000.00
651-230Green Fees-Fox Cr572,742.12596,169.83601,056.00505,598.14610,056.00610,056.00
651-232Golf Cart Fees-Fox Cr42,000.0042,000.0042,000.0042,000.0042,000.0042,000.00
$1,743,293.98$1,764,368.71$1,841,319.00$1,520,311.10$1,865,669.00$1,865,669.00
665-000Interest(465.43)(356.21).00762.52.00.00
667-000Rental Income4,000.004,000.004,000.004,000.004,000.004,000.00
$3,534.57$3,643.79$4,000.00$4,762.52$4,000.00$4,000.00
691-101Cont From General Fund52,600.0062,500.00.00.00.00.00
691-409Cont From Golf C. Cap Imp.00.00100,000.00.00100,000.00100,000.00
693-686Gain-Sale Fixed Asset-WW.00285.00.00(496.02).00.00
693-687Gain-Sale Fixed Asset-IW900.00.00.00200.00.00.00
693-688Gain-Sale Fixed Asset-FC.00.00.00.00.00.00
698-000Sundry Income.0013,266.48.00.00.00.00
$53,500.00$76,051.48$100,000.00($296.02)$100,000.00$100,000.00
$1,800,328.55$1,844,063.98$1,945,319.00$1,524,777.60$1,969,669.00$1,969,669.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$1,800,328.55$1,844,063.98$1,945,319.00$1,524,777.60$1,969,669.00$1,969,669.00
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 200 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 508 - GOLF COURSE FUND
EXPENSE
Department 686 - WHISPERING WILLOWS
719-000Medical Pmt12,123.845,763.245,763.004,181.495,481.005,481.00
719-005Employee Med Co-Pay(643.31)(636.00)(208.00)(806.00)(1,032.00)(1,032.00)
$11,480.53$5,127.24$5,555.00$3,375.49$4,449.00$4,449.00
728-000Office Supplies.00448.052,000.00329.202,000.002,000.00
766-000Tools And Supplies.00.00.00.00.00.00
768-000Uniform Allowance.00.00.00.00.00.00
776-000Maintenance Supply58,458.6960,567.3758,000.0064,423.4060,000.0060,000.00
777-030Custodial Supplies Tsf - Other750.00756.00750.00750.00750.00750.00
781-000Repair Parts16,374.4816,979.5620,000.007,664.4918,000.0018,000.00
$75,583.17$78,750.98$80,750.00$73,167.09$80,750.00$80,750.00
808-000Audit and Accting Serv497.69513.40717.00516.09686.00686.00
810-050Credit Card Costs9,788.5612,106.4713,000.00.0014,000.0014,000.00
818-210Cont Serv-Golf Pro17,049.9617,049.9617,050.0012,787.4717,050.0017,050.00
818-216Golf Pro Staff-Maint486,099.21477,620.32507,500.00371,838.67512,500.00512,500.00
853-000Telephone.00.00.00.00.00.00
$513,435.42$507,290.15$538,267.00$385,142.23$544,236.00$544,236.00
885-000Public Relations.00.001,000.00.001,000.001,000.00
$0.00$0.00$1,000.00$0.00$1,000.00$1,000.00
918-000Liability Insurance6,995.182,994.803,000.003,011.843,500.003,500.00
$6,995.18$2,994.80$3,000.00$3,011.84$3,500.00$3,500.00
928-000Heat, Light, Water28,779.8123,792.8928,000.0012,654.0328,000.0028,000.00
$28,779.81$23,792.89$28,000.00$12,654.03$28,000.00$28,000.00
931-000Building Maint2,011.503,621.644,000.001,407.944,000.004,000.00
$2,011.50$3,621.64$4,000.00$1,407.94$4,000.00$4,000.00
943-000Outside Equip Rental.00.00.00.00.00.00
959-000Depreciation Expense24,982.358,979.3628,813.004,853.4025,000.0025,000.00
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 201 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 508 - GOLF COURSE FUND
EXPENSE
Department 686 - WHISPERING WILLOWS
960-010Ed/Training-Emp.00.00.00.00.00.00
$24,982.35$8,979.36$28,813.00$4,853.40$25,000.00$25,000.00
971-000Cap Outlay-Minor.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
$663,267.96$630,557.06$689,385.00$483,612.02$690,935.00$690,935.00
Department 686 - WHISPERING WILLOWS Totals
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 202 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 508 - GOLF COURSE FUND
EXPENSE
Department 687 - IDYL WYLD
719-000Medical Pmt12,123.845,763.245,763.004,181.495,481.005,481.00
719-005Employee Med Co-Pay(643.31)(636.00)(208.00)(806.00)(1,032.00)(1,032.00)
$11,480.53$5,127.24$5,555.00$3,375.49$4,449.00$4,449.00
728-000Office Supplies.001,207.512,000.00.002,000.002,000.00
766-000Tools And Supplies.00.00.00.00.00.00
768-000Uniform Allowance.00.00.00.00.00.00
776-000Maintenance Supply42,483.9038,037.0145,000.0046,471.6546,000.0046,000.00
777-030Custodial Supplies Tsf - Other750.00756.00750.00750.00750.00750.00
781-000Repair Parts8,989.0815,881.8211,000.003,715.7110,000.0010,000.00
$52,222.98$55,882.34$58,750.00$50,937.36$58,750.00$58,750.00
808-000Audit and Accting Serv497.70513.40717.00516.09686.00686.00
810-050Credit Card Costs5,992.335,849.366,000.00.007,000.007,000.00
818-000Contractual Service .00.00.00.00.00.00
818-210Cont Serv-Golf Pro17,049.9617,049.9617,050.0012,787.4717,050.0017,050.00
818-216Golf Pro Staff-Maint312,128.85299,515.95370,370.00244,824.11375,084.00375,084.00
853-000Telephone.00341.84.001,197.64.00.00
$335,668.84$323,270.51$394,137.00$259,325.31$399,820.00$399,820.00
885-000Public Relations.00.001,000.00.001,000.001,000.00
$0.00$0.00$1,000.00$0.00$1,000.00$1,000.00
918-000Liability Insurance6,995.182,994.803,000.003,011.843,500.003,500.00
$6,995.18$2,994.80$3,000.00$3,011.84$3,500.00$3,500.00
928-000Heat, Light, Water18,961.2317,083.7419,000.0014,638.2619,000.0019,000.00
$18,961.23$17,083.74$19,000.00$14,638.26$19,000.00$19,000.00
931-000Building Maint.00369.133,000.00723.413,000.003,000.00
$0.00$369.13$3,000.00$723.41$3,000.00$3,000.00
943-000Outside Equip Rental.00.00.00.00.00.00
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 203 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 508 - GOLF COURSE FUND
EXPENSE
Department 687 - IDYL WYLD
959-000Depreciation Expense22,418.6615,242.0437,244.0011,572.3230,000.0030,000.00
960-010Ed/Training-Emp.00.00.00.00.00.00
$22,418.66$15,242.04$37,244.00$11,572.32$30,000.00$30,000.00
971-000Cap Outlay-Minor.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
$447,747.42$419,969.80$521,686.00$343,583.99$519,519.00$519,519.00
Department 687 - IDYL WYLD Totals
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 204 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 508 - GOLF COURSE FUND
EXPENSE
Department 688 - FOX CREEK
702-000Salaries And Wages64,513.5265,834.1665,083.0050,369.0967,725.0067,725.00
709-000Overtime10,410.9416,802.7711,000.0010,807.7111,000.0011,000.00
$74,924.46$82,636.93$76,083.00$61,176.80$78,725.00$78,725.00
715-000FICA5,698.076,284.835,935.004,465.696,137.006,137.00
717-000Holiday And Longev1,500.001,500.001,500.00.001,500.001,500.00
718-000Sick Pay(159.85)394.58.00.00.00.00
719-000Medical Pmt28,211.9521,255.5621,212.0016,581.3623,858.0023,858.00
719-005Employee Med Co-Pay(1,321.38)(1,272.00)(832.00)(2,531.00)(4,212.00)(4,212.00)
720-000Life Insurance157.30158.60175.00113.10182.00182.00
723-000Retirement DC5,281.045,386.835,327.004,390.506,230.006,230.00
724-000Retirement Medical12,985.1511,327.839,934.007,515.1310,504.0010,504.00
$52,352.28$45,036.23$43,251.00$30,534.78$44,199.00$44,199.00
728-000Office Supplies104.20937.665,000.00.005,000.005,000.00
766-000Tools And Supplies.00.00.00.00.00.00
768-000Uniform Allowance.00.00.00.00.00.00
776-000Maintenance Supply61,764.6262,596.9964,000.0064,681.6266,000.0066,000.00
777-030Custodial Supplies Tsf - Other3,099.963,096.003,100.003,099.963,100.003,100.00
781-000Repair Parts17,163.4118,612.6620,000.0011,050.8118,000.0018,000.00
$82,132.19$85,243.31$92,100.00$78,832.39$92,100.00$92,100.00
808-000Audit and Accting Serv497.69513.40717.00516.08687.00687.00
810-050Credit Card Costs12,966.229,937.0110,000.00.0011,000.0011,000.00
818-210Cont Serv-Golf Pro17,050.0817,050.0817,050.0012,787.5617,050.0017,050.00
818-216Golf Pro Staff-Maint348,896.63361,102.39398,398.00255,914.49403,577.00403,577.00
853-000Telephone.00849.17.00972.48.00.00
$379,410.62$389,452.05$426,165.00$270,190.61$432,314.00$432,314.00
885-000Public Relations125.00795.00.00.00.00.00
$125.00$795.00$0.00$0.00$0.00$0.00
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 205 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 508 - GOLF COURSE FUND
EXPENSE
Department 688 - FOX CREEK
917-000Worker's Comp.00.00.00.00.00.00
918-000Liability Insurance6,995.182,994.803,000.003,011.843,500.003,500.00
$6,995.18$2,994.80$3,000.00$3,011.84$3,500.00$3,500.00
928-000Heat, Light, Water26,677.3621,180.4120,000.0015,356.1322,000.0022,000.00
$26,677.36$21,180.41$20,000.00$15,356.13$22,000.00$22,000.00
931-000Building Maint1,250.262,341.883,000.002,998.273,000.003,000.00
$1,250.26$2,341.88$3,000.00$2,998.27$3,000.00$3,000.00
943-000Outside Equip Rental.00.00.00.00.00.00
959-000Depreciation Expense55,152.3950,680.6864,905.0049,218.6060,000.0060,000.00
960-010Ed/Training-Emp.00.00.00.00.00.00
$55,152.39$50,680.68$64,905.00$49,218.60$60,000.00$60,000.00
971-000Cap Outlay-Minor.00.00.00.00.00.00
987-000Cap Outlay-Other Eqp.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
$679,019.74$680,361.29$728,504.00$511,319.42$735,838.00$735,838.00
Department 688 - FOX CREEK Totals
EXPENSE TOTALS$1,790,035.12$1,730,888.15$1,939,575.00$1,338,515.43$1,946,292.00$1,946,292.00
Fund 508 - GOLF COURSE FUND Totals
REVENUE TOTALS$1,800,328.55$1,844,063.98$1,945,319.00$1,524,777.60$1,969,669.00$1,969,669.00
EXPENSE TOTALS$1,790,035.12$1,730,888.15$1,939,575.00$1,338,515.43$1,946,292.00$1,946,292.00
$10,293.43$113,175.83$5,744.00$186,262.17$23,377.00$23,377.00
Fund 508 - GOLF COURSE FUND Totals
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 206 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 566 - ECONOMIC DEVEL CORP
REVENUE
Department 000 - ACCOUNT BALANCES
610-100Proj App & Plan Rev Fees.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
665-000Interest19.0485.25200.0091.07200.00200.00
$19.04$85.25$200.00$91.07$200.00$200.00
$19.04$85.25$200.00$91.07$200.00$200.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$19.04$85.25$200.00$91.07$200.00$200.00
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 207 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 566 - ECONOMIC DEVEL CORP
EXPENSE
Department 000 - ACCOUNT BALANCES
702-000Salaries And Wages.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
715-000FICA.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
808-000Audit and Accting Serv.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
$0.00$0.00$0.00$0.00$0.00$0.00
Department 000 - ACCOUNT BALANCES Totals
EXPENSE TOTALS$0.00$0.00$0.00$0.00$0.00$0.00
Fund 566 - ECONOMIC DEVEL CORP Totals
REVENUE TOTALS$19.04$85.25$200.00$91.07$200.00$200.00
EXPENSE TOTALS$0.00$0.00$0.00$0.00$0.00$0.00
$19.04$85.25$200.00$91.07$200.00$200.00
Fund 566 - ECONOMIC DEVEL CORP Totals
Run by Slater, Michael on 09/14/2017 09:45:41 AMPage 208 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 592 - WATER AND SEWER FUND
REVENUE
Department 000 - ACCOUNT BALANCES
444-000Property Tax Adj(21,445.81)281,435.62(10,000.00)(7,895.64)(10,000.00)(10,000.00)
($21,445.81)$281,435.62($10,000.00)($7,895.64)($10,000.00)($10,000.00)
529-000Cont From Other Gov2,605,946.051,104,652.51.0069,275.29.00.00
$2,605,946.05$1,104,652.51$0.00$69,275.29$0.00$0.00
627-592Services Rendered Water and Sewer Repair.00540.00.00.00.00.00
642-000Recycling Salvage Sales18,496.662,841.0020,000.009,566.5010,000.0010,000.00
650-101Water Sales, Residential6,859,235.458,118,102.508,076,307.005,373,347.368,744,991.008,744,991.00
650-102Water Sales, Commercial3,079,693.553,449,455.583,461,275.002,069,622.153,747,853.003,747,853.00
650-103Water Sales, Unmetered13,447.8138,593.9420,000.0028,091.1220,000.0020,000.00
650-104Fixed Fee11,573,132.2012,169,135.5412,314,369.008,243,112.8412,328,966.0012,328,966.00
650-200Service Connections, Sewer.00.00.00.00.00.00
650-201Service Connections31,413.0039,331.0030,000.00.0030,000.0030,000.00
650-202Sales Of Meters9,499.2614,958.9520,000.00.0020,000.0020,000.00
650-203Sales Of Outside Reading Devices3,930.006,065.007,500.00.007,500.007,500.00
650-250Large User Charge3,195,028.333,756,681.393,769,140.002,134,652.494,160,755.004,160,755.00
650-301Sewage Maint Fee, Residential.00.00.00.00.00.00
650-302Sewage Maint Fee, Commercial.00.00.0018.00.00.00
650-303Sewage Sales, Resident & Commerc7,245,816.198,862,112.519,261,103.006,365,523.0010,283,671.0010,283,671.00
650-304Det Ind Wst Sewage Disp Surchg1,130,871.32(102,750.83).003,326.164,000.004,000.00
$33,160,563.77$36,355,066.58$36,979,694.00$24,227,259.62$39,357,736.00$39,357,736.00
657-100Penalties Forfeitd1,833,888.201,760,442.711,820,000.001,022,497.551,820,000.001,820,000.00
659-000Penalties-Ref Cntrct.00.00.00.00.00.00
$1,833,888.20$1,760,442.71$1,820,000.00$1,022,497.55$1,820,000.00$1,820,000.00
665-000Interest20,241.6042,685.18100,000.0060,094.21100,000.00100,000.00
665-010I/I-Receivables.00.00.00.00.00.00
669-510I/I-Sewer Conn-Wci30,290.3320,704.0632,000.005,850.5315,000.0015,000.00
$50,531.93$63,389.24$132,000.00$65,944.74$115,000.00$115,000.00
Run by Slater, Michael on 09/14/2017 09:45:42 AMPage 209 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 592 - WATER AND SEWER FUND
REVENUE
Department 000 - ACCOUNT BALANCES
672-427A/I-Rennold's Ravine Stabilization.002,499.12.00.00.00.00
672-428A/I Levan Road Sewer454,715.01.00.00.00.00.00
675-100Cont-From Customers83,226.45130,606.7850,000.0074,931.9050,000.0050,000.00
675-110Cont-From Subdividers277,010.00468,175.00150,000.00.00150,000.00150,000.00
679-427I/I-Rennold's Ravine Stabilization2,499.12.002,307.002,365.621,602.001,602.00
679-428I/I Levan Road Sewer.00.0010,610.0010,883.686,063.006,063.00
691-000Contributions-Other.00.00.00.00.00.00
691-101Cont From General Fund.00820,199.00.00.00.00.00
691-205Cont From Refuse Fund.00273,462.00.00.00.00.00
691-401Cont For Dist 401.00.00.00.00.00.00
693-000Gain-Sale Of Fixed Assets300.009,775.00.00.0040,000.0040,000.00
698-000Sundry Income(2,320.58)2,389.03(15,000.00)(33,286.03)(15,000.00)(15,000.00)
698-010Cash-Over/Under27.7377.64.00(46.56).00.00
698-102Charge For Turn Off24,106.0022,266.757,500.005,694.0015,000.0015,000.00
698-103Charge For Repair16,441.1912,448.6110,000.008,459.0320,000.0020,000.00
698-105Water Tap Permits.00.00.00.00.00.00
698-106Hydrant Permits288.00504.00500.00504.00500.00500.00
$856,292.92$1,742,402.93$215,917.00$69,505.64$268,165.00$268,165.00
699-000Bond Proceeds.00.00.00.00.00.00
$0.00$0.00$0.00$0.00$0.00$0.00
$38,485,777.06$41,307,389.59$39,137,611.00$25,446,587.20$41,550,901.00$41,550,901.00
Department 000 - ACCOUNT BALANCES Totals
REVENUE TOTALS$38,485,777.06$41,307,389.59$39,137,611.00$25,446,587.20$41,550,901.00$41,550,901.00
Run by Slater, Michael on 09/14/2017 09:45:42 AMPage 210 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 592 - WATER AND SEWER FUND
EXPENSE
Department 558 - W & S FINANCIAL ADMIN
702-000Salaries And Wages367,634.37394,467.44442,779.00303,854.77448,335.00448,335.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments2,000.002,000.002,000.001,166.762,000.002,000.00
709-000Overtime3,601.964,474.885,000.004,220.336,000.006,000.00
712-201Wage Tsf-Accounting28,785.0029,040.0029,045.0029,045.0429,626.0029,626.00
712-253Wages Transfer-Treasurer31,509.9636,372.0036,376.0036,375.9638,452.0038,452.00
$433,531.29$466,354.32$515,200.00$374,662.86$524,413.00$524,413.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA28,293.8130,124.9933,165.0023,012.0735,197.0035,197.00
717-000Holiday And Longev4,050.003,704.203,750.00.003,750.003,750.00
718-000Sick Pay(20,799.09)(108,385.50)5,000.00.00.00.00
719-000Medical Pmt31,706.2145,303.3157,017.0035,430.9859,731.0059,731.00
719-005Employee Med Co-Pay(3,234.00)(4,865.00)(4,740.00)(3,972.50)(8,916.00)(8,916.00)
720-000Life Insurance853.93898.041,133.00667.961,201.001,201.00
722-000Retirement DB.00.00.00.00.00.00
723-000Retirement DC29,457.6829,435.1332,742.0024,366.8739,420.0039,420.00
724-000Retirement Medical40,227.0127,576.2625,285.0018,496.5427,442.0027,442.00
$110,555.55$23,791.43$153,352.00$98,001.92$157,825.00$157,825.00
728-000Office Supplies6,128.937,050.2911,000.005,374.4511,000.0011,000.00
730-000Postage66,520.5165,734.5585,000.0043,291.5885,000.0085,000.00
756-000Miscellaneous312.9910,424.692,000.001,610.182,000.002,000.00
768-000Uniform Allowance.00.00.00.00800.00800.00
$72,962.43$83,209.53$98,000.00$50,276.21$98,800.00$98,800.00
808-232Tsf Audit Costs-Ind Aud30,293.5541,591.6940,266.0036,746.9541,422.0041,422.00
810-000Banking Service22,292.7625,364.4125,000.0019,712.9425,000.0025,000.00
810-050Credit Card Costs.92180.5060,000.009,001.1860,000.0060,000.00
814-915Tsf Computer Srv-Data P25,000.00150,000.0075,000.0075,000.0075,000.0075,000.00
$77,587.23$217,136.60$200,266.00$140,461.07$201,422.00$201,422.00
Run by Slater, Michael on 09/14/2017 09:45:42 AMPage 211 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 592 - WATER AND SEWER FUND
EXPENSE
Department 558 - W & S FINANCIAL ADMIN
861-010Auto Expense-Emp79.27127.73150.0074.52150.00150.00
864-016Travel/Ed-Board Member.00.00.00.00.00.00
$79.27$127.73$150.00$74.52$150.00$150.00
882-010Promotional Progrm.00.00500.00.00500.00500.00
$0.00$0.00$500.00$0.00$500.00$500.00
904-000Printing33,365.3520,497.8935,000.0012,481.1235,000.0035,000.00
$33,365.35$20,497.89$35,000.00$12,481.12$35,000.00$35,000.00
917-000Worker's Comp.00309.995,000.00.005,000.005,000.00
918-000Liability Insurance249,827.5394,835.2695,000.0095,375.24105,000.00105,000.00
$249,827.53$95,145.25$100,000.00$95,375.24$110,000.00$110,000.00
750-100Water Purchases11,582,736.3713,316,847.5413,582,024.0012,716,569.0514,051,895.0014,051,895.00
840-000Sewage Treatmnt Ex14,052,103.0214,469,546.1215,048,324.0010,852,159.5915,388,188.0015,388,188.00
840-010Excess Flow Expense.00.00.00.00.00.00
840-020CSO Expense.00.00.00.00.00.00
840-040Detroit Ind Wst Control Chrgs1,160,648.69.00.00.00.00.00
928-000Heat, Light, Water.00.00.00.00.00.00
$26,795,488.08$27,786,393.66$28,630,348.00$23,568,728.64$29,440,083.00$29,440,083.00
934-000Office Equip Maint.00.001,000.00235.001,000.001,000.00
$0.00$0.00$1,000.00$235.00$1,000.00$1,000.00
944-000Lease Purchase Pay.00.00.00.00.00.00
958-000Dues And Subscript230.00.00.00.00.00.00
959-000Depreciation Expense2,811,061.362,962,101.922,912,844.003,087,248.303,086,778.003,086,778.00
960-010Ed/Training-Emp291.60560.641,500.00392.361,500.001,500.00
$2,811,582.96$2,962,662.56$2,914,344.00$3,087,640.66$3,088,278.00$3,088,278.00
961-010Uncollected Accounts(256,346.79)938.8120,000.00.0020,000.0020,000.00
($256,346.79)$938.81$20,000.00$0.00$20,000.00$20,000.00
Run by Slater, Michael on 09/14/2017 09:45:42 AMPage 212 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 592 - WATER AND SEWER FUND
EXPENSE
Department 558 - W & S FINANCIAL ADMIN
971-000Cap Outlay-Minor2,957.982,789.051,000.006,387.951,000.001,000.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
$2,957.98$2,789.05$1,000.00$6,387.95$1,000.00$1,000.00
989-000Sale Of Bonds Expense103,570.60.00.00.00.00.00
990-000Bond Defeasement12,393.0012,393.0012,393.0012,393.0012,393.0012,393.00
996-000Debt Serv-Interest-Bonds339,546.48294,539.39254,246.00291,278.28383,687.00383,687.00
999-000Paying Agent Fees.00.00500.00.00500.00500.00
$455,510.08$306,932.39$267,139.00$303,671.28$396,580.00$396,580.00
$30,787,100.96$31,965,979.22$32,936,299.00$27,737,996.47$34,075,051.00$34,075,051.00
Department 558 - W & S FINANCIAL ADMIN Totals
Run by Slater, Michael on 09/14/2017 09:45:42 AMPage 213 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 592 - WATER AND SEWER FUND
EXPENSE
Department 559 - W & S FIELD OPERATIONS
702-000Salaries And Wages1,459,980.251,454,245.411,552,382.001,147,603.971,636,349.001,636,349.00
702-100Vacancy Adj-Wages.00.00.00.00.00.00
707-000Alternate Payments4,000.004,104.173,000.002,583.545,000.005,000.00
709-000Overtime252,844.37251,921.25275,000.00297,894.20275,000.00275,000.00
712-020Wage Tsf-Act 51(11,000.04)(15,996.00)(16,000.00)(15,999.96)(16,000.00)(16,000.00)
712-205Wage Tsf-Refuse(57,000.00)(63,996.00)(63,000.00)(63,000.00)(50,000.00)(50,000.00)
712-208Wage Tsf-Recreation(300.00).00.00.00.00.00
712-441Wage Tsf-Engineering212,705.04205,395.00213,201.00213,201.00213,204.00213,204.00
712-444Wage Tsf-PSD Admin263,435.96227,927.00268,825.00268,824.96288,292.00288,292.00
712-445Wage Tsf-PSD Dir.00.00.00.00.00.00
712-463Wage Tsf-Streets99,643.01109,666.00110,000.00110,000.0475,000.0075,000.00
712-704Wage Tsf-Parks1,299.961,200.001,300.001,299.961,200.001,200.00
$2,225,608.55$2,174,466.83$2,344,708.00$1,962,407.71$2,428,045.00$2,428,045.00
713-441Benef Tsf-Engring212,705.04205,395.00213,201.00213,201.00213,204.00213,204.00
714-100Vacancy Adj-Benefits.00.00.00.00.00.00
715-000FICA131,394.92131,125.83142,813.00108,101.34148,769.00148,769.00
717-000Holiday And Longev34,471.0533,914.2835,250.004,419.7827,000.0027,000.00
719-000Medical Pmt248,065.57260,082.39312,980.00240,100.88341,682.00341,682.00
719-005Employee Med Co-Pay(17,968.00)(17,061.50)(18,648.00)(28,670.00)(47,268.00)(47,268.00)
720-000Life Insurance3,341.893,410.854,229.002,636.214,454.004,454.00
722-000Retirement DB241,215.68446,538.4923,552.0011,785.8625,073.0025,073.00
723-000Retirement DC86,617.8382,768.7186,106.0080,945.36121,537.00121,537.00
724-000Retirement Medical286,510.76225,284.42187,699.00138,910.79175,344.00175,344.00
725-020O/H Tsf-Act 51(11,000.04)(15,996.00)(16,000.00)(15,999.96)(16,000.00)(16,000.00)
725-205O/H Tsf-Refuse(57,000.00)(63,996.00)(63,000.00)(63,000.00)(50,000.00)(50,000.00)
725-208O/H Tsf-Recreation(300.00).00.00.00.00.00
725-444O/H Tsf-PSD Admin263,435.96227,927.00268,825.00268,824.96288,292.00288,292.00
725-445O/H Tsf-PSD Dir.00.00.00.00.00.00
725-463O/H Tsf-Streets99,643.01109,666.00110,000.00110,000.0475,000.0075,000.00
725-704O/H Tsf-Parks1,299.961,200.001,300.001,299.961,200.001,200.00
Run by Slater, Michael on 09/14/2017 09:45:42 AMPage 214 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 592 - WATER AND SEWER FUND
EXPENSE
Department 559 - W & S FIELD OPERATIONS
$1,522,433.63$1,630,259.47$1,288,307.00$1,072,556.22$1,308,287.00$1,308,287.00
728-000Office Supplies3,700.002,296.854,000.002,156.434,000.004,000.00
751-000Gas And Oil61,006.1134,130.0275,000.0025,675.0370,000.0070,000.00
752-000Licenses-Other215.0095.002,000.00323.002,000.002,000.00
756-000Miscellaneous49.00243.28500.00178.02500.00500.00
766-000Tools And Supplies21,977.2410,850.6920,000.008,132.3220,000.0020,000.00
768-000Uniform Allowance10,424.339,914.6710,500.009,240.9112,000.0012,000.00
770-000Safety Training and Supplies3,399.104,000.0010,000.003,303.6010,000.0010,000.00
777-030Custodial Supplies Tsf - Other.00.00.00.00.00.00
778-000Equip Maint Supply1,744.48159.552,500.001,500.002,500.002,500.00
787-010Meter Repair Supplies3,102.88.005,000.004,655.307,500.007,500.00
787-020Lead Service Line Replacemt.00.00500.00.00500.00500.00
787-030Meter Installations New Accounts16,559.9633,780.0535,000.0014,366.69.00.00
787-040Meter Replacement Prog243,130.53469,895.80619,500.00411,403.181,400,000.001,400,000.00
787-050Water Line Repair Supp63,536.4870,811.2480,000.00124,764.7380,000.0080,000.00
787-060Gate Well Repair Supp9,626.5636,476.2940,000.00231.0040,000.0040,000.00
787-070Hydrant-Maintenance16,866.181,469.0825,000.002,078.6325,000.0025,000.00
795-000Sewer Cleaning Supplies14,993.2319,072.0616,000.0014,681.3620,000.0020,000.00
796-000Sewer Repair Matrl23,460.0820,880.3825,000.004,505.4725,000.0025,000.00
797-000Flushing Sewers12,516.0310,059.1115,000.005,683.5715,000.0015,000.00
$506,307.19$724,134.07$985,500.00$632,879.24$1,734,000.00$1,734,000.00
817-000Consulting Services1,350.001,400.002,500.001,400.002,500.002,500.00
818-000Contractual Service 300,825.86202,011.51350,000.00231,063.25350,000.00350,000.00
828-000Medical Services.00.005,000.001,472.003,000.003,000.00
840-030Rouge/Illicit Dis Issues28,645.0028,502.0055,000.0028,502.0055,000.0055,000.00
851-020Comp Software Maint45,315.00245,016.0042,500.0047,338.0082,500.0082,500.00
853-000Telephone5,506.954,728.386,000.005,646.256,000.006,000.00
$381,642.81$481,657.89$461,000.00$315,421.50$499,000.00$499,000.00
Run by Slater, Michael on 09/14/2017 09:45:42 AMPage 215 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 592 - WATER AND SEWER FUND
EXPENSE
Department 559 - W & S FIELD OPERATIONS
861-010Auto Expense-Emp.00.00.00.00.00.00
864-010Travel/Ed-Emp1,208.75705.002,500.00.003,000.003,000.00
$1,208.75$705.00$2,500.00$0.00$3,000.00$3,000.00
905-000Publishing.00.00100.00.00100.00100.00
$0.00$0.00$100.00$0.00$100.00$100.00
917-000Worker's Comp40,349.1919,111.88.0010,141.1120,000.0020,000.00
917-950Tsf-Wk Comp Insurance5,065.804,692.005,016.005,016.005,067.005,067.00
$45,414.99$23,803.88$5,016.00$15,157.11$25,067.00$25,067.00
928-000Heat, Light, Water2,481.803,273.353,000.008,389.0350,000.0050,000.00
$2,481.80$3,273.35$3,000.00$8,389.03$50,000.00$50,000.00
931-000Building Maint.00.002,000.00.002,000.002,000.00
939-000Vehicle Maint142,312.4884,547.83173,000.0063,429.35150,000.00150,000.00
$142,312.48$84,547.83$175,000.00$63,429.35$152,000.00$152,000.00
943-000Outside Equip Rental.00.003,000.009,050.0010,000.0010,000.00
943-010Tsf Equip Rent-Refuse(81,000.00)(84,000.00)(80,000.00)(80,000.04)(70,000.00)(70,000.00)
943-446Tsf Veh & Equip-DPW114,999.9680,861.0090,000.0090,000.0060,000.0060,000.00
944-000Lease Purchase Pay1,470.00735.002,000.00.001,650.001,650.00
957-000Annual Permits and Fees30,381.1223,843.1035,000.006,446.2735,000.0035,000.00
958-000Dues And Subscript889.001,481.001,500.001,214.001,800.001,800.00
960-010Ed/Training-Emp956.934,515.006,000.002,965.006,000.006,000.00
$67,697.01$27,435.10$57,500.00$29,675.23$44,450.00$44,450.00
961-020Inventory Adj118,812.05100,713.01.00.00.00.00
964-030Legal Claims-Settlements.00.00.00.00.00.00
$118,812.05$100,713.01$0.00$0.00$0.00$0.00
971-000Cap Outlay-Minor6,740.0014,495.17.00.0025,000.0025,000.00
983-000Cap Outlay-Office Eqp.00.00.00.00.00.00
Run by Slater, Michael on 09/14/2017 09:45:42 AMPage 216 of 217
BUDGET WORKSHEET REPORT- 2018
Budget Year 2018
2015 Actual 2016 Actual 2017 Adopted 2017 Actual 2018 Department
AccountAccount DescriptionAmountAmountBudgetAmountHead2018 Mayor2018 City Council
Fund 592 - WATER AND SEWER FUND
EXPENSE
Department 559 - W & S FIELD OPERATIONS
$6,740.00$14,495.17$0.00$0.00$25,000.00$25,000.00
$5,020,659.26$5,265,491.60$5,322,631.00$4,099,915.39$6,268,949.00$6,268,949.00
Department 559 - W & S FIELD OPERATIONS Totals
EXPENSE TOTALS$35,807,760.22$37,231,470.82$38,258,930.00$31,837,911.86$40,344,000.00$40,344,000.00
Fund 592 - WATER AND SEWER FUND Totals
REVENUE TOTALS$38,485,777.06$41,307,389.59$39,137,611.00$25,446,587.20$41,550,901.00$41,550,901.00
EXPENSE TOTALS$35,807,760.22$37,231,470.82$38,258,930.00$31,837,911.86$40,344,000.00$40,344,000.00
$2,678,016.84$4,075,918.77$878,681.00($6,391,324.66)$1,206,901.00$1,206,901.00
Fund 592 - WATER AND SEWER FUND Totals
Net Grand Totals
REVENUE GRAND TOTALS$147,823,303.86$158,357,043.78$148,962,151.00$144,960,930.28$158,443,688.00$158,453,688.00
EXPENSE GRAND TOTALS$141,432,533.87$153,633,225.42$151,566,904.00$134,074,104.70$161,127,731.00$160,501,656.00
Net Grand Totals$6,390,769.99$4,723,818.36($2,604,753.00)$10,886,825.58($2,684,043.00)($2,047,968.00)
Run by Slater, Michael on 09/14/2017 09:45:42 AMPage 217 of 217
TVQQMFNFOU!UP!QSFMJNJOBSZ!CVEHFU
3128.3129
QFSTPOOFM!XPSLTIFFUT
DJUZ!PG!MJWPOJB-!NJDIJHBO
CVEHFU!TVQQMFNFOU!.!QFSTPOOFM
Gps!uif!Gjtdbm!Zfbs!Foejoh!Opwfncfs!41-!3129
UBCMF!PG!DPOUFOUT
QFSTPOOFM!TVNNBSZ
QBHF
QFSTPOOFM!TVNNBSZ!.!4!ZFBS!DPNQBSJTPO T.2!!up
T.3
BDUJWJUZ
!!!OP/HFOFSBM!GVOE
MFHJTMBUJWF
!212DJUZ!DPVODJM!2
!222DJUZ!DMFSL!3
!2:4FMFDUJPO!DPNNJTTJPO6
KVEJDJBM
25227UI!EJTUSJDU!DPVSU!4
FYFDVUJWF
284NBZPS(T!PGGJDF!5
GJOBODJBM!BENJOJTUSBUJPO
312BDDPVOUJOH7
313BTTFTTJOH8
341GJOBODF21
358CPBSE!PG!SFWJFX22
364USFBTVSFS23
:26EBUB!QSPDFTTJOH54
IVNBO!SFTPVSDFT
331DJWJM!TFSWJDF9
HFOFSBM!HPWFSONFOU
333MFHBM:
UBCMF!PG!DPOUFOUT
QFSTPOOFM!TVNNBSZ
BDUJWJUZ
!!!OP/HFOFSBM!GVOEQBHF
QVCMJD!TBGFUZ
QPMJDF!EFQBSUNFOU
413USBGGJD!CVSFBV24
415BENJOJTUSBUJPO25
417DPNQVUFS!TFSWJDFT26
418EFUFDUJWF!CVSFBV27
421DPNNVOJDBUJPOT!CVSFBV28
424DSPTTJOH!HVBSET29
427ZPVUI!CVSFBV2:
429FNFSHFODZ!QSFQBSFEOFTT31
42:SFTFSWF!QPMJDF32
436QBUSPM!CVSFBV33
43:JOUFMMJHFODF!CVSFBV34
GJSF!EFQBSUNFOU
447BENJOJTUSBUJPO35
449GJSF!GJHIUJOH36
452GJSF!QSFWFOUJPO37
QSPUFDUJWF!
482JOTQFDUJPO38
492CVJMEJOH!DPEF!CPBSE!PG!BQQFBMT39
546USBGGJD!DPNNJTTJPO3:
IJHIXBZT-!TUSFFUT!BOE!CSJEHFT
552FOHJOFFSJOH41
555QVCMJD!TFSWJDF!.!BENJOJTUSBUJPO42
557QVCMJD!TFSWJDF!.!FRVJQNFOU!NBJOUFOBODF43
558QVCMJD!TFSWJDF!.!CVJMEJOH!NBJOUFOBODF44
574QVCMJD!TFSWJDF!.!SPBE!NBJOUFOBODF45
815QBSLT!NBJOUFOBODF46
UBCMF!PG!DPOUFOUT
QFSTPOOFM!TVNNBSZ
BDUJWJUZ
!!!OP/HFOFSBM!GVOEQBHF
SFDSFBUJPO
818BENJOJTUSBUJPO47
81:GBDJMJUJFT48
822BUIMFUJDT49
DVMUVSBM
9:3 DPN!SFT!.!TFOJPS!TFSWJDFT 52
9:4 DPN!FT!.!HSFFONFBE0DVMUVSBM 53
QMBOOJOH
916DJUZ!QMBOOJOH!DPNNJTTJPO4:
926\[POJOH!CPBSE!PG!BQQFBMT51
TQFDJBM!SFWFOVF!GVOET
SFGVTF
316NVOJDJQBM!SFGVTF!GVOE!.!TBOJUBUJPO55
316NVOJDJQBM!SFGVTF!GVOE!.!BOJNBM!DPOUSPM56
316NVOJDJQBM!SFGVTF!GVOE!.!QVCMJD!TFSWJDF57
DPNNVOJUZ!SFDSFBUJPO
319DPNNVOJUZ!SFDSFBUJPO.JDF!SJOL58
319DPNNVOJUZ!SFDSFBUJPO.TQFDJBM!FWFOUT59
319DPNNVOJUZ!SFDSFBUJPO.CPUTGPSE!QPPM5:
319DPNNVOJUZ!SFDSFBUJPO!.DMFNFOUT!DJSDMF!QPPM61
319DPNNVOJUZ!SFDSFBUJPO.TIFMEPO!QPPM62
319DPNNVOJUZ!SFDSFBUJPO!DFOUFS63
DPNNVOJUZ!USBOTJU
329DPNNVOJUZ!USBOTJU!.EJTQBUDIFST!64
329DPNNVOJUZ!USBOTJU!.!BENJO65
329DPNNVOJUZ!USBOTJU66
UBCMF!PG!DPOUFOUT
QFSTPOOFM!TVNNBSZ
BDUJWJUZ
!!!OP/TQFDJBM!SFWFOVF!GVOETQBHF
MJCSBSZ
382MJCSBSZ!.!DJWJD!DFOUFS67
382MJCSBSZ!.!OPCMF68
382MJCSBSZ!.!DBSM!TBOECVSH69
FOUFSQSJTF!GVOET
QVCMJD!IPVTJOH
3:5QVCMJD!IPVTJOH!.!OFXCVSHI!WJMMBHF6:
3:7QVCMJD!IPVTJOH!.!TJMWFS!WJMMBHF71
DBCMF
3:8DBCMF!UFMFWJTJPO!GVOE72
HPMG!DPVSTFT
619GPY!DSFFL73
XBUFS0TFXFS
6:3XBUFS0TFXFS!GVOE!.!GJOBODJBM!BENJOJTUSBUJPO74
6:3XBUFS0TFXFS!GVOE!.!GJFME!PQFSBUJPOT75
DJUZ!PG!MJWPOJB-!NJDIJHBO
QFSTPOOFM!TVNNBSZ
3128!.!3129!Cvehfu!Sfdpnnfoebujpo
3126.31273127.31283128.3129
BDUJWJUZCVEHFUCVEHFUCVEHFU
!!!OP/EFQBSUNFOUG/U/Q/U/UPUBMG/U/Q/U/UPUBMG/U/Q/U/UPUBM
MFHJTMBUJWF
!212DJUZ!DPVODJM38:38:38:
!222DJUZ!DMFSL8/11/18/18/11/18/18/11/18/1
!2:4FMFDUJPO!DPNNJTTJPO2/11/12/12/11/12/12/11/12/1
KVEJDJBM
25227UI!EJTUSJDU!DPVSU433454334543547
FYFDVUJWF
284NBZPS(T!PGGJDF515616616
285BENJOJTUSBUJWF!TFSWJDFT111111111
GJOBODJBM!BENJOJTUSBUJPO
312BDDPVOUJOH818818818
313BTTFTTJOH436447447
341GJOBODF414414414
358CPBSE!PG!SFWJFX111111111
364USFBTVSFS717717717
:26EBUB!QSPDFTTJOH526526526
IVNBO!SFTPVSDFT
331DJWJM!TFSWJDF818919919
HFOFSBM!HPWFSONFOU
333MFHBM425436526
QVCMJD!TBGFUZ
QPMJDF!EFQBSUNFOU
413USBGGJD!CVSFBV616717717
415BENJOJTUSBUJPO92:919818
417DPNQVUFS!TFSWJDFT515515515
418EFUFDUJWF!CVSFBV291292:12:29129
421DPNNVOJDBUJPOT!CVSFBV92::1::1:
424DSPTTJOH!HVBSET111111111
427ZPVUI!CVSFBV414414414
429FNFSHFODZ!QSFQBSFEOFTT212212212
42:SFTFSWF!QPMJDF212212212
436QBUSPM!CVSFBV232123222912292311231
43:JOUFMMJHFODF!CVSFBV251252612626126
UPUBM!QPMJDF294329629512952951295
GJSF!EFQBSUNFOU
447BENJOJTUSBUJPO616717818
449GJSF!GJHIUJOH891898918989189
452GJSF!QSFWFOUJPO515515515
UPUBM!GJSF98198991999:19:
QSPUFDUJWF!
482JOTQFDUJPO25/61/125/625/61/125/625/61/125/6
492CMEH/!DPEF!CSE/!PG!BQQFBMT111111111
546USBGGJD!DPNNJTTJPO111111111
QVCMJD!TFSWJDF
552FOHJOFFSJOH211212112121121
555BENJOJTUSBUJPO221222212222122
557FRVJQNFOU!NBJOU/919919919
558CVJMEJOH!NBJOU/27344:283653323354
574SPBE!NBJOU/371373713737137
815QBSLT!NBJOU/29129291292:12:
UPUBM!QVCMJD!TFSWJDF9:34223:136226:633228
T.7
DJUZ!PG!MJWPOJB-!NJDIJHBO
QFSTPOOFM!TVNNBSZ
3128!.!3129!Cvehfu!Sfdpnnfoebujpo
3126.31273127.31283128.3129
BDUJWJUZCVEHFUCVEHFUCVEHFU
!!!OP/EFQBSUNFOUG/U/Q/U/UPUBMG/U/Q/U/UPUBMG/U/Q/U/UPUBM
SFDSFBUJPO
818BENJOJTUSBUJPO616616616
81:GBDJMJUJFT111111111
822BUIMFUJDT111111111
UPUBM!SFDSFBUJPO616616616
DVMUVSBM
9:3DPN/!SFT/!.!TFOJPS!TFSWJDFT515515515
9:4DPN/!SFT/!.!HSFFONFBE0DVMUVSBM616717717
QMBOOJOH
916DJUZ!QMBOOJOH!DPNNJTTJPO616616616
926\[POJOH!CPBSE!PG!BQQFBMT1/61/11/61/61/11/61/61/11/6
PUIFS!GVOET
SFGVTF
316TBOJUBUJPO919919919
316BOJNBM!DPOUSPM313313313
316QVCMJD!TFSWJDF122122111
DPNNVOJUZ!SFDSFBUJPO
319DPNNVOJUZ!SFD.JDF!SJOL111111111
319DPNNVOJUZ!SFD!DFOUFS818818818
319CPUTGPSE!QPPM111111111
319DMFNFOUT!DJSDMF!QPPM111111111
319TIFMEPO!QPPM111111111
DPNNVOJUZ!USBOTJU
329DPNNVOJUZ!USBOTJU!GVOE212212212
MJCSBSZ
382DJWJD!DFOUFS316363163631636
382OPCMF4/625/64/625/64/625/6
382DBSM!TBOECVSH4/614/64/614/64/614/6
QVCMJD!IPVTJOH
3:5OFXCVSHI!WJMMBHF3/4413/443/5913/593/5913/59
3:7TJMWFS!WJMMBHF3/7913/793/7913/792/7912/79
DBCMF
3:8DBCMF!UFMFWJTJPO!GVOE616537537
HPMG!DPVSTFT
619GPY!DSFFL212212212
XBUFS0TFXFS
6:3GJOBODJBM!BENJOJTUSBUJPO919919919
6:3GJFME!PQFSBUJPOT391393:13:41141
UPUBM!GVOEFE!QPTJUJPOT675/1256/1171:/12681/275:/1172:/27688/2757/11734/27
G/U/>!Gvmm.Ujnf
Q/U/>!Qbsu.Ujnf
T.8
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;212
EFQBSUNFOU;MFHJTMBUJWFBDDPVOU!OP/;813!111
EJWJTJPO;DJUZ!DPVODJMBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
8228-5118232-:52DPVODJM8233-24:8233-24:
289-197292-38:EJSFDUPS!PG!MFHJTMBUJWF!BGGBJST29:-86329:-863
258-743258-743TFDSFUBSZ!JJ25:-67725:-677
:354-229:361-963UPUBM!XBHFT:372-568:372-568
33GVMM.UJNF33
88QBSU.UJNF88
::::
2
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;222
EFQBSUNFOU;MFHJTMBUJWFBDDPVOU!OP/;813!111
EJWJTJPO;DJUZ!DMFSLBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
286-111289-172DJUZ!DMFSL289-141289-141
384-284384-286DMFSL!J.JJ387-239387-239
386-573391-::6DMFSL!UZQJTU!394-765394-765
274-551269-683BTTJTUBOU!DJUZ!DMFSL274-4:9274-4:9
251-525253-127TFDSFUBSZ!J254-812254-812
8438-59:8443-92:UPUBM!XBHFT8455-:228455-:22
88GVMM.UJNF88
11QBSU.UJNF11
8888
3
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;252
EFQBSUNFOU;KVEJDJBMBDDPVOU!OP/;813!111
EJWJTJPO;27UI!EJTUSJDU!DPVSUBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
3:2-5613:2-561EJTUSJDU!KVEHF3:2-5613:2-561
):2-561*):2-561*EJTUSJDU!KVEHF.TBMBSZ!SFJNC):2-561*):2-561*
2:4-7112:6-791DPVSU!BENJOJTUSBUPS2:8-6:52:8-6:5
EFQVUZ!DPVSU!BENJOJTUSBUPS281-145281-145
278-731279-771EJSFDUPS!PG!QSPCBUJPO272-:19272-:19
26:-661271-6:1DIJFG!QSPCBUJPO!PGGJDFS272-913272-913
279-35527:-395NBHJTUSBUF281-781281-781
274-946275-986DIJFG!USBGGJD0DSJNJOBM!TVQFS277-284277-284
26:-578271-618DIJFG!DJWJM!BENJO!DMFSL272-828272-828
266-584268-664EFQ!DIJFG!USBGGJD0DSJNJOBM269-816269-816
395-143398-263DJWJM!DMFSL399-9:6399-9:6
3221-1633223-243DPVSU!SFDPSEFS3225-4863225-486
24637-56625675-2:4WJPMBUJPOT!DMFSL25689-64125689-641
4257-4184253-674DPVSU!PGGJDFS526:-894526:-894
265-191267-221QSPCBUJPO!PGGJDFS
4238-9264241-151QSPCBUJPO!DMFSL5258-9975258-997
22:-:91QSPCBUJPO!BTTJTUBOU
28-79135-811DPMMFHF!DPPQ21-51121-511
35-863GJOBODJBM!QBZNFOU!DMFSL11
31-911TFDVSJUZ!PGGJDFS11
291-111311-111XPSL!QSPHSBN311-111311-111
452-845-2:1452-94:-6:2UPUBM!XBHFT472-959-583472-959-583
4343GVMM.UJNF4343
33QBSU.UJNF55
45454747
4
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;284
EFQBSUNFOU;FYFDVUJWFBDDPVOU!OP/;813!111
EJWJTJPO;NBZPS(T!PGGJDFBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
2219-311222:-3:1NBZPS222:-3:1222:-3:1
297-369297-369EJSFDUPS!BENJO!TFSWJDFT29:-86329:-863
26:-1833:8-97:QSPHSBN!TVQFSWJTPS321:-2:1321:-2:1
255-457256-954TFDSFUBSZ!JJ
DMFSL!.!UZQJTU253-97:253-97:
53:8-987645:-371UPUBM!XBHFT6472-2126472-212
56GVMM.UJNF66
11QBSU.UJNF11
5666
5
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;2:4
EFQBSUNFOU;MFHJTMBUJWFBDDPVOU!OP/;813!111
EJWJTJPO;FMFDUJPOTBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
256-59:254-:41FMFDUJPO!TZTUFNT!PQFSBUPS255-:39255-:39
256-59:254-:41UPUBM!XBHFT255-:39255-:39
22GVMM.UJNF22
11QBSU.UJNF11
2222
6
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;312
EFQBSUNFOU;GJOBODJBM!BENJOJTUSBUJPOBDDPVOU!OP/;813!111
EJWJTJPO;BDDPVOUJOHBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
286-698286-698BTT(U/!DIJFG!BDDU/289-756289-756
3238-1253242-573BDDPVOUBOU!JJ324:-443324:-443
3213-1153213-115BDDPVOU!DMFSL!JJJ3217-2333217-233
3:5-6923:7-479BDDPVOU!DMFSL!JJ3211-:763211-:76
8-111TFBTPOBMT8-1118-111
84::-2978523-532UPUBM!XBHFT8543-1758543-175
88GVMM.UJNF88
11QBSU.UJNF11
8888
7
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;313
EFQBSUNFOU;GJOBODJBM!BENJOJTUSBUJPOBDDPVOU!OP/;813!111
EJWJTJPO;BTTFTTJOHBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
279-875279-876BTTJTUBOU!BTTFTTPS282-642282-642
261-111267-111DFSUJGZJOH!BTTFTTPS!)QU*267-111267-111
241-111233-:53BTTFTTJOH!DMFSL!)QU*234-979234-979
264-691392-692QSPQFSUZ!BQQSBJTFS!JJ395-876395-876
254-:61254-:61QSPQFSUZ!BQQSBJTFS!J258-535258-535
9-1119-111TUJQFOET
71-11149-111TFBTPOBM0UFNQ31-11131-111
6425-3:5742:-349UPUBM!XBHFT7414-6997414-699
44GVMM.UJNF44
34QBSU.UJNF44
6777
8
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;331
EFQBSUNFOU;IVNBO!SFTPVSDFTBDDPVOU!OP/;813!111
EJWJTJPO;DJWJM!TFSWJDFBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
5-9115-911DPNNJTTJPO5-9115-911
295-663298-96:QFSTPOOFM!EJSFDUPS2:6-5:92:6-5:9
285-:12285-:12QFSTPOOFM!BOBMZTU!JJ289-428289-428
265-898266-938QSPHSBN!TVQFSWJTPS26:-68726:-687
4252-65:4254-918QFSTPOOFM!DMFSL4262-7574262-757
25:-48:25:-48:TFDSFUBSZ!JJJ262-866262-866
11TFBTPOBM0UFNQ23-39:23-39:
262-757QFSTPOOFM!BOBMZTU!J265-258265-258
33-:11UFNQ!QFSTPOOFM!BOBMZTU
8543-9799579-32:UPUBM!XBHFT9619-1399619-139
89GVMM.UJNF99
11QBSU.UJNF11
8999
9
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;333
EFQBSUNFOU;HFOFSBM!HPWFSONFOUBDDPVOU!OP/;813!111
EJWJTJPO;MFHBMBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
296-911296-911DJUZ!BUUPSOFZ!.!QU29:-38529:-385
2:9-9732211-8:8DIJFG!BTT(U/!DJUZ!BUUZ/2215-9852215-985
2:3-151BTT(U!DJUZ!BUUZ!JJJ2:6-8742:6-874
299-615BTT(U!DJUZ!BUUZ!JJ
267-97826:-183QSPHSBN!TVQFSWJTPS272-575272-575
48-146247-771MFHBM!TUFOP!J25:-71925:-719
91-85793-489UFNQ!DJUZ!BUUZ!JJ95-12295-122
5558-9256567-858UPUBM!XBHFT6595-::56595-::5
44GVMM.UJNF55
23QBSU.UJNF22
5666
:
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;341
EFQBSUNFOU;GJOBODJBM!BENJOJTUSBUJPOBDDPVOU!OP/;813!111
EJWJTJPO;GJOBODFBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
2223-7222223-722EJSFDUPS!PG!GJOBODF2228-2572228-257
278-89627:-229QVSDIBTJOH!NBOBHFS285-683285-683
26:-18326:-183QSPHSBN!TVQFSWJTPS272-575272-575
434:-5794351-912UPUBM!XBHFT4364-2934364-293
44GVMM.UJNF44
11QBSU.UJNF11
4444
21
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;358
EFQBSUNFOU;GJOBODJBM!BENJOJTUSBUJPOBDDPVOU!OP/;813!111
EJWJTJPO;CPBSE!PG!SFWJFXBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
4-6114-311CPBSE!NFNCFST4-6114-611
14-61114-311UPUBM!XBHFT14-61114-611
11GVMM.UJNF11
11QBSU.UJNF11
1111
22
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;364
EFQBSUNFOU;GJOBODJBM!BENJOJTUSBUJPOBDDPVOU!OP/;813!111
EJWJTJPO;USFBTVSFSBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
286-111289-141USFBTVSFS289-141289-141
274-551274-551EFQVUZ!USFBTVSFS276-:::276-:::
264-17125:-158UBY!BDDPVOU!DMFSL264-193264-193
259-991259-991UFMMFS!JJJ261-967261-967
395-184397-:55UFMMFS!J3:3-2553:3-255
31-11131-111UBY!DMFSL!)TFBTPOBM*31-11131-111
7455-5647457-452UPUBM!XBHFT7471-2227471-222
77GVMM.UJNF77
11QBSU.UJNF11
7777
23
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;413
EFQBSUNFOU;QVCMJD!!TBGFUZBDDPVOU!OP/;813!111
EJWJTJPO;QPMJDFBDUJWJUZ;!!USBGGJD
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
292-413294-124QPMJDF!TFSHFBOU295-788295-788
5387-4956452-47:QPMJDF!PGGJDFS6459-3456459-345
6468-7977535-493UPUBM!XBHFT7543-:227543-:22
67GVMM.UJNF77
11QBSU.UJNF11
6777
24
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;415
EFQBSUNFOU;QVCMJD!!TBGFUZBDDPVOU!OP/;813!111
EJWJTJPO;QPMJDFBDUJWJUZ;!!BENJOJTUSBUJPO
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
2234-:872234-:87QPMJDF!DIJFG2235-1212235-121
2223-:422223-:42EFQVUZ!DIJFG2223-8472223-847
2213-9752213-975QPMJDF!DBQUBJO2213-5932213-593
296-524296-524QPMJDF!TFSHFBOU295-788295-788
282-733282-733QPMJDF!PGGJDFS
3:8-2:926:-183QSPHSBN!TVQFSWJTPS2229-4422229-442
254-1:9254-1:9BDDPVOU!DMFSL255-935255-935
36-529TFBTPOBMT
255-415258-993QPMJDF!WFI!NBJOU!DP.PSE262-945262-945
:792-5179783-3878749-9:58749-9:5
99GVMM.UJNF88
21QBSU.UJNF11
:988
25
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;417
EFQBSUNFOU;QVCMJD!!TBGFUZBDDPVOU!OP/;813!111
EJWJTJPO;QPMJDFBDUJWJUZ;!!DPNQVUFS!TFSWJDFT
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
284-2:6284-2:6TZTUFNT!BOBMZTU!JJ287-25:287-25:
3229-95:3235-48:DPNQVUFS!BENJOJTUSBUPS!JJ3242-:113242-:11
27:-33327:-333TFOJPS!QPMJDF!PGGJDFS281-727281-727
5372-3775377-8:7UPUBM!XBHFT5389-7765389-776
55GVMM.UJNF55
11QBSU.UJNF11
5555
26
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;418
EFQBSUNFOU;QVCMJD!!TBGFUZBDDPVOU!OP/;813!111
EJWJTJPO;QPMJDFBDUJWJUZ;!!EFUFDUJWF!CVSFBV
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
2:7-7482213-975QPMJDF!DBQUBJO2213-5932213-593
2:4-8442:4-844QPMJDF!MJFVUFOBOU2:4-2742:4-274
5441-65975:6-273QPMJDF!TFSHFBOU7611-1957611-195
22871-46321783-417QPMJDF!PGGJDFS:733-52::733-52:
252-316252-316DMFSL.UZQJTU!J!'!JJ253-97:253-97:
57-176213-947UFNQ/!QFSTPOOFM!BOBMZTU62-52962-529
53-64354-941UFNQ/!QSPHSBN!TVQFSWJTPS54-94154-941
292-522-1832:2-662-:47UPUBM!XBHFT292-567-376292-567-376
a
292:GVMM.UJNF2929
1111
292:2929
27
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;421
EFQBSUNFOU;QVCMJD!!TBGFUZBDDPVOU!OP/;813!111
EJWJTJPO;QPMJDFBDUJWJUZ;!!DPNNVOJDBUJPOT
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
2:2-4442:2-444QPMJDF!MJFVUFOBOU2:4-2742:4-274
282-733282-733QPMJDF!PGGJDFS281-727281-727
3226-56:3228-746QSPHSBN!TVQFSWJTPS3233-:393233-:39
5262-245629:-394DMFSL.UZQJTU!J.JJ631:-193631:-193
29-352DMFSL.UZQJTU!QU
43-:7535-834DMFSL!UZQJTU!UFNQPSBSZ
:581-864:5:5-6:7UPUBM!XBHFT:5:6-89::5:6-89:
9:GVMM.UJNF::
21QBSU.UJNF11
::::
28
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;424
EFQBSUNFOU;QVCMJD!!TBGFUZBDDPVOU!OP/;813!111
EJWJTJPO;QPMJDFBDUJWJUZ;!!DSPTTJOH!HVBSET
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
67-11167-111DSPTTJOH!HVBSET67-11167-111
167-111167-111UPUBM!XBHFT167-111167-111
11GVMM.UJNF11
11QBSU.UJNF11
1111
29
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;427
EFQBSUNFOU;QVCMJD!!TBGFUZBDDPVOU!OP/;813!111
EJWJTJPO;QPMJDFBDUJWJUZ;!!ZPVUI!CVSFBV
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
4318-4734321-177QPMJDF!PGGJDFS4324-1134324-113
4318-4734321-177UPUBM!XBHFT4324-1134324-113
44GVMM.UJNF44
11QBSU.UJNF11
4444
2:
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;429
EFQBSUNFOU;QVCMJD!TBGFUZBDDPVOU!OP/;813!111
EJWJTJPO;QPMJDFBDUJWJUZ;!!FNFSHFODZ
QSFQBSFEOFTT
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
296-124273-7:7FNFSHFODZ!DPPSEJOBUPS274-7:5274-7:5
96-12473-7:7UPUBM!XBHFT74-7:574-7:5
22GVMM.UJNF22
11QBSU.UJNF11
2222
31
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;42:
EFQBSUNFOU;QVCMJD!!TBGFUZBDDPVOU!OP/;813!111
EJWJTJPO;QPMJDFBDUJWJUZ;!!SFTFSWF0
TQFDJBM!FWFOUT
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
282-733282-733QPMJDF!PGGJDFS281-727281-727
91-11191-111QPMJDF!SFTFSWFT91-11191-111
2262-7332262-733UPUBM!XBHFT2261-7272261-727
22GVMM.UJNF22
11QBSU.UJNF11
2222
32
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;436
EFQBSUNFOU;QVCMJD!!TBGFUZBDDPVOU!OP/;813!111
EJWJTJPO;QPMJDFBDUJWJUZ;!!QBUSPM!CVSFBV
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
2213-9752211-:61QPMJDF!DBQUBJO2213-5932213-593
5485-8435465-766QPMJDF!MJFVUFOBOU5479-:155479-:15
242-172-979242-166-858QPMJDF!TFSHFBOU252-252-691252-252-691
875-554-541875-537-5:5QPMJDF!PGGJDFS885-752-351885-752-351
247:9-44823759-858QPMJDF!EJTQBUDIFS21666-69921666-699
25546-6482347:-8:1QPMJDF!TFSWJDF!BJEF!)QTB*255:8-463255:8-463
2328-227-8792297-:67-494UPUBM!XBHFT2318-418-2572318-418-257
232229GVMM.UJNF231231
11QBSU.UJNF11
232229231231
33
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;43:
EFQBSUNFOU;QVCMJD!!TBGFUZBDDPVOU!OP/;813!111
EJWJTJPO;QPMJDFBDUJWJUZ;!!JOUFMMJHFODF!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
2:4-8442:4-844QPMJDF!MJFVUFOBOU2:4-2742:4-274
6519-2446525-267QPMJDF!TFSHFBOU652:-4:2652:-4:2
8565-:459618-2:8QPMJDF!PGGJDFS9647-4939647-493
248-884248-884DMFSL.UZQJTU!JJ24:-3:224:-3:2
25::5-684262-163-96:UPUBM!XBHFT262-199-338262-199-338
2526GVMM.UJNF2626
11QBSU.UJNF11
25262626
34
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;447
EFQBSUNFOU;QVCMJD!!TBGFUZBDDPVOU!OP/;813!111
EJWJTJPO;GJSFBDUJWJUZ;!!BENJOJTUSBUJPO
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
2228-4852234-424GJSF!DIJFG2236-8892236-889
2216-::7EFQVUZ!DIJFG2221-6842221-684
CBUUBMJPO!DIJFG0USBJOJOH!2214-:692214-:69
2:9-661TFOJPS!GJSF!DBQUBJO
298-69:GJSF!DBQUBJO
27:-999276-839GJSF!FRVJQ/!NFDIBOJD!TVQFS/279-481279-481
273-657TS/!GJSF!FRVJQ/!NFDIBOJD
262-8:3GJSF!FRVJQ/!NFDIBOJD264-9:4264-9:4
FRVJQNFOU!NFDIBOJD!USBJOFF24:-85:24:-85:
26:-18326:-183QSPHSBN!TVQFSWJTPS272-575272-575
64:7-57:7615-562UPUBM!XBHFT8674-8968674-896
67GVMM.UJNF88
11QBSU.UJNF11
6788
35
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;449
EFQBSUNFOU;QVCMJD!!TBGFUZBDDPVOU!OP/;813!111
EJWJTJPO;GJSFBDUJWJUZ;!!GJSF!GJHIUJOH
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
32:5-1333314-951CBUUBMJPO!DIJFG3318-:273318-:27
3292-61132:1-7:5TFOJPS!DBQUBJO32:5-63332:5-633
21955-38121992-115DBQUBJO21:15-91121:15-911
21878-84121911-994MJFVUFOBOU21919-29621919-296
21815-5:121847-972GJSF!FOHJOFFS21866-15121866-151
23917-57123958-4:3BTTJTUBOU!ESJWFS23975-47123975-471
432-:38-144432-:94-287GJSF!GJHIUFS432-:26-829432-:26-829
896-536-616896-754-961UPUBM!XBHFT896-761-652896-761-652
8989GVMM.UJNF8989
11QBSU.UJNF11
89898989
36
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;452
EFQBSUNFOU;QVCMJD!!TBGFUZBDDPVOU!OP/;813!111
EJWJTJPO;GJSFBDUJWJUZ;!!GJSF!QSFWFOUJPO
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
2:8-1222212-:31GJSF!NBSTIBM2214-:692214-:69
295-538299-823TFOJPS!GJSF!JOTQFDUPS2:1-5912:1-591
287-884291-773GJSF!JOTQFDUPS293-396293-396
252-857254-1:9BDDPVOU!DMFSL!J255-935255-935
53::-:685425-4:3UPUBM!XBHFT5432-6585432-658
55GVMM.UJNF55
11QBSU.UJNF11
5555
37
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;482
EFQBSUNFOU;QSPUFDUJWFBDDPVOU!OP/;813!111
EJWJTJPO;JOTQFDUJPOBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
2:8-6632:8-663EJS/!PG!CMEH/!JOTQ/2:4-5:72:4-5:7
289-444289-444BTTU/!EJSFDUPS.CMEH!JOTQ/
273-532273-532FMFDUSJDBM!JOTQFDUPS
TS/!FMFDUSJDBM!JOTQFDUPS285-:25285-:25
286-615286-636TS/!CVJMEJOH!JOTQFDUPS3268-2753268-275
5353-:365356-364CVJMEJOH!JOTQFDUPS42:3-51242:3-512
283-121283-121TS/!QMVNCJOH!JOTQFDUPS285-:33285-:33
268-::2273-532IFBUJOH!JOTQFDUPS271-452271-452
26:-18326:-183QSPHSBN!TVQFSWJTPS272-574272-574
263-985263-985TFOJPS!DMFSL266-127266-127
3/6:3-8913/6:8-58:DMFSL.UZQJTU!J.JJ4/624:-4:34/624:-4:3
51-11171-111TFBTPOBM!FNQMPZFFT71-11171-111
25/6:42-57325/6:73-:51UPUBM!XBHFT25/6:7:-21:25/6:7:-21:
25/625/6GVMM.UJNF25/625/6
11QBSU.UJNF11
25/625/625/625/6
38
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;492
EFQBSUNFOU;QSPUFDUJWF!BDDPVOU!OP/;813!111
EJWJTJPO;CVJMEJOH!DPEF!CPBSEBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
516511CPBSE!NFNCFST511511
15161511UPUBM!XBHFT15111511
11GVMM.UJNF11
11QBSU.UJNF11
1111
39
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;546
EFQBSUNFOU;!QSPUFDUJWFBDDPVOU!OP/;813!111
EJWJTJPO;USBGGJD!DPNNJTTJPOBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
2-8612-:11CPBSE3-1113-111
12-86112-:11UPUBM!XBHFT13-11113-111
11GVMM.UJNF11
11QBSU.UJNF11
1111
3:
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;552
EFQBSUNFOU;IJHIXBZT-!TUSFFUTBDDPVOU!OP/;813!111
EJWJTJPO;FOHJOFFSJOHBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
2::-3692::-369DJUZ!FOHJOFFS2214-3622214-362
292-876295-:99BTT(U/!DJUZ!FOHJOFFS2:2-:682:2-:68
28:-541291-336DJWJM!FOHJOFFS!JJJ
285-:95285-:95DJWJM!FOHJOFFS!JJ279-356279-356
275-841275-841DJWJM!FOHJOFFS!J3238-3873238-387
283-121TS/!FOHJOFFSJOH!JOTQ/
26:-18326:-183QSPHSBN!TVQFSWJTPS272-575272-575
273-739QSPKFDU!GPSFNBO278-836278-836
3212-8233216-296QVCMJD!TFSWJDF!XPSLFS321:-538321:-538
121-111TFBTPOBM!MBCPSFST21-11121-111
248-884248-884DMFSL!JJ24:-3:224:-3:2
21781-84521789-954UPUBM!XBHFT21789-74721789-747
2121GVMM.UJNF2121
11QBSU.UJNF11
21212121
41
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;555
EFQBSUNFOU;IJHIXBZT-!TUSFFUTBDDPVOU!OP/;813!111
EJWJTJPO;QVCMJD!!TFSWJDFBDUJWJUZ;!!BENJOJTUSBUJPO
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
2223-7222223-722EJSFDUPS2228-2572228-257
2::-3692::-369BTTU/!EJSFDUPS2214-3622214-362
2:6-49:295-797TVQU/!PG!QVC/!TFSW/!2:3-7542:3-754
291-8:4287-946TVQU/!PG!QVC/!TFSW/!!29:-36229:-362
262-113262-113BDDPVOU!DMFSL!JJJ264-172264-172
256-7::258-453BDDPVOU!DMFSL!JJ261-967261-967
252-4:5253-891BDDPVOU!DMFSL!J255-935255-935
379-649378-931DMFSL!J383-614383-614
25:-48:25:-48:TFDSFUBSZ!JJJ262-466262-466
CPBSET!BOE!DPNNJTTJPOFST2-2212-221
253-127255-963TFDSFUBSZ!J0JJ25:-9:125:-9:1
22797-18:22787-676UPUBM!XBHFT22836-9:122836-9:1
2222GVMM.UJNF2222
11QBSU.UJNF11
22222222
42
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;557
EFQBSUNFOU;IJHIXBZT-!TUSFFUTBDDPVOU!OP/;813!111
EJWJTJPO;QVCMJD!!TFSWJDFBDUJWJUZ;!!FRVJQNFOU!NBJOU/
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
285-575285-575FRVJQNFOU!NBJOU!TVQFSWJTPS288-951288-951
4278-71752:9-248FRVJQNFOU!NFDIBOJD!J!'!JJ5321-1745321-174
4224-612386-647FRVJQNFOU!NFDIBOJD!USBJOFF393-6:8393-6:8
276-839276-839FRVJQNFOU!GPSFNBO279-481279-481
26-11126-111TFBTPOBMT27-11127-111
9547-3::9539-976UPUBM!XBHFT9565-9819565-981
99GVMM.UJNF99
11QBSU.UJNF11
9999
43
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;558
EFQBSUNFOU;IJHIXBZT-!TUSFFUTBDDPVOU!OP/;813!111
EJWJTJPO;QVCMJD!!TFSWJDFBDUJWJUZ;!!CVJMEJOH!NBJOU/
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
285-575285-575CVJMEJOH!NBJOU/!TVQW/288-591288-591
276-839276-839CVJMEJOH!NBJOU/!GPSFNBO279-481279-481
6378-839741:-371CVJMEJOH!NFDIBOJD!J.JJ7424-8257424-825
9363-:399363-:39DVTUPEJBOT234:5-731234:5-731
34474-64836492-76:DVTUPEJBOT.Q/U/33455-32833455-328
274-842274-842DVTU/!GPSFNBO!.!BGU/277-421277-421
2-2112-211QSFNJVN!QBZ2-2112-211
61-11167-111TFBTPOBM0MBCPSFS!.!TFBTPOBM77-11177-111
4:2-24:-327532-315-981UPUBM!XBHFT542-442-922542-442-922
2728GVMM.UJNF3232
3436QBSU.UJNF3333
4:535454
44
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;574
EFQBSUNFOU;IJHIXBZT-!TUSFFUTBDDPVOU!OP/;813!111
EJWJTJPO;QVCMJD!!TFSWJDFBDUJWJUZ;!!SPBE!NBJOU/
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
276-797276-555SPBET!'!QBSLT!TVQFSWJTPS281-15:281-15:
274-8423236-569SPBET!GPSFNBO323:-992323:-992
274-842274-842TJHO!GPSFNBO277-421277-421
8491-4218491-421QVCMJD!TFSWJDF!XPSLFS!JJ84:6-6:984:6-6:9
26838-89326841-121QVCMJD!TFSWJDF!XPSLFS!J26851-6:526851-6:5
61-11163-111MBCPSFS!.!TFBTPOBM71-11171-111
55-22355-223MFBG!QJDLVQ!.!TFBTPOBM57-11157-111
276-194QSPKFDU!GPSFNBO
372-571-546372-572-176UPUBM!XBHFT372-619-543372-619-543
3737GVMM.UJNF3737
11QBSU.UJNF11
37373737
45
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;815
EFQBSUNFOU;SFDSFBUJPOBDDPVOU!OP/;813!111
EJWJTJPO;QVCMJD!TFSWJDFBDUJWJUZ;!!QBSL!NBJOUFOBODF
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
273-126274-327QSPKFDU!GPSFNBO
3238-5733238-573QBSLT!GPSFNBO42:3-93942:3-939
3219-7713219-771QVCMJD!TFSWJDF!XPSLFS!JJ3224-1393224-139
24748-59:23699-843QVCMJD!TFSWJDF!XPSLFS!J257:4-497257:4-497
262-737XBUFS!PQ/!NFDI/
2:1-111336-111MBCPSFS!.!TFBTPOBM366-111366-111
292-236-737292-275-7:7UPUBM!XBHFT2:2-365-3532:2-365-353
2929GVMM.UJNF2:2:
11QBSU.UJNF11
29292:2:
46
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;818
EFQBSUNFOU;SFDSFBUJPOBDDPVOU!OP/;813!111
EJWJTJPO;BENJOJTUSBUJPOBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
3-8113-811DPNNJTTJPOFST3-8113-811
2:4-:44297-847TVQFSJOUFOEFOU2:4-9612:4-961
283-537284-8:9BTTJTUBOU!TVQFSJOUFOEFOU28:-87928:-879
3229-2553229-255QSPHSBN!TVQFSWJTPS3233-:393233-:39
252-316252-316DMFSL.UZQJTU!J.JJ253-97:253-97:
6439-5196433-694UPUBM!XBHFT6453-2266453-226
66GVMM.UJNF66
11QBSU.UJNF11
6666
47
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;81:
EFQBSUNFOU;SFDSFBUJPOBDDPVOU!OP/;813!111
EJWJTJPO;GBDJMJUJFTBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
38-91138-911TFBTPOBMT39-91139-911
138-911138-911UPUBM!XBHFT139-911139-911
11GVMM.UJNF11
11QBSU.UJNF11
1111
48
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;822
EFQBSUNFOU;SFDSFBUJPOBDDPVOU!OP/;813!111
EJWJTJPO;BUIMFUJDTBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
54-44656-111TFBTPOBMT57-76157-761
154-446156-111UPUBM!XBHFT157-761157-761
11GVMM.UJNF11
11QBSU.UJNF11
1111
49
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;916
EFQBSUNFOU;QMBOOJOHBDDPVOU!OP/;813!111
EJWJTJPO;QMBOOJOH!DPNNJTTJPOBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
26-23125-711DPNNJTTJPOFST26-23126-231
2223-7222223-722QMBOOJOH!EJSFDUPS2228-2572228-257
284-285284-285QMBOOFS!JW287-239287-239
26:-18326:-183QSPHSBN!TVQFSWJTPS272-575272-575
271-111273-615FDPO!EFW!DPPSEJOBUPS279-::5279-::5
252-316252-316DMFSL.UZQJTU253-97:253-97:
6472-2936474-277UPUBM!XBHFT6492-8326492-832
66GVMM.UJNF66
11QBSU.UJNF11
6666
4:
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;926
EFQBSUNFOU;QMBOOJOHBDDPVOU!OP/;813!111
EJWJTJPO;\[POJOH!CPBSEBDUJWJUZ;!!BQQFBMT
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
8-1116-311CPBSE!NFNCFST8-1118-111
1/631-7141/631-714DMFSL.UZQJTU!JJ1/632-5461/632-546
1/638-7141/636-914UPUBM!XBHFT1/639-5461/639-546
1/61/6GVMM.UJNF1/61/6
11QBSU.UJNF11
1/61/61/61/6
51
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;9:3
EFQBSUNFOU;DVMUVSBMBDDPVOU!OP/;813!111
EJWJTJPO;DPN!SFT!.!TFOJPS!TFSWJDFTBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
26:-18326:-183QSPHSBN!TVQFSWJTPS272-575272-575
396-451397-714SFDSFBUJPO!TVQFSWJTPS397-951397-951
252-316252-316DMFSL!UZQJTU!JJ253-979253-979
214-61:54-23:DPNN!SFTPVSDF!EJSFDUPS55-98755-987
831911BHJOH!DPNNJTTJPOFST831831
539:-9575341-91:5347-8795347-879
55GVMM.UJNF55
11QBSU.UJNF11
5555
52
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;9:4
EFQBSUNFOU;DVMUVSBMBDDPVOU!OP/;813!111
EJWJTJPO;DPN!SFT!.!HSFFONFBE0DVMUVSBMBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
3227-1353229-255QSPHSBN!TVQFSWJTPS3226-3:53226-3:5
254-56:397-721SFDSFBUJPO!TVQFSWJTPS3:1-6423:1-642
243-382246-258DMFSL!!J.JJ244-911244-911
252-316252-316DMFSL!UZQJTU24:-29824:-298
5-6413-911BSUT!DPNNJTTJPOFST3-9113-911
2-1612-811IJTUPSJD!QSFT!DPNNJTTJPO/2-8112-811
9412-111IJTUPSJD!DPNNJTTJPOFST2-1112-111
8:14-811IVNBO!SFMBUJPOT!DPNNJTTJPO/3-8513-851
3-3112-311ZPVUI!DPNNJTTJPOFST2-3112-311
54-23:DPNN!SFTPVSDF!EJSFDUPST55-98755-987
38-8431HSBOU!NHS!.!6UI!GMPPS11
6-6756-787QSH/!NHS/!.!DPNN/!HBSEFOT6-1116-111
6386-7667451-4227449-2397449-239
67GVMM.UJNF77
11QBSU.UJNF11
6777
53
!DJUZ!PG!MJWPOJB
GVOE;212.HFOFSBM!GVOEBDUJWJUZ!OP/;:26
EFQBSUNFOU;GJOBODJBM!BENJOJTUSBUJPOBDDPVOU!OP/;813!111
EJWJTJPO;EBUB!QSPDFTTJOHBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
2::-3692::-369JOGPSNBUJPO!TZTUFNT!NHS/2214-3622214-362
3229-::83235-578DPNQVUFS!BENJOJTUSBUPS!JJ3233-4983233-498
233-:22234-8:6DPNQVUFS!BENJOJTUSBUPS!J!QU236-789236-789
276-298281-561TZTUFNT!BOBMZTU287-25:287-25:
6417-4646428-:81UPUBM!XBHFT6438-5766438-576
55GVMM.UJNF55
22QBSU.UJNF22
6666
54
!DJUZ!PG!MJWPOJB
GVOE;316.NVOJDJQBM!SFGVTF!GVOEBDUJWJUZ!OP/;636
EFQBSUNFOU;JOTQFDUJPOBDDPVOU!OP/;813!111
EJWJTJPO;TBOJUBUJPOBDUJWJUZ;!!PSEJOBODF!FOGPSDF/
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
283-121283-121PSEJOBODF!FOGPSDF/!TVQW/285-:25285-:25
FOWJSPO/!DPOUSPM!PGGJDFS273-636273-636
4295-:454298-374CVJMEJOH!JOTQFDUPS323:-987323:-987
393-521393-521DMFSL.UZQJTU!J.JJ389-111389-111
21-111TFBTPOBMT21-11121-111
3213-4473217-233DPEF!FOGPSDF/!PGGJDFS3217-6483217-648
9552-7:19568-916UPUBM!XBHFT9572-9639572-963
99GVMM.UJNF99
11QBSU.UJNF11
9999
55
!DJUZ!PG!MJWPOJB
GVOE;316.NVOJDJQBM!SFGVTF!GVOEBDUJWJUZ!OP/;637
EFQBSUNFOU;QVCMJD!TFSWJDFBDDPVOU!OP/;813!111
EJWJTJPO;BOJNBM!DPOUSPMBDUJWJUZ;!!BOJNBM!DPOUSPM
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
3212-2933213-332BOJNBM!DPOUSPM!PGGJDFS3219-3:53219-3:5
3212-2933213-332UPUBM!XBHFT3219-3:53219-3:5
33GVMM.UJNF33
11QBSU.UJNF11
3333
56
!DJUZ!PG!MJWPOJB
GVOE;316.NVOJDJQBM!SFGVTF!GVOEBDUJWJUZ!OP/;638
EFQBSUNFOU;QVCMJD!TFSWJDFBDDPVOU!OP/;813!111
EJWJTJPO;QVCMJD!TFSWJDFTBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
222-111221-611QSPHSBN!TVQFSWJTPS
222-111221-611UPUBM!XBHFT1111
11GVMM.UJNF11
22QBSU.UJNF11
2211
57
!DJUZ!PG!MJWPOJB
GVOE;319.DPNNVOJUZ!SFDSFBUJPOBDUJWJUZ!OP/;826
EFQBSUNFOU;SFDSFBUJPOBDDPVOU!OP/;813!111
EJWJTJPO;SFDSFBUJPOBDUJWJUZ;!!JDF!SJOL
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
38-1111TFBTPOBMT11
138-11111UPUBM!XBHFT1111
11GVMM.UJNF11
11QBSU.UJNF11
1111
58
!DJUZ!PG!MJWPOJB
GVOE;319.DPNNVOJUZ!SFDSFBUJPOBDUJWJUZ!OP/;828
EFQBSUNFOU;SFDSFBUJPOBDDPVOU!OP/;813!111
EJWJTJPO;SFDSFBUJPOBDUJWJUZ;!!TQFDJBM!FWFOUT
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
46-11133-611TFBTPOBMT51-11151-111
146-111133-611UPUBM!XBHFT151-111151-111
11GVMM.UJNF11
11QBSU.UJNF11
1111
59
!DJUZ!PG!MJWPOJB
GVOE;319!.DPNNVOJUZ!SFDSFBUJPOBDUJWJUZ!OP/;831
EFQBSUNFOU;SFDSFBUJPOBDDPVOU!OP/;813!111
EJWJTJPO;TXJNNJOH!QPPMTBDUJWJUZ;!!CPUTGPSE
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
37-11137-911TFBTPOBM41-11141-111
137-111137-911UPUBM!XBHFT141-111141-111
11GVMM.UJNF11
11QBSU.UJNF11
1111
5:
!DJUZ!PG!MJWPOJB
GVOE;319!.DPNNVOJUZ!SFDSFBUJPOBDUJWJUZ!OP/;832
EFQBSUNFOU;SFDSFBUJPOBDDPVOU!OP/;813!111
EJWJTJPO;TXJNNJOH!QPPMTBDUJWJUZ;!!DMFNFOUT!DJSDMF
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
39-:1145-211TFBTPOBM53-11153-111
139-:11145-211UPUBM!XBHFT153-111153-111
11GVMM.UJNF11
11QBSU.UJNF11
1111
61
!DJUZ!PG!MJWPOJB
833
GVOE;319!.DPNNVOJUZ!SFDSFBUJPOBDUJWJUZ!OP/;
EFQBSUNFOU;SFDSFBUJPOBDDPVOU!OP/;813!111
EJWJTJPO;TXJNNJOH!QPPMTBDUJWJUZ;!!TIFMEPO!QPPM
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
36-91131-211TFBTPOBM33-11133-111
136-911131-211UPUBM!XBHFT133-111133-111
11GVMM.UJNF11
11QBSU.UJNF11
1111
62
!DJUZ!PG!MJWPOJB
GVOE;319.DPNNVOJUZ!SFDSFBUJPOBDUJWJUZ!OP/;866
EFQBSUNFOU;SFDSFBUJPOBDDPVOU!OP/;813!111
EJWJTJPO;SFDSFBUJPOBDUJWJUZ;!!SFDSFBUJPO!DFOUFS
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
427:-9854281-962QSPHSBN!TVQFSWJTPS4283-4184283-418
274-551274-551BENJOJTUSBUJWF!BTTJTUBOU276-::9276-::9
396-287396-911SFDSFBUJPO!TVQFSWJTPS395-372395-372
249-4:8252-316DMFSL!UZQJTU!J.!JJ246-242246-242
4:1-1114:5-:11BRVBUJDT!TFBTPOBM511-111511-111
:1-111:9-511TVQFSWJTJPO!TFBTPOBM:3-111:3-111
621-111625-711QSPHSBN!TFBTPOBM661-111661-111
82-457-99882-47:-2:7UPUBM!XBHFT82-4::-7:882-4::-7:8
88GVMM.UJNF88
11QBSU.UJNF11
8888
63
!DJUZ!PG!MJWPOJB
GVOE;329.DPNNVOJUZ!USBOTJUBDUJWJUZ!OP/;996
EFQBSUNFOU;DPNNVOJUZ!SFTPVSDFTBDDPVOU!OP/;813!111
EJWJTJPO;DPNNVOJUZ!USBOTJUBDUJWJUZ;!!EJTQBUDIFST
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
97-756:1-519CVT!ESJWFS.EJTQBUDI:6-111:6-111
197-7561:1-519UPUBM!XBHFT1:6-1111:6-111
11GVMM.UJNF11
11QBSU.UJNF11
1111
64
!DJUZ!PG!MJWPOJB
GVOE;329.DPNNVOJUZ!USBOTJUBDUJWJUZ!OP/;998
EFQBSUNFOU;DPNNVOJUZ!SFTPVSDFTBDDPVOU!OP/;813!111
EJWJTJPO;DPNNVOJUZ!USBOTJUBDUJWJUZ;!!BENJO
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
26:-18326:-183QSPHSBN!TVQFSWJTPS272-575272-575
26:-18326:-183UPUBM!XBHFT272-575272-575
22GVMM.UJNF22
11QBSU.UJNF11
2212
65
!DJUZ!PG!MJWPOJB
GVOE;329.DPNNVOJUZ!USBOTJUBDUJWJUZ!OP/;99:
EFQBSUNFOU;DPNNVOJUZ!SFTPVSDFTBDDPVOU!OP/;813!111
EJWJTJPO;DPNNVOJUZ!USBOTJUBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
484-911431-111TFBTPOBMT426-111426-111
1484-9111431-111UPUBM!XBHFT1426-1111426-111
11GVMM.UJNF11
11QBSU.UJNF11
1111
66
!DJUZ!PG!MJWPOJB
GVOE;382.MJCSBSZ!GVOEBDUJWJUZ!OP/;849
EFQBSUNFOU;MJCSBSZBDDPVOU!OP/;813!111
EJWJTJPO;DJWJD!DFOUFSBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
2-7312-731CPBSET!'!DPNNJTTJPOT2-7312-731
1/655-2:11/656-:69MJCSBSZ!EJSFDUPS1/65:-73:1/65:-73:
3247-997324:-535BTT(U/!CSBODI!MJCSBSJBO3258-9993258-999
3236-8473239-241MJCSBSJBO!JJ3246-8313246-831
9478-4819474-486MJCSBSJBO!J!9488-6449488-644
54-31154-311TVCTUJUVUF!MJCSBSJBOT54-31154-311
1/63:-6471/63:-647QSPHSBN!TVQFSWJTPS1/641-8431/641-843
4233-3124234-725DMFSL.UZQJTU!J!'!JJ!4239-7184239-718
7365-1867369-552MJCSBSZ!BJEF!J!'!JJ7379-:137379-:13
22-96124-611TUVEFOU!QBHFT24-61124-611
235-616238-981MJCSBSZ!QBHFT238-981238-981
462-:5:462-:5:DMFSL!J!.!Q/U/464-225464-225
362-424-229362-437-728UPUBM!XBHFT362-489-426362-489-426
3131GVMM.UJNF3131
66QBSU.UJNF66
36363636
67
!DJUZ!PG!MJWPOJB
GVOE;382.MJCSBSZ!GVOEBDUJWJUZ!OP/;84:
EFQBSUNFOU;MJCSBSZBDDPVOU!OP/;813!111
EJWJTJPO;OPCMFBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
1/3633-1:61/3633-:8:MJCSBSZ!EJSFDUPS1/3635-9261/3635-926
3217-7733217-773MJCSBSJBO!J3221-:593221-:59
1/3625-8791/3625-879QSPHSBN!TVQFSWJTPS1/3626-4771/3626-477
245-2:7246-513DMFSL247-948247-948
35-62236-511TUVEFOU0MJCSBSZ!QBHFT36-51136-511
228-1:9228-812DMFSL!J.Q/U/229-52:229-52:
5/632:-4415/6333-:23UPUBM!XBHFT5/6342-8965/6342-896
4/64/6GVMM.UJNF4/64/6
22QBSU.UJNF22
5/65/65/65/6
68
!DJUZ!PG!MJWPOJB
GVOE;382.MJCSBSZ!GVOEBDUJWJUZ!OP/;851
EFQBSUNFOU;MJCSBSZBDDPVOU!OP/;813!111
EJWJTJPO;DBSM!TBOECVSHBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
1/3633-1:61/3633-:8:MJCSBSZ!EJSFDUPS1/3635-9261/3635-926
274-4::276-922BTT(U/!CSBODI!MJC/279-588279-588
264-442264-442MJCSBSJBO!J266-585266-585
1/3625-8791/3625-879QSPHSBN!TVQFSWJTPS1/3626-4771/3626-477
25:-61525:-615MJCSBSZ!BJEF!J!'!JJ262-633262-633
35-62236-511TUVEFOU0MJCSBSZ!QBHFT36-51136-511
4/6338-7194/6342-8:4UPUBM!XBHFT4/6352-1654/6352-165
4/64/6GVMM.UJNF4/64/6
11QBSU.UJNF11
4/64/64/64/6
69
!DJUZ!PG!MJWPOJB
GVOE;3:5.OFXCVSHI!WJMMBHFBDUJWJUZ!OP/;945
EFQBSUNFOU;QVCMJD!IPVTJOHBDDPVOU!OP/;813!111
EJWJTJPO;OFXCVSHI!WJMMBHFBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
1/2624-81:FYFDVUJWF!EJSFDUPS0IPVTJOH1/2625-3751/2625-375
268-245268-249NBJOUFOBODF!NFDI/!JJ26:-55926:-559
25:-48125:-48:IPVTJOH!NBOBHFS262-475262-475
1/4423-861NBJOUFOBODF!BJEF0QBJOUFS
1/4423-727QVCMJD!TFSWJDF!XPSLFS1/4423-9811/4423-981
6-111USBOTQPSUBUJPO!ESJWFS6-1116-111
3/4422:-3653/59248-953UPUBM!XBHFT3/59253-:573/59253-:57
3/443/59GVMM.UJNF3/593/59
11QBSU.UJNF11
3/443/593/593/59
6:
!DJUZ!PG!MJWPOJB
GVOE;3:7.TJMWFS!WJMMBHFBDUJWJUZ!OP/;942
EFQBSUNFOU;QVCMJD!IPVTJOHBDDPVOU!OP/;813!111
EJWJTJPO;TJMWFS!WJMMBHFBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
1/4642-:9:1/4642-:99MJWPOJB!IPVTJOH!EJSFDUPS!1/4644-3931/4644-393
1/4423-727QVCMJD!TFSWJDF!XPSLFS1/4424-2381/4424-238
1/4423-861NBJOUFOBODF!BJEF0QBJOUFS
26:-176EJWJTJPOBM!EJSFDUPS
3-711CPBSET!'!DPNNJTTJPOT3-8113-811
69-642IPVTJOH!TQFDJBMJTU69-64369-643
6-111CVT!ESJWFS6-1116-111
268-245268-249NBJOUFOBODF!NFDI!JJ!IPVTJS26:-55926:-559
3/79271-:492/79278-984UPUBM!XBHFT2/79283-19:2/79283-19:
3/792/79GVMM.UJNF2/792/79
11QBSU.UJNF11
3/792/792/792/79
71
!DJUZ!PG!MJWPOJB
GVOE;3:8.DBCMF!UFMFWJTJPOBDUJWJUZ!OP/;862
EFQBSUNFOU;DPNNVOJUZ!SFTPVSDFTBDDPVOU!OP/;813!111
EJWJTJPO;DBCMF!UFMFWJTJPOBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
6512-511CPBSET!'!DPNNJTTJPOT651651
26:-18326:-183QSPHSBN!TVQFSWJTPS.D272-575272-575
4242-5784243-91:SFDSFBUJPO!TVQFSWJTPS4249-2:44249-2:4
244-967353-458DMFSL!J344-911344-911
DPMMFHF!DP.PQ8-9118-911
6335-:467346-739UPUBM!XBHFT7352-8:87352-8:8
65GVMM.UJNF55
13QBSU.UJNF33
6777
72
!DJUZ!PG!MJWPOJB
GVOE;619.HPMG!DPVSTFTBDUJWJUZ!OP/;799
EFQBSUNFOU;SFDSFBUJPOBDDPVOU!OP/;813!111
EJWJTJPO;QBSLT!'!SFDSFBUJPOBDUJWJUZ;!!GPY!DSFFL
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
276-194276-194HSFFOTLFFQFS278-836278-836
276-194276-194UPUBM!XBHFT278-836278-836
22GVMM.UJNF22
11QBSU.UJNF11
2222
73
!DJUZ!PG!MJWPOJB
GVOE;6:3.XBUFS0TFXFS!GVOEBDUJWJUZ!OP/;669
EFQBSUNFOU;GJOBODFBDDPVOU!OP/;813!111
EJWJTJPO;BENJOJTUSBUJPOBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
7-1117-511XBUFS!'!TFXFS!CPBSE7-3517-351
29:-9:929:-9:9DIJFG!BDDPVOUBOU2:4-7282:4-728
BDDPVOUBOU!JJ272-76:272-76:
261-676263-672BDDPVOUBOU!J
4259-8734253-:57BDDPVOU!DMFSL!JJJ!'!JJ4261-8:34261-8:3
4236-2424231-225BDDPVOU!DMFSL!!J4239-2924239-292
22-611TFBTPOBM8-9578-957
5-611DP.PQ
9535-9679534-52:UPUBM!XBHFT9559-4469559-446
99GVMM.UJNF99
11QBSU.UJNF11
9999
74
!DJUZ!PG!MJWPOJB
GVOE;6:3.XBUFS0TFXFS!GVOEBDUJWJUZ!OP/;66:
EFQBSUNFOU;QVCMJD!TFSWJDFBDDPVOU!OP/;813!111
EJWJTJPO;GJFME!PQFSBUJPOTBDUJWJUZ;!!
3126.31273127.3128
CVEHFUCVEHFU!!!!!!!3128029!QSPQPTFE!CVEHFU
FTUJNBUFFTUJNBUFSFRVFTUFESFDPNNFOEFE
OP/BNPVOUOP/BNPVOUQFSTPOOFM!TFSWJDFTOP/BNPVOUOP/BNPVOU
27:-:93283-495X0T!TVQFSWJTPS288-227288-227
274-842274-842TFXFS!GPSFNBO277-421277-421
274-842274-842XBUFS!GPSFNBO277-421277-421
274-842274-842NFUFS!GPSFNBO277-421277-421
23762-:7123762-:71QVCMJD!TFSWJDF!XPSLFS!JJ23776-54523776-545
94:5-73922616-6:4QVCMJD!TFSWJDF!XPSLFS!J25775-97:25775-97:
5317-6153214-363XBUFS!PQ/!NFDI/!J
39-111TFBTPOBMT41-11141-111
392-625-3783:2-663-493UPUBM!XBHFT412-747-45:412-747-45:
393:GVMM.UJNF4141
11QBSU.UJNF11
393:4141
75