Skip to content

Water Valley City Budget Revisions

BUDGET AMENDMENTS JULY 2008

The list of items below was provided to the Herald. The center group of three numbers represents the department:

100 – Administration

200 – Police

201 – Fire Dept.

300 – Street Dept.

400 – Sanitation

500 – Cemeteries and Parks

700 – Water Dept.

TRANSFER FROM:

001-100-410    SALARIES                                   5000.00

001-100-554    PRINTING & BINDING                  1200.00

001-100-582    CONVENTIONS & SEMINARS        500.00

001-100-614    BLDG & GROUNDS/A’PORT           600.00

001-100-930    OFFICE MACH & EQUIP               5000.00

001-200-502    ADVERTISING                              1000.00

001-200-511    COMPUTER NETWORKING            500.00

001-200-524    EQUIPMENT REPAIR                   3500.00

001-200-544    LEGAL & ACCOUNTING                  900.00

001-200-556    PRISONER EXPENSE                   2000.00

001-200-582    TRAVEL EXPENSE                         650.00

001-200-662    UNIFORMS                                    1000.00

001-200-931    OFFICE EQUIPMENT                     3000.00

001-201-544    PROFESSIONAL SERV                13000.00

001-201-587    VEHICLE REPAIR                            500.00

001-300-532    GRASS CUTTING                         30000.00

001-300-410    SALARIES                                    20000.00

001-300-460    RETIREMENT                                 4000.00

001-300-470    PICA                                              1000.00

001-300-568    STREET REPAIR                          35294.72

001-400-930    HEAVY RD EQUIP                          9000.00

001-500-410    SALARIES                                      6000.00

001-500-460    RETIREMENT                                 2500.00

001-500-587    VEHICLE REPAIR                           1000.00

001-500-624    GAS/OIL/GREASE                          1000.00

                                                         ——————————-

                                                           TOTAL    148144.72

TRANSFER FROM:

400-700-410    SALARIES                                        2000.00

400-700-460    RETIREMENT                                   2000.00

400-700-480    EMPLOYEE INS                               3500.00

400-700-542    LAB FEES                                      14000.00

400-700-562    RENTALS                                         1000.00

400-700-568    STREET REPAIR                              1400.00

400-700-588    WATER SALES TAX                           600.00

400-700-589    WELLS, TANKS, LIFT STA                5000.00

400-700-650    MISCELLANEOUS                            1000.00

400-700-656    REPAIR & MAINTENANCE              11591.98

400-700-664    VEHICLE REPAIR PARTS                 2000.00

                                                           ——————————-

                                                               TOTAL    44091.98

===============================================

TRANSFER TO:

001-100-480    EMPLOYEE INSURANCE                  15034.87

001-100-491    WORKMEN’S COMP                            665.68

001-100-502    ADVERTISING                                     800.00

001-100-506    BLDG & GROUNDS REPAIR               5786.99

001-100-508    BOARD EXPENSE                                 64.00

001-100-515    CONTRACTS/OFFICE EQUIP              1210.00

001-100-524    EQUIP PARTS & REPAIR                     450.34

001-100-544    LEGAL & ACCOUNTING                    18080.66

001-100-558    ARCHITECT & ENGINEERS                9816.83

001-100-572    TELEPHONE                                          67.00

001-100-609    BLDG & GROUNDS SUPPLIES            1014.69

001-100-650    MISCELLANEOUS                               2915.22

001-100-654    OFFICE SUPPLIES                               140.00

001-100-970    TRANSFERS                                        2400.00

001-200-480    EMPLOYEE INSURANCE                     2227.00

001-200-490    UNEMPLOYMENT COMP                       500.00

001-200-491    WORKERS’COMP                                 2661.66

001-200-520    DUES & SUBSCRIPTIONS                      825.00

001-200-538    INSURANCE & BONDS                           354.00

001-200-554    PRINTING & BINDING                             337.00

001-200-566    ST LIGHT POWER                                 3549.00

001-200-567    ST LIGHT POWER/TVEPA                       133.00

001-200-574    TRAINING & DRUG                                  667.94

001-200-618    CLEANING & JANITORIAL                       121.16

001-200-621    FEED FOR ANIMALS                               128.69

001-200-624    GAS/OIL/GREASE                                 6500.00

001-200-650    MISCELLANEOUS                                    36.00

001-201-490    UNEMPLOYCOMP                                  994.52

001-201-491    WORKERS COMP                                 1830.34

001-201-538    INSURANCE                                           964.00

001-201-549    TRAINING & SEMINARS                         740.67

001-201-552    POSTAGE                                               91.76

001-201-609    BLDG/GROUNDS SUPPLIES                 1486.62

001-300-480    EMPLOYEE INSURANCE                      5309.00

001-300-491    WORKERS’ COMP                                 8407.32

001 -300-506    BUILDING & GROUNDS REP                  624.00

001-300-538    INSURANCE                                          1539.00

001-300-542    LANDFILL                                                875.00

001-300-582    TRAVEL EXPENSE                                   54.00

001-300-587    VEHICLE REPAIR                                   2648.11

001-300-609    BLDG & GROUNDS SUPPLIES                2199.18

001-300-624    GAS/OIL/GREASE                                  8919.84

001-300-662    UNIFORMS                                             1255.00

001-300-930    HEAVY RD EQUIP                                 14327.01

001-400-480    EMPLOYEE INS                                      1286.00

001-400-491    WORKERS COMP                                   1830.34

001-400-524    EQUIP REP/PARTS                                  117.00

001-400-545    LEASE ON LANDFILL                              3861.00

001-400-564    SHARED EXPENSES                              2214.00

001-500-480    EMPLOYEE INSURANCE                          540.00

001-500-491    WORKERS COMP                                     832.32

001-500-524    EQUIP REPAIR/PARTS                             394.00

001-500-538    INSURANCE & BONDS                            1187.00

001-500-584    UTILITIES                                                2092.00

001-500-609    BUILDING & GROUNDS SUP                      308.00

001-500-616    CHEMICALS                                              386.27

001-500-618    CLEANING & JANITORIAL                          293.36

001-500-662    UNIFORMS                                                 212.00

001-500-664    VEHICLE PARTS                                        253.00

001-500-930    MACHINERY & EQUIP                              3586.33

                                                                     ——————————-

                                                                     TOTAL    148144.72

TRANSFER TO:

400-700-490    UNEMPLOYMENT COMP                             355.26

400-700-491    WORKERS COMP                                      1830.34

400-700-502    ADVERTISING                                              37.00

400-700-538    INSURANCE                                               5003.84

400-700-554    PRINTING & BINDING                                   228.54

400-700-584    UTILITIES                                                 16559.00

400-700-587    VEHICLE REPAIR                                         729.00

400-700-616    CHEMICALS                                              14860.00

400-700-618    CLEANING & JANITORIAL                             122.00

400-700-624    GAS/OIL/GREASE                                       1075.00

400-700-654    OFFICE SUPPLIES                                         23.00

400-700-660    TOOLS                                                          119.00

400-700-662    UNIFORMS                                                  1076.00

400-700-930    MACHINERY & EQUIP                                 1174.00

400-700-973    TRANSFERS                                                 900.00

                                                                     ——————————-

                                                                       TOTAL    44091.98

Leave a Comment