Annual Departmental Budget
HUD ENTITLEMENT FUNDS
Total Budget:
$1,218,627
Fund
Account
Account Name
Amount
14
91010
SALARIES
272,560
14
91011
OVERTIME
0
14
91510
FICA
20,851
14
91520
S C RETIREMENT
25,593
14
91530
POLICE RETIREMENT
0
14
91540
GROUP INSURANCE
43,748
14
91550
WORKMENS COMPENSATION
7,520
14
91610
PAY RECLASSIFICATION RESE
0
14
92004
DUES-PROFESSIONAL
600
14
92005
FEES-PROFESSIONAL
0
14
92010
PUBLICATIONS
0
14
92150
CONTINGENCY
0
14
92500
MILEAGE
520
14
92510
PROFESSIONAL DEVELOPMENT
1,000
14
92528
TRAINING
1,650
14
92604
UNIFORMS
0
14
92700
OFFICE SUPPLIES & EXPENSE
2,600
14
92704
COPIER EXPENSE
624
14
92705
ADVERTISEMENT/PROMOTIONAL
260
14
92710
PUBLIC ADS & NOTICES
1,300
14
92907
COMPUTER SUPPLIES
130
14
93120
REPORT PRINTING
0
14
93293
RENTAL-BUILDINGS
0
14
93312
PAGER RENTAL
0
14
93323
DOWNPAYMENT ASSISTANCE
0
14
93324
CLOSING COSTS-HOME PROG
0
14
93325
JANITORIAL
3,388
14
93338
LOAN PROCEEDS
0
14
93500
VEHICLE MANPOWER/OVERHEAD
1,142
14
93501
VEHICLE-PARTS
1,052
14
93502
VEHICLE-FUEL, OIL, LUB
1,688
14
93503
CAR WASHES
0
14
93505
MOTOR POOL CHARGES
0
14
93600
TELEPHONE/FAX
4,940
14
93602
ELECTRICITY
2,184
14
93604
GAS-HEATING
364
14
93608
WATER & SEWER
780
14
93612
UTILITIES
0
14
94100
MAINTENANCE AGREEMENTS
0
14
94101
MAINTENANCE-COMPUTER
0
14
94705
SIDEWALK
0
14
95000
MISCELLANEOUS EXPENSE
0
14
95002
BOARD MEETING EXPENSE
0
14
95012
MOVING/RELOCATION
0
14
96511
CONTRACT AGREEMENT
0
14
97000
SPECIAL PROJECTS
819,902
14
97010
PROGRAM INCOME
0
14
97025
GRANT MATCH
0
14
97183
PLANNING EXPENSES
3,494
14
97700
ADMINISTRATION
737
14
99100
DESK
0
14
99110
CHAIRS
0
14
99120
FILING & STORAGE EQUIP
0
14
99130
TABLES
0
14
99140
BOOKCASES & CREDENZAS
0
14
99210
TYPEWRITERS
0
14
99250
CAMERAS & EQUIPMENT
0
14
99256
AUDIO/VISUAL EQUIPMENT
0
14
99300
COMPUTER EQUIPMENT
0
14
99311
EQUIPMENT LEASE
0
14
99400
LAND ACQUISITION/DEVELOPM
0
14
99407
CONSTRUCTION
0
14
99416
WATER LINE
0
14
99442
SEWER LINE/PROJECTS
0
14
99445
HOUSING REHABILITATION
0
14
99506
RENOVATIONS
0
14
99680
MISCELLANEOUS EQUIPMENT
0
14
99701
AUTOMOBILES
0
14
99770
TRUCKS/OTHER
0
14
99905
ADMIN ALLOCATION CREDIT
0
If you have any problems, please email the
webmaster
for assistance.