2003 Budget - Lancaster Municipal Gas Department

FUND DEPT OBJECT    
602 625 5101 SALARIES - ADMINISTRATION 26 975  $     151,000.00
602 625 5102 SALARIES - STAFF 26 975  $     956,000.00
602 625 5103 OVERTIME 26 975  $       35,000.00
602 625 5104 RETIREMENT PAY 26 975  $       27,500.00
602 625 5150 PERS  26 975  $     155,000.00
602 625 5151 PERS-PICKUP  $       34,200.00
602 625 5152 HOSPITALIZATION-INSURANCE  $     382,200.00
602 625 5153 MEDICARE 26 975  $       10,800.00
602 625 5154 UNIFORMS 26 975  $       12,300.00
602 625 5155 WORKERS' COMPENSATION  $       31,000.00
602 625 5158 UNEMPLOYMENT COMPENSATION  $                  -  
602 625 5200 TELEPHONE 26 975  $       37,200.00
602 625 5202 CONSULTANT SERVICES 26 975  $       12,000.00
602 625 5203 CONTRACT SERVICES 26 975  $     160,000.00
602 625 5207 LEGAL SERVICES 26 975  $       20,000.00
602 625 5208 BUILDING MAINTENANCE 26 975  $       10,000.00
602 625 5209 EQUIPMENT MAINTENANCE 12 500  $       19,000.00
602 625 5211 TRAINING 12 500  $       14,250.00
602 625 5212 INSURANCE 12 500  $       87,500.00
602 625 5213 DATA PROCESSING  $        8,000.00
602 625 5300 INCIDENTALS & SUPPLIES - OFFICE 12 500  $        8,400.00
602 625 5302 PUBLIC RELATIONS 12 500  $        5,000.00
602 625 5303 AUTOMOTIVE MAINTENANCE 12 500  $       35,000.00
602 625 5305 GASOLINE 12 500  $       33,600.00
602 625 5306 UTILITIES 12 500  $       19,200.00
602 625 5310 SAND-GRAVEL-HOTMIX 12 500  $       20,000.00
602 625 5311 MATERIALS 12 500  $     370,000.00
602 625 5312 PURCHASE OF NATURAL GAS 12 500  $13,521,716.00
602 625 5402 REFUNDS  $        6,500.00
602 625 5403 DAMAGES, RIGHT-OF-WAYS 12 500  $       13,000.00
602 625 5404 ASSOCIATIONS AND DUES 12 500  $        6,900.00
602 625 5409 DRUG TESTING PROGRAM 12 500  $        5,000.00
602 625 5410 MISCELLANEOUS (GENERAL FUND LOAN)  $                  -  
602 625 5600 LAND PURCHASES 12 500  $       50,000.00
602 625 5610 BUILDINGS  $       10,000.00
602 625 5630 EQUIPMENT  $       95,000.00
602 625 5900 GENERAL FUND TRANSFER  $     120,000.00
602 625 5903 ELECTRICAL DEPARTMENT TRANSFER  $       25,314.00
602 625 5912 IMPROVEMENT FUNDS TRANSFER  $     300,000.00
602 625 5914 UTILITIES COLLECTIONS OFFICE TRANSFER  $     379,200.00
602 625 5915 ECONOMIC DEVELOPMENT TRANSFER  $       33,425.00
602 625 5921 INFORMATION SERVICES TRANSFER  $       10,000.00
TOTAL GAS DEPARTMENT  $17,230,205.00