2003 Budget - Lancaster Water Department

FUND DEPT OBJECT    
603 650 5101 WATER DEPT.  SALARIES - ADMINISTRATION 04 675  $   307,395.00
603 650 5102 WATER DEPT.  SALARIES - STAFF  04 675  $1,569,400.00
603 650 5103 WATER DEPT.  OVERTIME 04 675  $   102,700.00
603 650 5104 RETIREMENT PAY  $     92,700.00
603 650 5150 WATER DEPT.  PERS 04 675  $   267,300.00
603 650 5151 WATER DEPT.  PERS PICK-UP 04 675  $     57,000.00
603 650 5152 WATER DEPT.  HOSPITALIZATION INSURANCE 04 675  $   584,616.00
603 650 5153 WATER DEPT.  MEDICARE 04 675  $     17,800.00
603 650 5154 UNIFORMS  $     25,000.00
603 650 5155 WATER DEPT.  WORKERS' COMPENSATION 04 675  $     51,664.00
603 650 5158 UNEMPLOYMENT COMPENSATION  $       1,400.00
603 650 5200 WATER DEPT.  TELEPHONE 04 675  $     18,000.00
603 650 5203 CONTRACT LABOR  $       8,000.00
603 650 5207 WATER DEPT.  LEGAL SERVICE 04 675  $       6,000.00
603 650 5211 WATER DEPT.  TRAINING & SEMINARS 04 675  $     15,000.00
603 650 5212 INSURANCE    $     50,270.00
603 650 5300 WATER DEPT.  INCIDENTALS AND SUPPLIES 04 675  $     22,000.00
603 650 5302 WATER DEPT.  PUBLIC RELATIONS 04 675  $     20,000.00
603 650 5303 AUTOMOBILE EXPENSE  $                -  
603 650 5400 TRAVEL EXPENSE  $       7,000.00
603 650 5402 REFUNDS  $       5,000.00
603 650 5403 WATER DEPT.  DAMAGE CLAIMS 04 675  $                -  
603 650 5404 ASSOCIATION DUES  $       7,000.00
603 650 5406 REAL ESTATE TAXES  $       7,500.00
603 650 5409 PHYSICALS/DRUG TESTING  $       2,500.00
603 650 5610 OHIO WATER DEV. AUTHORITY  $1,977,700.00
603 650 5613 EQUIPMENT LEASING  $     15,000.00
603 650 5900 WATER DEPT.  TRANSFER TO GENERAL FUND 04 675  $   157,500.00
603 650 5901 WATER DEPT.  BOND RETIREMENT 04 675  $                -  
603 650 5903 WATER DEPT.  TRANSFER - ELECTRICAL DEPT. 04 675  $     50,628.00
603 650 5912 WATER DEPT.  PROJECT IMPROVEMENT FUND 04 675  $   650,000.00
603 650 5913 WATER DEPT.  WATER IMPROVEMENT FUND 04 675  $                -  
603 650 5914 WATER DEPT.  TRANSFER - UTILITIES COLLECTION OFFICE 04 675  $   379,200.00
603 650 5915 TRANSFER - ECONOMIC DEVELOPMENT  $       9,550.00
603 650 5921 TRANSFER - INFORMATION SERVICES  $     10,000.00
603 652 5208 MAINTENANCE/BUILDING & GROUNDS  $     10,000.00
603 652 5300 WATER DEPT.  TREATMENT SUPPLIES - PLANT 04 675  $     65,000.00
603 652 5306 WATER DEPT.  TREATMENT UTILITIES   04 675  $   407,000.00
603 652 5308 WATER DEPT.  TREATMENT TREATMENT CHEMICALS 04 675  $   440,000.00
603 652 5630 WATER DEPT.  TREATMENT EQUIPMENT - PLANT 04 675  $   205,000.00
603 653 5300 WATER DEPT.  TREATMENT SUPPLIES - LAB 04 675  $     15,000.00
603 653 5408 WATER DEPT.  TREATMENT LICENSES - FEES - LAB TESTING 04 675  $     60,000.00
603 653 5630 WATER DEPT.  TREATMENT EQUIPMENT - LAB 04 675  $     25,000.00
603 654 5300 WATER DEPT.  TREATMENT MATERIALS AND SUPPLIES - WELLS 04 675  $   115,000.00
603 655 5300 WATER DEPT.  DISTRIBUTION MATERIALS AND SUPPLIES - DISTRIBUTION 04 675  $   100,000.00
603 655 5305 WATER DEPT.  DISTRIBUTION FUEL AND OIL 04 675  $     25,000.00
603 655 5310 SAND/GRAVEL, ETC.  $     60,000.00
603 655 5620 WATER DEPT.  DISTRIBUTION IMPROVEMENTS 04 675  $   175,000.00
603 655 5630 WATER DEPT.  DISTRIBUTION EQUIPMENT - DISTRIBUTION 04 675  $   250,000.00
603 656 5300 WATER DEPT.  DISTRIBUTION SUPPLIES - METERS 04 675  $       5,000.00
603 656 5630 WATER DEPT.  DISTRIBUTION EQUIPMENT - METER SHOP 04 675  $     50,000.00
603 657 5300 MATERIALS & SUPPLIES - WHP  $     10,000.00
603 657 5408 LICENSE/FEES/TESTING - WHP  $     35,000.00
TOTAL WATER DEPARTMENT 04 675  $8,546,823.00