City of Niagara Falls
2003 Adopted Budget
Deparment 7144 - 13th Streety Gym
Sub Dept 0000
EX10 Personnel
0130.000 Temporary
$17,000.00
Personnel Total
$17,000.00
EX40 Contractua
0419.006 Constru
$500.00
0421.001 Phone E
$650.00
0422.000 Light & Po
$10,000.00
0423.000 Water/Sewe
$200.00
0424.000 Gas
$7,500.00
0432.000 Property I
$964.00
0443.000 Repair Of
$1,000.00
0444.000 Repair Of
$1,500.00
0449.000 Service Pe
$0.00
0449.599 Undesig
$500.00
Contractua Total
$22,814.00
EX81 FICA
0810.000 Social Sec
$1,301.00
FICA Total
$1,301.00
Total
$41,115.00
13th Stree Total
$41,115.00
Department 7146 - Swimming Pool
Sub Dept. 0100 - Operations
EX40 Contractua
0419.000 Supplies P
$0.00
0419.009 Misc Ch
$0.00
0419.599 Undesig
$100.00
0422.000 Light & Po
$2,500.00
0423.000 Water/Sewe
$21,500.00
Contractua Total
$24,100.00
EX80 Employee B
0820.000 Comp. - Co
$0.00
Employee B Total
$0.00
Operations Total
$24,100.00
Department 7146 - Swimming Pool
Sub Dept 0200 - Maintenance & Repair
EX20 Capital Ou
0250.000 Other Equi
$0.00
Capital Ou Total
$0.00
EX40 Contractua
0419.000 Supplies P
$0.00
0419.003 cleanin
$1,000.00
0419.005 Tools &
$1,000.00
0419.006 Constru
$9,000.00
0419.009 Misc Ch
$10,000.00
0419.599 Undesig
$300.00
0433.000 Liability
$0.00
0442.599 Undesig
$0.00
0443.000 Repair Of
$1,000.00
0444.000 Repair Of
$700.00
0449.050 License
$610.00
0449.599 Undesig
$0.00
Contractua Total
$23,610.00
Maintenance Total
$23,610.00
Swimming P Total
$47,710.00
Department 7150 - Ice Pavilion
Sub Dept. 0000
Ex09 PosControl
0110.000 Biweekly P
$0.00
PosControl total
$0.00
EX10 Personnel
0111.000 Biwkly Com
$0.00
0130.000 Temporary
$0.00
0140.000 Overtime
$0.00
0150.000 Acting Nex
$0.00
0152.000 Shift Prem
$0.00
0155.000 Holiday Pa
$0.00
0165.000 Military L
$0.00
0170.000 Overtime M
$0.00
0181.000 Vacation P
$0.00
0182.000 Personal T
$0.00
0184.000 Funeral Le
$0.00
0185.000 Jury Duty
$0.00
0186.000 Call-In Ti
$0.00
0189.000 Sick Leave
$0.00
0190.000 Vacation C
$0.00
Personnel Total
$0.00
EX20 Contractua
0411.000 Office Sup
$0.00
0412.000 Uniforms
$0.00
0413.000 Safety Sho
$0.00
0419.000 Supplies P
$0.00
0419.003 Cleanin
$1,500.00
0419.005 Tools &
$1,500.00
0419.006 Constru
$1,500.00
0419.009 Misc Ch
$1,000.00
0419.500 Safety
$200.00
0419.599 Undesig
$500.00
0421.001 Phone E
$0.00
0422.000 Light & Po
$138,000.00
0423.000 Water/Sewe
$17,000.00
0424.000 Gas
$52,000.00
0431.000 Surety Bon
$310.00
0432.000 Property I
$3,043.00
0433.000 Liability
$1,841.00
0442.000 Rental Of
$0.00
0442.599 Undesig
$0.00
0444.000 Repair of
$0.00
0449.599 Undesig
$1,000.00
0458.000 Medical Fe
$0.00
0461.000 Postage
$150.00
0465.000 Laundry &
$125.00
Contractua Total
$219,669.00
EX80 Employee B
0820.000 Copm. - Co
$0.00
0830.000 Life Insur
$0.00
0860.000 Hospital/M
$0.00
0861.000 Dental Insur
$0.00
Employee B Total
$0.00
EX81 FICA
0810.000 Social Sec
$0.00
FICA Total
$0.00
Total
$219,669.00
Ice Pavili Total
$219,669.00