Академический Документы
Профессиональный Документы
Культура Документы
Till full;ltR'\\' ST
AI-F.XAl'JI )lt 1,,{l"A ? I3fi I-X{}Sr}
Ed Hooper
270 HooPerRoad
Deville,Louisiana 71328-9302
(318)443-9017 - TelePhone
April4th,2011
To:ThomasO. Wells,Esq.
LegalCounselTo and For RapidesParishPoliceJury
RapidesParishCourthouse
701 MurrayStreet
Louisiana71301-8099
Afexandria,
DearMr.Wells,
veteranof the
I am a life-longresidentand electorof Ward 11 as wellas an honorablydischarged
UnitedStatesNavalService.
However, containedthe
when I wentto vote on Saturday,I noticedthatthe Proposition
words"Authority to levy,
to continue in perpetuity,a 112% salestax (emphasis
renewal..." added).
to everything
Thisis contrary thatI wastaughtby the RapidesParishPublicSchoolSystem
(BuckeyeHighClassof t gtis)aJ wellas by the Navyaboutwhatit meansto be an American.
The minutesfor the entiremonthof December 2010are not on the websiteeitherso it is possible
thisactionwastakenduringthat period.So please
send me thatportionof the minuteswhichreveals
thisinformation.
a selfaddressed
I haveenclosed for yourconvenience'
stampedenvelope
Sincerely,
JamieL. Floyd,PoliceJuror,District"C"
CC: Honorable
RapidesParishPoliceJury
RapidesParishCourthouse
701 MurraYStreet
Louisiana71301-8099
Alexandria,
R I C H A R DW . B I L L I N G S JAMIE L FLOYD T I MF . W A R E A N G I EM . R I C H M O N D
Presrdent Vrce Presrdent Treasurer Secretary
H p
DISTRICT A
JOHN
''BUCK"
LINCECUM
6 5 0 2S P R I N G H I LRLO A D J P'SIS ,rt D I S T R I C TE
RICHARD
4OO GLADYS
G .V A N D E R L I C K
DRIVE
BALL,LA 71405 ALEXANDRIA, LA71303
DISTRICT B 6 D I S T R I C TF
JOE BISHOP OLIVER''OLLIE O'V' ERTON
2 0 5 G R E E RS T R E E T 3 8 0 9S P E N C ESRT R E E T
P I N E V I L L EL,A 7 1 3 6 0 A L E X A N D RLI A7, 1 3 0 2
DISTRICT C ^f, D I S T R I C TG
J A M I EL . F L O Y D S T E V EC O C O
9 2 3 H W Y1 1 5 3 2 8W I N D E R [ / E B
ROE ULEVARD
D E V I L L EI,. A7 1 3 2 8 A L E X A N D RLI A7, 1 3 C 3
DISTRICT D D I S T R I C TH
T H E O D O R E F O U N T A I N E J, R
April 5, 20II R | C H A RwD. B | L L | N G S
509 EVANGELINE LANE 1 3 7J O H NE O N N E T T
REO A D
ALEXANDRIA, LA 71302 G L E N M O RLAA,7 1 4 3 - 1
D I S T R I C TI
S C O T TP E R R YJ, R
4324ENGLAND DRIVE
A L E X A N D RLI A7. 1 3 0 3
Mr. Ed Hooper
27 0 Hooper Road
Deville, LA. 7L328
Secretary
Police Jury
E n cI o s u r e
TELEPHONE P . O .B O X1 1 5 0 FAX
318473-6660 A1 3 0 9 -1 5 0
A L E X A N D R I AL,O U I S I A N 7 318473-6670
Reguiar monthly meetings on second ivlonday of each monl h a t 3 : 0 0p . m .
lnternet: http:i/www.rppj.com
f '7 -t.
A
i- |
REGULAR SESSION
DECEMBER 13, 2010
ORDI NANCE
2 0 1I l ' r o p o s e dL l u d s e t
- Orisirral
l{evertttes
I t l i V I r N t JL S
I Larrcltise'l.itr 510,(x)0.00
l . i c e n s e- [ l a P i d e s
Iltsttrattce 260,550.(X)
S t a t e I ( e v c t t t t eS l t a ri l t g
It7,000.00
S e v e r a t t c el ' a r l-50,000.0u
A I e r [ ' ro l l l l i o r l I " L t t l t l
262,000.(x)
l r l i s c S a l es
I.5()l).00
C ' t l to t l c r
I l.(xx).(x)
.l
tattstcrs
r \ d r l t i r l i s t r a t i v e[ ] e c s
42(;.0.17.00
S a l c s ' la r
| , e 2 4|,2 . 1 . 0 0
'l'otal
I(cvettttes
7.4l.l.l6 I .0t)
I i r p e t r di t t t r e s
Ir{ed icare
81).tT
S t i c l i r lS c c r r r i t l
7,831)1
Ilettretrtettt
2,652.62
(x)
8.-500.
l ' r a r eI
I r e e d i r r ga t t d t r t a i t t l a i t t i l t gI ) r i s o t t e r s
S o c i a l S e c t t rt t 1 '
tt,l 2.80
I t e l i r e r r l er rI .1,7tt0.00
I : r t t p I ' o r t i o r r( i r o t r p l r t s . 1 1, 1 7 2 1 )
I ) a t i e t r(t . l a r el l c l t e f i l [ i x p e t r s e 119.20
] e r r c l l t I i x p et t s e
[ . i { c I r r s L r r a n cl e )t2.t)
L ' o t i l e ( ) t r t l l o r v( i a l e .l-s.(xx).0()
I(AI'C 20,625.00
i?1
L.ortdenrrratrons 2,(XX).00
I ) u c sa r r dS r r b s c r r p t i o t r s 3,500.00
I ' o l i c c. l r r 1 1 , , \ s s u c a t i o r r 9.600.00
I ) t ' o [ b s s i o nSael n , i c e s (x)
40.0(x)
I . a k el ) r r o i ' s -5,(XX)(X)
I n d r r c cLt ' o s t( ' o n t r a c t 12.0(x).00
l r rsr r r an c e 2,500.(x)
Fuel 1 , 8 0 (0x )
-l'ralel
60,0(x).(x)
[ 3 u i l d r n(g' o s t 20,0(x).(x)
[ ) i s tI ] C a p i t o l r r r p 900.0()
l ) i s t l ) ( ' a p i t o la n c Il : c r i n o r r r r c 10,(xx).(x)
I ) i s t( i ( a l l i l t r il t n ( Il c o n ( ) n t i e 2.4(X)
0t)
L ' o n t r i bl o l t e t i r er r r c l r t 52.100.()0
C o r rrl n g e n c si e 459.27).39
i \ n i n r a lS h e l t e r 90.000.(x)
L J e a v e1r3 o u n t y 35 . 0 0 0 . 0 0
-lLrdges' () f'tice
l l e t i r e d. l u d g e sa n d W i d o r v s .1,5
_l0.96
'l
clephorre Iu,000.00
L ' o t r l r a cNt ' l a i nat u d I t e p a i r 00
10.(x)0
[ - r r r r a n cCl ,] o r r r r t r i o
s sr t 1 3 , 0 ( x0 )0
Olllce - I)ostage I 1,000.00
\ \ ' i t n e s sa n d J L r r olrr e e s I -1.5,()00
00
l : q rr p n i e n t 4s . 0 ( x ) . 0 0
l . i b r a r yI ( e l ' e r e r r cNel a t eira l 60.00000
I ' r o b a l i o nO l l l c e
Sa l a r i e s l 8 6 , l i u- l t t
N l e di c a r e 2,732.0tt
S o c i aS
l ecurity J7 2 . 0 0
[(etir.enrerrt 1 6 , 9 7 t4i .6
\\'ork,/Clonr
pcnsation I.070.00
t r r r p I ' o r l i o n( i r o r r l ll n s . 42,44
i.4-1
t a r e[ ] e n e l l tI r . x l l e t r s e
[ ) a t i c uC 171.00
l l e n e f i tL x p e n s e
l - i l ' eI n s u r a n c e 161.44
i ) n e n r p l onl r e r r ltr r s u r a r r c e l,-564.9.5
I)Lreas r r dS r r b s c r i l l l i o r t : ; 175.(X)
'I
elephone 2 l , ( x x () x )
N l a i n ta r r cll{ e p a i r- V e h i c l e s 4.0(x).00
C ' o n t r a cl tv l a i n ta n r lI { e p a i r 7,000.00
Insrtrance 9,200.(x)
( ) f ' l ' r c -e l ' o s t a g e J2.0(X).00
lrrrel 10.0(x).00
'l
r a rc l 10,000.00
l : 1 1irpr u r c nt 2,000(x)
S r r a l lN t l r rl r r v e n l o rIl.' , q u i p 1.0(x).(x)
I ) i s l irr ' t, \ l l ( ) n l c \ ' s( ) l li c r .
Salarl' -l1,0-i(r.(X)
Salarres .181,,575.(X)
Nl ec l i c a r e 7..115.7.1
l l c ti r e r r r c r r t .s-1,1ti2.79
\\'or k/Conrpenstrt
ion 2.00().0r)
[ : r u pI ' o r t i o r( i r o u p l r r s . 254.41r.92
l ) a t i u r t( l a r e l J e n e l l t[ : x p er t s e 710.ll0
I . i l e l r r s r r r a r r[cJee n ci ft I : r p e r r s e 1 . 6 0 99 2
I l r r e r r r p l o y r n ler r rslr r r a r r c e . 1 . 7l .1l 1
I ravcl 1 0 . 0 0000
[) ,\. Invcstigatiorrs .1.(X)0 00
( ' r i r r r i r r aAlp p e a l s 8.0(x).(x)
( ' t r r o n c r 'O
s llice
Salalies 2l,225.12
'76
lul etl tcare tol
R e t t r . e r rnret 1.3-12.96
\ \ ' o tk , / C o t r i p e r risr lar t 1 5 0( x )
I : n r l l[ t o r t i o r(ri r o u pl r r s . I .1"(rl0
2lt
I ' a t i c n tL ' a r el l e r r e l l tI : x p en s e 31 ttO
l - i l c l u s u r a l i c e[ ] e n e l l t[ : r p e l r s c tiO6.1
I i r r e r r r p l o l , r r rI e
r rnslr r r a n c e I ll .()6
/1 F/-
tu16
'l
elephi'rne 2.2(X ).(X )
C o n r n t i t n r e n t sO I ' C - I ) H C (x)
170,0(x)
I ) e a t l rI r r v c s l i s a l i o n s 00
6.1.0(x)
r \ r r t o p s i e s - l ) a r r p e r -r'al r r s p I 10.0(x).(x)
I tt st t r a r r c e 2 2 . 0 0 (0x )
( )lllcc - I'ostase -r.5.00().(x)
l:trcl 750.(X)
[:cpriprrrcnt 2,000.(x)
S r r r a l lN o n I n v e r r t o n 'L q r r i l r l.()00.00
A l e x a u c l r i a( ' i 1 1 t ' o u r t
S al a r i c s ttti
62,780.
lvled icare 9 1 0i 2
Ilel irenrerrl t 2 . 1 1. 18 1
\\'ork,iL'onrperrsati0rl l ( x )( x )
[ : n t p I ' o r t i o t t( i r o u p I t r s . - s . 2 119) 4
{ J r r e r r r p l o l ' t n e t It t t s u r a n c e l ( ) 8 .l - i
Sa l a r i e s 2 1 . 2 n) 8
Nl e c l i c a r c 1,04"1.(x)
SocialSecurill' r.562.,10
l { c t i r e rr t e r t t 7 , . 1 7. 010
\\'ork,/L'ourpensaIloll 260.00
I i n e r r t p l o v r n e t t tI l . t s t t r t i t t c e 4(.ltt,(X)
L'oLrrt Ilcllorters
S al a r r e s 2 3 2 , 6 07) 2
fvlcclicare 3,5.15.2(r
I{elirenicrrl 8,1
38.501i
\\'or k/('orrtpensation 800.00
l i r r r p l ' o r t t t t t t( i r t t u l t l t t s . 8 7 , 7 0 06 8
I ) a t i e n tC a r e l l e t t e f i t l : r l l e t r s e 2.1360
l - i t ' e l r r s u l a n c c[ ] e r r e l l t l : r p c l r s e 52212
L l n e n t p l o - v t t i e nItl l s u f a l l ce I , 5 u 92 5
( l o r r t r a c l N 4 a i n 1a n c l I l c p r r i r I . ) 0 00 0
l : q t ri p r r t e t t t 1 . 0 ( x( )x )
l'incville L'itr, lvlatrslrtl
Salartes l , - 5 2058
l\,ledicare 4 2 2 .84
SocialSectrrttv 1 4 88 0
[ 1 e ti l e r n e r r t
-1,2
l0 9(r
\\ rrrkt ()r'lll)cnsirll()rl ll()00
I J n e r t t p l o i ' t t t e t tItn s t t r a t t c e l0I tiI
I n s r rr a r r c c 2.0(x)00
r \ l e x a r t d ri a ( ' i t . v l v l a r s l t a l
Salaries 64
502.7()6
lr.ledrcarc 1, 0 - 1 1 . 1 9
R e t i rc u r e t r t 8-5,u00 7-5
\ \ r o r k i C o r rt l t e r r s aito n 9.600(x)
lirrrp l)orlion (irtttrp lrts. 7 1 . 1 1956
I ' a t i e n t( ' a r e l l e t r e l l t [ : x p e r r s e 2-l_t60
I i l e l r t : ; u t a n c eI ] e t r e t l tl : x l t c l t s e 5 - lI l 6
I ())5 f )
[ - ] r r e r t r p l o y r r r c tItttt s t t r a l t c e
S a l a r i es I t5,0(x0
)0
N4crlicirre
(x)
1,1(x)
SocialSecrrrity 4 . 2 ( X0)t )
[ { e {i l e n r e r rt 9.0() I ()l
'orr
\\'rt lk,'( t pellsal ioll 5 0 0( x )
l : r l l l l ) o r l i o t t( i r o t t l l I r t s . u5..llil0 i
I ) a l i c r r l( ' a r e I l e ' t r e l l t [ : r p c t r s e l 7 - l( x )
l . i l c l r r s r r r a r r c[ e] e r r e l l t[ : r p e n s e l7l .00
I I r r e r n p l o v r u c nI lr r s r t r a l r c e 9tie2tt
t lliliries 6 ( X()X )
l cleplrone tx)
6.-t(x)
I ( e nt 2.5.(XX).(X)
i v l a l a n d S r r p p l r '- l l l c l g a n r l ( i r c l s l ( x )( x )
( o r i t r a c tM a i n t a r r t ll i e p a i r (X)
8,5(X)
I t r s r tar n c e 250.(X)
f:. l-, /
i-,/L
( ) l ' li c c - I ) o s t a s e
1.5.()(x)
00
'l
r . i r r 'le 12.000.(x)
Votcr ('anvass 2,-500
00
I : 1 r1rr l t r r r c t r t (x)
.1.000
S r r r i r lN
l o r r l r r r e n t o r yl : , 1 1 u i p I . ( ) 0(0x )
('oLrrtltorrse
& Jail lvlairrteltaltcc
S a l a ri c s I l - 1 . 3 2j -( sr .
llletlicare t,64.r.22
l { e t i rc n t e n t 17,8'18.71
\ \ r r rk ' ( ( ) n t l ) c n s a l i ( ) n 6.2(X).r)0
I : r r r pI ) o r t i o r(ri r o u p I r r s . 17.856.96
l ) a t i c r r (t ' i r c l J c r r c l ' iItr r p c r r s e { r 96 0
I i l e l r r s u r a n c e[ ] e l r e l l t l : x p e u s e I.50.91
I l r r c n t l l l o v r r r e l l lt l l s r l r a n c e 136.61
Iitilitrcs .510,(xx).(x)
'l
eleplrorre -5.000.(x)
l v l a i r r to l ' . l a i l li2,0rx)00
N I a t a r r d S u p p l r ,- I l l d g a n d ( i r d s 1 2 5 , 0 00( )0
N l a i r t la n d [ { e p a i r - \ / c h i c l e s 2 . 0 0 00 0
('orrtracl i\.'laiua
t nd lLepair I 1 0 , ( x )0 0
Irtsrrritrtcc 1 7 . - 5 (0X0)
Olljce - I'ostage 2.i0.(x)
Itrrcl 1 , . 5 0000
l : q ui p r n e t r t 20.(xx).(x)
S r r r a l lN o r r I n v e r r t o r l [ : t 1 u i 1 r IJ.000.0()
. l a i l I ) l r rs i c a r r
.lailI'lrysician 2-5.(X.X).00
V e t c r a r r ' sA l i a r r s
I o ( r i r r r i n a l( l o u l t l : u n t l 1,186.57lt..51
I o ( i c n c n r l. , \ d r r r i n i s t r i r l i o t t 97i,lli2.2l
'l'o
\Viiterslrecl 25.000.(x)
('ir il I)clbnscliund I0,0(x).(x)
'Io
l'trblic Salbtl, I:trncl 4,8()0.r)0
( ' i r , i l S er r i c c 3,7)2.66
'lo
OI:\\'l) (x)
40,0(x)
l'otal l:xpenrlitrrres 8.7(!7.168.76
B e g i n n i n gF u n d B a l a n c e r,352,807.76
E n d i n gF u n d B a l a n c e 0.00
2 0 I l l ) r o p o s e cI l u d e e t-
( t ri p i n a l
IlevcrrLres
l{trVl:NIJES
'l
I ' i r ri s h l { o a t l I r u n d - ( l a s a r 9-s0,000.00
S er , c l a r r c el a r I60.000.00
N li s c S a l e s .1.5(x).00
l r )t eI c st I . _ 5 0000
t til l{urrrltl 7-50.00
I { e l i r r r d sa n d [ { e i r r r b r r r . s c l l l e n l 10.000.00
I ) e n t r i t l i r r gI : c e s 10.(xx)
00
N a t r o r r a l[ r o r c s t l a r 250,(XX).00
-l
r a n sl e r s
I'arishDislrict #3 1.911.4-56 t)0
'I'otal
Ilevcrrrrcs . 1 . 512. 2 0 6 . 0 0
[:rpenditures
Itoatl & []r idue l',laintenancc
180
c.;,-J0zf.zf_5
I J n e r r t p l o y ' r t t Ierrrrstu r a t t c c
l ) u e sa n dS r r b s c r i p t i o n s 7-50.00
t J t Ii i ti c s (x)
10,(xx)
'l'eleplrone
l8,000.00
l : l e c t i o nI r x l t e t t s e 1 5 . 0 00 0
l r l a t a n c lS u p p l l ,- I l l t l g a r r d( i r d s 3 2 . 0 00 0
N 4 a i r tat n d I ( e p a i r- V e l r i c l e s 100,(xx) (x)
( , ' o r t t r a cMt a i n t a n d I t e l t a i r 2-5.000.(x)
I t a c l i oN l a i r r t I,(X)0.00
l ) l r y s i c a al sn d I ) r t r gS c r c e t t s 1 , 5 0 0( x )
I ' r o f - e s s i o rS
t ael r v i c e s 20,000.(x)
Insttrarrce I l_5,220.(X)
C o t r r p u t el irr p e l t s e 1,0(x).00
Otllce - l'oslage I 1,000.(x)
I l r i t l g eN l a i n t- ( l r c l s- ( ' t r l v e r t s 2-s,000.(x)
Irtte I 250.000 00
( i r a rc l (r0.000 00
Asplralt (r0.(XX) (X)
I)tttltole I)alclt 45,(XX) (X)
l v l r r l ei ar l s l i r r l t o a d M a i n t 4(),0()0.00
'l-estirlg 5 " ( X X()X )
S t t r v e it t t ea n t l
( ' l r e n r i c a -l sW e e d( ' o l r t r o l 20.0(x).(x)
l r ' l a t e r i a lfso r S i g n S l r o P 2-5.(XX).00
'l.ravcl 7 . 0 0 00 0
| : t l t r i p t t t e rlt{te n t a l ( r . 0 0 00 0
S r r r a lNl o r rI n v e r t t o rIy: q
' rrill 6 . ( X ) 00 0
l - e g a Il ' e e s I0,000.(x)
I'ranslL'rs
('ivil Servrce 4 4 , 6 1| 9 7
'I 1.67.5.9114.29
o l a lI : r P e t t d i t t t r e s
-l-s-1,778.29
l : r c e s s( l ) e t l c i e r t c)r o l ' I l e v e t t t t eosv e r I l x l ) e l t ( l i t t l r e s
l 5 - 1 , 7 728e
B e g i n n i n gF u n d B a l a n c e
0 (x)
E n d i n g F u n c lB a l a n c e
I { e v er r u e s
I { l r V F } ' l tl l : S
,\d Valorettt I ar 4 ( X ) , 1 7(6X )
S t a t e I t e v e t r t r cS l r a r i n g 2 2 , 5 ( X()X )
l r rt e r e s t t,(xx).(x)
'l'o{al .121.676
l{evenues 00
I : r p e n c l i t L sr r e
l { o a dI ) i s t r i c tl A I r u r r c l
I { o a cN l 4aint
( ' o n t r i b1 oI { e l i r e r n e n l 1 2 . 8 0(0x )
l j o r c s It l i l l
I{oatl lr'larnt 96,54102
C il er rn r o r a
l { o a c lf v l a i n t l-16,2i7.7u
I ) i s t r i c It I
l { o a dN l a i r r t 2 9 9 , t t9 2 0
'I
rarrsf'ers
A d r r r i n[ r c c 8.271(X)
1 ' o t a lI i r p c n t l i t r r r e s 00
_5.5I,676
l : . r c e s s( l ) e f i c i c r r c r o
, )l -l l e v e n u e so v e r l t x p e r r d i t u r e s -I10.000.00
B eginning
F undBa l a n c e 1 1 0 , 0 ((xx))
[8i
E n d i r i gF u n d B a l a n c e ooo
2 ( )I l l ' r o p o s e dl l t t d s . c-l
Origrrral
Ilcvenues
l{lrVt:Ntrl:S
'l
r\d Valorenr ax l.()0l,llt9.(X)
S { a l cl { e v e u r rSe h a l i n g 7 6 . 2 ( X()X )
lrlletcst 4 ' 5 ( x () x )
l ' o t a ll t f l ' eu u c s l.()ti2.0ti9.(xl
Iirpendilures
l { o a t l l ) r s t r i c t2 C l r t r r t d
( t , t t t itb t o l { c t i t e t t t e l t t .1.1.7()0.(X)
\\''oodl ttrl lt
(rtl
26(),'100
I{oatlNlaint
i ) i s t ri c t I :
Iload Nlaittl 7 5 1 , 2 . s070
D r s t rr c t l :
I{ oatl I\ I a irrt - l( r 5 , 6 '-li . 7 7
l ) i s t r i c tI l
Itoatl i\laint 5
1,019,251
'l
r a t t sl c r s
z \ d t t r i r rI t e c 7 . 0 ( 1 5( X )
'l 2 , - l - 1 7 , _ l0
t t00
olal l:rgrcrttlittrt.es
- l , - 1 5 5 , 2I .90 0
[ : x c e s s 1 I ) e l ' r c i e r r c r 'o) l ' [ { c v e t t t t e so v e r I : x p e t r d i t t t r c s
1 . 1 5 5 . 2 9( X
1)
Beginning Futtd Balance
().0()
E n d i n gF L r n B
d alance
l l u t l e c t-
2 0 1I l ' r o D o s e d
Origirral
Ilevertrres
Itl,Vl'NtllrS
Atl Valorcttr'l'ax 3 6 2 ' 6 ( x l)) 0
S t a t cl { e re t t t r eS h a r i r l g 1 2 '1 0 00 0
I r l t eers t 2 ' 5 ( ) o( x )
'['.1a1 ] 7 7 , 2 ( X )( X )
l{c'etttcs
l - . x p e n d i teust
I { r r a tIl) i s { r i c3t A I : t r n d
C o t t t L i bt o l t et i r e t t l ret l l , - 5 0 (0) 0
( ' h e r r crl i l l e
ll.a'l Nlai.t 2-52'lJt9
t 6- 5
I-ecrttnltte
l { o i r dN l a i n t ' l l ( ) ' 1 1 1-65 1 ' l
l ) i s t irc t I I
I { o a dN l a i r r t 2'+-5'990'17
'I
rarrslcls
z \ d r r t i tlr: c e 9 l ' i 60 0
-l 9 2 2 ' 2 ( X0) 0
o t a ll - - r p e r r t l i l t t r e s
I : x c c s s( [ ) c l l ei en c t ' )o l l { e v c n t t eos v e r l i x l l e n d i t t r r e s - 5 4 5 0 ( X )( X )
- 5 ' 1 5 ' ( x0
x )0
B e g i n n i n gF u n d B a l a n c e
o (x)
E n d i n gF u n d B a l a n c e
l l u d g e t-
2 0 1l P r o n o s e d
Origirral
[ ( e v erru e s
ft)f)
i-U L
Ill:Vt:Ntll:S
'l'ax
,,\clVakrrenr 380,000.(x.)
S t a t cl l e t , e r r u S
e haring (x)
-54.tt(x)
Irrteres( (x)
1.0(x)
I o t a l I t ev e n r r e s 4.15.80()
00
l i r p e n di t u r e s
l { o a d I ) i s t r i c l- 5 r \I " u r r d
lo I{etirenrerrt
Crrrrtrib 12,7_50.00
[ ) i s t r i clt:
I l o a t lN l a i n t -122.72.1.-l.l
I ) i s t r i c It I
Iload l\'laint I -i6
2(r8,91
-l
rarrslbrs
, , \ c l r r r iln; c e 1,395.00
I o t a l[ : r l l c r r c l i t t r r e s 6 0 5 . 8 ( (XX) )
B e g i n n i n gF u n c 1B a l a n c e l7().000.00
E n d i n gF u n d B a l a n c e
000
5 ) - l l o o d l ) i s l t ' i c t6 . 1A l t i n t e r t c u t c e
20 I I Proposctl[]uds,et-
()rigirral
I {c v c r u
r es
I{[Vl]NlrlrS
'l
,{tl \/alorern ar I tt0.000.(x)
S l a l eR e v c n r rSe l r a r i r r g 16.100.00
I r t t rees l 1,500.00
'I-otal (x)
l{evcnues -l97.lt()0
[ : r p c r r idt u r e s
l { o a <Il ) i s t ri c t ( r A l ; u r r d
t t r t l l 2 . l i J- I . ' e r r c i r r g 5.(X)0 00
( ' o n t r i l lt o I l c l i r e r n c r r t 1 9 . 5 0(0x )
[ ) i s t r i c tI I
I l o a r lI \ , ' l l i r r l b 0 0 . 21l t. 0 0
'l-rans
l-ers
A c l n t i n[ - ' e e 3,019.(x)
IolalI:rlrenditures (r27,[i00.00
l : r c e s s1I ) e I i c i e r r c l o
' ; l -I { e v e r r u eosv e r l : . x p e n d i t u r c s - 2 1 0 . 0 (0x 0)
B e g i n n i n gF u n d B a l a n c e 2 1 0 . ( x () x0)
E n d i n gF u n d B a l a n c e 0 (x)
I i .e v c nu c s
I{l:VI:l'it ltrS
'l
r\tl Valorerrt ax t.l,s.()(x).(x)
S t a t e [ t e i ' e r r u eS l r a r i n s ( )70
_5.16
lrrtclest 400.()0
'[.tltal
llcverrrres 140.567.00
I i r p e n d i t r r cr s
l l . o a r l[ ) r s t r i c l 7 r \ l ; u r r t l
('onlrib to l{etirerrrent 1 . 7 ( x0
)0
l 3 r r yc e
lload \'lailrt 7 0 . . 1 l . l7 - 5
I)islrict t:
Itoad N,{airrt t 2 0 . 1 9 12 5
I ' r a l t sl e r s
A t l r n i r rI : c c 7I 5 . ( X )
'I'otal
[ : r l r e r r di l r i r e s l 9 - 5 , 5 ( r(7) 0
tB3
l : r c e s s( l ) e l ' i c i e r r e lo, )l ' I i . c v e r r r r oe vs e r [ : . x p e r r d i t u r e s --5.5,000
(x)
B e g i n n i n gF u n d B a l a n c e 55 , 0 0 0 . ( ) 0
E n d i n g F r - r n dB a l a n c e 0 ()()
2 0 | | I ' r o t l o s e t ll J t r d u c t
Oriuinll
l L e rc r ru e s
I { I : V l : Nt Jt : S
'l
;\tl Vakrrerrr ar 242,200.00
S t a l c[ { e v e r r LS
r eh a r i r r g 7 , 7 1 50 0
I n l e er s l 1,000.(xi
'l'tllal
Iteverrtres 2-50,97-5 (X)
l :r p e n c l i t r r r e s
[ { o a d[ ) i s t r i c 9t l ] [ ] u r r d
N o l eI ) a v r r r e n t t3.s,02-5.00
( l o r r t irl l t o I { e t i r e r n c n t 7,612.00
D r s t r t c[t]
l { o a dN l a i r r t 6 l 6 , 0 t J 86 ( r
I ) i s l r i cCt
I { o a t lN l a i r r t 34,421.3.1
'l'rarrslcrs
A d r r r i rIr; e e 762.00
'l
o t a lI : r p e n c l i l r r r e s 7 - lI . 9 7 5 . ( X )
B e g i n n i n gF u n d B a l a n c e . 1 9 1 . 0 0 (0x )
E n d i n gF u n d B a l a n c e 0 (x)
2 0 1I P r o p o s e cl llu d g e l-
()liuirrirl
I { e v e nr r e s
I t l - . VH N t l I S
Atl Valorcrrr'l'ax l i - 5 0 , 0 0(0) 0
S l a t c l { e l , c r r u eS h a r i n g - 5 4( r 0 0 . 0 0
I n ( e l e st 2 . 0 0 00 0
'I (X)
otal llei'entres 90(r.(r(X)
lirpenditrrres
Itoad I)istrict l0r\ l:untl
Nolc l)at'uterrl 7-1,.1)0.80
('on(riLlto Rclirenrcnt 27,521
.00
Ilall
I(oad Nlairrt 8 2 . 2 t5 . 2 6
l)islricl A
I{oatl NIainl l -.5
-596,849
[ ) r s t r i c tl ]
l L o a d l \ 4 4i r r t 5 0 . 0t . i 6 9
[ ) t s l r i c tC
Iloird Nlaint l9l.9ll.r0
'f
rarrsl'ers
z\dtttin lfce - 5 . l19 ( x )
'l'ota
I l:xperrrli(rrres 1 , 0 2 71, 0 0 . 0 0
Beginning
FunclBalance 120,,500.(x)
EndingFundB;rlance 0.00
2 0 I I P r < r s e c lL l u d s c t -
()r-igirral
I{everrues
I L f : V I : Nt l l r S
A c lV a l o r e r n ' [ ' a r 5 7 0 , 0 0 00 0
S t a t el l e v e n u eS h a r i t r g 2r,400.00
Il )t ef c s t 1.5()0.00
'l
o t a lR e v e n t r e s 5 9 2 . 9 0 00 0
[:xpenclitures
I t o a r lI ) i . s t r i clt6 z \ I r u n d
L ' o n t r i bl o I l e l i r e r r r e n t Itt.275.00
D r s t r i c[t)
I { o a dl v l a i u t 6 I , 9 7 0. 5 l
I ) i s l r i c tI :
I l o a c lN { ai r r t 4 1 0 . 0 2497
l ) i s t r i c lI
IloadNlairrt 2 8r . 0 1 9 . ( x )
'l
ranslers
A d n t i r tl ' e e I , 6 0 60 0
I o t a ll : x p e t r d i l u r e s 794,e(X) 00
B e g i r r n i n gF u n d B a l a n c e 202.(XX).00
E n d i n gF u n d B a l a n c e
0 (x)
2 0 I I l ) r o p o s c tl lJ t r d g c-t
t ) ri g i r r a l
[i.eveirues
I i . l : \ 1 1 : Nl lt r S
-l'ax
; \ r l \ / a l o r er t t l , { ) ( ) ( ) . ( ) {( )x{)}
S t a l e I l c ' r ' e n r r eS h a r i r r { r 6 6 , ( X ) (( X ) )
2 lrerccnt I:irc lrrs I{cbate 81.5()(,0()
Interest | 1 . 5 { }{()}( )
'l'otal
l{ei,etrrres l . I 6 1 . ( l ( x( ) ( )
[:rperrilrturcs
I:irel)istrict#2 lrrrtrtl
S a l a r i es 2,l(x),0(x).00
lr4ed icare 30,.1-50 00
S t r ei l r l S et . r ui ( ) ' 0.(x)
llclirenreut .l-51.500 00
W t l r k l ( ' o r rpre n s a t i o l r 1 5 0 . ( x0x 0)
l : r r i pI - ' o r l r o O
r rr o u pI r t s . 6 1 2 , 8 1. )10
l ' a t i e r t(t ' a r e [ ] e n e l l tI r r p e n s e l,lJ09 60
[ . r l ' el r r s r r r a r r cI Jee r r e l lIti r p e r r s e 3.9328
I I n e r n p l o y r r r eInnts r r r a n c e 13,6-0 50
l l n i l i r rr r r s 2(r.000.00
D r r e sa n d S u b s c r i p t i o r r s 3.000.00
I ' r r b l i cA d v e r t i s i n g t.000.(x)
L . litl i ri c s 40,000.(x)
'l'cleplrone
20,000.00
I : l e c l i o rfr: r y r e r r s e 14.000.(x)
l v l a la n d S u p p l l ,- L ) l d ga n d ( i r d s 60,00000
I Iaz-l\la1 Srrppli,' 3.000.(x)
N , l a i natn t ll t c p a i r- V e h i c l e s -5,),000 00
( ' r r r r l l itr el \ l i r i r rnt n t ll ( c l l a i r 3().0(x) 00
l { i r r l i oN l a r n t 6.0(x).(x)
I ' h 1 ' s i c a lasr r d[ ) r u g S c r e e n s 4,.500.(x)
lr,,led
ical SLrpplyFirelnrcks 2 500.00
Insttrartce 66.0(X) 00
( ) f l r c e- l ) o s l a g c 7,-s00.00
l'rrcl 4-5,000.00
'l'ravcI
3,000.(x)
[ ' r r b l i c l ' r a i r r i r r gN f a l c ri a l 20,00000
Fire [)revenliorr 20,000.(x)
l : q r tr p r t r e tn 20,000(x)
StttitlN
l o r r l r r r e r r t o nl 'r q r r i l l 40.000(x)
('()ntnb lo lletirenrerrt t 2 f l . ( x xi x) )
n o
,-O 5
Caprlal Inrprovenrent 2,000,000.0[)
( i o n l i ng e r r c r e s 2,,(rl-1,48tl.6u
'I
rarrslcrs
, ' \ d t r u r rl j e c 62,(r()9,00
'l
o{ulI:xpcrrrlilures 8,7{-1.7.7
56
E n d i n gF u n dB a l a n c e 0 (x)
20 | | l'rottoscd llrr.luct -
( )ris.inal
Iteienues
l ( 1 , : \ / l , Nl li: S
r \ t l \ / a l o t e t n[ - a x - i 7 7 . ( ) ( X( X
))
S t a l el l e v e n u eS l t a r i t t g 2[ i , - ; 0 0 . ( x )
l r rt e r est 2 . ( X X0) 0
'l (r07.-i00.(X)
o t a lI { e v c t t t r e s
:rpend ttrrres
l ' r r c [ ) i s t li c t # - ] [ ] t r n t l
S a l u ri e s l f l - 5 . , 1 (()X
2)
\4ctlicare - 1 , 0 1 27 0
S , ' u i i r lS e c t t ti t r 1 . 4 0 . l10
[ { c t t r er t t e n t
.10.I (,'1-5tt
\ \ ' r , ll i ( ( ) l l l l ) e l l S A l l ( ) l l 1 . 1 . 3 - (5x0)
l - i r r t l tI ' o r { i o r t ( } r o r r p I t r s . 4 0 , 5r 9 - l I
[ ' a l i e t r t( ' i u c l ] e n c l l t l ' . x p e t r s c 119.20
l . i l b l r r s u r a n c eI l e n c l l t [ : x p e r r s e -t0t .6ti
[ 1netttplotttetttlttsttrattcc l.2l-1.50
L . l ritf o r t u s 2,000.00
( l o t h A l l l v l e e t i r r ga t l c [l { u t t s 10,000.00
I ) r t es a t r t lS t t b s c r i p t i o r t s
(x)
2,0(x)
tlrilities 23,500.00
'I 7 , 5 ( X0) 0
eleplttltte
I r l a t a r r d S t r p l r l l '- l ) l t l g a r t d ( i r t l s 10,(x)(.).(x)
l \ 4 a i r r tz r r t cll{ e p a i r - V c h i c l e s
(x)
40.000
I : i rc I ' i g l t t i n gS t r p P h ' 00
.5.000
C o n l t a c t l r l a i r t ta n d I l c p a i r
(r,500.00
ItatlioNlairrt
()0
2,0()()
l ' l r l s i c a l sa r r d I ) r L r gS c r e e t t s 1,0(x).00
l r 4c c li c r l S r r p p l t ' [ r i r e t r t r c k s r,800.00
I t ts t tr a t t c e
()0
.l-1.(x)0
Otl'ice - Postage .1,000.00
('ottrpttter['rogrartt 1.500.(x)
Ittrcl I 1 , 0 ( x0)0
'l -1.000.00
rarel
Vclricle Itttrclt:tse 28,0(X).(X)
Iite l'tcvcttttott 3,000.(x)
I : 1 1ttpt t t i e l t t 20,000 00
S r r r a l lN o t r l r t v e n t o r yf : t l t r i p 20.000.(x)
L ortttib t() Itetlrelllellt 1 9 . 0 0000
( ottIittp.ettcies 6ti0.(x)-5.99
-[
ra rts l'ers
l\tltttirt [rce 2 0 . 9 0 (7X )
'l
( ) l a l I r r l t e t t d i ft t r e s 1,250,1.15.89
B e g i n n i nFgu n dB a l a n c e lt9
6-12.8,1.5
E n d i n gF u n dB a l a n c e
2 0 t I l , rr o s c t l l l L r d g c l -
Origirral
[{cvenrres
frf)n
t-OU
[ - r p e n di t u r e s
I r r r c[ ) i s t r i c ll l - l I : t t t r t l
Sal ar i e s 2 9 [ t , 8 8 5- 1 6
N l e di c a r e 4.tti5 til
S r r , ' i rSt le e r r r i l \ 9.949.76
I { et i te t r i e r r t 1 7 . . 1 9 7l - s
\ \ ' , r l l ;r ( r r l l l l ) c l l s a l i ( ) l l 2 0 . ( x x )0 0
l i r r r pI ' o r t i o n ( i r o t t l t I t t s . - 5 - 1 . 5 8996
I ) a li e t t t ( ' a r e l l e t t e l l t I : r l l c r l s e 2 0 t t8 0
- + - \ /f I
l . i l - e I r t s t t t ' a n c eI ] e l t e l i t l J r p e n s e
[ ) t t e r r t l t l o l ' t t t e t lIt t s t t r a t t c e 2.215.75
l J n i l i r rr t r s 4 , ( X X()X )
( l l o l h ; \ l l N 4 e e t i n ga r r d [ l t t r t s 7 . 5 ( X0) 0
[ ) t r c sa r r t lS t r h s c r i P t i o t r s
2 , 5 0 0( X )
t ltrlities 2-1.0000
'I
eleltholte
6 . 5 ( X () X )
( . ' o t t t r a c tN l a i n t a t l t l I l e p a i r 9.0(x0
)0
l{adio i\'1tirr1
l . ( x ) 00 0
l ' l r v s i c a l sa r l d [ ) r t t g S c r e e t l s
I . 0 ( x()x )
Nl e d r c a lS r r p P l YF i r e l r u c k s
2 , 0 ( x0) 0
.1,5(x)(x)
Irtsurattce
( )fl ice - l'ostagc 1 . 0 00 0
l:rrcl 2 7 , 0 0 (0x )
'Irarel 15,(xx) (.x)
ltitc l'lcretltiott 2 . 5X( r . 0 0
\ielriclcI'utcltasc l ( x ) , ( x )000
-10.(x)0 (x)
L : qt ri p t r r e n l
.50,(xx) (x)
Stttall Notr Ittvetiloryliqtttll
('olttrib to I{ctirenrettt 2 - 1 .1. 1
0.(x)
(,)ttlitlqellcit-s 2.5I .,+70 ()I
'l
rattslet.s
, \ c l r r r i r tI i e c - l l . I ( 1 60 0
l'olal l:rllctrditrrres l,l0-t,(r()l.llt
-297.101.18
[ : x c e s s ( [ ) e f l c i e r r c r ) o l ' [ l e v c t t t t e so \ / e r l ] \ p e l t d i t t t l e s
2 9 7 , l 0 .l l t t
Beginning Fund Balance
0 (x)
E n d i n gF u n dB a l a n c e
6 7 - l ; i t e L I t . s ti tr ' l : i5 - ( ) t t k l t i l l
2 0 I l l ' r o n o s e dl l u t l g . e-t
( l ri g i n i t l
lteverrues
Itlr\/l:NllES
'l 1 1 0 . 8 0(0x )
A r l V a l o r e r r ra r
S t a t eR e v e t t t tSeh a r i n g 21 , 8 0 0 ()()
2 p e r c e t t tI j i r c I t t sI t e b a t e I 1 . 0 ( x )x )
(
Inter.est 1.200.00
'l
otiil I{eyctrtres - l ( r 8 . 8 0 00 0
l : r p e n di t r rcr s
I r i rc l ) i s t r i c #
t 5 Iruttd
Srtlaries 7_5,(XX) (X)
icarc
fr4ed t . 0 l J (ux )
S o ci i r lS ec r r irl 1 -l,b)0(x)
iott
\\'ork/Conrpettsat 2.500.00
[ ' )n e r r t p l o y ' r t r el ttttst t t r a t t c c 48 7 . 5 0
I J u i l orrr r s .r,000.00
[ ) r t e sa n d S u b s c r i p t i o r r s | . 0 ( x()x )
t lrilities 1.200.00
'l'elephone
.1.500.(x)
lVlaa t n d S u p p l v- I l l d g a r t c(l i r t l s 7,00().(x)
l v l a i r rat l r c l l c p a r r- V e l t i c l e s 8,000 0
C o n t r a c tN ' l a i nat n d I l e p a i r I l , - r 0 00 0
4 C) t*t
*-\) J
E n d i n gF u n dB a l a n c e
2 0 1l t ' c d [ ] r r d e e-l
OLisirral
l { e ren r r e s
l{E\/lrNtlHS
'l'ar
, A r lV a l o r c t t r 2 I 2 . ( X X()X )
S t a t eI L e vrer r r eS h a irr r g -1-s,-s111;.911
I {c n l s 1 , 2 ( x0) 0
I r rt e r e ts 3 - 5 0( X )
'l'olal 249.050.(X)
[{everrrres
l : r p e r r idt u r e s
[ ; r r e[ ) i s t ri c t # ( r[ : r r r r d
Si rl ar i e s 1 2 . 0 0{(x) )
lvledicare l7-1.(x)
S o c i r tSl c c t t t i t v 74.1(X)
\ \ ' o r1 ,L, o t t t P c n s iarlt t t 2_50 ()0
( ) r t en r l r l o l ' r t n
t el I r l s t t r a l l c e 7tl 00
l Jrtilrlrrns 1 , 2 ( x( )) 0
( . ' l o t l rA l l I V I c e t i nagn c l[ { r t r t s 2,-s0() 0()
D u c sa n dS r r b s c r i p t i o n s 7.50(X)
tJriliries 1 4 . ( x x( x) )
'I 7,-s00 (x)
elephorte
I i { a ta n d S u p p l y- I } l d g a r t d( i r d s l,l,-500 (x)
l v l a i u ta n d l t ep a i r - V eh i c l e s 2 0 . ( x )(0x )
I r i re t i g l t t i n gS t r p p l l ' li.(xx)(x)
C ' o u t r a cNt l a i l t la t t dI ( e p a i r 4,0(x)00
I { a r l i of v l a i r r t l,(xx)00
l r , l e d i c aSl u p p l yl " i r e l r u c k s l.(xx).00
l r t sr r r a n c e 2().000 0()
( ) l l i c e- P o s t a g e l , ( x ) 0( x )
l ; r r eI 1.5.0(x).(x)
'lrar.'cl
It.(xx)00
Nolc l)a1'rrrerrt l - t , 4 7 2u. 2
l i qu i p r r r e r r t l -5,000.(x)
S r r u r lNl o r rl n v e r r t o rly: q r r i l l l - 5 . 0 0(0x )
C o r r t r i ltro R e l i r e n r e n t 7,210.(x)
L rrrrtingcrrctcs 7-j,06-l. I5
-l
ranslcrs
A d r t r i rlr: e c t-5,0-5 I .(X)
'['otal
[ : r p e n ci lt u r e s r 0 2 . .t 5
2 +3
B e g i n n i n gF u n d B a l a n c e - 5r , 4 6 2 . 1 3
E n d i n gF u n d B a l a n c e
()(x)
:88
( t ( t - l ' t t e D i . s t t ' i c th 7 - l l u h y t K o l i t t
2 0 I I l ) r o p o s e [d] u d p e l
( )r'ipirrlrl
I(evenrres
Rl:VI:NtltiS
, , \ dV a l o r e r n ' l ' a x 379.(XX) 00
S ( a l c I l . e t ' e r r u eS l r a r i n g .l 8.0(x).00
I n t e re s t (x)
l ,(xx)
I
j o l . c s t r \ ,(
irant (x)
.5.0(x).
'lolal
lleverrues ( X) l
42-1.(XX
l-rpencliltrres
l j i r e I ) i s t ri c t # 7 I r t r n d
Salar es l ( ) - 1 . ( x )l 2
{0
N l e di c a r e 1.6tt2.0{
\ r r c i a lS e c r r r i l l ' I . 6 0 1{ 6
I l e t i r e r n e rt t9.187 I5
\ \ ' r r r k( ( ) t l l l ) e t l s A l i ( ) t t 8 , - 5 ( X0)0
l r n r l l [ ' o rl i o n ( i r o r r p I r t s . 1 . 1 . 8 7l 0
-1
I ' a t i c r r l( ' a r c I l e n e f l t l i x p c r r s e l 0 +{ 0
L i l e I r r s r r r a r r c[ e
]enellt I:xpeuse 2 t ( )6 0
I J r r e n r p l o l ' n r c nIl t t s t t r a t t c s 7 5 40 l
linilornts 5.(XX).(X)
[)ues and Subscriptiorts (x)
l ..s(x)
I lriliries 12.500.(x)
I'eleplroue 8,.500(x)
t nd Suppl;' - Illdg and (irtls
I r ' 1 aa 10,0(x).(x)
N , l a i r r at n d l t c p a i r - V e h i c l e s (x)
l _s.(xx)
( ' o r r t r a c tN l a i r t t a n c lI { e p a i r -1,(XX).00
Radio Nlailrt -5.(X)0.(X)
N l e d i c a l S t r p p l y 'l r i r e l r u c k s 500.00
Insttrattce - 1 4 , 0 ( x( )x )
( )l'ljcc - I)ostage l , - 5 ( )0( )0
Irrrcl I 1 . 5 0 0( x )
'l
lavcl - 5 , 0 0 0( x )
ltire I'rel'ertliotr 2.(X)0.00
Note l)ayrlent 8 r ,r r t t . u l
Nerv Slation ('os( 200,0(x).(x)
[:qutprttettt l-5,(xx).00
S r r r a l l N o r t L r v e t t t o t - ll : q u i 1 r 7 " 5 ( X( X ))
L ' o t r t r i b1 t t[ t e { i r e r t t e t t t l 2 , 4 l t 0( x )
L ' t t r r il r r g e t t c t e s . 1 9 . 2 .1( I) l
l-rarrs I crs
Adrnin ljec 1 , 1 . 9 .(1X2)
'l
otal Irperrditures 6 4 8 . 1 67- 15
2 0 1I [ ' r o d l l u d e e l-
()riginal
R e v e r r t es
IiI:\'liNtiLS
r\d Valorerrt I ax 1 9 9 . 0 ( x0)0
S l a t e I i e v c r t r r eS l r a r i n g 22..1(X)(X)
lrttcrc-st (x)
,t(x)
'['otal ()0
l{everrrres 221.7(X )
l:rpenclitures
Irire I)istrict ll8 l-und
Sa l a r i e s l'1"5(X).00
N 4 c di c a r e 21 0 . 2 5
S o t i i r lS e c r r r i t l 899 (X)
\ \ o r l i ( t r r r r p rer s a l i r t r r 2 0 0( 1 0
I J r r e r r r l t l o v r n e lIl nt s u r a n c e
()425
[]rrilirrrns l.(x)0(x)
[ ) r r eas n dS u b s c r i p t i o r r s 5 ( X()X )
!E9
l.itrlrtics 6.000.0t)
'I
el e p h o n c 2 , 5 ( X0) 0
N , 1 aat r r t l S u p p l l ' - I ) l d g a r r t l ( i r d s 6,000.(x)
t nclI{epair - \'elricles
l r , l a i r ra l i . 0 0 0{ ) 0
L ' o n t r a eI N l a i r r ta r r d I { el r a i r 8 . ( ) 0 0( x )
Ittrdio l\'larn{ I . 2 0 0( x )
N , l e d i c a lS u p p l l , I r i r c l r u c k s 2.(XX).(X)
Insrr ance l l t . 6 _ s 07 0
( )f'llcc- [)rlstagc l,(xx).00
['ttcl ti.000.00
'l'ravcl
t.-5(x).(x)
'l
I ' r r b l i c n r i n r r r sN i a t e n a l ,5(X).(X)
I r i r el ) r c v e u l i o n .s0000
Note l)al,rttent - s2 . 1 .5t . 2 9
I - . q ui p n t e r r t 2.s,(xx).00
S r r u r l lN o n I r t v e n t o r y [ : t l L r i 1 r 000
L ' o r r t r i bt o I t c l i r c r r r e n l -5.(r.10()0
L ' o n l l l t g c t t tcc s 71,6I -l -l I
'l'rarrsle
rs
. ' \ d n ri r r I j c c ' l , l l 7 0( x )
'l'otal 24),129.22
I:rpentlitLtrcs
21.0292).
Beginning Fund Balance
0 ()0
Ending Fund Balance
( t , \- l i i r e [ ) r s t r r t t i i l 0 - I ' l , t i t t v i e v
2 ( l I I I ' t ( ) l ) ( ) s c lt l t t t l i l e t
( )rigirral
l l e r e nr r e s
I{E\1lrN(lllS
'lax
Atl \''alotetrr 21u.7(x).0()
S t a l e R e t ' e r r u eS l r a r i r r g 0,()50.(X)
lnlefest I . l i ( x0) 0
I o t a l I { e t e t t t t es 227.150.(X)
l : r p c r t di t u te s
F i r e I ) i s l r i c t# 1 0 [ i u r r t l
Salaries (r.I tilt 00
I\lctlicare lJ()7.1
S r r t ' i r rSl c er r r i { r ' l8l 66
I l r r c r t r p l o v t t t e r tItt t s t t r a t t c e 4 ( \) )
[ ] r ri l i l r r r r s 2 . 0 0 0( x )
I ) r r e sa n d S r r b s c r i p t i o r t s 5()().(X)
t J ti l r t i c s l l . o ( x )( x )
l elcphonc .1.(x)0 00
Nlatantl Suppll'- illdg and Grds 4,0(x)(xl
l v l a i n ta n d I { e p a i r - V c h i c l e s I0.(xx).(x)
( ' u t t t r a c t l r l a i t t t a t r c lI L c l t a i r 1 0 . 0 0(0x )
l{adio Nlairrt _5.(XX) 00
I ' h v s i c a l sa n c l I ) r u g S c r e c t t s -5000
Nl e t l i c i t l S r r p p l y ,l : i t - c l r t t c k s 2 . 0 ( x()x )
I n st rr ar r c e 2-s.(i0() 00
Ol'llce - I'tlstase .5(X).(X)
lrtrel | 1..5(x) (x)
'I
ravel 2,(X)0 00
Notc [)avnrent 7 l , r i rt l l
\ i e l r i c l eI ) t r r c l r a s c I i().()0() 0
t l u i l d i r r g - (o n l n E ( l u i p Irli).,t(X).(X)
l:c1rtiprrrent ll0,(xx).()0
S n t a l l N o r r I n v c n { ( ) r }l : q u i p I 0 . 0 ( x () x )
( orrtrib to lletirernent I l , l 6 ( l( x )
( ' o t t l l t t utet t t es -t9.j,5.17.re
'I
r a n s l er s
,{rlnrinljee 7.-]l-1.(x)
'I'olal
I:rpend itLrrcs 9)0)94.,1)
B e g i n n i nFgu n dB a l a n c e I 4.1-l2
(r9.1,
l-lc
E n d i n gF u r t dB a l a n c e
('reek
6 3 - l i i te l ) r s t ti c l ' :I I - . \ l t t ' t r t g
2 ( )I I I ' r o r s c d l l r r r l g e l-
O ri e i n a l
I l e v e r ru c s
l{H\/lrNtILS
A t l V i r l o r e t r tl a x 3II1.500.00
S t a l e I l e v e r r t r eS l t a r i t r g 5 , 1 3 000( l
'I'otitl 1 2 t 3 , 9 0(0) 0
Ilcvcltttes
llxperrclitures
Iirc District#11 [rtrrrtl
Salarics
(x)
44,-tti9.
(r.l-5.09
V l e di ca r c
S r r c i l tSl c c t t it l r 2 . 7 -ui . I 2
\\'ork ( orrrpcrrsirliou 4 . 5 ( X0) 0
I J t t e l t t p l o l ' t t t e t tl tn s u r a t t c c 2ti9 ltj
lJnilitrrrrs I " 0 ( x 0) 0
( ' l o t l r A l l l v l e e t r r l ga t t d I { u r t s 20,0(x).(x)
l)ttcsattdSubscriPliorts -50().(x)
l .l t i l i t i c s I - 1 . 0 00
( )0
'l .1.-i00 (x)
elcltltorrc
lrlat antl Suppli' - llldg arrdGrds 2 , ( X X()X )
C o t t t l a c l N ' l a i r r ta r t d I { e P a t r . 5 . ( X X0)0
I{aclioNlailrt 2,000.00
N l e d i c n l S t r p p l Y I' j i r e l r t r c k s
5 0 0( x )
I t t st tt l t t t c e J9 . 0 ( ) ( ) . ( X )
( ) t ' l ' i c t '- I ) o s t a o e I . 0 ( x () x )
I:rrel 6 . 0 0 0( ) 0
'IraveI 5 0 00 0
l irc l'terctttit'tt
- 5 ( ) (0)( )
N t r t e [ ) a tt t t e t t t
l l u . l i 7 9 t iI
0.00
I l t r i l c l i l r g( ' o s t
Vehicle l'ttrcltasc
000
I - . qt ri p r r r e n t
2.000.(x)
s n l r l i N o n l t t v e t t t o r ) 'I t q t r i l l 5,000.(x)
('ontrih ttl l(etiretttetrt 10.l0l.(x)
( i o t r ti t t g e n ct e s 6 7 . 4l 6 9 l
It'arrslL'rs
r\dtrtitt lrec
2 2 . ( r iI 0 ( )
I olal I:rltettclitttres
4()1.752.1.1
- 7 )R i ) l 1
I : r c e s s 1l ) e l i c i e r l c l ' ) o l ' I t e v e t t t t e so v e r [ : i x p e t t d i t t r r e s
-t l
72.,9-52
FLrndBalance
Beginning
0(x)
E n d i n gF u n dB a l a n c e
Litttls.e
l0l I Proposcd t-
O ri g i r r a l
llevertues
I(lrV[]NtlLS
r \ c l \ / a l o t er r t I a r 75,0(X).00
S t a t e I { e v c n i r cS l t a r i l t g I l . - l ( x () x )
lnterest 6 ( ) 0( x )
.Iotal
Ileveltttes 8 7 , 0 0 0( x )
l : x l t e n dt l t t r e s
I r i r e [ ) i s t r i c tl l 9 I ] t r l i d
lJrrilirrrns 8 ( X )( ) 0
I ) u es a l t t l S r r b s c r i P t i o n s 5(X)()()
I l ri l i ri e s 2 . _ 5 0000
'I I , l t ( x )0 0
elephorre
lvlal arrdStrppli'- tlldg and (ircls -s.0tx) (x)
i \ 4 a i n ta r r d l { e l t a i r - \ r e l r i c l e s 1 2 . 0 ( x( x) )
C ' t t t t tat c t N l a i r t t a r t d [ { e P a i r -1,(x)() 00
l(adro l\'latttt I . 5 ( X()X )
391
N l e c l i c a lS u p p l v l ' i r e t n r c k s I , ( x )(())( )
lrrsrrlarrce I l . ( x x()x )
( ) l ' fi c e - I ) o s t : r g e 2 , ( X X0) 0
[]trcl 2.500.0()
l ravcl t i 0 ( )( ) ( )
l : q r ri p r r t e n t r . 0 ( ) 00 0
S n r a l lN o n l n v e n t o r yl i q r r i p 10,000.(x)
('urttrib lu Re{irerrrenl 2.-t60.(x)
( ' t r r r t i r r g e irur se 2 7 l . l l t 5 l.l
[ . r a r r Isc r s
Adrrriu Iree .1.5
20 . 0 0
'l
o t a l l : x p e r r d i l r r l es i 3 7 . "95- 5 .23
L r c e s s ( [ ) e l i c r c n c l , ) o l i t e v e n r r e so v e f E x p e n d i l r r r e s .250,5e5..12
E n d i n gF u n dB a l a n c e
2 ( )I l l ' } r ( ) p ( ) s cl(l lu d s c t -
( )riIirrrrl
Ret enues
I{lrVlrNiJt:S
,'\tl Valorertt l.ar 00
4-5.000
S t a l e I { e v e l t u eS l r a r . i t r g
()0
-1.900
l l rt c f e s { 3(X).00
-l-otal
Ilevettues 49.200(X)
Expenditrrres
Fire I)islrict# l.l lrrrnd
I ) t r es a u d S t r b s c r i p t i o r t s l-50.(x)
tJliliries 1 . 5 ( x()x )
I c l ep l t o t t e l,l(x).00
l r ' l a ta r t t l S u p p l y - I ) l t l g a t r d ( i r d s 6 . 0 t x )( x )
l v l a i r r ta r r d I { ep a i r - V e l r i c l e s 5.000.{)0
C ' o n t r a c tl r ' l a i l i ta n d I { ep a i r I . 5 ( X 0) 0
l{atlio N'lairrt l , ( x x )0 0
I n sr r r a n c e 9,-5(X).00
( ) f l - i c c- l ) o s l i t g e l()000
ltucI . l . 5 0 0( x )
I rar el
(x)
l " (xx)
Vclrielc['ttrehase 2 0 . ( x x 0) ( )
[ : q t rr p r r t n
et 15,(xx).(x)
S r r r a l l l r l o n l r r v c r r t o t ' 1[ :,q u t p
(x)
5.0(x)
('ontrib lo ltetiretttettt 2.(XXl.(X)
( orrtirrgcttt'ics 6t.306 f,i6
'l
r a r r s l csr
Ailnriu ljce 1 . 5 i . l( x )
'I l l ( r . 5 e 0l i 6
otal [.rpcntlitttres
E n d i n gF u n dB a l a n c e 000
2 0 I I l ' r o p o : ; c d I J L r d g . c- t
Onginal
Rcventres
I j r o r r r ( i c r r er u l l - - r r r r d l . l n 6 . _ 5 758l
l ' o t a l I { e v c nL r c s I ) i r r l { 5 1 i{ I
_ '
: r - _ ' r . ,
?32
E r p e r r dt t u r e s
. l r r d g es ' ( ) l ' t l c c
S a l a rr c s 5 ( r 0 , 2 2 0I l
lri cd ic a rc 8 .q 0 ( , . -5l
St'eirrS
l cctttilt l 2 . 2 5 l t7 7
[ { c l i r e t t r e ltt 6 , 5 , ( i 0l 0
\\ ork;('orrrpcrrslttiott 2 , ( ) . t (0) 0
[ : t r r pI ' o r t i o r r( i r o t t P l r r s . l 2 l . l i 0 8z t t
- l 1 76 0
[ ' a t i e : t t (t a t c l ] e n e l l t l ; x p e t t s c :
l . i l c l r r s t r l a r r c[cl c n e l ] t l : x p c r l s c lJ9-l60
I I r r e r t i p l o ) ' t r t e t It tl t s t t ta t t c e - r . 9 9 25 5
l ) i s t r i et A t l o r t t e r " s ( ) l ' l t c e r
Salaries I t 2 . 1 . 9 6670
lvleclicare I l . 0 t i 10 - 5
S o c i l r lS c e t l r i t v 9 ( ) 10 ( )
l { e l i l e r n e t rt l 2 r i , l 2 lI I
I : t r r pl ' o r l i o n ( i r o t t l l l r t s . ) , 8 1 , \ ( ' 11 2
I ) a l i e r t t( ' a r e I l e t l c l i t l : r l l e n s e I , 0 . 1 ' (l ) 0
I . i l c l r t s t r r a r t clel e r r e f i t I : r p e t r s e
) . 2 1 1 OI
I J t t e t t r p l o l ' r t t c t tl t t s t t r a t t c e _ s . - 1 612( )
| ) r r e sa t t d S t r b s c r i P l i o n s
2..5(X).(X)
(x)
I' 1,(xx)
l'elepltone
('otitract N4airra
t lttl I{ePair 2.5,(X X ).(X )
10.(xx)(x)
I t t s t t r a tct e
I ' r o l ' e s si o t t a l I t t s t t r a t t c c
27.000 00
Ol'llce - l'oslage 6 5 . 0 0 0( ) 0
l : c 1 t lt l l t t e t t t
l - 5 , 0 0 (0x )
S n t a l l N o t r I r r v e l t t o r vI : t l t t i 1 r 4,0(x)00
( ottttltePtittcrs
l l r c e s s ( t ) c { r c i e r r c l ' )o l ' l ( e v e r t t t e so v e r [ : x l r e n c l i t t t r e s
0 (x)
()(x)
B e g i n n i nFgu n dB a l a n c e
0 (x)
E n d i n gF u n dB a l a n c e
l ( ) l I I ) r o t l o r c d[ ] r r t l g c l-
Orisinal
Itcvenues
I{l:\'t:Nl Il:S
'I'ratts
t'ers
I : r o t t t ( i e t r e r t r lI : t t r t c l 9 7 5 ,I t i l 1 l
'l 9 7 5 .I 8 l -I
s
otal I{everttre
[:rpenditures
Fr r r a n c e
S a l ar i e s . 1 9 0 . . ) 5l9t I
l\letlicare '1,17o
9lJ
S r ' c i i t lS c e u r i t r ()00
I t e t i r e r r e r rI 7 . 1 , 8 80l i7
W o rk i ( ' o n rl r e r ) s a t i o l l 00
3.0(x)
l : n r p l ' o r . t i o r(ri r o u p l t t s . l - 1 6 , - li( r5 2
t ' a l el l en c l l t [ : x p e l r s c
l ' a t i e r rC 1ll 60
I - i l el n s u r u r t cI cl e r r e l i[t: x l l c l t s e 9 1 . 5- 1 8
I ) n e r u p l o l , n t e It t t s t t r a t t c e .1,090.62
[ ) r r e sa r r t S
l rrbscriptiorrs - 1 0 . 0 0 (0x )
I ) t r l r l i c , , \ t l viesri rtgr 2 . 5 0 00 0
'I | 7 . ( ) ( X( )X )
elephonc
( o r r r p r rrt eI \ ' l a i n t (x)
12.(x)()
( r ) l r l r i r eNl l i r i r tat t r dl t c l r a t r 40.000()0
,,\rrdit (x)
.i8.(x)0
133
l ' h t ' s i c a l sa n t l I ) r u g S c r e et t s 2,)0.(Xl
I r rs r rr a t t c e I.50.00
( ) f t ' i c c- P ( ) s l i t g e :1(r,5(X
( ))t )
( i o r r r p r r t eIrt r o s ta r t t I 0 , ( x x )( x )
'Ilar.cI
l(|,(XX).00
Irluipnlenl (x)
l ().(xr0
Sniall Non lliventory I:.c1tri1r t ( ) , 0 0000
'l'ra
rrs I'els
t ' i r i l ! i er v i c e ll.l68.(x)
'fotal 22l
[:rpcndilrrrcs 97:;,18
I : x c e s st I ) e I i c i c r r c y 'o) l ' I l e r , e n t t e so v e r [ : x p c r t c l i t t t r e s
()(x)
0 (x)
Beginning FLtnd Balance
()(x)
E n d i n gF u n dB a l a n c e
2 ( ) I I l ) r ( ) l ) ( ) s c l(llr r t l i e l -
Origirral
I { e v e nL r e s
I{lrVi:Nt ll-.S
'l'r'itttslcrs
r\drttitt lrtttitl l l , l ( , 8( X )
lluildirtgirlairtt .i.712.66
Federall't'ograttts l 2 , 0 9 l J6 6
l { o a r l a l r c lI } r i d g e 4 - t , 6 7| e 7
L ' t ' t i l el l c u t c i t I t o t t 2 , 7 9 , 1( X )
I:rotttSalcs I ar I 8 , 6I 1 . . 1 2
'l'otal c)-1.(Xr6
(rI
l{cvctlrrcs
I:rpcnd itttres
('ilil Servicc
S a l i t r ie s 5(r.(r75
66
Nlctiicate u l l . ul
[ : n r 1 lI ' t l r t i o r r ( i i o u P I r t s . I 1,5ll.lJ4
I ) a t i c r r Lt ' a r e l l e n e f l t I : x p e l r s e 69.(r0
I . i l ' e l n s t t r a l t c e[ ] e r r e l - i tI i r l l c l t s e l1-1
1.5()
[ | t t e r t t l t l o !r r l e r t tl t t s t t r a t t c e l6li .10
L ' o t t t r a c tN l a i r l ta n c lR e p a i r 1 , 0 0 00 0
l l a c l i g l o t r t r t lL ' l r c c k s l . f i ( X () X )
( ) l ' l ' i c e- I ' t t s l a g e 1.501)00
'l 1 . 0 ( x )0 0
ravcl
I : t 1 ri rl t t t t e r r t 2.0(x).(x)
S r r r a l lN o n l r t v e : t r t o r .I )' l' c l t t i l r
()(x)
().1,-5(r6
6l
l'olal [:xpcndittrres
- l . - 5 ( x0) ( )
[ : r c e s s ( l ) e l i c i e n c r ) o l ' l t c ' r ' e t t t t e st t ' u ' e lr: r l l e t l t l i t u r e s
1 , 5 0 00 0
B e g i n n i nFgu n dB a l a n c e
0.0()
E n d i n gF u n dB a l a n c e
20I I l)rcltroscr-lBtrtl!let -
Oligirral
[ t e v e t tr r e s
Itl:\'LNtll:S
134
Iree
s 1 6 8 , ( X( X
X ))
I nlerest I 0 00 0
'l'rans
fe r s
I r r < l n(ri c l r e r a l[ ] r r n t l 25,0()0.00
'fotal
Ilevenues l 9 l . l ( x () x )
l'.xpenditurcs
\ \ / a t e r s h e Id: r r r r d
Sal ar i e s t00,96u..18
N4cclicare 1 . 4 ( r 40 ' 1
S o c i aS
l ecLrritv 3.1()-1.17
Iletirenrerrt It.018.97
\ \ / r ' rL ' ( ' ( ) n l l ) c n sii(r)l n 3 . 1 5 2( X )
[ : i r u pI ) o r t i o n( ) r o r r pl u s . I l,r38.itfi
[ ' a t i e r rCt ' a r eI ] en el l t l : r p c n s e 69.60
[ . i l ' cI r r s u r a n c[ ]ee t t clft l J x p e n s e I 4 04 0
I J r r e r n p l o l ' n r el r trst r r r a r t c e 6-56..10
( Jr i l i it e s . 5 3 , 0 ( X0)0
'l'eleplrolte 1 . 5 ( x()x )
t n d S u p p l , -l , t l l d g a n t l ( i r d s
lVlaa 10.(xx).(x)
l V l a i nat n d I l e p a i r- V c h i c l c s 5 0 0( ) 0
( ' r r r r l r a cIt\ 4 a i nat n t l I i . c p a t r t 2 , 8 iI . 2 9
I ) l t v s i c a lasn c l ) r t r gS c r c c r t s -50.(x)
l r t sr rr a r t c e 2 , 6 ( X0
)0
l j r r eI 8,()00.(x)
'l-otal 2 l 7 , l 9 l3 3
l:xpenditures
24.09.1.,l-.1
B e g i n n i n gF u t t d B a l a n c e
000
E n d i n gF u n d B a l a n c e
2 0 1| I ' r c r p o s c[c] lu d e et -
( )rrginal
[{even rres
Illr\/lrNt II:S
N l a c A rl h t r r [ : o t t n d a l i o t t
'lotal
Ileverrrres
I: r llerrcli ttrres
N l a c z \ r l h r r rI ' l N S
S irlirrics 73 . 3 2 14 4
lvleLlicare I.06.1.25
S o ei i r l S c c r r irt r 4 , 5 . 1 (l )0
I I r r e n r p k r l , r t t e r Ir rl . t s t t r a n c e 4 7(r (rJ
'l'eleplturte
2 , . 1 ( X( )X )
[ ' r u l b s s i o nSaelr v i c e s ()()
12.0()()
t)lllcc- ['osllge 2.5()(X)
'l (x)
ravel 20,(xx)
S r r r a lN
l o n I r r v e r r t o rI]r'c l u i l r ()0
2,000
C o r tri n p e r ri e
cs t ) 8 . 6 2 9) l
l o t a lH r p e r r d i t r r r c s 2 1 4 . 6 9 2r J 9
[ : r c e s s1 [ ) ef i c i c n c l ' )o l - I l e v e u u c o
svcr lixltenditrrres 2-1.1.(r92.89
2-l.l.()92ll9
B e g i n n i n gF u n d B a l a n c e
0(x)
E r r d i n gF L r n dB a l a n c e
2 UI l l ' r o p o s c ,l l r r r l ute-
Orisinal
rres
I{everr
l ( [ V l :f ' ' ] t J L S
jurrtls 2- 5 0 . 0 0 0 . ( x )
S t a t e ll t e c l e r a lI
'l
otal ltevenrres 25 0 . ( X ) 0 . 0 0
I : r p e n r l i t u er s
[ : r r e r g vI : l ' l i c i e l t c l '( i L a t t t
Contractors I ( ) , 0 0 0( ) 0
l : r r g i r r e e r s i L ' o tut sl t a t t ls ; 1 4 0 . 0 ( x( x) )
-l-otul
[:-xpertclitu e rs . t 5 0 , 0 ( x()x )
[ - \ c e s s t [ ) e l i c i e r r c l ' ) o f - I l e v e l t t t e so v e r l : x l t e t t d i t t t r e s 000
()(x)
Balance
FuncJ
Beginning
0.(x)
E n d i n gF u n d B a l a t t c e
2 0 1I I ' r o p o s c dB t t c l r l .-e l
( ) ti u i t t i t l
I{ el'errrtes
ItL\/lrNI.JlrS
[ : . x p c n di l r r r e s
i V l e n t a lI l e a l t l t ( i r a t t t
().(x)
Beginning Funcl Balance
0 (x)
Ending Fund Balance
2 { )I l l ' L o p o s ; dI l t r d e c t-
UI'igirritl
I{evenues
I{l:VfrNt-llrS
( X) )
t ' o t i l eO r r t l l o n( i a t e s 2(X),(XX
l v li t c h c l l r u r r s / l ) l a s tIi)ca c 6 . 5 , { X )(0X )
I ) u r a n dl t o a d l l r i d g c [ ( t r r a lI ) e v e l o p t t t e t(t,ti t a t t t
'I'otal 2(r5.000.(X)
Revettues
[ : r p c n d i t uers
( ' a l l i t a ll n r p r o v e r t t e lI ti tu r r d
( ' o l i l c( ) u t l l o r v( i a t e (X)
2(X).(XX)
I r , l i t c l r e-l ll : ' l a s l i cI ) a c (r5.00{l
00
S p r a l '[ ] a 1o r r l t u h c r l s , 5 u , 9 1t 1+.
( .o r rt t t tg e tcr t c s J . - l ( ) 6 I. l
'l'otal
l r x p e u c l i ter sr r 1 2 7 . . 1 2l 07
62.t30.21
B e g i n n i n gF u n d B a l a n c e
( )( x )
E n d i n gF u n d B a l a n c e
!e6
\ t , t t e . l , l r r l t l l t ' . q( t t ( i r L r t t t
20llP s c d [ ] r r d g e t-
()rigirral
Il evenrres
I{lr\/lrNtJIrS
S t a t co f ' I . o u i s i a r r a I ttti.ti(x).(x)
I ' A l ' . l FI r r r r r d s 1 .1
5, 2 0 0 . ( x )
'l
otal[teverrrres 00
540.000
i : r p c r r dt t u r c s
S t a t r,' , \ d u l tl ) r . r r eL.' o u r t( i r a n l
Sa l a r i c s 1 9 3 . 4 . 59.21
N l e di c a r e 2 . 8 0 . 5l 0
S o c i aSl e c u r i t t I 1 , 9 9 - 1I. 2
Re ti r e t t t e(t t -s,0(x).00
\ \ ' r r rk / ( ( ) t l t l ) c l l s a l i ( ) t l 50000
l : r r r p l ) o r l i r t l r( i r o t t P I I r s . 9 . 9i l . t . 1
L i f - el n s t r r a r r c c[ ] e t r e f i fl : x p e r r s e
(r0.00
l - A I l e a l t l ra r t d I l o s p i l a l s 2 0 t i . 0 1 85 6
C o t t l r a c t e r lS e r v i c e s
-['rar 35 0 ( ) 0
cl
I l c r rt
-l
otal I:rpenclitrrles 5 4 0 , 0 ( x0) 0
0 (x)
B e g i n n i nFgu n dB a l a n c e
0 (x)
E n d i n gF u n dB a l a n c e
I E - l l ' t r t ' t l9 l l e c t e t r l t o r t
2 0 1I I ' r o p o s e d[ ] u d s c t-
()rtstnirl
I l e v e rur e s
I t I V l ] N tl l : S
Atl Vitlotcttt l'ar 407,u00.(x)
() I{ecrcatiorr 25,3(X)00
lrrorn \\'ard
I r rt e r e s t l . ( x x0) 0
I otal llevenrres .13-1.100(x)
[ ,r p e n di t u r e s
\ \ r a r cIl I { e c r c a t i o rI r u l r c l
Salaries | ) 7 , 5 6 1. 2 - t
Ir4etllcarc | ,lJ.l!) ()li
S o c i aS
l ccrrlilt t.l4f,i._50
I { e ti r er r rer rt I(i,66.5.74
'r'rrrPe
\ \ ' r ' 1[ i 1 rrsirliorr I5()00
[ : r r t p[ ' o r l i o n( i r o r r pI n s 2 7 , 6 6 10 l l
P a l i c r r( t' a r eI l e n e l i tI : x p e r r s e l0.l.10
l - i l ' eI r r s r r r a n cf lee r r e l l tI r p e n s e 2l I 0.1
I I r t e t t r l t l o Y r r t eI rrrrst r r r a u c e 829 t]
l ' t t l r l i ,c\ t l rc rt i : i r t g -5(X).00
tt{iliries 00
40,(xx)
'I
eleplrorte 1,20()00
l \ ' l a ta r r t lS u p p l , -y l l l d g a n c l( i r d s ( r 0 , 0 0 0( X )
( ' o n t r a c ll \ 1 a l nal n d I { e p a i r 00
1O,(xx)
Insrrrartce .1.8(x)(x)
( ) l l l c c- l ) o s t a s e 5 ( ) (()X )
2s7
['rat,eI tt(x).00
L e s a ll t c e s 5,(XX).00
L u r r tirb t o l { c t i r e n r c n t 12,9(X
0 0)
( . ' o r irnt g c r ri ec s
1 7 2 . 2I ,. i4 t r
'l
ransl-ers
A d n r i r rl : e e 00
7..s84
'I
o t a lI - r p c n t l i t r r r e s - 5 1 3 , 232l 9
[ ] r c e s s1 l ) e l i c t e n c ru, )l ' I { e v c n u e n
s v e rI : x p e r r c l i t u r e s - 7 9|.2 el l
B e g i n n i n gF u n d B a l a n c e 7 9 .1 2 9. 1l
20III'rt -
serl []uclc.ct
Orisrrtal
[ t cv e nu e s
Itl:VINtJl]S
S t a l e r F e t l c rla: rl r n c l s (x)
40,(xx)
l ' o l a lR e v e n r r c s (x)
10,(xx)
[:rpenditures
'l'itle
l V . l L r v e n i(licr a r r l
S i r l ai re s l.(xx)00
N,leilicare Lr.50
l l c l i i e r r r etr r 472 .50
I J n e r r r l t lnorre r rltr r s u r a n c e t9 .i0
I ' r o l e s s i o u aSI e r v i c e s l ( r . 46 - 1 . 5 0
'I
o t a ll : r p e r r c l i ter sr r 40,0()0.(x)
I i r c e s s( l ) e l l c i e r r c r o
' )l l { e v e n r r eosv e r [ : x l t e n d i t u r e s ()(x)
B e g i n n i n gF u n d B a l a n c e
0 (x)
000
E n d i n gF u n d B a l a n c e
2 0 1 l l ' r ' o p o s c r ll l u t l . e c t -
( )tilrlrlrl
l l e v er r u e s
It[VtrNtJI:S
I j e d e l a (l i r a r r t (.X)
I I.39..1
g es
.lrrd t . 2 6 10 0
'l
o l a l l i . ev e r r r r e s 12,6b0.00
[ : . x p e r irtdu r es
J - l l i g ' le e r rC o r r r l{l
S a l airc s tt.lJ62
00
lr'lcclicare l)612
[{etirerrrenl t,l7-s.(x)
\ \ ' r ' tk ' ' (p t t t P e l t si o
a tl t 6 2U 6
I r l t t l tl ' o t l i . r t (t r t o 1 l ;11s 1 5 . 2 .t - s 7t 0
I ) a { i e n tt ' a r e [ ] e n e l l t E r l i e r r s e 1 2( x )
l - i l ' e I r r s u r a n c el l e t r e l l t [ i x p e n s e 22 00
I J r r e n r l t l o v n r e nlIn s t r r a n c e 4 2l )
'l'0tal
l:xperrrlitrrres 12.6()0.00
Beginning
FundBalance 0 t)0
393
E n d i n gF u n dB a l a n c e
27 - ,\tutel;lNSl'r ogt'urn
201lPry4qlqlllslgsg
( ) ri e i n l r l
I t e v e t tt t e s
t Jl r s
i{HVtrN
Itetirnds attcl l{eitltbursetlrellt 6 2 . 4 3 72 6
I:xpenclitures
Staic IrINS I'rosratt't
Sa l a r i e s
4 0 . - 5 ( X1)8
N4eclicare
5 U 72 ( r
Iletiretnetll
6,37lt.lJ-.1
I - i l ' e l r t s t r r a r r c eI l e r r e l l t I i x p e n s e
l50.lJ4
261.25
L l t t e r t r p l o ) ' t l r e t tl t t s t t r a t t c e
'l 62.,13126
o l a l I : r p e r r t l i l t r rse
0(x)
Beginning Fund Balance
000
Ending Fund Balance
).9 - llertttissuttc'e
2 0 | l l ' r o p o s e dl l t t d g c t-
( ) rr u i r t i r l
Ilevetittes
I{ t: \/ trN t JtrS
I , 1 8 6 , 7 9( 0X l
Ad Valtlrerrt l'ax
5 1 . 9 ( X()X )
S l a t e [ { e v e l r t r eS h a r i r t g
l - - s ( x()) 0
I t t l e r e sI
'ftttal 1 , 2 4 1 , 1 90 00
[{el'eltttes
l : x p e n di t t r r e s
l L en a i s s a l r c eI I o n t e I r t r n d
I o l{ettaissattce
1.28.1,250.66
( ' o n t ri b ( o l l e t i r e l t t c l l l .1lt,000.00
'I
rattslers
.1,-15-1.00
Adtttitr Itee
'I'olal
lixpenclittrres
1 , 3 2 - s . 6 06 16
- 8 2 , " l1. l 6 6
I : x c e s s ( l ) e l i c r e r t c l ' ) o l ' I { e v e t t t r e so v e r } : x p e t t d i t u r e s
u2,4l-6
l 6
B e g i n n i nFgu n dB a l a n c e
E n d i n gF u n dB a l a n c e
29 - 9th.ll)(' i\'otr-strltltor'lIittttLl
20l l l)rortq!94-Dtt!gc !-
() r i s i n a l
I{eventtes
ILl:VLNtJITS
.lrrds,cs 1 9 9 . 2 4 95 9
'l-otal 1 9 9 . 2 4 9- 5 9
Revetttles
[ : r p e r r di t t t r e s
393
9 t h . l l ) C N o n - S u p p o r[-' tu n t l
S a l i ritc s l45,7u-1.-l0
ivlcdicarc l , . t 9 . tf - i
l { c t i ren r e t r t 22,961
.01
\ \ ' o r1 , , 'ot r r r I c l l s i t t)il(l 90000
l : n r 1 t[ ) o r t i o r(ri r t l u p l n s . 1 6 . . ] 7 l96
I ) a t t c nLt ' a r el l c t r e l l lI : . x p e r r s e 69 60
i - i l ' eI n s u r a n c e
I l e n c l i tI i x p e n s c 1 5 0t t 4
I J n e r r r p l o l ' n r eI n sl u r a n c e 941.60
'l'clephone
1,2(x)(x)
Olllcc- l'ostagc 2 . 2 0 00 ( )
'l
ravcI 5 ( X )0 0
[ : c 1iupr r r e n t 2.0(x).(x)
'I
rarrslers
, , \ d r r r i rl :rc c 2,662(X)
I o t l r l[ : x p e r r r l i t r r r e s 1 9 9 . 2 . _1 r99
0 ()0
B e g i r r n i n gF u n d B a l a n c e
000
E n d i n gF u n d B a l a r r c e
2 0 l l l ' r o p o s e dI ] u d g e t-
( r ri g i r r a l
Ilevenues
t(lrVlrNlJlrS
l l u i l c l i r r gN l a i n t 1 2 00 0
V c t c l u r r sS c rr i c e s 2 - 1 0( x )
A s s es s o r 2 , , 5 2 00 0
I l e g i s t ra r r i f - V o t e r s 3 6 0( X )
I ' o l i c e . fr r r I ' S t a l l - t,120.00
Sl r e r i l ' f 6.(r000()
Irees t 7 . 0 0 0( x )
t'lcrk ol'('ourt I,9fi0.00
J r r dg c s 2._5(X)(X)
Intcr.esl 2(X).00
J[)t'Nonsupport -1t30
()0
l ) i s t r i c t A t t o rn e v _ 11. 2 0( x )
Corotter 1 2 0( ) 0
'I
otal I{eletirres 3 8 , - 5 - l((X
))
Experrclitures
L ' o r r r t l r o u s e[ ) a r k i n g I ] r r n d
S a l t r i es 17.400.{)0
lvledicarc 2 - 5 21. 0
S r ' ei u l S c eu r i { r ' l.07li lJ0
\\/ork/L'oru pcnsal iorr 60i 00
'lll.l0
[ ) r t e n r l t l o t , r n e r rl tn s r t r a r r c c
[ ) a rk i r r g I : x p c n s e l - 5 2 , 6 . 1t7i 0
'I
rarrslcrs
, \ t l t t t i t tI ; e c -i"ll (x)
1 3 4( X X ) . 0 0
Beginnirrg Fund Balance
3 ) - l l o t r r e l t s , ss l r e l t e r '( ) t t t r t l
3c0
2 0 1 I I ) r o r r t r s e rlll t r J g c t -
( )risirral
Iler enrres
Iilr\/l:Nt llrS
S t a t e / [ : e d e r a lF u r r r l s l - 1 . 8 5(0x )
'l
olal I(evenrres 34.8-50 0()
rpenrlilures
I l o n r e l e s sS h e l l e r ( i r a t t t
O p e ra l i o r r s I 1,700.(x)
I l o r r r e l e s sI ' r c v e l l t i o t t 2 . 1 0 0( x )
'l
rattslers
0.(x)
B e g i n n i nFgu n dB a l a n c e
0 (x)
E n d i n gF u n dB a l a n c e
2 0 1l l ' r o p o s e d[ ] u d s c t-
( ) ti L l i t l i r l
[{evenrtes
R i r V l r N ll l r S
l ' r o b a l i t t tFt c c s 6.200(x)
'l'otal (r.20().00
Revettttes
lrxpenditures
. l t t v c t t i l el o r r d s& I : i t r c s
.ll: l' t'
'lreastrrer ()l'l.A -1906
ClvllS St
I I : I l : l . a C t l t t t t t It - a r vl : n l t l r c e ll5 l6
l . t l l v l N o r t l rI - a C l r i n r eL a b 19.1.(r8
I l a p i t l c sl ' a r i s hS h c r i l l ' 9 7 . 13
I l) tl lloard 1 , 9 6 ,l16
[ { a p i d e Is' a r i s l [r) A 1 . 0 1 76 5
'I'rattnratic 2 tt._52
i l e a d a r r dS p i n c I t t
(l;\SA ['rogrartt 97 l.l
. lu t l i c i a[l : x p I : t t r r d Iq 16tt
( ' t i r r r eS t o l t p e r s - 1 90 6
t ' o r o n e r (s) l l l c e
I { a p i d e sl ) a r i s l L l 6 ( )l 6
'l ( , , 2 ( ) 0( X )
t r l a lI r x p en c l i t t t t e s
0.(x)
B e g i n n i n gF u n d B a l a n c e
0.0()
E n d i n gF u n d B a l a n c e
I 1 - 9 t l r . l l ) ( ' . . l u v e t t i llei r
I l e v e nL r e s
RlrVlrNtillS
'('orrr
( ' l c tk o f l (x)
2,0(x)
l ) t r r l r l t l t r lritet c s 50()0
'I.otal
l { e v e r rL r e s 2 . 0 - i 0( x )
301
Iixpendrtur.es
9 t l r. l l ) t ' . l u v e n i l cI : t r n r l
Lxpcuscs (x)
2.0-50
I otalL.rlterrtlitures 2.0_50.00
B e g i n n i n gF u n d B a l a n c e 0.(x)
E n d i n gF u n d B a l a n c e ooo
11 - {'oli,seuntOl/ice ('otrtplex5'inkItutrtl
2 0 1l l ' ] r o p o s e ldl u d e c t-
t )risirrrrl
Rer,errtres
I(tr\/trNtllrS
I i er r l s 6 7 . ( X ) 00 ( )
l r rt c r c st .500()
I{elirnds arrd ll eirrrbursellrenl
'lo{al
lleverrues 67.0-50.00
[ : x p en c l i l r r c s
L ' o l i s e u r r r( ) f ' l l c e C o r t r l l l e x I r u r r d
( ' o l i s u e n tA r r t h o r i t l , _s2,99() 00
Nole I)a1'rrrerrt 8 . 0 ( x()x )
J ' r a r r s l - es l
'\dttttttItce 6 , 0 .15. 0 ( )
Iotal I:xpcrrditures 6 7 , 0 50 0
l : r c e s s ( I ) e l i c i e n c l ) o f ' I { c v e u r r e so v e r I : r l r e r r c l i l u r e s 0 (x)
0.0()
B e g i n r r i nFgu n dB a l a n c e
( )0 ( )
EndingFurrdBalance
2 0 1l l ' r o p o s c 'Ill u d g e t-
OrieirraI
It e:l'ert
rtes
I t l i V i r N ir E S
,,\lcohol'estirrg
I:cc 00
Il t,0(x)
[ ' r o h i r t i oln; c c s .i2.(xx).00
I { e lr r n c l a
s r r dl { e i r r r b u r s e l n e l l t
'l
o t a ll t e v e n u e s 70.(xx)
00
I : xp c rdr i t u r e s
D r t r gC t i u r tI J o n d s& I r i n e sI r r r r r c l
Salaries 49,520.0li
lvledicare 718.0,1
S o e i aS
l ecrrritl' 2 , ) 5 44 0
l l e ti r e r n e l r l 1,7-.]7.48
I : r n pI ' o r l i t ' r(ri l o t r pl r r s . 6_55.20
I ' a t i e u {C a r eE e n e f i lI : x p e u s e 924
I . i f c I n s u r a t r cl lee n e f i tl r r p e r r s e 18.72
t Jr r e r n p l r i \ , n r el u
r rslr r r a n c e 32l.uu
L l o rtrr a c l s / C o n sl lua nt s t 0 , ( x x()x )
()tilce- l)ostage 4,-500 (x)
l ravcl 2,400.00
( ' o nt i n g c r ri e s
4,261.07
'lrarrsl'ers
A r l r n i nl r e e 6,759.00
'I'otlri
I : x l t e r tidt r r r e s B 3 , - 1 5I 7
I.
/tQo
J t-l t-
l : r c e s s ( I ) e l l c i e n c y ) o l ' l { e v e r t t r e so v e r [ i x p e t t d i t u r e s -t3,457.11
t . 1 , 4 _ 5I7 . I
B e g i n n i nFgu n dB a l a n c e
0.(x)
EndingFundBalance
-17- ('ottttllelnrlet'l'rrtrLl
20 I I l'ropos,:tlIludqet -
( ) r ' i gi r rr rI
l l e v e nr t e s
ljccs t5.(xx).(x)
lnleresl 2 . 5( X )
'l 1.5,02.5.()0
olirl lleverttres
Iirpend ttures
('orrrl I{cporlers Fttrtd
[:r peltscs
2 5 , 0 2 50 0
'l.otal 00
2.s,025
[:xperrtlitttres
- 1 0 , 0 0 0( x )
I l r c e s s t I ) e f i c i e I r c l ' ) t l l ' l { e v e t t t t e so v e r l ' . r p e r r d i t t r rse
10.(xx).(x)
B e g i n n i nFgu n dB a l a n c e
000
EndingFundllalance
7 ( l - 9 | I ( ' o r t r t t t t r t t t t ' t t t i t t tD
t . iss l r r t l
l t e rc r t t t e s
t il:S
l].l:VtrN
N l i s cS a l e s 240(X)
l ( e l t r r r d sa r r t l l { e i r r t b t t l . s e l l l e l l l
2 5 00 0
I t r t c l g o v en t n u l e c l l l c l l I
6.000.00
4n0,(xx) (x)
A I & l' lka []ellSotrtlr
Cenlurl''l'elepltone 1 0 . 0 0(0x )
Star I'elepltolte
2,400(x)
I : l i z a b e t h ' le l e p h o t r e
2.40().00
r \ . T& T C ' o r r t t t t t t t t i c a l i o t t s 4 , 5 0 00 0
ivlorrrerrtrrnt 1,500.(x)
[ ] i r c h ( ' o r t r n t u r ti c a l i o t t
(X)
3.4-50
A l l t e l l ( ' e n t u\ rVyi r e l e s s ) (x)
t06,(xx)
NextelParlners
Wireless (x)
2.000
( ' e n l e n r ri a l ( ' e l l u l a r 1 7 5 , 0 0 00 0
I l i l c h ' l . c l c o r r rS o u t l t -l(x).0o
Vcrizon I l.0lx).(x)
'l
Ilullsl:ve clecour 1,000.(x)
'l'
l\4obile 00
4,250
()rrslar('or
1r t . 1 t 0000
'l
t:C ol'Jackson ll,(xx).00
Crarrile l'e'lccorn 8,2-50.(X)
II('I)eltaconr-ll'l' t-50 0
'l'riarch
Conrrnrrnications -j00.(x)
A C N C o r r n r t r r r i c a t i o nS e r v i c e -50(x)
Star Nurnberl-iber{v 3 ( X()X
.)
3C3
l - i g h t 1e a r l(x).00
( ' i r r g r r l al )r ( i S 405,(XX).(X)
-l-e
l e c o r ' 1( 't' o r r r ulr- 1 . ( ' 2().(X)
l . a l ) r v e t tlcv l S r \ l - l ' 2 , l ( x()x )
l . o u i s i a nIa{ S A N o 7 L ' e l l r r l a r t5 ( ) . 0 0
A c a d i a r r(a' e l l L r l a r 00
6._5(X)
F r e c r l o nCt o r r r r rnr ni c a ti o r r 120.(x)
I - o u i s i a nIa{ S . \ N o 8 C i t r g r r l a r l0().(x)
X l b n e t J S A .l N ( ' (x)
.5()0
.l'elconr
Conrtel I 8 00 0
C o r n l e c h 2 l -, l C ' 2 5( X )
I - e v eIl ( ' o n t r r r r r n i c a l i oI -t rl .c( ' l,,l50,()0
\'ollitgc .{,(xx) 00
N c x t e ll ] o o s t l l . 2 - 5(0x )
C c b r i d g cI c l e c o l r r |(x),000.(x)
I v l a t r i x ' l ' e l e c o nIrn, c 2 1 0( X )
( i r e a t t ' a l lI.r r c 1 , 2 0000
A r t r e r i c a rI r: i b e rN e h l ' o r k 3 0( ) 0
lrv tc'leconr 4,000(x)
8X8.lnc 3(X)00
i - r ri r c l e s sl ,- l - C l-50.(x)
'T
l a n s N a t i o r u rCl o t r t t r r t r r r i c a t i tltnutse r t t a t i o u aI rl t c -t(x)00
( ' t ' l n s t r n r eL r' e l l r r l a r 1 , 2 - 5( x0)
Applcn'ooclL'ortrttutticatiousC'or1l I000
'I (x)
o { t t lI { e v c n Lsr e 1.6lt9.2.10
[:rperrtlitures
9 l I L ' o r r t r r r u n i c a tli)oi snt r i c l
Salaricrs 637.411.1),
lrledicare 9 , 2 - 1 -11l.
I { c lr r e r r rnet t 0 0 , J 0 27 . 1
\ \ ' ( , k1 ,( ' ( r l l r l ) e r risoar lt 1 , 3 9 1(1r 0
l i r r r p[ ' o r t i o r(ri r o r r pI n s . 17.(x)
108,7
t ' acr l l e r r el i t I : x p c r r s c
I ) a t i c nC 487 20
I . i l ' eI r r s u r a r r lcl e n c l l tI i x p e n s e 1,0.56.00
t Irrerrrplol'rrre
hni st r r r a n c e 4 , 1 41 . 61
I Jr ri l i r rn r s (x)
1,8(x)
l ) u c sa n t lS u b s c r i p t i o n s 6 , 2 ( X () X )
I ' u l rilc , ' \ t l re rt i s i n g . 1 , 5 ( x0) 0
(ltilitics I l , f t 0 00 0
'l'elephone
l - 5 , 5 ( X()X )
( ' o r r { r a cI \t l a i r rat r r dI { e p a i r 1 8 0 , ( x x0)0
I ' l r v s i c a las n d [ ) n r g S c r e e r r s 1,050.(x)
I ttsrrrattce ll,3l0 50
( ) l l i c e- I ' o s t a g e 8 , 4 ( X()X )
' l a p e s-
Ilccorclittg -5(X).(X)
lrtrel 3 . 4 0 1( )X )
'l'r'aveI
50,(xx).(x)
I ' r r b l i cI ra i ni r r gl V I a trei a l -s,0(x).(x)
\\/ rrelcss I _\ -50,0(x).(x)
I c l c p h o r r e - ( i o r r t[n: qr u i l l t n e u t (X)
l{r2,0(X)
I l u r l d i n g - ( ' o l n rI n
rquip 1,0(x1.00
I l a d i o- L ' o n u r rI : c l r i p n r e r r l (x)
75,000
I : 1 1i rprr r i e n t 35 0 , 0 0 0 . 0 0
S r r r l r lNl o r r I r r v c r r l o r[):,r l r r i l ' r l - 5 , ( x )000
I e g a ll r e e s (x)
10,(x.x)
L ' a p i t aOl t r t l a ll l t r i l d r r r g 1,275,000
( trrrlrnqCnciCS 49:1,8-5
5.20
'l
rarrsfer.s
z \ r l t t t i tFt e c 2 9 , 9 7 (8X )
l o l a ll x p e u d i t r r r e s 3 , 6 u 9 , 2 .(1X0)
I : r c e s s( [ ) e l i c i e n c r ,o) l ' l { e v e n u e o
s v e rl : x p e r r d i t u r e s (x)
-.t,000,0(x)
B e g i n n i n gF u n d B a l a n c e ;1,000,(x)0.(x)
E n c l i n gF u n d B a l a n c e 0 (x)
3 0{
20 I I [)roposerl I]udeet -
( )ri!lilritl
I l ev c n t r e s
I{lr\/l:NlIl:S
,,\tl\lalorcnr I ar - 5 4 , 1 70. s0
S { u t c I l e v c r r r r eS l r a r i r r g l i . 6 l5 ( x )
I n i c lc s t 20000
llelirnds arrd Ile irnbursctnenl
I otal [{everrues ( r 2 , 9 9 0( X )
rpend itrrres
llrtckeve ltccreatiottI:tttrtl
t J t rI r ti e s I 0 . 0 0 00 0
'I 5(X)00
el e p l r o r r e
l r 4 a ta r r c lS t r p p l l ' - L l l t l g i t t t d O r t l s 1 5 . ( x(xx))
L ' o r t l r a c t I V l a i n ta t r d I l c p a i r 7 . , 5 ( X( X
))
( ' o t t l r a c tl . a b o r l-1,0000
Instrrattce 3 . ( X X0) 0
( ) 1 ' l l c e- l ) o s t a g e l.i0 (x)
[:trel
(x)
l .(xx)
I : q t ri p n t e t t t 00
l -5,lxx)
S n r a l l N o n l r n ' e t t t o r yI l l t r i l t 2 , - 5 ( X( X
))
( o r r l r i I rl r r l t c l i r c t t t c t t t 1 . 9 ( x0) 0
,,\rlrrtirF
t ec 1.716.()0
-l I 2 6 . 7 1 9f { t t
otal I:rpentlitttres
- 6 1 , 7 1 9t .i t i
I I x c e s s( I ) c l l c i e r r c r o
, )l -I t e v e r t u eosv c r [ : x p e t t d i l t r r e s
(r.].729[tlt
B e g i n n i n gF u n c lB a l a n c e
0 (x)
E n d i n gF u n d B a l a n c e
7) - S e t t i r u( '' i t i - e t t . lsi t r r t t l
2 0 1I I ) r : d l J r r t l q c -t
( ) ri s i r r l l
[{even tres
RI,VI:]'ltJIrS
'l r i I 1 . 6 ( X()) 0
r\cl Vitloretn ar
I t tl e r c s t
'I { i 4 0 . 0 0 00 0
o t a l l { e v et r t t es
l : x p e u di t u r e s
S e r r i o r( ' i t i z c t r l t t t r t d
l : l t l c rl 1 rii 8,20.1.(x)
( ' o r r t ri b l o I t et i r e r n e r r t I 9 , 5 5 0( X )
'I-ra
rrs l-ers
, , \ < l r ri r r F e e 2 . u . l (7) 0
'l-otal
l : x p e r r t l i t t cr rs i r 4 ( ) - ( r ( (XX) )
l : r c c s s ( [ ) e l ' i c i e r r c r 'o
) I' Ileveltuesttver l:.xpettdttttres ( )0 ( )
r )( x l
B e g i n n i n gF u n d B a l a n c e
().(x)
E n d i n gF u n d B a l a n c e
i 5 - [,.sler'
[:'icltll)r'uitrugelmltrot,ttnrenls
.}UD
2 ( ) l I P r o p o s tt l l l t r t l g c t-
()r igirral
l l e v er tr r e s
l { l r V L N t Jl : S
I l l t e r g o \ / e n lA g r e e n r e r t t
L r p e r r di l t r r c s
l : s l e r I r i e l r l( i l a r r t
L rrg i n eersr'L'ousLrllanls 6 0 . 0 ( ) 00 0
Cort tracts,l(hns u ltan ts I 1 0 . 2 1 ,(1x )
'l'otal
l:xpenclilrrres I70,2.1,1.(X)
I : r c c s s 1 [ ) e l i c i e r r c r , )o l ' I { e v er r r r es o v c r l i x l l e n c l i t r r r c s 0 (x)
0 ()0
B e g i n n i nFgu n dB a l a n c e
0 (x)
E n d i n gF u n dB a l a n c e
2 0 I l l ' r o p o s e dl J t r d e c-t
Orieinal
Re'u'enttes
I { l : \ J t r N ltl : S
lrr(ercst 20 00
'l
otll Itevetrrtes 20.00
l i r p e r r di l r r re s
N l o s t l r i t o( i t a t t t
I ) r r c s i r r r r lS u b s c r i p t i o r r s 200.(x)
I ' r r h l i cA t l r c r t i s i n g 2 , 5 0 0( x )
()f llcc - I'oslitse 300.00
'l'r'a
I'c I 2.-i(x).(x)
I : d r r c a t i o r t a l v l a t e ri a l 1 . 0 ( x0)0
I:r;ttiptttettt l , ( ) u3 .I 4
I trtal Irrltcttrlitttrcs 7 , - i . r t8+
7 , 5I t t .l 4
B e g i n n i nFgu n dB a l a n c e
000
E n d i n gF u n dB a l a n c e
2 0 1I l ' r o p o s e dl l t r d g e t-
() r i g i r r r r l
I {e v e nt r e s
Itl:Vl:Ntll:S
C r v i l I ) c l en s e- I r [ r i v l A 7-s,999.21
( ' i r i l I ) c l l ' n s e- ( ' i t y I0.(x)0.00
L[:l'L'Frrrr,i 4,000.00
( ' i v i l I ) e l e r r s-el ' a r i s l r 10.01)0.00
'l
o t a lR e v e n r r e s 9 9 . 9 929l
I : x p e n di t L r r e s
O l l l c e o l -I : n r e r g e n cIy' r c p a r c t l n e s s
Sirlaries 00
26,.1(X)
I t l e di c a r e 3,34.00
l{etirernent I.l6(t.(x)
:0 ii
\\' u rli./L'otrr lt e ll s at i o tr I t t 40 0
I:ntp l'orl ion ( irorrltlrrs 2.750.(X)
I ' a t i c n t C ' a r cI l c n e l i t I : x l t e r r s c 16.00
I . i l e l n s t r r a r r c lel e r r c l l t I : x p e n s c l0 00
L Jr r e r r r p l o y n r e ultr r s u r . a n c e 172.00
I ) t r c sa r r dS u l l s c r i p t i o n s 1.270.(x)
t . r it l i t i e s (x)
9,0(x)
'l
clcplrorte I 1 , 0 00 0
(-ontracl lvlaint and l{epair 9(X).(X)
( ) l ' 1i c e - l ' r l s l a s e 2 , 7 6 00 0
l'rtel 1 , 5 0000
'l
rar.'eI 3 , l t 9 l( x )
P t r b l i c I r a i r r i r t sN 4 a t e r i a l s 10.-r7l.2l
[ : qu i p t n e r r t 20.00000
I I'['C (x)
.1,000
'I
otal [:rlletrtlitrrres 9 9 . 9 e29l
l - . r c e s s( [ ) e I i c i c ' n c v) r r l ' I l e v e t t t t e so v e r I r x l ] e t l d i t t l r e s ( i( x )
()()0
B e g i n n i nFgu n dB a l a n c e
( )0 0
E n d i n gF u n dB a l a n c e
, \ 6 - / ? , r / ' r . / , ' sI l r , r l t l t I t r t t
2 0 1I P r t setl lJutlgcl -
Orieittal
I{evertrres
I t F . \ / l : l . l1l l : S
A d \ / a l o r e r nI a r 6l l,(r(X).0t)
[{errts I07,6-10.00
I r r t er c s t 4.(XX).00
-l'otal
Reverrrres 7 2 3 . 2 . 10 0
l rr p er r di t u r e s
I l a p i t l e sI l e a l t hL I n i {I r r r n d
( - o n t r a cNl l a i n ta r r dI { c p a i r 45 , 0 ( X ) . 0 0
I r r s tar r r c c 1 5 , 0 0 0( x )
I : r l l e ns e s 4 5 , 0 0 00 0
Nolc I'at,rrrerrt 0.(x)
( ' o n t r i bt o I ( e t i r e r n e r r t 19,5-50.(X)
( rrttIittgcttcics 2 . I7 7 . .r5. 14 8
-l
rarrslers
. r \ r l rirnr F c e 2,681.(X)
'I'olal
l:rperrtlitrrrcs .-18
2.:i04,74.5
E r c e s s( l ) e t l c r e n c)l o f ' I l e v e n u e o
sverlrxpenditrrres - l , : i l1
i ,50.s.4It
I .:'8I .50.5.1t1
B e g i n n i n gF u n d B a l a n c e
(.).0()
E n d i n gF u n d B a l a n c e
2 ( )I I I ' r o D o s c r l J r r t l g c -l
Original
I ( e v e nu e s
Itl:Vt:NtltrS
I t 4 0 1 o rV e h i c l e l r e e s 16,1,00000
I rrt e r c s t 5(X).00
'I'otal
ltevcnrres I (,-1.5(X)
00
E x p e r r dr l t r r e s
Nlotor Velriclc[runtl
t l t i l i ti es 8,200.00
3C7
l-:r1lettses 4-5,000.00
[ { ct t 1 (r0,0()0.00
C o r r t i t r gret c i c s 2(rl,7ll59
.l'rartsler
s
2I I.4.5-1.-i9
B e g i n n i nFgu n dB a l a n c e
0 (x)
E n c l i nFg u n dB a l a n c e
lludget-
20I I I'roposcd
(Jtigilrirl
[te ve ttttes
Itl:VtrNtllrS
NlitcAttlttrr Irottnclaliotr
'l
rltal l{ct,cttLtcs
l: spcnditures
N l a c z \ rt h t r r ( i r a r t t l ) i s l r i c t A t t o r r t c y
S a l a ri e s 3 1 , 6 ' 9 -952
Ir'lctlicare 4 59 . 5 e
S t r c i r rSl c er r t i t Y 3l000
l { c t t te t t t e t t t 1,2-l(r-llJ
r t e t t t p l t t ] ' t t t c l tltt t s u r a t t c c
[-1 206.02
'l l - s , 9 1 97 l
otal I:xpcrrrlittrres
- - l _ 5t,79 9 l
[ : x c e s s ( I ) e l ' i c i e l r c r ' )t i { ' I l c v e t t t t e so v e r l : r p e t t d i t u r e s
9.l,l6l.lt9
B e g i n n i nFgu n dB a l a n c e
57 . 2 4 1 . 9 t t
EndingFundBalance
osed lludset -
( )riqinal
l l c v e nr r es
I{EV'l:Ntll:S
'I
raltslcrs
l r ro t n ( i e t t eitt l F u n d .1.8(x)
00
'l'olal .1.80().00
l{evcrtrres
I : r p e r t rdt u r e s
I ' t r b l i cS a l e l r( i r a n t
tirilitics 5 , ( r 9I . l 8
I o t a ll : r p c r r t l i t t r r e s 5 , 6 9I . _ l 8
l : r c c s s( l ) c l l c i en c i ) o l ' I i c r , et t t r c so v e r [ : x p e r r d i t t t r e s - u 9I . . rl i
B e g i n n i n gF u n d B a l a r r c e 8 9 1l l t
E n d i n gF u n d B a l a n c e 0 (x)
J-l - .5o1r,.s
TLttL\ lJorttll'trtttl
2 { ) I I I ' r o p o . ; c d l Jt r t l l u t -
()rieinal
I{evor rres
RI:\/l:NtllrS
5c3
I ransfers
l ; r o r rSr a l c sl a x r , 9 2 4 . 1 2I rt .
'I'olal
[{eveutrcs | 9 2 1t.2 - rl - 1
l:rpentlilures
'l'rarrs
l'ers
'['ar
Salcs Sirrkirrg 59,81.1.-57
(icncral:rrnd r ,li6.l,l0lr.-57
-l
o t a l [ i r p er r c l i t r r r e s I ,92,t2 . l . I- 1
B e g i n n i n gF u n d B a l a n c e 0 (x)
E n d i n gF u n d B a l a n c e 0 (x)
-l.l- S'ules'[.,t.r
I]ouJ ,\ittkittgl;'ttttd
Il.everttres
RIr\11:Ntll:S
Ir r t e r e s l 65 (X)
'l
r a n sl er s
S a l r sl ' a r 5 9 , l tl . l . 5 7
'l
o t a ll { e v er r u e
s . 5 9 . l t 7 97. 5
I:rpenditrrrcs
'l'ar
Saics & [ ] o r r dS i n l < i n F
gu n d
I}rnils -53,0(X)(X)
C'orrltons 6,802.50
l ' a ri r r gA g c r t tI r c c s (x)
-s00
-r
( r t t I 1 1 1 g1r 1i u1 g 5 8.09-l,s(r
'l'otal ( r1 3 , . 1 9 6 . 0 6
I : r p c n cil r r r c s
l - . r c e s(sI ) e fi c i e n c - rr'l)l l l e v e n u e so v e r I : x p e n c l i t u r e s - 8 , - 5l ( r . - 1 9
B e g i n n i n gF u n d B a l a n c e tt,51649
E n d i n gF u n d B a l a n c e 000
-t
2 0 1l l ' r o r s c t lL J r r t l c e
Orisinal
Il.everrues
I t l : \ 1 1 : i . l] l1l S
It r l c r e s I -s-i 0 ( )
I - o t a l l i . e re n L r e s .5-5 (x)
L.irpenclitrrres
S a l c s I a r I t e s c r v el : r r r r r l
( () i ll i l l g c n ci c s 29.-514..1I
I olalI:xlrenclitrrres 29.i1.1-11
B e g i n n i n gF u n d B a l a n c e 29,.1.)9
"l I
E n d i n gF u n d B a l a n c e 00o
2 0 1 l l ' r ' o p o s e d L l u c l g c t-
()rieinal
I { e v e rrrr e s
l { LV
r I :N l l } : S
r \ t l \ / a l o r e n tI a x 4-l-i,t_t6ti7
l r r t eer s t 4.00000
I o t a lI { c v e n u e s l { 9 . 1 1 6r i 7
3Ci)
[: xperrclitur e s
\\'itttl () Borttls
I'at'ing ,\ge rrt Irees I,tj-s().()()
N o t e I t a tt t t c t t t . 5 1 7 . 9 0 26 - s
( ' o r t t r i bl o I { e t t r e t t t c t t I 20.(xx).(x)
( trtrttttgcttcies 1 , 9 2 2 , 66825
I o l u l I: r l l c l t d i t t r t e s 2 , 49 2 , " 1I48 7
-2.041.105.00
I r r c c s s l D e l i c r e n c l ) ( ) l ' l ( e v e n u e so v er [ i x p e l l d i t t l r e s
2,0.1-1,i0,j.(x)
B e g i n n i r tFgu n dB a l a n c e
0.(x)
E n d i n gF u n dB a l a n c e
'llt.t
07 - S'ole.s l rrtrrl
Reventtes
ILl:VlrNtll:S
l . a r i , l : r rl i l r c e n t e r t t[ ) i s t r i c t
10,8(r9,559.00
'l'ar 21,tt96.0t)
IroreslI Iill Sales
'l I 11,97(r.00
\\rooclr oltll Sales ar
I ' a r i s h I ) i s t r i c t# 3 2 , 1I 0 . 6 - 1 1 . 0 0
t i l e t t t t r t t r aS a l c s ' l ' a r
I30,25;1.00
l l a l l S a l c sl a r l l I 1 5 8 . 2 l l( x )
'l 7(r,71-5.00
Ilolcc Sales ax
'l I I9,179.(X)
llall Sales ar #2
( r , r1i 7 , 2 1 , r . 0 0
, ' \ l er a t t d r i a S a l e s l ' a r / l l
l ' i r t e v i l l cS a l c s ' l ' a r # J r,7uu,767.00
O l . 1 - l l i t l l r t l c si ' a r i s l r
567,[J7.1.00
I t t s t t r a r r c cl . i c c t t s c- [ { a p i t l e s l 7 9 , l J 8( X )
()L'l - (ilenttttlta l - l , 9 t t l0t 0
()l l - Ilall 1 6 . 9 0 9( X )
( ) 1 .1 - \ \ / t t o i l r v o lt l l 2 - 5 . 1 8010
()l I -l]orce (r,7'1000
( ) 1 .I ' - I ' i r r e
ville 160,,191.(X)
Ol.l - r\leraltdria 1,8.19,20t3.0{)
( )l
'l
- l-cconiltte 3 + , 3 2 7( X )
t r l s t l t a l l c c| . . i c Iet s e - A l c x a n d r i a 671,590.(X)
Ilrtet.cst 4 , " 1 - 1( 4x )
R c l t r r r t l sa r l t l [ t e i t t t b t t t ' s e l l l c l l t
'l l 0 - 1 , 6I6, 4 6 20 0
otal llevetttrcs
l : x p c r r dt t t t r e s
Salcs I ttx l:tttttl
Salaltcs 7,5-1.2(X)-10
l r l et l i c a l c 9,79.t.2li
l{ctirc'rrctrt I 111.629.06
\ \ ' o rk r ' ( ' ( ) rl l)rc n s a t)tt(l 7 , . sI I . 9 9
l : r r r p[ ) o r t i o (t it r o r r pI t r s . t 7 3 , 1 6 19 )
P a t i c r r( t' a r el l e r t e l l [t : r p e r t s e 5 9 1. 6 ( )
I . i l b l r r s r r r a n lcl e t r e f l It : x p e n s e 1 , 2 9 7t i 0
I J n er r p l o y ' r n e tht tr s t t r a t t c e , 1 . 8 9 .756
I ) t r c il r n t lS r r l t s c r i p l i t ' r r s 14,0(x).(x)
t Jri l i ( i c s (x)
I .1.0(x)
.l I I t , 0 00 0
eIeplrontr
( ' o n r p r r t eNrl a i r t l 1 8 , 0 0(0x )
I{cnt I 0.1 .(xx)()0
N l a i r rat n t lI l e p a i r- V e l t i c l c s -5.{XX) (X)
( ' o n t ri r c lN l a i r ta{ n d l { ep a i r 4.5.0(X) 00
. l a n i t oi ur l S u p p l la' n d N l a i r t t l,(xx).00
l ' h rs i c a l sa r r dl ) r r r gS c r e e l t s I , 0 ( x0) 0
l ' r t r l ' e si os n a lS e r v i c e s 25.0(X).00
l r rs ur a r r c e .s,000.00
L ' o r tpr r r t e lI : r p e t t s e l_5,000.(x)
( ) l l ' i c c- l ) o s ( a g e 65,000.00
L ' o n r p r r l el )rr o g r a r r t 1 5 , 0 ( x( ))( )
f'{ n
., I\J
Irrcl - 5 , ( X X( X
))
'lrarel
55,0(X) ) ( X
[ : q L r i p n r etn t 0 . ( x x )0 0
S r r r a l l N o r r I n v e r r t o r yI r q u i l . l ) , ( X X )0 0
I.t'gll l;ccs 9-5,00().(x)
S l r c r r l ' l ' S asl eI a r 1 0 . 6 8 9 . 2I 10 e
[ { l ' l ) . 1S a l c s I a r a n d I ] o r r d I : u t r d I . 9 2 . 1I ,2 3 I I
I l a p i c l e sl ' a r i s h S c h o o l I l t t a r d 10 . 6n 9 , . i 7 _ l . 0 l l
'l'ar
( itr rtl r\ler - I'arislr 7 . ( ) 5 5 . l l l2l - l
( ' i t v o l ' l ' i n e v i l l e- l , a l i s l t ' l ' a r 1 , 0 6 t t . 9 . 5- l7I
'I'ori
rrol' I]ovce 1 6 9 , 9 7 -l 95
'I'trrlrr
ol ('ltoret,ville 1 5 2 , 5 9.05 9
'l
ou n ol ( ilcrrrrrora 2 2 1 . 2 (| )5 l t
'I
r i u ' t ro l l . e c o n t l t t c 2 2r . 2 8 1 . 4 1
\ / i l l r r c co' l ' N l c N a r y . l 7 . t i . l 78 |
V i l l r r u co l I ' o r c s tI I i l l 5 1 . - 1 6276
\/ll I r\( il: OI: \\'(X)t)\\rOIt'l l l 7 6 , 1 9 8- 5 8
('itr ol Alcr - Cit1,'lax I 1 . 0| n . 2 8 . ]8 0
( ' i l t t i l I ' i r r e r i l l eN o . l 3 , 5I t i , 4 6 -.f4 2
'l'or,"rr 'l'ar
ol'( ilenntora- ('itl l ..l
128,092
'
( ) c c r r p a t i t i r r aI .l i c e r r s e [ - a r
5- 1 0 , 0 . 5 l J . 9 2
( i t r o l I ' i r r c v i l l cN o 2 3 . - 5I t i , 4 6 . - 1 . . 1 2
'['orr
rrol'l]all l 4 : 1 . 952. 0 2
S - l l ) i s t r i c t N o l I t o a c la r r d [ ] r i c l g c 1 . 9 3 - 1 , . 1l.25 6
S c l r o o ll l o a r t l 2 l . 3 1 e . 1 . 1| 6
5
( ' i { r r r l ' A l er i r r r t li ra N o 2 l].018,28].80
'l
o r ' " r ro l l r c o r r r l t t e- ( ' i t 1 ' l ' a r I 8 6 , 5 7 16 ( )
'l -l'ar
o n r r o 1 ' t l a l lS a l e s 3 5 2 . 2 6 11 1
'l
o n n o l ' l l u r c e - C ' r l t 'I a r 7 5 , 1 6 2l 0
l r o r c s tI l i l l - L ' i 1 r ' ' l ' a r 2 1 , , s - l I_It
[]all Salcs l'ar No 2 | 1 7 . 3 9.11 1
\ \ ' t r o d r ro r t h S a l e s l ' a x l6
lr2,0ll-1
( i l e r r r r r o r a( ) c c u p u l i c l r r aLl i c e n s e | 1 , 9 { t 9l 2
l l l l l ( ) c c r r p a t i o n al l. i c c t r s e . 1 1 , 7 3116
\ \ r o o d r v o r t l rt ) c c u p a t i o n a l L , i c e n s e 2 1 . - 5 ( )(-)1- l
( ) c c r r p a l i o r r aLli c e n s eC o l l I r e e 192.41210
I l o ) ' c e ( ) c c t t l l a t i o t t a lI - i c e r t s e 6.291.1I
l ' i n e . ,i l l c O c c u p a t i o r r all. i c e r r s c I 1 6 , ' l t l f i6 9
A l e ' r a r r d ri a ( ) c c u l r a t i o n a l[ - i c c n s e r , 7r 6 , 7 1 2I 8.
( ' i t y o l ' A l e r a n d l i aN o l (r.5()7,.1,12.7l.i
I c c o r r r p t c( ) c c u p a t i o r r a lL . i c c r r s c 32,041.18
. { l e r u r r d r i al r r s u r a r r c le, i c e r r s e 6ll
629,6(17
l ' a r i s l r l n s r r n r r r c Ie- i c e n s e 260,5-19,51
I)irrcviilS
c a l c s ' l ' a xN o l 1 , 7 5 9 , 0 1 1I7 . - 1
I r i l i r r qI i e e s 1 5 , 0 ( x( )x )
'l'rarrslcrs
2 ( ) l I I ) r o l l u s g dI l r r t l c c t
Orieinal
Itevenues
l(l:\'lrNtllrS
I ' a r i s l \r\ ' i d c I a r 4 6 u6 1 4 . 0 0
;\ler lar 1 9t . 5 u 7 . ( X )
, ' \ l c xI ) t t r r r t o r l ' rlr' a x -1.3.su.00
A l c r l r c < i r r o r rIr)iics t r i c t t i 7 2 . 7 1050
'I'otal
Revcrrues I . : l - l 7I .r 4. ( X )
l i r p e r r di t r r r e s
'l
I k r l e l - N , l olt e a r I r L r n r l
A l e r a n r l r i aI [ ' c r c e r r t t87.755.(X)
r \ l c r a r r r l r i t rI ) o r v l r t c l r v r rI l t e r c er r l 4 . 2 7 2( X )
( i r e a t e rr \ l c r l : c u r r o r r r i A c ulhorrty :;61.21t0.(x)
( ' ( ) n \e n t i o n ( ' o l r r t t r i s s i o r r ; l - 5 c ) . 2l6. ( ) { )
n i I
Ji_i
'l'rartslcr
s
, \ t l r r t r rl rc c 24.716.00
'I
o t a l I - - x p e r r r l ict rsr r 1 . 2 1 7 .l _, ll 0 0
B e g i n n i n gF u n d B a l a n c e 0.(x)
E n d i n gF u n d B a l a n c e 0.00
3 7 - ( ) t t e n t p l o . t n t el nr tlt . s ll : w i l
[ { e v e nr r e s
Rl;\ LrNtllrS
I r r t c r c st 1. 0 0 00 { )
I'tartslcrs
; \ d r t t i t rl : t r t t t l . 1 . 0 9 06 2
l { o a c la r t t l I } r r d g e 9..)()-t.-l.5
j.6tt-5.41
9 l l C t t r t r r t (t ' c t i l e r
\ \ ' u t | . l' t T l c el e i l l l ( ) l l f i 2 ( )l.7
.l'l[)'\ r O 5 5i 5
I r i r e[ ) i s t ' l 2 , 2 1 . 7s 5
l:irc[)rstI I 2 8 el 8
. ll X ' N o t i s r r p l t o r t 917()()
, , \ t l t r l tI ) r t r g ( ' o u r t | .2-57..16
I r t o n r l ) r . r r g( ' o t t t ' t l l t t r t d s & l r i l t c s 3 2 1u l t
[ ] i r e [ ) i s t ri c t 6 78 00
I : i r e l ) i s t r i e tI 9 - 12 5
I r t l el V - l : l9 50
.t,\lt(;l 42l)
Watcl sltetl 6-56.l0
[ ) . \ S t r l a r l '[ t e i n t l t l j t r l r c l 6 , 1 9 26 0
[ ] i r c [ ) i s t r i c tJ 1.2.1{..50
I'INS 2 6 12 . 5
L'ivil I)clcnsc 1 7 1. 6 0
I : i r . rI-) i s t r i c l 7 7.5I 02
. 11 9 9 0
I i r c I ) i : l ri c t 5
( ' i r i l S er r t c c 3( ) u . 0
4
I : i r cl ) i s t r i c 2t t 2 . 1 2 )e 3
l r i r c I ) r s t r r clt0 102)
l r r o t n ( i c t t e t t t lI t t r t t d 12,3i2._57
S a l c sl a r l,tt76.ee
( r i r r i n i t l ( ' t t t t r tI : t t l t c l 1 2 l, - i 2 l 2
C o t u t l t o t t s eI ' a r k i l t g l r t t n d lll.l0
1 it r n r N ' l a cl ) i \ ' 1 C ( i r a n t 6112h .- s
'l-olal l.42l l 2
13
l i . c re r tt r es
I:xpenclitures
I l r r e n r p l o v t r t c l rI tr u s t I ; u n d
I t t t p k r te t s I l r t i t ) ' 5,(XX).(X)
I ) e t l r r c t i b l c sa t t t l ( ' o i t t s t t r a r t c e 9 l ( r . l l 9l 2
I r u r r s l esr
. \ . l t t r i r rI t r ' c 8I (X)
(X)
8(r0.(XX)
B e g i r r n i nFgu n dB a l a r t c e
E n d i n gF u n dB a l a n c e
2 ( ) l l l ) r o p t ' s c dl l r r t l ! r c (-
Orieintrl
[{evertues
I t l r V l r N tI I : S
Irilclesl 10.(x)
'l
o l a l l l c ' re r t r r e s l000
r'Q al
td
"t
[ :r p e t r c i r l r r r e s
A L r t o / lo) rp c l l v l r r s r r r a r r Ic:cu n d
t l e sa n t l( ' o i n s r r r a n c c
l ) c r l r r ci b 2 0 . 1l 6 | e
'l
o { a l[ :x p e r r t lri lr r e s 2 0 . 11 6 l. e
l : r c e s s( I ) e l i c i e t r c r o
, )l -I { e v e n u eos v e r I j x p e n c l i t L r r e s - 2 0 . - 1 0t69
B e g i n n i n gF u n c lB a l a n c e 20..106
t9
E n d i n gF u n d B a l a n c e 000
R E G U L A R S E ] S SI O N fr{ o
D E C E M B E R1 3 , 2 0 1 0 uaJ
G U I \ I T E RR D
on motion by Mr. Jamie Floyd ' seconded by
to author Lze the Pari sh CLjL'VERT
Mr . Buck Lincecum,
Highway Departntent to install and cover
100 feet or driveway p i p e a t t h e intersection
o f Gunter Road and Hict<ory G r o v e Road , the
property owner to p u r c h a s e t h e pipe, to be
F u n d . On vote
faiO oul of thel nolO and Bridge
the motion carrlied.
PWD REPORT
onmotionbyMr.JamieFloyd|secondedby
Works
Mr. Buck Lince<lum, to accept the Public
Report. on vote the m o t i o n c arried '
Director's
seconded by D U I N NB A Y O U
on motion by Mr. Jamie Floyd,
to acc:ept the c o n tract with P R l fJ o K
Mr . Buck Lincecum,
for r e m o v a l o f
Mr. Green Jeans Tree Servile
in Dunn Bayou as substantially c o m p lete,
debris
Fontenot a n d P h i l I i ps
as recommended by smith,
t h e
LLC , Pro j ect nrngineer, and author rze
president to siln the Notice of Acceptance' On
vote the motion carried.
seconded by FD4 PAY INCR
On motion by Mr. Jamie Floyd'
to gretnt a 22 l ongevity pay
Mr . Buck Lincecum,
for Firefighter Justin cogbill, d i l
increase
increase o f $46.92 p e r m o n t h , e f f erctive
December I , 2 0 1 0 , a i a p p r o v e d b y t'he H9I iday
ViIlage Volunteer Fire bepartment, to be paid
outofFireProtectionDj.strictNo.4Funds.
On vote the mot ion carried.
by FDr4 PAY INCR
on motion by Mr . Jarnie Floyd,, seconded
to grant a 22 longevity p a y
Mr. Buck Lincecum,
increase for Firefighter David Gunter, dD
increase of $55.37 p e r m o n t h , a f f e c t i v e
December L, 2010, as appnoved by t-he Holiday
Village Volunteer Fire bepartment, Lo be paid
out oi Fire Protection D i s t r i c t N o . 4 Funds ' On
vote the motion c a r r i e d -
RESOLUTI ON
ordering anA caffing a specia] election to
A resolution
in Fire p i o t e c t i o n Di;trict No. 6 o f t h e P a r i s h
be held
state of Louisiana, to a u t h o r ] - z e t h e
of Rapicles,
continuat-ion of a speciat tax therein; making a p p l i c a t i o n
Bond Coirmission in connect-ion the:rewith; and
to the SLate
providin<; for other maLters in connection t h e r r : w i t h '
r - 1 1
tl
.,, l-
REGULAR SESS ION
D E C E M B E 1R3 , 2 O 1 O
F I R E P R O T E C T I O ND t S T R I C T N O . 6
TAX CONTINUATION
POLLING PLACES
PRECINCT LOCATION
Nl7 Esler Field VoI Fire Stat.ion, 6 9 70 E s l e r F:Leld
Rd, Pinevil-1e (IN PART)
N22 Philadelphia Baptist Chr:rch, 722 Philadelphia Rd,
D e v i I l e ( I N P A R T)
N23 Fire District #6 Fire Station, 7557 Hickory Grove Rd'
Holloway Community
N24 Buckeye High School, 715 Hwy 1207, Deville Community
N25 Buckeye High School, 715 Hwy L207, Deville Community
N26 Phi ladelphia Baptist C h ur c h , 722 Phi ladelplria Rd,
D e v i 1 I e ( I N P A R T)
N27 Ruby Wise Elementary School, 5279 Hwy I07,, Pineville
( r N P A R r)
RESoLurroN
r erection to
AresolutionorderinqandcallingaSpecla P a r i s h
District No. B o f t ' h e
be held in Fire Proteciion
o f R a p i d e s , s t a t e o f L o u i s i a n a , t o a u t h o r ] - z e t hi cea t i o n
tax therein; making eippl
continuation of a speciar
Lherewit,h; and
to the state Bond Lommission in connection
in connection therewj-th '
providing f or other matters
SECTION 5 Election
The officers designated to serve as Commissioners-in-Charge
and Commissioners p u r s u a n t t . o Section 4 hereof: , or such
substitutes therefor as may b e s e l e c t e d a n d d e s , i g n a t e d in
accordance with La. R. S . 18 z 1287, s h a l l h o l d t h e s a i d s p e c i a l
election as herein provided, and s h a l l m a k e d u e r e t u r n s o f
said election for the meeting of the Governing A u t h o r i t y t o b e
held on Monday, Apri 1 II , 2011 , as provided irr Sect ion 3
hereof. A11 registered voters i n t h e D i s t r i c t . will be
entit led to vote at the special e l e c t i o n , a n d v o t i r r g m a c h i n e s
shal--L be used.
F I R E P R O T E C T I O NT ) I S T R I C T N O . B
TAX CONTINUATION
POLLING I]LACES
PRECINCT LOCATION
SOB CotiIe VoI Firr= Stati-on, 55 Parker Rd, Boy'ce (IN
PART )
s11 Fire District ,H5 Fire St-ation, 3 5 6 9 H w y L 2 : ^,I G a r d n e r
( rN PARr )
The pol l ing places set f orth above are hereby des ignat,ed
as the bol I ing places at which to hold the said el.ection, and
the Commissioners-in-Charge a n d C o m m i s s i o n e r sr rospect.ively'
shall b e t h o s e p e r s o n s d e s i g n a t e d a c c o r d i n g t o l a w .
REGULAR SESSION
320 D E C E M B E R1 3 , 2 0 1 0
T h e s a i d S p e c i a l e l e c t i o n w i ] I b e h e l d i n a c c o r d a n c e w i t ho f the
18
the p rovisions of Chapter 5 and Chapter 6-A of Title
Revised Statutes of lbSO, ds a m e n d e d' a n d o t h e r
Louisiana
and statutory a u t , h o r i t y , a nd the officers
constitutional
hotd the said election, d s p r o v i d e d in t'his
appointed to
such s u b s t i t u t e s t h e r e f o r as
Notice of special Election , of
designated in a c c o r d a n c e w i t h L a ' R ' S'
may be selected and
make due returns thereof t o s a i d G o v e r n i n g
18:1 287) wiII t h e
and NOTICE IS HEREIIY F U R T H E R G I V E N t h a t
Authority, p l a c e
wiII meet at j i t s r e g u l a r m e e t i n g '
Governing Authority
p a r i s h courthouse' 7 0 1 M u r r a y s t r e e t , Z n d F l o o r '
the Rapides
or MONDAY APRIL 1I , 20II , at THREE
Alexandria, L o u i s i a n a , '
P.M.; and shall t h e n a n d t h e r e i n o p e n and
O,CLOCK (3:00) and
c a n v a s s t h e r e r t u r n s
pubr ic sess ion proceed to examine 'nd
of the sa-Ld s p e c i a t e r e c t i o n . A rI
decrare the resurt
are entitled t o v o t ' e a t s a i d
registered vot.ers of the District
election and voting machines will b e u s e d '
" p 5 " i a lT H U S D O N E A N D S I G N E D a t . A l t = x a n d r i a , Louisianet' or this',
the 13th day of December, 2010'
RESOLUTI ON
and caf lTng a special el-ection to
A r e s o l u t i o n o r d e r i n q
held in Road District No. 6A of t h e P a r i s h o f R a p i d e s ,
be
to auLhorLze the c o n t i n u a t i o n o f a
state of Louisiana,
tax therein; making appllcat,ion t o t h e S t a t e B o n d
special
connection theretith; and p r o \ / i d i n g f o r
Commission in
other m a t t e r s i n c o n n e c t i o n t h e r e w i t h .
R O A D D T S T R T C TN O . 6 A ( W A R D 6 )
TAX CONTII\IUATION
R O A D D T S T R T C TN O . 6 A ( W A R D 6 )
TAX CONTINUATION
POLLING PLACES
PRECINCT LOCATION
s27 Volunteer Fire Station, 16 Morrison Rd, Hirreston
( rN PART)
52B Fire District #10 Fire station, 10016 Hwy LLz,
Union Hill CommunitY ( I N P A R T )
s29 Plainview High School, 10935 Hwy IL2, Eliz,abeth
RESOLUTI ON
A resolut.j-on orde::inq and calting a special election to
be held in Sal-es Ta;< D i s t r i c t N o . 3 o f t h e P a r i s h o f
Rapides, State o f L o u i s i a n a , t o a u t h o r L Z e t h e r e n e w a l o f a
sales and u s e t a x t h e r e i n ; m a k i n g a p p l i c a t i o n t o t h e
State Bond Commission in connection thererwith; and
providing f or other matters jln connection thererwith.
S h a l l s a l e s T a x D i s t r i c t N o . 3 o f t h e P a r i s h o f
state of Louisiana (the "District" ) '
Rapides,
of the entire area w i t h i n R a p i d e s P a r i s h
consisting
corporate limit-s o f A l e x a n d r i a a n d
outside the
pineville, under the authority of R . s . 3 3 : 2 7 2 I ' 6 b e
to continue to levy and c o l l e c t ' v ' ; ' i t h i n
authorized
a n d a d o p t a n o r d i nance providinLg f or
the District,
suchlevyandcollectionIone_halfofonep€|rcent
(I/2%) tax upon the sale at retail, t h e u s € r, t h e
the consumption and t h e storager for
Iease or rentai,
consumption of tangible p e r s o n a l p r o p e r ty
use and
within t h e D i s t ' r i c t '
and upon the sale of services
presently or hereafter d e f i n e d i n R ' S '
all as
47:301-3L7, i n c l u s i v e , ( a n
33:272I.6 and R.S.
0 0 0 r easonably expected at this
estimated $2 ,400 r
from the levy of t h e t a x f o r an
time to be collected
year), in perpetuity, said tax t o c o n s t i t u t e
entire
a n d c o n L i n u a l i o n o i a similar t'ax, which
a renewal
on May 31 , 2012 , with the avai Is o r p r o c eeds
exp j-res
paying reilsonable and n e c e s sary
of the tax ( af ter
costs and expenses o? and administrertion)
a n d d i v i " oe rdr e c b
d t ieotnw e e n the Parish and
to be a l l o c a t e d
municipalities in the P a r i s h o n the
the incorporated
fotlowing Percentage basis :
i) 6 . 1 z L L e "t o T o w n o f B a I l
ii ) 1 . B B4 2 2 t o T o w n o f B o Y c e
iii) 1 . 3 4 8 6 2t o T o w n o f C h e n e Y v i l l e
iv) . 6 74 3 2 t o V i l l a g e of Forest Hill
v) 2.4884? t o T o w n o f Glenmora
vi ) 1.9937e" t o T o w n o f LecomPte
vii) .3109% t o V i l l a g e of McNarY
vi i i ) 2.28992 t o V i l l a g e of Woodworth
ix) 8 2 .B B B 9 % t o R a p i d e s Parish Police Jury as the
r00.00% P a r i s h g o v e r n i n g a u t h o r i t Y
registered voters i n t h e D i s t r i c t - w i I l b e
hereof. Ali
to vote at the special election, and voting machines
entitled
shall be used.
POLLING PLACES
P R E CI N C T LOCAT I ON
c05 Phoenix-Magnet Elementary School, 4500 Lincoln Road,
Alexandria ( I N P A R T)
c11 Julius Patrick Elementary school, 1402 Reed Avenue,
Alexandria ( I N P A R T)
6850 England Drive, Alexandria (IN
c13 Fire Station,
PART)
ct4 N Bayou Rapides Elementary School, 5 5 0 0 E n c ; l a n d D r .' ,
Alexandria ( I N P A R T)
c15 Rosenthal Montessori School, 1951 Monrge SLreet,
Alexandria ( I N P A R T)
C21AK Martin Park Elementary School, 4203 Lisa S'Lreet '
Al-exandria (IN PART)
C2ILZ Martin Park Elementary School, 4203 Lisa SLreet''
Alexandria ( I N P A R T)
University-Alexandr j-a, B100 Hwy ' 7I
c22 Louisiana State
South, Alexandria (IN PART)
Drive Baptist Church , 2022 Horseshoe
c23 Horseshoe
DriV€ r Alexandr:ia
c24 Horseshoe Elementary school, 2905 Horseshoe Drive,
Alexandria ( I N P A R T)
Horseshoe Elementary School , 2905 Horseshoe Drive,
c25
Alexandria ( I N P A R T )
Elementary School, 5700 Prescott Road,
c33 Cherokee
Alexandria ( I N P A R T )
Elementary School , 57 00 Prescott Road,
c34 Cherokee
Alexandria ( I N P A R T)
c35 Alexandria senior High school, 800 ola street '
Alexandria ( I N P A R T )
c36 Nachman Elementary School, 4L02 CastIe Road,
Alexandria ( I N P A R T )
c37 Parish Highway DePartment, 8 0 51 H w y 2 8 W e s t ,
Alexandria ( I N P A R T)
C3BAK LA Special Education Certter, 5400 Coliseum BIvd',
Alexandria ( I N P A R T)
C3BLZ LA Special E ducat,ion Center, 5400 Coliseum Blvd ' '
Alexandria ( I N P A R T )
c39 N Bayou Rapicles Elemerntary School, 5500 England
DriVe, Al-exandr:ia ( I N P A R T )
C4L Alexandria Senior High School, 800 OIa Street '
Al-exandria ( I N P A R T )
c42 Cherokee Eiement.ary School, 5700 Prescott Road,
Alexandria ( I N P A R T)
N03 J S Slocum Learning Center, 901 Crepe Myrtle SLreet'
Pinevi I 1 e ( I N P A R T )
N04 Kees Park C o r n m u n it y Center t 24 5 0 Hwy 28 Eas t ,
PineviIIe (IN IIART)
N06 Tioga High School, 1207 Tioga Road, Tioga (IN PART)
N07 PineviIIe Hig[ School, 1511 Line Street, Pinevil]e
( r N P A R T)
N OB A K Lessie Moore Elementary School, 207 Griffith
Street, Pineville (IN PART)
N OB L Z Lessie Moore Elementary School, 207 Gri ffith
S t r e e t , P i n e v i I I e ( I N P A R T)
N09 Kees Park Community Clenter , 2450 Hwy 28 East '
PineviIIe (IN I']ART)
Nl0 J I Barron Illementarlr School, 3655 Trinity Church
D r i v e , P i n e v i I 1 e ( I N P A R T)
Nl1 Pineville Midclle School, 501 Edgewcod Drive,
PineviIIe (IN PART)
N12 J I Barron El-ementary, 3655 Trinity Ch.urch Drive,
PineviIIe (IN IIART)
Nl3 Pineville MidclIe School, 501 Edgewc,od Drive,
Pineville ( I N P A R T)
N14 Pineville Micldle Scltool, 501 Edgeu,'ood Drive'
Pineville ( IN PART)
N15 Tioga High School, 1207 Tioga Road, Tioga (IN PART)
Nl6 Paradise El-ementary School, 5010 Monrroe Hwy.,
Pineville (IN IIART)
Nl7 Esler Field VoI Fire SLation, 6970 Esler Field Road,
P i n e v i I l e ( I N I I A R T)
NlBAK BaII Elementary School, B9 Livingston Road, BaIl
NlBLZ BatI Elementary SchooI, B 9 L i v i n g s t o n RoaCL,BaIl
3?8 REGULAR SESSION
D E C E M B E R1 3 , 2 0 1 0
seconded by JUV'PROBATION
on motion by Mr. Jamie Floyd,
to accept the tr:ans f er of V E H : IC L E
Mr. Buck Lincecum,
title from the District Attorney's office to
the Rapides Parish Police Jury for a L995 Ford
crown Victoria (Asset No. 6934) to be assigned
to the Juvenile Probation Department, ds
requested b y t h e J u v e n i l e P r o b a t i o n D i r ector'
ap$roved b y t h e D i s t r i c t A t t o r n e y a n d J uvenile
probation ]udge, and authorLze the President to
sign an Intergovernmental Agreement' On v o t e
the m o t i o n c a r r i e d .
RD DIST IG
onmotionbyMr.JamieF}oyd,secondedby
Mr. Buck Lincecum, tO authorLze renewal of
annual- I n t e r g o v e r n m e n t a l A g r e e m e n ts with the
foltowing m u n i c i p a l i t i e s a n d a u t h o r i z e t h e
President to sign same:
Woodworth Road District'2C
BalI Road District I 0A
Cheneyvi I I e R o a d D i s t r i c t . 3 A
Forest Hi I I Road District 1A
Gl-e n m o r a R o a d D i s t r i c t lA
LecomPte R o a d D i s t r i c t 3A
Boyce Road District 7A
On vote the motion carri ed .
ORDI NANCE
A U T H O R I ZI N G T H E R A P I D E S P A I T I S H P O L I C E J U R Y T C I S E L L
that' it wourld be in
WHEREAS, this Jury is of the opinion
to convey thr-'-above-mentioned property to
the public interest
BRYANT NEWMAN, for the offered consideration'
without wal:ranty'
a) AII sales and donations shall be
e i t h e r e x p r e s s e d o r i m p l i e d , e v e n a S t o r : e t u rwni toh ro u t
of ir," prrirhase price, incruding
reduction defects
Iimit.ation the warranty againit r e d h ibitor)/
and the warrinty t h a t t h e t h i l g sole is
or vices the
fit for iEs oioinary p u r p o s e or
reasonable
acquiringperson'Sintendedorparticularpllrpose.
c ) T h e w r i t i n g c o n s t i t u t i n g t h e s a l e s h a l l b e i nt h
the e writing
and
form aS provided in R.S, 47 22207 B.
constituting the donation shaII be that' which is
included in R.S 4 7 2 2 2 0 7C .
Lotseven(7)ofSqrrareFift}'_Seven(57)oft'heClarence
park Addition to the city of Ai-exandria, as per p'1at thereof
recorded in Plat Book 2, Page 66, of the records of Rapides
Parish Louisiana.
TO THE
C O N G R E G A T I O NO F O U R L A D Y O F P R O M P T S U C C O R F I O M A N
CATHOLIC CHURCH
By and throuqh its duJ-y appointed agent',
Father Daniel O'Connor
FOR THE
c o N S T D E R A T T O NO F $ 2 , 4 4 7 . 7 B C A S H
adjudicated to e ither of
said property having been
a n d
aforementioned cities ind/or the Parish for unpaid ta.xes;
( 57 ) of t'he clarence
Lot seven (7 ) of square Fi f ty-seven
of Aiexandria, a s p e r p l - a t thereof
park Addition to the city
records o f Rapides
recorded in Plat Book 2, Page 66, rcf the
Parish Louis iana .
a ) S i x t y d a y s , f o r p r o p e r t y o n w h i c h i l t a x s a l e
( formerly "proces verbal" ) was filed
certificate
years pt6nious o f t h e f i r s t p p b l i c a L i on'
over five
orsixmonthsifthet.axsalecertificate(formerly
,'proces verbal " ) was f i led less than f ive years
publication o f t h e n o t i r c r 3 provided
before the first
for in this Subsection'
N O T E : T h e C i t y o f P r l e x a n d r i a a n d/ o r t h e C i t , y o f P i n e v i l l e
a n d/ o r t h e P a r i s h o f R a p i d e s s h a l l r e s e r v e all oil, 9ds
and other mineral rights in a n d t o t h e p r o p e r ty t,o be
conveyed, but shatt convey the surface rights of the said
property.
walrranty'
a) AII sales and donations shall be without
either expressed or implied' even as to return or
price, includin{tr without
reduction of the purchase
the warranty against redhibito:ry defect's
Iimitation
iftat the thing sole is
or vices and the warranty
reasonable fit for i t s o r d i n a r y p u r p o s e o r t h e
o r p a r t i c u l a r p u r p o s e '
acquiring person's intended
warranties shall be
b) These waivers or excl-usions of
regardless of whether the r s a i v e r s or
self-operative
are contained in the act of s a l e or
exclusions
donation, and regardless of whether they are clear
r e g a r d l e s s of whether they are
and unambj-guous, anO
to the attention o f t h e a c q u i r i n g p e r s o n '
brought
supersedes t h e r e q u i r e m e n t ' s o f a ny
This provision
other law '
f ) T h e o w n e r f i l i n g t h e a f f i d a v i t s h a l l b e l i a b l e t o the
and indemnify the recc)rder of mortgages,
conveyanc:es, and any other p e r s on
recorder of
relyingonthecanc.rrat-ion,terminationr'f€Iease'
by affidavit- for any dames that they may
or erasure
o f s u c h r e l i a n c e if the
suffer as a consequence
c o n t a i n s m a t e r i a l l l ' f a l - s e or
recorded affidavit
that cause the recorder to
incorrect stat,ements
cancel , terrninate, f €lease, or: erase any
incorrectly of
Iisted in the af f i d a v i t . T h e r:ecorder
interest
of conveyance$ shalI not
mortgages and the recorder
r e s u l t i n g t o a n y p e r s o n or
be liable for any damages
as et consequence o f t h e c a n c e l l a t i o n '
entity
o f a n y : L n t e r e s t i n
termination, r€)Iease or erasure
compliance wittr this Secbion'
ON thiS ' L3 T h d A Y O f
THUS PASSED, APPROVED AND ADOPTED
December| 2OLO.
onmotionbyMr.ol]ieoverton,secondeclbyAD()PTMINUTES
Mr.BuckLincecum,toadopt'theminutesofthe
Rapides Parish PoIice Jury held in Regular
published in the
Session on November B, ZOtO, as
official Journal. On vote the motion carried.
onmotionbyMr.oll-ieoverton,secondedbyTREASREPORT
Mr.Scot.tPerryrtoaccepttheTreasurer's
Report . On vote the motion carried '
ESLER APPT
Mr. Joe Bishop laid over the appointment
Developmerrt Area LAID OVER
to the Esler Industrial
Advisory Board for a f i v e year term to fill
the e*piring t.erm of t h e l a t e M a y o r F r e d B a d e n'
repres-enti.tg District B , t e rm will. expire on
January B, 2011.
EXECUTIVE SESSION
'i/"o::--/,8
//"t)
i!: @' I
^o"
.9"
.E ilF
"r""tr$$
-
-
\-3' =i.:
tt6^E'
. g
- l :
*" =$E
L*
*$^]* t
-{rNn - i ; -{ltrtft ",,-l
,: :. E
: :. E
1--
g.
TT
- EO
,r-
r:-n
-
-TIT
--
tr
m ;r 'd
$,
-r
-- JI
'*a
EO
- -f
r{
'f
' (\
o
-r (n
-- ru Ol
t-
-- E (D
E ol
-- tf c.l
- t - l
E dr-
- r:l tl O'
- o d
- EO O { 4
- ru O t { F l
o o
- cO E f t -
- trl o o
- E
d o-{
Fl E! dl
rr .J
_ .o ts
H r ' O
E N O
6,t luf r
ov
.e
a
:=
h\
o
a
lL
a
v
"aqria
{JffirE$ST}trgs
FOSE&L sE'j'fyfrE Honn I Help I Sign ln
Trnck& Sonli:rm
Ssmrctr
Hesililtx
Number:7008 2810 00024186 3789
Label/Receipt
Trark& tc]*ltirtrr
Service(s):Certified Mail'"
Status:Delivered Enter Label/ReceiptNumber.
DetailedResults:
r D e l i v e r e d ,A p r i l 0 9 , 2 0 1 1, 2 : 4 8 p m , D E V I L L E L
, A 71328
' Notice Left, April 07,2011,1;02pm, DEVILLE,LA 71328
f{*tif ic mt,i*rSB,[ir*n*
t4gil:'i
Copyright@
2010USPS.All RightsReserved. No FEARAct EEO Data FOIA W *-ffi
g