Page 9 - Lakeside FY19 Adopted Budget

EDC & Municipal Court
Expenses
Department Account / Description Amount

EDC 100-12- 6001 EDC Fund Balance 93,000
EDC 100-12- 6003 Admin to Town 0
EDC 100-12- 6331 Supplies 100
EDC 100-12- 6350 Postage 100
EDC 100-12- 6432 Meetings & Miscellaneous 200
EDC 100-12- 6481 Advertising 100

EDC 100-12- 6484 Travel & Schools 1,500
EDC 100-12- 6486 Subscriptions & Memberships 1,000
EDC 100-12- 6811 Legal Services 2,000
EDC 100-12- 6812 Audit Services 2,000

EDC Expenses 100,000

Municipal Court 100-14- 6110 Salaries & Wages 49,697

Municipal Court 100-14- 6111 Hourly Overtime 3,000
Municipal Court 100-14- 6239 Dental & Vision Insurance 427
Municipal Court 100-14- 6241 Health Insurance 10,618
Municipal Court 100-14- 6242 Life Insurance 48
Municipal Court 100-14- 6243 TMRS Employer 3,779
Municipal Court 100-14- 6244 Workers Compensation 224

Municipal Court 100-14- 6245 Medicare 735
Municipal Court 100-14- 6246 Social Security 3,143
Municipal Court 100-14- 6247 TWC State Unemployment 216
Municipal Court 100-14- 6331 Supplies 1,000
Municipal Court 100-14- 6480 Dues & Registration 350
Municipal Court 100-14- 6484 Travel & Schools 850
Municipal Court 100-14- 6486 Subscriptions & Memberships 150

Municipal Court 100-14- 6804 Court Technology Expense 5,000
Municipal Court 100-14- 6805 Judicial Efficiency Expense 500
Municipal Court 100-14- 6807 Court Security Expense 500
Municipal Court 100-14- 6813 Municipal Judge 20,000
Municipal Court 100-14- 6835 Prosecuting Attorney 6,300

Municipal Court 100-14- 6837 Juror Fee 600

Municipal Court Expenses 107,137

9 | P a g e