Page 8 - Lakeside FY22 Operating Budget

EDC & Municipal Court
Expenses
Department Account / Description Amount

EDC 100-12- 6001 EDC Fund Balance 93,000
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 100,234
Municipal Court 100-14- 6111 Hourly Overtime 6,000

Municipal Court 100-14- 6239 Dental & Vision Insurance 786
Municipal Court 100-14- 6241 Health Insurance 23,520
Municipal Court 100-14- 6242 Life Insurance 88
Municipal Court 100-14- 6243 TMRS Employer 12,174
Municipal Court 100-14- 6244 Workers Compensation 478
Municipal Court 100-14- 6245 Medicare 1,540

Municipal Court 100-14- 6246 Social Security 6,586
Municipal Court 100-14- 6247 TWC State Unemployment 441
Municipal Court 100-14- 6331 Supplies 1,200
Municipal Court 100-14- 6480 Dues & Registration 1,000
Municipal Court 100-14- 6484 Travel & Schools 2,500
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 11,500
Municipal Court 100-14- 6837 Juror Fee 2,000

Municipal Court Expenses 196,198

8 | P a g e