17
| APPROPRIATIONS | EXPENDED |
| BUDGET | BUDGET AFTER MODIFICATION | PAID OR CHARGED | ENCUMBERSERED | RESERVED |
|---|
| Insurance: | | | | | |
|---|
| General Liability | 571,980 | 576,980 | 525,178 | - | 51,802 |
|---|
| Workers Compensation | 590,309 | 590,309 | 590,184 | - | 125 |
|---|
| Employee Group Health | 3,860,028 | 3,854,528 | 3,726,390 | 7,944 | 120,194 |
|---|
| Health Benefit Waiver | 30,720 | 25,720 | 23,600 | - | 2,120 |
|---|
| Unemployment Trust Fund | 25,000 | - | - | - | - |
|---|
| Public Safety Functions: | | | | | |
|---|
| Police Department: | | | | | |
|---|
| Salaries and Wages | 9,835,250 | 9,960,250 | 9,919,488 | | 40,762 |
|---|
| Other Expenses | 589,341 | 589,341 | 541,519 | 36,065 | 11,757 |
|---|
| Police Dispatch/911: | | | | | |
|---|
| Salaries and Wages | 460,463 | 410,463 | 365,952 | - | 44,511 |
|---|
| Emergency Management: | | | | | |
|---|
| Salaries and Wages | 12,549 | 12,549 | 7,938 | - | 4,611 |
|---|
| Other Expenses | 17,450 | 17,450 | 2,100 | 14,288 | 1,062 |
|---|
| Aid to Volunteer Ambulance: | | | | | |
|---|
| Other Expenses | 15,000 | 15,000 | - | 15,000 | - |
|---|
| Municipal Prosecutor: | | | | | |
|---|
| Other Expenses | 42,000 | 42,000 | 37,282 | 3,333 | 1,385 |
|---|
| Juvenile Conference Committee: | | | | | |
|---|
| Salaries and Wages | 1,300 | 1,300 | 700 | - | 600 |
|---|
| Other Expenses | 25 | 25 | - | - | 25 |
|---|
| Public Works Functions: | | | | | |
|---|
| Streets & Roads Maintenance: | | | | | |
|---|
| Salaries and Wages | 1,222,758 | 1,254,758 | 1,186,432 | - | 68,326 |
|---|
| Other Expenses | 227,505 | 232,505 | 173,231 | 58,130 | 1,144 |
|---|
| Snow Removal: | | | | | |
|---|
| Other Expenses | 360,000 | 360,000 | 231,556 | 67,374 | 61,070 |
|---|
| Shade Tree Commission: | | | | | |
|---|
| Salaries and Wages | 1,250 | 1,250 | 1,140 | - | 110 |
|---|
| Other Expenses | 10,000 | 10,000 | 5,991 | 100 | 3,909 |
|---|
| Solid Waste Collection: | | | | | |
|---|
| Salaries and Wages | 50,647 | 48,147 | 45,325 | - | 2,822 |
|---|
| Other Expenses | 550,000 | 550,000 | 448,120 | 89,624 | 12,256 |
|---|
| Buildings & Grounds: | | | | | |
|---|
TOWNSHIP OF JACKSON
CURRENT FUND
STATEMENT OF EXPENDITURES
FOR THE YEAR ENDED DECEMBER 31, 2013