|
FUND GENERAL
<br />DEPARTMENT:
<br />FUNCTION:
<br />PROTECTIVE INSPECTIONS
<br />PUBLIC SAFETY
<br />Business
<br />Unit
<br />Object
<br />Account
<br />Description
<br />0240
<br />0240
<br />0240
<br />0240
<br />0240
<br />0240
<br />0240
<br />0240
<br />0240
<br />0240
<br />0240
<br />0240
<br />0240
<br />0240
<br />0240
<br />0240
<br />0240
<br />0240
<br />0240
<br />0240
<br />0240
<br />0240
<br />0240
<br />0240
<br />0240
<br />0240
<br />6102
<br />6103
<br />6104
<br />6105
<br />6108
<br />6121
<br />6122
<br />6131
<br />6133
<br />6204
<br />6208
<br />6223
<br />6231
<br />6249
<br />6315
<br />6321
<br />6322
<br />6323
<br />6331
<br />6334
<br />6335
<br />6361
<br />6405
<br />6451
<br />6471
<br />6550
<br />F.T. REGULAR -WAGES & SALARIES
<br />FULL TIME -REGULAR -OVERTIME
<br />2017
<br />Actual
<br />2018
<br />Actual
<br />195,266 185,628
<br />PART TIME -WAGES & SALARIES
<br />TEMPORARY -WAGES & SALARIES
<br />5,871
<br />SEVERANCE PAY
<br />PERA CONTRIBUTIONS
<br />FICA/MEDICARE CONTRIBUTIONS
<br />GROUP INSURANCE
<br />WORKERS COMP INSURANCE PREMIUM
<br />STATIONERY, ENVELOPES & FORMS
<br />MISCELLANEOUS OFFICE SUPPLIES
<br />GASOLINE
<br />UNIFORMS & TURN -OUT GEAR
<br />MISCELLANEOUS OPERATING SUPPLY
<br />MISCELLANEOUS PROFESSIONAL SER
<br />TELEPHONE
<br />POSTAGE
<br />CELLULAR PHONES
<br />TRAVEL AND LODGING
<br />14,627
<br />14,524
<br />26,461
<br />935
<br />528
<br />211
<br />2,221
<br />420
<br />1,686
<br />131,482
<br />390
<br />1,345
<br />655
<br />4,541
<br />14,291
<br />14,566
<br />27,948
<br />1,133
<br />983
<br />400
<br />2,932
<br />560
<br />1,093
<br />157,050
<br />390
<br />847
<br />658
<br />2019
<br />Adopted Budget
<br />2020
<br />Proposed
<br />Budget
<br />192,180
<br />197,530
<br />14,413
<br />14,702
<br />25,644
<br />1,538
<br />800
<br />750
<br />3,000
<br />750
<br />2,500
<br />110,000
<br />600
<br />2,000
<br />2,500
<br />14,815
<br />15,111
<br />23,558
<br />1,580
<br />1,000
<br />750
<br />3,000
<br />750
<br />2,500
<br />150,000
<br />MILEAGE REIMBURSEMENT
<br />TRAINING
<br />GENERAL LIABILITY/PROPERTY INS
<br />OFFICE & DATA PROCESSING EQUIP
<br />MEMBERSHIP DUES
<br />BOOKS & PAMPHLETS
<br />4,365
<br />4,372
<br />24,484
<br />435
<br />1,945
<br />4,468
<br />24,484
<br />435
<br />500
<br />3,000
<br />4,200
<br />24,484
<br />Total Expenditure
<br />MOTOR VEHICLES
<br />424,406
<br />450,223
<br />1,000
<br />1,000
<br />78,500
<br />484,061
<br />600
<br />2,000
<br />2,500
<br />2,000
<br />500
<br />5,000
<br />4,600
<br />25,000
<br />2,000
<br />3,000
<br />457,794
<br />PERSONNEL COMPLEMENT
<br />Building Official 1.00
<br />Building Inspections Intern 0.50
<br />Perrriit Technician 2.00
<br />Inspectors 0.25
<br />Building Inspection Total
<br />6550 Motor Vehicles
<br />1.00
<br />1.00 1.00
<br />2.00 1.81 1.81
<br />0.25 0.25 0.25
<br />3.75 3.25
<br />3.06 3.06
<br />Replace Veh #401
<br />22,500
<br />Replace Veh #405
<br />29,000
<br />Replace Veh #406
<br />27,000
<br />78,500
<br />
|