|
FUND GENERAL
<br />DEPARTMENT: MAYOR AND COUNCIL
<br />FUNCTION:
<br />GENERAL GOVERNMENT
<br />BUDGET SUMMARY:
<br />Business
<br />Unit
<br />Object
<br />Account
<br />Description
<br />2018
<br />Actual
<br />2019
<br />Actual
<br />2020
<br />Actual
<br />2021
<br />Actual
<br />2023
<br />2022 Requested
<br />Adopted Budget Budget
<br />0111
<br />6104
<br />PART TIME -WAGES & SALARIES
<br />31,412 36,932 33,605 40,350 38,000 46,400
<br />0111
<br />6121
<br />PERA CONTRIBUTIONS
<br />600
<br />_
<br />775 1,002 1,300 1,000 1,300
<br />0111
<br />6122
<br />FICA/MEDICARE CONTRIBUTIONS
<br />2,403
<br />2,838 2,571 3,093 2,907 3,366
<br />0111
<br />6131
<br />GROUP INSURANCE
<br />3,171 3,648 7,895
<br />0111
<br />6133
<br />WORKERS COMP INSURANCE PREMIUM
<br />98 130 148 242
<br />224
<br />250
<br />0111
<br />6247
<br />HAPPY DAYS
<br />11,750
<br />12,000
<br />7,000
<br />7,000
<br />12,000
<br />0111
<br />6249
<br />MISCELLANEOUS OPERATING SUPPLY
<br />12,698
<br />11,485
<br />6,530
<br />13,684
<br />13,000
<br />14,000
<br />0111
<br />6315
<br />MISCELLANEOUS PROFESSIONAL SER
<br />16,740
<br />-
<br />15,170
<br />- 15,000
<br />0111
<br />6322
<br />POSTAGE
<br />- -
<br />0111
<br />6331
<br />TRAVEL & LODGING
<br />1,331 2,268 136
<br />-
<br />1,000
<br />1,000
<br />0111
<br />6335
<br />TRAINING
<br />56
<br />- 753 903
<br />175
<br />1,000
<br />1,000
<br />0111
<br />6361
<br />GENERAL LIABILITY/PROPERTY INS
<br />1,148
<br />1,177 1,070
<br />1,011
<br />1,350 1,291
<br />0111
<br />6451
<br />MEMBERSHIP DUES
<br />44,482 46,963 35,504 33,708 33,097
<br />34,000
<br />Total Expenditure
<br />125,890 118,969 104,534 100,563 98,578
<br />129,607
<br />PERSONNEL COMPLEMENT
<br />Mayor
<br />Council
<br />Mayor and Council Total
<br />6249 Miscellaneous Operating supplies
<br />Mayor's Prayer Breakfast
<br />Meals for Council Work sessions
<br />Employee Recognition Event
<br />Tree Lighting
<br />Gala/Fundraising Events
<br />Miscellaneous
<br />6315 Miscellaneous Professional Services
<br />Citizen Survey
<br />6451 Dues
<br />1.00
<br />6.00
<br />7.00
<br />1.00
<br />6.00
<br />7.00
<br />1.00
<br />6.00
<br />7.00
<br />1.00
<br />6.00
<br />7.00
<br />1.00
<br />6.00
<br />7.00
<br />1.00
<br />6.00
<br />7.00
<br />400 400 - 270 400 400
<br />3,491 2,861 3,435 3,364 4,000 4,000
<br />2,439 3,153 2,193 2,750 2,750
<br />750 1,400 8,932 750 750
<br />2,000 1,340225 2,000 2,000
<br />3,618 2,331 902 893 3,100 4,100
<br />12,698 11,485 6,530 13,684 13,000 14,000
<br />16,740 15,170 15,000
<br />16,740 15,170 15,000
<br />Anoka County Mediation Services 2,883 2,882
<br />Mississippi River Cities & Towns Initiatives (MRCTO 3,000
<br />North Metro Mayors Association 12,008 12,008 11,768 11,533 11,417 11,575
<br />North Metro Chamber (EDA) 370 660 -
<br />Missippi/Champlin Streamgage Agreement 620 620 350 350
<br />Anoka Area Chamber of Commerce (EDA) 410 410 410
<br />Association of Metro Municipalities 4,155 8,429 -
<br />League of Minnesota Cities 19,765 20,627 20,723 21,525 21,300 22,046
<br />MN Mayors Assoc 30 30 30 30 30 30
<br />Metro Cities
<br />National League of Cities 1,861 1,917 1,953
<br />44,482 46,963 35,504 33,708 33,097 34,000
<br />
|