|
FUND GENERAL DEPARTMENT: PROTECTIVE INSPECTIONS
<br /> FUNCTION: PUBLIC SAFETY
<br /> 2021
<br /> Business Object Description 2018 2019 2020 Adopted
<br /> Unit Account Actual Actual Adopted Budget Budget
<br /> 0240 6102 F.T.REGULAR-WAGES&SALARIES 185,628 199,091 206,669 163,214
<br /> 0240 6103 FULL TIME-REGULAR-OVERTIME - -
<br /> 0240 6104 PART TIME-WAGES&SALARIES 5,871 - 103,188
<br /> 0240 6105 TEMPORARY-WAGES&SALARIES - -
<br /> 0240 6108 SEVERANCE PAY 4,541 16,493
<br /> 0240 6121 PERA CONTRIBUTIONS 14,291 14,888 15,500 19,980
<br /> 0240 6122 FICA/MEDICARE CONTRIBUTIONS 14,566 15,876 15,810 20,380
<br /> 0240 6131 GROUP INSURANCE 27,948 21,348 23,558 29,418
<br /> 0240 6133 WORKERS COMP INSURANCE PREMIUM 1,133 1,160 1,653 2,131
<br /> 0240 6204 STATIONERY,ENVELOPES&FORMS 983 393 1,000 1,000
<br /> 0240 6208 MISCELLANEOUS OFFICE SUPPLIES 400 323 750 750
<br /> 0240 6223 GASOLINE 2,932 2,165 31000 3,000
<br /> 0240 6231 UNIFORMS&TURN-OUT GEAR 560 14 750 750
<br /> 0240 6249 MISCELLANEOUS OPERATING SUPPLY 1,093 2,404 2,500 2,500
<br /> 0240 6315 MISCELLANEOUS PROFESSIONAL SER 157,050 208,230 150,000 69,833
<br /> 0240 6321 TELEPHONE 390 335 600 600
<br /> 0240 6322 POSTAGE 847 585 2,000 1,500
<br /> 0240 6323 CELLULAR PHONES 658 570 2,500 1,000
<br /> 0240 6331 TRAVEL AND LODGING 2,000 2,000
<br /> 0240 6334 MILEAGE REIMBURSEMENT - 528 500 500
<br /> 0240 6335 TRAINING 1,945 5,496 5,000 5,000
<br /> 0240 6361 GENERAL LIABILITY/PROPERTY INS 4,468 6,237 4,600 6,000
<br /> 0240 6405 OFFICE&DATA PROCESSING EQUIP 24,484 24,484 25,000 25,000
<br /> 0240 6451 MEMBERSHIP DUES 435 360 2,000 1,000
<br /> 0240 6471 BOOKS&PAMPHLETS - 100 3,000 2,000
<br /> 0240 6550 MOTOR VEHICLES - 79,752
<br /> Total Expenditure 450,223 600,831 468,390 460,744
<br /> PERSONNEL COMPLEMENT
<br /> Building Official 1.00 1.00 1.00 1.00
<br /> Building Inspector - - - 1.00
<br /> Permit Technician 2.00 1.81 1.81 1.81
<br /> Inspectors 0.25 0.25 0.25 0.25
<br /> Building Inspection Total 3.25 3.06 3.06 4.06
<br /> 6550 Motor Vehicles
<br /> Replace Veh#401 - 26,584 - -
<br /> Replace Veh#405 26,584 - -
<br /> Replace Veh#406 26,584 - -
<br /> 79,752 - -
<br /> -41-
<br />
|