|
FUND GENERAL EXPENDITURE RESERVE
<br /> CONTINGENCY
<br /> 2024 2025
<br /> Business ObjectDescription 2020 2021 2022 2023 Adopted Requested
<br /> Unit Account Actual Actual Actual Actual Budget Budget
<br /> 0892 6102-6133 2025 NEW PERSONNEL REQUESTS - - 177,219
<br /> 0892 6282 EMERGENCY SUPPLIES-COVID 436,995 2,741
<br /> 0892 6315 MISCELLANEOUS PROFESSIONAL SER - - - 20,000 201000
<br /> 0892 6603 OTHER L.T.OBLIGATION PRINCIPA 61,853 611853 61,853 61,853
<br /> 0892 6820 OPERATING TRANSFERS TO OTHER F 1,376,215 409181 272,688 92,756 106.1373 106,373
<br /> Total Expenditure 11875,063 474,396 334,541 1541F609 126,373 303,592
<br /> SUMMARY:
<br /> OPERATING EXPENSE: 1,875,063 474,396 334,541 154,609 126,373 303,592
<br /> CAPITAL OUTLAY; - - - - - -
<br /> TOTAL EXPENDITURES 1,875,063 $ 474,39+6 $ 334,541 $ 154,609 $ 126,373 $ 303,592
<br /> 6603/6820 Principal&Transfers
<br /> Bury Carlson Internal Loan(PIR Fund)* 44,520 44,520 441F520 44,520 44520 44,520
<br /> Minicipal Center debt transfer interfund 611853 61,853 61,853 61,853 61,853 61,853
<br /> 1061373 1061373 1061373 106,373 1061373 1060373
<br /> *Coded directly against property tax when collected
<br /> 6820 Transfers to Other Funds
<br /> Excess Revenge Transfer 1,376,215 409,801 272,688 92,756
<br /> 1,3761215 409,801 272,688 92,756
<br /> DESCRIPTION OF SERVICES:
<br /> The Contingency budget is to be used for unforeseen expenditures or for
<br /> anticipated expenditures of uncertain amounts.
<br /> BUDGET HIGHLIGHTS
<br /> 2025 NEW PERSONNEL REQUESTS:
<br /> • (191)Planning Admin Assistant from 25 hours week to 40 hours week-FT-$39,540
<br /> • (211)PFT Police Records Technician--$39,829
<br /> ® (211)Reclass Police CSO to Lead CSO-$3,57S
<br /> a (211)Reclass Police Tech/'Crime Analyst to Crime Analyst-$2,294
<br /> r (220)FT Fire Inspector-Start July 1-$51,496
<br /> • (220)Increase Firefighter On-Call Wages-$16,955
<br /> • (240)Building Admin Assistant-FT Begin June 1-$18,479
<br /> • (311)Reclass PW Mechanic to Lead Mechanic-$5,050
<br /> GOALS OF CURRENT YEAR BUDGET:
<br /> Minimize unbudgeted/unallocated expenses
<br /> - 9-
<br />
|