|
FUND GENERAL ENGINEERING
<br />Business Object
<br />Unit Account
<br />Description
<br />2026
<br />2021 2022 2023 2024 2025 Requested
<br />Actual Actual Actual Actual Adopted Budget Budget
<br />0301 6102 F.T. REGULAR -WAGES & SALARIES 240,248 293,930 368,610 383,360 413,954 416,211
<br />0301 6103 FULL TIME -REGULAR -OVERTIME 20,287 23,675 28,461 46,444 40,000 30,000
<br />0301 6105 TEMPORARY -WAGES & SALARIES 14,550 14,752
<br />0301 6106 OVERTIME -TEMPORARY 878 636
<br />0301 6121 PERA CONTRIBUTIONS 19,411 23,597 29,340 31,457 34,047 33,466
<br />0301 6122 FICA/MEDICARE CONTRIBUTIONS 19,849 23,812 28,270 30,591 34,727 34,135
<br />0301 6131 GROUP INSURANCE 42,747 40,296 51,158 52,266 71,806 72,850
<br />0301 6133 WORKERS COMP INSURANCE PREMIUM 1,198 2,078 2,581 2,035 3,776 3,374
<br />0301 6135 PAID FAMILY MEDICAL LEAVE 2,284
<br />0301 6208 MISCELLANEOUS OFFICE SUPPLIES 795 1,279 2,316 1,001 1,400 1,850
<br />0301 6223 GASOLINE 4,789 5,650 6,823 8,079 9,500 10,500
<br />0301 6231 UNIFORMS & TURN -OUT GEAR 1,170 1,331 2,774 2,276 2,500 3,000
<br />0301 6249 MISCELLANEOUS OPERATING SUPPLY - 854 408 403 650 900
<br />0301 6257 OTHER VEHICLE PARTS 2,108 1,397 1,905 1,990 600 2,000
<br />0301 6281 SMALL TOOLS & MINOR ERUIPMENT - 1,143 1,994 3,500 1,700
<br />0301 6315 MISCELLANEOUS PROFESSIONAL SER 197 1,288 1,000 2,173 12,000 15,000
<br />0301 6321 TELEPHONE 1,239 - -
<br />0301 6322 POSTAGE 7 87 1,107 1,175 2,400 2,200
<br />0301 6323 CELLULAR PHONES 3,427 -
<br />0301 6331 TRAVEL & LODGING - 127 1,000
<br />0301 6335 TRAINING 3,699 3,059 4,906 5,260 6,400 8,385
<br />0301 6361 GENERAL LIABILITY/PROPERTY INS 4,131 3,990 4,172 4,303 4,552 4,700
<br />0301 6405 OFFICE & DATA PROCESSING EQUIP 3,745 - 5,550
<br />0301 6451 MEMBERSHIP DUES 748 1,393 864 734 3,000 1,760
<br />0301 6580 OTHER EQUIPMENT 38,989
<br />0301 6550 MOTOR VEHICLES 30,844 60,104
<br />Total Expenditure 381,476 446,849 566,809 674,634 644,812 650,865
<br />SUMMARY:
<br />OPERATING EXPENSE: 381,476 446,849 535,965 575,540 644,812 650,865
<br />CAPITAL OUTLAY: - 30,844 99,094 -
<br />TOTAL EXPENDITURES $ 381,476 $ 446,849 $ 566,809 $ 674,634 $ 644,812 $ 650,865
<br />PERSONNEL COMPLEMENT
<br />PW Director/City Engineer
<br />City Engineer
<br />Assistant City Engineer
<br />Engineering Tech IV
<br />Engineering Tech II
<br />Engineering Tech III
<br />Senior Engineering Technician
<br />Civil Engineer IV
<br />Water Resources Technician
<br />Civil Engineer II
<br />Administrative Assistant
<br />Interns (2)
<br />Engineering Total
<br />1.00
<br />1.00
<br />1.00
<br />1.00
<br />0.50
<br />1.00
<br />1.00
<br />1.00 1.00 1.00
<br />1.00 1.00 1.00
<br />1.00 2.00 2.00
<br />1.00 1.00 1.00
<br />1.00 1.00 1.00
<br />1.00 1.00 1.00 1.00 1.00
<br />1.00 0.50 0.00
<br />1.00 1.00 1.00 1.00 1.00
<br />1.00 1.00 1.00
<br />7.00 7.00 8.00 8.00 8.00
<br />DESCRIPTION OF SERVICES:
<br />The Engineering budget covers engineering functions not charged to specific projects. The City
<br />Engineer oversees all engineering including working with the Minnesota Department of
<br />Transportation, Anoka County, other cities and regulating agencies, maintaining mapping and GIS
<br />data, managing stormwater runoff, responding to citizen and staff requests, and general engineering
<br />functions.
<br />0.00
<br />1.00
<br />1.00
<br />3.00
<br />1.00
<br />1.00
<br />1.00
<br />1.00
<br />9.00
<br />
|