|
CITY MANAGER
<br />GENERAL FUND SUMMARY
<br />R,
<br />"H�
<br />A
<br />... ......
<br />-x-A. km b -.0-
<br />A (5ii
<br />ME
<br />MN
<br />rM
<br />*2 ILQV
<br />P-Y-11-1 -.01-1111
<br />.. ..
<br />.7 Pry.
<br />-M
<br />61000
<br />Salaries Regular
<br />1,361,832
<br />1,117,711
<br />1,369228
<br />1,321,610
<br />61010
<br />Salaries Cash Out/Separation
<br />0
<br />37,732
<br />0
<br />0
<br />61020
<br />Salaries Part -Time
<br />29,207
<br />109,809
<br />0
<br />0
<br />61040
<br />Salaries Overtime
<br />13,331
<br />27,491
<br />0
<br />0
<br />61100
<br />Retirement -Employer Normal Cost
<br />273,951
<br />277,954
<br />350'000
<br />68,030
<br />61110
<br />Part -Time Retirement
<br />0
<br />505
<br />0
<br />0
<br />61120
<br />Medicare Insurance
<br />17,888
<br />17,312
<br />22,150
<br />16,060
<br />61130
<br />Health Insurance
<br />159,601
<br />148,875
<br />155,227
<br />191,500
<br />61180
<br />Worker Compensation Insurance
<br />29,950
<br />31,059
<br />46,775
<br />114,200
<br />61190
<br />Relocation and Temp Housing As
<br />6,000
<br />0
<br />0
<br />0
<br />LABOR SUBTOTAL
<br />1,891,759
<br />1,768,450
<br />1,943,380
<br />1,713,390
<br />62010
<br />Communications
<br />36,676
<br />39,628
<br />29,150
<br />29,200
<br />62120
<br />Training, Transportation, Meetings
<br />25,740
<br />13,367
<br />35,000
<br />35000
<br />62140
<br />Membership, Subscription & Dues
<br />3,988
<br />6,398
<br />15,000
<br />15,600
<br />62300
<br />Centaur Services -Professional
<br />669,251
<br />49,243
<br />93,330
<br />113,300
<br />62700
<br />Auto Expense
<br />7,500
<br />9,000
<br />12000
<br />24,000
<br />CONTRACTUALSSUSTOTAL
<br />733,155
<br />117,636
<br />184,480
<br />216,500
<br />63001
<br />Miscellaneous Operating Expenses
<br />17,680
<br />20,034
<br />35,500
<br />35,500
<br />63300
<br />Gas & Diesel
<br />1,664
<br />377
<br />2,000
<br />2,000
<br />COMMODITIES SUBTOTAL
<br />19,364
<br />20,411
<br />37,500
<br />37,500
<br />65000
<br />Building Rental
<br />46,555
<br />39,510
<br />53,600
<br />49,860
<br />65010
<br />Rental City Equipment
<br />11,006
<br />7,2130
<br />14,255
<br />6,800
<br />65011
<br />Equipment Replacement Charges
<br />16,241
<br />8,304
<br />16,765
<br />6,200
<br />65012
<br />Accident Repair & Replacement
<br />288
<br />192
<br />1,706
<br />600
<br />65100
<br />Insurance Charges
<br />1,705
<br />150
<br />150
<br />111,810
<br />65210
<br />Delivery Charges
<br />0
<br />D
<br />0
<br />3,370
<br />FIXED CHARGES SUBTOTALI
<br />75,794
<br />55,436
<br />86,475
<br />238,1380
<br />EXPENDITURE GRAND TOTALF 2,720,0711
<br />1,961,9331
<br />2,251,8351
<br />2,206,270
<br />im,
<br />
|