|
GENERAL FUND
<br />PLANNING & BUILDING AGENCY ACCOUNTING UNIT
<br />Permits & Plan Check 01116530
<br />Acouni
<br />Gbde LINE°ITEM RESOURCES
<br />AC7UAL
<br />FY'15 16
<br />ACTU�IL
<br />FY 18 17
<br />RROdECTEp
<br />PROPOSED :�
<br />61000 Salaries & Wages -Regular
<br />1,111,758
<br />1,296,332
<br />1,271,259
<br />1,472,842
<br />61020 Salaries & Wages=Part-Time
<br />41,111
<br />52,032
<br />53,671
<br />76,583
<br />61040 Salaries & Wages -Overtime
<br />49,631
<br />87,098
<br />62,581
<br />-
<br />61100 Retirement Plan
<br />239,373
<br />319,011
<br />380,215
<br />429,162
<br />61110 Pail -Time Retirement
<br />205
<br />553
<br />689
<br />2,872
<br />61120 Medicare Insurance
<br />17,385
<br />20,434
<br />19,811
<br />21,501
<br />61130 Employees Insurance
<br />133,277
<br />158,611
<br />154,912
<br />197,855
<br />61170 Retiree Medical Insurance
<br />16,077
<br />0
<br />-
<br />-
<br />61180 Compensation Insurance
<br />11,164
<br />13,074
<br />20,892
<br />43,719
<br />SUBTOTALPERSONNEL
<br />2,244,534
<br />1,619,980
<br />1,947,143
<br />1,964,029
<br />62010 Communications
<br />11,663
<br />12,759
<br />17,420
<br />15,192
<br />62120 Training & Transportation
<br />4,376
<br />3,602
<br />10,265
<br />8,952
<br />62140 Membership, Subscription & Dues
<br />315
<br />370
<br />5,225
<br />4,557
<br />62322 M&R Machinery & Equipment
<br />0
<br />0
<br />3,250
<br />2,834
<br />62300 Other Contractual Services
<br />63,543
<br />53,588
<br />126,435
<br />75,000
<br />SUBTOTAL CONTRACTUAL
<br />106,534
<br />79,897
<br />70,319
<br />162,595
<br />63001 Operating Materials & Supplies
<br />23,267
<br />58,139
<br />30,200
<br />25,625
<br />63300 Gas &Diesel
<br />1,223
<br />653
<br />1,822
<br />1,546
<br />SUBTOTAL COMMODITIES
<br />27,171
<br />24,491
<br />58,792
<br />32,022
<br />65010 Rental City Equipment
<br />8,136
<br />4,886
<br />3,096
<br />4,188
<br />65011 Equipment Replacement Charges
<br />0
<br />0
<br />3,300
<br />3,636
<br />65012 Accident Repair & Replacement
<br />1,080
<br />630
<br />540
<br />300
<br />SUBTOTAL FIXED CHARGES
<br />8,124
<br />9,216
<br />5,516
<br />6,936
<br />TOTAL
<br />1,733,584
<br />2,081,770
<br />2,165,582
<br />2,386,364
<br />Job
<br />Code AU7HORIZED PERSONNEL
<br />.. ._.. ,
<br />ADOPTED
<br />;;, Full Time ;;
<br />FY 17 18
<br />ParET1me
<br />PROPOSED
<br />_
<br />_ Eull Tlma
<br />FX:18 19
<br />-
<br />Bart Timg
<br />0330 Senior Plan Check Engineer f
<br />4.00
<br />4.00
<br />2280 Associate Plan Check Engineer
<br />1.00
<br />1.00
<br />1410 Assistant Plan Check Engineer II
<br />1.00
<br />1.00
<br />2430 Sr. Plumbing/Mechanical Systems Spec.
<br />1.00
<br />1.00
<br />2180 Senior Electrical Systems Specialist
<br />0.00
<br />1.00
<br />2590 Permit Services Supervisor
<br />1.00
<br />1.00
<br />2580 Permit Services Technician
<br />2.00
<br />1.00
<br />2.00
<br />1.00
<br />7200 Permit Services Processor
<br />200
<br />2.00
<br />0060 Receptionist
<br />1.00
<br />1.00
<br />8000 Administrative Intenr
<br />0.00
<br />0.00
<br />9070 Senior Clerical Aide
<br />1.00
<br />Lou
<br />TOTAL
<br />2.00
<br />13.00
<br />2.00
<br />14.00
<br />j' Authorized Postdlon(s Un unded b7•. PC Engineer
<br />2-118
<br />
|