|
C
<br /> I7Y OF MOUNDS VIEW DEPARTMENTAL BUDGET DETAIL- 1994 EXPENDITURES 10/28193
<br /> GENERAL FUND POLICE
<br /> 100 4200
<br /> •
<br /> 1991 1992 1993 1993 DEPARTMENT TEAM COUNCIL
<br /> ITEM DESCRIPTION ACTUAL ACTUAL BUDGETED ESTIMATED REQUESTS REQUESTS APPROVES
<br /> PERSONNEL SERVICES
<br /> 010 SALARIES, REGULAR $609,027 $638,787 $668,573 $668,573 $713,839 $698,019 $0
<br /> 011 OVERTIME, REGULAR $6,731 $6,336 $6,000 $6,000 $6,500 $6,500 $0
<br /> 020 SALARIES,TEMP/PART-TIME $13,865 $14,805 $15,438 $15,438 $19,859 $19,859 $0
<br /> 030 PENSIONS $76,210 $79,710 $84,316 $84,316 $92,558 $84,598 $0
<br /> 040 GROUP INSURANCE $38,186 $43,506 $59,985 $59,985 $62,886 $61,386 $0
<br /> 050 WORKERS COMPENSATION $18,824 $22,239 $37,056 $37,056 $44,151 $43,157 10
<br /> TOTAL PERSONNELSERVICES $762,843-- $8050383-$871,368 $81t,368 $939,793___$ 1-3.519- _ $0
<br /> MATERIALS + SUPPLIES
<br /> 111 STATIONERY $0 $153 $150 $150 $150 $150 $0
<br /> 121 SUPPLIES, BLDGS+GRNDS $120 $31 $500 $500 $500 $250 $0
<br /> 160 SUPPLIES,OPERATING $708 $3,453 $2,750 $2,750 $3,000 $3,000 $0
<br /> 170 MOTOR FUELS - LUBRICANT $8,220 $11,950 $14,000 $14,000 $16,000 $13,500 $0
<br /> 210 BOOKS+ PERIODICALS $739 $573 $980 $980 $980 $750 $0
<br /> 240 UNIFORMS + CLOTHING $7,937 $8,002 $9,150 $9,150 $9,400 $9,150 $0
<br /> TOTAL MATERIALS+ SUPPLIES $17,724 $24,162 $27,530 $27,530 $30,030 $26,800 $0
<br /> CONTRACTUAL SERVICES
<br /> • 303 OTHER PROFESSIONAL SERV $2,060 $522 $6,300 $6,300 $1,800 $1,000 $0
<br /> 310 COMMUNICATIONS-TELEPHONE $29,213 $31,878 $43,668 $43,668 $56,517 $56,517 $0
<br /> 343 PRINTING $396 $893 $750 $750 $750 $750 $0
<br /> 361 MEMBERSHIPS $340 $305 $435 $435 $485 $485 $0
<br /> 362 CONFERENCES $894 $800 $2,050 $2,050 $2,050 $0 $0
<br /> 363 TRAINING $4,709 $4,940 $6,000 $6,000 $7,500 $8,050 $0
<br /> 390 GRANTS + SUBSIDIES $14,567 $0 $0 $0 $17,000 $12,500 $0
<br /> 401 RENTAL, EQUIPMENT $569 $590 $572 $572 $720 $720 $0
<br /> 513 REPAIRS, EQUIPMENT $9,233 $10,755 $12,690 $12,690 $13,090 $12,000 $0
<br /> TOTAL CONTRACTUAL SERVICES $61,981 $50,683 $72,465 $72,465 $99,912 $92,022 $0
<br /> CAPITAL OUTLAY
<br /> 703 EQUIPMENT $9,605 $5,687 $21,500 $21,500 $14,000 $10,500 - $0
<br /> 704 VEHICLES $14,885 $27,815 $ ,000 $22.000 $22,000 $22,000 $0
<br /> TOTAL CAPITAL OUTLAY $24,490 $33,502 $43,500 $43,500 $36,000 ' $32,500 $0
<br /> TOTAL POLICE $867,038 $913,730 $1,014863 $1,014,863 $1,105,735 $1,064,841 ICI
<br /> S
<br />
|