|
CITY OF PEQUOT LAKES 2017 PRELIMINARY BUDGET Page: 4
<br /> Period:08/16 Aug 18,2016 03:49PM
<br /> 01/16-08/16 2016 2017
<br /> Current year Current year Preliminary Budget Budget
<br /> Account Number Account Title Actual Budget Budget Variance Variance%
<br /> 101-41410-308 TRAVEL/CONFERENCES/SCHOOLS 237 300 0 ( 300) -100.00%
<br /> 101-41410-313 CONTRACT SERVICES 0 100 0 ( 100) -100.00%
<br /> 101-41410-321 TELEPHONE 0 300 0 ( 300) -100.00%
<br /> 101-41410-322 POSTAGE 1 50 0 ( 50) -100.00%
<br /> 101-41410-350 PUBLISHING 0 250 0 ( 250) -100.00%
<br /> Total ELECTIONS: 1,281 4,900 0 ( 4,900) -100.00%
<br /> SALES&USE TAX
<br /> 101-41420-310 SALES&USE TAX 531 0 0 0 .00
<br /> Total SALES&USE TAX: 531 0 0 0 .00
<br /> GENERAL GOVERNMENT
<br /> 101-41900-300 PROFESSIONAL SERVICES 1,287 2,500 2,500 0 .00
<br /> Budget notes:
<br /> 2017 ASSET PORTFOLIO BANK FEES
<br /> 101-41900-313 CONTRACT SERVICES 190 250 250 0 .00
<br /> Budget notes:
<br /> 2017 CREDIT/DEBIT CARD PROCESSING FEES
<br /> Total GENERAL GOVERNMENT: 1,477 2,750 2,750 0 .00
<br /> PLANNING&ZONING
<br /> 101-41910-100 WAGES 28,102 45,050 48,660 3,610 8.01%
<br /> Budget notes:
<br /> ^2017 3%INCREASE, 10 MTGS PER YR PER PC MEMBER, NO OT HRS,ALLOCATION=90%FOR ZONING SPECIALIST
<br /> 101-41910-121 EMPLOYER SHARE-PERA 1,860 2,990 3,260 270 9.03%
<br /> 101-41910-122 EMPLOYER SHARE-FICA 1,678 2,800 3,020 220 7.86%
<br /> 101-41910-125 EMPLOYER SHARE-MEDICARE 414 660 710 50 7.58%
<br /> 101-41910-131 EMPLOYER SHARE-HEALTH INSURA 4,483 6,750 7,400 650 9.63%
<br /> 101-41910-133 EMPLOYER SHARE-LIFE INSURANC 28 50 50 0 .00
<br /> 101-41910-200 OFFICE SUPPLIES 1,510 2,500 1,500 ( 1,000) -40.00%
<br /> 101-41910-210 OPERATING SUPPLIES 171 1,040 1,040 0 .00
<br /> Budget notes:
<br /> 2017 MISC$310,COPIES$700,ANTI-VIRUS SOFTWARE$30
<br /> 101-41910-303 ENGINEERING FEES 0 500 2,500 2,000 400.00%
<br /> Budget notes:
<br /> 2017 MISC$500,MAPPING$2000
<br /> 101-41910-304 LEGAL FEES 1,338 4,000 4,000 0 .00
<br /> 101-41910-308 TRAVEL/CONFERENCES/SCHOOLS 552 600 450 ( 150) -25.00%
<br /> Budget notes:
<br /> 2017 SSTS CONTINUING EDUCATION
<br /> 101-41910-313 CONTRACT SERVICES 1,534 13,940 9,680 ( 4,260) -30.56%
<br /> Budget notes:
<br /> 2017 COPY MACHINE LEASE$640, NJPA PLANNING$7,000, NJPA IT$300,SPECIAL CONSULTANT$1,000,OPG-3$740
<br /> 101-41910-321 TELEPHONE 524 1,090 1,090 0 .00
<br /> 101-41910-322 POSTAGE 337 820 820 0 .00
<br /> Budget notes:
<br /> -2017 POSTAGE MACHINE$410,SSTS PROGRAM$50, POSTAGE$360
<br /> 101-41910-350 PUBLISHING 582 800 800 0 .00
<br /> 101-41910-433 DUES/LICENSING/SUBSCRIPTIONS 153 140 300 160 114.29%
<br /> Budget notes:
<br /> 2017 E-MAIL ADDRESS LICENSING$200,MISC$50,MN APA$50
<br /> 101-41910-500 CAPITAL OUTLAY 0 0 300 300 .00
<br /> Budget notes:
<br /> -2017 SERVER(6%)
<br />
|