|
<br />city of Arden Hills
<br />2008 Budget
<br />
<br />Fcti Prk dR
<br />
<br />D
<br />
<br />I R
<br />
<br />r
<br />
<br />un on: a san ecreatlon lepartmen : ecrea Ion
<br /> Appropriation Detail
<br />Account Actual Actual Budget Amended YfD Proposed Adopted
<br />No. Activity FY 2005 FY 2006 FY2oo7 FY 2007 913012007 FY 2008 FY 2008
<br /> Personal SeRVices
<br />101-45120-41010 RegularSalaries $ 74.892 $ 79,936 $ 83,181 $ 57.464 $ 56,077
<br />101-45120-41020 Overtime Salaries
<br />101-45120-41040 Temporary Employees 30,772 37,583 50,000 40,768 52,660
<br />101-45120-41110 Unused PTO
<br />101-45120-41130 Employer Savings Mateh 1,531 1,703 1,740 1,375 1,068
<br />101-45120-41210 PERA Employer Expense 4,055 4,636 5,199 4,517 4,823
<br />101-45120-41220 FICA El<pense 7,944 8,860 6,363 7.784 8,543
<br />101-45120-41300 Insurance Expense 6,164 8,738 9.623 7,033 7,233
<br />101-45120-41310 life InsuranceJSTDILTD 580 594 911 472 911
<br />101-45120-41410 Paid Unemployment Benefits 721
<br />101-45120-41510 Workers Comp Ins Premiums
<br /> Total Personal Services 125,938 142,050 157,017 - 120.134 131.315 -
<br /> Materials and SUDPlies
<br />101-45120-42010 Supplies/Accessories 377 214 69
<br />101-45120-42030 Printing 12 125 125
<br />101-45120-42170 Mise Program Supplies/Fees 6,993 7,570 7,500 7,405 7,500
<br />101-45120-42172 Athletic Sports Supplies 7,431 7,035 7,500 4.908 7,500
<br />101-45120-42175 Penny Carnival 584 578 550
<br />101-45120-42400 Small Tools/Equipment
<br /> Total Materials and Supplies 15,385 15,409 15,125 - 12,382 15,675 -
<br /> Other Services and Charnes
<br />101-45120-43040 Legal Fees 55
<br />101-45120-43070 Instructor Fees 21,402 26.268 21,000 8,577 19,700
<br />101-45120-43080 Appl Software Support 362 7.500 974 7,500
<br />101-45120-43100 Other Professional Service 13.495 5,125
<br />101-45120-43210 Telephone/Cell Phone Charges 414 494 650 363 650
<br />101-45120-43220 Postage 500 2,546 2.900 893 3.000
<br />101-45120-43540 Newsletters 10,113 10,711 11,000 7,637 11,750
<br />101-45120-43310 Mileage Reimbursement 745 750 665 800
<br />101-45120-43810 Electricity/Gas
<br />101-45120-43840 SanitationlWaste Removal 4,216 1,773 2,500 2,183 2,500
<br />101-45120-44150 Rentals 3,500
<br />101-45120-44325 Training/Subsistence 687 1.067 700 750 1.000
<br />101-45120-44330 Dues/Licenses 290 304 300 25 300
<br />101-45120-44370 Administrative Charges
<br />101-45120-44390 Miscellaneous Other
<br />101-45120.-44901 Mise Community Projects
<br /> Other Services and Charges 38,729 43.163 47,300 - 35,618 55,825 -
<br /> Total Operating Expenses 180,052 200,622 219,442 - 168,134 202,815 -
<br /> Caoital Outlav
<br />101-45120-45700 Office Equip & Furnishings 696 1,500
<br /> Total Capital 696 - - - 1,500 -
<br /> DeDartment Total $ 180,748 $ 200,622 $ 219,442 $ . $ 168,134 $ 204.315 $ -
<br />Fundinn Source: General Fund
<br />
<br />56
<br />
<br />
<br />% Change
<br />07 vs 08
<br />
<br />-32.58%
<br />#DIV/O!
<br />5.32%
<br />#DIVIO!
<br />-38.62%
<br />-7.23%
<br />34.26%
<br />-24.84%
<br />0.00%
<br />#DIVIO!
<br />#DIV/O!
<br />
<br />-16.37%
<br />
<br />#ON/O!
<br />#DIVlO!
<br />0.00%
<br />0.00%
<br />0.00%
<br />#OIV/O!
<br />#DIV/OJ
<br />
<br />3.64%
<br />
<br />#DIVIO!
<br />-6.19%
<br />0.00%
<br />#DIVlO!
<br />0.00%
<br />3.45%
<br />6.82%
<br />0.67%
<br />#DIV/O!
<br />0.00%
<br />#DIV/O!
<br />42.86%
<br />0.00%
<br />#DIV/O!
<br />#DIVlO!
<br />#DIV/O!
<br />
<br />18.02%
<br />
<br />-7.58%
<br />
<br />#DIVIO!
<br />
<br />#DIV/O!
<br />
<br />-6.89%
<br />
|