CITY OF SAN MATEO PERSONNEL FULL TIME EQUIVALENT POSITIONS. ADOPTED CHANGES: Adopted vs. Adopted (See Budget Letter for Explanation)

Size: px
Start display at page:

Download "CITY OF SAN MATEO PERSONNEL FULL TIME EQUIVALENT POSITIONS. ADOPTED CHANGES: Adopted vs. Adopted (See Budget Letter for Explanation)"

Transcription

1 CITY OF SAN MATEO PERSONNEL FULL TIME EQUIVALENT POSITIONS City of San Mateo ADOPTED CHANGES: Adopted vs. Adopted (See Budget Letter for Explanation) DOIT 2.00 M RDA 0.43 M/P/O Summary of Changes Fire 0.34 O Police (0.11) P/O Merit (7.93) Library (0.20) M/P Part-time 1.04 Business Services (0.40) M/P/O Over-time 0.51 Human Resources (1.00) M Total (6.38) FTE decrease CDD (2.19) M/P/O Parks & Rec (1.25) M/P/O Public Works (4.00) M M = Merit Total: (6.38) P = Part-time O = Overtime PERSONNEL SUMMARY - BY CATEGORY Category Total Merit Total Part-time Total Overtime OVERALL TOTALS PERSONNEL SUMMARY - BY DEPARTMENT City Council City Manager Civic Facilities City Clerk City Attorney Business Services Mgmt. Info. Svcs Communications Information Technology Human Resources Community Development Public Works Police Fire Parks & Recreation Library TOTAL CITY Redev. Agency GRAND TOTAL 1, NOTES: 1 Full-time equivalents including part-time employees and overtime FTE totals include amendments that occurred during the year. 19-1

2 Two Year Business Plan CITY COUNCIL Council Member Total Auth. Merit Part-time TOTAL POSITIONS CITY MANAGER City Manager Dep. City Manager Assist. City Manager 1, Executive Secretary Secretary 2, Economic Dev. Mgr Mgmt Analyst II Sr. Mgmt Analyst Web Specialist Total Auth. Merit Part-time Overtime TOTAL POSITIONS % of Assistant City Manager position in City Manager Program. 2 Reduction of 0.10 FTE Assist City Mgr, 0.75 FTE Secretary (remaining 0.25 FTE to fund DOIT Secretary) and elimination of 1.0 FTE Mgt Analyst II (7/1/03) Budget reduction: eliminate 0.25 FTE Secretary and reduce 0.05 FTE part-time (7/1/04). CIVIC FACILITIES Assist. City Manager Administrative Aide Project Manager I/II Total Auth. Merit Part-time Overtime TOTAL POSITIONS Elimination of 0.90 FTE Assist City Mgr position (7/1/03). 2 Effective 7/1/03, Civic Facility is part of Community Development personnel. CITY CLERK City Clerk Administrative Clerk I Deputy City Clerk Office Assistant I/II Secretary Total Auth. Merit Part-time Overtime TOTAL POSITIONS Reclassify 1.0 FTE Secretary to Deputy City Clerk, elimination of 0.5 FTE Office Assistant I/II (7/1/03). 2 Reduction of 0.05 FTE part-time (7/1/04). 19-2

3 CITY ATTORNEY City Attorney Ass't City Attorney Legal Secretary Secretary Total Auth. Merit Part-time Overtime 1, TOTAL POSITIONS Reduce 0.75 FTE Legal Secretary, and add 0.5 FTE Secretary and reduce 0.06 FTE overtime (7/1/03). 2 Reduction of 0.04 FTE overtime budget (7/1/04). City of San Mateo BUSINESS SERVICES Finance Director Accting Asst. II 2, Acct. I/II Acct Mgr (.20 RDA) Bdgt & Fin Mgr/Dep Treas Central Svcs Worker Executive Secretary 1,2, Financial Service Mgr Finance Specialist Finance Specialist II HR Technician Payroll Administrator Purch/Stores Sup Secretary Sr Accountant (.20 CDBG) Sr Accounting Asst Sr Financial Services Manager Storekeeper Total Auth. Merit Part-time 1,2, Overtime 2,6, TOTAL POSITIONS Shift 0.25 FTE Exec Secretary to HR, reduction of 0.41 FTE per diem help (Warehouse 0.38, Counter 0.03) - 7/1/ Budget reduction: delete 1.0 FTE Accounting Assistant II, and 0.71 FTE per diem funding; add 0.25 FTE Exec Secretary and 0.01 FTE overtime funding adjustment (7/1/04). 3 Addition of 0.10 FTE HR Tech CC action 10/18/04. 4 Reclassification of Payroll Officer to Payroll Administrator (CC 5/2/05). 5 Addition of 1.0 FTE Accnting Asst II position for payroll support by reducing operating budget. This is an add-on position for transitional staffing (7/1/05). 6 Retitle to Sr Financial Services Manager and addition of 0.02 FTE Overtime for vacation buyback per MOU (7/1/06). 7 Elimination of 1.0 FTE Executive Secretary and 1.0 FTE Central Service Worker, replaced by addition of 0.5 FTE Secretary, 0.5 FTE per diem Office Assistant, 0.5 FTE per diem Warehouse help and 0.10 FTE OT (7/1/08). 19-3

4 Two Year Business Plan INFORMATION TECHNOLOGY Deputy Director for Information Technology Software & Strategic Support Mgr/Supv System/Network Support Mgr/Supv Communication System Tech Computer Operator IS Support Technician I/II 3, Network Administrator Network Analyst Secretary 2, Sr. IS Technician Sr. Project Manager Sr. Systems Analyst 2,3,4, Sr. Word Processor System Specialist Systems Analyst I/II 5, Word Processor Total Auth. Merit Add GIS Coordinator (funded by Construction Svcs Fund) Part-time 2, Overtime 1, TOTAL POSITIONS Addition of 0.05 FTE overtime (7/1/02). 2 Abolish 1.0 FTE Sys/Network Support Mgr, 0.50 FTE Computer Operator, shift 0.25 FTE Secretary to City Manager's budget, addition of 1.0 FTE Sr System Analyst, reduction of 0.50 FTE Word Processor (7/1/03) Budget reduction: Delete 1.0 FTE IS Support Tech, 1.0 FTE Sr. Systems Analyst, 1.0 FTE Sr. Word Processor, 0.20 FTE Comm System Tech and add 0.25 FTE Secretary. Net of 0.35 reduction in part-time/overtime budget (7/1/04). 4 Deletion of 1.0 FTE Sr IS Technician and addition of 1.0 FTE Network Analyst. (7/1/05) 5 Deletion of 1.0 FTE Sr. System Analyst and 1.0 FTE System Analyst II to fund 2.0 FTE Sr. Project manager (effective 11/06); addition of 1.0 FTE IS Support Tech I (limited term) funded by the Tech Master Plan Project (effective 4/07). 6 Addition of 2.0 FTE 1-year limited term System Analyst I for Web Development and SQL development (7/1/2008). 7 Re-allocation of the Software & Strategic Manager to Deputy of Information Technology (7/1/2008). HUMAN RESOURCES H.R. Director Assistant HR Director Personnel & Org. Dev. Mgr Administrative Clerk II Executive Secretary 2, H.R. Analyst II 5, Sr. H.R. Analyst Sr. Risk Mgmt Analyst H.R. Technician Office Assistant I/II Secretary 7, Total Auth. Merit Part-time 3, Overtime TOTAL POSITIONS Title change Adm Clerk I/II to Office Assistant I/II (CC 7/1/02). 2 Reflects 0.75 FTE reduction in Exec Secretary, remaining 0.25 FTE to fund Finance Exec Secretary (7/1/03). 3 Reflects elimination of 3.32 FTE per diem Summer Jobs for Youth Program (7/1/03) Budget reduction: eliminate 0.25 FTE Exec Secretary and 0.10 FTE per diem budget (7/1/04). 5 Departmental Re-org (CC action 10/18/04): reduction of 2.00 FTE HR Analyst II, addition of 1.00 FTE Assistant HR Director, 1.00 FTE Sr. Risk Mgmt Analyst, 0.65 FTE HR Tech. 6 Reallocate 1.00 FTE HR Analyst II to 1.00 FTE Sr HR Analyst (7/1/06) 7 Addition of 1.00 FTE Secretary for recruiting for one year term (7/1/07). 8 Deletion of 1.0 FTE Limited-term Secretary (7/1/08). 19-4

5 City of San Mateo COMMUNITY DEVELOPMENT Community Dev. Director (.10 CDBG,.35 Bldg,.04 Adv Plng) Admin Aide 3,14,24, Assoc. Planner (.10 CPID,.84 Com Svcs Plnr, 1.00 Adv Plng) 4,18,26, Bldg Insp II (2.00 Bldg) Bldg Off (1.00 Bldg) Chief of Planning (.17 Adv Plng,.04 Const. Svcs. Plng) Code Enf Off. II (1.60 CDBG) 15, Dep. Bldg Official (1.00 Bldg) Dev. Rev. Supervisor Dev. Rev. Tech. (2.00 Bldg) Econ Dev/Bus Asst Mgr. 5, Exec Sec (.20 CDBG;.15 Bldg) Fire Plan Checker (2.00 Bldg) Fire Prevention Inspector I/II GIS Coordinator Graphics Tech (.20 Adv Plng) HED Sp I (1.10HOME,.15CDBG) HED Sp II (1.65 CDBG,.15 HOME) 6,15,19,25,29, Management Analyst II NIHM (.25 CDBG,.10 HOME) 7, Plan Check Eng (1.00 Bldg) Plan Checker II (2.00 Bldg) Program Analyst II (1.00 Bldg) Project Manager I 14, Project Manager II 14,24, Project Planner 12,20, Principal Planner (.25 CPID,.17 Bldg) 8,25, Public Svc Planner (20 Const. Svcs Plng) Secretary (.80 CDBG; 1.30 Bldg,.25 Const. Svcs Plng) 10,15,25, Sr. Acct (.20 CDBG) Sr Bldg Insp (1.00 Bldg) Sr. Code Enf. Off (.25 CDBG) 21, Sr. Mgmt Analyst 10,15,22,25, Sr Planner (.76 Adv Plng,.15 Cont Svcs Plng) 8,12,26, Sr. Project Manager Total Auth. Merit Exclude FTE included in IT Dept. (0.35) (0.35) (0.35) (0.35) (0.35) (0.35) Part-time 11,16,23,27, Overtime 11,16,23, TOTAL POSITIONS Deletion of 0.5 FTE Fire Prevention Inspector I/II due to establishment of new Fire Prevention Enterprise Fun (F24), effective 7/1/02. 2 Increase Community Director 0.35 FTE charge, decrease RDA charge (7/1/02). 3 Decrease Adm Aide 0.05 FTE charge, increase RDA charge (7/1/02). 4 Decrease 2 FTE Assoc Planner (7/1/02). 5 Decrease 0.25 FTE EDBA Manager charge, increase RDA charge (7/1/02). 6 Decrease 1.45 FTE Housing Sp II charge, increase RDA charge (7/1/02). 7 Increase 0.10 FTE NIH Manager charge, decrease RDA charge (7/1/02). 8 Reclass 0.85 FTE Senior Planner to Principal Planner (15% in RDA) remaining (1) Sr Planner underfill as Assoc Planner (7/1/02). 9 Increase 0.45 FTE Secretary charge reduce RDA charge (7/1/02). Per discussion w/ CDD, decrease 0.25 FTE database adj. to RDA. 10 Decease 0.25 FTE Sr Mgmt Analyst charge, increase RDA charge (7/1/02). 11 Increase 0.53 FTE part-time and 0.13 FTE overtime (7/1/02). 12 Deletion of (1) FTE Sr. Planner and addition of (1) FTE Project Planner (CC 8/5/02). Classification of Sr. Planner abolished (CC 8/5/02). 13 New classification GIS Coordinator (CC 9/17/02). 14 Addition of Civic Facility Staff to CDD: 1.0 FTE Admin Aide, 1.0 FTE Project Mgr I, and 1.0 FTE Project Mgr II (7/1/03). 15 Transfer 0.25 FTE EDBA Mgr, 0.55 FTE HED Spec, 0.13 FTE NIH Mgr, 0.60 FTE Secretary, 0.30 FTE Sr Mgt Analyst, and 0.15 FTE Code Enf Off II to RDA (7/1/03). 16 Reduce 1.53 part-time FTE and 0.04 overtime FTE (7/1/03). 17 Increase 1.0 FTE termed limited (2 years) Assoc Planner (CC 12/9/02). 19-5

6 Two Year Business Plan Community Development Footnotes (continued): 18 Shift 0.50 FTE Associate Planner to RDA (71/04). 19 Increase 1.05 FTE HED Spec II in various Special Funds (7/1/04). 20 Shift 0.50 FTE Project Planner to RDA (7/1/04). 21 Eliminate 0.90 FTE Sr. Code Enf position effective 8/ Increase 0.75 FTE Sr. Mgmt Analyst FTE in GF and 0.68 FTE other Special Funds (7/1/04). 23 Reduce 0.88 FTE part-time and 0.39 FTE overtime, OT includes 0.21 FTE Sr. Code Enf Ofc until 8/ Reduce 1.0 FTE Admin Aide, increase 1.0 FTE Exec Secretary and reclassify 1.0 FTE Project Manager II to Sr. Project Manager (CC 10/18/04). 25 Transfer staffing to RDA Funds: Deletion of 0.15 FTE Admin Aide, 1.25 FTE HED Spec II, 0.40 FTE Principal Planner, 0.15 FTE Secretary, 0.25 FTE Sr Mgt Analyst (7/01/06). 26 Deletion of 1.0 FTE Assoc Planner; deletion of 1.0 FTE Code Enf Officer II and addition of 1.0 FTE Sr Code Enf Officer; reclass Proj Manager I to II; deletion of 0.5 FTE Proj Planner and add 0.5 FTE Sr Planner; addition of 0.08 FTE Overtime (7/1/06). 27 Addition of 0.48 FTE per diem Graffiti Worker and 0.50 per diem staff for Workers Resource Center (7/1/07). 28 Deletion of 1.0 FTE Deputy Building Official (7/1/08). 29 Increase: 0.65 FTE Assoc Planner, 0.05 FTE HED Spec II, 0.20 FTE HED Spec II, 0.10 FTE Secretary, 0.15 FTE Sr Planner; decrease RDA charges (7/1/08). 30 Decrease: 0.05 FTE Chief of Planning, 0.75 FTE Principle Planner, 0.20 FTE HED Spec II, 0.05 FTE Sr Mgmt Analyst; increase RDA charges (7/1/08). 31 Part-time reduced 1.46 FTE and Overtime increased 0.17 FTE (7/1/08). 19-6

7 City of San Mateo PUBLIC WORKS Public Works Director Admin Aide Admin Clerk II Associate Engineer Bldg Maint Supv Chief of Surveys City Engineer Computer Operator Const Coordinator Const Inspector II Const Manager Database Specialist 7,26, Deputy Director Engineering Tech II Env. Compliance Coor Env. Programs Manager Executive Secretary Facilities Maint. Wkr Facilities Manager GIS Coordinator Junior Engineer Laboratory Supv Laboratory Analyst II Machinist Maint Electrician Maint Manager Maint Painter Maint Plumber Maint Worker II 4,23,26,27,32,34,37, Mgmt Analyst II Office Assistant II 10, Plant Opers Supt Plant Mtc Superintendent Plant Mtc Supervisor 16, Plant Mechanic I Plant Mechanic II Plant Mechanic III Project Manager I/II 2,29,30, Project Supt Public Works Administrator Public Works Supt Public Works Supv 41, Pump Station Mech Recycle Program Coordinator Secretary 17,31,39, Senior Engineer Sr. Facilities Maint. Worker Sr. Mgmt Analyst Sr. Project Manager Sr. Traffic Engineer Sr. Traffic Lighting Tech 28, Sewer Maint. Ldwrkr Source Cntrl Insp Street Maint. Ldwrkr Survey Technician II Sweeper Operator 25,32, System Analyst Traffic Eng. Tech Traffic Safety Ldwrkr Traffic Safety Worker Traffic/Lighting Tech. 28, Tree Maint Sp Tree Trimmer

8 Two Year Business Plan PUBLIC WORKS (continued) WQCP Mtc Supt WQCP Mgr WQCP Oper III WQCP Oper II WQCP Shift Supv WQCP Operations Supt Total Auth. Merit Deduct 0.10 FTE Tree Maint. Specialist in (0.05) (0.10) (0.10) (0.10) (0.10) (0.10) (0.10) (0.10) Parks and Rec FTE Part-time 12,27,26, Overtime 12,26 * TOTAL POSITIONS Reduce (2) FTE Junior Engineer positions in (F9 projects) (71/02). 2 Elimination of (1) Project Supt. (Ltd term) and addition of (1) FTE Project Manager I/II (7/1/02). 3 Reduce 1 FTE WQCP Operator II (7/1/02). 4 Reflects reduction of (2) Maint Worker II from Street Maint (GF Ltd Term) and (2) Maint Workers (2) from Marina Lagoon Mgmt (F22) (7/1/02). 5 Addition of (1) Facilities Manager (70% Public Works, 30% RDA) (7/1/02). 6 Reflects (1) additional Construction Inspector (0.5 FTE Stormwater Management Prog and 0.5 FTE Sewer Engineering Prog) (7/1/02). 7 Reclassification of Computer Operator to Database Specialist (7/1/02) Tree Trimmer removed from CPID, and 0.05 FTE Tree Maint Specialist added to CPID (7/1/02). 9 Addition of 2.04 FTE Part time and 0.08 FTE Overtime. 10 Title change Adm Clerk I/II to Office Assistant I/II (CC 7/1/02). 11 New classification of GIS Coordinator (CC 9/17/02). 12 Maint Mgr will underfill Facilities Mgr position. No budget funding is provided for Maint Mgr position. 13 Reflects elimination of 1.0 FTE Machinist and addition of 1.0 FTE Plant Mechanic II (currently underfilled by Plant Mechanic I). 14 Reflects reclassification of 1.0 FTE Admin Aide (Riley) to Management Analyst II (7/1/03). 15 Reflects elimination of 1.0 FTE Sr. Traffic Engineer and addition of 1.0 FTE Sr Engineer (7/1/03). 16 Reflects elimination of 1.0 FTE Plant Mechanic III and addition of 1.0 FTE Plant Mtc Supervisor (7/1/03). 17 Eliminate 1.0 FTE Secretary position (vacant) at WQCP (7/1/03). 18 Eliminate 1.0 FTE Construction Coordinator (vacant) at Corp Yard (7/1/03). 19 Eliminate 1.0 FTE Plant Mtc Superintendent (7/1/03). 20 Eliminate 1.0 FTE WQCP Operations Superintendent (7/1/03). 21 Reflects FY reclassification from Environmental Compliance Coord. To Environmental Programs Manager. 22 Abolish 1.0 FTE City Engineer and create new classification, 2.0 FTE Deputy Director of PW (7/1/03). 23 Eliminate 1.0 FTE Mtc Worker II at the Corp Yard (7/1/03). 24 Eliminate 1.33 FTE part-time (per diem) from Street and Traffic Maintenance (7/1/03). 25 Reduction of 0.10 FTE Sweeper Operator (7/1/03) Budget reduction: Eliminate 1.0 FTE Assoc Engineer (0.20 GF, 0.80 project), 1.0 FTE Street Leadworker (GF), 1.0 FTE Maint Worker (GF), 1.0 FTE Maint Electrician and add back 1.0 FTE Pump Station Mech, Addition of 1.0 FTE Public Works Administrator (GF & SF to be overfilled by [1] Maint Mgr), addition of 1.0 FTE Recycle Program Coordinator, and net of 4.63 FTE reduction in part-time/overtime budget (7/1/04). 27 Reallocation of 1.0 FTE from Mtc Worker II to Traffic Safety Worker(5/2/05). 28 Reallocation of 1.0 FTE from Traffic/Lighting Tech to Sr. Traffic/Lighting Tech (5/2/05). 29 Deletion of 1.0 FTE Maint Electrician and addition of 1.0 FTE Project Manager (7/1/06). 30 Addition of 1.0 FTE Project Manager position for Sewer and Building Maint (7/1/06). 31 Reclassification of 1.0 FTE Plant Maint Supervisor to Plant Maint Superintendent; addition of 1.0 FTE WWTP Secretary (7/1/06). 32 Elimination of 1.0 FTE vacant GF Maint Worker II; shift 1.4 FTE GF various Engineering staff to other Special Funds; shift 0.60 FTE Solid Waste Maint Worker to GF and add 0.60 FTE Sweeper Operator in Solid Waste Fund; addition of 0.77 FTE per diem staff (7/1/06). 33 Reallocation of 1.0 FTE Maint. Plumber and 1.0 FTE Maint. Painter to 2.0 FTE Sr. Facilities Maint. Workers ( 7/1/06) 34 Deletion of 1.0 FTE Sr Mgmt Analyst and 2.0 FTE Maintenance Worker II (7/1/08). 35 Addition of 1.0FTE Database Specialist for Sewer Maintenance (7/1/08). 36 Deletion of 2.0 FTE Facility Maint Worker from Facilities Maintenance (7/1/08). 37 Reclassification of 1.0 FTE Maint Worker II to Sewer Maint Leadworker (7/1/08). 38 Reclassification of1.0 FTE Sweeper Operator into vacant Maint Worker II (7/1/08). 39 Reclassification of 1.0 FTE Office Assistant II to Secretary (7/1/08). 40 Reclassification of 1.0 FTE Project Manager I/II to Sr Project Manager (7/1/08). 41 Addition of 1.0 FTE Public Works Supervisor for Sewer Maintenance (7/1/08). 42 Reclassification of 1.0 FTE Sr Traffic Lighting Tech to Public Works Supervisor for Street and Maintenance (7/1/08). 43 Addition of 1.0 FTE Source Control Inspector (7/1/08). 44 Deletion of 1.0 FTE Traffic Lighting Tech (7/1/08). 45 Limited term Secretary converted to merit position (7/1/08). 19-8

9 City of San Mateo POLICE Chief of Police Acctg Assistant II Admin. Aide Deputy Police Chief Dispatch Services Supervisor Dispatcher 4, Executive Secretary Management Analyst II Police Captain Police Inf Svc Sup Police Inf Svc Tech 1,4, Police Lieutenant Police Officer (1 CPID) (3 RDA) 2,4,6,7,10, Police Rec Spec II Police Rec Supv Police Sergeant 6, Community Svc Officer II (1 CPID) 4,5,6, Secretary Sr Accounting Asst Senior Dispatcher 6, Sr. Pol Rec Spec. 1, Total Auth. Merit Project Captain for Measure C Project Sergeant for Measure C Part-time 5,6,10, Overtime 3,6,10, TOTAL POSITIONS Delete (1) Sr Pol Rec Spec and add (1) Police Inf Svc Tech (7/1/02). 2 Addition of (1) Police Officer FTE from School Resource Officer grant adopted by Council 12/3/01. 3 Reduction of 1.32 FTE in department-wide overtime (7/1/03) 4 Eliminate 1.0 FTE Police Captain, 1.0 FTE Measure C Project Captain, 1.0 FTE Police Info Svcs Tech, 1.0 FTE Dispatcher, 1.0 FTE SIB Inv Det Position, 2.0 FTE Community Service Officers, 2.0 FTE Community Police Officers, and 1.0 FTE Traffic Officer (7/1/03). 5 Addition of 1.07 FTE per diem to replace 1.0 AVO CSO, and addition of 1.95 FTE per diem in PAL Grant program (7/1/03) Budget reduction: eliminate 1.0 FTE Accounting Assistant II, 1.0 FTE Management Analyst II, 1.0 FTE Police Info Svc Tech, 3.0 FTE Police Officers, 1.0 FTE Police Sergeant, 2.0 FTE Community Svc Officer, 1.0 FTE Sr. Dispatcher, 1.0 FTE Sr. Police Record Specialist, and minor part-time/overtime adjustments (7/1/04). 7 Reduce 1.0 FTE Police Records Spec II and increase 1.0 FTE Comm Services Officer; reduce 1.0 FTE Comm Services Officer and increase 1.0 FTE Police Officer (CC 10/18/04). 8 Creation of 1.0 FTE Project Sergeant for Measure C- limited term (7/1/05). 9 Reallocate 1.0 FTE Sr. Dispatcher to Dispatch Services Supervisor (8/05). 10 Addition of 1.0 FTE SIB (Special Investigation Bureau) Police Sergeant (limited term); 2.0 FTE SIB Police Officer (limited term); 3.17 FTE per diem for increased parking enforcement and Red Light Camera program; 1.54 FTE Overtime for Workers' Resource Center (7/1/06). 11 Addition of 1.0 FTE Deputy Police Chief (limited term) by internal funding shift (7/1/07). 12 Overfill authorization: 3 FTE Police Officer, 1.0 FTE Dispatchers (9/07). 13 Addition of 1.0 FTE Administrative Aide(Direcor of Red Light Camera Operation) (7/1/08) 14 Net reduction of 0.95 FTE in department-wide Per Diem and 0.16 FTE in department-wide Overtime to partially fund the Administrative Aide (Director of Red Light Camera Operation) (7/1/08). 19-9

10 Two Year Business Plan FIRE Fire Chief Administrative Aide Admin Clerk I/II Battalion Chief Deputy Fire Chief Deputy Fire Marshal Emer Svcs Coord EMS Clinical Educational Specialist Executive Secretary Fire Captain 6, Fire Marshal Fire Prevention Insp I/II (Safety) 1, Firefighter-Engineer 2,5,7, Mgmt Analyst I/II Office Assistant I/II 4, Secretary 9, Total Auth. Merit Part-time 3, Overtime 3,5,6,10,11,12, TOTAL POSITIONS Addition of 0.5 FTE Fire Prevention Insp I/II (transferred from Code Enforcement program), transfer 3 FTE Firefighters, 5.14 FTE Fire Prevention Staff from GF, 4.36 FTE from Construction Services already in Fire Prevention staff, to the new Fire Prevention Enterprise Fund (F24), total 13 FTE, effective 7/01/02. 2 Deletion of (3) FTE Firefighters from General Fund budget (7/1/02). 3 Addition of 2.40 FTE O/T for overtime budget base adjustment and addition of 0.24 FTE per diem (7/1/02). 4 Title change Adm Clerk I/II to Office Assistant I/II (CC7/1/02). 5 Effective 2/1/03, (3) FTE Firefighters in Fire Prevention Enterprise transfer to General Fund, and reduction of 2.58 FTE overtime time in General Fund, per City Manager approval. This was reversed 4/03, overtime restored at 9.37, no net Firefighter FTE impact FTE Fire Captain shift from General Fund to Fire Enterprise, and reduction of 0.55 FTE overtime. 7 Fire Enterprise budget reorg: deletion of 3.0 FTE Firefighter, 2.0 Fire Prevention Inspector I/II, 1.0 FTE Office Assistant and addition of 0.27 FTE on-call overtime pay Budget reduction: For General fund -- shift 0.50 FTE Emergency Svc Coordinator to Fire Enterprise Fund, reduce 2.81 FTE overtime in Engine 21 operation. For Fund 24 (Fire Enterprise) -- addition of 0.50 FTE Emergency Svc Coordinator and minor addition in overtime budget (7/1/04). 9 Decrease 1.0 FTE Exec Secretary and increase 1.0 FTE Secretary (CC 10/18/04) 10 Deletion of 3.0 FTE Fire Captains and addition of 3.0 FTE Firefighter-Engineers to match the department staffing; deletion of 1.0 FTE Secretary to fund 1.0 FTE Admin Aide; addition of 0.51 FTE per diem staff and addition of 6.60 FTE Overtime to restore Engine 21(7/1/06). 11 The difference in FTE for Overtime between and is due to the $710,000 one-time funding (limited term) applied at a higher hourly rate in Reduction of 9,000 OT hours (3.09 FTE) to offset holiday/accrual/differential MOU changes (effective FY 06-07). 13 Addition of 0.34 FTE Overtime for CERT Program (7/1/08)

11 City of San Mateo PARKS AND RECREATION Dir. of Parks & Rec Accounting Asst II Admin Clerk II Asst. Parks/Lds Supt Comm Svc Coor 1, Comm Svcs Mgr Comm Svcs Spec Comm Svcs Supv Custodian Executive Secretary Golf Course Mntc. Supr Golf Services Mgr Irrigation Specialist Japanese Garden Cur Ldscp. Architect Ldscp. Mtc. Coor Ldscp Mtc Wkr I Ldscp Mtc Wkr II 18, 27 (*3 FTE not funded) * * * Light Equip Mech Management Analyst II Managing Arborist Masters Lead Swim Coach 3, Office Assistant I/II 6, Parks & Ldscp Mtc. Mgr 10,19, Parks & Ldscp Manager Parks & Ldscp Supt. 14,19, Program Assistant I/II Project Coordinator Project Manager II Recreation Specialist IV - Lead Teacher Secretary Sr. Accounting Assistant Sr. Comm Svc Supv. 15, Sr. Management Analyst Sr. Parks/Ldscp Mtc. Wrk Sr. Park Tree Trimmer Sr. Park Ranger Sr. Program Assistant Supvng. Ldscp Arch Tree Maintenance Spec (10% in PW-CPID) Tree Trimmer 4,16,21, Tree Trimmer Leadworker 21, Urban Forester TOTAL Auth. Merit Add 0.10 FTE Tree Maint Spec from PW-CPID Part-time 5,11,19,20, Overtime 5,12, TOTAL POSITIONS Eliminate 1.0 FTE Community Services Coordinator, Zappuccinos (7/1/02). 2 Eliminate 1.0 FTE Custodian (7/1/02). 3 Elimination of 1.0 FTE Lead Teacher and addition of 1.0 FTE Masters Swimming Head Coach (7/1/02) FTE Tree Trimmer previously budgeted in CPID for funding 0.05 FTE Tree Maint Spec (7/1/02). 5 Addition of 8.02 FTE per diem for expanded recreation programming, park custodial and golf marshal services and addition of 0.07 FTE overtime (7/1/02). 6 Title change from Admin clerk I/II to Office Assistant I/II for 0.5 FTE (shared P&R/Fire). Reclassification of 2.0 FTE Admin Clerk I/II to Sr Program Assistant (Beresford/Senior Ctr). Reclassification of 2.0 FTE Admin Clerk I/II to Program Assistant I/II (PAL/King Ctr). Reclassification of 1.0 FTE Admin Clerk I/II (Golf) to Secretary (CC7/1/02). 7 PAL Supervisor reallocated to PAL Coordinator (7/1/03). 8 Eliminate 1.0 FTE Light Equip Mechanic (7/1/03). 9 Eliminate 1.0 FTE Program Assistant I/II, PAL (7/1/03) FTE Landscape Architect shift from General Fund to project, 0.30 FTE Parks Manager shift to project, additional 0.05 FTE Tree Maintenance Specialis budgeted in CPID (7/1/03)

12 Two Year Business Plan Parks and Recreation footnotes (continued): 11 Net 4.75 FTE per diem reduction includes seasonal park (1.02 FTE), skateboard park (1.52 FTE), and golf marshal staff (1.63 FTE); shifting of PAL budget to Police (1.68 FTE); addition of 0.50 FTE Irrigation Specialist and 0.60 FTE Subject Specialist (Light Equip repairs) (7/1/03). 12 Reduce 0.13 FTE overtime Golf Course (7/1/03). 13 Eliminate 0.50 FTE Office Assistant from Park & Rec administration (7/1/04). 14 Eliminate 1.0 FTE Parks Landscape Supt -- has been previously underfilled by Community Services Analyst (7/1/04). 15 Eliminate 3.0 FTE Sr Comm Svc Supv, 1.0 FTE Comm Svc Co-coordinator, in restructure of Recreation program supervisory staff (7/1/04). 16 Eliminate 1.0 FTE Tree Trimmer - Arboriculture program (7/01/04). 17 Addition of 1.0 FTE Sr. Management Analyst, Park & Rec Administration office (7/1/04). 18 Defunding of 2.0 FTE Landscape Maint Worker II position (7/1/05). 19 Reclassification of 1.0 FTE Parks & Landscape Maint Manager to Parks & Landscape Maint Superintendent; deletion of 1.0 FTE Sr Comm Services Supervisor to fund 1.0 FTE Management Analyst II; addition of 4.49 FTE per diem (2.63 FTE is limited term) staff in Parks and Golf program ( 7/1/06). 20 Defunding of 1.26 FTE Per Diem Sr. Park Ranger to fund the 1.00 FTE merit Sr. Park Ranger (CC 2/20/07) 21 Eliminate 1.0 FTE Masters Lead Swim Coach (7/1/08). 22 Position re-titled to Managing Arborist (4/4/07). 23 Position re-titled to Park & Ldscp Manager (4/4/07). 24 Eliminate 1.0 FTE Tree Trimmer (7/1/08). 25 Eliminate 1.0 FTE Tree Trimmer Leadworker (7/1/08). 26 Addition of 0.69 FTE part time for Rec, 0.41 FTE part time for Parks, 0.64 FTE part time for Golf and FTE overtime for Rec (7/1/08). 27 Additional defunding of 1.0 FTE Landscape Maint Worker II, for a total of 3.0 FTE (7/1/08)

13 City of San Mateo LIBRARY City Librarian Accounting Assistant II Admin Aide Admin Clerk II Community Service Co-ordinator Custodian Deputy City Librarian 2, Executive Secretary Librarian II 5,9,12, Librarian I Library Assistant II 6,10,12,15,17,18, Library Assistant I 9,10, Library Literacy Coordinator Library Ops Mgr Library Team Coordinator 2, Literacy Lab Coordinator Management Analyst II Literacy Specialist Network Technician Sr Librarian Asst TOTAL Auth. Merit Part-time 1,3,4,8,9,11,16,17,18, Overtime TOTAL POSITIONS Deletion of 0.88 FTE part-time for per diem rates and operation adjustment (7/01/02). 2 Abolish (2) FTE Library Team Coordinator and new classification of Deputy City Librarian (CC 11/4/02). 3 Deletion of 2.37 FTE per diem hours (7/1/03). 4 Deletion of 3.46 per diem staffing as Library closure transitional savings (7/1/03) FTE Librarian I promoted to Librarian II per terms of SEIU MOU, and reduction of 0.65 FTE Librarian II to a 0.50 FTE (7/1/04). 6 Deletion of 1.0 FTE Sr. Library Assistant for a 0.63 FTE Library Assistant II, and reduction of a 0.55 FTE Library Assistant II to a 0.50 FTE (7/1/04). 7 Deletion of 1.0 FTE Library Operations Manager, transferred to Library Building Project. Deletion of 1.0 FTE Custodian, transferred to Contract Services ( FTE per diem restored for staffing re-opened branch libraries (7/1/04). 9 Deletion of 0.38 FTE per diem Librarian II for the addition of 0.50 FTE merit Librarian II. Deletion of 0.48 FTE per diem Library Assistant I for addition of 0.50 FTE merit Library Assistant I. Deletion of 0.48 FTE per diem Sub Spec (Literary Specialist) for the addition of 0.50 FTE merit Literacy Specialist. Deletion of 0.48 FTE per diem Subject Spec (Literacy Lab Coordinator) for the addition of 0.50 FTE merit Literacy Lab Coordinator (7/1/05) FTE Library Assistant I promoted to Library Assistant II per term of SEIU MOU (7/1/05) per diem Subject Specialist (Library Project) transferred from General Fund to Library Building Project funding (7/1/05). 12 Deletion of 1.0 FTE Deputy City Librarian and addition of 1.0 FTE Library Team Coordinator, addition of 1.25 FTE Librarian II for Biotech Center and Infoseekers program; addition of 0.50 FTE Library Asst II to be shared by Tech Services and Information services (7/1/06). 13 Addition of two Limited Term positions; 1.0 FTE Community Services Co-ordinator and 1.0 FTE Network Technician; addition of 1.7 FTE on-call per diem for only and net addition of 0.08 FTE per diem staff for both years (7/1/06). 14 Reclassification of 1.0 FTE Admin. Aide to 1.0 FTE Management Analyst II with no new funding (7/1/07) 15 Reclassification of.50 FTE Library Assistant I to Library Assistant II and addition of.25 FTE Library Assistant II with no new funding (7/1/07) 16 Addition of Merit 0.75 FTE Librarian II, deletion of Merit 0.50 FTE Library Assistant II and FTE Per Diem Librarian I in Children's Svcs (4/1/08). 17 Deletion of Merit.30 Library Assistant II, addition of 0.36 per diem Literacy Student Tutor Coordinator in Project Read (11/1/07) 18 Deletion of Merit 0.13 Library Assistant II, Addition of per diem Librarian II and 0.30 per diem Library Assistant I, deletion of per diem Librarian I in Technical Services (1/02/08) 19 Deletion of per diem Library Aide III, addition of per Diem Library Assistant I (7/1/08) 20 Deletion of of 0.25 FTE Library Assistant II in Circulation Services(7/1/08)

14 Two Year Business Plan REDEVELOPMENT Community Dev. Dir Econ Dev/Bus Asst Mgr Accounting Manager Admin. Aide 3, Associate Planner Chief of Planning Code Enf. Officer II Executive Secretary Facilities Manager Financial Service Mgr GIS Coordinator Neigh. Improv & Hsg Mgr 5, HED Specialist I HED Specialist II 6,13,17, Management Analyst II Police Officer Principal Planner 7, Program Analyst Project Planner 20, Redevelopment Admin Secretary 8,12, Sr Code Enf Off Sr. Mgmt Analyst 10,14,19, Senior Planner 7, TOTAL Auth Merit Exclude FTE included in Police Dept (3.00) (3.00) (3.00) (3.00) (3.00) (3.00) (3.00) (3.00) Part-time 10,15, Overtime 10,15, TOTAL POSITIONS Decrease 0.35 FTE Community Director charge, shift to GF (7/1/02). 2 Increase RDA charges 0.25 FTE EDBA Manager, decrease GF (7/1/02). 3 Increase RDA charges 0.05 FTE Adm Aide, decrease GF (7/1/02). 4 Addition of 0.30 FTE Facility Manager (7/1/02). 5 Decrease 0.10 FTE NIH Manager, increase GF (7/1/02). 6 Increase 1.45 FTE Housing Specialist II, decrease Block Grant (7/1/02). 7 Reclass 0.15 FTE Senior Planner to Principal Planner, 85% in GF (7/1/02). 8 Decrease 0.45 FTE Secretary, increase GF (7/1/02) - Per discussion w/ CDD, add 0.25 FTE Secretary for database adj. to other CDD SF. 9 Increase 0.25 FTE Sr. Mgmt Analyst, decease GF (7/01/02). 10 Decrease 0.46 FTE part-time and increase 0.15 FTE overtime (7/1/02). 11 New Classification GIS Coordinator (CC 9/17/02). 12 Increase 0.25 FTE EDBA Mgr, 0.13 FTE NIH Mgr, 0.60 FTE Secretary, and 0.15 FTE Code Enf Officer to RDA (7/1/03). 13 Eliminate 1.0 FTE term limited HED Specialist and transfer 0.55 FTE HED Spec II from City to RDA (7/1/03). 14 Eliminate 1.0 FTE limited term Mgt Analyst II and increase 0.30 FTE Sr Mgt Analyst to RDA (7/1/03). 15 Reduce 0.82 part-time FTE and 0.45 overtime FTE (7/1/03). 16 Shift 0.50 FTE Associate Planner from GF (7/1/04). 17 Decrease 1.05 FTE HED Spec II, increase other Special Funds changes (7/1/04) FTE Sr. Code Enf eliminated effective (8/04). 19 Decrease 0.75 FTE Sr. Mgmt Analyst, increase GF 0.07 FTE and Special Funds 0.68 FTE (7/1/04). 20 Addition of 0.50 FTE Project Planner (7/1/04). 21 Eliminate part-time FTE and overtime FTE (7/1/04). 22 Transfer from Special Funds: addition of 0.15 FTE Admin Aide, 1.25 FTE HED Spec II, 0.40 FTE Principal Planner, 0.15 FTE Secretary, 0.25 FTE Sr Mgt Analyst (7/1/06). 23 Deletion of 0.5 FTE Project Planner and addition of 0.5 FTE Sr Planner; addition of 0.07 FTE Overtime (7/1/06). 24 Decrease: 0.65 FTE Assoc Planner, 0.05 FTE HED Spec II, 0.20 FTE HED Spec II, 0.10 FTE Secretary, 0.15 FTE Sr Planner (7/1/08). 25 Increase: 0.05 FTE Chief of Planning, 0.75 FTE Principle Planner, 0.20 FTE HED Spec II, 0.05 FTE Sr Mgmt Analyst (7/1/08). 26 Increase 0.48 FTE Par-time and 0.05 FTE Overtime (7/1/08)

15 City of San Mateo Actual City of San Mateo FULL TIME EQUIVALENT POSITIONS (Merit, Part-Time, Overtime) All Funds Actual Actual Actual Fiscal Years Actual Acutal Adopted Number of Full Time Equivalent Positions 19-15

16 Two Year Business Plan

TOWN OF JAMESTOWN TOWN COUNCIL RECOMMENDED BUDGET 2014/2015

TOWN OF JAMESTOWN TOWN COUNCIL RECOMMENDED BUDGET 2014/2015 70001.000 COUNCIL GENERAL GOVERNMENT.101 Salaries (5) 10,455.62 11,300.00 11,300.00 11,300.00 11,300.00.302 Fees & Supplies 632.78 1,500.00 1,500.00 1,500.00 1,500.00.305 Advertising 0.00 2,500.00 2,500.00

More information

ZSFG Human Resources Services Report Submitted to the Joint Conference Committee (April, 2018)

ZSFG Human Resources Services Report Submitted to the Joint Conference Committee (April, 2018) ZSFG Human Resources Services Report Submitted to the Joint Conference Committee (April, 2018) Report Contents: Report Summary of Hiring Status ( rate over 10%) 1) Total hospital vacancy rate continue

More information

ZSFG Human Resources Services Report Submitted to the Joint Conference Committee (June, 2017)

ZSFG Human Resources Services Report Submitted to the Joint Conference Committee (June, 2017) ZSFG Human Resources Services Report Submitted to the Joint Conference Committee (June, 2017) Report Contents: Vacancy Report Summary of Hiring Status (Vacancy rate over 10%) 1) Total hospital vacancies

More information

ZSFG Human Resources Services Report Submitted to the Joint Conference Committee (July, 2018)

ZSFG Human Resources Services Report Submitted to the Joint Conference Committee (July, 2018) ZSFG Human Resources Services Report Submitted to the Joint Conference Committee (July, 2018) Report Contents: Report Summary of Hiring Status ( rate over 10%) 1) Hospital vacancies have slowly decreased

More information

ZSFG Human Resources Services Report Submitted to the Joint Conference Committee (September, 2018)

ZSFG Human Resources Services Report Submitted to the Joint Conference Committee (September, 2018) ZSFG Human Resources Services Report Submitted to the Joint Conference Committee (September, ) Report Contents: Vacancy Report Summary of Hiring Status (Vacancy rate over 10%) Graphs: YTD vacancy rate,

More information

Administrative Services

Administrative Services Administrative Services Projection Salaries & Employee Benefits 3,106,188 3,216,126 1,717,510 1,879,586 3,597,096 1,953,823 1,711,096 3,664,919 Materials & Supplies 48,950 54,383 40,833 46,147 86,980 37,013

More information

Agenda Item B /20 Strategic Budget Development Phase I Preliminary Recommendations

Agenda Item B /20 Strategic Budget Development Phase I Preliminary Recommendations Agenda Item B-24 2019/20 Strategic Budget Development Phase I Preliminary Recommendations Board of Education February 13, 2019 2 Outline Preliminary Recommendations and Discussions School Staffing School

More information

Executive/Management % 44.4% 38.9% 38.9% 13.9% 0.0% 2.8% 5.6% 0.0% 0.0%

Executive/Management % 44.4% 38.9% 38.9% 13.9% 0.0% 2.8% 5.6% 0.0% 0.0% Form #38A FULL TIME WORKFORCE SUMMARY/OCCUPATIONAL CATEGORY WHITE Executive/Management 36 20 16 14 14 5 0 1 2 0 0 55.6% 44.4% 38.9% 38.9% 13.9% 0.0% 2.8% 5.6% 0.0% 0.0% Faculty 462 273 189 204 149 20 13

More information

GRADUATES AND AWARDS. Grads Awards Grads Awards Grads Awards Grads Awards Grads Awards. Business Admin

GRADUATES AND AWARDS. Grads Awards Grads Awards Grads Awards Grads Awards Grads Awards. Business Admin GRADUATES AND AWARDS A graduate will only be counted one time in an academic year. If a graduate received two awards, the graduate is placed under the highest degree level. The VCCS total is the official

More information

Wages and Benefits Fiscal Year 2018 (Budgeted) May 1, April 30, 2018

Wages and Benefits Fiscal Year 2018 (Budgeted) May 1, April 30, 2018 Fiscal Year 2018 () Benefit Benefit City Administrator's Office City Administrator 150,574.00 6,536.00 9,626.00 18,035.00 184,771.00 672.96 6,775.83 Executive Assistant 61,938.00 17,414.00 4,738.00 7,112.00

More information

Wages and Benefits Fiscal Year 2017 May 1, April 30, 2017

Wages and Benefits Fiscal Year 2017 May 1, April 30, 2017 Benefit Benefit City Administrator's Office ** City Administrator 151,094.19 6,426.36 10,471.49 17,421.68 185,413.72 660.86 6,799.16 325 * City Administrator 79,491.81 2,661.32 5,176.32 9,236.94 96,566.39

More information

UnR Res Description Title FTE Location Management - BUMT Administrative Assistant I 3.00 D/O

UnR Res Description Title FTE Location Management - BUMT Administrative Assistant I 3.00 D/O Management - BUMT 2.78 0.22 Administrative Assistant I 3.00 D/O 9.00 0.00 Assistant Principal Roynon - 1.0; BHS - 3.0; SDHS - 2.0; Lone Hill - 1.0; Ramona - 9.00 2.0 1.00 0.00 Assistant Superintendent

More information

City of Caldwell BUDGET FY 2018

City of Caldwell BUDGET FY 2018 City of Caldwell BUDGET FY 2018 City of Caldwell FY 2018 Budget Book Table of Contents Summary Reports Appropriation Ordinance General Fund Expenditure Details City Council 01-1-01-100 Mayor 01-1-02-110

More information

,000, ,000, ,000, , , , Property Taxes - Prior

,000, ,000, ,000, , , , Property Taxes - Prior General Ledger Budget Analysis User: Printed: Fiscal Year: vnoel 04/25/2018-10:34AM 2019 2016 2017 2018 2018 1000 General Fund 1000 Non-Departmental R10 Property Taxes 8,297,574.70 8,477,866.18 8,354,000.00

More information

Town of Southwest Ranches Statement of Revenues and Expenditures From 10/1/2010 Through 12/31/2010. Current Year Actual Prior Year Actual

Town of Southwest Ranches Statement of Revenues and Expenditures From 10/1/2010 Through 12/31/2010. Current Year Actual Prior Year Actual 01 - General Fund s 0 Ad Valorem Taxes 311000 2,951,391.73 3,149,911.30 4,225,184.00 (1,273,792.27) Franchise Fee-Electric 313100 0.00 102,088.65 565,000.00 (565,000.00) Solid Waste Franchise Fee 313700

More information

GUAM MEMORIAL HOSPITAL AUTHORITY STAFFING PATTERN MONTH ENDING MAY 31, 2018

GUAM MEMORIAL HOSPITAL AUTHORITY STAFFING PATTERN MONTH ENDING MAY 31, 2018 T CENTRAL SUPPLY 4143 1 MED EQUIP TECHNICIAN DAGUPAN,JOSEPHINE FT 269F 12 01/08/1996 16.28 33,862.40 05/02/2018 05/02/2020 362.46 80.75 19.01 0.00 18.88 7.17 76.37 10.32 574.96 14,948.96 48,811.36 CENTRAL

More information

2017 BLAWNOX PROPOSED BUDGET

2017 BLAWNOX PROPOSED BUDGET 2017 BLAWNOX PROPOSED BUDGET GENERAL FUND Revenue 301 Real Estate Taxes 2016 YTD 2016 Projected YE 2017 Budget 301.10 RE-Current Taxes (8 mills) 554,705.30 564,792.34 578,618.12 301.12 RE-Fire Service

More information

NORTH SLOPE BOROUGH FIRE DEPARTMENT

NORTH SLOPE BOROUGH FIRE DEPARTMENT NORTH SLOPE BOROUGH FIRE DEPARTMENT I. MISSION The mission of the Fire Department is to preserve life and property using community volunteers and career personnel to deliver ground and air emergency medical

More information

FY20 - ASSESSMENTS A B C D E F G H I J K

FY20 - ASSESSMENTS A B C D E F G H I J K FY20 - ASSESSMENTS 1 2 3 4 6 7 8 9 10 11 12 13 14 1 16 17 18 19 20 21 22 23 24 2 26 27 28 29 30 31 32 33 34 3 36 37 38 A B C D E F G H I J K FY19 FY20 MGRS LES WES MGRSD MGRS LES WES MGRSD FY19 TO FY20

More information

City of Eagleville Budget Presentation Fiscal Year 2018

City of Eagleville Budget Presentation Fiscal Year 2018 City of Eagleville Budget Presentation Fiscal Year 2018 Work Sessions: March 9, 2017: March 23, 2017: April 13, 2017: General Fund Revenue Estimates Parks & Recreation State Street Aid Revenue and Expenses

More information

Town of Southwest Ranches Statement of Revenues and Expenditures From 10/1/2011 Through 12/31/2011. Current Period Actual

Town of Southwest Ranches Statement of Revenues and Expenditures From 10/1/2011 Through 12/31/2011. Current Period Actual 01 - General Fund Revenue Ad Valorem Taxes 311000 3,007,200.12 4,102,334.00 (1,095,133.88) Franchise Fee-Electric 313100 56,486.83 490,000.00 (433,513.17) Solid Waste Franchise Fee 313700 0.00 35,000.00

More information

PORT JEFFERSON SCHOOLS

PORT JEFFERSON SCHOOLS Administrative Components A 1010.400 BOARD OF EDUCATION - OTHER EXPENSE A 1010.415-0 BOARD OF EDUCATION- TRAINNING 6,000.00 500.00 6,000.00 0.00 500.00 0.00 A 1010.449-2 BOE-MEMBERSHIP DUES 21,410.00 20,800.00

More information

Department Mission: Mandated Services: Department Overview: Successes and Challenges:

Department Mission: Mandated Services: Department Overview: Successes and Challenges: Department: Information Technology FY 2019 Proposed Budget Department Mission: Klamath County Information Technology delivers business services that empower, support and serve all county departments in

More information

GUAM MEMORIAL HOSPITAL AUTHORITY 2ND QUARTER STAFFING PATTERN ENDING MARCH 31, 2018

GUAM MEMORIAL HOSPITAL AUTHORITY 2ND QUARTER STAFFING PATTERN ENDING MARCH 31, 2018 T ANESTHESIA F006 1 ANESTHESIOLOGISTS VACANT-ANESTHESIA,F006 FT 109 11/30/2015 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 ANESTHESIA N011 1 ANESTHESIOLOGISTS VACANT-ANESTHESIA,N011

More information

Expenditure Report - Current Year Only

Expenditure Report - Current Year Only Page: 1 General Fund Town Administration 01-4130-110 TA Salary FullTime 107,881.64 9,938.57 91,694.88 0.00 16,186.76 84.996 01-4130-120 TA Salary Part Time 1.00 0.00 01-4130-130 TA Salary Elected 6,93

More information

R E V E N U E *TOTAL LOCAL REVENUE 1,416,465.82CR 263,415.04CR 491,162.82CR 925,303.00CR 19% 35%

R E V E N U E *TOTAL LOCAL REVENUE 1,416,465.82CR 263,415.04CR 491,162.82CR 925,303.00CR 19% 35% *** BUDGET REPORT *** SUGAR-SALEM SCHOOL DIST #322 MO-YR: 01-2017 01/31/17 PAGE 1 (Rprt: 01-BUDGET; Dates: 00/00/00-01/31/17; PRINT: 02/01/17 12:17:00 PM) R E V E N U E 100-320000-000-000-0 BEGINNING BUDGET

More information

R E V E N U E *TOTAL LOCAL REVENUE 1,416,465.82CR 10,777.07CR 497,760.25CR 918,705.57CR 1% 35%

R E V E N U E *TOTAL LOCAL REVENUE 1,416,465.82CR 10,777.07CR 497,760.25CR 918,705.57CR 1% 35% *** BUDGET REPORT *** SUGAR-SALEM SCHOOL DIST #322 MO-YR: 02-2017 02/28/17 PAGE 1 (Rprt: 01-BUDGET; Dates: 00/00/00-02/29/17; PRINT: 03/02/17 2:05:08 PM) R E V E N U E 100-320000-000-000-0 BEGINNING BUDGET

More information

GUAM MEMORIAL HOSPITAL AUTHORITY STAFFING PATTERN - 4TH QUARTER ENDING DECEMBER 31, 2017

GUAM MEMORIAL HOSPITAL AUTHORITY STAFFING PATTERN - 4TH QUARTER ENDING DECEMBER 31, 2017 T REVIE ANESTHESIA F006 1 HOSP STAFF PHYS-ANESTHESIA VACANT-ANESTHESIA,F006 FT 109 11/30/2015 140.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 ANESTHESIA N011 1 ANESTHESIOLOGIST VACANT-ANESTHESIA,N011

More information

EAST KINGSTON SCHOOL DISTRICT BUDGET SUMMARY FY

EAST KINGSTON SCHOOL DISTRICT BUDGET SUMMARY FY BUDGET SUMMARY FY 20122013 BUDGET DEFAULT DEFAULT PROPOSED PROPOSED + / 20112012 INCR/DECR 20122013 INCR/DECR 20122013 % TEACHERS SALARIES $ 1,095,341 $ (18,740) $ 1,076,601 $ $ 1,076,601 1.71% Certified

More information

BFMEXMTD 2019/03/04 15:16:50 CITY OF NORWOOD Page: 1. Expense Account Report w/ MTD AS OF: 02/28/2019

BFMEXMTD 2019/03/04 15:16:50 CITY OF NORWOOD Page: 1. Expense Account Report w/ MTD AS OF: 02/28/2019 BFMEXMTD 2019/03/04 15:16:50 CITY OF NORWOOD 5.4.0 Page: 1 01-0100-57110 CITY COUNCIL - SALARIES 76000.00 5250.00 10500.00 0.00 65500.00 01-0100-57141 COUNCIL - WORKERS COMPENSATION 0.00 265.19 530.38

More information

Revenues 4,295, ,295, ,465, , ,

Revenues 4,295, ,295, ,465, , , Page: 1 Revenues Function: 0000 *** Dept: 000.000 304.000 PROPERTY TAXES 2,700,000.00 2,700,000.00 2,668,299.27 7,972.51 0.00 31,700.73 98.8 306.000 PERSONAL PROPERTY REPLAC.TAX 64,000.00 64,000.00 55,148.24

More information

Others: Chattie Van Wert, Jeff Cook, Ian Loehner, Sal Barnao

Others: Chattie Van Wert, Jeff Cook, Ian Loehner, Sal Barnao Present: Joseph Giordano, Supervisor Fred Hundson, Councilman Wayne Taylor, Councilman Dorcey Crammond, Councilwoman Dave Woods, Councilman Tonya M. Thompson, Town Clerk Others: Chattie Van Wert, Jeff

More information

Systems. Department Mission: Mandated Services: Department Overview: Successes and Challenges:

Systems. Department Mission: Mandated Services: Department Overview: Successes and Challenges: Department: Geographic Information Systems FY 2018 Proposed Budget Department Mission: The mission of the Klamath County Geographic Information Systems (GIS) department is to provide maintenance of and

More information

FY 2017 City of Caldwell

FY 2017 City of Caldwell FY 2017 City of Caldwell BUDGET City of Caldwell FY 2017 Budget Book Table of Contents Summary Reports Appropriation Ordinance General Fund Expenditure Details City Council Mayor Mayor's Office Human Resources

More information

Exhibit A - Final Actions of the Board in Budget Hearings

Exhibit A - Final Actions of the Board in Budget Hearings Item # Dept Restorations/Changes Exhibit A - Final Actions of the Board in Budget Hearings - 6-16-11 Consensus Expenditure Amount Restorations/Changes listed in red font and item numbers marked * are One-Time

More information

DEPARTMENT OF HOUSING AND PROPERTY MANAGEMENT

DEPARTMENT OF HOUSING AND PROPERTY MANAGEMENT DEPARTMENT OF HOUSING AND PROPERTY MANAGEMENT I. MISSION STATEMENT The Mission of the Housing Department is to develop, maintain and make available affordable housing options for all North Slope Borough

More information

GENERAL FUND ALLOCATIONS SUPERINTENDENT'S BUDGET

GENERAL FUND ALLOCATIONS SUPERINTENDENT'S BUDGET Amount FTE Amount FTE Amount FTE School Budgets: Student-based allocation Student Based Allocation Dollars 234,483.91 245,302.39 10,818.48 Less Federal Pool 0.00 (17,844.82) (17,844.82) Programmatic Needs

More information

1000 General Fund 1030 Tax Collector Licenses, Fees and Permits Fees - NSF Check

1000 General Fund 1030 Tax Collector Licenses, Fees and Permits Fees - NSF Check General Ledger Budget Analysis User: Printed: Fiscal Year: vnoel 04/23/2018-2:13PM 2019 2016 2017 2018 2018 1000 General Fund 1030 Tax Collector R20 Licenses, Fees and Permits 0.00 0.00 0.00 0.00 1031-1000-41010Fees

More information

WEST CHICAGO FIRE PROTECTION DISTRICT Budget vs. Actual Summary For the 12 Month(s) Ended May 31, 2017

WEST CHICAGO FIRE PROTECTION DISTRICT Budget vs. Actual Summary For the 12 Month(s) Ended May 31, 2017 WEST CHICAGO FIRE PROTECTION DISTRICT Budget vs. Actual Summary For the 12 Month(s) Ended May 31, 2017 100% of Fiscal Year Account Description Total FY17 Budget Total FY16 Projection Total FY16 Budget

More information

FY ANNUAL FINANCIAL REPORT

FY ANNUAL FINANCIAL REPORT Charter Schools FY 2015-2016 ANNUAL FINANCIAL REPORT Page 1 TOTAL CHARTER FEDERAL ACCOUNT ALL SCHOOLS PROJECTS NO. FUNDS FUND CHS FUND 142 FUND CONDENSED BALANCE SHEET - ALL FUNDS ASSETS 11120 Cash on

More information

2019 Master Tax Budget

2019 Master Tax Budget Page 1 2019 Master Tax Budget City of Ashland Estimated Unencumbered Balance as of 12/31/2018 Estimated Annual Receipts for the Year Total Available Funds For Expenditure Estimated Budget Annual Expenditures

More information

City of Scottsbluff. Fund Equity in Cash June 30, 2015

City of Scottsbluff. Fund Equity in Cash June 30, 2015 City of Scottsbluff Fund Equity in Cash 30, 2015 2 YRS PRIOR PRIOR YEAR PRIOR MONTH CURRENT MONTH Fund Fund # 30, 2013 30, 2014 May 31, 2015 30, 2015 3 General 111 $ 4,043,065.42 $ 3,883,397.98 $ 3,583,597.55

More information

City of Springfield Affirmative Action Plan

City of Springfield Affirmative Action Plan City of Springfield Affirmative Action Plan Driven by Diversity Adopted by Ordinance #2013-129 April 16, 2013 Updated November 30, 2015 City of Springfield Affirmative Action Plan Table of Contents Executive

More information

Department Mission: Mandated Services: Department Overview: Successes and Challenges: Budget Overview:

Department Mission: Mandated Services: Department Overview: Successes and Challenges: Budget Overview: Department: Animal Control FY 2016 Proposed Budget Department Mission: To protect the safety and welfare of the community of Klamath County, both citizens and animals. To educate the public in safe and

More information

DRAFT S T A T E O F M I C H I G A N BOARD OF COMMISSIONERS OF THE COUNTY OF ALLEGAN. August 23, 2012

DRAFT S T A T E O F M I C H I G A N BOARD OF COMMISSIONERS OF THE COUNTY OF ALLEGAN. August 23, 2012 DRAFT 96-390 S T A T E O F M I C H I G A N BOARD OF COMMISSIONERS OF THE COUNTY OF ALLEGAN August 23, 2012 FRIEND OF THE COURT APPROVE THREE YEAR TITLE COOPERATIVE REIMBURSEMENT AGREEMENT BE IT RESOLVED

More information

R E C O M M E N D E D B U D G E T FOR THE FISCAL YEAR BEGINNING SEPTEMBER 1, 2018

R E C O M M E N D E D B U D G E T FOR THE FISCAL YEAR BEGINNING SEPTEMBER 1, 2018 R E C O M M E N D E D B U D G E T FOR THE FISCAL YEAR BEGINNING SEPTEMBER 1, 2018 Sam Houston State University Fiscal Year 2019 Operating Budget Table of Contents Schedules of Budgeted Revenues, Transfers

More information

Department: County Counsel FY Proposed Budget

Department: County Counsel FY Proposed Budget Department: County Counsel FY 2018-2019 Proposed Budget Department Mission: The mission of the Klamath County Counsel s office is to provide Klamath County with the best legal support possible to achieve

More information

21. Please provide a copy of your agency s FY17 performance plan as submitted to the Office of the City Administrator.

21. Please provide a copy of your agency s FY17 performance plan as submitted to the Office of the City Administrator. 21. Please provide a copy of your agency s FY17 performance plan as submitted to the Office of the City Administrator. Attached please find a copy of DOC s Y 2017 performance plan as submitted to the Office

More information

MARION TOWNSHIP General Fund Amended Budget July June 2011

MARION TOWNSHIP General Fund Amended Budget July June 2011 Income 44020 PROPERTY TAX 311,229.66 310,000.00 1,229.66 310,000.00 44021 TAX CHARGE BACKS -792.74-1,250.00 457.26-1,250.00 44025 ADMIN FEES 91,390.22 90,000.00 1,390.22 90,000.00 44100 BOARD OF REVIEW

More information

CYCLONE POLICY & PROCEDURE

CYCLONE POLICY & PROCEDURE CYCLONE POLICY & PROCEDURE Last updated Oct 2016 Rationale St Mary s Catholic Primary School is committed to providing a safe and healthy working environment for all persons who could be at risk in the

More information

GIS Geographical Information Systems. GIS Management

GIS Geographical Information Systems. GIS Management GIS Geographical Information Systems GIS Management Difficulties on establishing a GIS Funding GIS Determining Project Standards Data Gathering Map Development Recruiting GIS Professionals Educating Staff

More information

Total 3,885, ,161, ,905, ,037, ,016,700.00

Total 3,885, ,161, ,905, ,037, ,016,700.00 CORNWALL-ON-HUDSON BUDGET 2018-2019 1 of 6 General Fund: Revenue Code Actual 16-17 Actual 17-18 Budget 18-19 Through 10/31 Prop. 19-20 Final Comments 1. Real Property Taxes (inc. relevy) A1001 2,525,000.00

More information

INDIANAPOLIS PUBLIC SCHOOLS 2015 PROPOSED BUDGET REPORT 0100 GENERAL FUND 2015 BUDGET 809 FMD ADMINISTRATION FTE BUDGET

INDIANAPOLIS PUBLIC SCHOOLS 2015 PROPOSED BUDGET REPORT 0100 GENERAL FUND 2015 BUDGET 809 FMD ADMINISTRATION FTE BUDGET 809 FMD ADMINISTRATION FTE BUDGET 11100 ELEMENTARY 80900004 430005 REPAIRS & MAINTENANCE SERVICES 0.00 6,500 TOTAL 11100 ELEMENTARY 0.00 6,500 26100 SERVICE AREA DIRECTION 80900308 120005 ASST TO THE SUPERINTENDENT

More information

HAMBURG TOWNSHIP FINANCE CONTROL BOOK

HAMBURG TOWNSHIP FINANCE CONTROL BOOK HAMBURG TOWNSHIP FINANCE CONTROL BOOK PERIOD ENDING July 31, 2012 DATA 9/6/12 HAMBURG TOWNSHIP FINANCE CONTROL BOOK PERIOD ENDING July 31, 2012 DATA 1 9/6/12 Index Page 1-2 FINANCE CONTROL BOOK INDEX Page

More information

CITY OF OSAGE BEACH. Financial Statements

CITY OF OSAGE BEACH. Financial Statements CITY OF OSAGE BEACH Financial Statements February 28, 2018 CASH AND INVESTMENTS BY FUND February 28, 2018 GENERAL FUND 10-100000 CASH AND INVESTMENTS 2,085,034 10-100050 SPECIAL POLICE PROJECTS 5,317 10-100141

More information

DIVISION OF COMMUNITY DEVELOPMENT

DIVISION OF COMMUNITY DEVELOPMENT DIVISION OF COMMUNITY DEVELOPMENT Vision Statement To foster a vibrant, prosperous and growing Fort Wayne through extraordinary community development. Mission Statement To develop and implement creative

More information

Total 3,593, ,764, ,535, ,447, ,684,000.00

Total 3,593, ,764, ,535, ,447, ,684,000.00 CORNWALL-ON-HUDSON BUDGET 2014-2015 1 of 6 General Fund: Revenue Code Actual 11-12 Actual 12-13 Budget 13-14 Through 11/30 Prop. 14-15 Final Comments 1. Real Property Taxes A1001 2,067,535.00 2,126,659.00

More information

Department Mission: Non-Mandated Services: TITLE 33

Department Mission: Non-Mandated Services: TITLE 33 Department: Veterans FY 2019 Proposed Budget Department Mission: To give aid and assistance to any veteran, the spouse or dependents of the veteran or the survivors of the veteran in applying for all benefits

More information

Department Mission: Mandated Services: Department Overview: Successes and Challenges:

Department Mission: Mandated Services: Department Overview: Successes and Challenges: Department: Law Library FY 2018 Proposed Budget Department Mission: The Lloyd De Lap Klamath County Law Library is dedicated to providing legal research material to members of the bar and the community

More information

User Fee Study HISTORIC RESOURCES LOS ANGELES, CALIFORNIA

User Fee Study HISTORIC RESOURCES LOS ANGELES, CALIFORNIA User Fee Study HISTORIC RESOURCES FY 2008-09 LOS ANGELES, CALIFORNIA Final Draft Date: December 15, 2008 Schedule of Current and Potential Fees Fee No Application Type Category / Description HISTORIC RESOURCES

More information

Jan - Dec 16 Budget $ Over Budget Income 300 TAXES Real Estate Taxes , ,500.00

Jan - Dec 16 Budget $ Over Budget Income 300 TAXES Real Estate Taxes , ,500.00 Jan - Dec 16 Budget $ Over Budget Income 300 TAXES 301.000 Real Estate Taxes 0.00 182,500.00-182,500.00 302.000 Fire Tax 0.00 30,000.00-30,000.00 310.000 Per Capita Taxes 0.00 0.00 0.00 310.100 Real Estate

More information

City of Scottsbluff, Nebraska Monday, July 16, 2018 Regular Meeting

City of Scottsbluff, Nebraska Monday, July 16, 2018 Regular Meeting City of Scottsbluff, Nebraska Monday, July 16, 2018 Regular Meeting Item Finance1 Council to receive the 2018 Financial Report. Staff Contact: Liz Hilyard, Finance Director Scottsbluff Regular Meeting

More information

50.03 Insurance Reimbursments 1, , ,

50.03 Insurance Reimbursments 1, , , REVENUE REPORT Page: 1 2:48 pm Dept: 10 GENERAL REVENUE DEPT. 41.01 Property taxes 390,000.00 390,000.00 285,446.86 86,726.22 0.00 104,553.14 73.2 41.02 Sales taxes 375,000.00 375,000.00 163,596.78 33,784.70

More information

50.03 Insurance Reimbursments 1, , ,

50.03 Insurance Reimbursments 1, , , REVENUE REPORT Page: 1 2:45 pm Dept: 10 GENERAL REVENUE DEPT. 41.01 Property taxes 390,000.00 390,000.00 0.00 0.00 0.00 390,000.00 0.0 41.02 Sales taxes 375,000.00 375,000.00 29,480.43 29,480.43 0.00 345,519.57

More information

Economic & Environmental Vitality

Economic & Environmental Vitality Economic & Environmental Vitality Summary These departments are focused on the development of the local economy and physical environment. Departments in this section are concerned with the infrastructure

More information

FY18 YTD Activity by Fund Group Summary For Fiscal: Period Ending: 11/30/2017

FY18 YTD Activity by Fund Group Summary For Fiscal: Period Ending: 11/30/2017 City of Dana Point, CA FY18 by Fund Group Summary For Fiscal: 2017-2018 Period Ending: 11/30/2017 Fund: 01 - GENERAL Revenue RevenueType: 10 - Taxes & Franchises 6101 - Sec & Unsec Property Taxes 6103

More information

FORCAST FUTURE BUDGETS Description 2013 Budget 2013 Actual 2014 Budget *2014 Actual

FORCAST FUTURE BUDGETS Description 2013 Budget 2013 Actual 2014 Budget *2014 Actual CAO OFFICE OF THE CAO PROPOSED SALARY / WAGES FULL TIME 190,500.00 192,077.43 202,150.00 137,252.65 207,150.00 213,250.00 216,450.00 219,700.00 223,000.00 EMPLOYEE BENEFITS 51,200.00 44,717.83 52,925.00

More information

Missouri State University. FTE and Salary Budget Study. Budget and Priorities Committee

Missouri State University. FTE and Salary Budget Study. Budget and Priorities Committee Missouri State University FTE and Salary Budget Study 2004 2010 May 2011 Budget and Priorities Committee 1 Introduction This study was completed by the Budget and Priorities Committee as a charge from

More information

City of Scottsbluff, Nebraska Monday, December 4, 2017 Regular Meeting

City of Scottsbluff, Nebraska Monday, December 4, 2017 Regular Meeting City of Scottsbluff, Nebraska Monday, December 4, 2017 Regular Meeting Item Finance1 Council to review the Financial Report. Staff Contact: Liz Hilyard, Finance Director Scottsbluff Regular Meeting - 12/4/2017

More information

POSITIONS, PAY SCALE GROUPS RANGES

POSITIONS, PAY SCALE GROUPS RANGES APR = After Probation Rate C = Classified U = Unclassified = Special Market Titles = Parity Titles JOB APR MIDPOINT Academic & Faculty Policy Administrator 66 102 0.00-0.00 0.00 U Academic Adviser 14 300

More information

5,288, ,288, ,790, , , ,500,

5,288, ,288, ,790, , , ,500, REVENUE REPORT MARCH 2009 CLOSE Page: 1 5/812009 2:00 pm For the Period: 7/1/2008 to 3/3112009 Original Bud. Amended Bud. YTD Actual CURR MTH Encumb. YTD UnencBal % Bud Fund: 01 -GENERAL FUND Dept 000.000

More information

Department Mission: Non-Mandated Services:

Department Mission: Non-Mandated Services: Department: OSU KBREC (Extension) FY 2014 Proposed Budget Department Mission: The Oregon State University Extension Service engages the people of Oregon with researchbased knowledge and education that

More information

NORTH SLOPE BOROUGH ASSEMBLY AND CLERK S OFFICE

NORTH SLOPE BOROUGH ASSEMBLY AND CLERK S OFFICE NORTH SLOPE BOROUGH ASSEMBLY AND CLERK S OFFICE I. MISSION STATEMENT Members of the North Slope Borough Assembly are elected by residents of the North Slope Borough and serve their constituents during

More information

Strategic Budget Planning

Strategic Budget Planning Strategic Budget Planning School Name: HYDE PARK Location: 531 School Year: 2017-2018 Plan Type: Tentative Plan Created Date: 01/30/2017 Plan Update Date: 04/18/2017 Submit Update Date: 04/18/2017 Strategic

More information

R E V E N U E *TOTAL STATE REVENUE 7,583,810.00CR 2,933.59CR 7,338,169.19CR 245,640.81CR 0% 97%

R E V E N U E *TOTAL STATE REVENUE 7,583,810.00CR 2,933.59CR 7,338,169.19CR 245,640.81CR 0% 97% *** BUDGET REPORT *** SUGAR-SALEM SCHOOL DIST #322 MO-YR: 06-2015 06/30/15 PAGE 1 R E V E N U E 100-320000-000-000-0 BEGINNING BUDGET BALANCE 95,254.98CR 0.00 0.00 95,254.98CR 0% 0% 100-411100-000-000-0

More information

Amount Collected YTD 5/31/ /2016 Projected Year End

Amount Collected YTD 5/31/ /2016 Projected Year End CITY OF JUSTIN FY 2016-2017 BUDGET Revenues Collected % Change Previous Fiscal Year TAXES Property Tax 1,339,550.00 1,488,984.00 1,470,951.03 1,510,951.03 0.00 1,589,207.00 Sales Tax 603,194.81 525,000.00

More information

William S. Hart Union High School District Personnel Commission

William S. Hart Union High School District Personnel Commission William S. Hart Union High School District AGENDA OF REGULAR MEETING Thursday, February 9, 2017 5:00 PM Closed Session; 6:30 p.m. Public Session Location: Administrative Center Board Room 21380 Centre

More information

BUDGET FOR YEAR ENDING SEPTEMBER 30, 2018

BUDGET FOR YEAR ENDING SEPTEMBER 30, 2018 Ordinary Income/Expense Income 40000 FRANCHISE FEES 40140 Other Franchise Fees 6,000.00 3,300.00 3,546.87 4,509.57 3,904.82 40100 Bowie Cass Electric 29,400.00 33,360.00 14,694.20 31,090.05 35,560.33 40110

More information

BROOMFIELD COLORADO...

BROOMFIELD COLORADO... 2 0 1 6 P R O P O S E D A N N U A L B U D G E T C I T Y A N D C O U N T Y O F BROOMFIELD COLORADO............. 2 0 1 6 P R O P O S E D A N N U A L B U D G E T City and County of Broomfield, Colorado 2016

More information

Administration of Mineral Rights

Administration of Mineral Rights Administration of Mineral Rights Deborah Archibald Industry, Tourism and Investment, GNWT Malcolm Robb Aboriginal Affairs and Northern Development Canada Business Today How applications are being treated

More information

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET... 3

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET... 3 2018 SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET... 3 IV. GENERAL FUND 001 DESCRIPTIONS... 4 Background Information The Four

More information

CSU Stanislaus Budget Income Statement - Without Department Benefits Fund: G0106 General Fund Updated: September 26, 2008

CSU Stanislaus Budget Income Statement - Without Department Benefits Fund: G0106 General Fund Updated: September 26, 2008 CSU Stanislaus 08-09 Budget Income Statement - Without Department Benefits Fund: G0106 General Fund 08-09 Updated: September 26, 2008 08-09 Budget 08-09 Budget 08-09 Budget Grand Total Payroll & Benefits

More information

CITY OF SEVEN HILLS OFFICE OF THE DIRECTOR OF FINANCE CURRENT YEAR DETAILED APPROPRIATIONS AND EXPENDITURES FOR THE MONTH ENDING December 31, 2015

CITY OF SEVEN HILLS OFFICE OF THE DIRECTOR OF FINANCE CURRENT YEAR DETAILED APPROPRIATIONS AND EXPENDITURES FOR THE MONTH ENDING December 31, 2015 PAGE 001 GENERAL FUND POLICE: PATROL 112-PERSONAL 2,024,255.58 $ 251,596.99 2,038,576.81 $ 0.00 $ -0.6% 112-0THER 308,937.00 5,918.41 257,559.95 48,329.33 3,047.72 1% 112-TRANSFERS OUT 0.00

More information

CITY OF OSAGE BEACH. Financial Statements

CITY OF OSAGE BEACH. Financial Statements CITY OF OSAGE BEACH Financial Statements June 30, 2018 CASH AND INVESTMENTS BY FUND June 30, 2018 GENERAL FUND 10-100000 CASH AND INVESTMENTS 1,966,171 10-100050 SPECIAL POLICE PROJECTS 5,321 10-100141

More information

HIGHLANDS COUNTY BOARD OF COUNTY COMMISSIONERS Thursday, July 12, :00 AM 600 S. Commerce Ave. Sebring, FL AGENDA

HIGHLANDS COUNTY BOARD OF COUNTY COMMISSIONERS Thursday, July 12, :00 AM 600 S. Commerce Ave. Sebring, FL AGENDA HIGHLANDS COUNTY BOARD OF COUNTY COMMISSIONERS Thursday, July 12, 2018 9:00 AM 600 S. Commerce Ave. Sebring, FL 33870 AGENDA 1 MEETING CALLED TO ORDER: Invitation to fill out "Citizens not on the agenda"

More information

DEPARTMENT SUMMARY. DEPT. NO. : 56 The purpose of the Human Resources Department is to attract and

DEPARTMENT SUMMARY. DEPT. NO. : 56 The purpose of the Human Resources Department is to attract and DEPARTMENT SUMMARY DEPT. NO. : 56 The purpose of the Human Resources Department is to attract and PURPOSE: retain a qualified and knowledgeable workforce. The Department manages a comprehensive human resources

More information

Make all changes on real property, due to ownership changes, from all recorded deeds, by maintaining cadastral mapping records.

Make all changes on real property, due to ownership changes, from all recorded deeds, by maintaining cadastral mapping records. Department: Geographic Information Systems FY 2017 Proposed Budget Department Mission: The mission of the Klamath County Geographic Information Systems (GIS) department is to provide maintenance of and

More information

:23 PM CITY OF DUNCAN PAGE: 1 BUDGET PRESENTATION AS OF: DECEMBER 31ST, General Fund FINANCIAL SUMMARY

:23 PM CITY OF DUNCAN PAGE: 1 BUDGET PRESENTATION AS OF: DECEMBER 31ST, General Fund FINANCIAL SUMMARY 1-26-2017 04:23 PM CITY OF DUNCAN PAGE: 1 01 -General Fund FINANCIAL SUMMARY ACCT# ACCOUNT NAME ACTUAL ACTUAL BUDGET APPROVED REVENUE SUMMARY Non-Departmental 11,802,643.08 11,237,738.54 11,530,975.00

More information

DEPARTMENT SUMMARY DEPT. NO. : 71

DEPARTMENT SUMMARY DEPT. NO. : 71 DEPARTMENT SUMMARY DEPT. NO. : 71 PURPOSE: The Division is responsible for implementing the Capital Improvement projects for the rehabilitation of the City's infrastructure. To achieve this goals, the

More information

Department Mission: Mandated Services: Department Overview:

Department Mission: Mandated Services: Department Overview: Department: Treasurer FY 2019 Proposed Budget Department Mission: Our mission is to provide financial stewardship for Klamath County by safeguarding financial resources while maximizing investment return

More information

AGENDA County Operations Committee Monday, February 26, 2:00 PM Peoria County Courthouse, Room 402

AGENDA County Operations Committee Monday, February 26, 2:00 PM Peoria County Courthouse, Room 402 AGENDA County Operations Committee Monday, February 26, 2018 @ 2:00 PM Peoria County Courthouse, Room 402 1. Call to Order 2. Approval of Minutes October 23, 2017 (Executive Session) November 27, 2017

More information

October 2018 Monthly Financial Statements

October 2018 Monthly Financial Statements October 2018 Monthly Financial Statements Prepared by City Treasurer s Office 11.5.2018 CASH AND INVESTMENTS BY FUND October 31, 2018 GENERAL FUND 10-100000 CASH AND INVESTMENTS 2,148,760 10-100050 SPECIAL

More information

Department Mission: Mandated Services: Department Overview: Successes and Challenges:

Department Mission: Mandated Services: Department Overview: Successes and Challenges: Department: Law Library FY 2016 Proposed Budget Department Mission: The Lloyd De Lap Klamath County Law Library is dedicated to providing legal research material to members of the bar and the community

More information

F14-1. Florida Assoc of Dist. Instructional Materials Admin, FL Assoc of Educators, National Assoc of Staff Development $

F14-1. Florida Assoc of Dist. Instructional Materials Admin, FL Assoc of Educators, National Assoc of Staff Development $ LAKE COUNTY SCHOOLS 2014-15 Budget Worksheet FACILITY : PROFESSIONAL DEVELOPMENT FACILITY FUNCTION OBJECT PROJECT SUB-PROJEPROGRAM EXP TYPE ADDITIONAL DESCRIPTION AMOUNT 1 : PROFESSIONAL DEVELOPMENT 6200:

More information

2018 City Budget - General and Water Works.irp :26 PM CITY OF CROSBYTON PAGE: 1 BUDGET LISTING AS OF: APRIL 30TH, GENERAL FUND

2018 City Budget - General and Water Works.irp :26 PM CITY OF CROSBYTON PAGE: 1 BUDGET LISTING AS OF: APRIL 30TH, GENERAL FUND 7-23-2018 02:26 PM CITY OF CROSBYTON PAGE: 1 01 -GENERAL FUND FINANCIAL SUMMARY BUDGET REVENUE SUMMARY ALL REVENUE 895,350.00 *** REVENUES *** 895,350.00 EXPENSE SUMMARY 05-LEGISLATIVE DEPARTMENT 4,600.00

More information

AGENDA County Operations Committee Monday, December 18, 2:00 PM Peoria County Courthouse, Room 402

AGENDA County Operations Committee Monday, December 18, 2:00 PM Peoria County Courthouse, Room 402 AGENDA County Operations Committee Monday, December 18, 2017 @ 2:00 PM Peoria County Courthouse, Room 402 1. Call to Order 2. Approval of Minutes July 24, 2017 (Executive Session) September 25, 2017 (Executive

More information

CITY OF SEVEN HILLS OFFICE OF THE DIRECTOR OF FINANCE CURRENT YEAR DETAILED APPROPRIATIONS AND EXPENDITURES FOR THE MONTH ENDING December 31, 2018

CITY OF SEVEN HILLS OFFICE OF THE DIRECTOR OF FINANCE CURRENT YEAR DETAILED APPROPRIATIONS AND EXPENDITURES FOR THE MONTH ENDING December 31, 2018 PAGE 001 GENERAL FUND POLICE: PATROL 112-PERSONAL 2,594,667.25 $ 238,555.64 2,086,948.27 $ 0.00 $ 507,718.98 19.6% 112-0THER 509,581.41 5,357.20 387,792.22 85,450.37 36,338.82 7.1% 112-TRANSFERS OUT 0.00

More information

CITY OF SEVEN HILLS OFFICE OF THE DIRECTOR OF FINANCE CURRENT YEAR DETAILED APPROPRIATIONS AND EXPENDITURES FOR THE MONTH ENDING August 31, 2018

CITY OF SEVEN HILLS OFFICE OF THE DIRECTOR OF FINANCE CURRENT YEAR DETAILED APPROPRIATIONS AND EXPENDITURES FOR THE MONTH ENDING August 31, 2018 PAGE 001 GENERAL FUND POLICE: PATROL 112-PERSONAL 2,326,186.36 $ 152,351.58 1,427,167.46 $ 55,516.82 $ 843,502.08 36.3% 112-0THER 427,540.04 17,954.13 321,938.98 78,936.82 26,664.24 6.2% 112-TRANSFERS

More information

CITY OF SEVEN HILLS OFFICE OF THE DIRECTOR OF FINANCE CURRENT YEAR DETAILED APPROPRIATIONS AND EXPENDITURES FOR THE MONTH ENDING October 31, 2018

CITY OF SEVEN HILLS OFFICE OF THE DIRECTOR OF FINANCE CURRENT YEAR DETAILED APPROPRIATIONS AND EXPENDITURES FOR THE MONTH ENDING October 31, 2018 PAGE 001 GENERAL FUND POLICE: PATROL 112-PERSONAL 2,326,186.36 $ 63,702.87 1,640,761.23 $ 52,633.26 $ 632,791.87 27.2% 112-0THER 427,540.04 19,133.95 362,966.31 51,203.59 13,370.14 3.1% 112-TRANSFERS OUT

More information

DEPARTMENT OF ADMINISTRATION AND FINANCE

DEPARTMENT OF ADMINISTRATION AND FINANCE DEPARTMENT OF ADMINISTRATION AND FINANCE I. MISSION STATEMENT The mission of the Department of Administration and Finance is to ensure the financial integrity of the North Slope Borough in a manner that

More information