Budget Year / Version:
FY 26
RECOMMENDED
Expenditures by Fund
100.0%00100000200000300000400000500000600000700000800000900000General Fund
100.0%00100000200000300000400000500000600000700000800000900000General Fund
Revenues by Fund
100.0%0-100000100002000030000400005000060000700008000090000100000110000120000General Fund
100.0%0-100000100002000030000400005000060000700008000090000100000110000120000General Fund
Expenditure Data
OrderCost CenterCost Center NameFundTypeAccountAccount NameAmount
1C05100Office Of Zoning And Admin HearingsF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
2C05100Office Of Zoning And Admin HearingsF001 - General Fund50010Full Time SalariesPersonnel Costs$597,313.00
3C05100Office Of Zoning And Admin HearingsF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$33,093.00
4C05100Office Of Zoning And Admin HearingsF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$8,661.00
5C05100Office Of Zoning And Admin HearingsF001 - General Fund52002Group InsurancePersonnel Costs$71,928.00
6C05100Office Of Zoning And Admin HearingsF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
7C05100Office Of Zoning And Admin HearingsF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$10,303.00
8C05100Office Of Zoning And Admin HearingsF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
9C05100Office Of Zoning And Admin HearingsF001 - General Fund51002Social Security- FICAPersonnel Costs$35,346.00
10C05100Office Of Zoning And Admin HearingsF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
11C05100Office Of Zoning And Admin HearingsF001 - General Fund50311Other Compensation Adjustment - OMB Use onlyPersonnel Costs($4,227.00)
12Personnel Costs Total$752,417.00
13C05100Office Of Zoning And Admin HearingsF001 - General Fund60168Temporary Office ClericalOperating Expenses$15,000.00
14C05100Office Of Zoning And Admin HearingsF001 - General Fund64100Local Conference RelatedOperating Expenses$1,000.00
15C05100Office Of Zoning And Admin HearingsF001 - General Fund62010General Office SuppliesOperating Expenses$3,250.00
16C05100Office Of Zoning And Admin HearingsF001 - General Fund60076Professional Purchase Of ServiceOperating Expenses$30,000.00
17C05100Office Of Zoning And Admin HearingsF001 - General Fund60158Consultant ServicesOperating Expenses$0.00
18C05100Office Of Zoning And Admin HearingsF001 - General Fund63504Daily Rental Motor PoolOperating Expenses$100.00
19C05100Office Of Zoning And Admin HearingsF001 - General Fund61014Other Office Equipment Repair/MaintenanceOperating Expenses$180.00
20C05100Office Of Zoning And Admin HearingsF001 - General Fund63022Other Central Duplicating Services - PrintingOperating Expenses$1,852.00
21C05100Office Of Zoning And Admin HearingsF001 - General Fund63206Inter-Office MailOperating Expenses$110.00
22C05100Office Of Zoning And Admin HearingsF001 - General Fund60060Legal / Attorney ServicesOperating Expenses$45,291.00
23C05100Office Of Zoning And Admin HearingsF001 - General Fund61904CopiersOperating Expenses$6,000.00
24C05100Office Of Zoning And Admin HearingsF001 - General Fund63020Office Machines/Copier LeasesOperating Expenses$722.00
25C05100Office Of Zoning And Admin HearingsF001 - General Fund63200Central Duplicating - Postage - BulkOperating Expenses$2,190.00
26C05100Office Of Zoning And Admin HearingsF001 - General Fund62700Books / Reference MaterialsOperating Expenses$2,000.00
27C05100Office Of Zoning And Admin HearingsF001 - General Fund63208Other - MailOperating Expenses($140.00)
28C05100Office Of Zoning And Admin HearingsF001 - General Fund60426Preparation Of Transcripts/RecordersOperating Expenses$10,000.00
29C05100Office Of Zoning And Admin HearingsF001 - General Fund62028Other Supplies & EquipmentOperating Expenses$2,000.00
30C05100Office Of Zoning And Admin HearingsF001 - General Fund63016ImagingOperating Expenses$1,100.00
31C05100Office Of Zoning And Admin HearingsF001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$10,124.00
32Operating Expenses Total$130,779.00
33General Fund Total$883,196.00
Showing 1 to 33 of 33 entries
Revenue Data
OrderCost CenterCost Center NameFundTypeAccountAccount NameAmount
1C05100Office Of Zoning And Admin HearingsF001 - General Fund44072ZONING & ADMIN HEARING FEES - MNCPPCCharges for Services$25,000.00
2C05100Office Of Zoning And Admin HearingsF001 - General Fund44056Rezoning Application & Sign FeesCharges for Services$85,000.00
3Charges for Services Total$110,000.00
4General Fund Total$110,000.00
Showing 1 to 4 of 4 entries