The URL can be used to link to this page

04. General FundGENERAL FUND PAGE FUND Dept. # i-ii 1000 General Fund Revenue and Summary iii-iv 1000 General Fund Appropriation Summary 1 1000 400 General Government $ 759,425 2 1000 401 City Manager $ 182,261 3 1000 401 Human Resources $ 156,224 4 1000 402 Mayor & City Council $ 122,142 5 1000 402 City Clerk $ 139,762 6 1000 403 Finance Department $ 266,550 7 1000 404 City Attorney $ 436,542 8 1000 406 Municipal Court $ 342,583 9 1000 410 Public Works Administration $ 39,522 10 1000 412 City Facilities Maintenance $ 257,992 11-13 1000 413 Police $ 4,218,218 14 1000 416 Fire $ 2,675,306 15 1000 420 Planning Department $ 355,246 16 1000 480 Community Development $ 68,693 Total General Fund $ 10,019,465 17 1001 On -behalf Retirement Payments S 1,300,000 GENERAL FUND REVENUE AND SUMMARY F[JND: 1000 MILL VALUE S 39.017 S 39.335 S 39,335 $ 39.522 ACTUALI BUDGET I ACTUAL I BUDGET FYI 2113 VY13114 FY13114 FY14115 GENERAL FUND MILL LEVY 132.20 131.70 131.70 134.40 PROPERTY TAXES: 311100 Real Property Taxes 4,912,081 4,915,000 4,921,834 5,036,907 311105 PILOT payment 23,400 23,400 23,482 23,500 311200 Personal Property 167,266 165,000 290,887 88,093 312000 Penalty & Interest 16,374 25,000 10.665 10,500 SUBTOTAL $ 5,119,121 $ 5,128,400 $ 5,246,868 $ 5,159,000 LICENSES & PERMITS: 322101 Alcohol Beverage 29,812 29,812 30,121 30,000 322300 General and occupational I,371 1,300 1,376 1,300 322500 Amusement 0 350 0 0 323012 Planning fees & Sign permits 18,760 20,000 22,684 20,000 323107 Excavation Permits, house moving 0 500 0 0 323109 7aning & Site Plan Review Fees 11,325 12,000 13,955 12,000 323200 Parade Permits 400 500 700 500 323300 Animal licenses 1.805 1,500 1,962 1,500 SUBTOTAL $ 63,473 $ 65,962 $ 70,698 $ 65,300 INTERGOVERNMENTAL REVENUE: 335030 MV Tax Ad Valorem 1,483 1,500 1,071 750 335076 Gaming Machine Permits 59,801 60,000 60,450 60,000 335110 Live Card Game, keno & bingo 2,800 2,800 5,669 3,000 335230 KB124 ENTITLEMENT 2,439,307 2,431,207 2,431,207 2,630,289 SUBTOTAL S 2,503.391 $ 2.495.507 $ 2,498.397 5 2,694,039 FINES AND FORFEITURES: 351035 Parking fines (112 year FYI2) 38,913 40,000 34,215 40,000 351017 Technology fees 29,565 30,000 30,543 30,000 351000 City Court Fines & fees, admin. 507,203 520,000 506,993 535,000 SUBTOTAL S 575,69) $ 590,000 $ 571,741 $ 605,000 cvn't. i GENERAL FUND Revenue - Page 2 CHARGES FOR SERVICES: 341020 Administrative charges 341021 Chant Admin. (Planning, finance) 341025 City Collections/other charges 341026 League of Cities conference donations 341027 Bresnan Franchise Fees 342010 KPD -Public safety fees 342014 KPD -School Resource Officers 342016 KPD -Regional Training /testing Reimb. 343018 Parking Permits, meters, boot removal 343005 Central Garage Charges SUBTOTAL MISC. REVENUE 362010 Golf Coune Lease 362015 Insurance Reimbursements 362020 111MIA GASB 45 reimbursement 364030 Auction & misc. collections/donations 365015 Kidsport- lease reimbursement 365018 Hand shell contribution 12510 Loan repayment -employees 381060 Operating transfer 2372 -health insurance SUBTOTAL Relocation loan Cash 371010 INVESTMENT REVENUE: TOTAL GENERAL REVENUE CASK 3ULY 1 (includes designated S) TOTAL AVAILABLE FOR BUDGET PROPOSED EXPENDITURES CASH CARRYOVER (year end operating) Designated for Capital Designated Court Technology fees Designated for BandshelI Designated for Parking Total cash available Total General Cash Carryover Undesignated ACTUAL I BUDGET I ACTUAL I BUDGET FY12/13 FY13114 FY13/14 FY14/15 505.165 485,203 479,240 538,505 24,453 20,000 4,891 10,000 5,932 6,000 12,199 7,500 6,548 0 0 0 2,893 0 0 0 30,533 30,000 19,939 30,000 86,000 86,000 86,000 95,500 3,973 3,500 875 10,000 80,222 80,000 79,160 104,000 131,357 internal service fund internal service fund internal service fund $ 877.076 $ 710,703 $ 682,304 S 795,505 16,762 16,500 21,565 16,500 11,616 10,000 19,989 10,000 0 3,000 3,000 0 6,290 2,500 2,096 11,000 0 4,100 0 4,100 616 500 101 500 Z430 900 1,585 0 660,239 660,000 660,000 665,000 $ 697,953 $ 697,500 $ 708,336 $ 707,100 $ 4,235 $ 10,010 $ 10,010 $ 5,755 I0,186 15,000 7,220 10,000 5 9,851,116 S 9,713,082 S 9,795,574 $ 10,041,699 $ 1,613,816 $ 1,928,157 $ 1,928,157 $ 2,215,018 11,464,932 $ 11,641,239 $ 11,723,731 $ 12,256,717 $ 9,536,775 S 9,710,033 5 9,509,713 $ 10,019465 $ 1,752,529 $ 1,765,078 $ 2,026,591 $ 2.058,325 $ 101,906 $ 101,906 $ 101,906 $ 101,906 $ 36,789 $ 26,789 $ 49,487 $ 39,487 $ 13,391 $ 13,891 $ 13,492 $ 13,992 $ 232542 $ 2-3,542 $ 23,542 $ 23,542 $ 1,928,157 $ 1,931,206 5 2,215,019 $ 2,237,252 17.79% 18.17% 20.69% 20.50% GENERAL FUND APPROPRIATION SUMMARY 0 FTE's approriated F FE's 1 1.5 1.58 3.2 "7 4 General City Humph Mayor Municipal Government Manager Resources Council City Clerk Finance Attorney Court 110 Salaries S 116,347 $ 118.076 $ 63,054 S 98.340 S 201.362 $ 341.132 S 221,257 114 Compdme Buyback & severance. Def Comp. 8,500 121 Overtime & Spec. Assign PD, 500 153 Health Insurance 19,701 17.028 35,700 17,374 33,630 52,110 39.696 155 Retirement 13,733 8,820 1.929 7,423 15,058 25,600 16,430 TOTAL PERSONAL SERVICES - 169,781 143,924 100,682 132,137 250,050 418,842 277,383 210 SuppliesloFfice/oomputers(Non-capital equip 218 4.000 300 600 100 100 2,500 4,500 220 Other supplies, safety egmP, ammo. 230 Supplies & FUEL; chemicals, concession sup 240 Uniforms 312 Postage 20.000 5w 320 Printing, advertising, newsletter, hooks 4.500 SW 8,000 1,500 330 Audit, filing fees 19,150 7,200 5,000 340 Electricity, natural gas 345 Telephone, web, cell, radio, security was 880 300 1,000 1,400 350 Prof ServionfLeaguc/911 disp.liadsport/Eagle 492.150 1.000 2,260 3,725 10,000 1,500 45,750 362 Maint. services, building, equip radios,landscaping 6,600 360 Technology services (court) 370 Dues & Training, mearng% League meeting 10,800 3,500 14,100 2,500 6,000 4,700 6,300 380 Medical services 390 Other Purchased Services 5,750 500 Fixed Charges, Insurance, transfers 214,025 SUBTOTAL PURCHASED SERVICESISUPPLIES 759,425 12,490 12,300 21,460 6,625 16,500 17,700 65,200 600 DEBT SERVICE 940 CAPITAL OUTLAY DEPARTMENT TOTAL 2015 S 7511,425 S 182,261 S 156.724 S 122,142 S 138,762 S 266,550 S 436,542 S 342,583 2014 BUDGET (info only) $ 827,934 S 177.397 S 151,429 S 112,648 S 105,701 S 255,683 S 426.579 S 333,361 I GENERAL FUND APPROPRIATION SUMMARY 9 FTE.'s appruriated 0.25 1.45 43 23.3 &25 0.75 88.95 Public Planning Community Works City Hall Police We Department Development TOTAL 110 Salaries S 17,604 $ 64,735 5 2,665,840 1,554,523 S 263,106 5 44,693 S 5,790,069 114 Comptvne Buyback & severance. Def. Croup. 15,000 5,000 S 29 500 121 Overtime & Spec. Assign PD, 123,000 51,978 S 175,479 153 Health Insurance 3,263 15,094 507,104 275,233 54,792 7,636 $ 1,078,351 155 i cUmment 1,292 4,645 335,980 205,937 19,654 3,414 $ 659,914 TOTAL PERSONAL SERVICES 22,159 84,465 3,646,924 202,671 337,552 55,743 5 7,732,312 210 3uppbeslofficecamputemaJNon�apital equip 218 6,500 41,500 24,200 7,000 4,000 S 95,300 220 Other supplies, safety equip, ammo, 6,300 49.500 17,500 $ 73,300 230 Supplies & FUEL; chemicals, concession sup 2,500 95,000 17,325 400 $ 115,225 240 Uniforms 1,500 15,000 S 16,500 312 Postage 2,200 S 22,700 320 Printing, advertising, newsletter, hooks 5,000 1,950 $ 21,450 330 Audit, filing fees 2,700 500 $ 33,550 340 Mecticity, natural gas 80,OL10 S 80,000 345 Telephone, web, cell, radio, security cameras 285 250 15,500 8,500 900 750 $ 29,765 350 Prof Services/Leaguel9i 1 disp.11ddsportSagle 850 25,800 21,000 7,500 1,000 2,000 $ 614,535 362 Maint services, building, equipradios,landscaping 47,500 41,000 16,500 $ 111,600 360 Technology Services (court) $ 370 dues & Training, meetings, League meeting 1,300 37,000 10,000 4,400 3,500 $ 104,100 380 Medical services 5,000 22,500 $ 27,500 390 Other Purchased Services 2,000 $ 7,750 500 Fixed Charges, Insurance,transicrs 5,928 3,900 140.592 341.658 1,294 $ 707,397 SUBTOTAL PURCRASUDSERVICES/SUPPLIES 17,363 165,250 453,092 482,633 17,694 12,950 2,060,672 600 DEBT SERVICE S,277 68,002 $ 76,279 940 CAPITAL OUTLAY 118,202 32,000 S 150,202 DEPARTMENT TOTAL 2015 S 39,522 $ 257,992 5 4,218,218 S 2,675,306 5 3551?46 $ 68,693 S 10,019,465 2014 BUDGET (info Only) S 36.819 S 259,645 S 4,073,422 $ 2,523,194 S 341,653 S 84,578 S 9,710,033 iv GENERAL GOVERNMENT FUND: GENERAL 1000400-41XXXX EXPENDITURE DETAIL 410530 Audit: 331 Annual Report Filing fees 353 Contract services - Audit 354 GASB 45 cast for Other Post Employment Benefits 410560 Central Purchasing 210 Office Supplies 312 Postage 320 Printing & envelopes 410600-354 Elections: 411850-379 League of City conference (revenue $15,000) 410900 Records Admin.: 331 Publication & Filing Fees 460446-353 Kidsport Perm. Easement 460446-354 Kidsport Lease (reimbursed) 460452-366 Hockaday -annual building maint_ per lease 460452-355 Eagle Transit contribution 420000-354 911 Dispatch Services Contract 420000-356 Smith Valley levy reimbursement 510310-354 ICMA Fees 510330-513 Liability Insurance 510330-517 Property Insurance 510330-516 Uninsured Loss (insurance deductible) 510300 Contingency Total ACTUAL BUDGET ACTUAL BUDGET FY12/13 FY13114 FY13114 FY14115 $1,400 $1,400 $1,400 $1,400 $10,000 $14,040 $14,040 $14,250 $0 $6,300 $6,300 $o $4,153 $4,000 $2,911 $4,000 $19,452 $13,500 $18,022 $20,000 $7,804 $7,000 $1,806 $4,5t10 $0 $18,000 $14,181 $6,000 $20,529 $0 $0 $0 $1,624 $3,500 $3,014 $2,500 $4,117 $o $0 $0 $4,066 $4,100 $o $4,100 $6,600 $6,600 $6,600 $6,600 $15,000 $15,000 $I5,000 $15,000 $437,310 $446,057 $446,057 $466,200 $323 $350 $336 $350 $500 $500 $500 $500 $210,767 $180,000 $165,460 $107,525 $50,817 $47,587 $47,587 $46,500 $30,777 $30,000 $45,201 $30,000 $500 $30,000 $8,172 $30,000 $825,739 $827,934 $796,487 $759,425 CITY MANAGER ACCOUNT # 1000-401 PURPOSE OF THIS DEPARTMENT: Why does this department exist? The City Manager's office administers the affairs of the local government. This includes the direction, supervision, and administration of the departments, agencies, and offices of the local government. Additionally the City Manager implements City Council policy in accordance with Montana Codified Law 7-3-204. GOALS OF THIS DEPARTMENT: What are the departmental goals that support the purpose? As the administrative center of the local government, the City Manager's office strives to meet its purpose by implementing an organizational culture the provides prompt, equitable, effective and economical services to the citizens of Kalispell. INTENDED OUTCOMES FROM BUDGET EXPENDITURES: This year's budget represents efforts to bring consistency throughout the organization in areas of strengthening the municipalities financial standing, enhancing our internal knowledge capital, focusing on the City's redevelopment and development efforts. Overall, we are continuing our efforts to build a strong foundation for the municipality. CITY MANAGER FUND: GENERAL 1000-401-410210 Personal Services: 110 Salaries and payroll casts 153 Health lasuranoe 155 Retirement & deferred camp. Subtotal Materials & Services: 210 Supplies 312 Newsletter, books 338 Recruitment/Relocation FY13* 345 Telephone 373 Dues & Training 379 Meetings Subtotal Total EXPENDITURE DETAIL ACTUAL FY12/13 BUDGET FY13114 ACTUAL FY13114 BUDGET FY14115 FTFs 1 1 1 1 (11 MO.) $122,075 $135,028 $124,494 $136,347 $19,558 $20,009 $19,586 $19,701 $12,736 $13,080 $13,105 $13,733 $154,369 $168,117 $157,185 $169,781 $29 $300 $5 S300 $869 $500 $92 $500 $4,236 $0 $0 $0 $480 $480 $480 $880 $6,914 $7,500 $8,156 $7,500 $385 $500 $498 $3,300 $12,913 $9,280 $9,231 $12.480 $167,282 $177,397 $166,416 $182,261 HUMAN RESOURCES ACCOUNT # 1000-401 PURPOSE OF THIS DEPARTMENT: Why does this department exist? The HR Department provides services and support to departments and their staff to facilitate process improvements, increased effectiveness, and efficiencies. The HR Department acts as the advisor for personnel policies & procedures, labor relations and contract administration, job classifications, wage administration, recruitment & selection, employee relations, safety, liability and associated insurance programs, and related state and federal programs. GOALS OF THIS DEPARTMENT: What are the departmental goals that support the purpose? 1. Provide guidance and assist with coordination of personnel matters, including benefits and labor negotiations. 2. Facilitate improvements and streamline documentation used by various departments to improve efficiencies. 3. Monitor "Risk Management" programs, looking for ways to reduce injuries, claims and associated costs. 4. Identify legal trends and employer -employee regulatory changes to determine impact to the organization. INTENDED OUTCOMES FROM BUDGET E7XPENDITURES: In addition to the continuation of the traditional human resource functions necessary within the organizatioWs structure, the Human Resources Department will continue to improve the availability and functionality of the electronic documentation across the organization in its reporting and risk management efforts. Additionally, the Human Resource Department will be continue to be substantially involved in the research, development, and implementation of a potential classification methodology for positions within the organization. An updated classification can enhance the ability to recruit, retain, and encourage employee development. HUMAN RESOURCES FUND., GENERAL 1000-401-410830 Personal Services: 110 Salaries and payroll costs 153 Health Insurance 155 Retirement Subtotal Materials & Services 210 Office Supplies 338 Recruitment 354 Contract Services 373 Dues & Training Subtotal Total EXPENDITURE DETAIL FTE'S ACTUAL BUDGET ACTUAL BUDGET FY12113 FY13114 FY13114 FY14115 1.5 1.5 1.5 1.5 $109,993 $114,264 $113,258 $118,076 $18,753 $17,397 $17,339 St 7,02a $7,220 $7,468 $8,438 $9,920 $135,966 $139,129 $139,036 $143,924 $336 S600 $395 $600 $5,404 $3,800 $7,059 $7,200 $480 $4,000 $6,052 $1,000 $3,048 $3,900 $4,006 $3,500 $9,268 $12,300 $17,502 $12,300 $145,234 $151,429 $156,537 $156,224 3 MAYOR/COUNCIL ACCOUNT # 1000-402 PURPOSE OF THIS DEPARTMENT: Why does this department exist? The City Council performs the legislative activities for the City of Kalispell, which include enacting ordinances and resolutions, adopting the budget, setting service fees, and appropriating funding to the City's programs and services. DEPARTMENT PERSONNEL: The Kalispell City Council is composed of eight (8) City Councilors and the Mayor. The city is divided into four Wards with two Councilors elected from each and the Mayor elected at -large. GOALS OF THIS DEPARTMENT: What are the departmental goals that support the purpose? The City Council supports the provision of leadership, vision, and direction in responding to the needs of the community. The Council endeavors to represent the citizens of Kalispell and work toward establishing policies to provide services that are fiscally responsible and sustainable. INTENDED OUTCOMES FROM BUDGET EXPENDITURES The Mayor and Council budget accounts for the service and participation within the Montana League of Cities, the statewide organization which provides support and services for municipalities and municipal officials. Additionally, the FY2015 budget represents an effort to engage National and State legislators on areas that are of importance to the City of Kalispell. MAYOR 1 COUNCIL FUND: GENERAL 1000-402410100 Personal Services: EXPENDITURE DETAIL FCE'S ACTUAL BUDGET ACTUAL BUDGET F'Y12/13 FY13114 FY13114 FY14115 9 9 9 9 110 Salaries and payroll costs $61,361 $63,029 $61,967 $63,054 153 Health Insurance $39,436 $36,540 $36,415 $35,700 155 Retirement PERS $2,961 $2,879 $2,617 $1,928 Subtotal $103,758 $102,448 $100,999 $100,682 Materials & Services: 210 Office Supplies $0 $2,000 $1,556 $100 335 MT. League of Cities Conference $800 $2,000 $1,214 $5,000 354 Contract Services $0 $100 $0 $2,260 373 hues $5,878 $6,000 $5,978 $6,000 379 Meetings $0 $100 $51 $8,100 Subtotal $6,678 $10,200 $8,799 $21,460 Total $110,436 $112,648 $109,799 $122.142 4 CITY CLERK ACCOUNT # 1000-402 PURPOSE OF THIS DEPARTMENT: Why does this department exist? The City Clerk's office is the information, document resource, and official records management office for the City, including preserving the official actions of the City Council. Additionally, the City Clerk acts as a liason with other City Departments, outside agencies, other governmental entities, and the general public. The City Clerk oversees the City's Government Access Channel, Procurement, and the IT Deparment. DEPARTMENT PERSONNEL: City Clerk (1.25) and Deputy Clerk (.33). GOALS OF THIS DEPARTMENT: What are the departmental goals that support the purpose? The City Clerk's office seeks to discover new ways to improve document storage and records research, transparency and distribution of City information, and adherence to and presentation of relevant statutory requirements. 1NTFNDFD OUTCOMES FROM RUDGET EXPENDITURES: With the FY2015 budget, the City Clerk's office seeks to expand electronic filing, enhance Government Access Programming for the community, and provide a smooth transition with the current city clerk's upcoming retirement. CITY CLERK FUND: GENERAL 1000-402-410150 EXPENDITURE DETAIL Personal Services: F m's ACTUAL BUDGET ACTUAL BUDGET FY12113 FY13114 FY13114 FY14115 1.34 1.29 1.29 1.58 110 Salaries and payroll casts $R1,4$6 $R4,020 $83,900 $98,340 112 Severance $0 $0 $0 $8,500 121 Overtime $400 $500 $313 $500 153 Health insurance $9,683 $10,731 $9,586 $17,374 155 Retirement PERS $5,363 S5,525 $6,259 $7,423 Subtotal $96,932 $100,776 $100,059 $132,137 Maintenance & Services: 210 Off oc Supplies $109 $100 $32 $100 345 Telephone $773 $300 $245 S300 354 Contract Services $0 $25 $0 $25 352 Codification $2,975 $3,500 $3,051 $3.700 373 Thies & Training $215 $1,000 $50 $2,500 Subtal $4,072 $4,925 $3,379 $6,625 Total $101,004 $105,701 $103,438 $138,762 1 FINANCE ACCOUNT # 1000-403 PURPOSE OF THIS DEPARTMENT: Why does this deparment exist? The Finance Department manages and maintains financial records in conformity with generally accepted accounting principles and in compliance with State and Federal laws, and provides timely, accurate, clear, and complete financial information and support to the governing body, other City departments, and the citizens of the City of Kalispell. DEPARTMENT PERSONNEL: (3.2 FTE) .5 Finance Director, 1 Treasurer, .7 City Accountant, .5 Payroll Specialist, .5 Accounts Payable Clerk. GOALS OF THIS DEPART74ENT: What are the departmental goals that support the purpose? 1. The Finance Department will safeguard financial assets and maximize investment earnings. 2. Financial reports will be issued accurately and on schedule. 3. Maintain accurate and current financial documentation for City operations. 4. The Finance Department will adhere to contractual requirements in grants and other reporting. 5. Accurate financial information will be made easily and readily available to departments. INTENDED OUTCOMES FROM BUDGET EXPENDITURES: The FY2415 Finance budget provides the department funding to: 1) pay City obligations accurately and timely, 2) record and report financial transactions in compliance with applicable requirements and expecations, 3) conduct the required annual audit, 4) promote effective and efficient service to internal and external clients through continuous improvements with office procedures, 5) safeguard official records and ensure they are readily retrievable, 6) continue refining the budget document to provide a more meaningful instrument, and produce and improve the Comprehensive Annual Financial Report that qualifies for the Government Finance Officer's Association Certificate of Excellence in Financial Reporting. FINANCE DEPARTMENT FUND: GENERAL 1000-403-410550 Personal Services: 110 Salaries and payroll costs 112 Salaries -Retirement 153 Health insurance 155 Retirement Subtotal Materials & Services: 322 Books & supplies 353 Contract Services -temp help 354 Contract Services -Grizzly Security 355 Sank fees 373 Dues & Training Subtotal EXPENDITURE DETAIL FT E'S ACTUAL BUDGET ACTUAL BUDGET FY12/13 FY13114 FY13114 FY14115 3.2 3.2 3.2 3.2 $187,195 $195,238 $194,027 $201,362 $0 $0 $0 $0 $36,416 $35,341 $33,283 $33,630 $12,265 $12,904 $14,430 $15,058 $235,876 $243,383 $241,739 $250,050 $199 $300 $0 $500 $154 $1,000 $60 $5,000 $1,200 $1,500 $1,802 $1,500 $3,039 $3,500 $3,075 $3,500 $3,634 $6,000 $5,769 $6,000 $8,226 $12,300 $10,706 $16,500 Total $244,102 $255,683 $252,446 $266,550 CITY ATTORNEY ACCOUNT # 1000-404 PURPOSE OF THIS DEPARTMENT: Why does this department exist? The purpose of the Office of the City Attorney is to provide legal counsel to the City of Kalispell municipal organization, its City Manager and the City Council. This effort includes advising on relevant state statutes as they pertain to municipal organizations, resolution and ordinance preparation, city code maintenance, and contract development. Additionally, the Office of the City Attorney defends the interests of the City through preventative legal management, litigation, and prosecution within Municipal Court, appeals to District Court and the State Supreme Court. DEPARTMENT PERSONNEL: Attorney (3) and Legal Secretary (1.67). GOALS OF THIS DEPARTMENT: What are the departmental goals that support the purpose? The primary goal for the Office of the City Attorney is to provide high quality and timely legal counsel for the City to minimize exposure to loss and protect the relevant interests for the City of Kalispell. INTENDED OUTCOMES FROM BUDGET EXPENDITURES: The FY201 S budget provides a continuation of the level of service from the previous year with the expectation that the Office of the City Attorney will be engaged in efforts to develop legal review for policy framework in the area of redevelopment, litigation management, and debt counsel related to previous issuances from the City. ATTORNEY FUND: GENERAL 1000-404-411110 Personal Services: 110 Salaries and payroll Costs 153 Health Insurance 155 Retirement Subtotal Maintenance & Operations: 210 Office Suppheslcomputer 322 L.exi& Nexis; hooks, subscriptions 345 Telephone & Communications 354 Contraci Services/contingency 373 Dues & Training Subtotal EXPENDITURE DETAIL FTE's ACTUAL BUDGET ACTUAL BUDGET FY12113 FY13114 FY13114 YY14115 4.66 4.66 4.67 4.67 $319,066 $330,185 $324,705 $341,132 $60,077 $57,000 $51,912 $52,110 $20,955 $21,694 $24,193 $25,600 $400,098 $408,879 $400,811 $418,842 $3,296 $3,500 $2,876 $2,500 $7,715 $7,000 $9,479 $8,000 $838 $1,200 $707 $1,000 $1,316 $1500 $305 $1,500 $4,536 $4,500 $3,351 $4,700 $17,701 $17,700 $16,718 $17,700 Total $417,799 $426,579 $417,529 $436,542 7 MUNICIPAL COURT ACCOUNT # 1000-406 PURPOSE OF THIS DEPARTMENT: The purpose of the Kalispell Municipal Court is to serve the community and protect individual rights by providing prompt and fair administration of justice. The Kalispell Municipal Court processes all misdemeanor traffic, criminal and animal control offenses, orders of protection and civil cases that occur within the City limits of Kalispell. DEPARTMENT PERSONNEL: One Municipal Court Judge, One Court Administrator, two Court Clerks. GOALS OF THIS DEPARTMENT: The goal of Kalispell Municipal Court is to provide the citizens of Kalispell access to a fair and impartial hearings. INTENDED OUTCOMES FROM BUDGET EXPENDITURES: The 2015 Municipal Court budget strives to maintain the ability to provide the citizens of Kalispell acccss to a fair and impartial court. MUNICIPAL COURT FUND: GENERAL 1000-406-410360 Personal Services: 110 Salaries and payroll costs 121 Overtime 153 Health 155 Retirement Subtotal Materials & Services 210 Supplies 320 Printing & books 345 Tele. & Communications 353 Technology funds 354 Contract Services 373 Dues & Training 394 Jury & Witness fees 395 Drug Court incentives 396 DLA Court incentives Subtotal Total EXPENDITURE DETAIL ACTUAL BUDGET ACTUAL BUDGET FY12113 F'Y13/14 FY13114 FY14115 FTE's 4 4 4 4 $203,468 $212,202 $209,391 $221,257 $129 $0 $0 $0 $49,815 $42,561 $39,921 $39,696 $13,351 $13,898 $15,571 $16,430 $266,762 $268,661 $264,883 $277,383 $5,425 $4,500 $1,739 $4,500 $1,290 $1,000 $1,192 $1,500 $1,017 $1,400 $634 $1,400 $16,376 $40,000 $17,845 $40,000 $2,263 $5,750 $1,642 $5,750 $4,562 $6,300 $2,666 $6,300 $4,519 $5,750 $2,349 $5,750 $1,440 $0 $0 $0 $913 $0 $310 $u $37,805 $64,700 $28,378 $65,200 $304,567 $333,361 $293,261 $342,583 PUBLIC WORKS ADMINISTRATION ACCOUNT # 1000-410 PURPOSE OF THIS DEPARTMENT: Why does this department exist? Public Works Administration supports community growth that sustains and improves the quality of community life through planning, accurate design, and quality construction. To assist others in providing and maintaining proper community infrastructure and facilities. DEPARTMENT PERSONNEL: (.25 FTE) .05 Administrative Coordinator .05 Public Works Director .05 Budget Resource Manager .05 Assessment Coordinator .05 Road & Fleet Superintendent GOALS OF THIS DEPARTMENT: What are the departmental goals that support the purpose? 1. Ensure quality construction of infrastructure meeting minimum standards 2. Maintain current and accurate mapping 3. Provide prompt and effective review of site improvement plans 4. Provide effective city budgeting guidance INTENDED OUTCOMES FROM BUDGET EXPENDITURES The FY 15 Public Works Administration budget recommends the replacement of aged computers to continue record management of the infrastructure within the city. Mapping and facility records address design and management of infrastructure that support basic community necessities such as stormwater, wastewater, water, street, refuse, and lighting systems. PUBLIC WORKS - ADMINISTRATION FUND: GENERAL. 1000-410-430100 EXPENDITURE DETAIL Personal Services: FTE'S 110 Salaries and payroll costs 153 Health Insurance 155 Retirement Subtotal Materials & Services: 210 Office Supplies, Computers, equip, and other supplies 231 Gas 345 Telephone & Communications 354 Contract Services (temp) 373 Dues & Training 521 Central Garage Transfer Subtotal ACTUAL BUDGET ACTUAL BUDGET FY12113 FY13114 FY13114 FY14115 0,25 0.25 0.25 0.25 $15,832 $17,006 $16.514 $17,604 $2,850 $3,365 $2,965 $3,263 $1,035 $1,100 $1,219 $I,292 $19,717 $21,471 $20.698 $22.159 $4,072 $4,025 $3,385 $6,500 $0 $3,500 $2,072 $2,500 $192 $285 $240 $285 $453 $850 $210 $850 $1,296 $1,150 $1,435 $1,300 $Q $5,539 $5,538 $5,928 $6,013 $15,348 $12,879 $17,363 Total $25,730 $36,819 $3M77 $39,522 FY 2015 BUDGET HIGHLIGHTS Line Item Detail; PV13LIC WORKS 210 Olftee/Computers & Software - $6,500 Increase is needed to meet the computer replacement schedule and annual software needs. 9 CITY FACILITIES MAINTENANCE ACCOUNT # 1000-4I2 PURPOSE OF THIS DEPARTMENT: Why does this department exist? The purpose of the City Facilities Maintenance is to provide safe and clean buildings for employees and citize to transact municipal business. DEPARTMENT PERSONNEL: (1.45 FTE) City Facilities Maintenance shares personnel costs of 1 Parks Caretaker, and a dedicated Custodial Position. GOALS OF THIS DEPARTMENT: What are the departmental goals that support the purpose? 1. Provide essential building and janitorial services for the downtown city offices. 2. Provide specialized services in the areas of 1 VAC, plumbing, electrical and mechanical systems. INTENDED OUTCOMES FROM BUDGET EXPENDITURES: In addition to maintaining the physical structure and providing janitorial services of the municipality, budget expenditures will also provide architectural window preservation on the Old Water Department Building and facility improvements to meet building and fire code requirements. CITY FACILITIES MAINTENANCE FUND. 1000-412-411230 EXPENDITURE DETAIL Personal Services! I TE'S 110 Salaries 121 Overtime 153 Health Insurance 155 Retirement Subtotal Maintenance & Operations: 220 Security Improvements 224 Janitorial Supplies 241 Tools (maps, brooms, shovels)& Supplies 341 Electricity 344 Natural Gas 345 Telephone 354 Contract Services 355 HVAC Maintenance Contract 361 Elevator Mai ntenancclfire alarm maint. 362 Equipment Maintenance 366 Building Maintenance 545 County Landfill & recyIing 825 Transfer out to 295$/FEMA golf gri 920 Public Safety Building painting Subtotal Debt Service: 610 Debt Retirement/HVAC - 8th of 10 years 620 Interest Subtotal Total ACTUAL FY12113 BUDGET FY13114 ACTUAL FY13114 BUDGET FY14115 1.4 $59,329 $49 $15,508 $3,744 1.4 $60,402 $250 $15,123 $3,792 1.4 $56,392 $0 $13,430 $4,032 1.45 $64,735 $0 $15,084 $4,645 $78,630 $79,567 $73,953 $84,465 $3,179 $800 $826 $800 $3,303 $5,200 $4,415 $5,500 $1,349 $1,450 $1,116 $1,500 $44,963 $45,000 $46,725 $45,000 $24,829 $37,000 $40,902 $35,000 $78 $250 $165 $250 $21,347 $8,500 $5,935 $8,500 $0 $17,300 $17,001 $17,300 $1,063 $4,500 $4,073 $4,500 $4,670 $3,500 $2,130 $5,000 $17,488 $35,500 $33,932 $38,000 $3,091 $3,900 $3,124 $3,900 $14.114 $0 $0 $0 $15,371 $0 $0 $0 $154,744 $162,900 $160,343 $165,250 $16,419 $16,865 $16,865 $8,175 $467 $313 $208 $102 $16,885 $17,178 $17,073 $8,277 $250,259 $259,645 $251,269 $257,992 10 POLICE DEPARTMENT ACCOUNT # 1000-413 PURPOSE OF THIS DEPARTMENT: Why does this department exist? The Kalispell Police Department's primary mission is to ensure the highest level of public safety while protecting the rights and dignity of those we serve. DEPARTMENT PERSONNEL: 35 Sworn Officers including one Chief of Police, three Captains, eight sergeants, three detectives, two School Resource Officers, 16 patrol officers. Our non -sworn staff includes an animal warden and a parking enforcement officer, three records/crime analysts, one evidence custodian, one records management specialist and two administrative assistants. GOALS OF THIS DEPARTMENT: What are the departmental goals that support the purpose? The police department strives to inspire a sense of safety in the community through specialized police services including patrol, investigations, school resource officers, special response, and additional programs that support these activities and the overall purpose. INTENDED OUTCOMES FROM BUDGET EXPENDITURES: To provide quality law enforcement services to our residents and the many visitors who come to Kalispell through a well -trained, equipped and professional staff. This budget continues our capital replacement plan to provide safe and reliable emergency response vehicles and improves the video and audio in -car recording system which memorializes officer contacts and evidence critical to criminal and civil court actions. POLICE DEPARTMENT FUND: GENERAL 1000-413-420140 EXPENDITURE DETAIL POLICE - ADMINISTRATION Personal Services: FTE's ACTUAL BUDGET ACTUAL BUDGET FY12/13 FY13114 F"Y13/14 FY14115 29 29 29 30 110 Salaries and payroll costs $1,820,729 $1,876,522 $1,799,201 $1.968,945 112 Severance -retirement $71,906 $10,000 $16,308 $10,000 114 Camp time Buyout $40,696 $5,000 $10,988 $5,000 121 Overtime (REG & AFT OT) $76,183 $70,000 $77,091 $75.000 123 Special Assignment Ovenime $2,320 $25,000 $13,163 $25,000 153 Health Insurance $376,495 $359.733 $340,458 $362,940 155 Retirement $232,992 $242,412 $211,965 $256.952 Subtotal $2,621,221 $2,588,667 $2,489,173 $2,703,837 Maintenance & Operations: 210 Office Supplies $2,614 $3,500 $2,953 $3,5DO 215 Computer supplieslcquipmentlmaint. $3,589 $5,500 $5,236 $5,500 218 Equipment non -capital $6,236 $10,500 $26,204 $20,500 220 Investigative Supplies $4,260 $4,000 $3,947 $4,000 221 Safety Equipment $7,245 $7,000 $5,978 $7,000 225 Major Case Unit supplies $1,924 $2,000 $1,955 $2,000 226 SRTSupportlsupplies $4,128 $4,000 $3,953 $4,000 227 Ammo&Supplies $17,056 $17,000 $15,596 $19,000 228 Patrol Car Supplies $14,067 $13,000 $13,147 $13,000 229 Other Supplies $3,362 $3,500 $3,564 $3,500 230 Crime Prevent. Supplies $1,351 $1,000 $406 $1,000 231 Gas $0 $95,000 $91,658 $95,000 234 Crisis Negotiations $1,419 $1,500 $1,393 $i,500 235 Bike Patrol $326 $1,000 $407 $1,000 237 Reserve Program Supplies $921 $1,000 1293 $1,500 320 Printing $3,116 $5,000 $4,404 $5,000 345 Telephone & Communications $13,995 $15,500 $14,277 $15,500 354 Contract Services 14,152 $6,000 $5,864 $6,000 357 Forensic Analysis/Pathology $9,125 $9,000 $5,867 $9,000 358 Shelter/Animal :Vet_ Treatment $0 $3,000 $348 $3,000 363 Office Equip Maintenance $1,470 $2,000 $1,555 $2,000 365 Mandatory maint. & Iicensinglsoftware $22,823 S15,000 $18,600 $12,000 369 Radio Maintenance $3,019 $2,500 $6,961 $2,500 con't 11 POLICE DEPARTMENT FUND: GENERAL 1000-413-420140 EXPENDITURE DETAIL - CONTINUED 373 Dues & Training 375 Regional Training & Testing (reimbursed) 380 Training Supplies 388 Medical Services* 392 Prisoners Room & Board/ medical treatment 521 Central Garage Transfer Subtotal Capital Outlay 944 Police cars - 2 marked]I unmarked 944 Radio/]ight barVMotorcycles fy15 Subtotal RECORDS 420I42 Personal Services; FTE'S 110 Salaries (2 F FE + 2 I/2 positions = 3 FFE's) 121 Overtime 153 Health Insurance 155 Retirement Subtotal Subtotal Police & Administration ACTUAL BUDGET ACTUAL BUDGET FY12113 FY13114 FY13114 FY14115 $24,396 $27,250 $31,221 $30,000 $1,708 $5,000 $1,619 $5,000 $1,303 $2,000 $947 $2,000 $2,855 $3,500 $1,921 $2,500 $2,232 $1,500 $2,381 $2,500 $0 $85,595 $85,618 $90,592 $158.752 $352,345 $357,975 $369,592 $80,000 $113,000 $117,726 $86,930 $7,000 $0 $0 $31,372 $87,000 $113,000 $117,726 $118,202 3 3 3 3 $111.598 S103,174 $105,501 $104,751 $917 $7,500 $993 $7,500 $15,752 $22,924 $21,241 $22,420 $6,408 $6, I82 $7,838 $7,189 $134,675 $139,780 $135,573 $141,860 S3,001,648 53,193,792 $3,100,448 53,333,491 DETECTIVES 420141 Personal Services FFFs 5 5 5 5 110 Salaries $303,144 $322,959 $302,026 $341,633 121 Overtime $19,492 $15,000 $12,118 $15,000 153 Health Insurance $53.038 $55,624 $47,032 $61,572 155 Retirement $39,325 $43.389 $41,269 $45,992 Subtotal 34I4,999 $436,972 $402,446 S464,097 RESOURCE OFFICERS 420144 Personal Services: FPE's 2 2 2 2 110 Salaries and payroll costs $114,624 $117.368 $117,368 $121,605 153 Health Insurance $18,377 $20,181 $20,181 $18,292 I55 Retirement $13,615 $15,782 $15.782 $16,337 Subtotal $146,616 S153,331 $153,331 S156,233 con't 12 POLICE DEPARTMENT FUND: GENERAL I000-413-420140 EXPENDITURE DETAIL - CONTINUED ANIMAL CONTROL 420145 Personal Services: FTE's 110 Salaries and payroll costs ($300 OT) 121 Overtime 153 Health Insurance 155 Retirement Subtotal PARKING SERVICES (amended 1/1/12) 420147 Personal Services: FTE's 110 Salaries and payroll costs 153 Health Insurance 155 Retirement Subtotal ACTUAL BUDGET ACTUAL BUDGET FY12113 FY13114 FY13114 1FY14/15 1 (8 months) 1 1 1 $46,426 $45,331 $47,502 $46,555 $86 $0 $0 $500 $11,181 $10,373 $10,339 $15,264 $2,916 $2,958 $3,353 $3,472 $60,609 $58,663 $61,194 SK790 2 (6 months) 2 2 2 $73,069 $75,765 $79,256 $82,351 $28,996 $27,170 $27,020 $26,616 $4,709 S4,944 $5,756 $6,139 S106,764 $107,879 $112,031 S115,106 Maintenance & Operations: 210 Supplies, office, computer, printing, misc. $3,129 $4,000 $3,279 $4,000 218 Equipment (non -capital) - meters (3rd & Main) $o $8,000 $6,638 $0 312 postage $0 $1,000 $110 $0 354 Contract Services $1,862 $1,000 $1,885 $2,000 362 Lot maintenance, auto $7,554 $6,500 $4,529 $10,000 365 Snow removal $7,232 $6,000 $19,106 $17,500 550 Lot lease payments $1,640 $1,350 $1,473 $1,500 Subtotal S21,417 S27,850 $36,020 S35,000 Subtotal Parking Services 5128,I81 S135,729 $148,051 S150,106 Operating Transfers 827 To Drug Fund 2916 $55,000 $55,M O $55,000 $45,000 828 Transfer to Cops Hiring Grant fund 2918 $20,00U $36,436 $36,436 $0 929 Transfer to Block Grant 2919 $5,000 $3,500 $3,500 $3,500 Subtotal $80,000 S94,936 $94,936 $48,500 Total $3,832,053 $4,073,422 $3,960,404 S4,2I8,218 13 FIRE DEPARTMENT ACCOUNT # 1000-416 PURPOSE OF THIS DEPARTMENT: Why does this department exist? The Kalispell Fire Department exists to limit the threat and impact of uncontrolled residential, commercial and industrial fires through education, prevention, and response activities. DEPARTMENT PERSONNEL: Chief, Assistant Chief, and Clerk split (50%) with the Ambulance department. 3 Captains, 3 Lieutenants, 6 Engineers, and 9 Firefighters. GOALS OF THIS DEPARTMENT: What are the departmental goals that support the purpose? The Kalispell Fire Department trains and provides community education services to minimize the impact of emergency events within the community. INTENDED OUTCOMES FROM BUDGET EXPENDITURES: Specific efforts in FY2015 for the Kalispell Fire Department include the continuation and tracking of Outreach efforts for training and education, commercial inspections, and re -instituting certified training for infant and child car seat installations. in a budget where the apparatus replacement is typically a high cost effort, there is a smaller equipment cost item for a command vehicle to replace an aged unit. FIRE DEPARTMENT FUND. 1000-416-420400,420470 Personal Services: 1 *;4 9 3101)1 Its):i 32-13 W-0-1 1 FTE'S ACTUAL BUDGET ACTUAL BUDGET FY12113 FY13114 FY13114 FY14115 23.3 27.3 23.3 23.3 110 Salaries (22.5 tte) $1,511,584 $1,466,213 $1,474,448 $1,509,530 HO Salaries -Prevention (.8 fte) $41,393 $43,695 $42,494 $44,993 114 Camp Time Buyout $3,702 $5,000 $4,491 $5,000 115 Out of Rank Pay $9,772 $11,978 $9,728 $11,978 121 Overtime $43,628 $40,000 $60,545 $40,000 153 Health Insurance $310,126 $283,361 $274,371 $275,233 155 Retirement $205,018 $199,441 $201,540 $205,937 Subtotal $2,125,213 $2,049,688 $2,067,608 $2,092,672 Maintenance & Operations: 210 Office Supplies, computer supplies S2,532 $2,700 $7,788 $2,700 218 Equipment (Non Capital) $5,756 $21,500 $14,755 $21,500 221 Safely Equipment, consumable tools, uniforms $15,144 $15,000 $15,834 $15,000 224 Janitorial Supplies $2,505 $2,500 $2,487 $2,500 231 Gas $0 $162500 $14,368 $17,325 241 Consumable Tools[Uniforms $15,386 $15,000 $9,858 $15,000 320 Printing $259 $700 $I98 $700 322 Books/Fire Prevention week materials/codes $1,298 $1,250 $368 $1,250 345 Telephone & Communications $8,622 $8,500 $6,833 $8,500 354 Contract Services $8,776 $7,500 $6,054 $7,500 362 Equipment Maintenance $7,360 $5,500 $5,510 $5,500 366 BuildingMaintenance -station62 $5,110 $2,500 $3,790 $5,000 369 Radio/pager- Equip.& Maintenance $6,472 $6,000 $6,283 $6,000 373 Dues & Training, meetings $9,521 $10,000 $4,613 $10,000 388 Firefighter Physicals $0 $0 $0 $22,500 521 Central Garage Transfer 50 $26,426 $26,426 $31,658 820 Transfer to Ambulance Fund $0 $264,558 $291,796 $310,000 Subtotal $88,744 $406,134 $411,459 $482,633 610/620 17e151 Retirement: Fire Engine & Ladder truck $66,698 $67,362 $67,182 $68,002 940 Capital Equipment - Vehicles $0 $0 $0 $32,000 Total $2,280,655 $2,523,184 $2,546,248 $2,675,306 14 PLANNING DEPARTMENT ACCOUNT # 1000-420 PURPOSE OF THIS DEPARTMENT: Why does this department exist? The purpose of the Planning Department is to develop and implement appropriate plans and policies that facilitate short and long term growth needs for the City of Kalispell. DEPARTMENT PERSONNEL: Planning Supervisor (.75), Office Supervisor (5), G1S Coordinator, Senior Planner and a Planner 11. GOALS OF THIS DEPARTMENT: What are the departmental goals that support the purpose? The Planning Department has several primary documents that are reviewed and updated to guide development and zoning for the City of Kalispell. These documents typically get adopted through extensive public hearing processes. These include, but are not limited to the Kalispell Growth Policy, the Zoning Code and Subdivision Regulations for the City of Kalispell, and the recently adopted Core Area Plan. INTENDED OUTCOMES FROM BUDGET EXPENDITURES: During FY2015, the planning department will begin a planning program for downtown Kalispell. The plan will define probelms faced by property owners and tennants in the downtown area that are holding back deveopment or re-deveopment. Staff will,then develop and implement plans to resolve those issues. The department will continue to work toward implementing the Core Area Plan, assisting FCEDA with the relocation of the railroad line and development of the rail industrial park. The Kalispell Growth Policy update is scheduled to be completed as part of the 2015 efforts. A key component will be the pedestrain and bike facitiles study with recommendations of key routes and connectors to be completed. PLANNING & ZONING FUND: 1000-420-411020 Personal Services: 110 Salaries and payroll costs 153 Health Insurance 155 Retirement Subtotal Maintenance & Operations: 210 Office Supplies/Equip/ Software 231 Gas 331 Publication & Filing Fees, Books, Printing 345 Telephone 354 Contract Services 373 Dues & Training 521 Central Gwage Transfer Subtotal Total EXPENDITURE DETAIL ]tilt= ACTUAL BUDGET ACTUAL BUDGET FY12113 FY13114 FY13114 FY14115 4.25 4.25 4.25 4.25 235,482 251,617 252,989 263,106 55,055 55,930 55,762 54,792 15,448 16,512 18,865 19,654 305,985 324,059 327,615 337,552 $709 $7500 $6,736 $7,000 $0 S400 $336 $400 $944 $2,700 $1,292 $2,700 $887 $900 $927 $900 $680 $1,600 $0 $1,000 $2,237 $3,300 $5,457 $4,400 $0 $1,194 $1,194 $1,294 $5,457 $17,594 $15,944 $17,694 $311,442 $341,653 $343,559 $355,246 15 COMMUNITY DEVELOPMENT ACCOUNT # 1000-480 PURPOSE OF THIS DEPARTMENT: Why does this department exist? Community Development works collaboratively with the community to improve the overall quality of place and life for residents and business. DEPARTMENT PERSONNEL: Community Development Manager and Community Development Loan Administration. Both of these positions are partially funded through the Westside TIF and Airport TIF. GOALS OF THIS DEPARTMENT: What are the departmental goals that support the purpose? 1. Support the economic and physical development of Kalispell 2. Provide quality working, living and recreational environments 3. Promote diverse and affordable housing 4. Support education and employment opportunities 5. Act as liaison to business, tourism, education, community and economic development groups INTENDED OUTCOMES FROM BUDGET EXPENDITURES: The FYI Budget is focused on meeting the Community Development Department's commitment to the community in the areas of economic development loans, Tax Increment Financing District management, Core Area redevelopment, downtown support, collaboration with community groups, sustaining affordable housing efforts, Brownfields Program implementation, and neighborhood support. Community Development FUND: 1000-480-470210 EXPENDITURE DETAIL Personal Services: 110 Salaries & Wages 153 Health Insurance 155 Retirement Subtotal Materials and Services: 210 Qflice Supplies 211 Grant Administration Expenses/project exp 312 Postage &Printing 334 Montana West Membership 345 Telephone, Communications 354 Contract Services 373 Dues & Training 379 Meetings Subtotal special rev. fund general fund generatfund generalfund ACTUAL BUDGET ACTUAL BUDGET FY 12113 FY 13114 FY 131I4 FY 14115 FTl 's 1 1 0.75 $56,869 $54,109 $44,693 $8,308 $6,886 $7,636 $3,701 $4,029 $3,414 $0 $68,878 $65,023 $55,743 $2,000 $1,216 $2,000 $2,000 $91 $2,000 $2,200 $522 $2,200 $500 $500 $500 $500 $683 $750 $2,000 $1,340 $2,000 $6,000 $5,700 $3,000 $500 $125 $500 $0 $15,700 $10,176 $12,950 Total -- $0 $84,578 $75,200 $68.693 16 ON BEHALF PAYMENTS FUND: 1001 GENERAL-.400-420140.... 420400 REVENUE PRUJECTIONIEXPENDITURE SUMMARY Bey-inniniz Cash CASH: Operating Revenue 336020 ]INTERGOVERNMENTAL Total Available Expenditure RETIREMENT 155 Police 155 Fire & Ambulance EndinE Cash Cash Carry Over ACTUAL BUDGET ACTUAL BUDGET FY12113 FY13114 FY13114 FY14115 $0 $0 $o $0 $1,191,628 $1,750,000 $1,196,292 $1,300,000 $1,191,628 $1,250,000 $1,196,292 $1,300,000 $594,027 $650,000 $591,273 $650,000 $597,601 $600,000 $605,019 $650,000 $1,191,628 $1,250,000 $1,196,292 $1,300,000 $o PROGRAM DESCRIPTION $o $o $o On -behalf payments are payments made by the State of Montana into the State Retirement Fund on behalf of Police and Firemen. No funds come through the City's bank, nor do we write any checks. Recognition of the -benefit is a requirement of GASB 24 (Governmental Accounting Standards Board). The State pays 32.61 % (of payroll) for fire and 29.37% for police. 17