Page 183 - City of Bedford FY20 Approved Budget
P. 183

Fund:      General
                            Department: Development
                            Division:  Inspections





                                                    EXPENDITURE SUMMARY
                                     ACTUAL           ACTUAL           BUDGET          PROJECTED          BUDGET
                                      16/17            17/18            18/19             18/19            19/20
       Personnel Services            $507,909         $522,258         $542,315         $522,057          $541,620
       Supplies                      15,266            15,912           17,600           14,465            17,600
       Maintenance                     387               -                -                 -                -
       Contractual Services          10,552            9,823            10,820           10,546            10,820

       Utilities                        -                -                -                 -                -
       Sundry/Debt Service              -                -                -                 -                -
       Capital Outlay                   -                -                -                 -                -
                          TOTAL:     $534,114         $547,993         $570,735         $547,068          $570,040



                                                     PERSONNEL SUMMARY
       *Only budgeted positions are listed here.  All positions (including frozen) can be   ACTUAL    ACTUAL   BUDGET    PROJECTED   BUDGET
       found on the City-wide Position Summary.                16/17       17/18      18/19       18/19       19/20
       Building Official                                       1.00        1.00        1.00        1.00       1.00
       Building Inspector                                      4.00        4.00        4.00        4.00       4.00
       Permit Tech                                             2.00        2.00        2.00        2.00       2.00
                                                    *TOTAL:    7.00        7.00        7.00        7.00       7.00






























                                                     SIGNIFICANT CHANGES

         No significant changes






                                                             157
   178   179   180   181   182   183   184   185   186   187   188