Adopted Budget (Final Document)
Building Maintenance (continued) Centennial Recreation Center 010.2125
FY 20-21
FY 21-22
FY 21-22 Year End Projection
FY 22-23
FY 23-24
Object GL Account 41100 Salaries-General
Actual Amended Budget
Adopted
Adopted
- - - - - - - - - - - - - - - - - - - - - - - - - - -
133,649
122,409
114,448
120,761
41320 Salaries-Earned leave 41490 Overtime-General 41620 Retirement-General 41690 Deferred Compensation
3,965 3,183
3,965 6,500
1,742 3,247
1,812 3,312
28,911
28,297
24,323
25,984
2,278
2,303
2,278
2,389
41700 Group Insurance
22,632
24,198
24,994
26,470
41701 Medicare
2,003
1,789
1,645
1,758
41701 Medicare (PTT & OT)
- -
- -
47
48
41720 Other Post Employment Benefits (OPEB)
2,320
2,320
41730 Income Protection Ins
997
973
891
891
41760 Workers Comp
3,421
1,596
1,001
1,370
41760 Workers Comp (PTT & OT)
-
-
61
83
41799 Benefits 41800 Uniform
428 250
750 250
887
906
-
-
Employee Services Total
-
201,717 101,764 41,375 274,775
193,029 120,000 35,000 225,000
177,883 134,000 44,271 257,996
188,103 141,200 47,370 286,676
42208 Electric
42210 Water/Sewer
42231 Contract Services 42240 Rentals-Outside
- -
500
-
-
42246 Computer Software-Non Cap
-
3,940
4,112
42248 Other Supplies 42262 Chemicals 42281 Small Tools
94,100 26,780
75,000
95,900 23,613
97,818 23,862
9,000 1,000
1,000
1,000
1,000
42510 Maint-Buildings/Improvements
85,500
40,215
33,000
41,000
42526 Maint-Autos/Trucks
500
500
500
500
Supplies & Services Total
-
625,794
506,215
594,220 59,142 210,407 11,268 280,817
643,538 62,690 214,615 12,952 290,257
45003 General Liability Insurance
38,260
38,260
45005 Building Maint.-Future Replacement
- -
- -
45009 Info System Services
Internal Services Total
-
38,260
38,260
49321 Transfer out-791(Employee Benefits Fund)
-
1,989 1,989
1,989 1,989
-
-
Transfers Total
-
-
-
010.2125 - Building Maintenance Centennial Recreation Center Total
-
867,760
739,493
1,052,920
1,121,898
PUBLIC SERVICES 167
Made with FlippingBook Digital Proposal Maker