Adopted Budget (Final Document)
Downtown Maintenance (continued)
FY 20-21
FY 21-22
FY 21-22 Year End Projection
FY 22-23
FY 23-24
Adopted
Adopted
Object GL Account 41100 Salaries-General
Actual Amended Budget
19,681
20,357 25,000
20,925
21,931 50,000
22,534 50,861
41271 Salaries-Part-Time Temp 41320 Salaries-Earned leave 41620 Retirement-General 41690 Deferred Compensation
117
8,000 1,042 4,747
1,020 4,197
1,042 4,404
568
591
4,659
4,848
181
77
313
439
419
41700 Group Insurance
1,674
1,700
1,627
1,765
1,816
41701 Medicare
312
308
402
349 725 303 163 437 938
360 737 303 163 598
41701 Medicare (PTT & OT)
-
- -
- -
41720 Other Post Employment Benefits (OPEB)
315 162 505
41730 Income Protection Ins
160 509
159 664
41760 Workers Comp
41760 Workers Comp (PTT & OT)
-
-
-
1,272 1,544
41799 Benefits
609
205
1,490
1,506
Employee Services Total
28,774 12,524 18,784 10,599 110,825 13,840
53,762 17,325 16,974 14,500 168,898 16,500
39,368 14,000 16,974 12,000 150,000 16,500
83,782 16,800 18,502 12,360 175,000 17,000
86,046 17,640 20,167 12,731 178,001 17,500
42208 Electric
42210 Water/Sewer 42214 Telephone
42231 Contract Services 42248 Other Supplies 42281 Small Tools 42299 Other Expense
43
- -
- -
- -
- -
465
Supplies & Services Total
167,081
234,197
209,474
239,662
246,039
43830 Auto/Trucks
4,993 4,993
-
-
-
-
Capital Outlay Total
-
-
-
-
45003 General Liability Insurance
984
2,562
2,562
958
1,020
45005 Building Maint.-Future Replacement
18,600
19,154
19,154
-
-
45009 Info System Services
7,548
9,194
9,194
1,470 2,428
1,689 2,709
Internal Services Total
27,132
30,910
30,910
010.5460 - Downtown Maintenance Total
227,980
318,869
279,752
325,871
334,794
170 PUBLIC SERVICES
Made with FlippingBook Digital Proposal Maker