Adopted Budget (Final Document)
Environmental Services (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
120,792
119,595 16,974
106,838 17,000
117,608 19,000
124,377 19,000
41271 Salaries-Part-Time Temp
7,029
41310 Salaries-Other
-
2,100 8,313
-
-
-
41320 Salaries-Earned leave 41620 Retirement-General 41690 Deferred Compensation
8,148
8,313
2,844
2,958
25,094
25,870
25,237
24,995
26,763
2,205
2,276
1,537
2,257
2,379
41700 Group Insurance
12,450
12,799
11,988
12,744
13,305
41701 Medicare
1,933
1,989
1,796
1,719
1,826
41701 Medicare (PTT & OT)
-
- -
- -
276
276
41720 Other Post Employment Benefits (OPEB)
1,732
1,866
1,866
41730 Income Protection Ins
835
820
868
963
963
41760 Workers Comp
3,196
3,414
3,035
2,205
3,109
41760 Workers Comp (PTT & OT)
-
-
-
356 470
475 470
41799 Benefits
2,040
2,262
555
Employee Services Total
185,452
196,412
177,168
187,303
197,766
42228 Gasoline & Oil 42231 Contract Services
-
107
100
120
125
21
42,025
1,731
153,563
68,897
42244 Stationary & Office Supplies 42245 Computer Hardware-Non Cap 42246 Computer Software-Non Cap
- - -
-
14
- -
- -
1,140
169
-
-
144
144
42248 Other Supplies 42250 Advertising 42252 Photocopying 42254 Postage & Freight
5,511
54,633
3,131 2,905
5,200 2,905
5,200 2,905
723 217 692 458
2,905
788
500
788
788
3,152 4,465
5,200 1,500
5,200 4,465
5,200 4,465
42257 Printing
42261 Auto Mileage 42299 Other Expense
27
230
50
230
230
311
20,000
- -
-
-
42408 Training & Education 42415 Conference & Meetings 42423 Membership & Dues 42435 Subscription & Pub. 42526 Maint-Autos/Trucks
-
-
1,200 1,500
1,200 1,500
255 400 119
150 420 158
590 160 158
200 158
200 158
50
-
-
-
-
Supplies & Services Total
8,784 2,016 7,008
130,173
16,208
175,673
91,012
45003 General Liability Insurance 45004 Building Maint - Current Services 45005 Building Maint.-Future Replacement
5,283 7,834
5,283 7,834
5,909
6,260
10,440
10,440
492
503
503
1,255 9,063
1,281
45009 Info System Services
7,320
8,924
8,924
10,418 28,398
Internal Services Total
16,836
22,544
22,544
26,667
49241 Transfer Out-420 (Civic Center Debt)
-
-
-
1,090 1,090
1,086 1,086
Transfers Total
-
-
-
010.5800 - Environmental Services Total
211,072
349,129
215,920
390,733
318,262
184 PUBLIC SERVICES
Made with FlippingBook Digital Proposal Maker