City of Morgan Hill Adopted Budget FY 2016-17 and FY 2017-18

 CITY OF MORGAN HILL  FY 16-17 and 17-18  OPERATING AND CIP BUDGET  CITY OF MORGAN HILL  FY 16-17 and 17-18  OPERATING AND CIP BUDGET  CITY OF MORGAN HILL  FY 16-17 and 17-18  OPERATING AND CIP BUDGET  CITY OF MORGAN HILL 

General Liability (continued)

Expenditure Details

14-15

15-16

15-16

16-17

17-18

Year End Projection

Object Description

Actual

Amended

Adopted

Adopted

41100 SALARIES - GENERAL

31,729

47,976

51,119

56,188

60,768

41320 EARNED LEAVE LIABILITY 41620 RETIREMENT - GENERAL 41690 DEFERRED COMPENSATION

-

-

-

487

507

5,584

8,561

9,152

10,190

11,328

-

960

-

-

-

41700 GROUP INSURANCE

2,477

3,808

3,717

3,805

3,984

41701 MEDICARE

429

696 998

690

759

823

41730 INCOME PROTECTION INS

25

30

30

30

41760 WORKERS COMP

787

2,399

1,268

1,405

1,519

Salaries Total

41,031

65,398

65,976

72,864

78,959

42214 TELEPHONE

108 797

-

48

48

49

42217 SURETY BOND

917

949

996

1,046

42219 GENERAL LIABILITY INS 42220 PROPERTY INSURANCE

499,469

549,416

561,750 67,640

589,838

619,329

68,454

78,722

71,022

74,573

42231 CONTRACT SERVICES

20

100 200

-

-

-

42244 STATIONERY & OFFICE SUPPLIES

307 207 599

100

100

102

42246 COMPUTER SOFTWARE-NON CAPITAL

- -

- -

- -

- -

42250 ADVERTISING

42252 PHOTOCOPYING

39

200 200

50 40

50 40

51 41

42254 POSTAGE & FREIGHT

-

42257 PRINTING

59

60

-

-

-

42415 CONFERENCE & MEETINGS 42423 MEMBERSHIP & DUES 42539 CLAIMS FOR DAMAGES

1,368

2,000

150 150

1,500

1,530

225

150

200

204

237,697

373,636

175,000

266,761

280,099

42540 PROPERTY CLAIM

17,143

-

-

-

-

Supplies Total

826,491

1,005,601

805,877

930,555

977,025

45004 BUILDING MAINT - CURRENT SERVICES

- -

-

- -

3,287 3,287 1,550 1,550

3,162 3,162

ISF Total

-

49321 TRANSFER OUT - EMPLOYEE BENEFITS FUND

-

1,280 1,280

1,280 1,280

775 775

Transfer Total

-

8210 - General Liability Insurance Total

867,521

1,072,279

873,133

1,008,256

1,059,920

 CITY OF MORGAN HILL  FY 16-17 and 17-18  OPERATING AND CIP BUDGET  CITY OF MORGAN HILL  FY 16-17 and 17-18  OPERATING AND CIP BUDGET  CITY OF MORGAN HILL  FY 16-17 and 17-18

339