Recommended FY 2022-2024 Operating Budget and CIP
Stormwater Pollution Prevention (continued)
FY 20-21
FY 21-22
FY 21-22
FY 22-23
FY 23-24
Amended Budget
Year End Projection Recommended Recommended
Object GL Account
Actual
41100 Salaries-General
186,153 25,543
186,104 80,020
160,553 37,782
225,985 15,360
242,280 15,360
41271 Salaries-Part-Time Temp
41310 Salaries-Other
-
3,000 5,120
-
-
41320 Salaries-Earned leave 41490 Overtime-General 41620 Retirement-General 41690 Deferred Compensation
5,016
5,120
1,616
1,681
122
225
500
500
500
38,428
40,258
38,887
48,023
40,553
3,578
3,649
3,002
3,035
3,236
41700 Group Insurance
27,110
28,015
18,230
39,406
41,714
41701 Medicare
3,109
3,250
2,745
3,634
3,904
41701 Medicare (PTT & OT)
230
230
41720 Other Post Employment Benefits (OPEB)
3,097 1,217 5,296
-
4,590 1,712 4,238
4,590 1,712 6,057
41730 Income Protection Ins
1,200 5,609
1,081 4,660
41760 Workers Comp
41760 Workers Comp (PTT & OT)
297 306
397 306
41799 Benefits
910
948
663
Employee Services Total
299,576
357,398
273,223
348,932
362,519
42210 Water/Sewer
3,626
3,183
3,600
3,852
4,122
42231 Contract Services
36,203
34,980
31,495
35,475
41,796
42236 Bank and Merchant Fees 42244 Stationary & Office Supplies 42246 Computer Software-Non Cap
29
- - -
30
30
30
- -
150
200 144
200 144
-
42248 Other Supplies 42250 Advertising 42254 Postage & Freight
105 150
12,700
12,700
2,700 1,000
2,700 1,000
210
1,057
64
1,839
20
150 530 300 500
150 530 300 500
42257 Printing
-
530 530
400
42261 Auto Mileage 42299 Other Expense
17
75 65
3,178
3,921 2,250 1,250
42408 Training & Education 42415 Conference & Meetings 42423 Membership & Dues
-
2,250
3,000 3,400
3,000 3,400
480
785
15,684 59,536
16,251 77,644
17,666 70,292
18,600 69,881 13,895 25,676 16,879 21,311 22,574 103,423 3,088
19,600 77,472 14,730 25,676
Supplies & Services Total
45003 General Liability Insurance
6,415
9,610
9,610
45004 Building Maint - Current Services 45005 Building Maint.-Future Replacement
11,688
13,057
13,057
816
838
838
3,150
45007 GIS
13,164 13,092 17,100 62,275
13,985 15,954 17,527 70,971
13,985 15,954 17,527 70,971
15,786 24,496 23,252
45009 Info System Services
45010 GF Admin
Internal Services Total
107,089
49241 Transfer Out-420 (Civic Center Debt) 49321 Transfer out-791(Employee Benefits Fund)
- -
-
-
2,682
2,672
2,508 2,508
2,508 2,508
-
-
Transfers Total
-
2,682
2,672
232.5810 - Stormwater Pollution Prevention Total
421,387
508,521
416,995
524,918
549,752
PUBLIC SERVICES 187
Made with FlippingBook - Online Brochure Maker