|
AIR QUALITY IMPR. (AB 2766)
<br />HUMAN RESOURCES ACCOUNTING UNIT
<br />HUMAN RESOURCES -AIR QUALITY IMPROVM 03109050
<br />Account
<br />ACTUAL
<br />ACTUAL
<br />ADOPTED
<br />PROPOSED
<br />Code LINE ITEM RESOURCES
<br />FY 21-22
<br />FY 22-23
<br />FY 23-24
<br />FY 24-25
<br />61000 Salaries Regular
<br />47,704
<br />36,315
<br />37,820
<br />48,780
<br />61020 Salaries Part -Time
<br />0
<br />0
<br />5,000
<br />5,000
<br />61100 Retirement -Employer Normal Cost
<br />5,084
<br />3,009
<br />3,680
<br />2,040
<br />61102 Retirement- Employer Unfunded- Miscellaneous
<br />4,306
<br />6,976
<br />5,870
<br />5,890
<br />61110 Part -Time Retirement
<br />0
<br />0
<br />400
<br />400
<br />61120 Medicare Insurance
<br />733
<br />524
<br />550
<br />700
<br />61130 Health Insurance
<br />5,255
<br />7,017
<br />7,320
<br />9,980
<br />61170 Retiree Health Benefits
<br />375
<br />0
<br />160
<br />450
<br />61180 Worker Compensation Insurance
<br />2,360
<br />2,215
<br />2,780
<br />2,010
<br />65,817
<br />56,055
<br />63,580
<br />75,250
<br />SUBTOTAL SALARIES & BENEFITS
<br />62010 Communications
<br />0
<br />0
<br />520
<br />0
<br />62120 Training, Transportation, Meetings
<br />194
<br />0
<br />1,200
<br />1,200
<br />62140 Membership, Subscription & Dues
<br />1,212
<br />1,033
<br />1,800
<br />1,800
<br />62302 Contracted Vendor Personnel Services
<br />3
<br />0
<br />0
<br />0
<br />SUBTOTAL CONTRACTUALS
<br />1,409
<br />1,033
<br />3,520
<br />3,000
<br />63001 Miscellaneous Operating Expenses
<br />26
<br />0
<br />7,000
<br />7,000
<br />26
<br />0
<br />7,000
<br />7,000
<br />SUBTOTAL COMMODITIES
<br />65040 IT Maintenance Charge
<br />2,590
<br />3,350
<br />2,560
<br />2,670
<br />65055 Communications- Landlines
<br />0
<br />0
<br />0
<br />370
<br />65100 Insurance Charges
<br />2,730
<br />2,760
<br />3,340
<br />2,620
<br />65105 Benefits Overhead
<br />130
<br />399
<br />500
<br />360
<br />65210 Delivery Charges
<br />50
<br />0
<br />0
<br />0
<br />65400 Indirect Costs
<br />21,002
<br />20,253
<br />13,730
<br />8,800
<br />26,502
<br />26,762
<br />20,130
<br />14,820
<br />SUBTOTAL FIXED CHARGES
<br />68001 POB Misc Xfer to Fund 406
<br />375
<br />1,461
<br />1,120
<br />1,230
<br />375
<br />1,461
<br />1,120
<br />1,230
<br />SUBTOTAL TRANSFERS
<br />69106 Incentive Drawings
<br />7,260
<br />11,497
<br />55,000
<br />55,000
<br />7,260
<br />11,497
<br />55,000
<br />55,000
<br />SUBTOTAL MISCELLANEOUS
<br />TOTAL
<br />101,389
<br />96,808
<br />150,350
<br />156,300
<br />73
<br />
|