|
WORKERS COMPENSATION FUND
<br />HUMAN RESOURCES ACCOUNTING UNIT
<br />SAFETY PROGRAM 08209052
<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 />0
<br />35,915
<br />55,430
<br />59,340
<br />61100 Retirement -Employer Normal Cost
<br />0
<br />4,061
<br />6,950
<br />7,250
<br />61102 Retirement- Employer Unfunded- Miscellaneous
<br />0
<br />9,416
<br />4,030
<br />10,220
<br />61120 Medicare Insurance
<br />0
<br />516
<br />810
<br />860
<br />61130 Health Insurance
<br />0
<br />8,206
<br />12,540
<br />13,740
<br />61170 Retiree Health Benefits
<br />0
<br />358
<br />560
<br />600
<br />61180 Worker Compensation Insurance
<br />0
<br />2,191
<br />0
<br />1,990
<br />0
<br />60,663
<br />80,320
<br />94,000
<br />SUBTOTAL SALARIES & BENEFITS
<br />62010 Communications
<br />0
<br />0
<br />3,570
<br />0
<br />62120 Training, Transportation, Meetings
<br />4,733
<br />4,159
<br />45,000
<br />45,000
<br />62140 Membership, Subscription & Dues
<br />0
<br />125
<br />1,300
<br />1,300
<br />62300 Contract Services -Professional
<br />11,925
<br />21,393
<br />94,400
<br />95,000
<br />62700 Auto Expense
<br />0
<br />0
<br />600
<br />0
<br />16,657
<br />25,678
<br />144,870
<br />141,300
<br />SUBTOTAL CONTRACTUALS
<br />63001 Miscellaneous Operating Expenses
<br />89,910
<br />164,514
<br />276,000
<br />276,000
<br />89,910
<br />164,514
<br />276,000
<br />276,000
<br />SUBTOTAL COMMODITIES
<br />65040 IT Maintenance Charge
<br />0
<br />0
<br />2,840
<br />2,970
<br />65055 Communications- Landlines
<br />0
<br />0
<br />0
<br />410
<br />65100 Insurance Charges
<br />0
<br />2,730
<br />0
<br />2,590
<br />65105 Benefits Overhead
<br />0
<br />395
<br />0
<br />360
<br />65400 Indirect Costs
<br />0
<br />20,030
<br />17,770
<br />9,700
<br />0
<br />23,154
<br />20,610
<br />16,030
<br />SUBTOTAL FIXED CHARGES
<br />66511 Computer Software Subscriptions
<br />0
<br />15,371
<br />0
<br />30,740
<br />0
<br />15,371
<br />0
<br />30,740
<br />SUBTOTAL CAPITAL
<br />TOTAL
<br />106,567
<br />289,380
<br />521,800
<br />558,070
<br />85
<br />
|