|
GENERALFUND
<br />COMMUNITY DEVELOPMENT ACCOUNTING UNIT
<br />HOMELESS SERVICES -SERVICE ENHANCEMENT 01118811
<br />Account
<br />ACTUAL
<br />ACTUAL
<br />ADOPTED
<br />PROPOSED
<br />Code LINE ITEM RESOURCES
<br />FY 22-23
<br />FY 23-24
<br />FY 24-25
<br />FY 25-26
<br />61000 Salaries Regular
<br />164,968
<br />196,998
<br />196,940
<br />155,120
<br />61010 Salaries Cash Out/Separation
<br />0
<br />5,679
<br />164,330
<br />0
<br />61100 Retirement -Employer Normal Cost
<br />5,257
<br />9,635
<br />8,260
<br />5,900
<br />61120 Medicare Insurance
<br />2,165
<br />2,857
<br />2,840
<br />2,240
<br />61130 Health Insurance
<br />45,878
<br />26,266
<br />22,800
<br />27,480
<br />61170 Retiree Health Benefits
<br />1,505
<br />1,765
<br />1,810
<br />1,430
<br />61180 Worker Compensation Insurance
<br />9,959
<br />12,070
<br />9,090
<br />9,590
<br />229,731
<br />255,270
<br />406,070
<br />201,760
<br />SUBTOTAL SALARIES & BENEFITS
<br />62010 Communications
<br />510
<br />0
<br />0
<br />0
<br />62012 Cellular Phone Charges
<br />639
<br />568
<br />630
<br />630
<br />62120 Training, Transportation, Meetings
<br />0
<br />0
<br />7,500
<br />7,350
<br />62140 Membership, Subscription & Dues
<br />0
<br />0
<br />70
<br />70
<br />62300 Contract Services -Professional
<br />(30,832)
<br />1,072
<br />276,130
<br />251,130
<br />(29,683)
<br />1,640
<br />284,330
<br />259,180
<br />SUBTOTAL CONTRACTUALS
<br />63001 Miscellaneous Operating Expenses
<br />815
<br />249
<br />2,200
<br />2,200
<br />SUBTOTAL COMMODITIES
<br />815
<br />249
<br />2,200
<br />2,200
<br />65000 Building Rental
<br />4,630
<br />4,630
<br />5,210
<br />10,500
<br />65040 IT Maintenance Charge
<br />11,160
<br />5,690
<br />5,940
<br />6,060
<br />65055 Communications- Landlines
<br />0
<br />871
<br />830
<br />830
<br />65100 Insurance Charges
<br />11,886
<br />14,172
<br />11,390
<br />12,260
<br />65105 Benefits Overhead
<br />1,767
<br />2,014
<br />1,640
<br />1,090
<br />29,443
<br />27,377
<br />25,010
<br />30,740
<br />SUBTOTAL FIXED CHARGES
<br />66200 Buildings & Building Improvements
<br />0
<br />1,009,888
<br />0
<br />0
<br />66511 Computer Software Subscriptions
<br />147
<br />173
<br />0
<br />150
<br />SUBTOTAL CAPITAL
<br />147
<br />1,010,061
<br />0
<br />150
<br />TOTAL
<br />230,453
<br />1,294,596
<br />717,610
<br />494,030
<br />554 TABLE OF CONTENTS
<br />
|