|
COMMUNITY DEV BLOCK GRANT/ESG
<br />COMMUNITY DEVELOPMENT ACCOUNTING UNIT
<br />CDBG PROGRAMS 13518783
<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 />450,511
<br />450,988
<br />373,140
<br />448,040
<br />61040 Salaries Overtime
<br />5,115
<br />0
<br />0
<br />0
<br />61100 Retirement -Employer Normal Cost
<br />35,233
<br />43,931
<br />71,760
<br />51,970
<br />61102 Retirement- Employer Unfunded- Miscellaneous
<br />81,090
<br />48,657
<br />73,340
<br />64,110
<br />61120 Medicare Insurance
<br />7,262
<br />6,813
<br />8,400
<br />6,370
<br />61130 Health Insurance
<br />72,961
<br />79,682
<br />141,960
<br />127,220
<br />61180 Worker Compensation Insurance
<br />25,983
<br />24,862
<br />24,830
<br />19,230
<br />678,155
<br />654,933
<br />693,430
<br />716,940
<br />SUBTOTAL SALARIES & BENEFITS
<br />62300 Contract Services -Professional
<br />0
<br />0
<br />1,600,000
<br />0
<br />0
<br />0
<br />1,600,000
<br />0
<br />SUBTOTAL CONTRACTUALS
<br />65100 Insurance Charges
<br />34,594
<br />30,739
<br />31,110
<br />24,390
<br />65105 Benefits Overhead
<br />4,977
<br />4,521
<br />4,480
<br />0
<br />65400 Indirect Costs
<br />67,979
<br />76,397
<br />59,330
<br />40,400
<br />107,551
<br />111,657
<br />94,920
<br />64,790
<br />SUBTOTAL FIXED CHARGES
<br />66200 Buildings & Building Improvements
<br />24,631
<br />198,035
<br />0
<br />0
<br />66220 Improvements Other Than Building
<br />3,882,011
<br />1,893,871
<br />750,000
<br />1,006,660
<br />3,906,642
<br />2,091,906
<br />750,000
<br />1,006,660
<br />SUBTOTAL CAPITAL
<br />68001 POB Misc Xfer to Fund 406
<br />43,576
<br />33,410
<br />36,650
<br />43,270
<br />SUBTOTAL TRANSFERS
<br />43,576
<br />33,410
<br />36,650
<br />43,270
<br />69135 Payment to Subagent
<br />630,711
<br />695,992
<br />721,210
<br />644,000
<br />69152 Loans & Grants
<br />0
<br />60,000
<br />100,000
<br />50,000
<br />630,711
<br />755,992
<br />821,210
<br />694,000
<br />SUBTOTAL MISCELLANEOUS
<br />TOTAL
<br />5,366,634
<br />3,647,898
<br />3,996,210
<br />2,525,660
<br />606 TABLE OF CONTENTS
<br />
|