|
GENERALFUND
<br />GENERAL NOWDEP ACCOUNTING UNIT'
<br />GENERAL NOWDEPARTMENTAL 011050%
<br />ACnoJnt r , ,..
<br />Cosh ;sLINE11-fy1RE90URCE$�r
<br />.' gCTI)AL
<br />it
<br />ACT�YAL
<br />�ADOTED
<br />PROPOSED
<br />61000 Salaries Regular
<br />21,533
<br />1,221
<br />0
<br />0
<br />61020 Salaries Part -Time
<br />215,061
<br />2,559
<br />0
<br />0
<br />61040 Salaries Overtime
<br />42,371
<br />40,826
<br />0
<br />0
<br />61100 Retirement -Employer Normal Cost
<br />11,808
<br />363
<br />0
<br />0
<br />61110 Part -Time Retirement
<br />7,190
<br />59
<br />0
<br />0
<br />61120 Medicare Insurance
<br />3,426
<br />46
<br />0
<br />0
<br />61130 Health Insurance
<br />5,786
<br />122
<br />0
<br />0
<br />61180 Worker Compensation Insurance
<br />4,797
<br />127
<br />0
<br />0
<br />SUBTOTAL SALARIES & BENEFITS
<br />311,971
<br />45,323
<br />0
<br />0
<br />62140 Membership, Subscription & Dues
<br />165,979
<br />149,871
<br />182,500
<br />278,990
<br />62300 Contmct Services -Professional
<br />1,261,881
<br />303,292
<br />543,450
<br />849,960
<br />62600 Parking Validation
<br />0
<br />462
<br />6,000
<br />6,000
<br />SUBTOTAL CONTRACTUALS
<br />1,427,860
<br />453,625
<br />731,950
<br />1,134,940
<br />63001 Miscellaneous Operating Expenses
<br />18,794
<br />23,882
<br />22,500
<br />22,500
<br />SUBTOTAL COMMODITIES
<br />18,794
<br />23,882
<br />22,500
<br />22,500
<br />65050 IT Department Specific
<br />2,632,230
<br />2,632,230
<br />2,932,230
<br />0
<br />65100 Insurance Charges
<br />2,635
<br />2,635
<br />2,635
<br />0
<br />SUBTOTAL FIXED CHARGES
<br />2,634,865
<br />2,634,865
<br />2,934,865
<br />0
<br />67100 Principal -Debt Services
<br />449,871
<br />2942259
<br />728,529
<br />500,700
<br />67110 Interest -Debt Services
<br />1842449
<br />1682010
<br />170,810
<br />136,400
<br />SUBTOTAL DEBT SERVICE
<br />634,320
<br />462,268
<br />899,339
<br />637, 11
<br />69011 Reserve Appropriation
<br />0
<br />0
<br />250,000
<br />3,000,000
<br />69090 Department Savings
<br />0
<br />0
<br />(1,500,000)
<br />0
<br />SUBTOTAL MISCELLANEOUS
<br />0
<br />0
<br />(1,250,000)
<br />3,000,000
<br />TOTAL
<br />5,027,810
<br />3,619,964
<br />3,338,654
<br />4,794,540
<br />1-10
<br />
|