|
INTERNAL SERVICE FUND SUMMARY
<br />ft! V�NIj> S C{Y DEPARINET
<br />A�mubL
<br />Ac7uAL „Y
<br />ADOP>D
<br />e130PosEq
<br />q:-
<br />,.FY 4.6�17
<br />.:fiY-'T1#f:
<br />FY 1648
<br />_.iY9920
<br />_Jm ._ i ._•.:,i u... _.. .:i ...2 ,.._._m a_.a n.:... _,.__ .. m
<br />.c..m:, ..+=iifia
<br />�. �a....
<br />..: ... _..a
<br />v ._....c i..
<br />.".
<br />HUMAN RESOURCES
<br />080 LIABILITY & PROPERTY INS FUND
<br />6,738,213
<br />6,611,373
<br />12,016,938
<br />8,898,970
<br />081 EMPLOYEE GROUP INSURANCE
<br />21,201,121
<br />21,651,392
<br />25,343,070
<br />23,273,800
<br />082 WORKERS COMPENSATION FUND
<br />5,765,550
<br />6,869,460
<br />8,123,390
<br />9,534,050
<br />088 QUALITY SERVICE TRAINING
<br />4,343
<br />5,691
<br />0
<br />5,000
<br />SUBTOTAL
<br />33,709,227
<br />35,137,916
<br />45,483,398
<br />41,711,820
<br />FINANCE & MANAGEMENT SERVICES AGENCY
<br />071 CENTRAL SERVICES
<br />841,131
<br />832,974.
<br />1,196,465
<br />583,140
<br />SUBTOTAL
<br />841,131
<br />832,974
<br />1,196,465
<br />583,140
<br />PUBLIC WORKS AGENCY
<br />070 EQUIPMENT REPLACEMENT
<br />1,178,443
<br />1,385,705
<br />1,297,325
<br />1,297,400
<br />073 BUILDING MAINTENANCE
<br />31927,392
<br />4,070,466
<br />4,367,847
<br />4,958,800
<br />075 FLEET MAINTENANCE
<br />.3,934,964.
<br />3,970,351
<br />4,945,615
<br />4,234,800
<br />076 STORES & PROPERTY CONTROL
<br />1,446,127
<br />1,651,604
<br />1,569,550
<br />1,569,600
<br />085 CITY YARD OPERATIONS
<br />1,100,138
<br />1,115,831
<br />1,190,325
<br />1,122,200
<br />086 CONSTRUCTION ENGINEERING
<br />6,357,505
<br />8,172,276
<br />8,088,725
<br />8,354,000
<br />101 ADMINISTRATION SERVICES
<br />6,031,753
<br />5,796,817
<br />6,592,030
<br />5,589,200
<br />SUBTOTAL
<br />23,976,323
<br />26,163,050
<br />28,051,417
<br />27,126,050
<br />INFORMATION TECHNOLOGY
<br />109 INFORMATION TECHNOLOGY
<br />7,370,220
<br />7,673,422
<br />9,883,203
<br />9,343,920
<br />SUBTOTAL
<br />7,370,220.
<br />7,673,422
<br />9,883,203
<br />9,343,920
<br />REVENEUE GRAND TOTAL
<br />65,896,900
<br />69,807,361
<br />84,614,483
<br />78,764,880
<br />'+3°=- .. x .} a •-
<br />1 '
<br />''s-A'G3'UAL
<br />PRiJPeO�ED
<br />EJC�EI�IOtTURES �Y ISp.2F,,TMEN m
<br />PYT'A1.- �
<br />..
<br />a�'4.vf�C1Ci��ED
<br />HUMAN RESOURCES
<br />08009051 LIABILITY & PROPERTY INS FUND
<br />14,213,057
<br />10,583,073
<br />12,016,938
<br />16,668,620
<br />08009052 SAFETY PROGRAM
<br />0
<br />0
<br />0
<br />150,000
<br />08109052 SECTION 125 BENEFITS.
<br />288,890
<br />317,510'
<br />439,500
<br />326,600
<br />08109053 EMPLOYEE GROUP INSURANCE
<br />20,702,988
<br />23,699,166
<br />24,903,570
<br />23,701,580
<br />08209052 SAFETY PROGRAM
<br />0
<br />0
<br />0
<br />150,000
<br />08209054 WORKERS COMPENSATION FUND
<br />8,014,100
<br />9,335,178.
<br />8,123,390
<br />9,331,420
<br />08809050 QUALITY SERVICE TRAINING
<br />0
<br />0
<br />0
<br />255,000
<br />SUBTOTAL
<br />43,219,035
<br />43,934,926
<br />45,483,398
<br />50,583,220
<br />FINANCE & MANAGEMENT SERVICES AGENCY
<br />07110100 CENTRAL SERVICES
<br />788,554
<br />815,163
<br />1,196,465
<br />757,390
<br />788,554
<br />815,163.
<br />1,196,465.
<br />757,390
<br />SUBTOTAL
<br />INTERNAL SERVICE FUND SUMMARY - 1
<br />
|