|
HOUSING AUTHORITY -ISSUER FEE
<br />COMMUNITY DEVELOPMENT ACCOUNTING UNIT
<br />HOUSING AUTHORITY -ISSUER FEE 13318780
<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 />39,493
<br />103,132
<br />102,940
<br />241,560
<br />61010 Salaries Cash Out/Separation
<br />0
<br />8,125
<br />0
<br />5,840
<br />61020 Salaries Part -Time
<br />0
<br />0
<br />0
<br />25,000
<br />61040 Salaries Overtime
<br />150
<br />0
<br />0
<br />0
<br />61100 Retirement -Employer Normal Cost
<br />1,323
<br />3,135
<br />4,660
<br />6,390
<br />61102 Retirement- Employer Unfunded- Miscellaneous
<br />6,593
<br />7,268
<br />7,820
<br />8,480
<br />61120 Medicare Insurance
<br />573
<br />1,468
<br />1,400
<br />1,750
<br />61130 Health Insurance
<br />4,574
<br />10,477
<br />14,400
<br />16,430
<br />61170 Retiree Health Benefits
<br />1,177
<br />1,462
<br />720
<br />1,160
<br />61180 Worker Compensation Insurance
<br />1,930
<br />6,358
<br />2,360
<br />5,680
<br />55,812
<br />141,425
<br />134,300
<br />312,290
<br />SUBTOTAL SALARIES & BENEFITS
<br />62010 Communications
<br />475
<br />510
<br />770
<br />310
<br />62012 Cellular Phone Charges
<br />0
<br />354
<br />0
<br />690
<br />62120 Training, Transportation, Meetings
<br />140
<br />44
<br />0
<br />10,000
<br />62130 Tuition Reimbursement
<br />0
<br />0
<br />0
<br />1,500
<br />62131 SAMA Wellness and Fitness Program Reimbursements
<br />0
<br />0
<br />0
<br />300
<br />62140 Membership, Subscription & Dues
<br />0
<br />125
<br />0
<br />0
<br />62300 Contract Services -Professional
<br />593
<br />993
<br />720
<br />650,720
<br />1,208
<br />2,026
<br />1,490
<br />663,520
<br />SUBTOTAL CONTRACTUALS
<br />63001 Miscellaneous Operating Expenses
<br />350
<br />1,140
<br />1,000
<br />8,000
<br />350
<br />1,140
<br />1,000
<br />8,000
<br />SUBTOTAL COMMODITIES
<br />65000 Building Rental
<br />2,590
<br />3,150
<br />3,150
<br />3,540
<br />65040 IT Maintenance Charge
<br />1,730
<br />2,340
<br />3,810
<br />5,940
<br />65055 Communications- Landlines
<br />0
<br />0
<br />0
<br />830
<br />65100 Insurance Charges
<br />2,120
<br />7,588
<br />2,690
<br />7,120
<br />65105 Benefits Overhead
<br />110
<br />1,128
<br />410
<br />1,030
<br />65210 Delivery Charges
<br />100
<br />0
<br />0
<br />0
<br />65400 Indirect Costs
<br />4,155
<br />17,691
<br />14,100
<br />23,030
<br />10,805
<br />31,897
<br />24,160
<br />41,490
<br />SUBTOTAL FIXED CHARGES
<br />66511 Computer Software Subscriptions
<br />0
<br />68
<br />0
<br />0
<br />0
<br />68
<br />0
<br />0
<br />SUBTOTAL CAPITAL
<br />68001 POB MiscXferto Fund 406
<br />336
<br />1,307
<br />1,010
<br />1,100
<br />336
<br />1,307
<br />1,010
<br />1,100
<br />SUBTOTAL TRANSFERS
<br />TOTAL
<br />68,510
<br />177,863
<br />161,960
<br />1,026,400
<br />571
<br />
|