|
HOUSING AUTHORITY -VOUCHER ADM
<br />COMMUNITY DEVELOPMENT ACCOUNTING UNIT
<br />HOUSING AUTHORITY -VOUCHERS ADM 14018760
<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 />1,058,700
<br />1,313,160
<br />1,477,660
<br />1,887,970
<br />61010 Salaries Cash Out/Separation
<br />4,685
<br />3,257
<br />0
<br />14,860
<br />61020 Salaries Part -Time
<br />64,449
<br />66,098
<br />63,200
<br />77,290
<br />61040 Salaries Overtime
<br />40,222
<br />33,849
<br />10,000
<br />10,000
<br />61100 Retirement -Employer Normal Cost
<br />66,327
<br />81,128
<br />125,010
<br />167,490
<br />61102 Retirement- Employer Unfunded- Miscellaneous
<br />345,055
<br />188,087
<br />141,420
<br />208,750
<br />61110 Part -Time Retirement
<br />1,106
<br />1,099
<br />980
<br />1,430
<br />61120 Medicare Insurance
<br />16,310
<br />19,488
<br />22,140
<br />28,290
<br />61130 Health Insurance
<br />214,865
<br />244,264
<br />336,300
<br />444,240
<br />61170 Retiree Health Benefits
<br />1,652
<br />1,706
<br />570
<br />18,160
<br />61180 Worker Compensation Insurance
<br />71,720
<br />82,490
<br />67,410
<br />77,880
<br />1,885,093
<br />2,034,623
<br />2,244,690
<br />2,936,360
<br />SUBTOTAL SALARIES & BENEFITS
<br />62010 Communications
<br />9,041
<br />10,613
<br />20,290
<br />0
<br />62012 Cellular Phone Charges
<br />2,565
<br />2,885
<br />2,600
<br />3,000
<br />62120 Training, Transportation, Meetings
<br />16
<br />3,075
<br />12,500
<br />50,000
<br />62130 Tuition Reimbursement
<br />865
<br />6,136
<br />1,500
<br />6,000
<br />62131 SAMA Wellness and Fitness Program Reimbursements
<br />0
<br />118
<br />0
<br />0
<br />62140 Membership, Subscription & Dues
<br />4,707
<br />13,530
<br />6,890
<br />6,890
<br />62200 Advertising
<br />35,093
<br />12,138
<br />12,000
<br />12,000
<br />62300 Contract Services -Professional
<br />253,596
<br />284,668
<br />353,640
<br />803,820
<br />62302 Contracted Vendor Personnel Services
<br />64,059
<br />35,830
<br />59,000
<br />50,000
<br />62322 Maintenance & Repair Machinery
<br />3,068
<br />0
<br />3,200
<br />3,200
<br />62400 Auditor Fee
<br />12,486
<br />18,717
<br />34,000
<br />34,000
<br />62403 Bank Service Fees
<br />5,136
<br />750
<br />6,000
<br />6,000
<br />62500 Rent Payments
<br />6,319
<br />6,487
<br />19,230
<br />32,710
<br />62600 Parking Validation
<br />89
<br />622
<br />500
<br />3,500
<br />62700 Auto Expense
<br />200
<br />300
<br />500
<br />500
<br />397,241
<br />395,869
<br />531,850
<br />1,011,620
<br />SUBTOTAL CONTRACTUALS
<br />63001 Miscellaneous Operating Expenses
<br />125,570
<br />64,610
<br />90,680
<br />90,000
<br />63300 Gas & Diesel
<br />192
<br />70
<br />200
<br />200
<br />125,762
<br />64,681
<br />90,880
<br />90,200
<br />SUBTOTAL COMMODITIES
<br />65000 Building Rental
<br />51,560
<br />62,720
<br />62,720
<br />70,530
<br />65010 Rental City Equipment
<br />8,580
<br />9,432
<br />8,370
<br />9,030
<br />65011 Equipment Replacement Charges
<br />0
<br />0
<br />5,400
<br />5,400
<br />65012 Accident Repair & Replacement
<br />228
<br />228
<br />100
<br />220
<br />65040 IT Maintenance Charge
<br />78,420
<br />83,830
<br />94,310
<br />122,480
<br />65055 Communications- Landlines
<br />0
<br />0
<br />0
<br />17,050
<br />65100 Insurance Charges
<br />78,740
<br />98,228
<br />76,800
<br />97,580
<br />65105 Benefits Overhead
<br />4,770
<br />14,671
<br />11,680
<br />14,050
<br />65210 Delivery Charges
<br />2,760
<br />0
<br />0
<br />0
<br />65400 Indirect Costs
<br />121,920
<br />249,103
<br />248,680
<br />275,900
<br />346,978
<br />518,212
<br />508,060
<br />612,240
<br />SUBTOTAL FIXED CHARGES
<br />66410 Vehicle Purchase
<br />0
<br />0
<br />35,000
<br />50,000
<br />66511 Computer Software Subscriptions
<br />0
<br />62,273
<br />0
<br />5,000
<br />0
<br />62,273
<br />35,000
<br />55,000
<br />SUBTOTAL CAPITAL
<br />68001 POB Misc Xfer to Fund 406
<br />23,612
<br />91,943
<br />70,500
<br />77,330
<br />595
<br />
|