|
<br />PUB WKS-ADMIN & PLANNING
<br />PUBLIC WORKS
<br />PUB WKS-ADMIN SERVICES
<br />Account
<br />ACCOUNTING UNIT
<br />10117601
<br />ACTUAL
<br />FY 22-23
<br />ACTUAL
<br />FY 23-24
<br />ADOPTED PROPOSED
<br />FY 25-26Code
<br />61000
<br />61010
<br />61020
<br />61040
<br />61100
<br />61102
<br />61110
<br />61120
<br />61130
<br />61170
<br />61180
<br />LINE ITEM RESOURCES FY 24-25
<br />2,111,850
<br />0
<br />Salaries Regular 1,677,918
<br />9
<br />1,971,687
<br />123,747
<br />30,058
<br />35,170
<br />154,718
<br />197,436
<br />54
<br />2,309,600
<br />0Salaries Cash Out/Separation
<br />Salaries Part-Time 39,601
<br />3,575
<br />97,794
<br />102,870
<br />25,000
<br />167,880
<br />265,880
<br />3,860
<br />85,330
<br />0Salaries Overtime
<br />Retirement-Employer Normal Cost 189,230
<br />272,270
<br />6,290
<br />Retirement- Employer Unfunded- Miscellaneous
<br />Part-Time Retirement
<br />226,726
<br />534
<br />Medicare Insurance 23,997
<br />255,134
<br />5,106
<br />30,069
<br />328,627
<br />18,104
<br />112,878
<br />3,002,548
<br />32,030
<br />443,520
<br />20,230
<br />82,380
<br />3,255,500
<br />34,870
<br />449,040
<br />22,250
<br />94,540
<br />3,463,420
<br />Health Insurance
<br />Retiree Health Benefits
<br />Worker Compensation Insurance
<br />SUBTOTAL SALARIES & BENEFITS
<br />98,870
<br />2,429,264
<br />62010
<br />62120
<br />62140
<br />62300
<br />62322
<br />62600
<br />Communications 32,270
<br />4,100
<br />4,361
<br />7,726
<br />5,900
<br />30,000
<br />3,000
<br />10,200
<br />20,000
<br />3,000
<br />Training, Transportation, Meetings
<br />Membership, Subscription & Dues
<br />Contract Services-Professional
<br />Maintenance & Repair Machinery
<br />Parking Validation
<br />5,117 2,599
<br />905,481
<br />259
<br />399,556
<br />70
<br />485,400
<br />0
<br />423,560
<br />0
<br />2,656 3,371 2,500 8,200
<br />SUBTOTAL CONTRACTUALS 949,883 417,684 526,800 464,960
<br />63000
<br />63001
<br />63300
<br />Office Supplies 346
<br />86,197
<br />1,182
<br />0
<br />35,492
<br />416
<br />0
<br />20,000
<br />1,500
<br />0
<br />47,400
<br />1,500
<br />Miscellaneous Operating Expenses
<br />Gas & Diesel
<br />SUBTOTAL COMMODITIES 87,726 35,908 21,500 48,900
<br />65000
<br />65010
<br />65011
<br />65012
<br />65040
<br />65050
<br />65055
<br />65100
<br />65105
<br />65205
<br />65400
<br />Building Rental 142,990
<br />21,021
<br />1,350
<br />142,990
<br />13,478
<br />1,940
<br />160,790
<br />14,380
<br />2,540
<br />209,920
<br />28,470
<br />9,370
<br />Rental City Equipment
<br />Equipment Replacement Charges
<br />Accident Repair & Replacement
<br />IT Maintenance Charge
<br />IT Department Specific
<br />Communications- Landlines
<br />Insurance Charges
<br />535 240 0 0
<br />114,340
<br />332,240
<br />0
<br />122,300
<br />332,240
<br />18,734
<br />328,734
<br />19,803
<br />1,918
<br />133,580
<br />342,210
<br />18,600
<br />269,680
<br />17,080
<br />3,840
<br />136,260
<br />275,690
<br />18,700
<br />297,900
<br />24,500
<br />0
<br />296,611
<br />18,127
<br />3,026
<br />Benefits Overhead
<br />Internal Departments Personnel
<br />Indirect Costs 533,691
<br />1,463,930
<br />661,900
<br />1,644,278
<br />851,990
<br />1,814,690
<br />655,350
<br />1,656,160SUBTOTAL FIXED CHARGES
<br />66200
<br />66511
<br />Buildings & Building Improvements
<br />Computer Software Subscriptions
<br />SUBTOTAL CAPITAL
<br />673
<br />0
<br />0
<br />179,997
<br />179,997
<br />0
<br />338,500
<br />338,500
<br />0
<br />253,070
<br />253,070673
<br />67200
<br />67301
<br />67311
<br />Principal-Leases 0
<br />41,743
<br />76,162
<br />117,904
<br />451
<br />14,307
<br />76,103
<br />90,861
<br />780
<br />23,180
<br />76,030
<br />99,990
<br />0
<br />41,370
<br />75,750
<br />117,120
<br />POB Principal-Misc
<br />POB Interest - Misc
<br />SUBTOTAL DEBT SERVICE
<br />68000 Transfer to Fund 051 451 0 0 0
<br />470
<br />
<br />
<br />City Council 21 – 483 6/17/2025
|