|
LIABILITY AND PROPERTY INS FND
<br />HUMAN RESOURCES ACCOUNTING UNIT
<br />SAFETY PROGRAM 08009052
<br />Account
<br />ACTUAL
<br />ACTUAL
<br />ADOPTED
<br />PROPOSED
<br />Code LINE ITEM RESOURCES
<br />FY 22-23
<br />FY 23-24
<br />FY 24-25
<br />FY 25-26
<br />61000 Salaries Regular
<br />37,936
<br />38,941
<br />59,330
<br />62,590
<br />61010 Salaries Cash Out/Separation
<br />0
<br />3,781
<br />0
<br />4,540
<br />61100 Retirement -Employer Normal Cost
<br />4,061
<br />5,172
<br />7,250
<br />7,400
<br />61102 Retirement- Employer Unfunded- Miscellaneous
<br />9,416
<br />6,754
<br />10,220
<br />13,200
<br />61120 Medicare Insurance
<br />516
<br />670
<br />860
<br />910
<br />61130 Health Insurance
<br />8,206
<br />7,199
<br />13,740
<br />7,500
<br />61170 Retiree Health Benefits
<br />358
<br />413
<br />590
<br />630
<br />61180 Worker Compensation Insurance
<br />2,191
<br />2,400
<br />2,100
<br />2,510
<br />62,685
<br />65,330
<br />94,090
<br />99,280
<br />SUBTOTAL SALARIES & BENEFITS
<br />62120 Training, Transportation, Meetings
<br />875
<br />96
<br />30,000
<br />30,000
<br />62140 Membership, Subscription & Dues
<br />0
<br />0
<br />300
<br />300
<br />62300 Contract Services -Professional
<br />37,060
<br />73,502
<br />65,000
<br />44,500
<br />37,935
<br />73,598
<br />95,300
<br />74,800
<br />SUBTOTAL CONTRACTUALS
<br />63001 Miscellaneous Operating Expenses
<br />182,968
<br />54,768
<br />175,000
<br />75,000
<br />182,968
<br />54,768
<br />175,000
<br />75,000
<br />SUBTOTAL COMMODITIES
<br />65040 IT Maintenance Charge
<br />0
<br />2,840
<br />2,970
<br />3,030
<br />65055 Communications- Landlines
<br />0
<br />436
<br />410
<br />420
<br />65100 Insurance Charges
<br />2,730
<br />2,897
<br />2,740
<br />3,190
<br />65105 Benefits Overhead
<br />395
<br />414
<br />380
<br />540
<br />65400 Indirect Costs
<br />20,030
<br />13,132
<br />10,580
<br />21,170
<br />23,154
<br />19,719
<br />17,080
<br />28,350
<br />SUBTOTAL FIXED CHARGES
<br />66511 Computer Software Subscriptions
<br />30,743
<br />30,743
<br />0
<br />0
<br />SUBTOTAL CAPITAL
<br />30,743
<br />30,743
<br />0
<br />0
<br />TOTAL
<br />337,485
<br />244,158
<br />381,470
<br />277,430
<br />87 TABLE OF CONTENTS
<br />
|