|
GENERALFUND
<br />LIBRARY ACCOUNTING UNIT
<br />YOUTH SERVICES 01111160
<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 />509,647
<br />559,973
<br />561,490
<br />571,650
<br />61020 Salaries Part -Time
<br />137,754
<br />105,818
<br />182,410
<br />141,990
<br />61040 Salaries Overtime
<br />2,243
<br />1,035
<br />3,000
<br />2,000
<br />61100 Retirement -Employer Normal Cost
<br />32,108
<br />45,214
<br />50,190
<br />49,200
<br />61110 Part -Time Retirement
<br />4,479
<br />3,968
<br />6,840
<br />7,970
<br />61120 Medicare Insurance
<br />7,324
<br />7,847
<br />10,760
<br />10,660
<br />61130 Health Insurance
<br />73,727
<br />98,232
<br />122,400
<br />109,920
<br />61170 Retiree Health Benefits
<br />0
<br />5,393
<br />5,430
<br />5,530
<br />61180 Worker Compensation Insurance
<br />37,684
<br />38,663
<br />36,860
<br />36,360
<br />804,965
<br />866,145
<br />979,380
<br />935,280
<br />SUBTOTAL SALARIES & BENEFITS
<br />62120 Training, Transportation, Meetings
<br />5
<br />1,409
<br />2,000
<br />2,000
<br />62300 Contract Services -Professional
<br />13,153
<br />12,788
<br />16,600
<br />21,600
<br />62600 Parking Validation
<br />13,275
<br />13,477
<br />16,340
<br />16,340
<br />26,433
<br />27,674
<br />34,940
<br />39,940
<br />SUBTOTAL CONTRACTUALS
<br />63001 Miscellaneous Operating Expenses
<br />20,528
<br />16,013
<br />20,400
<br />20,400
<br />20,528
<br />16,013
<br />20,400
<br />20,400
<br />SUBTOTAL COMMODITIES
<br />65040 IT Maintenance Charge
<br />25,100
<br />34,130
<br />35,620
<br />36,340
<br />65055 Communications- Landlines
<br />0
<br />0
<br />4,960
<br />4,990
<br />65100 Insurance Charges
<br />47,732
<br />46,662
<br />46,140
<br />44,900
<br />65105 Benefits Overhead
<br />6,908
<br />6,666
<br />6,440
<br />6,530
<br />79,741
<br />87,459
<br />93,160
<br />92,760
<br />SUBTOTAL FIXED CHARGES
<br />66600 Books Records Video
<br />49,060
<br />90,229
<br />51,500
<br />51,500
<br />SUBTOTAL CAPITAL
<br />49,060
<br />90,229
<br />51,500
<br />51,500
<br />TOTAL
<br />980,727
<br />1,087, 520
<br />1,179,380
<br />1,139,880
<br />129 TABLE OF CONTENTS
<br />
|