|
GENERALFUND
<br />CITYATTORNEY ACCOUNTING UNIT
<br />CITY ATTORNEY 01108032
<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 />1,358,858
<br />1,664,776
<br />2,061,700
<br />2,189,480
<br />61010 Salaries Cash Out/Separation
<br />67,292
<br />18,960
<br />0
<br />37,770
<br />61020 Salaries Part -Time
<br />4,925
<br />6,887
<br />5,000
<br />15,000
<br />61040 Salaries Overtime
<br />377
<br />567
<br />500
<br />500
<br />61100 Retirement -Employer Normal Cost
<br />115,681
<br />179,896
<br />231,560
<br />238,630
<br />61102 Retirement- Employer Unfunded- Miscellaneous
<br />0
<br />0
<br />790
<br />0
<br />61110 Part -Time Retirement
<br />185
<br />258
<br />0
<br />540
<br />61120 Medicare Insurance
<br />19,164
<br />24,576
<br />29,860
<br />31,910
<br />61130 Health Insurance
<br />154,250
<br />211,631
<br />319,230
<br />336,510
<br />61170 Retiree Health Benefits
<br />10,731
<br />16,804
<br />20,430
<br />21,710
<br />61180 Worker Compensation Insurance
<br />87,408
<br />107,171
<br />80,370
<br />98,470
<br />1,818,869
<br />2,231,527
<br />2,749,440
<br />2,970,520
<br />SUBTOTAL SALARIES & BENEFITS
<br />62010 Communications
<br />21,720
<br />8,192
<br />22,870
<br />9,240
<br />62120 Training, Transportation, Meetings
<br />2,495
<br />11,639
<br />10,000
<br />10,000
<br />62131 SAMA Wellness and Fitness Program Reimbursements
<br />300
<br />74
<br />1,000
<br />1,000
<br />62140 Membership, Subscription & Dues
<br />6,890
<br />4,535
<br />12,000
<br />12,000
<br />62300 Contract Services -Professional
<br />767,281
<br />580,816
<br />602,620
<br />1,015,000
<br />62302 Contracted Vendor Personnel Services
<br />0
<br />0
<br />385,000
<br />380,000
<br />62600 Parking Validation
<br />15,064
<br />13,117
<br />13,000
<br />13,000
<br />813,749
<br />618,374
<br />1,046,490
<br />1,440,240
<br />SUBTOTAL CONTRACTUALS
<br />63001 Miscellaneous Operating Expenses
<br />20,707
<br />51,194
<br />40,000
<br />40,000
<br />20,707
<br />51,194
<br />40,000
<br />40,000
<br />SUBTOTAL COMMODITIES
<br />65000 Building Rental
<br />144,630
<br />144,630
<br />162,640
<br />152,190
<br />65040 IT Maintenance Charge
<br />64,140
<br />71,110
<br />74,210
<br />87,820
<br />65055 Communications- Landlines
<br />0
<br />10,892
<br />10,330
<br />12,050
<br />65100 Insurance Charges
<br />100,652
<br />117,218
<br />99,340
<br />124,670
<br />65105 Benefits Overhead
<br />14,568
<br />16,746
<br />13,650
<br />15,790
<br />SUBTOTAL FIXED CHARGES
<br />323,990
<br />360,596
<br />360,170
<br />392,520
<br />66510 Computer Software
<br />4,440
<br />5,110
<br />0
<br />0
<br />66511 Computer Software Subscriptions
<br />0
<br />11,639
<br />80,130
<br />95,830
<br />4,440
<br />16,749
<br />80,130
<br />95,830
<br />SUBTOTAL CAPITAL
<br />TOTAL
<br />2,981,755
<br />3,278,439
<br />4,276,230
<br />4,939,110
<br />69 TABLE OF CONTENTS
<br />
|