Cupertino City Council
May 17, 2022

Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed Council and Commissions
10 City Council
100 City Council
Employee compensation
500-501 - Salaries Full Time 77,113 69,128 135,139 137,375 500-502 - Salaries Part Time 44,584 46,070 - - 500-505 - Overtime 778 166 - - 500-509 - Internet Allowance 540 270 2,700 2,700 Employee compensation Total 123,015 115,634 137,839 140,075 Employee benefits
501-500 - Retirement System 34,964 32,185 42,285 43,795 501-502 - Pers 1959 Surv Empr 343 330 351 365 501-505 - Health Insurance 35,696 52,013 73,070 86,869 501-506 - Dental Insurance 8,703 8,177 8,900 8,900 501-507 - Medicare 1,922 1,633 1,960 1,992 501-508 - Life Insurance 747 705 842 828 501-509 - Long Term Disability 1,061 680 692 715 501-510 - Workers Compensation 6,757 7,144 10,308 11,441 501-511 - Vision Insurance 1,024 1,015 1,049 1,049 501-513 - Rec Bucks - - 2,925 2,925 501-518 - Health In Lieu 8,813 (3,999) - - Employee benefits Total 100,030 99,883 142,382 158,879 Materials
600-601 - General Office Supplies 3,396 1,389 2,499 2,594 600-602 - Printing and Duplication 582 - 1,248 1,296 600-605 - Meeting Expenses 24,605 3,978 27,683 28,735 600-607 - Council Fee Waiver 1,064 - 2,601 2,700 600-608 - Sml Tools and Equipment 1,176 316 13,628 14,145 600-613 - General Supplies 1,202 890 8,871 9,209 600-629 - Conference and Training 14,010 3,255 30,612 31,612 600-632 - Mileage Reimbursement - - 520 540 600-637 - Mayor's Fund 7,348 16,480 15,150 15,000 600-642 - Telphone and Data Services 2,660 3,284 6,242 6,479 600-647 - Memberships and Dues 34,121 53,708 48,447 51,213 600-652 - Scharf Tech - 1,184 - - 600-653 - Chao Tech 1,210 - 2,818 2,790 600-654 - Sinks Tech - 437 - - 600-655 - Paul Tech 527 1,875 3,507 3,297 600-656 - Willey Tech - 1,381 3,703 1,474 600-657 - Kitty Tech - - 4,000 4,000 600-658 - Hung Tech - 473 4,000 2,042 Materials Total 91,900 88,650 175,529 177,126 Contract services
700-702 - General Service Agreement 12,416 8,626 19,133 18,653 Contract services Total 12,416 8,626 19,133 18,653 Cost allocation
800-801 - Equipment Reimbursement 396 - - - 800-802 - IT Reimbursement 39,164 - - - Cost allocation Total 39,560 - - - Special projects
750-031 - Westport 29,202 1,155 - - Special projects Total 29,202 1,155 - - Contingencies
719-705 - Contingencies - - 4,867 4,894 1 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed Contingencies Total - - 4,867 4,894 100 City Council Total 396,123 313,949 479,750 499,627 101 Community Funding
Contract services
700-702 - General Service Agreement 114,800 110,000 115,900 20,000 Contract services Total 114,800 110,000 115,900 20,000 Cost allocation
800-805 - CC CAP Allocation 152 366 963 767 800-806 - CM CAP Allocation 65 110 367 368 800-814 - Finance CAP Alloc 570 764 929 1,135 Cost allocation Total 787 1,240 2,259 2,270 Contingencies
719-705 - Contingencies - - 500 500 Contingencies Total - - 500 500 101 Community Funding Total 115,587 111,240 118,659 22,770 2 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 110 Sister Cities
Employee compensation
500-501 - Salaries Full Time 17,141 12,299 13,229 12,005 500-505 - Overtime - 2 - - Employee compensation Total 17,141 12,301 13,229 12,005 Employee benefits
501-500 - Retirement System 4,663 3,827 4,139 3,827 501-502 - Pers 1959 Surv Empr 7 8 6 6 501-505 - Health Insurance 997 866 1,096 1,516 501-506 - Dental Insurance 177 159 152 152 501-507 - Medicare 237 189 192 174 501-508 - Life Insurance 72 79 72 72 501-509 - Long Term Disability 133 91 55 55 501-510 - Workers Compensation 462 488 176 196 501-511 - Vision Insurance 20 20 18 18 501-513 - Rec Bucks - - 50 50 Employee benefits Total 6,767 5,727 5,956 6,066 Materials
600-613 - General Supplies 4,206 768 5,830 5,830 600-647 - Memberships and Dues 810 - - - Materials Total 5,016 768 5,830 5,830 Contract services
700-702 - General Service Agreement 9,560 4,235 20,000 20,000 Contract services Total 9,560 4,235 20,000 20,000 Cost allocation
800-801 - Equipment Reimbursement 27 36 9 8 800-802 - IT Reimbursement 1,183 11,732 3,723 3,142 800-805 - CC CAP Allocation 226 1,659 786 694 800-806 - CM CAP Allocation 84 414 268 302 800-814 - Finance CAP Alloc 9,220 11,601 15,220 14,053 800-815 - Human resources CAP Alloc 489 10,032 11,529 945 800-820 - Grounds Maintenance CAP - 171 50 39 800-821 - Building Maintenance CAP 169 1,484 336 276 Cost allocation Total 11,398 37,129 31,921 19,459 Contingencies
719-705 - Contingencies - - 646 646 Contingencies Total - - 646 646 110 Sister Cities Total 49,881 60,160 77,582 64,006 10 City Council Total 561,591 485,348 675,991 586,403 3 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 11 Commissions
131 Telecommunication Commission
Employee compensation
500-501 - Salaries Full Time 4,171 9,788 10,044 10,044 500-506 - Car Allowance - 72 72 72 Employee compensation Total 4,171 9,860 10,116 10,116 Employee benefits
501-500 - Retirement System 1,160 2,236 3,143 3,202 501-502 - Pers 1959 Surv Empr 3 5 4 4 501-505 - Health Insurance 451 818 921 943 501-506 - Dental Insurance 74 100 107 107 501-507 - Medicare 58 140 146 146 501-508 - Life Insurance 33 49 50 50 501-509 - Long Term Disability 43 53 38 38 501-510 - Workers Compensation 58 61 123 137 501-511 - Vision Insurance 9 12 13 13 501-513 - Rec Bucks - - 35 35 Employee benefits Total 1,889 3,476 4,580 4,675 Materials
600-602 - Printing and Duplication 107 - 208 300 600-605 - Meeting Expenses - - 1,010 1,048 Materials Total 107 - 1,218 1,348 Contract services
700-702 - General Service Agreement - - 5,000 5,000 Contract services Total - - 5,000 5,000 Cost allocation
800-801 - Equipment Reimbursement - 4 7 6 800-802 - IT Reimbursement - 1,338 2,663 2,247 800-805 - CC CAP Allocation 24 208 321 313 800-806 - CM CAP Allocation 10 52 100 129 800-814 - Finance CAP Alloc 1,173 1,439 11,981 14,606 800-815 - Human resources CAP Alloc - 402 714 662 800-820 - Grounds Maintenance CAP - 21 35 27 800-821 - Building Maintenance CAP - 186 235 193 Cost allocation Total 1,207 3,650 16,056 18,183 Contingencies
719-705 - Contingencies - - 155 159 Contingencies Total - - 155 159 131 Telecommunication Commission Total 7,374 16,986 37,125 39,481 4 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 140 Library Commission
Employee compensation
500-501 - Salaries Full Time 2,445 6,501 19,980 10,203 500-502 - Salaries Part Time 3,418 - - - 500-505 - Overtime - 78 - - 500-506 - Car Allowance 29 32 240 360 Employee compensation Total 5,892 6,612 20,220 10,563 Employee benefits
501-500 - Retirement System 380 1,776 6,252 3,253 501-502 - Pers 1959 Surv Empr 1 4 9 6 501-505 - Health Insurance 276 964 2,796 1,516 501-506 - Dental Insurance 19 84 228 152 501-507 - Medicare 105 90 290 148 501-508 - Life Insurance 8 39 108 72 501-509 - Long Term Disability 14 36 87 54 501-510 - Workers Compensation 35 37 264 196 501-511 - Vision Insurance 2 10 27 18 501-513 - Rec Bucks - - 75 50 Employee benefits Total 840 3,040 10,136 5,465 Materials
600-613 - General Supplies 589 137 344 389 Materials Total 589 137 344 389 Contract services
700-702 - General Service Agreement - 366 2,020 2,000 Contract services Total - 366 2,020 2,000 Cost allocation
800-801 - Equipment Reimbursement 3 3 14 20 800-802 - IT Reimbursement 553 494 3,572 4,765 800-805 - CC CAP Allocation 154 249 712 866 800-806 - CM CAP Allocation 57 69 224 339 800-814 - Finance CAP Alloc 10,242 12,946 8,930 14,012 800-815 - Human resources CAP Alloc 349 241 1,531 12,106 800-820 - Grounds Maintenance CAP - 13 75 97 800-821 - Building Maintenance CAP 121 111 504 689 Cost allocation Total 11,479 14,126 15,562 32,894 Contingencies
719-705 - Contingencies - - 59 60 Contingencies Total - - 59 60 140 Library Commission Total 18,801 24,281 48,341 51,371 5 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 142 Fine Arts Commission
Employee compensation
500-501 - Salaries Full Time 17,064 14,378 14,920 28,018 500-505 - Overtime 196 - - - 500-506 - Car Allowance - - - 360 Employee compensation Total 17,260 14,378 14,920 28,378 Employee benefits
501-500 - Retirement System 4,587 4,299 4,669 8,933 501-502 - Pers 1959 Surv Empr 8 9 9 10 501-505 - Health Insurance 1,111 3,395 3,634 1,685 501-506 - Dental Insurance 196 216 228 229 501-507 - Medicare 245 195 216 407 501-508 - Life Insurance 90 107 108 108 501-509 - Long Term Disability 157 99 79 99 501-510 - Workers Compensation 173 183 264 196 501-511 - Vision Insurance 23 27 27 27 501-513 - Rec Bucks - - 75 75 Employee benefits Total 6,589 8,531 9,309 11,769 Materials
600-602 - Printing and Duplication 180 - 800 830 600-613 - General Supplies - 899 1,843 1,913 600-623 - Grant Expenditures 3,076 2,050 3,950 4,100 600-629 - Conference and Training - - 80 83 600-632 - Mileage Reimbursement 2 - - - Materials Total 3,258 2,949 6,673 6,926 Contract services
700-702 - General Service Agreement - 3,671 10,000 10,000 Contract services Total - 3,671 10,000 10,000 Cost allocation
800-801 - Equipment Reimbursement 11 13 14 - 800-802 - IT Reimbursement 553 5,042 4,722 1,427 800-805 - CC CAP Allocation 395 745 887 361 800-806 - CM CAP Allocation 141 192 290 173 800-814 - Finance CAP Alloc 10,179 12,696 13,623 14,167 800-815 - Human resources CAP Alloc 1,047 3,478 5,034 - 800-820 - Grounds Maintenance CAP - 64 75 - 800-821 - Building Maintenance CAP 362 557 504 - Cost allocation Total 12,688 22,787 25,149 16,128 Contingencies
719-705 - Contingencies 40 - 417 423 Contingencies Total 40 - 417 423 142 Fine Arts Commission Total 39,836 52,316 66,468 73,624 6 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 150 Public Safety Commission
Employee compensation
500-501 - Salaries Full Time 1,141 5,148 7,785 7,785 Employee compensation Total 1,141 5,148 7,785 7,785 Employee benefits
501-500 - Retirement System 326 1,459 2,436 2,482 501-502 - Pers 1959 Surv Empr 1 2 3 3 501-505 - Health Insurance 143 779 1,211 1,241 501-506 - Dental Insurance 20 47 76 76 501-507 - Medicare 23 71 113 113 501-508 - Life Insurance 7 24 36 36 501-509 - Long Term Disability 10 27 33 33 501-510 - Workers Compensation 58 61 88 98 501-511 - Vision Insurance 2 6 9 9 501-513 - Rec Bucks - - 25 25 Employee benefits Total 591 2,475 4,030 4,116 Materials
600-602 - Printing and Duplication - - 312 324 600-605 - Meeting Expenses 1,455 100 3,350 8,477 600-613 - General Supplies - - 834 1,487 600-632 - Mileage Reimbursement 5 - - - Materials Total 1,460 100 4,496 10,288 Contract services
700-702 - General Service Agreement 10,000 - 10,000 10,000 Contract services Total 10,000 - 10,000 10,000 Cost allocation
800-801 - Equipment Reimbursement - 4 5 4 800-802 - IT Reimbursement - 824 2,149 1,809 800-805 - CC CAP Allocation 38 293 303 252 800-806 - CM CAP Allocation 16 78 100 105 800-814 - Finance CAP Alloc 939 6,706 5,673 9,696 800-815 - Human resources CAP Alloc - 402 510 473 800-820 - Grounds Maintenance CAP - 21 25 19 800-821 - Building Maintenance CAP - 186 168 138 Cost allocation Total 993 8,514 8,933 12,496 Contingencies
719-705 - Contingencies - - 362 507 Contingencies Total - - 362 507 150 Public Safety Commission Total 14,185 16,238 35,606 45,192 7 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 155 Bike/Ped Safety Commission
Employee compensation
500-501 - Salaries Full Time - 21,219 24,606 24,704 500-506 - Car Allowance - 300 - - Employee compensation Total - 21,519 24,606 24,704 Employee benefits
501-500 - Retirement System - 5,656 7,699 7,876 501-502 - Pers 1959 Surv Empr - 8 9 9 501-505 - Health Insurance - 2,285 3,355 3,437 501-506 - Dental Insurance - 176 228 228 501-507 - Medicare - 310 357 358 501-508 - Life Insurance - 86 108 108 501-509 - Long Term Disability - 97 90 91 501-510 - Workers Compensation - - 264 293 501-511 - Vision Insurance - 22 27 27 501-513 - Rec Bucks - - 75 75 Employee benefits Total - 8,638 12,212 12,502 Materials
600-601 - General Office Supplies - - 202 210 Materials Total - - 202 210 Cost allocation
800-801 - Equipment Reimbursement - - 14 12 800-802 - IT Reimbursement - - 7,023 5,903 800-805 - CC CAP Allocation 2 12 562 633 800-806 - CM CAP Allocation 1 4 166 258 800-814 - Finance CAP Alloc 804 809 831 12,866 800-815 - Human resources CAP Alloc - - 1,531 4,666 800-820 - Grounds Maintenance CAP - - 75 58 800-821 - Building Maintenance CAP - - 504 413 Cost allocation Total 807 825 10,706 24,809 Contingencies
719-705 - Contingencies - - 5 5 Contingencies Total - - 5 5 155 Bike/Ped Safety Commission Total 807 30,982 47,731 62,230 8 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 160 Recreation Commission
Employee compensation
500-501 - Salaries Full Time 9,680 15,710 17,100 17,351 500-502 - Salaries Part Time 7,977 - - - 500-505 - Overtime 83 78 - - 500-506 - Car Allowance 89 180 180 180 Employee compensation Total 17,828 15,968 17,280 17,531 Employee benefits
501-500 - Retirement System 1,873 4,294 5,351 5,531 501-502 - Pers 1959 Surv Empr 4 6 6 6 501-505 - Health Insurance 1,256 1,410 1,480 1,123 501-506 - Dental Insurance 92 145 152 152 501-507 - Medicare 297 230 248 252 501-508 - Life Insurance 35 70 72 72 501-509 - Long Term Disability 58 82 57 55 501-510 - Workers Compensation 139 147 176 196 501-511 - Vision Insurance 11 18 18 18 501-513 - Rec Bucks - - 50 50 Employee benefits Total 3,765 6,403 7,610 7,455 Materials
600-605 - Meeting Expenses 1,046 - 2,079 2,158 600-613 - General Supplies 161 - 124 128 600-629 - Conference and Training - - 5,000 5,190 600-647 - Memberships and Dues - - 239 248 Materials Total 1,207 - 7,442 7,724 Cost allocation
800-801 - Equipment Reimbursement 8 11 9 8 800-802 - IT Reimbursement 553 2,491 3,723 3,142 800-805 - CC CAP Allocation 260 603 662 567 800-806 - CM CAP Allocation 95 156 220 242 800-814 - Finance CAP Alloc 10,404 13,518 15,422 14,963 800-815 - Human resources CAP Alloc 628 2,101 4,523 945 800-820 - Grounds Maintenance CAP - 51 50 39 800-821 - Building Maintenance CAP 217 445 336 276 Cost allocation Total 12,165 19,376 24,945 20,182 Contingencies
719-705 - Contingencies - - 186 193 Contingencies Total - - 186 193 160 Recreation Commission Total 34,965 41,747 57,463 53,085 9 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 165 Teen Commission
Employee compensation
500-501 - Salaries Full Time 29,503 32,154 29,840 6,300 Employee compensation Total 29,503 32,154 29,840 6,300 Employee benefits
501-500 - Retirement System 7,849 8,541 9,337 2,008 501-502 - Pers 1959 Surv Empr 18 18 18 3 501-505 - Health Insurance 2,752 2,836 3,289 3,369 501-506 - Dental Insurance 454 432 456 76 501-507 - Medicare 424 465 433 91 501-508 - Life Insurance 171 214 216 36 501-509 - Long Term Disability 293 193 158 33 501-510 - Workers Compensation 346 366 529 98 501-511 - Vision Insurance 53 54 54 9 501-513 - Rec Bucks - - 150 25 Employee benefits Total 12,360 13,118 14,640 5,748 Materials
600-601 - General Office Supplies - - 105 109 600-605 - Meeting Expenses 1,041 - 1,341 1,392 600-613 - General Supplies 4,503 49 3,068 3,184 600-632 - Mileage Reimbursement 11 - - - Materials Total 5,556 49 4,514 4,685 Cost allocation
800-801 - Equipment Reimbursement 20 27 28 29 800-802 - IT Reimbursement 1,842 8,028 9,444 8,857 800-805 - CC CAP Allocation 705 1,411 1,645 1,487 800-806 - CM CAP Allocation 249 361 531 606 800-814 - Finance CAP Alloc 11,188 14,967 16,103 13,840 800-815 - Human resources CAP Alloc 2,024 2,414 3,062 3,308 800-820 - Grounds Maintenance CAP - 128 150 135 800-821 - Building Maintenance CAP 700 1,113 1,008 964 Cost allocation Total 16,728 28,449 31,971 29,226 Contingencies
719-705 - Contingencies - - 113 117 Contingencies Total - - 113 117 165 Teen Commission Total 64,147 73,771 81,078 46,076 10 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 170 Planning Commission
Employee compensation
500-501 - Salaries Full Time 28,524 34,629 40,341 34,733 500-502 - Salaries Part Time 4,000 4,650 - - 500-505 - Overtime - 53 - - 500-506 - Car Allowance 216 216 216 216 Employee compensation Total 32,741 39,547 40,557 34,949 Employee benefits
501-500 - Retirement System 8,123 10,671 12,623 11,073 501-502 - Pers 1959 Surv Empr 13 17 16 16 501-505 - Health Insurance 1,507 2,206 3,998 2,246 501-506 - Dental Insurance 319 351 396 396 501-507 - Medicare 473 678 585 504 501-508 - Life Insurance 151 173 187 187 501-509 - Long Term Disability 250 231 170 140 501-510 - Workers Compensation 358 256 458 509 501-511 - Vision Insurance 38 43 47 47 501-513 - Rec Bucks - - 130 130 501-518 - Health In Lieu - 180 - - Employee benefits Total 11,231 14,806 18,610 15,248 Materials
600-602 - Printing and Duplication - - 208 216 600-605 - Meeting Expenses 4,384 - 10,100 10,484 600-613 - General Supplies 440 797 - - 600-619 - Advertising and Legal Notices 13,317 7,691 16,645 17,278 600-629 - Conference and Training 625 - 6,762 7,019 Materials Total 18,766 8,488 33,715 34,997 Cost allocation
800-801 - Equipment Reimbursement 22 19 24 21 800-802 - IT Reimbursement 2,801 9,938 14,166 11,880 800-805 - CC CAP Allocation 773 1,386 1,641 1,372 800-806 - CM CAP Allocation 285 372 542 578 800-814 - Finance CAP Alloc 12,395 16,441 17,490 18,301 800-815 - Human resources CAP Alloc 1,745 1,690 2,654 2,458 800-820 - Grounds Maintenance CAP - 90 130 101 800-821 - Building Maintenance CAP 603 779 873 716 Cost allocation Total 18,624 30,715 37,520 35,427 Contingencies
719-705 - Contingencies - - 843 875 Contingencies Total - - 843 875 170 Planning Commission Total 81,362 93,556 131,245 121,496 11 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 175 Housing Commission
Employee compensation
500-501 - Salaries Full Time 19,925 21,999 24,668 24,783 500-505 - Overtime - 13 - - Employee compensation Total 19,925 22,012 24,668 24,783 Employee benefits
501-500 - Retirement System 5,634 6,563 7,719 7,901 501-502 - Pers 1959 Surv Empr 9 12 9 9 501-505 - Health Insurance 2,509 2,795 3,355 3,044 501-506 - Dental Insurance 228 211 228 228 501-507 - Medicare 280 334 358 359 501-508 - Life Insurance 108 105 108 108 501-509 - Long Term Disability 190 137 98 91 501-510 - Workers Compensation 173 183 264 293 501-511 - Vision Insurance 27 26 27 27 501-513 - Rec Bucks - - 75 75 Employee benefits Total 9,156 10,366 12,241 12,135 Materials
600-601 - General Office Supplies 35 - - - 600-602 - Printing and Duplication - - 469 487 600-605 - Meeting Expenses - - 312 324 600-613 - General Supplies 210 163 208 216 Materials Total 244 163 989 1,027 Cost allocation
800-801 - Equipment Reimbursement 11 13 14 12 800-802 - IT Reimbursement 1,183 7,098 8,173 6,854 800-805 - CC CAP Allocation 356 719 904 793 800-806 - CM CAP Allocation 127 184 297 334 800-814 - Finance CAP Alloc 9,518 11,768 13,340 13,615 800-815 - Human resources CAP Alloc 977 1,207 1,531 1,418 800-820 - Grounds Maintenance CAP - 64 75 58 800-821 - Building Maintenance CAP 338 557 504 413 Cost allocation Total 12,510 21,610 24,838 23,497 Contingencies
719-705 - Contingencies - - 25 26 Contingencies Total - - 25 26 175 Housing Commission Total 41,835 54,150 62,761 61,468 12 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 180 Sustainability Commission
Employee compensation
500-501 - Salaries Full Time 11,792 18,431 20,618 21,648 Employee compensation Total 11,792 18,431 20,618 21,648 Employee benefits
501-500 - Retirement System 3,258 5,424 6,451 6,902 501-502 - Pers 1959 Surv Empr 5 9 9 9 501-505 - Health Insurance 1,838 3,422 3,634 3,723 501-506 - Dental Insurance 127 214 228 228 501-507 - Medicare 162 252 299 314 501-508 - Life Insurance 54 106 108 108 501-509 - Long Term Disability 100 129 94 97 501-510 - Workers Compensation 115 122 264 293 501-511 - Vision Insurance 15 27 27 27 501-513 - Rec Bucks - - 75 75 Employee benefits Total 5,674 9,704 11,189 11,776 Materials
600-613 - General Supplies 319 400 5,960 6,188 600-632 - Mileage Reimbursement 22 - - - Materials Total 341 400 5,960 6,188 Contract services
700-702 - General Service Agreement 1,000 1,800 - - Contract services Total 1,000 1,800 - - Cost allocation
800-801 - Equipment Reimbursement 7 9 14 12 800-802 - IT Reimbursement 1,183 2,676 5,873 4,952 800-805 - CC CAP Allocation 352 509 812 754 800-806 - CM CAP Allocation 125 132 262 316 800-811 - Public Affairs CAP Alloc 516 - - - 800-814 - Finance CAP Alloc 8,479 11,438 12,548 13,293 800-815 - Human resources CAP Alloc 977 3,076 5,034 1,418 800-820 - Grounds Maintenance CAP - 43 75 58 800-821 - Building Maintenance CAP 338 371 504 413 Cost allocation Total 11,977 18,254 25,122 21,216 Contingencies
719-705 - Contingencies - - 149 155 Contingencies Total - - 149 155 180 Sustainability Commission Total 30,784 48,589 63,038 60,983 13 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 190 Audit Committee
Employee compensation
500-501 - Salaries Full Time - 13,780 14,751 13,475 Employee compensation Total - 13,780 14,751 13,475 Employee benefits
501-500 - Retirement System - 3,375 4,616 4,296 501-502 - Pers 1959 Surv Empr - 5 6 6 501-505 - Health Insurance - 1,166 1,480 1,516 501-506 - Dental Insurance 3 128 152 152 501-507 - Medicare - 195 214 195 501-508 - Life Insurance - 61 72 72 501-509 - Long Term Disability - 71 58 56 501-510 - Workers Compensation - - 176 196 501-511 - Vision Insurance - 16 18 18 501-513 - Rec Bucks - - 50 50 Employee benefits Total 3 5,018 6,842 6,557 Cost allocation
800-801 - Equipment Reimbursement - - 9 8 800-802 - IT Reimbursement - - 3,723 3,142 800-805 - CC CAP Allocation - - 370 409 800-806 - CM CAP Allocation - - 109 166 800-814 - Finance CAP Alloc - - 245 10,489 800-815 - Human resources CAP Alloc - - 1,021 945 800-820 - Grounds Maintenance CAP - - 50 39 800-821 - Building Maintenance CAP - - 336 276 Cost allocation Total - - 5,863 15,474 190 Audit Committee Total 3 18,798 27,456 35,506 11 Commissions Total 334,098 471,414 658,312 650,512 Council and Commissions Total 895,689 956,763 1,334,303 1,236,915 14 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed Administration
12 City Manager
120 City Manager
Employee compensation
500-501 - Salaries Full Time 694,297 848,477 955,438 990,743 500-502 - Salaries Part Time 56,473 28,554 - 29,100 500-505 - Overtime 716 81 1,000 1,000 500-506 - Car Allowance 8,908 7,823 7,800 12,000 500-513 - Sick Leave - 504 - - Employee compensation Total 760,394 885,438 964,238 1,032,843 Employee benefits
501-500 - Retirement System 191,999 214,661 298,957 315,849 501-502 - Pers 1959 Surv Empr 216 241 294 306 501-505 - Health Insurance 35,626 45,267 64,738 55,086 501-506 - Dental Insurance 5,607 5,461 7,455 7,455 501-507 - Medicare 13,145 12,947 13,854 14,366 501-508 - Life Insurance 2,477 2,675 3,528 3,470 501-509 - Long Term Disability 4,384 3,170 2,993 3,032 501-510 - Workers Compensation 5,659 5,984 7,753 11,539 501-511 - Vision Insurance 651 681 878 878 501-513 - Rec Bucks - - 2,450 2,450 501-518 - Health In Lieu 5,438 4,125 - - 501-517 - Deferred Comp 4,500 15,000 - - Employee benefits Total 269,702 310,212 402,900 414,431 Materials
600-601 - General Office Supplies 741 112 808 839 600-602 - Printing and Duplication 8,691 107 1,720 1,786 600-605 - Meeting Expenses 5,615 107 7,391 7,672 600-608 - Sml Tools and Equipment 790 130 1,248 1,295 600-613 - General Supplies 2,188 453 6,255 6,493 600-629 - Conference and Training 10,419 1,486 15,764 19,540 600-632 - Mileage Reimbursement 20 - 312 324 600-636 - WV Mayors CM Meeting 2,358 - 404 419 600-642 - Telphone and Data Services 2,731 3,544 3,974 3,641 600-647 - Memberships and Dues 3,915 8,390 11,462 11,878 Materials Total 37,468 14,328 49,338 53,887 Contract services
700-702 - General Service Agreement 91,435 137,342 101,572 131,572 Contract services Total 91,435 137,342 101,572 131,572 Cost allocation
800-801 - Equipment Reimbursement 331 - - - 800-802 - IT Reimbursement 40,092 - - - Cost allocation Total 40,423 - - - Special projects
750-068 - Reduce Secondhand Smoke Exposure - 17,432 - - Special projects Total - 17,432 - - Contingencies
719-705 - Contingencies - - 3,773 4,636 Contingencies Total - - 3,773 4,636 120 City Manager Total 1,199,422 1,364,752 1,521,821 1,637,369 15 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 122 Sustainability Division
Employee compensation
500-501 - Salaries Full Time 155,202 221,141 251,193 261,918 500-502 - Salaries Part Time 5,499 - 22,537 29,305 500-505 - Overtime 301 - - - Employee compensation Total 161,002 221,141 273,730 291,223 Employee benefits
501-500 - Retirement System 42,536 65,137 78,598 83,499 501-502 - Pers 1959 Surv Empr 81 112 108 112 501-505 - Health Insurance 28,882 36,943 38,969 39,919 501-506 - Dental Insurance 2,016 2,583 2,738 2,738 501-507 - Medicare 2,301 3,053 3,642 3,798 501-508 - Life Insurance 924 1,278 1,296 1,296 501-509 - Long Term Disability 1,484 1,461 1,116 1,136 501-510 - Workers Compensation 1,617 1,710 3,172 3,520 501-511 - Vision Insurance 238 320 323 323 501-513 - Rec Bucks - - 900 900 501-517 - Deferred Comp 6 - - - 501-501 - PT Medicare - - 327 - 501-519 - PT PARS - - 293 - Employee benefits Total 80,086 112,596 131,482 137,241 Materials
600-601 - General Office Supplies 97 42 1,698 1,763 600-602 - Printing and Duplication - - 9,316 9,671 600-605 - Meeting Expenses 115 820 2,212 2,296 600-608 - Sml Tools and Equipment 508 - 1,015 1,054 600-613 - General Supplies 96 - 1,342 1,393 600-619 - Advertising and Legal Notices 2,995 - 3,520 3,654 600-629 - Conference and Training 2,098 - 3,516 7,309 600-632 - Mileage Reimbursement 160 - 480 498 600-642 - Telphone and Data Services 1,136 988 500 519 600-647 - Memberships and Dues 3,000 5,730 6,356 6,598 Materials Total 10,204 7,581 29,955 34,755 Contract services
700-702 - General Service Agreement 60,747 48,853 90,379 100,379 700-704 - Insurance Fees, Claims, Premiums - - 4,000 4,000 Contract services Total 60,747 48,853 94,379 104,379 Cost allocation
800-801 - Equipment Reimbursement 95 125 168 148 800-802 - IT Reimbursement 20,187 44,661 68,742 57,987 800-805 - CC CAP Allocation 5,316 8,512 10,407 9,594 800-806 - CM CAP Allocation 1,955 2,264 3,393 4,050 800-810 - City Attorney CAP Alloc 52,133 95,850 94,425 63,001 800-814 - Finance CAP Alloc 20,816 23,814 22,133 24,937 800-815 - Human resources CAP Alloc 12,145 27,164 42,890 17,014 800-820 - Grounds Maintenance CAP - 597 903 697 800-821 - Building Maintenance CAP 4,199 5,195 6,045 4,960 Cost allocation Total 116,846 208,182 249,106 182,388 Special projects
750-018 - Climate Action Plan 15,335 63,299 78,000 - 750-019 - Employee Commute Program 4,839 - - - 750-106 - Electric Cooking Workshop Series - - 6,400 - 750-176 - Climate AP Vision Summary Doc - - - 10,000 Special projects Total 20,174 63,299 84,400 10,000 Contingencies
16 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 719-705 - Contingencies - - 3,368 3,478 Contingencies Total - - 3,368 3,478 122 Sustainability Division Total 449,058 661,651 866,420 763,464 17 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 126 Office of Communications
Employee compensation
500-501 - Salaries Full Time 248,179 317,376 343,678 416,461 500-502 - Salaries Part Time 16,372 - - 29,100 500-505 - Overtime 1,220 1,103 3,500 3,500 500-513 - Sick Leave 987 - - - Employee compensation Total 266,759 318,479 347,178 449,061 Employee benefits
501-500 - Retirement System 68,851 92,885 107,537 132,768 501-502 - Pers 1959 Surv Empr 143 187 177 228 501-505 - Health Insurance 19,883 26,113 32,341 55,535 501-506 - Dental Insurance 3,743 4,252 4,488 5,553 501-507 - Medicare 3,830 4,582 4,983 6,039 501-508 - Life Insurance 1,430 2,015 2,124 2,628 501-509 - Long Term Disability 2,270 1,945 1,574 2,058 501-510 - Workers Compensation 3,061 3,236 5,198 5,183 501-511 - Vision Insurance 427 527 529 654 501-513 - Rec Bucks - - 1,475 1,825 Employee benefits Total 103,636 135,743 160,426 212,471 Materials
600-601 - General Office Supplies - - 160 166 600-602 - Printing and Duplication 49,535 75,461 84,638 100,540 600-604 - Postage 34,342 42,284 39,870 41,385 600-608 - Sml Tools and Equipment - - - 2,000 600-613 - General Supplies 10,229 15,106 24,286 33,683 600-619 - Advertising and Legal Notices 348 634 1,223 1,269 600-629 - Conference and Training 601 615 691 4,400 600-642 - Telphone and Data Services 1,465 1,689 2,372 2,462 600-647 - Memberships and Dues 725 1,705 1,515 1,573 Materials Total 97,245 137,495 154,755 187,478 Contract services
700-702 - General Service Agreement 34,762 18,827 39,856 120,800 Contract services Total 34,762 18,827 39,856 120,800 Cost allocation
800-801 - Equipment Reimbursement 180 - - - 800-802 - IT Reimbursement 21,078 - - - 800-811 - Public Affairs CAP Alloc 7,183 - - - Cost allocation Total 28,441 - - - Contingencies
719-705 - Contingencies - - 6,740 7,707 Contingencies Total - - 6,740 7,707 126 Office of Communications Total 530,843 610,544 708,955 977,517 18 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 305 Video
Employee compensation
500-501 - Salaries Full Time - 362,344 397,200 200,894 500-502 - Salaries Part Time - 91,658 102,923 103,038 500-505 - Overtime - 11,129 - - 500-513 - Sick Leave - 241 - - Employee compensation Total - 465,372 500,123 303,932 Employee benefits
501-500 - Retirement System - 126,408 124,284 64,045 501-502 - Pers 1959 Surv Empr - 229 180 94 501-505 - Health Insurance - 34,502 48,238 26,044 501-506 - Dental Insurance - 3,777 4,564 2,282 501-507 - Medicare - 7,183 5,759 2,913 501-508 - Life Insurance - 1,868 2,160 1,080 501-509 - Long Term Disability - 2,153 1,951 980 501-510 - Workers Compensation - 20,303 5,286 2,934 501-511 - Vision Insurance - 464 538 269 501-513 - Rec Bucks - - 1,500 750 501-501 - PT Medicare - - 1,492 - 501-519 - PT PARS - - 521 - 501-520 - PT PERS - - 18,730 - Employee benefits Total - 196,887 215,203 101,391 Materials
600-601 - General Office Supplies - 15,139 21,264 - 600-605 - Meeting Expenses - - 212 220 600-606 - Software - 1,221 5,260 - 600-608 - Sml Tools and Equipment - 41,939 21,218 - 600-629 - Conference and Training - 150 5,210 1,104 600-632 - Mileage Reimbursement - - 157 82 600-642 - Telphone and Data Services - 2,200 7,200 - Materials Total - 60,650 60,521 1,406 Contract services
700-701 - Training and Instruction - - 3,500 - 700-702 - General Service Agreement - 8,725 14,654 12,860 700-703 - Maintenance of Equipment - 65,340 84,223 - 700-706 - Rent Expense - - 8,220 8,631 Contract services Total - 74,066 110,597 21,491 Special projects
900-945 - Fixed Asset Acquisition - 77,535 - 10,000 900-995 - Special Projects - CDD/I&T - 27,428 - - 750-108 - EOC Control System Upgrade - - 15,000 - 750-109 - Radio Windows 10 Replacement - - 10,000 - Special projects Total - 104,963 25,000 10,000 Contingencies
719-705 - Contingencies - - 4,903 572 Contingencies Total - - 4,903 572 305 Video Total - 901,937 916,347 438,792 19 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 307 Public Access Support
Contract services
700-702 - General Service Agreement - 70,961 75,120 75,120 Contract services Total - 70,961 75,120 75,120 Cost allocation
800-805 - CC CAP Allocation - 494 630 510 800-806 - CM CAP Allocation - 149 240 245 800-814 - Finance CAP Alloc - 2,379 1,663 1,496 Cost allocation Total - 3,022 2,533 2,251 Contingencies
719-705 - Contingencies - - 1,878 1,878 Contingencies Total - - 1,878 1,878 307 Public Access Support Total - 73,983 79,531 79,249 20 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 632 Comm Outreach & Neigh Watch
Employee compensation
500-501 - Salaries Full Time 79,026 83,590 55,058 92,579 500-502 - Salaries Part Time 25,567 37 - - 500-505 - Overtime - - 850 - Employee compensation Total 104,593 83,627 55,908 92,579 Employee benefits
501-500 - Retirement System 22,388 23,638 17,228 29,514 501-502 - Pers 1959 Surv Empr 60 62 60 62 501-505 - Health Insurance 9,187 9,476 10,963 11,231 501-506 - Dental Insurance 1,516 1,444 1,521 1,521 501-507 - Medicare 1,523 1,212 798 1,342 501-508 - Life Insurance 679 717 720 720 501-509 - Long Term Disability 1,081 824 313 493 501-510 - Workers Compensation 924 916 1,762 1,956 501-511 - Vision Insurance 179 179 179 179 501-513 - Rec Bucks - - 500 500 Employee benefits Total 37,535 38,468 34,044 47,518 Materials
600-601 - General Office Supplies 15 - 267 277 600-602 - Printing and Duplication - - 531 551 600-605 - Meeting Expenses - - - 3,000 600-613 - General Supplies 3,197 5,896 10,055 10,437 600-629 - Conference and Training 47 - 373 387 600-632 - Mileage Reimbursement 12 - - - 600-647 - Memberships and Dues 75 75 160 166 Materials Total 3,346 5,971 11,386 14,818 Cost allocation
800-801 - Equipment Reimbursement 4 67 93 82 800-802 - IT Reimbursement 6,761 22,640 28,604 24,289 800-805 - CC CAP Allocation 3,016 3,800 5,275 4,071 800-806 - CM CAP Allocation 1,060 984 1,691 1,646 800-811 - Public Affairs CAP Alloc 4,641 - - - 800-814 - Finance CAP Alloc 15,782 20,245 19,040 15,855 800-815 - Human resources CAP Alloc 8,795 6,035 10,206 9,452 800-820 - Grounds Maintenance CAP - 320 502 387 800-821 - Building Maintenance CAP 3,041 2,783 3,358 2,756 Cost allocation Total 43,100 56,874 68,769 58,538 Special projects
750-097 - CWP Revamp Block Leader/NW prgrm - - 1,500 - Special projects Total - - 1,500 - Contingencies
719-705 - Contingencies - - 285 370 Contingencies Total - - 285 370 632 Comm Outreach & Neigh Watch Total 188,574 184,940 171,892 213,823 21 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 633 Disaster Preparedness
Employee compensation
500-501 - Salaries Full Time 47,531 145,086 268,410 265,960 500-502 - Salaries Part Time 78,758 26,030 36,815 36,815 Employee compensation Total 126,289 171,115 305,225 302,775 Employee benefits
501-500 - Retirement System 26,655 43,397 83,986 84,788 501-502 - Pers 1959 Surv Empr 64 60 117 122 501-505 - Health Insurance 6,712 22,297 41,655 48,398 501-506 - Dental Insurance 621 1,399 2,967 2,967 501-507 - Medicare 1,918 2,458 3,892 3,856 501-508 - Life Insurance 297 696 1,404 1,404 501-509 - Long Term Disability 461 952 1,248 1,236 501-510 - Workers Compensation 1,097 1,160 1,674 3,814 501-511 - Vision Insurance 73 173 350 350 501-513 - Rec Bucks - - 975 975 501-501 - PT Medicare - - 479 534 501-519 - PT PARS - - 534 479 Employee benefits Total 37,900 72,593 139,281 148,923 Materials
600-601 - General Office Supplies 324 81 520 720 600-602 - Printing and Duplication - - 624 648 600-605 - Meeting Expenses 2,454 2,370 9,382 12,738 600-608 - Sml Tools and Equipment 6,383 6,366 9,509 21,871 600-613 - General Supplies 15,438 482 10,434 10,832 600-629 - Conference and Training 365 540 7,282 7,559 600-632 - Mileage Reimbursement 102 - 1,321 1,371 600-642 - Telphone and Data Services 1,805 1,561 3,388 4,220 600-647 - Memberships and Dues 287 195 339 1,149 Materials Total 27,158 11,595 42,799 61,108 Contract services
700-701 - Training and Instruction 140 - 6,200 12,200 700-702 - General Service Agreement 180 - 939 2,000 Contract services Total 320 - 7,139 14,200 Cost allocation
800-801 - Equipment Reimbursement 54,351 70,059 72,315 66,092 800-802 - IT Reimbursement 19,254 15,654 40,834 51,525 800-805 - CC CAP Allocation 2,624 4,951 6,000 8,525 800-806 - CM CAP Allocation 921 1,287 1,984 3,491 800-811 - Public Affairs CAP Alloc 4,052 - - - 800-814 - Finance CAP Alloc 14,658 25,294 19,270 23,411 800-815 - Human resources CAP Alloc 7,678 7,645 44,723 18,432 800-820 - Grounds Maintenance CAP - 405 476 755 800-821 - Building Maintenance CAP 2,655 3,525 3,190 5,373 Cost allocation Total 106,193 128,820 188,792 177,604 Special projects
750-099 - CWP Personal Prepared Campaign - - 10,000 - 750-053 - Continuity of Operations Annex - 61,650 - - Special projects Total - 61,650 10,000 - Contingencies
719-705 - Contingencies - - 1,498 1,883 Contingencies Total - - 1,498 1,883 633 Disaster Preparedness Total 297,860 445,773 694,734 706,493 22 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 705 Economic Development
Employee compensation
500-501 - Salaries Full Time - - - 180,045 500-502 - Salaries Part Time 40,726 - - - Employee compensation Total 40,726 - - 180,045 Employee benefits
501-500 - Retirement System 12,212 - - 57,398 501-502 - Pers 1959 Surv Empr 25 - - 62 501-505 - Health Insurance - - - 11,231 501-506 - Dental Insurance - - - 1,521 501-507 - Medicare 619 - - 2,611 501-508 - Life Insurance - - - 720 501-509 - Long Term Disability - - - 654 501-510 - Workers Compensation 1,155 1,221 - 1,956 501-511 - Vision Insurance - - - 179 501-513 - Rec Bucks - - - 500 Employee benefits Total 14,011 1,221 - 76,832 Materials
600-601 - General Office Supplies 31 65 - 271 600-602 - Printing and Duplication 7,949 3,001 - 17,801 600-605 - Meeting Expenses 620 155 - 8,786 600-608 - Sml Tools and Equipment 243 5,692 - 7,857 600-613 - General Supplies 15,185 22,539 - - 600-629 - Conference and Training 1,536 - - 6,561 600-632 - Mileage Reimbursement 12 - - 216 600-635 - Special Departmental Exp 4,239 2,022 - - 600-642 - Telphone and Data Services 341 415 - 660 600-647 - Memberships and Dues 11,900 - - 27,477 Materials Total 42,055 33,890 - 69,629 Contract services
700-701 - Training and Instruction - - - 8,500 700-702 - General Service Agreement 213,350 149,994 - 53,808 Contract services Total 213,350 149,994 - 62,308 Cost allocation
800-801 - Equipment Reimbursement 197 89 - 82 800-802 - IT Reimbursement 12,524 16,478 - 17,156 800-805 - CC CAP Allocation 2,037 5,080 - 4,419 800-806 - CM CAP Allocation 756 1,315 - 1,813 800-814 - Finance CAP Alloc 10,728 15,259 - 5,716 800-815 - Human resources CAP Alloc 4,397 8,047 - 9,452 800-820 - Grounds Maintenance CAP - 427 - 387 800-821 - Building Maintenance CAP 1,520 3,711 - 2,756 Cost allocation Total 32,159 50,406 - 41,781 Special projects
750-001 - Strategic Plan Implementation 11,667 - - - 750-178 - Econ Dev Fuse Fellow - - - 180,000 750-179 - Econ Dev Strategy Outreach - - - 20,000 Special projects Total 11,667 - - 200,000 Contingencies
719-705 - Contingencies - - - 3,298 Contingencies Total - - - 3,298 705 Economic Development Total 353,968 235,511 - 633,893 12 City Manager Total 3,019,725 4,479,092 4,959,700 5,450,600 23 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 13 City Clerk
130 City Clerk
Employee compensation
500-501 - Salaries Full Time 266,942 346,542 342,691 431,265 500-502 - Salaries Part Time 16,658 2,152 39,004 - 500-505 - Overtime 8,349 236 - - 500-506 - Car Allowance 2,885 3,000 3,000 3,000 Employee compensation Total 294,834 351,929 384,695 434,265 Employee benefits
501-500 - Retirement System 74,086 100,721 107,228 137,487 501-502 - Pers 1959 Surv Empr 130 174 150 218 501-505 - Health Insurance 17,644 17,421 16,445 35,938 501-506 - Dental Insurance 3,252 3,994 3,803 5,325 501-507 - Medicare 4,614 5,148 4,969 6,253 501-508 - Life Insurance 1,481 1,950 1,800 2,448 501-509 - Long Term Disability 2,491 2,268 1,535 1,987 501-510 - Workers Compensation 2,887 3,053 5,286 6,845 501-511 - Vision Insurance 387 496 448 627 501-513 - Rec Bucks - - 1,250 1,750 501-518 - Health In Lieu 750 4,500 - - 501-501 - PT Medicare - - 566 - 501-520 - PT PERS - - 507 - Employee benefits Total 107,721 139,725 143,987 198,878 Materials
600-601 - General Office Supplies 1,486 572 1,664 1,727 600-602 - Printing and Duplication 53 53 106 110 600-608 - Sml Tools and Equipment 68 289 171 177 600-613 - General Supplies 417 145 981 1,018 600-619 - Advertising and Legal Notices 31,644 31,303 25,000 35,000 600-629 - Conference and Training 1,593 300 5,504 5,714 600-642 - Telphone and Data Services 1,815 1,738 1,374 1,426 600-647 - Memberships and Dues 250 600 582 1,000 Materials Total 37,326 35,000 35,382 46,172 Contract services
700-701 - Training and Instruction - 280 - - 700-702 - General Service Agreement 42,957 26,226 37,448 38,000 700-703 - Maintenance of Equipment 1,379 1,316 - - Contract services Total 44,336 27,822 37,448 38,000 Cost allocation
800-801 - Equipment Reimbursement 169 - - - 800-802 - IT Reimbursement 34,172 - - - Cost allocation Total 34,341 - - - Contingencies
719-705 - Contingencies - - 1,821 2,104 Contingencies Total - - 1,821 2,104 130 City Clerk Total 518,559 554,477 603,333 719,419 24 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 132 Duplicating/Mail Services
Employee benefits
501-500 - Retirement System 128 - - - 501-502 - Pers 1959 Surv Empr 0 - - - 501-505 - Health Insurance 49 - - - 501-506 - Dental Insurance 11 - - - 501-507 - Medicare 6 - - - 501-508 - Life Insurance 9 - - - 501-509 - Long Term Disability 11 - - - 501-511 - Vision Insurance 1 - - - Employee benefits Total 216 - - - Materials
600-601 - General Office Supplies 10,141 6,331 11,443 11,878 600-604 - Postage 20,609 12,220 24,967 25,916 Materials Total 30,750 18,551 36,410 37,794 Contract services
700-702 - General Service Agreement 450 - - - 700-703 - Maintenance of Equipment 5,615 5,271 5,959 6,500 Contract services Total 6,065 5,271 5,959 6,500 Cost allocation
800-805 - CC CAP Allocation - 707 308 391 800-806 - CM CAP Allocation - 213 118 187 800-814 - Finance CAP Alloc - 13,724 3,940 3,096 800-815 - Human resources CAP Alloc - 18,169 - - Cost allocation Total - 32,813 4,366 3,674 Contingencies
719-705 - Contingencies - - 1,059 1,107 Contingencies Total - - 1,059 1,107 132 Duplicating/Mail Services Total 37,032 56,635 47,794 49,075 25 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 133 Elections
Materials
600-601 - General Office Supplies 58 - - 345 600-619 - Advertising and Legal Notices - 600 - 4,500 Materials Total 58 600 - 4,845 Contract services
700-702 - General Service Agreement - 113,261 - 130,000 Contract services Total - 113,261 - 130,000 Cost allocation
800-805 - CC CAP Allocation - 742 - 796 800-806 - CM CAP Allocation - 224 - 382 800-814 - Finance CAP Alloc - 629 147 1,445 Cost allocation Total - 1,595 147 2,623 Contingencies
719-705 - Contingencies - - - 3,371 Contingencies Total - - - 3,371 133 Elections Total 58 115,456 147 140,839 13 City Clerk Total 555,648 726,567 651,274 909,333 26 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 14 City Manager Discretionary
123 City Manager Contingency
Materials
600-605 - Meeting Expenses 743 - - - Materials Total 743 - - - Contingencies
719-705 - Contingencies - - 75,000 75,000 Contingencies Total - - 75,000 75,000 123 City Manager Contingency Total 743 - 75,000 75,000 14 City Manager Discretionary Total 743 - 75,000 75,000 27 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 15 City Attorney
141 City Attorney
Employee compensation
500-501 - Salaries Full Time 105,578 109,116 113,073 610,595 500-505 - Overtime 179 - - - Employee compensation Total 105,757 109,116 113,073 610,595 Employee benefits
501-500 - Retirement System 29,907 32,362 35,381 194,658 501-502 - Pers 1959 Surv Empr 60 62 60 187 501-505 - Health Insurance 12,702 15,310 18,638 43,912 501-506 - Dental Insurance 1,514 1,443 1,521 4,564 501-507 - Medicare 1,522 1,577 1,640 8,854 501-508 - Life Insurance 713 717 720 2,160 501-509 - Long Term Disability 1,105 844 592 1,899 501-510 - Workers Compensation 1,155 1,221 1,762 5,867 501-511 - Vision Insurance 178 179 179 538 501-513 - Rec Bucks - - 500 1,500 Employee benefits Total 48,857 53,716 60,993 264,139 Materials
600-601 - General Office Supplies 312 140 1,040 - 600-602 - Printing and Duplication - - 312 - 600-608 - Sml Tools and Equipment - - 2,081 2,160 600-613 - General Supplies 1,369 1,433 1,156 14,533 600-629 - Conference and Training - - - 5,000 600-642 - Telphone and Data Services 9,285 270 - 897 600-647 - Memberships and Dues - - - 1,330 Materials Total 10,966 1,843 4,589 23,920 Contract services
700-702 - General Service Agreement 2,251,589 1,327,256 1,765,000 658,420 Contract services Total 2,251,589 1,327,256 1,765,000 658,420 Cost allocation
800-801 - Equipment Reimbursement 68 - - - 800-802 - IT Reimbursement 68,176 - - - Cost allocation Total 68,244 - - - Contingencies
719-705 - Contingencies - - - 17,059 Contingencies Total - - - 17,059 141 City Attorney Total 2,485,413 1,491,931 1,943,655 1,574,133 15 City Attorney Total 2,485,413 1,491,931 1,943,655 1,574,133 Administration Total 6,061,528 6,697,590 7,629,629 8,009,066 28 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed Law Enforcement
20 Law Enforcement
200 Law Enforcement SC Sherif
Materials
600-634 - Probation Officer 43,375 - 52,504 52,504 600-642 - Telphone and Data Services 354 158 1,387 1,387 Materials Total 43,729 158 53,891 53,891 Contract services
700-705 - Law Enforcement Services 14,049,296 14,652,520 15,485,487 16,558,198 Contract services Total 14,049,296 14,652,520 15,485,487 16,558,198 Cost allocation
800-805 - CC CAP Allocation 33,562 88,235 117,840 101,900 800-806 - CM CAP Allocation 14,326 26,626 44,941 48,888 800-814 - Finance CAP Alloc 9,730 8,142 4,813 2,219 Cost allocation Total 57,618 123,003 167,594 153,007 200 Law Enforcement SC Sherif Total 14,150,642 14,775,681 15,706,972 16,765,096 29 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 201 Interoperability Project
Contract services
700-702 - General Service Agreement - - 48,539 48,539 Contract services Total - - 48,539 48,539 Cost allocation
800-805 - CC CAP Allocation 140 7 6 5 800-806 - CM CAP Allocation 60 2 2 2 800-814 - Finance CAP Alloc 570 719 831 877 Cost allocation Total 770 728 839 884 201 Interoperability Project Total 770 728 49,378 49,423 20 Law Enforcement Total 14,151,412 14,776,409 15,756,350 16,814,519 Law Enforcement Total 14,151,412 14,776,409 15,756,350 16,814,519 30 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed Innovation and Technology
30 I&T Administration
300 Administration
Employee compensation
500-501 - Salaries Full Time 92,526 118,934 114,422 114,422 500-506 - Car Allowance 900 1,368 1,368 1,368 Employee compensation Total 93,426 120,302 115,790 115,790 Employee benefits
501-500 - Retirement System 32,270 28,509 35,803 36,478 501-502 - Pers 1959 Surv Empr 33 17 32 33 501-505 - Health Insurance 6,313 672 8,727 8,940 501-506 - Dental Insurance 839 766 806 806 501-507 - Medicare 1,274 1,645 1,659 1,659 501-508 - Life Insurance 388 381 382 382 501-509 - Long Term Disability 602 448 324 324 501-510 - Workers Compensation 635 672 934 1,037 501-511 - Vision Insurance 99 95 95 95 501-513 - Rec Bucks - - 265 265 Employee benefits Total 42,452 33,205 49,027 50,019 Materials
600-601 - General Office Supplies 625 128 520 540 600-602 - Printing and Duplication 89 31 - - 600-605 - Meeting Expenses 230 - 532 552 600-608 - Sml Tools and Equipment 791 - - - 600-613 - General Supplies 2,188 3,375 - 1,000 600-629 - Conference and Training 6,465 565 7,522 7,806 600-632 - Mileage Reimbursement - - 104 108 600-642 - Telphone and Data Services 1,067 1,079 1,200 1,200 600-647 - Memberships and Dues - - - 245 Materials Total 11,456 5,178 9,878 11,451 Contract services
700-701 - Training and Instruction - - 800 1,000 700-702 - General Service Agreement 1,440 21,613 14,500 14,500 Contract services Total 1,440 21,613 15,300 15,500 Cost allocation
800-801 - Equipment Reimbursement 38 - - - 800-802 - IT Reimbursement 39,895 - - - 800-805 - CC CAP Allocation 4,311 - - - 800-806 - CM CAP Allocation 1,497 - - - 800-811 - Public Affairs CAP Alloc 6,999 - - - 800-814 - Finance CAP Alloc 18,648 - - - 800-815 - Human resources CAP Alloc 13,262 - - - 800-821 - Building Maintenance CAP 4,586 - - - Cost allocation Total 89,236 - - - Special projects
750-079 - Adaptive Traffic Signaling - 92,851 - - 750-085 - Multimodal Traffic Count - 47,833 - - 750-107 - Security Framework and Audit - - 60,000 - 750-173 - CWP Lehigh & SC Quarry - - 17,500 - 750-197 - Aclima & Envirosuite Pilot Ext - - - 66,000 Special projects Total - 140,684 77,500 66,000 Contingencies
719-705 - Contingencies - - 2,129 674 Contingencies Total - - 2,129 674 300 Administration Total 238,010 320,982 269,624 259,434 31 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 30 I&T Administration Total 238,010 320,982 269,624 259,434 31 I&T Video
305 Video
Employee compensation
500-501 - Salaries Full Time 422,798 - - 202,953 500-502 - Salaries Part Time 80,877 - - 25,968 500-505 - Overtime 549 - - 17,950 500-506 - Car Allowance 540 - - - 500-513 - Sick Leave 813 - - - Employee compensation Total 505,578 - - 246,871 Employee benefits
501-500 - Retirement System 137,103 - - 64,701 501-502 - Pers 1959 Surv Empr 250 - - 94 501-505 - Health Insurance 39,665 - - 23,371 501-506 - Dental Insurance 4,942 - - 2,282 501-507 - Medicare 7,305 - - 2,943 501-508 - Life Insurance 2,335 - - 1,080 501-509 - Long Term Disability 4,274 - - 980 501-510 - Workers Compensation 14,521 - - 2,934 501-511 - Vision Insurance 582 - - 269 501-513 - Rec Bucks - - - 750 Employee benefits Total 210,977 - - 99,404 Materials
600-601 - General Office Supplies 20,565 - - 22,072 600-605 - Meeting Expenses - - - 5,460 600-606 - Software 10,239 - - - 600-608 - Sml Tools and Equipment 9,411 - - 22,024 600-629 - Conference and Training 1,790 - - 4,305 600-632 - Mileage Reimbursement - - - 82 600-642 - Telphone and Data Services 1,825 76 - 7,474 Materials Total 43,830 76 - 61,417 Contract services
700-701 - Training and Instruction - - - 3,500 700-702 - General Service Agreement 16,926 - - 4,230 700-703 - Maintenance of Equipment 56,390 - - 87,272 700-706 - Rent Expense 3,955 - - - Contract services Total 77,271 - - 95,002 Cost allocation
800-801 - Equipment Reimbursement 220 - - - 800-802 - IT Reimbursement 169,965 - - - 800-805 - CC CAP Allocation 8,347 - - - 800-806 - CM CAP Allocation 3,084 - - - 800-814 - Finance CAP Alloc 74,101 - - - 800-815 - Human resources CAP Alloc 18,497 - - - 800-821 - Building Maintenance CAP 6,396 - - - Cost allocation Total 280,610 - - - Special projects
900-945 - Fixed Asset Acquisition 152,615 - - - 900-995 - Special Projects - CDD/I&T 187,748 - - 68,000 Special projects Total 340,362 - - 68,000 Contingencies
719-705 - Contingencies - - - 3,910 Contingencies Total - - - 3,910 305 Video Total 1,458,628 76 - 574,604 32 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 307 Public Access Support
Contract services
700-702 - General Service Agreement 73,850 - - - Contract services Total 73,850 - - - Cost allocation
800-805 - CC CAP Allocation 199 - - - 800-806 - CM CAP Allocation 85 - - - 800-814 - Finance CAP Alloc 1,544 - - - Cost allocation Total 1,828 - - - 307 Public Access Support Total 75,678 - - - 31 I&T Video Total 1,534,306 76 - 574,604 33 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 32 I&T Applications
308 Applications
Employee compensation
500-501 - Salaries Full Time 406,957 533,321 562,291 582,110 500-502 - Salaries Part Time 57,738 94,237 98,618 129,968 500-505 - Overtime 5,211 6,810 10,000 10,000 500-506 - Car Allowance 1,080 720 720 720 500-513 - Sick Leave 376 574 - - Employee compensation Total 471,362 635,662 671,629 722,798 Employee benefits
501-500 - Retirement System 103,735 145,973 175,941 185,577 501-502 - Pers 1959 Surv Empr 169 223 210 218 501-505 - Health Insurance 29,084 35,318 39,906 40,879 501-506 - Dental Insurance 4,338 5,055 5,325 5,325 501-507 - Medicare 6,628 9,225 8,153 8,441 501-508 - Life Insurance 1,987 2,513 2,520 2,520 501-509 - Long Term Disability 3,460 3,193 2,244 2,244 501-510 - Workers Compensation 3,985 4,213 6,167 6,845 501-511 - Vision Insurance 496 627 627 627 501-513 - Rec Bucks - - 1,750 1,750 Employee benefits Total 153,882 206,339 242,843 254,426 Materials
600-601 - General Office Supplies 2,047 29 1,010 1,048 600-602 - Printing and Duplication 68 - 1,000 1,038 600-605 - Meeting Expenses 40 - 212 220 600-606 - Software 969,519 746,157 904,199 1,229,049 600-613 - General Supplies 1,030 1,100 1,618 1,679 600-629 - Conference and Training 7,094 1,127 17,429 18,091 600-632 - Mileage Reimbursement 28 - 104 108 600-642 - Telphone and Data Services 1,854 1,446 2,500 2,500 600-647 - Memberships and Dues 238 129 300 500 Materials Total 981,919 749,988 928,372 1,254,233 Contract services
700-701 - Training and Instruction 20,257 11,824 25,000 25,000 700-702 - General Service Agreement 212,516 160,949 147,721 152,721 700-703 - Maintenance of Equipment 4,028 14,193 22,679 37,418 Contract services Total 236,801 186,966 195,400 215,139 Cost allocation
800-801 - Equipment Reimbursement 234 - - - 800-802 - IT Reimbursement 61,541 - - - 800-805 - CC CAP Allocation 9,677 - - - 800-806 - CM CAP Allocation 3,695 - - - 800-811 - Public Affairs CAP Alloc 8,878 - - - 800-814 - Finance CAP Alloc 40,528 - - - 800-815 - Human resources CAP Alloc 47,727 - - - 800-821 - Building Maintenance CAP 5,816 - - - Cost allocation Total 178,096 - - - Special projects
750-110 - Accela Business License - - 25,000 - 750-111 - Campaign Docs - - 3,500 - 750-112 - City Data Services - - 1,500 - 750-113 - Community Climate Solutions - - 4,000 - 750-114 - Customer Svc Solution for CDD - - 65,000 - 750-115 - ERP Exploration - - 50,000 - 750-116 - Esports - - 1,700 - 34 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 750-117 - Green Halo - - 7,860 - 750-118 - Intranet Hub Consulting Svcs - - 20,000 - 750-119 - Lobbyist Reg System in Netfile - - 15,000 - 750-120 - Performance Management App - - 32,000 - 750-121 - Pre-Employment Assessment/Tests - - 5,000 - 750-122 - Public Engagement - - 20,000 - 750-123 - Redesign of City Website - - 45,000 - 750-058 - PDOX Upgrade - 52,693 - - 750-059 - Legistar and Vision Integration - 5,000 - - 750-180 - CAP Implementation Software - - - 20,000 750-181 - ERP (Phase II) - - - 106,928 750-182 - Zendesk for Parks and Rec - - - 40,000 750-183 - ACA Guide & Wrapper - - - 25,000 750-184 - Accela Roadmap - - - 25,000 750-185 - ActiveNet Roadmap - - - 25,000 750-186 - Consolidated Code Enf Services - - - 40,000 750-187 - Crisis Management Software - - - 15,000 750-188 - Semi Annual ADA Consultant - - - 35,000 Special projects Total - 57,693 295,560 331,928 Contingencies
719-705 - Contingencies - - 35,483 36,734 Contingencies Total - - 35,483 36,734 308 Applications Total 2,022,061 1,836,648 2,369,287 2,815,258 32 I&T Applications Total 2,022,061 1,836,648 2,369,287 2,815,258 35 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 34 I&T Infrastructure
310 Infrastructure
Employee compensation
500-501 - Salaries Full Time 590,821 656,009 646,956 646,956 500-502 - Salaries Part Time 3,016 - - 25,968 500-505 - Overtime 10,516 3,826 10,000 10,000 500-506 - Car Allowance 720 720 720 720 Employee compensation Total 605,073 660,555 657,676 683,644 Employee benefits
501-500 - Retirement System 268,562 235,819 202,433 206,250 501-502 - Pers 1959 Surv Empr 209 223 270 281 501-505 - Health Insurance 55,204 5,465 71,809 73,561 501-506 - Dental Insurance 6,829 6,499 6,846 6,846 501-507 - Medicare 8,223 8,936 9,381 9,381 501-508 - Life Insurance 3,215 3,231 3,240 3,240 501-509 - Long Term Disability 5,184 3,830 2,713 2,713 501-510 - Workers Compensation 5,197 5,496 7,930 8,801 501-511 - Vision Insurance 805 805 807 807 501-513 - Rec Bucks - - 2,250 2,250 Employee benefits Total 353,426 270,305 307,679 314,130 Materials
600-601 - General Office Supplies 403 - - - 600-602 - Printing and Duplication - - 202 210 600-605 - Meeting Expenses 76 65 267 277 600-606 - Software 146,022 280,592 201,151 334,676 600-608 - Sml Tools and Equipment 212,575 98,766 189,212 258,802 600-629 - Conference and Training 15,141 1,172 19,273 20,005 600-632 - Mileage Reimbursement 6 - 104 250 600-641 - Electrical Service 4 100 1,595 1,914 600-642 - Telphone and Data Services 69,864 88,311 146,728 176,304 600-647 - Memberships and Dues 1,266 1,000 1,437 1,491 Materials Total 445,355 470,005 559,969 793,929 Contract services
700-701 - Training and Instruction 52,409 14,538 20,440 31,500 700-702 - General Service Agreement 212,387 104,608 70,458 152,334 700-703 - Maintenance of Equipment 38,343 93,607 102,002 121,494 Contract services Total 303,138 212,752 192,900 305,328 Cost allocation
800-801 - Equipment Reimbursement 304 - - - 800-802 - IT Reimbursement 105,876 - - - 800-805 - CC CAP Allocation 13,063 - - - 800-806 - CM CAP Allocation 4,837 - - - 800-809 - City Clerk CAP Alloc 3,182 - - - 800-811 - Public Affairs CAP Alloc 15,066 - - - 800-814 - Finance CAP Alloc 63,549 - - - 800-815 - Human resources CAP Alloc 121,264 - - - 800-817 - Community Hall/Quinlan CAP 61,204 - - - 800-821 - Building Maintenance CAP 9,871 - - - Cost allocation Total 398,216 - - - Other financing uses
800-904 - Depreciation Expenses 303,672 299,745 303,672 299,745 Other financing uses Total 303,672 299,745 303,672 299,745 Special projects
900-945 - Fixed Asset Acquisition (30,697) - 18,000 - 900-969 - Software 1,010 - - - 36 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 750-124 - ActiveNet Additional Readers - - 9,000 - 750-125 - Council Voting System and Timer - - 32,000 - 750-126 - DUO MFA - - 19,500 - 750-127 - Interactive Projector Sys/Games - - 7,000 - 750-128 - Line Locator with GPS - - 15,000 - 750-129 - Redundant Satellite Network - - 10,000 - 750-130 - Senior Center Access Controls - - 16,000 - 750-131 - Wireless Bridge - - 12,400 - 750-132 - Wireless Netwk/Internet Park Exp - - 20,500 - 750-198 - Office 365 E5 Licenses - - - 7,000 750-199 - City Facilities Video Capture - - - 60,000 750-200 - CH Ent Server & Storage Tech Ref - - - 150,000 750-201 - Digital Signage - - - 25,000 750-202 - CAD & RMS Wan Link - - - 7,200 750-203 - Suppl Wi-Fi Exp in Public Areas - - - 20,500 750-204 - Proactive Man Risk & Sec Monitor - - - 23,000 750-205 - Public Bike Smart Rack DockTech - - - 2,000 750-206 - Sign Shop Printer Warranty - - - 3,000 Special projects Total (29,686) - 159,400 297,700 Contingencies
719-705 - Contingencies - - 21,157 27,481 Contingencies Total - - 21,157 27,481 310 Infrastructure Total 2,379,194 1,913,363 2,202,453 2,721,957 34 I&T Infrastructure Total 2,379,194 1,913,363 2,202,453 2,721,957 37 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 35 I&T GIS
986 GIS
Employee compensation
500-501 - Salaries Full Time 449,769 541,904 531,737 540,305 500-502 - Salaries Part Time 67,948 68,966 94,612 123,992 500-505 - Overtime 108 - - - 500-506 - Car Allowance 360 720 720 720 500-513 - Sick Leave 304 - - - Employee compensation Total 518,490 611,590 627,069 665,017 Employee benefits
501-500 - Retirement System 207,722 191,150 166,381 172,249 501-502 - Pers 1959 Surv Empr 191 216 204 212 501-505 - Health Insurance 48,441 5,039 65,341 74,796 501-506 - Dental Insurance 4,855 4,902 5,173 5,173 501-507 - Medicare 7,051 8,284 7,710 7,834 501-508 - Life Insurance 2,293 2,433 2,448 2,448 501-509 - Long Term Disability 3,795 2,889 2,107 2,148 501-510 - Workers Compensation 3,696 3,908 5,991 6,650 501-511 - Vision Insurance 572 608 610 610 501-513 - Rec Bucks - - 1,700 1,700 Employee benefits Total 278,616 219,429 257,665 273,820 Materials
600-601 - General Office Supplies - 205 300 311 600-602 - Printing and Duplication - 400 435 452 600-605 - Meeting Expenses 63 - - - 600-606 - Software 115,686 148,915 191,281 267,077 600-613 - General Supplies - 17 505 524 600-629 - Conference and Training 11,455 8,510 21,967 22,802 600-632 - Mileage Reimbursement - - 208 216 600-642 - Telphone and Data Services 2,034 2,442 2,951 3,951 600-647 - Memberships and Dues 139 - 150 156 Materials Total 129,376 160,488 217,797 295,489 Contract services
700-701 - Training and Instruction 5,786 - 25,000 25,000 700-702 - General Service Agreement 136,274 63,090 77,000 158,000 700-703 - Maintenance of Equipment 5,199 32,457 18,000 21,500 Contract services Total 147,259 95,546 120,000 204,500 Cost allocation
800-801 - Equipment Reimbursement 216 - - - 800-802 - IT Reimbursement 70,726 - - - 800-805 - CC CAP Allocation 9,107 - - - 800-806 - CM CAP Allocation 3,250 - - - 800-811 - Public Affairs CAP Alloc 13,003 - - - 800-814 - Finance CAP Alloc 25,186 - - - 800-815 - Human resources CAP Alloc 55,545 - - - 800-821 - Building Maintenance CAP 8,519 - - - Cost allocation Total 185,552 - - - Special projects
750-166 - AR McClellan Ranch - - 40,000 - 750-167 - Data Governance & Data Warehouse - - 75,000 - 750-168 - Drone Deploy - - 18,000 - 750-169 - ESRI Web Editor Licenses - - 10,000 - 750-170 - Online Svcs Subscription Fees - - 2,200 - 750-171 - Quinlan Touch Screen - - 40,000 - 750-172 - Rapid Plan - - 4,000 - 38 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 750-207 - Additional Telematics Devices - - - 5,300 750-208 - Geotab Keyless Solution - - - 6,000 750-209 - Google Query - - - 5,000 750-210 - Business Process Automation Plat - - - 42,000 750-211 - Drone Instructor Training - - - 1,600 750-212 - Laserfiche Scanning - - - 30,000 750-213 - Amazon EC2 Instance t3aXLarge - - - 5,000 Special projects Total - - 189,200 94,900 Contingencies
719-705 - Contingencies - - 13,175 12,500 Contingencies Total - - 13,175 12,500 986 GIS Total 1,259,293 1,087,053 1,424,906 1,546,226 35 I&T GIS Total 1,259,293 1,087,053 1,424,906 1,546,226 Innovation and Technology Total 7,432,865 5,158,123 6,266,270 7,917,479 39 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed Administrative Services
40 Administrative Services
400 Admin Services Administration
Employee compensation
500-501 - Salaries Full Time 537,584 590,643 591,916 585,284 500-505 - Overtime 731 - - - 500-506 - Car Allowance 2,880 2,880 2,880 2,880 Employee compensation Total 541,196 593,523 594,796 588,164 Employee benefits
501-500 - Retirement System 152,776 165,025 185,211 186,589 501-502 - Pers 1959 Surv Empr 228 223 225 234 501-505 - Health Insurance 60,790 59,516 66,689 66,575 501-506 - Dental Insurance 5,848 5,190 5,705 5,705 501-507 - Medicare 7,716 8,543 8,583 8,487 501-508 - Life Insurance 2,711 2,576 2,700 2,700 501-509 - Long Term Disability 4,620 3,153 2,312 2,280 501-510 - Workers Compensation 4,389 4,641 6,608 7,334 501-511 - Vision Insurance 682 642 672 672 501-513 - Rec Bucks - - 1,875 1,875 Employee benefits Total 239,759 249,510 280,580 282,451 Materials
600-601 - General Office Supplies 1,420 - 1,586 1,647 600-602 - Printing and Duplication 11,649 6,491 16,325 513 600-605 - Meeting Expenses 41,365 729 2,865 2,974 600-608 - Sml Tools and Equipment - - 312 324 600-613 - General Supplies 4,748 916 2,653 1,210 600-629 - Conference and Training 10,508 2,103 15,380 15,964 600-632 - Mileage Reimbursement 240 - - - 600-642 - Telphone and Data Services 4,673 4,756 4,151 4,308 600-647 - Memberships and Dues 2,080 2,080 2,795 2,901 Materials Total 76,682 17,077 46,067 29,841 Contract services
700-701 - Training and Instruction - 195 351 351 700-702 - General Service Agreement - 8,128 3,267 310 Contract services Total - 8,323 3,618 661 Cost allocation
800-801 - Equipment Reimbursement 257 - - - 800-802 - IT Reimbursement 34,810 - - - Cost allocation Total 35,067 - - - Contingencies
719-705 - Contingencies - - 1,242 763 Contingencies Total - - 1,242 763 400 Admin Services Administration Total 892,704 868,433 926,303 901,880 40 Administrative Services Total 892,704 868,433 926,303 901,880 40 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 41 Finance
405 Accounting
Employee compensation
500-501 - Salaries Full Time 699,043 823,357 831,742 824,077 500-502 - Salaries Part Time 30,882 34,541 - 51,770 500-505 - Overtime 52 104 - - 500-513 - Sick Leave 329 213 - - Employee compensation Total 730,307 858,215 831,742 875,847 Employee benefits
501-500 - Retirement System 200,336 233,996 260,252 262,716 501-502 - Pers 1959 Surv Empr (371) 490 411 427 501-505 - Health Insurance 75,904 87,189 93,346 98,481 501-506 - Dental Insurance 9,515 9,896 10,421 10,421 501-507 - Medicare 10,409 12,493 12,060 11,949 501-508 - Life Insurance 7,535 4,261 4,788 4,932 501-509 - Long Term Disability 6,991 5,269 3,926 3,974 501-510 - Workers Compensation 6,814 8,427 12,070 13,397 501-511 - Vision Insurance 1,040 1,227 1,228 1,228 501-513 - Rec Bucks - - 3,425 3,425 501-518 - Health In Lieu 2,625 7,125 - - 501-501 - PT Medicare - - - 751 501-520 - PT PERS - - - 16,504 Employee benefits Total 320,800 370,373 401,927 428,205 Materials
600-601 - General Office Supplies 18 156 3,264 3,387 600-602 - Printing and Duplication - - 1,779 1,847 600-608 - Sml Tools and Equipment 639 647 3,090 3,207 600-613 - General Supplies 3,122 3,392 1,545 1,604 600-629 - Conference and Training 8,955 2,584 12,370 12,840 600-632 - Mileage Reimbursement 59 - - - 600-642 - Telphone and Data Services 0 - - - 600-647 - Memberships and Dues 3,771 1,708 1,083 1,124 Materials Total 16,564 8,487 23,131 24,009 Contract services
700-701 - Training and Instruction 397 - - - 700-702 - General Service Agreement 186,806 248,270 337,192 333,942 700-707 - Bank Charges 959 33 - - Contract services Total 188,162 248,303 337,192 333,942 Cost allocation
800-801 - Equipment Reimbursement 399 - - - 800-802 - IT Reimbursement 58,483 - - - Cost allocation Total 58,882 - - - Special projects
750-189 - Fee Study - - - 75,000 Special projects Total - - - 75,000 Contingencies
719-705 - Contingencies - - 9,008 8,949 Contingencies Total - - 9,008 8,949 405 Accounting Total 1,314,715 1,485,378 1,603,000 1,745,952 41 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 406 Business Licenses
Employee compensation
500-501 - Salaries Full Time 86,094 97,527 101,611 101,611 500-505 - Overtime 52 - - - Employee compensation Total 86,146 97,527 101,611 101,611 Employee benefits
501-500 - Retirement System 24,382 28,151 31,794 32,394 501-502 - Pers 1959 Surv Empr 66 68 66 69 501-505 - Health Insurance 16,538 18,536 23,856 24,438 501-506 - Dental Insurance 1,729 1,586 1,674 1,674 501-507 - Medicare 1,204 1,406 1,473 1,473 501-508 - Life Insurance 648 780 792 792 501-509 - Long Term Disability 922 659 541 541 501-510 - Workers Compensation 1,270 1,343 1,938 2,151 501-511 - Vision Insurance 196 197 197 197 501-513 - Rec Bucks - - 550 550 Employee benefits Total 46,954 52,727 62,881 64,279 Materials
600-642 - Telphone and Data Services 179 83 - - Materials Total 179 83 - - Contract services
700-702 - General Service Agreement - - - 65,000 700-707 - Bank Charges 9,003 61,787 - - Contract services Total 9,003 61,787 - 65,000 Cost allocation
800-801 - Equipment Reimbursement 74 98 103 90 800-802 - IT Reimbursement 3,683 29,436 34,628 29,334 800-805 - CC CAP Allocation 1,853 4,925 6,051 6,276 800-806 - CM CAP Allocation 666 1,247 1,955 2,673 800-813 - Admin Serv CAP Allocation 69,263 163,503 161,189 137,283 800-814 - Finance CAP Alloc 13,009 16,711 20,486 18,941 800-815 - Human resources CAP Alloc 4,816 31,563 11,227 42,876 800-820 - Grounds Maintenance CAP - 469 552 426 800-821 - Building Maintenance CAP 1,665 4,082 3,694 3,031 Cost allocation Total 95,029 252,034 239,885 240,930 Contingencies
719-705 - Contingencies - - - 1,625 Contingencies Total - - - 1,625 406 Business Licenses Total 237,311 464,157 404,377 473,445 42 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 425 Purchasing
Employee compensation
500-501 - Salaries Full Time - - - 180,955 Employee compensation Total - - - 180,955 Employee benefits
501-500 - Retirement System - - - 57,688 501-502 - Pers 1959 Surv Empr - - - 62 501-505 - Health Insurance - - - 19,092 501-506 - Dental Insurance - - - 1,521 501-507 - Medicare - - - 2,624 501-508 - Life Insurance - - - 720 501-509 - Long Term Disability - - - 654 501-510 - Workers Compensation - - - 1,956 501-511 - Vision Insurance - - - 179 501-513 - Rec Bucks - - - 500 Employee benefits Total - - - 84,996 Materials
600-601 - General Office Supplies - - - 270 600-602 - Printing and Duplication - - - 264 600-608 - Sml Tools and Equipment - - - 324 600-629 - Conference and Training - - - 2,070 600-647 - Memberships and Dues - - - 281 Materials Total - - - 3,209 Special projects
750-190 - Purchasing - Grant Program - - - 100,000 Special projects Total - - - 100,000 Contingencies
719-705 - Contingencies - - - 80 Contingencies Total - - - 80 425 Purchasing Total - - - 369,240 43 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 426 Budgeting
Employee compensation
500-501 - Salaries Full Time - - - 180,955 Employee compensation Total - - - 180,955 Employee benefits
501-500 - Retirement System - - - 57,688 501-502 - Pers 1959 Surv Empr - - - 62 501-505 - Health Insurance - - - 19,092 501-506 - Dental Insurance - - - 1,521 501-507 - Medicare - - - 2,624 501-508 - Life Insurance - - - 720 501-509 - Long Term Disability - - - 654 501-510 - Workers Compensation - - - 1,956 501-511 - Vision Insurance - - - 179 501-513 - Rec Bucks - - - 500 Employee benefits Total - - - 84,996 Materials
600-601 - General Office Supplies - - - 270 600-602 - Printing and Duplication - - - 16,696 600-608 - Sml Tools and Equipment - - - 324 600-613 - General Supplies - - - 1,450 600-629 - Conference and Training - - - 2,070 600-647 - Memberships and Dues - - - 281 Materials Total - - - 21,091 Contract services
700-702 - General Service Agreement - - - 2,957 Contract services Total - - - 2,957 Contingencies
719-705 - Contingencies - - - 601 Contingencies Total - - - 601 426 Budgeting Total - - - 290,600 41 Finance Total 1,552,026 1,949,535 2,007,377 2,879,237 44 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 44 Human Resources
412 Human Resources
Employee compensation
500-501 - Salaries Full Time 572,065 544,597 683,184 710,851 500-502 - Salaries Part Time 50,200 88,511 - - 500-505 - Overtime - 272 - - 500-506 - Car Allowance 720 720 720 720 500-513 - Sick Leave 319 - - - 500-512 - Vacancy Salary Savings - 1,567 - - Employee compensation Total 623,303 635,667 683,904 711,571 Employee benefits
501-500 - Retirement System 156,804 158,634 213,768 226,619 501-502 - Pers 1959 Surv Empr 259 249 291 303 501-505 - Health Insurance 77,908 56,336 78,238 56,906 501-506 - Dental Insurance 6,637 5,498 7,379 7,379 501-507 - Medicare 8,830 7,935 9,906 10,307 501-508 - Life Insurance 3,077 2,791 3,492 3,492 501-509 - Long Term Disability 5,278 3,374 2,913 3,007 501-510 - Workers Compensation 6,000 5,989 8,546 9,486 501-511 - Vision Insurance 768 683 870 870 501-512 - Employee Asst Program 9,341 7,741 - - 501-513 - Rec Bucks 46,238 28,721 2,425 2,425 501-518 - Health In Lieu - 3,825 - - 501-517 - Deferred Comp 20 16 - - Employee benefits Total 321,161 281,792 327,828 320,794 Materials
600-601 - General Office Supplies 2,547 11,546 - - 600-605 - Meeting Expenses 2,902 35 728 756 600-608 - Sml Tools and Equipment - 1,615 520 540 600-613 - General Supplies 48,388 25,573 65,578 80,615 600-629 - Conference and Training 5,917 2,751 5,151 5,347 600-632 - Mileage Reimbursement 35 53 24,797 - 600-635 - Special Departmental Exp 23,093 16,100 - 25,111 600-642 - Telphone and Data Services 2,093 657 669 694 Materials Total 84,975 58,330 97,443 113,063 Contract services
700-701 - Training and Instruction 16,899 14,474 19,000 21,439 700-702 - General Service Agreement 204,805 219,473 139,800 56,520 700-703 - Maintenance of Equipment - - 186,350 182,808 700-704 - Insurance Fees, Claims, Premiums 180,296 334,536 13,390 - 700-706 - Rent Expense 61,987 81 - - Contract services Total 463,988 568,564 358,540 260,767 Cost allocation
800-801 - Equipment Reimbursement 329 - - - 800-802 - IT Reimbursement 41,978 - - - Cost allocation Total 42,307 - - - Special projects
750-214 - Hybrid Recruitment Strategy - - - 40,000 750-215 - Online Marketing and Branding - - - 50,000 Special projects Total - - - 90,000 Contingencies
719-705 - Contingencies - - 11,400 9,346 Contingencies Total - - 11,400 9,346 412 Human Resources Total 1,535,734 1,544,353 1,479,115 1,505,541 45 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 414 HR Retiree Benefits
Employee benefits
501-514 - Retirees Health Insurance 1,142,793 1,220,074 1,227,045 1,373,494 Employee benefits Total 1,142,793 1,220,074 1,227,045 1,373,494 Cost allocation
800-805 - CC CAP Allocation 3,073 7,400 9,569 8,490 800-806 - CM CAP Allocation 1,312 2,233 3,649 4,073 800-814 - Finance CAP Alloc 1,877 1,349 1,663 2,219 Cost allocation Total 6,262 10,982 14,881 14,782 414 HR Retiree Benefits Total 1,149,055 1,231,056 1,241,926 1,388,276 46 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 417 Insurance Administration
Employee compensation
500-501 - Salaries Full Time 18,312 16,038 19,005 19,953 500-505 - Overtime - 14 - - Employee compensation Total 18,312 16,053 19,005 19,953 Employee benefits
501-500 - Retirement System 5,110 4,550 5,947 6,361 501-502 - Pers 1959 Surv Empr 9 8 9 9 501-505 - Health Insurance 2,627 1,413 1,705 1,516 501-506 - Dental Insurance 220 180 228 228 501-507 - Medicare 289 237 276 289 501-508 - Life Insurance 103 90 108 108 501-509 - Long Term Disability 178 110 91 94 501-510 - Workers Compensation 173 183 264 293 501-511 - Vision Insurance 26 22 27 27 501-513 - Rec Bucks - - 75 75 501-518 - Health In Lieu - 150 - - Employee benefits Total 8,734 6,943 8,730 9,000 Materials
600-632 - Mileage Reimbursement 2 - - - Materials Total 2 - - - Contract services
700-704 - Insurance Fees, Claims, Premiums 602,487 764,636 866,155 1,903,469 Contract services Total 602,487 764,636 866,155 1,903,469 Cost allocation
800-801 - Equipment Reimbursement 11 13 14 12 800-802 - IT Reimbursement 7,778 4,528 4,147 3,525 800-805 - CC CAP Allocation - 4,734 5,863 6,171 800-806 - CM CAP Allocation - 1,396 2,188 2,914 800-813 - Admin Serv CAP Allocation - 22,296 21,980 18,720 800-814 - Finance CAP Alloc - 11,555 13,506 14,676 800-815 - Human resources CAP Alloc - 1,207 1,531 7,913 800-820 - Grounds Maintenance CAP - 64 75 58 800-821 - Building Maintenance CAP - 557 504 413 Cost allocation Total 7,789 46,350 49,808 54,402 Contingencies
719-705 - Contingencies - - 21,654 47,587 Contingencies Total - - 21,654 47,587 417 Insurance Administration Total 637,324 833,982 965,352 2,034,411 47 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 418 Workers Compensation Insurance
Employee compensation
500-501 - Salaries Full Time 28,962 28,358 28,601 29,045 Employee compensation Total 28,962 28,358 28,601 29,045 Employee benefits
501-500 - Retirement System 13,186 10,099 8,949 9,259 501-502 - Pers 1959 Surv Empr 12 12 12 12 501-505 - Health Insurance 2,138 (1,427) 1,869 1,685 501-506 - Dental Insurance 296 264 304 304 501-507 - Medicare 410 385 415 421 501-508 - Life Insurance 139 132 144 144 501-509 - Long Term Disability 258 166 131 131 501-510 - Workers Compensation 237 244 352 391 501-511 - Vision Insurance 35 33 36 36 501-513 - Rec Bucks - - 100 100 501-518 - Health In Lieu - 150 - - Employee benefits Total 16,712 10,057 12,312 12,483 Materials
600-613 - General Supplies 6,469 - - - 600-632 - Mileage Reimbursement 1 - - - Materials Total 6,471 - - - Contract services
700-702 - General Service Agreement 6,489 - - 28,120 700-703 - Maintenance of Equipment - - 133,459 176,157 700-704 - Insurance Fees, Claims, Premiums 153,748 35,105 223,380 231,868 Contract services Total 160,237 35,105 356,839 436,145 Cost allocation
800-801 - Equipment Reimbursement 14 18 19 16 800-802 - IT Reimbursement 2,210 5,866 6,296 5,333 800-805 - CC CAP Allocation 1,405 2,570 2,648 1,236 800-806 - CM CAP Allocation 564 732 946 531 800-814 - Finance CAP Alloc 10,600 12,950 15,445 15,487 800-815 - Human resources CAP Alloc 1,396 1,609 2,041 5,138 800-820 - Grounds Maintenance CAP - 85 100 77 800-821 - Building Maintenance CAP 483 742 672 551 Cost allocation Total 16,672 24,572 28,167 28,369 Contingencies
719-705 - Contingencies - - 8,921 10,904 Contingencies Total - - 8,921 10,904 418 Workers Compensation Insurance Total 229,053 98,092 434,840 516,946 48 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 419 Long Term Disability
Contract services
700-704 - Insurance Fees, Claims, Premiums 167,319 121,910 90,000 93,420 Contract services Total 167,319 121,910 90,000 93,420 Cost allocation
800-805 - CC CAP Allocation 440 1,082 1,407 859 800-806 - CM CAP Allocation 188 326 537 412 800-814 - Finance CAP Alloc 1,006 1,304 1,418 1,496 Cost allocation Total 1,634 2,712 3,362 2,767 Contingencies
719-705 - Contingencies - - 2,250 2,336 Contingencies Total - - 2,250 2,336 419 Long Term Disability Total 168,953 124,622 95,612 98,523 49 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 420 Compensated Absence
Contract services
700-704 - Insurance Fees, Claims, Premiums 381,199 705,210 600,000 622,800 Contract services Total 381,199 705,210 600,000 622,800 Cost allocation
800-805 - CC CAP Allocation 804 3,089 3,197 4,898 800-806 - CM CAP Allocation 343 932 1,219 2,350 800-814 - Finance CAP Alloc 1,542 1,034 1,174 1,032 Cost allocation Total 2,689 5,055 5,590 8,280 Contingencies
719-705 - Contingencies - - 15,000 15,570 Contingencies Total - - 15,000 15,570 420 Compensated Absence Total 383,888 710,265 620,590 646,650 44 Human Resources Total 4,104,007 4,542,370 4,837,435 6,190,347 Administrative Services Total 6,548,736 7,360,338 7,771,115 9,971,464 50 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed Parks and Recreation
60 Administration
601 Rec & Comm Svcs Administration
Employee compensation
500-501 - Salaries Full Time 501,938 552,954 698,133 935,180 500-502 - Salaries Part Time 102,555 - - 21,952 500-505 - Overtime 1,575 2,348 8,908 9,648 500-506 - Car Allowance 3,667 4,495 5,700 5,460 Employee compensation Total 609,735 559,798 712,741 972,240 Employee benefits
501-500 - Retirement System 127,688 155,883 218,446 298,135 501-502 - Pers 1959 Surv Empr 228 239 270 418 501-505 - Health Insurance 57,621 51,486 63,532 90,968 501-506 - Dental Insurance 5,613 5,788 6,846 10,193 501-507 - Medicare 9,234 8,772 10,123 13,560 501-508 - Life Insurance 2,471 2,818 3,240 4,824 501-509 - Long Term Disability 3,925 3,248 2,689 3,909 501-510 - Workers Compensation 4,100 5,557 7,930 13,104 501-511 - Vision Insurance 662 717 807 1,201 501-513 - Rec Bucks - - 2,250 3,350 501-501 - PT Medicare - - - 318 501-519 - PT PARS - - - 285 Employee benefits Total 211,543 234,509 316,133 440,265 Materials
600-601 - General Office Supplies 441 165 1,946 2,020 600-602 - Printing and Duplication 60,442 21,314 96,439 100,104 600-604 - Postage 12,884 7,991 40,131 41,656 600-605 - Meeting Expenses 2,562 458 3,292 3,067 600-608 - Sml Tools and Equipment 142 - 1,377 1,430 600-611 - Uniforms/Safety Appar - - 1,515 1,400 600-613 - General Supplies 6,104 1,405 16,242 16,860 600-629 - Conference and Training 12,541 964 40,741 35,847 600-642 - Telphone and Data Services 822 509 312 1,000 600-647 - Memberships and Dues 7,675 5,467 7,451 5,885 Materials Total 103,613 38,274 209,446 209,269 Contract services
700-702 - General Service Agreement 9,273 4,923 17,344 16,809 700-704 - Insurance Fees, Claims, Premiums 27,864 30,975 31,500 33,000 700-707 - Bank Charges 25,218 4,410 31,961 26,034 Contract services Total 62,355 40,307 80,805 75,843 Cost allocation
800-801 - Equipment Reimbursement 3,989 - - - 800-802 - IT Reimbursement 23,574 - - - Cost allocation Total 27,563 - - - Special projects
750-096 - CWP Mental Health Support - - 10,000 - 750-098 - CWP Senior Strategy - - 34,000 - 750-133 - #CupertinoCares - - 75,000 - 750-164 - CWP Dogs Off Leash Area - - 5,000 - Special projects Total - - 124,000 - Contingencies
719-705 - Contingencies - - 9,131 7,128 Contingencies Total - - 9,131 7,128 601 Rec & Comm Svcs Administration Total 1,014,809 872,887 1,452,256 1,704,745 51 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 636 Library Services
Contract services
700-702 - General Service Agreement 117,000 - 371,738 419,452 Contract services Total 117,000 - 371,738 419,452 Cost allocation
800-805 - CC CAP Allocation 2,261 6,633 6,646 1,368 800-806 - CM CAP Allocation 965 2,001 2,534 656 800-814 - Finance CAP Alloc 1,073 1,214 1,320 1,187 800-820 - Grounds Maintenance CAP 204,590 188,567 223,290 177,603 800-821 - Building Maintenance CAP 472,151 - - - Cost allocation Total 681,040 198,415 233,790 180,814 636 Library Services Total 798,040 198,415 605,528 600,266 60 Administration Total 1,812,849 1,071,302 2,057,784 2,305,011 52 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 61 Business and Community Services
602 Administration
Employee compensation
500-501 - Salaries Full Time 317,855 307,746 306,437 277,623 500-502 - Salaries Part Time 16,863 37 - - 500-505 - Overtime 809 - 2,467 2,467 500-506 - Car Allowance 1,200 701 480 - Employee compensation Total 336,728 308,484 309,384 280,090 Employee benefits
501-500 - Retirement System 89,295 91,099 95,884 88,506 501-502 - Pers 1959 Surv Empr 239 229 213 209 501-505 - Health Insurance 63,323 61,365 64,502 61,825 501-506 - Dental Insurance 6,060 5,310 5,401 5,097 501-507 - Medicare 4,799 4,450 4,443 4,026 501-508 - Life Insurance 2,399 2,402 2,412 2,268 501-509 - Long Term Disability 3,424 2,179 1,642 1,496 501-510 - Workers Compensation 6,468 6,106 6,256 6,552 501-511 - Vision Insurance 714 657 636 601 501-513 - Rec Bucks - - 1,775 1,675 Employee benefits Total 176,722 173,798 183,164 172,255 Materials
600-601 - General Office Supplies 185 180 422 438 600-605 - Meeting Expenses 434 - 624 648 600-629 - Conference and Training (170) 99 220 265 600-632 - Mileage Reimbursement 253 52 - - 600-642 - Telphone and Data Services 457 - 628 652 600-647 - Memberships and Dues - 145 421 437 Materials Total 1,159 476 2,315 2,440 Cost allocation
800-801 - Equipment Reimbursement 2,253 2,859 2,822 2,548 800-802 - IT Reimbursement 47,711 128,657 116,355 95,042 800-805 - CC CAP Allocation 13,095 21,558 18,667 14,445 800-806 - CM CAP Allocation 4,569 5,418 5,983 5,902 800-814 - Finance CAP Alloc 27,193 34,680 33,453 27,092 800-815 - Human resources CAP Alloc 39,438 40,235 36,233 31,665 800-820 - Grounds Maintenance CAP - 2,133 1,781 1,297 800-821 - Building Maintenance CAP 13,636 18,553 11,922 9,231 Cost allocation Total 147,895 254,093 227,216 187,222 Contingencies
719-705 - Contingencies - - 58 61 Contingencies Total - - 58 61 602 Administration Total 662,503 736,851 722,137 642,068 53 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 605 Cultural Events
Employee compensation
500-501 - Salaries Full Time 46,481 47,926 49,734 90,141 500-502 - Salaries Part Time 23,490 - 21,133 22,028 500-505 - Overtime 7,592 - 17,566 18,272 Employee compensation Total 77,563 47,926 88,433 130,441 Employee benefits
501-500 - Retirement System 13,523 14,234 15,562 28,737 501-502 - Pers 1959 Surv Empr 37 31 30 56 501-505 - Health Insurance 12,074 11,539 12,114 12,410 501-506 - Dental Insurance 882 723 761 1,369 501-507 - Medicare 1,095 645 721 1,307 501-508 - Life Insurance 474 360 360 648 501-509 - Long Term Disability 606 320 263 477 501-510 - Workers Compensation 808 611 881 1,760 501-511 - Vision Insurance 104 90 90 161 501-513 - Rec Bucks - - 250 450 501-501 - PT Medicare - - 314 319 501-519 - PT PARS - - 278 283 Employee benefits Total 29,605 28,554 31,624 47,977 Materials
600-602 - Printing and Duplication - - 2,500 2,595 600-604 - Postage - - 2,500 2,595 600-613 - General Supplies 18,061 17,431 23,495 24,389 600-632 - Mileage Reimbursement 138 5 - - 600-640 - Pass Thru Expenditure - - 6,242 6,479 Materials Total 18,199 17,436 34,737 36,058 Contract services
700-702 - General Service Agreement 97,876 6,911 179,314 178,094 700-703 - Maintenance of Equipment - - 124 124 700-704 - Insurance Fees, Claims, Premiums - - 8,240 8,240 700-706 - Rent Expense 24,326 1,354 31,326 31,326 Contract services Total 122,202 8,265 219,004 217,784 Cost allocation
800-801 - Equipment Reimbursement 47 45 47 74 800-802 - IT Reimbursement 5,681 13,380 15,740 20,196 800-805 - CC CAP Allocation 3,551 3,917 4,272 3,627 800-806 - CM CAP Allocation 1,273 1,073 1,469 1,464 800-814 - Finance CAP Alloc 19,898 34,441 24,434 17,841 800-815 - Human resources CAP Alloc 9,353 4,023 5,103 8,507 800-820 - Grounds Maintenance CAP - 213 251 348 800-821 - Building Maintenance CAP 3,234 1,855 1,679 2,480 Cost allocation Total 43,037 58,947 52,995 54,537 Contingencies
719-705 - Contingencies - - 6,344 6,346 Contingencies Total - - 6,344 6,346 605 Cultural Events Total 290,607 161,129 433,137 493,143 54 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 630 Facilities
Employee compensation
500-501 - Salaries Full Time 189,536 184,790 171,317 176,482 500-502 - Salaries Part Time 61,351 - 64,423 86,248 500-505 - Overtime 190 - 1,035 1,060 500-506 - Car Allowance 1,200 877 480 - 500-513 - Sick Leave 3,656 - - - Employee compensation Total 255,932 185,667 237,255 263,790 Employee benefits
501-500 - Retirement System 52,159 54,890 53,605 56,262 501-502 - Pers 1959 Surv Empr 150 151 132 140 501-505 - Health Insurance 22,975 22,698 24,119 30,323 501-506 - Dental Insurance 3,854 3,471 3,347 3,423 501-507 - Medicare 3,733 2,717 2,484 2,559 501-508 - Life Insurance 1,508 1,438 1,296 1,332 501-509 - Long Term Disability 1,945 1,353 928 957 501-510 - Workers Compensation 3,061 3,053 3,877 4,401 501-511 - Vision Insurance 447 429 394 403 501-513 - Rec Bucks - - 1,100 1,125 501-501 - PT Medicare - - 934 1,251 501-519 - PT PARS - - 837 1,121 Employee benefits Total 89,831 90,201 93,053 103,297 Materials
600-601 - General Office Supplies 2,083 195 7,802 8,098 600-605 - Meeting Expenses - - 604 627 600-608 - Sml Tools and Equipment 1,886 1,810 4,900 5,086 600-611 - Uniforms/Safety Appar - - 781 811 600-613 - General Supplies 6,335 2,790 11,131 11,554 600-629 - Conference and Training 20 149 - - 600-632 - Mileage Reimbursement 313 700 - - 600-642 - Telphone and Data Services 2,849 2,472 2,903 2,929 600-651 - Property Tax - 1,607 - - Materials Total 13,486 9,722 28,121 29,105 Contract services
700-701 - Training and Instruction 470 - - - 700-702 - General Service Agreement 18,694 210 6,336 8,640 700-703 - Maintenance of Equipment - - 1,236 1,200 Contract services Total 19,164 210 7,572 9,840 Cost allocation
800-801 - Equipment Reimbursement 180 - - - 800-802 - IT Reimbursement 38,291 - - - 800-811 - Public Affairs CAP Alloc 20,186 - - - Cost allocation Total 58,657 - - - Contingencies
719-705 - Contingencies - - 892 974 Contingencies Total - - 892 974 630 Facilities Total 437,070 285,801 366,893 407,006 61 Business and Community Services Total 1,390,181 1,183,780 1,522,167 1,542,217 55 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 62 Recreation and Education
608 Administration
Employee compensation
500-501 - Salaries Full Time 290,085 262,752 277,214 276,886 500-502 - Salaries Part Time 36,384 873 80,309 89,240 500-505 - Overtime 318 - 1,500 1,500 500-506 - Car Allowance 2,280 1,315 1,800 1,800 500-513 - Sick Leave 917 - - - Employee compensation Total 329,984 264,940 360,823 369,426 Employee benefits
501-500 - Retirement System 81,271 75,014 86,740 88,271 501-502 - Pers 1959 Surv Empr 230 181 183 190 501-505 - Health Insurance 31,701 29,546 39,961 40,149 501-506 - Dental Insurance 5,012 4,208 4,640 4,640 501-507 - Medicare 4,787 5,016 4,020 4,015 501-508 - Life Insurance 2,061 1,791 1,908 2,052 501-509 - Long Term Disability 2,906 1,896 1,480 1,478 501-510 - Workers Compensation 3,869 4,527 5,374 5,965 501-511 - Vision Insurance 591 518 547 547 501-513 - Rec Bucks - - 1,525 1,525 501-518 - Health In Lieu 3,000 - - - 501-501 - PT Medicare - - 1,165 1,293 501-519 - PT PARS - - 1,043 978 501-520 - PT PERS - - - 4,487 Employee benefits Total 135,429 122,697 148,586 155,590 Materials
600-601 - General Office Supplies 413 - 3,121 3,240 600-605 - Meeting Expenses - - 312 324 600-611 - Uniforms/Safety Appar - - 1,894 1,966 600-613 - General Supplies 759 252 832 864 600-629 - Conference and Training 546 253 2,081 2,160 600-632 - Mileage Reimbursement 271 287 53 55 600-642 - Telphone and Data Services 4,823 3,006 6,383 5,351 600-647 - Memberships and Dues 815 660 1,363 853 Materials Total 7,627 4,457 16,039 14,813 Contract services
700-702 - General Service Agreement 431 1,074 2,640 2,640 700-703 - Maintenance of Equipment - - 1,000 1,000 Contract services Total 431 1,074 3,640 3,640 Cost allocation
800-801 - Equipment Reimbursement 227 299 285 250 800-802 - IT Reimbursement 165,111 131,800 89,688 76,104 800-805 - CC CAP Allocation 14,622 18,839 17,839 12,892 800-806 - CM CAP Allocation 5,172 4,956 5,827 5,249 800-814 - Finance CAP Alloc 34,104 43,411 36,037 36,994 800-815 - Human resources CAP Alloc 78,408 26,957 31,130 28,829 800-820 - Grounds Maintenance CAP - 1,429 1,530 1,181 800-821 - Building Maintenance CAP 14,288 12,430 10,243 8,404 Cost allocation Total 311,932 240,121 192,579 169,903 Contingencies
719-705 - Contingencies - - 492 461 Contingencies Total - - 492 461 608 Administration Total 785,404 633,289 722,159 713,833 56 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 613 Youth Teen Recreation
Employee compensation
500-501 - Salaries Full Time 163,964 129,719 176,070 166,767 500-502 - Salaries Part Time 160,919 2,147 292,078 226,514 500-505 - Overtime 1,449 - 1,421 1,421 500-506 - Car Allowance 300 - 840 - 500-513 - Sick Leave 5,615 - - - Employee compensation Total 332,247 131,866 470,409 394,702 Employee benefits
501-500 - Retirement System 73,750 51,613 55,092 53,165 501-502 - Pers 1959 Surv Empr 89 84 102 106 501-505 - Health Insurance 11,862 299 28,230 30,435 501-506 - Dental Insurance 2,266 1,949 2,586 2,586 501-507 - Medicare 4,938 2,009 2,553 2,418 501-508 - Life Insurance 1,018 968 1,224 1,224 501-509 - Long Term Disability 1,496 864 927 884 501-510 - Workers Compensation 1,848 1,954 2,996 3,325 501-511 - Vision Insurance 265 241 305 305 501-513 - Rec Bucks - - 850 850 501-501 - PT Medicare - - 4,235 3,282 501-519 - PT PARS - - 3,797 2,945 Employee benefits Total 97,533 59,981 102,897 101,525 Materials
600-601 - General Office Supplies 204 - 34 - 600-605 - Meeting Expenses 129 145 2,727 2,831 600-611 - Uniforms/Safety Appar - - 2,020 2,097 600-613 - General Supplies 13,145 980 22,541 23,700 600-619 - Advertising and Legal Notices 1,252 - 2,000 3,076 600-632 - Mileage Reimbursement 112 13 - - 600-642 - Telphone and Data Services 786 114 - - 600-646 - Program Admission & Parking Fees 105 - 2,115 1,692 Materials Total 15,732 1,252 31,437 33,396 Contract services
700-702 - General Service Agreement 621,875 144,112 825,250 722,111 700-703 - Maintenance of Equipment 1,607 - 2,835 2,835 700-707 - Bank Charges 72,069 28,492 90,200 65,303 Contract services Total 695,551 172,604 918,285 790,249 Cost allocation
800-801 - Equipment Reimbursement 108 143 159 127 800-802 - IT Reimbursement 19,256 40,245 52,941 42,285 800-805 - CC CAP Allocation 20,978 17,067 24,694 8,193 800-806 - CM CAP Allocation 7,500 4,802 8,873 3,455 800-809 - City Clerk CAP Alloc 2,790 4,583 4,694 4,174 800-814 - Finance CAP Alloc 61,645 55,369 61,086 33,661 800-815 - Human resources CAP Alloc 56,190 12,875 17,351 14,651 800-820 - Grounds Maintenance CAP - 683 853 600 800-821 - Building Maintenance CAP 793,841 5,937 5,709 4,271 Cost allocation Total 962,308 141,704 176,360 111,417 Other financing uses
800-904 - Depreciation Expenses 105,714 52,329 105,714 52,329 Other financing uses Total 105,714 52,329 105,714 52,329 Contingencies
719-705 - Contingencies - - 23,743 20,591 Contingencies Total - - 23,743 20,591 613 Youth Teen Recreation Total 2,209,085 559,735 1,828,845 1,504,209 57 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 623 Youth, Teen and Senior Adult Rec
Employee compensation
500-501 - Salaries Full Time 343,341 302,265 293,284 290,333 500-502 - Salaries Part Time 122,286 30,459 117,099 118,830 500-505 - Overtime 599 - 7,300 4,500 500-506 - Car Allowance 120 69 600 600 500-513 - Sick Leave 4,125 150 - - Employee compensation Total 470,472 332,944 418,283 414,263 Employee benefits
501-500 - Retirement System 106,492 95,007 91,769 92,558 501-502 - Pers 1959 Surv Empr 299 255 177 184 501-505 - Health Insurance 46,173 44,199 41,167 35,096 501-506 - Dental Insurance 5,613 4,889 4,488 4,488 501-507 - Medicare 6,789 4,945 4,253 4,210 501-508 - Life Insurance 2,454 2,421 2,124 2,124 501-509 - Long Term Disability 3,444 2,142 1,552 1,538 501-510 - Workers Compensation 5,371 5,679 5,198 5,770 501-511 - Vision Insurance 661 603 529 529 501-513 - Rec Bucks - - 1,475 1,475 501-501 - PT Medicare - - 1,698 1,723 501-519 - PT PARS - - 1,522 1,244 501-520 - PT PERS - - - 7,370 Employee benefits Total 177,296 160,139 155,952 158,309 Materials
600-601 - General Office Supplies 957 - 3,531 3,379 600-602 - Printing and Duplication 10,524 1,602 14,228 14,868 600-604 - Postage 151 2 219 385 600-605 - Meeting Expenses 303 - - - 600-608 - Sml Tools and Equipment - - 379 393 600-613 - General Supplies 51,143 1,942 74,344 75,857 600-632 - Mileage Reimbursement 1,319 831 832 216 600-642 - Telphone and Data Services 1,955 1,342 2,861 378 600-646 - Program Admission & Parking Fees 18,722 - 20,421 21,197 Materials Total 85,075 5,718 116,815 116,673 Contract services
700-702 - General Service Agreement 199,364 (86,272) 126,280 151,492 Contract services Total 199,364 (86,272) 126,280 151,492 Cost allocation
800-801 - Equipment Reimbursement 4,063 5,241 5,256 4,789 800-802 - IT Reimbursement 123,991 154,249 110,696 93,410 800-805 - CC CAP Allocation 20,949 25,606 21,666 13,547 800-806 - CM CAP Allocation 7,424 6,716 7,318 5,593 800-811 - Public Affairs CAP Alloc 30,943 - - - 800-814 - Finance CAP Alloc 90,968 107,727 107,812 74,360 800-815 - Human resources CAP Alloc 58,633 37,418 30,109 27,884 800-820 - Grounds Maintenance CAP - 1,984 1,480 1,142 800-821 - Building Maintenance CAP 20,273 17,254 9,907 8,129 Cost allocation Total 357,244 356,195 294,244 228,854 Contingencies
719-705 - Contingencies - - 6,077 6,704 Contingencies Total - - 6,077 6,704 623 Youth, Teen and Senior Adult Rec Total 1,289,450 768,724 1,117,651 1,076,295 58 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 639 Youth and Teen Programs
Employee compensation
500-501 - Salaries Full Time 42,251 37,513 83,591 81,805 500-502 - Salaries Part Time 74,060 599 123,481 101,589 500-506 - Car Allowance - - 960 - 500-513 - Sick Leave 749 - - - Employee compensation Total 117,060 38,112 208,032 183,394 Employee benefits
501-500 - Retirement System 10,120 9,972 26,156 26,080 501-502 - Pers 1959 Surv Empr 21 22 45 47 501-505 - Health Insurance 3,211 3,308 9,757 5,615 501-506 - Dental Insurance 542 504 1,141 1,141 501-507 - Medicare 1,724 551 1,212 1,186 501-508 - Life Insurance 200 250 540 540 501-509 - Long Term Disability 341 226 436 429 501-510 - Workers Compensation 404 427 1,322 1,467 501-511 - Vision Insurance 63 63 134 134 501-513 - Rec Bucks - - 375 375 501-501 - PT Medicare - - 1,791 1,472 501-519 - PT PARS - - 1,606 1,321 Employee benefits Total 16,625 15,322 44,515 39,807 Materials
600-601 - General Office Supplies 204 - 588 649 600-605 - Meeting Expenses 1,301 - 2,290 2,378 600-611 - Uniforms/Safety Appar - - 2,156 2,238 600-613 - General Supplies 14,954 593 35,799 39,777 600-632 - Mileage Reimbursement 30 - - - 600-642 - Telphone and Data Services 2,259 2,920 4,783 4,964 Materials Total 18,747 3,513 45,616 50,006 Contract services
700-701 - Training and Instruction 145 - - - 700-702 - General Service Agreement - - 800 800 700-706 - Rent Expense - 40,841 - - Contract services Total 145 40,841 800 800 Cost allocation
800-801 - Equipment Reimbursement - 31 70 49 800-802 - IT Reimbursement - 9,366 25,911 19,328 800-805 - CC CAP Allocation - 2,195 4,049 2,547 800-806 - CM CAP Allocation - 586 1,304 1,038 800-814 - Finance CAP Alloc - 11,955 25,831 16,216 800-815 - Human resources CAP Alloc - 2,816 7,655 5,671 800-820 - Grounds Maintenance CAP - 149 376 232 800-821 - Building Maintenance CAP - 1,299 2,519 1,653 Cost allocation Total - 28,397 67,715 46,734 Contingencies
719-705 - Contingencies - - 1,160 1,270 Contingencies Total - - 1,160 1,270 639 Youth and Teen Programs Total 152,577 126,185 367,838 322,011 59 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 640 Neighborhood Events
Employee compensation
500-501 - Salaries Full Time 6,000 9,368 12,789 - 500-502 - Salaries Part Time 47,897 - 39,355 60,080 500-506 - Car Allowance 120 175 240 - 500-513 - Sick Leave 1,128 - - - Employee compensation Total 55,145 9,544 52,384 60,080 Employee benefits
501-500 - Retirement System 2,408 2,722 4,002 - 501-502 - Pers 1959 Surv Empr 3 5 6 - 501-505 - Health Insurance 496 720 1,096 - 501-506 - Dental Insurance 82 112 152 - 501-507 - Medicare 839 139 185 - 501-508 - Life Insurance 41 56 72 - 501-509 - Long Term Disability 72 79 65 - 501-510 - Workers Compensation 115 122 176 - 501-511 - Vision Insurance 10 14 18 - 501-513 - Rec Bucks - - 50 - 501-501 - PT Medicare - - 571 871 501-519 - PT PARS - - 511 781 Employee benefits Total 4,065 3,967 6,904 1,652 Materials
600-601 - General Office Supplies - - 261 271 600-608 - Sml Tools and Equipment 7,160 - 4,100 4,256 600-611 - Uniforms/Safety Appar - - 1,040 1,080 600-613 - General Supplies 4,417 - 5,481 5,689 600-619 - Advertising and Legal Notices - - 3,874 4,022 600-632 - Mileage Reimbursement 116 - - - Materials Total 11,693 - 14,756 15,318 Contract services
700-702 - General Service Agreement 44,803 460 59,800 59,800 700-706 - Rent Expense 1,116 - - - Contract services Total 45,920 460 59,800 59,800 Cost allocation
800-801 - Equipment Reimbursement - 9 9 - 800-802 - IT Reimbursement - 1,648 5,449 2,853 800-805 - CC CAP Allocation - 1,505 1,343 184 800-806 - CM CAP Allocation - 432 480 88 800-814 - Finance CAP Alloc - 7,870 18,723 12,454 800-815 - Human resources CAP Alloc - 805 1,021 - 800-820 - Grounds Maintenance CAP - 43 50 - 800-821 - Building Maintenance CAP - 371 336 - Cost allocation Total - 12,683 27,411 15,579 Contingencies
719-705 - Contingencies - - 1,864 1,878 Contingencies Total - - 1,864 1,878 640 Neighborhood Events Total 116,823 26,654 163,119 154,307 62 Recreation and Education Total 4,553,338 2,114,587 4,199,612 3,770,655 60 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 63 Sports, Safety and Outdoor Rec
612 Park Facilities
Employee compensation
500-501 - Salaries Full Time 283,435 303,076 278,110 297,869 500-502 - Salaries Part Time 262,701 109,088 404,141 377,807 500-505 - Overtime 1,906 - 2,100 2,100 500-506 - Car Allowance 840 1,200 1,200 1,200 500-513 - Sick Leave 8,028 721 - - Employee compensation Total 556,910 414,084 685,551 678,976 Employee benefits
501-500 - Retirement System 83,029 91,756 87,020 94,961 501-502 - Pers 1959 Surv Empr 183 171 161 198 501-505 - Health Insurance 37,641 41,135 31,574 45,147 501-506 - Dental Insurance 4,641 4,516 4,077 4,838 501-507 - Medicare 7,486 5,340 4,033 4,319 501-508 - Life Insurance 2,077 2,218 1,930 2,290 501-509 - Long Term Disability 3,006 2,115 1,461 1,585 501-510 - Workers Compensation 3,788 4,006 6,044 6,219 501-511 - Vision Insurance 547 557 480 570 501-513 - Rec Bucks - - 1,340 1,590 501-518 - Health In Lieu 263 2,250 - - 501-501 - PT Medicare - - 5,860 5,478 501-519 - PT PARS - - 5,253 4,912 Employee benefits Total 142,660 154,064 149,233 172,107 Materials
600-601 - General Office Supplies 736 476 1,920 1,993 600-602 - Printing and Duplication - - 273 283 600-604 - Postage 110 110 78 81 600-605 - Meeting Expenses 569 - 2,441 2,879 600-611 - Uniforms/Safety Appar 1,168 253 5,729 5,947 600-613 - General Supplies 43,881 22,749 76,807 78,646 600-616 - Haz Material Mgmt 623 648 606 629 600-632 - Mileage Reimbursement 231 11 303 315 600-642 - Telphone and Data Services 9,312 5,440 3,053 3,169 600-647 - Memberships and Dues 165 150 250 260 Materials Total 56,796 29,835 91,460 94,202 Contract services
700-701 - Training and Instruction 3,297 2,208 3,265 3,808 700-702 - General Service Agreement 10,495 77,543 83,780 98,360 700-703 - Maintenance of Equipment 145 325 335 335 Contract services Total 13,937 80,076 87,380 102,503 Cost allocation
800-801 - Equipment Reimbursement 5,845 7,531 7,792 7,028 800-802 - IT Reimbursement 118,988 90,342 99,350 68,895 800-805 - CC CAP Allocation 30,129 26,353 29,735 13,355 800-806 - CM CAP Allocation 10,520 7,239 10,242 5,630 800-811 - Public Affairs CAP Alloc 47,703 - - - 800-814 - Finance CAP Alloc 65,564 58,363 65,650 39,367 800-815 - Human resources CAP Alloc 146,022 26,394 35,008 23,914 800-820 - Grounds Maintenance CAP - 1,399 1,720 979 800-821 - Building Maintenance CAP 778,201 12,171 11,519 6,972 Cost allocation Total 1,202,972 229,792 261,016 166,140 Special projects
750-006 - Acterra Habitat Enhancement 71,628 3,218 - - 750-134 - Environ Edu Ctr Animal Displays - - 1,000 - 61 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed Special projects Total 71,628 3,218 1,000 - Contingencies
719-705 - Contingencies - - 4,496 4,918 Contingencies Total - - 4,496 4,918 612 Park Facilities Total 2,044,902 911,070 1,280,136 1,218,846 62 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 615 Administration
Employee compensation
500-501 - Salaries Full Time 37,625 24,672 54,577 25,578 500-506 - Car Allowance 780 480 1,080 480 Employee compensation Total 38,405 25,152 55,657 26,058 Employee benefits
501-500 - Retirement System 10,785 7,368 17,077 8,154 501-502 - Pers 1959 Surv Empr 20 18 27 12 501-505 - Health Insurance 743 - 4,659 - 501-506 - Dental Insurance 517 291 685 304 501-507 - Medicare 572 380 791 371 501-508 - Life Insurance 241 145 324 144 501-509 - Long Term Disability 406 195 282 131 501-510 - Workers Compensation 462 488 793 413 501-511 - Vision Insurance 59 36 81 36 501-513 - Rec Bucks - - 225 100 501-518 - Health In Lieu 656 900 - - Employee benefits Total 14,462 9,821 24,944 9,665 Materials
600-629 - Conference and Training 330 - - - 600-647 - Memberships and Dues 145 145 273 284 Materials Total 475 145 273 284 Contract services
700-701 - Training and Instruction 20 - - - Contract services Total 20 - - - Cost allocation
800-801 - Equipment Reimbursement 27 36 42 16 800-802 - IT Reimbursement 4,707 9,162 11,291 5,333 800-805 - CC CAP Allocation 4,511 2,537 2,473 1,020 800-806 - CM CAP Allocation 1,595 679 799 428 800-814 - Finance CAP Alloc 15,361 14,502 16,135 14,339 800-815 - Human resources CAP Alloc 12,774 3,219 4,593 1,890 800-820 - Grounds Maintenance CAP - 171 226 77 800-821 - Building Maintenance CAP 4,417 1,484 1,511 551 Cost allocation Total 43,392 31,790 37,070 23,654 Contingencies
719-705 - Contingencies - - 7 7 Contingencies Total - - 7 7 615 Administration Total 96,755 66,907 117,951 59,668 63 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 616 BBF Golf Course
Employee compensation
500-501 - Salaries Full Time 35,049 18,553 109,403 112,333 500-502 - Salaries Part Time 62,938 80,131 66,015 93,113 500-505 - Overtime 839 - - - 500-506 - Car Allowance 360 360 360 360 500-513 - Sick Leave 2,023 653 - - Employee compensation Total 101,209 99,697 175,778 205,806 Employee benefits
501-500 - Retirement System 40,277 8,688 34,232 35,812 501-502 - Pers 1959 Surv Empr 49 13 69 69 501-505 - Health Insurance 6,418 (4,735) 18,638 15,891 501-506 - Dental Insurance 1,243 216 1,750 1,674 501-507 - Medicare 2,763 1,454 1,586 1,629 501-508 - Life Insurance 583 107 828 792 501-509 - Long Term Disability 826 143 580 593 501-510 - Workers Compensation 1,213 1,282 264 2,151 501-511 - Vision Insurance 146 27 206 197 501-513 - Rec Bucks - - 575 550 501-518 - Health In Lieu 394 675 - - 501-501 - PT Medicare - - 957 1,345 501-519 - PT PARS - - 858 1,206 Employee benefits Total 53,912 7,871 60,543 61,909 Materials
600-601 - General Office Supplies 216 493 500 519 600-609 - Equipment Parts - 755 1,000 - 600-611 - Uniforms/Safety Appar - - 317 329 600-613 - General Supplies 19,589 14,694 20,104 22,079 600-619 - Advertising and Legal Notices 345 204 - - 600-632 - Mileage Reimbursement 1 - 101 105 600-641 - Electrical Service 2,974 3,036 3,200 - 600-642 - Telphone and Data Services 268 268 300 - 600-643 - Water Services 64,529 71,659 70,800 - 600-644 - Sewer Service 7,238 10,468 7,500 - 600-647 - Memberships and Dues 898 400 1,223 1,270 Materials Total 96,060 101,977 105,045 24,302 Contract services
700-702 - General Service Agreement 239,190 221,250 259,895 260,000 700-703 - Maintenance of Equipment - 155 500 - 700-707 - Bank Charges 13,239 27,285 14,450 18,428 Contract services Total 252,429 248,691 274,845 278,428 Cost allocation
800-801 - Equipment Reimbursement 72 94 2,505 2,392 800-802 - IT Reimbursement 6,178 18,844 4,722 26,304 800-805 - CC CAP Allocation 5,942 7,770 5,435 7,726 800-806 - CM CAP Allocation 2,157 2,116 2,025 3,262 800-814 - Finance CAP Alloc 42,184 29,982 31,106 29,654 800-815 - Human resources CAP Alloc 14,658 8,449 1,531 13,706 800-820 - Grounds Maintenance CAP - 448 75 561 800-821 - Building Maintenance CAP 5,068 3,896 504 3,996 Cost allocation Total 76,259 71,599 47,903 87,601 Other financing uses
800-904 - Depreciation Expenses 6,035 2,832 6,035 2,832 Other financing uses Total 6,035 2,832 6,035 2,832 Contingencies
64 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 719-705 - Contingencies - - 9,497 7,568 Contingencies Total - - 9,497 7,568 616 BBF Golf Course Total 585,904 532,667 679,646 668,446 65 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 620 Outdoor Recreation
Employee compensation
500-501 - Salaries Full Time 244,217 155,106 187,217 118,272 500-502 - Salaries Part Time 62,993 25,026 122,076 135,089 500-505 - Overtime 1,190 - - - 500-506 - Car Allowance 600 360 360 720 500-513 - Sick Leave 752 - - - Employee compensation Total 309,752 180,493 309,653 254,081 Employee benefits
501-500 - Retirement System 119,465 76,446 58,580 37,705 501-502 - Pers 1959 Surv Empr 148 133 111 66 501-505 - Health Insurance 20,766 327 18,637 12,354 501-506 - Dental Insurance 3,755 2,847 2,815 1,597 501-507 - Medicare 4,232 3,039 2,715 1,715 501-508 - Life Insurance 1,759 1,423 1,332 756 501-509 - Long Term Disability 2,463 1,337 988 616 501-510 - Workers Compensation 2,911 3,078 3,648 2,054 501-511 - Vision Insurance 443 352 332 188 501-513 - Rec Bucks - - 925 525 501-518 - Health In Lieu 656 675 - - 501-501 - PT Medicare - - 1,770 1,959 501-519 - PT PARS - - 1,587 1,756 Employee benefits Total 156,600 89,657 93,440 61,291 Materials
600-601 - General Office Supplies 100 - 385 400 600-602 - Printing and Duplication 321 - - - 600-604 - Postage 498 - - - 600-605 - Meeting Expenses 146 - 1,410 1,485 600-611 - Uniforms/Safety Appar 279 - 2,293 2,045 600-613 - General Supplies 7,565 2,727 12,741 13,133 600-632 - Mileage Reimbursement 540 16 556 577 600-642 - Telphone and Data Services 5,135 450 868 675 600-646 - Program Admission & Parking Fees - - 1,697 1,762 600-647 - Memberships and Dues 290 380 2,019 2,095 Materials Total 14,874 3,573 21,969 22,172 Contract services
700-701 - Training and Instruction 1,259 80 5,034 4,434 700-702 - General Service Agreement 167,758 50,356 433,354 343,245 700-706 - Rent Expense 18,664 - 6,500 6,500 Contract services Total 187,681 50,436 444,888 354,179 Cost allocation
800-801 - Equipment Reimbursement 170 225 193 135 800-802 - IT Reimbursement 40,575 68,668 62,633 45,902 800-805 - CC CAP Allocation 12,557 16,389 15,430 8,443 800-806 - CM CAP Allocation 4,516 4,397 5,222 3,544 800-814 - Finance CAP Alloc 55,834 52,360 58,082 36,748 800-815 - Human resources CAP Alloc 32,597 20,278 21,127 15,596 800-820 - Grounds Maintenance CAP - 1,075 1,038 639 800-821 - Building Maintenance CAP 11,271 9,351 6,952 4,547 Cost allocation Total 157,520 172,743 170,677 115,554 Other financing uses
800-904 - Depreciation Expenses 105,714 52,329 105,714 52,329 Other financing uses Total 105,714 52,329 105,714 52,329 Special projects
750-045 - Spts/Outdoor Field Use Analysis - 6,214 - - 66 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed Special projects Total - 6,214 - - Contingencies
719-705 - Contingencies - - 11,671 9,409 Contingencies Total - - 11,671 9,409 620 Outdoor Recreation Total 932,140 555,445 1,158,012 869,015 67 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 621 Sports Center Operation
Employee compensation
500-501 - Salaries Full Time 206,637 167,009 230,442 245,492 500-502 - Salaries Part Time 149,945 90,139 165,906 172,459 500-505 - Overtime 289 - - 1,256 500-506 - Car Allowance 600 - 1,080 1,680 500-513 - Sick Leave 6,138 390 - - Employee compensation Total 363,610 257,539 397,428 420,887 Employee benefits
501-500 - Retirement System 97,495 67,550 72,105 78,263 501-502 - Pers 1959 Surv Empr 134 125 147 156 501-505 - Health Insurance 26,320 2,645 44,127 26,504 501-506 - Dental Insurance 3,421 2,893 3,727 3,803 501-507 - Medicare 5,193 3,712 3,341 3,560 501-508 - Life Insurance 1,426 1,300 1,620 1,656 501-509 - Long Term Disability 1,992 1,165 1,224 1,294 501-510 - Workers Compensation 2,599 2,748 4,317 4,890 501-511 - Vision Insurance 401 359 439 448 501-513 - Rec Bucks - - 1,225 1,250 501-518 - Health In Lieu 656 - - - 501-501 - PT Medicare - - 2,406 2,500 501-519 - PT PARS - - 2,157 2,242 Employee benefits Total 139,639 82,496 136,835 126,566 Materials
600-601 - General Office Supplies 2,098 1,201 7,282 7,559 600-604 - Postage 30 - - - 600-608 - Sml Tools and Equipment 1,851 - 11,443 26,050 600-611 - Uniforms/Safety Appar - - 1,560 1,619 600-613 - General Supplies 23,939 10,453 18,570 18,380 600-619 - Advertising and Legal Notices - - 1,560 1,619 600-629 - Conference and Training 25 - - - 600-632 - Mileage Reimbursement 120 - 110 114 600-642 - Telphone and Data Services 4,041 4,839 6,211 7,746 Materials Total 32,104 16,493 46,736 63,087 Contract services
700-702 - General Service Agreement 1,555,653 1,209,890 1,932,500 1,922,820 700-707 - Bank Charges 90,453 78,842 99,918 110,500 Contract services Total 1,646,106 1,288,732 2,032,418 2,033,320 Cost allocation
800-801 - Equipment Reimbursement 153 201 229 164 800-802 - IT Reimbursement 76,532 70,491 90,354 68,553 800-805 - CC CAP Allocation 19,295 25,307 29,244 18,307 800-806 - CM CAP Allocation 7,005 7,147 10,368 8,169 800-809 - City Clerk CAP Alloc 2,790 4,583 4,694 4,174 800-814 - Finance CAP Alloc 63,611 54,891 60,542 46,571 800-815 - Human resources CAP Alloc 47,535 18,106 25,006 18,905 800-820 - Grounds Maintenance CAP - 960 1,229 774 800-821 - Building Maintenance CAP 16,436 8,349 8,228 5,511 Cost allocation Total 233,357 190,035 229,894 171,128 Other financing uses
800-904 - Depreciation Expenses 7,070 8,684 7,070 8,684 Other financing uses Total 7,070 8,684 7,070 8,684 Contingencies
719-705 - Contingencies - - 51,979 52,410 Contingencies Total - - 51,979 52,410 68 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 621 Sports Center Operation Total 2,421,886 1,843,980 2,902,360 2,876,082 63 Sports, Safety and Outdoor Rec Total 6,081,587 3,910,069 6,138,105 5,692,057 90 Citywide - Non Departmental
001 No Department
Materials
600-651 - Property Tax - 4,657 3,106 3,106 Materials Total - 4,657 3,106 3,106 001 No Department Total - 4,657 3,106 3,106 90 Citywide - Non Departmental Total - 4,657 3,106 3,106 Parks and Recreation Total 13,837,955 8,284,396 13,920,774 13,313,046 69 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed Community Development
70 Planning & Community Development
700 Community Development Admin
Employee compensation
500-501 - Salaries Full Time 82,596 88,592 100,796 105,592 500-502 - Salaries Part Time 15,246 - - - 500-506 - Car Allowance 1,080 1,080 1,080 1,080 Employee compensation Total 98,923 89,672 101,876 106,672 Employee benefits
501-500 - Retirement System 23,642 26,903 31,539 33,663 501-502 - Pers 1959 Surv Empr 30 18 30 31 501-505 - Health Insurance 4,594 3,047 3,543 2,246 501-506 - Dental Insurance 758 722 761 761 501-507 - Medicare 1,430 1,346 1,462 1,531 501-508 - Life Insurance 359 358 360 360 501-509 - Long Term Disability 623 445 327 327 501-510 - Workers Compensation 693 611 881 978 501-511 - Vision Insurance 89 89 90 90 501-513 - Rec Bucks - - 250 250 501-518 - Health In Lieu - 900 - - Employee benefits Total 32,218 34,440 39,243 40,237 Materials
600-601 - General Office Supplies 28 - 416 432 600-602 - Printing and Duplication 118 - - - 600-605 - Meeting Expenses 2,463 - 520 540 600-611 - Uniforms/Safety Appar - - 728 756 600-613 - General Supplies 175 90 1,497 1,554 600-629 - Conference and Training 1,101 - 13,150 13,650 600-632 - Mileage Reimbursement - - 104 108 600-635 - Special Departmental Exp 2,503 - 2,500 2,595 600-642 - Telphone and Data Services 722 499 2,393 2,484 600-647 - Memberships and Dues 610 610 2,418 2,510 Materials Total 7,719 1,198 23,726 24,629 Contract services
700-707 - Bank Charges 66,498 119,268 103,380 107,308 Contract services Total 66,498 119,268 103,380 107,308 Cost allocation
800-801 - Equipment Reimbursement 41 45 47 41 800-802 - IT Reimbursement 27,687 19,549 22,642 19,040 800-805 - CC CAP Allocation 1,929 5,841 7,351 6,187 800-806 - CM CAP Allocation 724 1,654 2,643 2,815 800-809 - City Clerk CAP Alloc 9,683 64,658 116,972 97,127 800-811 - Public Affairs CAP Alloc - 293,110 414,196 354,821 800-814 - Finance CAP Alloc 13,681 17,648 21,566 19,861 800-815 - Human resources CAP Alloc 10,020 4,023 5,103 4,726 800-817 - Community Hall/Quinlan CAP 340,078 36,455 53,395 58,660 800-820 - Grounds Maintenance CAP - 5,103 6,493 8,044 800-821 - Building Maintenance CAP 51,086 1,855 1,679 1,378 Cost allocation Total 454,929 449,941 652,087 572,700 Special projects
750-104 - CWP Homeless Jobs Program - - 200,000 - Special projects Total - - 200,000 - Contingencies
719-705 - Contingencies - - 3,178 3,298 Contingencies Total - - 3,178 3,298 70 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 700 Community Development Admin Total 660,288 694,519 1,123,490 854,844 70 Planning & Community Development Total 660,288 694,519 1,123,490 854,844 71 Planning
701 Current Planning
Employee compensation
500-501 - Salaries Full Time 836,080 904,513 1,099,729 1,301,868 500-502 - Salaries Part Time 21,626 34,028 54,098 - 500-505 - Overtime 2,117 5,749 2,400 - 500-506 - Car Allowance 1,008 1,008 1,008 1,008 500-513 - Sick Leave - 247 - - Employee compensation Total 860,832 945,545 1,157,235 1,302,876 Employee benefits
501-500 - Retirement System 235,097 265,960 344,105 415,036 501-502 - Pers 1959 Surv Empr 412 419 515 660 501-505 - Health Insurance 47,450 49,716 92,705 125,120 501-506 - Dental Insurance 10,433 9,904 13,053 16,096 501-507 - Medicare 12,369 14,332 15,946 18,877 501-508 - Life Insurance 4,955 4,913 6,178 7,546 501-509 - Long Term Disability 8,242 5,546 5,199 6,261 501-510 - Workers Compensation 9,448 9,074 13,357 20,692 501-511 - Vision Insurance 1,230 1,227 1,538 1,897 501-513 - Rec Bucks - - 4,290 5,290 501-518 - Health In Lieu 7,763 9,390 - - 501-501 - PT Medicare - - 785 - 501-519 - PT PARS - - 703 - Employee benefits Total 337,398 370,481 498,374 617,475 Materials
600-601 - General Office Supplies 1,498 453 3,121 3,240 600-602 - Printing and Duplication 735 - 989 1,027 600-605 - Meeting Expenses 20 - 365 379 600-608 - Sml Tools and Equipment 1,610 68 2,081 2,160 600-613 - General Supplies 387 - 312 324 600-629 - Conference and Training 2,084 - 16,957 17,601 600-632 - Mileage Reimbursement 68 - 343 356 600-635 - Special Departmental Exp - - 500 519 600-642 - Telphone and Data Services 2,416 2,753 3,121 3,240 600-647 - Memberships and Dues 1,407 1,574 3,121 3,240 Materials Total 10,225 4,848 30,910 32,086 Contract services
700-701 - Training and Instruction - 290 - - 700-702 - General Service Agreement 9,983 15,773 1,464 1,464 Contract services Total 9,983 16,063 1,464 1,464 Cost allocation
800-801 - Equipment Reimbursement 554 663 707 703 800-802 - IT Reimbursement 86,843 227,201 265,767 241,740 800-805 - CC CAP Allocation 21,534 40,365 46,873 43,836 800-806 - CM CAP Allocation 81,705 88,013 126,755 128,351 800-809 - City Clerk CAP Alloc 36,635 573 587 522 800-810 - City Attorney CAP Alloc 182,466 335,475 330,488 220,502 800-814 - Finance CAP Alloc 59,064 59,702 49,629 56,075 800-815 - Human resources CAP Alloc 98,410 169,939 222,725 139,561 800-820 - Grounds Maintenance CAP - 3,170 3,802 3,321 800-821 - Building Maintenance CAP 19,066 27,570 25,457 23,643 Cost allocation Total 586,277 952,671 1,072,790 858,254 Other financing uses
71 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 701-701 - On-Call Contracts 73,751 99,149 120,000 120,000 701-702 - Special Contracts 71,657 87,211 200,000 200,000 Other financing uses Total 145,409 186,359 320,000 320,000 Special projects
750-009 - Marina Plaza 23,900 - - - 750-027 - De Anza Hotel 78,950 660 - - 750-028 - Cupertino Village Hotel 13,332 - - - 750-029 - Vallco Town Center 53,526 206,406 500,000 - 750-031 - Westport 137,054 178,926 - - 750-047 - Short-Term Rentals Outreach - 8,039 - - 750-091 - Banning Gas Powered Leaf Blowers - 8,841 - - Special projects Total 306,761 402,872 500,000 - Contingencies
719-705 - Contingencies - - 809 839 Contingencies Total - - 809 839 701 Current Planning Total 2,256,884 2,878,839 3,581,582 3,132,994 72 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 702 Mid Long Term Planning
Employee compensation
500-501 - Salaries Full Time 331,732 381,593 528,838 607,161 500-505 - Overtime 945 1,648 - - 500-506 - Car Allowance 864 864 864 864 Employee compensation Total 333,541 384,105 529,702 608,025 Employee benefits
501-500 - Retirement System 92,850 110,799 165,474 193,563 501-502 - Pers 1959 Surv Empr 136 179 209 255 501-505 - Health Insurance 12,079 11,913 33,477 48,853 501-506 - Dental Insurance 3,448 3,504 5,309 6,222 501-507 - Medicare 4,818 5,740 7,668 8,804 501-508 - Life Insurance 1,610 1,738 2,513 2,945 501-509 - Long Term Disability 2,868 2,093 2,268 2,624 501-510 - Workers Compensation 2,876 2,980 4,388 7,999 501-511 - Vision Insurance 406 434 625 733 501-513 - Rec Bucks - - 1,745 2,045 501-518 - Health In Lieu 4,613 5,670 - - Employee benefits Total 125,704 145,049 223,676 274,043 Materials
600-605 - Meeting Expenses - - 104 108 600-613 - General Supplies 80 - 208 216 600-629 - Conference and Training 568 - 2,393 2,484 600-632 - Mileage Reimbursement 95 - 157 163 600-642 - Telphone and Data Services 893 529 677 703 600-647 - Memberships and Dues 672 10,672 10,721 11,128 Materials Total 2,307 11,201 14,260 14,802 Contract services
700-702 - General Service Agreement 8,911 1,339 7,500 7,500 Contract services Total 8,911 1,339 7,500 7,500 Cost allocation
800-801 - Equipment Reimbursement 169 218 232 286 800-802 - IT Reimbursement 31,106 85,651 94,259 96,682 800-805 - CC CAP Allocation 10,115 18,009 16,811 15,936 800-806 - CM CAP Allocation 77,863 82,352 116,920 116,529 800-809 - City Clerk CAP Alloc 349 573 587 522 800-814 - Finance CAP Alloc 24,207 23,743 26,958 29,657 800-815 - Human resources CAP Alloc 21,467 43,482 51,684 45,980 800-820 - Grounds Maintenance CAP - 1,041 1,249 1,351 800-821 - Building Maintenance CAP 5,285 9,054 8,362 9,617 Cost allocation Total 170,561 264,123 317,062 316,560 Special projects
750-014 - GPA Authorization Applications 17,418 18,453 - - 750-032 - General Plan 224,198 44,653 250,000 - 750-055 - Dark Sky 8,301 - 10,000 - 750-066 - Vallco Specific Plan (City) 20,184 9,650 - - 750-090 - Residential/Mixed Use Design - 17,435 - - 750-100 - CWP Development Accountability - - 10,000 - 750-101 - CWP RHNA and Gen Plan Update - - 295,000 - 750-102 - CWP Sign Ordinance Update - - 25,000 - 750-135 - Laserfiche planning map scanning - - 30,000 - Special projects Total 270,101 90,191 620,000 - Contingencies
719-705 - Contingencies - 293 9,669 558 Contingencies Total - 293 9,669 558 73 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 702 Mid Long Term Planning Total 911,126 896,300 1,721,869 1,221,488 704 Annexations
Cost allocation
800-805 - CC CAP Allocation - 6 - - 800-806 - CM CAP Allocation - 2 - - 800-814 - Finance CAP Alloc - 719 - - Cost allocation Total - 727 - - 704 Annexations Total - 727 - - 74 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 705 Economic Development
Materials
600-601 - General Office Supplies - - 261 - 600-602 - Printing and Duplication - - 10,482 - 600-605 - Meeting Expenses - - 985 - 600-608 - Sml Tools and Equipment - - 6,322 - 600-613 - General Supplies - - 24,606 - 600-629 - Conference and Training - - 2,673 - 600-632 - Mileage Reimbursement - - 208 - 600-635 - Special Departmental Exp - - 8,311 - Materials Total - - 53,848 - Contract services
700-702 - General Service Agreement - - 243,000 - Contract services Total - - 243,000 - Cost allocation
800-805 - CC CAP Allocation - - 2,948 - 800-806 - CM CAP Allocation - - 1,124 - 800-814 - Finance CAP Alloc - - 9,155 - Cost allocation Total - - 13,227 - Special projects
750-103 - CWP Regulate Diversified Retail - - 5,000 - 750-136 - Targeted Mkting Prg Ass Sm Bus - - 9,100 - Special projects Total - - 14,100 - Contingencies
719-705 - Contingencies - - 7,899 - Contingencies Total - - 7,899 - 705 Economic Development Total - - 332,074 - 71 Planning Total 3,168,010 3,775,866 5,635,525 4,354,482 75 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 72 Housing Services
707 CDBG General Admin
Employee compensation
500-501 - Salaries Full Time 57,144 70,332 84,330 104,594 Employee compensation Total 57,144 70,332 84,330 104,594 Employee benefits
501-500 - Retirement System 16,171 20,708 26,387 33,345 501-502 - Pers 1959 Surv Empr 24 37 30 37 501-505 - Health Insurance 8,627 9,465 10,642 12,811 501-506 - Dental Insurance 597 625 752 904 501-507 - Medicare 793 979 1,223 1,517 501-508 - Life Insurance 282 312 356 428 501-509 - Long Term Disability 523 388 320 388 501-510 - Workers Compensation 455 481 - 1,162 501-511 - Vision Insurance 70 78 89 106 501-513 - Rec Bucks - - 247 297 Employee benefits Total 27,543 33,073 40,046 50,995 Materials
600-623 - Grant Expenditures - 440,223 - - Materials Total - 440,223 - - 707 CDBG General Admin Total 84,686 543,628 124,376 155,589 76 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 709 CDBG Capital/Housing Projects
Materials
600-623 - Grant Expenditures 227,111 229,369 321,484 337,558 Materials Total 227,111 229,369 321,484 337,558 709 CDBG Capital/Housing Projects Total 227,111 229,369 321,484 337,558 77 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 710 CDBG Public Service Grants
Materials
600-623 - Grant Expenditures 54,974 59,613 63,112 61,852 Materials Total 54,974 59,613 63,112 61,852 710 CDBG Public Service Grants Total 54,974 59,613 63,112 61,852 78 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 711 BMR Affordable Housing Fund
Employee compensation
500-501 - Salaries Full Time 58,884 108,157 170,709 320,797 Employee compensation Total 58,884 108,157 170,709 320,797 Employee benefits
501-500 - Retirement System 16,663 31,175 53,415 102,270 501-502 - Pers 1959 Surv Empr 24 31 72 156 501-505 - Health Insurance 8,902 12,588 18,607 43,881 501-506 - Dental Insurance 616 1,042 1,835 3,813 501-507 - Medicare 817 1,488 2,475 4,652 501-508 - Life Insurance 292 530 868 1,732 501-509 - Long Term Disability 541 560 766 1,502 501-510 - Workers Compensation 469 496 2,125 4,901 501-511 - Vision Insurance 73 132 216 449 501-513 - Rec Bucks - - 603 1,253 Employee benefits Total 28,396 48,043 80,982 164,609 Materials
600-605 - Meeting Expenses - - 520 540 600-608 - Sml Tools and Equipment 542 15 520 540 600-613 - General Supplies - 54 - - 600-623 - Grant Expenditures 50,229 50,000 50,000 50,000 600-629 - Conference and Training 1,799 (190) 7,000 7,266 600-632 - Mileage Reimbursement 74 - - - 600-635 - Special Departmental Exp 204,481 259,957 269,052 279,276 600-642 - Telphone and Data Services 456 494 1,248 1,295 600-647 - Memberships and Dues - 85 2,031 2,109 Materials Total 257,581 310,416 330,371 341,026 Contract services
700-701 - Training and Instruction (33) - - - 700-702 - General Service Agreement 174,153 68,170 226,588 226,600 700-703 - Maintenance of Equipment - 960 - - Contract services Total 174,121 69,130 226,588 226,600 Cost allocation
800-801 - Equipment Reimbursement 28 36 113 99 800-802 - IT Reimbursement - 19,213 47,306 39,883 800-805 - CC CAP Allocation - 4,429 8,804 7,963 800-806 - CM CAP Allocation - 1,248 2,971 3,450 800-814 - Finance CAP Alloc - 18,971 24,324 25,817 800-815 - Human resources CAP Alloc - 3,267 12,309 63,364 800-820 - Grounds Maintenance CAP - 173 605 467 800-821 - Building Maintenance CAP - 1,506 4,050 3,323 Cost allocation Total 28 48,843 100,482 144,366 Special projects
750-051 - Homelessness - - 300,000 - 750-052 - Habitat for Humanity - - 100,000 - 750-002 - Housing Projects 96 - - - 750-042 - Moving Expenses Program - Aviare 1,650 1,650 - - 750-050 - Housing Strategies - 44,955 - - 750-093 - De Anza Housing Program - 25,000 - - 750-094 - Housing Survey - 9,706 - - Special projects Total 1,746 81,311 400,000 - 711 BMR Affordable Housing Fund Total 520,756 665,899 1,309,132 1,197,398 79 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 712 Gen Fund Human Services Grants
Materials
600-623 - Grant Expenditures 83,600 113,112 115,780 115,780 Materials Total 83,600 113,112 115,780 115,780 Cost allocation
800-805 - CC CAP Allocation 121 594 720 811 800-806 - CM CAP Allocation 52 179 275 389 800-809 - City Clerk CAP Alloc 349 573 587 522 800-814 - Finance CAP Alloc 2,318 3,085 3,805 3,568 Cost allocation Total 2,840 4,431 5,387 5,290 Contingencies
719-705 - Contingencies - - 2,895 2,895 Contingencies Total - - 2,895 2,895 712 Gen Fund Human Services Grants Total 86,440 117,543 124,062 123,965 72 Housing Services Total 973,967 1,616,053 1,942,166 1,876,362 80 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 73 Building
713 General Building
Employee compensation
500-501 - Salaries Full Time 354,444 413,824 424,430 429,280 500-502 - Salaries Part Time 34,817 37,243 40,178 - 500-505 - Overtime 6 - - - 500-506 - Car Allowance 432 432 432 432 500-513 - Sick Leave 403 735 - - Employee compensation Total 390,103 452,234 465,040 429,712 Employee benefits
501-500 - Retirement System 99,342 119,933 132,804 136,854 501-502 - Pers 1959 Surv Empr 176 213 187 195 501-505 - Health Insurance 41,910 46,588 53,788 52,301 501-506 - Dental Insurance 4,456 4,504 4,747 4,747 501-507 - Medicare 5,612 6,538 6,154 6,225 501-508 - Life Insurance 1,914 2,151 2,174 2,174 501-509 - Long Term Disability 3,072 2,322 1,760 1,771 501-510 - Workers Compensation 3,373 3,566 5,498 6,102 501-511 - Vision Insurance 525 558 559 559 501-513 - Rec Bucks - - 1,560 1,560 501-518 - Health In Lieu 900 1,260 - - 501-501 - PT Medicare - - 583 - 501-519 - PT PARS - - 522 - Employee benefits Total 161,280 187,633 210,336 212,488 Materials
600-601 - General Office Supplies 1,108 234 3,641 3,779 600-605 - Meeting Expenses 817 - - - 600-606 - Software 1 - - - 600-608 - Sml Tools and Equipment 1,200 850 1,040 1,080 600-613 - General Supplies 312 5 1,040 1,080 600-629 - Conference and Training 3,555 329 7,689 7,981 600-632 - Mileage Reimbursement 97 - 208 216 600-635 - Special Departmental Exp - - 500 519 600-642 - Telphone and Data Services 1,121 1,513 2,913 3,024 600-647 - Memberships and Dues 535 265 572 594 Materials Total 8,745 3,196 17,603 18,273 Cost allocation
800-801 - Equipment Reimbursement 2,071 2,675 2,782 2,529 800-802 - IT Reimbursement 82,674 97,056 123,985 104,506 800-805 - CC CAP Allocation 8,073 14,690 18,517 15,159 800-806 - CM CAP Allocation 21,369 23,160 33,889 33,803 800-809 - City Clerk CAP Alloc 349 573 587 522 800-810 - City Attorney CAP Alloc 39,100 71,888 70,819 47,250 800-814 - Finance CAP Alloc 32,629 28,969 31,866 31,199 800-815 - Human resources CAP Alloc 64,975 39,395 31,844 29,491 800-820 - Grounds Maintenance CAP - 1,246 1,565 1,208 800-821 - Building Maintenance CAP 7,506 10,835 10,478 8,597 Cost allocation Total 258,746 290,487 326,332 274,264 Special projects
750-036 - Ongoing Bldg Recrd scan/conversn 16,837 - - - Special projects Total 16,837 - - - Contingencies
719-705 - Contingencies - - 440 457 Contingencies Total - - 440 457 713 General Building Total 835,712 933,551 1,019,751 935,194 81 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 714 Construction Plan Check
Employee compensation
500-501 - Salaries Full Time 704,673 716,004 1,027,832 892,976 500-505 - Overtime 26 262 - - Employee compensation Total 704,699 716,267 1,027,832 892,976 Employee benefits
501-500 - Retirement System 197,809 209,364 321,609 284,681 501-502 - Pers 1959 Surv Empr 352 344 462 418 501-505 - Health Insurance 85,143 94,683 142,067 126,440 501-506 - Dental Insurance 8,932 8,224 11,714 10,193 501-507 - Medicare 10,011 10,335 14,904 12,948 501-508 - Life Insurance 4,078 4,054 5,508 4,788 501-509 - Long Term Disability 6,664 4,292 4,637 3,989 501-510 - Workers Compensation 6,814 7,205 11,806 13,104 501-511 - Vision Insurance 1,053 1,020 1,380 1,201 501-513 - Rec Bucks - - 3,850 3,350 501-518 - Health In Lieu 3,600 3,600 - - Employee benefits Total 324,457 343,121 517,937 461,112 Materials
600-601 - General Office Supplies 22 - - - 600-602 - Printing and Duplication - - 573 595 600-608 - Sml Tools and Equipment 2,853 135 2,913 11,801 600-613 - General Supplies - - 1,248 1,295 600-629 - Conference and Training 6,479 689 10,195 10,583 600-632 - Mileage Reimbursement 152 - 312 324 600-642 - Telphone and Data Services 717 979 1,144 1,187 600-647 - Memberships and Dues 231 1,165 1,070 1,111 Materials Total 10,454 2,968 17,455 26,896 Contract services
700-701 - Training and Instruction 985 - - - 700-702 - General Service Agreement - 179,510 - - Contract services Total 985 179,510 - - Cost allocation
800-801 - Equipment Reimbursement 399 527 625 549 800-802 - IT Reimbursement 82,710 180,501 222,420 188,181 800-805 - CC CAP Allocation 15,546 29,433 37,078 30,798 800-806 - CM CAP Allocation 24,111 26,961 39,822 40,207 800-809 - City Clerk CAP Alloc 349 573 587 522 800-814 - Finance CAP Alloc 37,884 35,662 40,135 40,117 800-815 - Human resources CAP Alloc 79,195 53,155 68,383 63,330 800-820 - Grounds Maintenance CAP - 2,517 3,360 2,593 800-821 - Building Maintenance CAP 13,491 21,892 22,501 18,462 Cost allocation Total 253,685 351,221 434,911 384,759 Other financing uses
701-701 - On-Call Contracts 128,619 131,545 200,000 350,000 Other financing uses Total 128,619 131,545 200,000 350,000 Special projects
750-046 - Green Bldg Code Standards 33,862 - - - 900-923 - Apple Campus 2 15,287 12,400 - - 750-067 - VTC - 13,300 - - Special projects Total 49,149 25,700 - - Contingencies
719-705 - Contingencies - - 436 672 Contingencies Total - - 436 672 714 Construction Plan Check Total 1,472,047 1,750,331 2,198,571 2,116,415 82 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 715 Building Inspection
Employee compensation
500-501 - Salaries Full Time 603,892 569,735 665,434 673,616 500-502 - Salaries Part Time 5,341 - - - 500-505 - Overtime 4,805 7,290 10,000 - Employee compensation Total 614,038 577,025 675,434 673,616 Employee benefits
501-500 - Retirement System 170,696 169,706 208,214 214,749 501-502 - Pers 1959 Surv Empr 308 297 309 321 501-505 - Health Insurance 75,878 71,914 81,093 88,341 501-506 - Dental Insurance 7,874 6,757 7,835 7,835 501-507 - Medicare 8,868 8,454 9,649 9,767 501-508 - Life Insurance 3,603 3,321 3,672 3,672 501-509 - Long Term Disability 6,151 3,615 3,248 3,269 501-510 - Workers Compensation 5,948 6,289 9,075 10,072 501-511 - Vision Insurance 921 839 923 923 501-513 - Rec Bucks - - 2,575 2,575 501-518 - Health In Lieu - 1,744 - - Employee benefits Total 280,247 272,936 326,593 341,524 Materials
600-601 - General Office Supplies 39 - - - 600-602 - Printing and Duplication 823 - 1,509 1,567 600-606 - Software 2,521 2,444 3,745 3,887 600-608 - Sml Tools and Equipment 5,033 761 1,040 1,080 600-611 - Uniforms/Safety Appar 2,973 2,578 4,609 4,728 600-613 - General Supplies 92 596 1,040 1,080 600-629 - Conference and Training 2,295 1,836 2,706 2,809 600-632 - Mileage Reimbursement 34 - 208 216 600-642 - Telphone and Data Services 8,497 4,638 7,490 7,775 600-647 - Memberships and Dues 180 570 520 540 Materials Total 22,485 13,423 22,867 23,682 Contract services
700-701 - Training and Instruction 568 - - - 700-707 - Bank Charges 6,091 - - - Contract services Total 6,659 - - - Cost allocation
800-801 - Equipment Reimbursement 9,720 12,524 12,933 11,790 800-802 - IT Reimbursement 94,132 225,926 269,100 225,788 800-805 - CC CAP Allocation 20,514 27,175 29,244 23,094 800-806 - CM CAP Allocation 7,839 7,081 9,504 9,498 800-809 - City Clerk CAP Alloc 349 573 587 522 800-814 - Finance CAP Alloc 45,341 36,145 37,187 32,533 800-815 - Human resources CAP Alloc 79,653 63,699 52,563 48,679 800-820 - Grounds Maintenance CAP - 2,197 2,583 1,993 800-821 - Building Maintenance CAP 12,260 19,109 17,296 14,191 Cost allocation Total 269,808 394,429 430,997 368,088 Other financing uses
701-701 - On-Call Contracts 8,010 1,540 25,000 25,000 Other financing uses Total 8,010 1,540 25,000 25,000 Special projects
900-923 - Apple Campus 2 19,641 2,094 - - Special projects Total 19,641 2,094 - - Contingencies
719-705 - Contingencies - - 534 592 Contingencies Total - - 534 592 83 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 715 Building Inspection Total 1,220,889 1,261,446 1,481,425 1,432,502 718 Muni-Bldg Code Enforcement
Employee compensation
500-501 - Salaries Full Time 29,754 27,566 32,750 33,129 500-505 - Overtime 258 392 - - Employee compensation Total 30,013 27,958 32,750 33,129 Employee benefits
501-500 - Retirement System 8,432 8,277 10,247 10,562 501-502 - Pers 1959 Surv Empr 15 14 15 16 501-505 - Health Insurance 3,605 3,376 3,744 3,998 501-506 - Dental Insurance 383 325 380 380 501-507 - Medicare 433 410 475 480 501-508 - Life Insurance 179 162 180 180 501-509 - Long Term Disability 310 179 163 163 501-510 - Workers Compensation 289 305 441 489 501-511 - Vision Insurance 44 40 45 45 501-513 - Rec Bucks - - 125 125 501-518 - Health In Lieu - 94 - - Employee benefits Total 13,691 13,182 15,815 16,438 Materials
600-601 - General Office Supplies (9) - - - 600-611 - Uniforms/Safety Appar - - 80 80 600-613 - General Supplies 315 - - - 600-642 - Telphone and Data Services 778 (34) - - Materials Total 1,084 (34) 80 80 Cost allocation
800-801 - Equipment Reimbursement 1,892 2,435 2,514 2,294 800-802 - IT Reimbursement 22,672 11,317 13,621 11,422 800-805 - CC CAP Allocation 3,212 1,909 1,766 1,237 800-806 - CM CAP Allocation 1,147 522 594 516 800-809 - City Clerk CAP Alloc 349 573 587 522 800-814 - Finance CAP Alloc 13,651 15,940 15,374 15,665 800-815 - Human resources CAP Alloc 10,201 3,147 2,552 2,363 800-820 - Grounds Maintenance CAP - 107 125 97 800-821 - Building Maintenance CAP 2,993 928 840 689 Cost allocation Total 56,117 36,878 37,973 34,805 Contingencies
719-705 - Contingencies - - - 2 Contingencies Total - - - 2 718 Muni-Bldg Code Enforcement Total 100,905 77,984 86,618 84,454 73 Building Total 3,629,553 4,023,312 4,786,365 4,568,565 84 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 74 Code Enforcement
202 Code Enforcement
Employee compensation
500-501 - Salaries Full Time 325,140 307,582 342,374 438,824 500-502 - Salaries Part Time 40,060 46,912 50,546 - 500-505 - Overtime 5,360 755 10,000 - 500-513 - Sick Leave 1,974 973 - - Employee compensation Total 372,534 356,222 402,920 438,824 Employee benefits
501-500 - Retirement System 104,201 104,541 107,129 139,897 501-502 - Pers 1959 Surv Empr 234 234 180 250 501-505 - Health Insurance 40,267 38,741 53,829 63,004 501-506 - Dental Insurance 4,545 3,872 4,564 6,085 501-507 - Medicare 5,386 5,334 4,964 6,363 501-508 - Life Insurance 2,146 1,920 2,160 2,880 501-509 - Long Term Disability 3,452 2,062 1,790 2,302 501-510 - Workers Compensation 6,683 3,773 5,286 7,823 501-511 - Vision Insurance 536 477 538 717 501-513 - Rec Bucks - - 1,500 2,000 501-518 - Health In Lieu - 750 - - 501-501 - PT Medicare - - 733 - 501-519 - PT PARS - - 657 - Employee benefits Total 167,450 161,704 183,330 231,321 Materials
600-601 - General Office Supplies 902 864 1,560 1,619 600-602 - Printing and Duplication - - 416 432 600-608 - Sml Tools and Equipment 935 776 781 811 600-611 - Uniforms/Safety Appar 1,722 707 2,081 2,160 600-613 - General Supplies - 688 157 163 600-629 - Conference and Training 3,953 244 4,889 5,075 600-632 - Mileage Reimbursement 108 30 208 216 600-642 - Telphone and Data Services 2,214 2,759 7,802 8,098 600-647 - Memberships and Dues 285 390 416 432 Materials Total 10,119 6,458 18,310 19,006 Contract services
700-701 - Training and Instruction 285 - - - 700-702 - General Service Agreement 258,056 284,040 311,793 311,793 Contract services Total 258,341 284,040 311,793 311,793 Cost allocation
800-801 - Equipment Reimbursement 5,623 7,506 7,752 7,066 800-802 - IT Reimbursement 18,534 131,687 117,447 99,024 800-805 - CC CAP Allocation 6,483 14,711 18,724 15,850 800-806 - CM CAP Allocation 2,341 3,787 6,180 6,683 800-809 - City Clerk CAP Alloc 2,790 4,583 4,694 4,174 800-810 - City Attorney CAP Alloc 26,067 47,925 47,213 31,500 800-814 - Finance CAP Alloc 21,488 27,257 33,577 35,675 800-815 - Human resources CAP Alloc 16,473 24,141 30,619 28,357 800-820 - Grounds Maintenance CAP - 1,280 1,505 1,161 800-821 - Building Maintenance CAP 5,696 11,132 10,075 8,267 Cost allocation Total 105,495 274,009 277,786 237,757 Contingencies
719-705 - Contingencies - - 8,253 8,270 Contingencies Total - - 8,253 8,270 202 Code Enforcement Total 913,938 1,082,434 1,202,392 1,246,971 74 Code Enforcement Total 913,938 1,082,434 1,202,392 1,246,971 85 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed Community Development Total 9,345,756 11,192,183 14,689,938 12,901,224 Public Works
80 PW Administration
800 Public Works Admin
Employee compensation
500-501 - Salaries Full Time 488,591 524,813 527,418 728,834 500-502 - Salaries Part Time 93,090 59,104 76,516 80,356 500-506 - Car Allowance 2,083 3,900 3,900 5,100 500-513 - Sick Leave 1,674 483 - - Employee compensation Total 585,438 588,300 607,834 814,290 Employee benefits
501-500 - Retirement System 129,925 146,802 165,029 232,352 501-502 - Pers 1959 Surv Empr 181 184 183 278 501-505 - Health Insurance 53,087 51,121 53,994 54,075 501-506 - Dental Insurance 4,593 4,265 4,640 6,770 501-507 - Medicare 8,393 8,661 7,648 10,568 501-508 - Life Insurance 2,134 2,128 2,196 3,204 501-509 - Long Term Disability 3,635 2,514 1,846 2,743 501-510 - Workers Compensation 1,213 2,504 5,374 8,703 501-511 - Vision Insurance 541 530 547 798 501-513 - Rec Bucks - - 1,525 2,225 501-501 - PT Medicare - - 446 1,166 501-519 - PT PARS - - 994 1,044 Employee benefits Total 203,702 218,709 244,422 323,926 Materials
600-601 - General Office Supplies 1,678 826 3,062 3,178 600-602 - Printing and Duplication - 108 109 113 600-605 - Meeting Expenses 2,153 275 1,190 1,364 600-608 - Sml Tools and Equipment 952 86 - - 600-613 - General Supplies 325 273 2,050 2,301 600-629 - Conference and Training 3,522 99 5,214 8,080 600-642 - Telphone and Data Services 1,970 2,981 2,268 3,892 600-647 - Memberships and Dues 60 1,050 230 239 600-651 - Property Tax 2,667 - - - Materials Total 13,326 5,697 14,123 19,167 Contract services
700-702 - General Service Agreement 15,620 - - 266 Contract services Total 15,620 - - 266 Cost allocation
800-801 - Equipment Reimbursement 72 - - - 800-802 - IT Reimbursement 52,873 - - - Cost allocation Total 52,945 - - - Special projects
750-071 - Municipal Water System - 21,068 100,000 - Special projects Total - 21,068 100,000 - Contingencies
719-705 - Contingencies - - 353 486 Contingencies Total - - 353 486 800 Public Works Admin Total 871,030 833,775 966,732 1,158,135 80 PW Administration Total 871,030 833,775 966,732 1,158,135 86 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 81 Environmental Programs
801 Resources Recovery
Employee compensation
500-501 - Salaries Full Time 439,906 193,103 413,285 421,303 500-502 - Salaries Part Time 26,268 25,678 31,284 17,064 500-505 - Overtime 6,124 715 422 435 500-506 - Car Allowance 721 - - - 500-513 - Sick Leave 519 558 - - Employee compensation Total 473,539 220,054 444,991 438,802 Employee benefits
501-500 - Retirement System 203,009 113,732 129,317 134,311 501-502 - Pers 1959 Surv Empr 179 167 210 218 501-505 - Health Insurance 46,426 (7,188) 58,889 52,464 501-506 - Dental Insurance 5,584 3,680 5,325 5,325 501-507 - Medicare 5,536 4,417 5,922 6,038 501-508 - Life Insurance 2,600 1,862 2,520 2,520 501-509 - Long Term Disability 4,024 1,940 2,015 2,005 501-510 - Workers Compensation 4,851 5,129 4,405 6,845 501-511 - Vision Insurance 661 456 627 627 501-513 - Rec Bucks - - 1,750 1,750 501-517 - Deferred Comp 7 - - - 501-501 - PT Medicare - - 261 247 501-519 - PT PARS - - 394 222 Employee benefits Total 272,876 124,195 211,635 212,572 Materials
600-601 - General Office Supplies 92 159 175 182 600-602 - Printing and Duplication 1,786 9,198 16,281 16,231 600-605 - Meeting Expenses 93 - 512 564 600-608 - Sml Tools and Equipment 88 33 751 780 600-611 - Uniforms/Safety Appar 46 478 229 238 600-613 - General Supplies 4,438 24 8,726 9,178 600-619 - Advertising and Legal Notices 2,983 250 13,409 13,983 600-621 - Calrecylce City Payment Prgm Adm 23,888 9,302 16,160 16,774 600-629 - Conference and Training 4,740 1,860 3,416 7,953 600-632 - Mileage Reimbursement 246 0 269 279 600-642 - Telphone and Data Services 2,478 2,914 4,165 4,323 600-647 - Memberships and Dues 5,110 4,477 4,608 4,681 Materials Total 45,987 28,695 68,701 75,166 Contract services
700-702 - General Service Agreement 972,827 800,387 1,011,051 1,175,402 Contract services Total 972,827 800,387 1,011,051 1,175,402 Cost allocation
800-801 - Equipment Reimbursement 4,032 5,201 5,214 4,834 800-802 - IT Reimbursement 69,771 132,954 109,758 109,503 800-805 - CC CAP Allocation 16,609 25,593 27,693 21,302 800-806 - CM CAP Allocation 6,217 6,810 9,761 9,145 800-809 - City Clerk CAP Alloc 2,790 4,583 4,694 4,174 800-814 - Finance CAP Alloc 34,732 36,005 45,551 37,977 800-815 - Human resources CAP Alloc 33,714 44,017 121,839 33,083 800-820 - Grounds Maintenance CAP - 1,792 1,254 1,355 800-821 - Building Maintenance CAP 11,657 15,584 8,396 9,644 Cost allocation Total 179,522 272,539 334,160 231,017 Other financing uses
800-904 - Depreciation Expenses 3,314 3,314 3,314 3,314 Other financing uses Total 3,314 3,314 3,314 3,314 87 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed Special projects
750-026 - Waste Characterizatn Study/Audit 142,596 - - - 750-044 - S/W Hauler Franchise Agt RFP 116,633 211,694 - - 750-041 - HHW and PaintCare 6,110 9,384 - - 750-084 - Single Use Plastics Ordinance - - 70,000 40,000 750-137 - SB1383 Procurement Requirements - - 50,000 77,553 Special projects Total 265,338 221,078 120,000 117,553 Contingencies
719-705 - Contingencies - - 28,244 31,264 Contingencies Total - - 28,244 31,264 801 Resources Recovery Total 2,213,403 1,670,262 2,222,096 2,285,090 88 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 802 Non Point Source
Employee compensation
500-501 - Salaries Full Time 262,889 322,912 334,396 342,912 500-502 - Salaries Part Time 10,740 11,205 12,554 36,815 500-504 - Stand By 45 90 - - 500-505 - Overtime 2,730 5,363 3,935 4,053 500-506 - Car Allowance 577 - - - 500-513 - Sick Leave 280 221 - - Employee compensation Total 277,260 339,790 350,885 383,780 Employee benefits
501-500 - Retirement System 73,401 92,543 104,633 109,320 501-502 - Pers 1959 Surv Empr 125 102 169 176 501-505 - Health Insurance 31,919 46,770 51,731 53,058 501-506 - Dental Insurance 3,790 4,092 4,290 4,290 501-507 - Medicare 3,457 3,469 3,509 3,632 501-508 - Life Insurance 1,723 2,036 2,030 2,030 501-509 - Long Term Disability 2,203 2,014 1,646 1,646 501-510 - Workers Compensation 2,194 2,320 5,022 5,515 501-511 - Vision Insurance 451 507 511 511 501-513 - Rec Bucks - - 1,400 1,400 501-518 - Health In Lieu - 38 - - 501-517 - Deferred Comp 332 49 39 39 501-501 - PT Medicare - - 78 534 501-519 - PT PARS - - 156 479 Employee benefits Total 119,595 153,940 175,214 182,630 Materials
600-601 - General Office Supplies 88 - 543 563 600-602 - Printing and Duplication 570 1,002 595 618 600-604 - Postage - - 1,010 1,048 600-605 - Meeting Expenses 103 - 88 91 600-608 - Sml Tools and Equipment 57 27 480 498 600-611 - Uniforms/Safety Appar - - 559 580 600-613 - General Supplies 1,436 1,251 2,094 1,964 600-619 - Advertising and Legal Notices - - 520 540 600-629 - Conference and Training 3,565 975 2,465 6,721 600-632 - Mileage Reimbursement 110 4 134 139 600-635 - Special Departmental Exp 21,344 22,475 22,887 26,778 600-642 - Telphone and Data Services 997 624 728 756 600-647 - Memberships and Dues 80 - - - Materials Total 28,350 26,359 32,103 40,296 Contract services
700-702 - General Service Agreement 277,836 244,962 361,611 394,170 Contract services Total 277,836 244,962 361,611 394,170 Cost allocation
800-801 - Equipment Reimbursement 128 170 266 231 800-802 - IT Reimbursement 26,045 69,967 128,483 107,539 800-805 - CC CAP Allocation 5,340 10,713 17,003 14,098 800-806 - CM CAP Allocation 1,949 2,820 5,572 5,898 800-814 - Finance CAP Alloc 19,654 24,388 32,987 32,533 800-815 - Human resources CAP Alloc 13,392 20,286 60,612 26,655 800-820 - Grounds Maintenance CAP - 811 1,429 1,091 800-821 - Building Maintenance CAP 4,417 7,050 9,571 7,771 Cost allocation Total 70,925 136,205 255,923 195,816 Special projects
750-196 - Storm Water (SWPPP) Update - - - 19,100 89 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed Special projects Total - - - 19,100 Contingencies
719-705 - Contingencies - - 9,843 10,862 Contingencies Total - - 9,843 10,862 802 Non Point Source Total 773,967 901,256 1,185,579 1,226,654 90 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 853 Storm Drain Fee
Cost allocation
800-805 - CC CAP Allocation - - - 8 800-806 - CM CAP Allocation - - - 4 800-814 - Finance CAP Alloc - - 196 516 Cost allocation Total - - 196 528 Special projects
750-062 - Permeable Pavement - - - 12,500 750-063 - Rainwater Capture - 1,105 - 12,500 Special projects Total - 1,105 - 25,000 853 Storm Drain Fee Total - 1,105 196 25,528 91 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 854 General Fund Subsidy
Cost allocation
800-805 - CC CAP Allocation - - 7 60 800-806 - CM CAP Allocation - - 3 29 800-814 - Finance CAP Alloc - - 391 258 Cost allocation Total - - 401 347 Special projects
750-064 - Low Income Cost Share 838 18 - 8,000 750-065 - CUSD Joint Use Cost Share - 8,706 - 21,868 Special projects Total 838 8,724 - 29,868 854 General Fund Subsidy Total 838 8,724 401 30,215 92 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 855 Storm Drain Maintenance
Employee compensation
500-501 - Salaries Full Time - 188,847 203,971 204,724 500-502 - Salaries Part Time - 16,868 29,512 29,512 500-504 - Stand By - 480 - - 500-505 - Overtime - 65 592 1,400 500-513 - Sick Leave - 173 - - Employee compensation Total - 206,433 234,075 235,636 Employee benefits
501-500 - Retirement System - 54,999 63,823 65,266 501-502 - Pers 1959 Surv Empr - 117 132 140 501-505 - Health Insurance - 28,166 32,528 29,503 501-506 - Dental Insurance - 2,949 3,347 3,423 501-507 - Medicare - 3,003 2,958 2,969 501-508 - Life Insurance - 1,429 1,584 1,620 501-509 - Long Term Disability - 999 1,072 1,078 501-510 - Workers Compensation - 1,465 3,877 4,401 501-511 - Vision Insurance - 373 493 505 501-513 - Rec Bucks - - 905 925 501-517 - Deferred Comp - 710 761 780 501-501 - PT Medicare - - 223 428 501-519 - PT PARS - - 384 384 Employee benefits Total - 94,211 112,087 111,422 Materials
600-608 - Sml Tools and Equipment - 1,562 4,757 4,938 600-611 - Uniforms/Safety Appar - - 515 535 600-613 - General Supplies - 13,309 16,453 17,078 600-629 - Conference and Training - - 1,133 1,176 600-632 - Mileage Reimbursement - 18 - - 600-642 - Telphone and Data Services - 38 474 492 Materials Total - 14,927 23,332 24,219 Contract services
700-702 - General Service Agreement - 9,698 252,762 270,192 700-706 - Rent Expense - 45,973 - - Contract services Total - 55,671 252,762 270,192 Cost allocation
800-801 - Equipment Reimbursement - 7,346 7,677 7,005 800-802 - IT Reimbursement - 37,766 71,557 61,428 800-805 - CC CAP Allocation - 5,520 11,724 9,486 800-806 - CM CAP Allocation - 1,405 3,767 3,860 800-814 - Finance CAP Alloc - 20,004 24,079 26,055 800-815 - Human resources CAP Alloc - 15,334 22,454 21,268 800-820 - Grounds Maintenance CAP - 512 1,103 871 800-821 - Building Maintenance CAP - 4,453 7,388 6,200 Cost allocation Total - 92,340 149,749 136,173 Contingencies
719-705 - Contingencies - - 6,902 7,360 Contingencies Total - - 6,902 7,360 855 Storm Drain Maintenance Total - 463,581 778,907 785,002 81 Environmental Programs Total 2,988,208 3,044,928 4,187,179 4,352,489 93 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 82 Developmental Services
804 Plan Review
Employee compensation
500-501 - Salaries Full Time 653,508 739,745 665,868 641,337 500-502 - Salaries Part Time 92,273 116,846 70,118 70,118 500-506 - Car Allowance 5,077 7,050 7,050 6,600 500-513 - Sick Leave 1,201 205 - - Employee compensation Total 752,058 863,846 743,036 718,055 Employee benefits
501-500 - Retirement System 191,752 227,529 208,350 204,458 501-502 - Pers 1959 Surv Empr 330 331 255 256 501-505 - Health Insurance 66,325 74,183 74,100 74,223 501-506 - Dental Insurance 7,658 7,182 6,466 6,238 501-507 - Medicare 10,937 12,511 9,655 9,299 501-508 - Life Insurance 3,641 3,589 3,060 2,952 501-509 - Long Term Disability 6,385 4,196 2,691 2,593 501-510 - Workers Compensation 6,352 6,717 8,811 8,019 501-511 - Vision Insurance 906 890 762 735 501-513 - Rec Bucks - - 2,125 2,050 501-518 - Health In Lieu 3,938 4,875 - - 501-501 - PT Medicare - - 223 1,017 501-520 - PT PERS - - 20,904 22,354 Employee benefits Total 298,223 342,003 337,402 334,194 Materials
600-601 - General Office Supplies 19 200 1,251 1,299 600-602 - Printing and Duplication 248 322 729 756 600-605 - Meeting Expenses 35 - 104 108 600-608 - Sml Tools and Equipment 452 13 - - 600-611 - Uniforms/Safety Appar 308 12 360 360 600-613 - General Supplies 27 98 1,676 1,740 600-629 - Conference and Training 55 - 2,601 2,700 600-635 - Special Departmental Exp - 95 - - 600-642 - Telphone and Data Services 2,161 2,576 2,084 2,163 600-647 - Memberships and Dues 263 863 849 882 Materials Total 3,567 4,178 9,654 10,008 Contract services
700-702 - General Service Agreement 50,198 38,721 117,289 121,746 Contract services Total 50,198 38,721 117,289 121,746 Cost allocation
800-801 - Equipment Reimbursement 372 491 467 336 800-802 - IT Reimbursement 54,253 178,023 194,786 148,806 800-805 - CC CAP Allocation 13,041 28,116 29,814 22,728 800-806 - CM CAP Allocation 4,795 7,288 9,769 9,645 800-814 - Finance CAP Alloc 33,861 37,238 40,297 45,545 800-815 - Human resources CAP Alloc 60,710 49,936 103,572 38,754 800-820 - Grounds Maintenance CAP - 2,347 2,508 1,587 800-821 - Building Maintenance CAP 10,305 20,408 16,792 11,298 Cost allocation Total 177,337 323,847 398,005 278,699 Special projects
900-923 - Apple Campus 2 (553) - - - 750-004 - Wireless Facilities Master Plan 75,175 24,110 - - 750-038 - Trash Capture - 36,310 - - 750-105 - CWP Revisit 5G - - 250,000 - 750-067 - VTC - 930 - - 750-191 - BBF Golf Netting Support Inspect - - - 6,000 94 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed Special projects Total 74,622 61,350 250,000 6,000 Contingencies
719-705 - Contingencies - - 3,165 3,294 Contingencies Total - - 3,165 3,294 804 Plan Review Total 1,356,006 1,633,945 1,858,551 1,471,996 95 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 806 CIP Administration
Employee compensation
500-501 - Salaries Full Time 474,676 529,840 1,185,446 1,201,586 500-502 - Salaries Part Time 10,905 - - - 500-506 - Car Allowance - 600 600 600 Employee compensation Total 485,581 530,440 1,186,046 1,202,186 Employee benefits
501-500 - Retirement System 134,832 150,964 370,925 383,066 501-502 - Pers 1959 Surv Empr 187 307 447 465 501-505 - Health Insurance 46,278 55,532 129,476 139,091 501-506 - Dental Insurance 4,793 4,551 11,334 11,334 501-507 - Medicare 7,054 9,599 17,189 17,423 501-508 - Life Insurance 2,360 2,295 5,364 5,364 501-509 - Long Term Disability 4,372 2,830 4,870 4,870 501-510 - Workers Compensation 5,775 7,327 10,044 14,571 501-511 - Vision Insurance 557 568 1,335 1,336 501-513 - Rec Bucks - - 3,725 3,725 501-518 - Health In Lieu 3,375 750 - - Employee benefits Total 209,583 234,724 554,709 581,245 Materials
600-601 - General Office Supplies 869 2,305 1,231 1,278 600-602 - Printing and Duplication - 171 218 226 600-605 - Meeting Expenses 543 133 108 112 600-608 - Sml Tools and Equipment - 44 - - 600-613 - General Supplies 793 978 1,681 1,745 600-619 - Advertising and Legal Notices 436 - 1,762 1,829 600-629 - Conference and Training 114 - 2,705 7,450 600-632 - Mileage Reimbursement 15 - - - 600-642 - Telphone and Data Services 1,916 2,180 2,666 3,300 600-647 - Memberships and Dues 1,868 2,232 4,355 4,522 Materials Total 6,553 8,042 14,726 20,462 Contract services
700-702 - General Service Agreement 3,950 - - - Contract services Total 3,950 - - - Cost allocation
800-801 - Equipment Reimbursement 4,086 - - - 800-802 - IT Reimbursement 43,481 - - - 800-805 - CC CAP Allocation 2,585 - - - 800-806 - CM CAP Allocation 923 - - - 800-814 - Finance CAP Alloc 11,771 - - - 800-815 - Human resources CAP Alloc 6,980 - - - 800-821 - Building Maintenance CAP 2,413 - - - Cost allocation Total 72,239 - - - Contingencies
719-705 - Contingencies - - 368 512 Contingencies Total - - 368 512 806 CIP Administration Total 777,906 773,206 1,755,849 1,804,405 82 Developmental Services Total 2,133,912 2,407,152 3,614,400 3,276,401 96 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 83 Service Center
807 Service Center Administration
Employee compensation
500-501 - Salaries Full Time 395,764 360,003 430,836 442,014 500-502 - Salaries Part Time 16,343 47,600 - - 500-504 - Stand By 9,000 11,400 16,068 26,438 500-505 - Overtime 192 312 482 496 500-506 - Car Allowance 1,442 1,511 1,050 300 500-513 - Sick Leave 323 530 - - Employee compensation Total 423,063 421,356 448,436 469,248 Employee benefits
501-500 - Retirement System 111,043 105,511 134,808 140,914 501-502 - Pers 1959 Surv Empr 200 203 210 203 501-505 - Health Insurance 42,998 61,831 68,975 73,578 501-506 - Dental Insurance 5,164 4,651 5,325 4,944 501-507 - Medicare 6,057 6,285 6,247 6,409 501-508 - Life Insurance 2,228 2,156 2,376 2,196 501-509 - Long Term Disability 3,452 2,366 1,914 1,774 501-510 - Workers Compensation 3,061 4,458 6,167 6,356 501-511 - Vision Insurance 603 575 627 583 501-513 - Rec Bucks - - 1,750 1,625 501-518 - Health In Lieu 3,375 (375) - - 501-517 - Deferred Comp 29 46 - - Employee benefits Total 178,211 187,706 228,399 238,582 Materials
600-601 - General Office Supplies 4,403 2,962 12,931 13,422 600-602 - Printing and Duplication - 1,110 - 1,125 600-604 - Postage 54 181 - 30 600-605 - Meeting Expenses 1,149 210 1,932 2,988 600-608 - Sml Tools and Equipment 97,847 4,564 - - 600-611 - Uniforms/Safety Appar 78,571 97,105 117,000 121,446 600-613 - General Supplies 30,941 14,157 4,681 5,339 600-629 - Conference and Training 4,506 853 7,217 35,365 600-632 - Mileage Reimbursement 1 - - - 600-642 - Telphone and Data Services 8,443 7,610 4,822 5,005 600-647 - Memberships and Dues 67 376 1,774 1,841 Materials Total 225,982 129,129 150,357 186,561 Contract services
700-701 - Training and Instruction 9,442 14,939 16,070 16,681 700-702 - General Service Agreement - - 75,000 - 700-706 - Rent Expense - - 1,903 1,975 Contract services Total 9,442 14,939 92,973 18,656 Cost allocation
800-801 - Equipment Reimbursement 13,299 31,694 32,704 29,822 800-802 - IT Reimbursement 36,285 135,201 115,933 93,801 800-805 - CC CAP Allocation 12,645 21,482 24,884 16,615 800-806 - CM CAP Allocation 4,667 5,689 8,369 6,973 800-814 - Finance CAP Alloc 32,778 36,013 44,816 41,634 800-815 - Human resources CAP Alloc 59,105 86,150 88,262 95,676 800-820 - Grounds Maintenance CAP - 1,557 1,755 1,258 800-821 - Building Maintenance CAP 323,629 13,544 11,754 8,956 Cost allocation Total 482,408 331,330 328,477 294,735 Special projects
750-043 - Office Reconfiguration 112,112 7,519 - 77,850 Special projects Total 112,112 7,519 - 77,850 97 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed Contingencies
719-705 - Contingencies - - 6,083 5,130 Contingencies Total - - 6,083 5,130 807 Service Center Administration Total 1,431,218 1,091,978 1,254,725 1,290,762 83 Service Center Total 1,431,218 1,091,978 1,254,725 1,290,762 98 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 84 Grounds
808 McClellan Ranch Park
Employee compensation
500-501 - Salaries Full Time 33,628 37,932 40,888 41,370 500-504 - Stand By - 30 - - 500-505 - Overtime 429 605 172 177 500-515 - Meal Allowance - 1 - - Employee compensation Total 34,057 38,567 41,060 41,547 Employee benefits
501-500 - Retirement System 8,993 11,120 12,794 13,189 501-502 - Pers 1959 Surv Empr 18 29 24 25 501-505 - Health Insurance 4,849 6,469 7,247 7,423 501-506 - Dental Insurance 461 554 609 609 501-507 - Medicare 494 583 593 600 501-508 - Life Insurance 214 274 288 288 501-509 - Long Term Disability 243 228 210 212 501-510 - Workers Compensation 346 366 705 782 501-511 - Vision Insurance 60 79 87 87 501-513 - Rec Bucks - - 170 170 501-517 - Deferred Comp 73 111 117 117 Employee benefits Total 15,752 19,812 22,844 23,502 Materials
600-601 - General Office Supplies - 38 - - 600-605 - Meeting Expenses - - 16 125 600-608 - Sml Tools and Equipment 82 - 1,248 1,295 600-611 - Uniforms/Safety Appar 794 517 1,977 2,052 600-613 - General Supplies 300 8,516 3,433 3,563 600-629 - Conference and Training 293 - 208 - 600-643 - Water Services 8,681 10,808 13,407 14,603 Materials Total 10,150 19,879 20,289 21,638 Contract services
700-702 - General Service Agreement 12,100 16,872 16,242 16,860 Contract services Total 12,100 16,872 16,242 16,860 Cost allocation
800-801 - Equipment Reimbursement 7,517 9,678 12,490 11,400 800-802 - IT Reimbursement 4,301 10,084 12,592 10,667 800-805 - CC CAP Allocation 756 1,570 2,236 2,064 800-806 - CM CAP Allocation 270 409 725 868 800-811 - Public Affairs CAP Alloc 1,068 - - - 800-814 - Finance CAP Alloc 1,909 16,685 22,054 24,152 800-815 - Human resources CAP Alloc 2,024 2,414 4,083 10,277 800-820 - Grounds Maintenance CAP - 128 201 155 800-821 - Building Maintenance CAP 700 1,113 1,343 1,102 Cost allocation Total 18,545 42,081 55,724 60,685 Special projects
750-025 - Special Maintenance - - - 70,000 750-138 - 4H Perimeter Fence Replacement - - 30,000 - Special projects Total - - 30,000 70,000 Contingencies
719-705 - Contingencies - - 1,663 962 Contingencies Total - - 1,663 962 808 McClellan Ranch Park Total 90,603 137,211 187,822 235,194 99 Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 809 Memorial Park
Employee compensation
500-501 - Salaries Full Time 214,658 189,241 205,962 210,807 500-502 - Salaries Part Time 7,395 - - - 500-504 - Stand By - 60 - - 500-505 - Overtime 13,303 4,372 3,149 3,243 500-515 - Meal Allowance - 2 - - Employee compensation Total 235,356 193,675 209,111 214,050 Employee benefits
501-500 - Retirement System 62,089 56,140 64,446 67,205 501-502 - Pers 1959 Surv Empr 174 152 150 156 501-505 - Health Insurance 34,353 35,671 39,270 40,228 501-506 - Dental Insurance 4,173 3,557 3,803 3,803 501-507 - Medicare 3,436 2,877 2,986 3,057 501-508 - Life Insurance 1,971 1,765 1,800 1,800 501-509 - Long Term Disability 1,460 1,087 1,105 1,128 501-510 - Workers Compensation 3,465 3,664 4,405 4,890 501-511 - Vision Insurance 525 452 570 570 501-513 - Rec Bucks - - 1,010 1,010 501-517 - Deferred Comp 741 903 936 936 Employee benefits Total 112,387 106,269 120,481 124,783 Materials
600-601 - General Office Supplies 61 241 149 155 600-605 - Meeting Expenses - - 104 108 600-608 - Sml Tools and Equipment 688 492 1,190 1,235 600-609 - Equipment Parts 14 120 - - 600-611 - Uniforms/Safety Appar 776 647 960 960 600-613 - General Supplies 36,781 22,742 38,236 39,689 600-629 - Conference and Training 261 1,230 1,300 - 600-641 - Electrical Service 17,081 16,032 22,448 29,362 600-642 - Telphone and Data Services 7,077 9,997 14,495 10,060 600-643 - Water Services 91,814 101,310 129,716 141,287 600-647 - Memberships and Dues - 205 1,062 1,103 Materials Total 154,553 153,017 209,660 223,959 Contract services
700-702 - General Service Agreement 20,681 40,885 30,146 39,616 Contract services Total 20,681 40,885 30,146 39,616 Cost allocation
800-801 - Equipment Reimbursement 81,061 104,023 109,818 100,240 800-802 - IT Reimbursement 14,778 69,997 57,995 49,549 800-805 - CC CAP Allocation 7,539 14,161 14,896 12,179 800-806 - CM CAP Allocation 2,680 3,621 4,880 5,076 800-811 - Public Affairs CAP Alloc 10,977 - - - 800-814 - Finance CAP Alloc 8,653 30,594 35,826 36,457 800-815 - Human resources CAP Alloc 20,801 24,141 60,543 36,622 800-820 - Grounds Maintenance CAP - 1,280 1,254 968 800-821 - Building Maintenance CAP 7,192 11,132 8,396 6,889 Cost allocation Total 153,681 258,949 293,608 247,980 Special projects
750-025 - Special Maintenance - - - 15,000 Special projects Total - - - 15,000 Contingencies
719-705 - Contingencies - - 5,971 6,589 Contingencies Total - - 5,971 6,589 809 Memorial Park Total 676,657 752,795 868,977 871,977 100
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 811 BBF Ground Maintenance
Employee compensation
500-501 - Salaries Full Time - 86,270 93,532 94,014 500-502 - Salaries Part Time - - 29,512 - 500-504 - Stand By - 30 - - 500-505 - Overtime - 8 - 242 500-515 - Meal Allowance - 1 - - Employee compensation Total - 86,310 123,044 94,256 Employee benefits
501-500 - Retirement System - 25,167 29,266 29,972 501-502 - Pers 1959 Surv Empr - 54 60 62 501-505 - Health Insurance - 16,550 18,429 18,879 501-506 - Dental Insurance - 1,370 1,521 1,521 501-507 - Medicare - 1,275 1,356 1,363 501-508 - Life Insurance - 670 720 720 501-509 - Long Term Disability - 473 492 494 501-510 - Workers Compensation - - 1,762 1,956 501-511 - Vision Insurance - 209 225 225 501-513 - Rec Bucks - - 410 410 501-517 - Deferred Comp - 331 351 351 501-501 - PT Medicare - - 223 - 501-519 - PT PARS - - 384 - Employee benefits Total - 46,099 55,199 55,953 Materials
600-608 - Sml Tools and Equipment - 229 166 172 600-611 - Uniforms/Safety Appar - - 364 378 600-613 - General Supplies - 6,469 462 4,470 Materials Total - 6,698 992 5,020 Contract services
700-702 - General Service Agreement - 43,856 32,323 45,740 700-706 - Rent Expense - 242 - - Contract services Total - 44,098 32,323 45,740 Cost allocation
800-801 - Equipment Reimbursement - - 2,584 2,355 800-802 - IT Reimbursement - - 24,578 20,960 800-805 - CC CAP Allocation - - 3,704 4,059 800-806 - CM CAP Allocation - - 1,093 1,640 800-814 - Finance CAP Alloc - - - 18,191 800-815 - Human resources CAP Alloc - - 10,206 15,948 800-820 - Grounds Maintenance CAP - - 502 387 800-821 - Building Maintenance CAP - - 3,358 2,756 Cost allocation Total - - 46,025 66,296 Special projects
750-025 - Special Maintenance - - - 30,000 750-139 - Refinish Arbors - - 15,000 - Special projects Total - - 15,000 30,000 Contingencies
719-705 - Contingencies - - 1,208 1,269 Contingencies Total - - 1,208 1,269 811 BBF Ground Maintenance Total - 183,204 273,791 298,534 101
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 812 School Site Maintenance
Employee compensation
500-501 - Salaries Full Time 351,095 307,388 367,100 364,093 500-504 - Stand By 2,490 1,740 - - 500-505 - Overtime 2,500 465 608 626 500-515 - Meal Allowance - 10 - - Employee compensation Total 356,085 309,602 367,708 364,719 Employee benefits
501-500 - Retirement System 97,748 92,088 114,866 116,073 501-502 - Pers 1959 Surv Empr 247 231 252 262 501-505 - Health Insurance 63,455 63,569 78,683 80,861 501-506 - Dental Insurance 6,282 5,181 6,390 6,390 501-507 - Medicare 5,169 4,724 5,323 5,279 501-508 - Life Insurance 2,934 2,573 3,024 3,024 501-509 - Long Term Disability 2,099 1,751 1,956 1,941 501-510 - Workers Compensation 4,966 5,251 7,401 8,214 501-511 - Vision Insurance 796 686 956 956 501-513 - Rec Bucks - - 1,700 1,700 501-517 - Deferred Comp 1,413 1,306 1,560 1,560 Employee benefits Total 185,109 177,360 222,111 226,260 Materials
600-605 - Meeting Expenses - - 87 90 600-608 - Sml Tools and Equipment 4,466 3,644 4,416 4,584 600-609 - Equipment Parts 1,207 309 - - 600-611 - Uniforms/Safety Appar 2,492 4,364 2,973 3,086 600-613 - General Supplies 44,408 35,869 51,630 58,592 600-629 - Conference and Training 2,465 920 3,121 - 600-641 - Electrical Service 3,826 4,283 4,000 5,232 600-642 - Telphone and Data Services - 55 - - 600-643 - Water Services 264,116 303,809 487,342 530,813 Materials Total 322,980 353,253 553,569 602,397 Contract services
700-702 - General Service Agreement 15,655 34,081 11,100 26,556 700-706 - Rent Expense - - 3,716 3,857 Contract services Total 15,655 34,081 14,816 30,413 Cost allocation
800-801 - Equipment Reimbursement 109,355 140,333 147,334 134,482 800-802 - IT Reimbursement 15,450 92,446 135,668 114,856 800-805 - CC CAP Allocation 11,248 20,230 24,601 20,392 800-806 - CM CAP Allocation 4,030 5,169 8,037 8,494 800-811 - Public Affairs CAP Alloc 15,729 - - - 800-814 - Finance CAP Alloc 10,189 33,763 43,197 39,800 800-815 - Human resources CAP Alloc 29,805 36,873 46,370 59,186 800-820 - Grounds Maintenance CAP - 1,835 2,107 1,626 800-821 - Building Maintenance CAP 10,305 15,957 14,105 11,573 Cost allocation Total 206,111 346,606 421,419 390,409 Special projects
900-990 - Special Projects - PW - 33,787 - - 750-140 - Backflow Prevention Device Repl - - 6,000 - Special projects Total - 33,787 6,000 - Contingencies
719-705 - Contingencies - - 14,360 15,820 Contingencies Total - - 14,360 15,820 812 School Site Maintenance Total 1,085,940 1,254,689 1,599,983 1,630,018 102
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 813 Neighborhood Parks
Employee compensation
500-501 - Salaries Full Time 588,525 560,034 682,990 683,537 500-502 - Salaries Part Time - 24,190 - 29,512 500-504 - Stand By 510 240 - - 500-505 - Overtime 6,455 5,825 5,782 5,955 500-513 - Sick Leave - 461 - - 500-515 - Meal Allowance - 10 - - Employee compensation Total 595,490 590,759 688,772 719,004 Employee benefits
501-500 - Retirement System 164,577 168,304 213,707 217,912 501-502 - Pers 1959 Surv Empr 474 452 516 537 501-505 - Health Insurance 111,494 108,231 135,330 119,572 501-506 - Dental Insurance 12,279 11,164 13,084 13,084 501-507 - Medicare 9,009 9,064 9,903 9,911 501-508 - Life Insurance 5,534 5,540 6,192 6,192 501-509 - Long Term Disability 3,526 3,352 3,687 3,689 501-510 - Workers Compensation 9,586 10,136 15,154 16,820 501-511 - Vision Insurance 1,493 1,432 1,967 1,967 501-513 - Rec Bucks - - 3,460 3,460 501-517 - Deferred Comp 2,748 2,527 3,276 3,276 501-501 - PT Medicare - - - 428 501-520 - PT PERS - - - 384 Employee benefits Total 320,719 320,203 406,276 397,232 Materials
600-601 - General Office Supplies 141 - 104 108 600-605 - Meeting Expenses 86 - 296 307 600-608 - Sml Tools and Equipment 10,568 9,522 8,072 8,379 600-609 - Equipment Parts 837 - 311 323 600-611 - Uniforms/Safety Appar 2,031 9,620 2,188 2,271 600-613 - General Supplies 81,060 98,857 171,976 193,511 600-629 - Conference and Training 5,080 3,515 6,566 2,982 600-641 - Electrical Service 7,422 6,461 6,719 8,789 600-642 - Telphone and Data Services 1,104 783 780 810 600-643 - Water Services 220,695 267,018 342,838 373,419 600-644 - Sewer Service 436 479 - - 600-647 - Memberships and Dues 1,155 692 921 956 Materials Total 330,612 396,948 540,771 591,855 Contract services
700-702 - General Service Agreement 169,875 150,316 138,407 159,918 700-706 - Rent Expense 11,077 4,893 - - Contract services Total 180,951 155,209 138,407 159,918 Cost allocation
800-801 - Equipment Reimbursement 182,874 232,381 242,386 221,237 800-802 - IT Reimbursement 16,711 156,301 261,528 221,729 800-805 - CC CAP Allocation 19,259 37,510 47,052 38,402 800-806 - CM CAP Allocation 6,808 9,514 15,191 15,783 800-811 - Public Affairs CAP Alloc 28,806 - - - 800-814 - Finance CAP Alloc 22,962 51,137 66,522 62,439 800-815 - Human resources CAP Alloc 66,946 98,586 154,326 100,776 800-820 - Grounds Maintenance CAP - 3,541 4,313 3,329 800-821 - Building Maintenance CAP 18,873 30,798 28,882 23,698 Cost allocation Total 363,239 619,768 820,200 687,393 Special projects
750-025 - Special Maintenance 12,610 - - 113,000 103
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 900-990 - Special Projects - PW 21,000 - - - 750-140 - Backflow Prevention Device Repl - - 15,000 - 750-141 - Basketball Court Resurfacing - - 20,000 - Special projects Total 33,610 - 35,000 113,000 Contingencies
719-705 - Contingencies - - 17,854 18,794 Contingencies Total - - 17,854 18,794 813 Neighborhood Parks Total 1,824,621 2,082,887 2,647,280 2,687,196 104
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 814 Sport Fields Jollyman CRK
Employee compensation
500-501 - Salaries Full Time 216,833 193,795 211,499 203,983 500-505 - Overtime 389 203 314 323 Employee compensation Total 217,222 193,998 211,813 204,306 Employee benefits
501-500 - Retirement System 60,208 57,602 66,178 65,030 501-502 - Pers 1959 Surv Empr 171 174 150 156 501-505 - Health Insurance 31,939 25,889 27,627 32,378 501-506 - Dental Insurance 4,394 3,567 3,803 3,803 501-507 - Medicare 3,170 2,893 3,067 2,958 501-508 - Life Insurance 1,977 1,787 1,800 1,800 501-509 - Long Term Disability 1,372 1,153 1,126 1,090 501-510 - Workers Compensation 3,580 3,786 4,405 4,890 501-511 - Vision Insurance 526 464 565 565 501-513 - Rec Bucks - - 1,020 1,020 501-517 - Deferred Comp 940 879 897 897 Employee benefits Total 108,278 98,195 110,638 114,587 Materials
600-605 - Meeting Expenses - - 125 130 600-608 - Sml Tools and Equipment 5,011 7,664 6,094 6,326 600-611 - Uniforms/Safety Appar 61 1,409 2,122 2,203 600-613 - General Supplies 38,275 40,211 62,828 70,216 600-629 - Conference and Training (1,667) - 2,496 972 600-635 - Special Departmental Exp - - 187 480 600-641 - Electrical Service 4,445 4,832 5,228 6,839 600-643 - Water Services 119,636 124,540 199,703 217,517 Materials Total 165,762 178,657 278,783 304,683 Contract services
700-702 - General Service Agreement 31,539 21,828 4,668 14,228 700-706 - Rent Expense - - 2,667 2,768 Contract services Total 31,539 21,828 7,335 16,996 Cost allocation
800-801 - Equipment Reimbursement 64,066 82,316 87,403 79,778 800-802 - IT Reimbursement 12,319 61,363 85,602 72,375 800-805 - CC CAP Allocation 7,046 14,051 14,942 12,027 800-806 - CM CAP Allocation 2,493 3,566 4,898 5,003 800-811 - Public Affairs CAP Alloc 10,498 - - - 800-814 - Finance CAP Alloc 7,713 27,651 32,640 32,319 800-815 - Human resources CAP Alloc 38,436 36,301 60,543 23,631 800-820 - Grounds Maintenance CAP - 1,323 1,254 968 800-821 - Building Maintenance CAP 6,878 11,503 8,396 6,889 Cost allocation Total 149,449 238,074 295,678 232,990 Special projects
900-990 - Special Projects - PW 10,000 - - - 750-140 - Backflow Prevention Device Repl - - 4,000 - 750-141 - Basketball Court Resurfacing - - 10,000 - Special projects Total 10,000 - 14,000 - Contingencies
719-705 - Contingencies - - 7,503 8,042 Contingencies Total - - 7,503 8,042 814 Sport Fields Jollyman CRK Total 682,250 730,752 925,750 881,604 105
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 815 Civic Center Ground Maint
Employee compensation
500-501 - Salaries Full Time 90,163 69,607 76,615 76,306 500-504 - Stand By 1,800 1,500 - - 500-505 - Overtime 963 2,216 475 489 Employee compensation Total 92,926 73,323 77,090 76,795 Employee benefits
501-500 - Retirement System 24,958 20,560 23,973 24,327 501-502 - Pers 1959 Surv Empr 57 47 48 50 501-505 - Health Insurance 17,372 15,331 16,171 17,924 501-506 - Dental Insurance 1,447 1,118 1,217 1,217 501-507 - Medicare 1,350 1,092 1,111 1,106 501-508 - Life Insurance 666 555 576 576 501-509 - Long Term Disability 550 422 401 400 501-510 - Workers Compensation 1,155 1,221 1,410 1,565 501-511 - Vision Insurance 181 148 179 179 501-513 - Rec Bucks - - 330 330 501-517 - Deferred Comp 308 261 273 273 Employee benefits Total 48,044 40,756 45,689 47,947 Materials
600-601 - General Office Supplies - - 101 - 600-605 - Meeting Expenses - - 188 33 600-608 - Sml Tools and Equipment 150 3,194 15,175 1,509 600-609 - Equipment Parts - - 35,025 - 600-610 - Auto Parts/Supplies - - 53,617 - 600-611 - Uniforms/Safety Appar 97 20 280 198 600-612 - Fuel - - 155,213 - 600-613 - General Supplies 12,481 17,452 53,073 12,485 600-629 - Conference and Training - - 2,496 - 600-635 - Special Departmental Exp - - 416 - 600-642 - Telphone and Data Services - - - 456 600-643 - Water Services 47,871 46,426 59,010 38,804 600-647 - Memberships and Dues - 800 1,040 830 Materials Total 60,600 67,892 375,634 54,315 Contract services
700-702 - General Service Agreement - 6,080 - - 700-703 - Maintenance of Equipment - - 7,184 - Contract services Total - 6,080 7,184 - Cost allocation
800-801 - Equipment Reimbursement 20,684 - - - 800-802 - IT Reimbursement 4,301 - - - 800-805 - CC CAP Allocation 2,507 - - - 800-806 - CM CAP Allocation 887 - - - 800-811 - Public Affairs CAP Alloc 3,720 - - - 800-814 - Finance CAP Alloc 2,410 - - - 800-815 - Human resources CAP Alloc 7,050 - - - 800-821 - Building Maintenance CAP 2,438 - - - Cost allocation Total 43,997 - - - Contingencies
719-705 - Contingencies - - 9,563 1,358 Contingencies Total - - 9,563 1,358 815 Civic Center Ground Maint Total 245,567 188,050 515,160 180,415 84 Grounds Total 4,605,638 5,329,588 7,018,763 6,784,938 106
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 85 Streets
818 Storm Drain Maintenance
Employee compensation
500-501 - Salaries Full Time 106,397 - - - 500-502 - Salaries Part Time 4,811 - - - 500-504 - Stand By 180 - - - 500-505 - Overtime 1,625 342 - - Employee compensation Total 113,012 342 - - Employee benefits
501-500 - Retirement System 29,314 904 - - 501-502 - Pers 1959 Surv Empr 56 2 - - 501-505 - Health Insurance 17,955 660 - - 501-506 - Dental Insurance 1,709 59 - - 501-507 - Medicare 1,647 50 - - 501-508 - Life Insurance 831 51 - - 501-509 - Long Term Disability 757 48 - - 501-510 - Workers Compensation 1,386 - - - 501-511 - Vision Insurance 208 7 - - 501-517 - Deferred Comp 319 11 - - Employee benefits Total 54,182 1,791 - - Materials
600-608 - Sml Tools and Equipment 1,924 - - - 600-611 - Uniforms/Safety Appar 14 - - - 600-613 - General Supplies 2,542 - - - 600-629 - Conference and Training 111 - - - 600-632 - Mileage Reimbursement 14 - - - 600-642 - Telphone and Data Services 911 3,364 - - 600-647 - Memberships and Dues 75 - - - Materials Total 5,591 3,364 - - Contract services
700-702 - General Service Agreement 169,234 - - - 700-706 - Rent Expense 40,101 - - - Contract services Total 209,335 - - - Cost allocation
800-801 - Equipment Reimbursement 5,704 - - - 800-802 - IT Reimbursement 7,069 - - - 800-805 - CC CAP Allocation 3,960 - - - 800-806 - CM CAP Allocation 1,421 - - - 800-814 - Finance CAP Alloc 14,954 - - - 800-815 - Human resources CAP Alloc 10,400 - - - 800-821 - Building Maintenance CAP 3,596 - - - Cost allocation Total 47,104 - - - 818 Storm Drain Maintenance Total 429,225 5,496 - - 107
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 820 Sidewalk Curb and Gutter
Employee compensation
500-501 - Salaries Full Time 132,085 152,605 165,125 203,093 500-504 - Stand By 15 - - - 500-505 - Overtime 7,488 7,570 8,082 8,000 Employee compensation Total 139,588 160,174 173,207 211,093 Employee benefits
501-500 - Retirement System 37,259 44,926 51,668 64,746 501-502 - Pers 1959 Surv Empr 74 83 84 112 501-505 - Health Insurance 25,635 24,256 25,988 34,916 501-506 - Dental Insurance 2,788 1,994 2,130 2,738 501-507 - Medicare 2,037 2,333 2,394 2,945 501-508 - Life Insurance 923 994 1,008 1,296 501-509 - Long Term Disability 829 942 855 1,034 501-510 - Workers Compensation 1,501 1,588 2,467 3,520 501-511 - Vision Insurance 237 254 266 358 501-513 - Rec Bucks - - 670 830 501-517 - Deferred Comp 103 109 117 273 Employee benefits Total 71,386 77,481 87,647 112,768 Materials
600-601 - General Office Supplies 40 - 104 108 600-605 - Meeting Expenses - - 59 61 600-608 - Sml Tools and Equipment 128 16 208 216 600-611 - Uniforms/Safety Appar - - 125 130 600-613 - General Supplies 5,020 8,305 12,543 13,020 600-629 - Conference and Training 1,606 - 728 756 600-632 - Mileage Reimbursement 7 8 - - 600-642 - Telphone and Data Services 2,049 4,354 2,137 2,218 600-647 - Memberships and Dues 261 236 416 432 Materials Total 9,110 12,919 16,320 16,941 Contract services
700-702 - General Service Agreement 30,000 60,900 30,900 32,074 Contract services Total 30,000 60,900 30,900 32,074 Cost allocation
800-801 - Equipment Reimbursement 15,081 19,419 20,055 18,336 800-802 - IT Reimbursement 17,995 63,576 67,653 63,694 800-805 - CC CAP Allocation 5,350 12,120 16,251 14,359 800-806 - CM CAP Allocation 2,088 3,375 5,749 6,336 800-809 - City Clerk CAP Alloc 2,790 4,583 4,694 4,174 800-814 - Finance CAP Alloc 16,227 21,183 25,553 25,335 800-815 - Human resources CAP Alloc 7,539 11,597 14,289 17,014 800-820 - Grounds Maintenance CAP - 555 702 697 800-821 - Building Maintenance CAP 2,607 4,824 4,702 4,960 Cost allocation Total 69,677 141,232 159,648 154,905 Special projects
750-020 - Annual Sidewalk Curb & Gutter 1,008,913 899,796 1,400,000 1,453,200 Special projects Total 1,008,913 899,796 1,400,000 1,453,200 Contingencies
719-705 - Contingencies - - 1,181 1,225 Contingencies Total - - 1,181 1,225 820 Sidewalk Curb and Gutter Total 1,328,675 1,352,502 1,868,903 1,982,206 108
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 821 Street Pavement Maintenance
Employee compensation
500-501 - Salaries Full Time 265,684 383,474 417,847 473,775 500-502 - Salaries Part Time 29,254 16,868 29,512 29,512 500-504 - Stand By 390 225 - - 500-505 - Overtime 4,699 2,541 2,231 3,600 500-513 - Sick Leave 988 173 - - Employee compensation Total 301,014 403,281 449,590 506,887 Employee benefits
501-500 - Retirement System 75,800 111,208 130,744 151,039 501-502 - Pers 1959 Surv Empr 145 199 237 293 501-505 - Health Insurance 48,818 58,678 67,347 73,409 501-506 - Dental Insurance 4,574 5,408 6,009 7,150 501-507 - Medicare 4,405 5,887 6,059 6,870 501-508 - Life Insurance 2,167 2,694 2,844 3,384 501-509 - Long Term Disability 1,711 2,166 2,045 2,350 501-510 - Workers Compensation 3,869 4,091 6,960 9,192 501-511 - Vision Insurance 596 726 855 1,027 501-513 - Rec Bucks - - 1,685 1,985 501-517 - Deferred Comp 969 1,048 1,131 1,424 501-501 - PT Medicare - - 223 428 501-519 - PT PARS - - 384 384 Employee benefits Total 143,054 192,104 226,523 258,935 Materials
600-605 - Meeting Expenses 553 - 271 281 600-608 - Sml Tools and Equipment 1,796 310 624 648 600-609 - Equipment Parts - 19 - - 600-611 - Uniforms/Safety Appar 933 1,592 1,663 1,726 600-613 - General Supplies 14,297 16,946 31,583 32,783 600-629 - Conference and Training 3,315 - 2,263 2,349 600-632 - Mileage Reimbursement 55 59 - - 600-642 - Telphone and Data Services 180 - - - 600-647 - Memberships and Dues 315 75 187 194 Materials Total 21,445 19,001 36,591 37,981 Capital outlays
900-971 - SB1 Roads 978,379 - 1,000,000 1,038,000 Capital outlays Total 978,379 - 1,000,000 1,038,000 Contract services
700-702 - General Service Agreement 115,322 - 552,632 208,411 Contract services Total 115,322 - 552,632 208,411 Cost allocation
800-801 - Equipment Reimbursement 97,952 125,771 129,877 118,527 800-802 - IT Reimbursement 11,410 84,504 126,647 102,948 800-805 - CC CAP Allocation 35,235 39,878 50,805 29,926 800-806 - CM CAP Allocation 14,399 11,305 18,111 13,221 800-814 - Finance CAP Alloc 31,541 36,105 36,000 39,816 800-815 - Human resources CAP Alloc 24,779 36,042 40,315 34,973 800-820 - Grounds Maintenance CAP - 1,429 1,981 1,432 800-821 - Building Maintenance CAP 8,568 12,430 13,266 10,196 Cost allocation Total 223,884 347,464 417,002 351,039 Special projects
900-921 - Annual Asphalt Project 2,560,653 1,857,852 2,100,000 2,179,800 900-990 - Special Projects - PW - 20,000 - - Special projects Total 2,560,653 1,877,852 2,100,000 2,179,800 Contingencies
109
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 719-705 - Contingencies - - 14,731 6,160 Contingencies Total - - 14,731 6,160 821 Street Pavement Maintenance Total 4,343,750 2,839,703 4,797,069 4,587,213 110
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 822 Street Sign Marking
Employee compensation
500-501 - Salaries Full Time 267,547 279,407 306,982 268,785 500-502 - Salaries Part Time 7,359 - - - 500-504 - Stand By 330 180 - - 500-505 - Overtime 15,031 6,650 2,445 19,000 500-513 - Sick Leave 320 - - - Employee compensation Total 290,588 286,237 309,427 287,785 Employee benefits
501-500 - Retirement System 76,611 82,625 96,055 85,689 501-502 - Pers 1959 Surv Empr 156 162 204 197 501-505 - Health Insurance 52,894 56,196 63,411 48,820 501-506 - Dental Insurance 4,906 4,706 5,173 4,792 501-507 - Medicare 4,270 4,285 4,451 3,897 501-508 - Life Insurance 2,325 2,320 2,448 2,268 501-509 - Long Term Disability 1,730 1,587 1,628 1,432 501-510 - Workers Compensation 4,042 4,274 5,991 6,161 501-511 - Vision Insurance 647 650 772 714 501-513 - Rec Bucks - - 1,380 1,280 501-517 - Deferred Comp 1,086 1,178 1,248 1,151 Employee benefits Total 148,667 157,983 182,761 156,401 Materials
600-601 - General Office Supplies 192 363 342 355 600-605 - Meeting Expenses 150 - 1,041 1,081 600-608 - Sml Tools and Equipment 6,621 4,222 10,743 11,151 600-609 - Equipment Parts 1,622 418 227 236 600-611 - Uniforms/Safety Appar 1,812 539 3,190 3,311 600-612 - Fuel 704 854 811 842 600-613 - General Supplies 109,730 112,119 116,387 120,810 600-629 - Conference and Training 3,894 710 2,482 2,576 600-632 - Mileage Reimbursement 62 69 - - 600-642 - Telphone and Data Services - 1,641 - - 600-647 - Memberships and Dues 1,245 1,467 1,311 1,361 Materials Total 126,033 122,402 136,534 141,723 Contract services
700-702 - General Service Agreement 60 - 26,523 21,218 Contract services Total 60 - 26,523 21,218 Cost allocation
800-801 - Equipment Reimbursement 18,979 24,442 25,223 22,993 800-802 - IT Reimbursement 34,494 80,292 107,608 86,855 800-805 - CC CAP Allocation 9,239 15,744 18,319 14,225 800-806 - CM CAP Allocation 3,306 3,990 5,898 5,857 800-814 - Finance CAP Alloc 22,841 30,622 37,671 38,789 800-815 - Human resources CAP Alloc 24,640 37,249 34,702 29,775 800-820 - Grounds Maintenance CAP - 1,493 1,705 1,219 800-821 - Building Maintenance CAP 8,519 12,987 11,418 8,680 Cost allocation Total 122,018 206,819 242,544 208,393 Special projects
750-025 - Special Maintenance - - - 10,300 900-945 - Fixed Asset Acquisition - 6,066 - - 750-083 - Stanley Cutoff & Chain Saws - 6,447 - - Special projects Total - 12,513 - 10,300 Contingencies
719-705 - Contingencies - - 4,076 4,074 Contingencies Total - - 4,076 4,074 111
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 822 Street Sign Marking Total 687,366 785,955 901,865 829,894 848 Street Lighting
Employee compensation
500-501 - Salaries Full Time 135,712 87,037 109,408 111,377 500-505 - Overtime 14,632 14,286 12,927 15,000 Employee compensation Total 150,344 101,322 122,335 126,377 Employee benefits
501-500 - Retirement System 38,651 25,656 34,234 35,507 501-502 - Pers 1959 Surv Empr 92 60 63 66 501-505 - Health Insurance 27,832 18,351 19,569 20,047 501-506 - Dental Insurance 2,351 1,392 1,597 1,597 501-507 - Medicare 856 457 100 1,615 501-508 - Life Insurance 1,121 694 756 756 501-509 - Long Term Disability 871 536 574 583 501-510 - Workers Compensation 1,097 1,160 1,850 2,054 501-511 - Vision Insurance 279 172 239 239 501-513 - Rec Bucks - - 425 425 501-517 - Deferred Comp 540 355 390 390 Employee benefits Total 73,691 48,833 59,797 63,279 Materials
600-605 - Meeting Expenses - - 43 45 600-608 - Sml Tools and Equipment 3,369 4,686 6,034 6,263 600-609 - Equipment Parts 117 - 209 217 600-611 - Uniforms/Safety Appar 991 - 1,768 1,835 600-613 - General Supplies 80,926 112,641 95,885 99,529 600-629 - Conference and Training 466 213 546 - 600-632 - Mileage Reimbursement - 1 - - 600-641 - Electrical Service 205,656 195,121 187,075 244,694 600-642 - Telphone and Data Services 1,362 1,754 1,334 1,385 600-647 - Memberships and Dues 5,340 147 2,705 2,808 Materials Total 298,228 314,562 295,599 356,776 Contract services
700-702 - General Service Agreement 110,632 80,595 63,329 64,120 Contract services Total 110,632 80,595 63,329 64,120 Cost allocation
800-801 - Equipment Reimbursement 9,436 12,149 17,532 16,001 800-802 - IT Reimbursement 11,603 45,985 56,635 47,498 800-805 - CC CAP Allocation 2,506 8,593 10,828 8,619 800-806 - CM CAP Allocation 949 2,386 3,793 3,812 800-814 - Finance CAP Alloc 18,942 26,303 32,729 28,357 800-815 - Human resources CAP Alloc 4,677 28,085 10,717 74,881 800-820 - Grounds Maintenance CAP - 405 527 406 800-821 - Building Maintenance CAP 1,617 3,525 3,526 2,893 Cost allocation Total 49,730 127,431 136,287 182,467 Special projects
750-025 - Special Maintenance 13,015 7,000 94,000 8,300 900-990 - Special Projects - PW 137,536 144,413 208,000 213,000 Special projects Total 150,551 151,413 302,000 221,300 Contingencies
719-705 - Contingencies - - 8,973 10,522 Contingencies Total - - 8,973 10,522 848 Street Lighting Total 833,177 824,156 988,320 1,024,841 112
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 849 Equipment Maintenance
Employee compensation
500-501 - Salaries Full Time 275,483 297,540 301,588 304,303 500-504 - Stand By 600 600 - - 500-505 - Overtime 1,744 3,903 5,328 5,488 Employee compensation Total 277,828 302,043 306,916 309,791 Employee benefits
501-500 - Retirement System 127,254 111,991 94,367 97,012 501-502 - Pers 1959 Surv Empr 177 186 180 187 501-505 - Health Insurance 34,810 (1,192) 46,155 47,281 501-506 - Dental Insurance 4,499 4,295 4,564 4,564 501-507 - Medicare 3,825 4,309 4,373 4,412 501-508 - Life Insurance 2,156 2,141 2,160 2,160 501-509 - Long Term Disability 1,531 1,523 1,594 1,607 501-510 - Workers Compensation 3,465 3,664 5,286 5,867 501-511 - Vision Insurance 579 582 690 690 501-513 - Rec Bucks - - 1,200 1,200 501-517 - Deferred Comp 1,060 1,159 1,170 1,170 Employee benefits Total 179,355 128,657 161,739 166,150 Materials
600-601 - General Office Supplies 97 - 202 210 600-605 - Meeting Expenses 27 139 250 260 600-608 - Sml Tools and Equipment 18,940 15,719 15,175 15,752 600-609 - Equipment Parts 30,312 35,449 28,610 29,697 600-610 - Auto Parts/Supplies 56,768 64,708 53,617 55,654 600-611 - Uniforms/Safety Appar 418 534 1,200 1,200 600-612 - Fuel 124,914 140,347 155,213 161,111 600-613 - General Supplies 30,100 30,284 46,911 48,694 600-629 - Conference and Training 2,283 142 1,976 2,472 600-632 - Mileage Reimbursement 304 - - - 600-635 - Special Departmental Exp 379 468 416 432 600-642 - Telphone and Data Services 1,090 1,070 1,102 1,144 600-647 - Memberships and Dues - - 1,040 1,080 Materials Total 265,631 288,859 305,712 317,706 Contract services
700-702 - General Service Agreement 53,996 73,777 74,879 87,769 700-703 - Maintenance of Equipment 2,012 600 30,187 31,334 700-706 - Rent Expense 4,389 1,366 1,536 1,594 Contract services Total 60,398 75,743 106,602 120,697 Cost allocation
800-801 - Equipment Reimbursement 28,316 - - - 800-802 - IT Reimbursement 37,303 - - - 800-805 - CC CAP Allocation 11,134 - - - 800-806 - CM CAP Allocation 4,122 - - - 800-814 - Finance CAP Alloc 33,539 - - - 800-815 - Human resources CAP Alloc 24,361 - - - 800-821 - Building Maintenance CAP 8,423 - - - Cost allocation Total 147,198 - - - Other financing uses
800-904 - Depreciation Expenses 665,797 669,046 665,797 669,046 Other financing uses Total 665,797 669,046 665,797 669,046 Contingencies
719-705 - Contingencies - - 10,278 10,960 Contingencies Total - - 10,278 10,960 849 Equipment Maintenance Total 1,596,207 1,464,347 1,557,044 1,594,350 113
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 850 Environmental Materials
Employee compensation
500-501 - Salaries Full Time 58,678 64,239 65,631 69,066 500-504 - Stand By 240 225 - - 500-505 - Overtime 1,731 411 430 1,100 Employee compensation Total 60,650 64,875 66,061 70,166 Employee benefits
501-500 - Retirement System 16,683 18,374 20,536 22,018 501-502 - Pers 1959 Surv Empr 14 15 39 44 501-505 - Health Insurance 8,370 9,200 10,092 9,720 501-506 - Dental Insurance 918 904 989 1,065 501-507 - Medicare 909 965 952 1,001 501-508 - Life Insurance 438 447 468 504 501-509 - Long Term Disability 400 358 341 360 501-510 - Workers Compensation 751 794 1,145 1,369 501-511 - Vision Insurance 118 122 144 156 501-513 - Rec Bucks - - 270 290 501-517 - Deferred Comp 185 202 215 234 Employee benefits Total 28,786 31,381 35,191 36,761 Materials
600-601 - General Office Supplies - - 177 184 600-605 - Meeting Expenses - - 27 28 600-609 - Equipment Parts 1,451 - - - 600-611 - Uniforms/Safety Appar - - 231 240 600-613 - General Supplies 2,382 2,910 3,849 3,995 600-616 - Haz Material Mgmt 27,692 28,003 42,000 43,596 600-629 - Conference and Training 1,626 251 677 - 600-632 - Mileage Reimbursement - 18 - - 600-635 - Special Departmental Exp 1,108 4,725 624 5,326 600-642 - Telphone and Data Services 1,780 3,040 1,121 1,164 Materials Total 36,039 38,946 48,706 54,533 Contract services
700-702 - General Service Agreement 3,575 5,442 - - Contract services Total 3,575 5,442 - - Cost allocation
800-801 - Equipment Reimbursement 3,793 4,884 5,042 4,604 800-802 - IT Reimbursement 28,397 21,506 24,488 21,521 800-805 - CC CAP Allocation 1,605 3,355 3,931 3,321 800-806 - CM CAP Allocation 577 871 1,291 1,378 800-814 - Finance CAP Alloc 13,901 18,600 22,625 21,673 800-815 - Human resources CAP Alloc 4,188 5,231 6,634 6,617 800-820 - Grounds Maintenance CAP - 277 326 271 800-821 - Building Maintenance CAP 1,448 2,412 2,183 1,929 Cost allocation Total 53,909 57,136 66,520 61,314 Contingencies
719-705 - Contingencies - - 1,218 1,363 Contingencies Total - - 1,218 1,363 850 Environmental Materials Total 182,959 197,781 217,696 224,137 85 Streets Total 9,401,358 7,469,940 10,330,897 10,242,641 114
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 86 Trees and Right of Way
261 Trail Maintenance
Employee compensation
500-501 - Salaries Full Time - - - 100,732 500-502 - Salaries Part Time - - - 29,512 Employee compensation Total - - - 130,244 Employee benefits
501-500 - Retirement System - - - 32,113 501-502 - Pers 1959 Surv Empr - - - 72 501-505 - Health Insurance - - - 21,922 501-506 - Dental Insurance - - - 1,750 501-507 - Medicare - - - 1,461 501-508 - Life Insurance - - - 828 501-509 - Long Term Disability - - - 534 501-510 - Workers Compensation - - - 2,249 501-511 - Vision Insurance - - - 259 501-513 - Rec Bucks - - - 470 501-517 - Deferred Comp - - - 410 501-501 - PT Medicare - - - 428 501-519 - PT PARS - - - 384 Employee benefits Total - - - 62,880 Materials
600-601 - General Office Supplies - - - 28 600-605 - Meeting Expenses - - - 23 600-608 - Sml Tools and Equipment - - - 817 600-611 - Uniforms/Safety Appar - - - 281 600-613 - General Supplies - - - 6,110 600-617 - Irrigation Improvement - - - 2,430 600-629 - Conference and Training - - - 203 600-642 - Telphone and Data Services - - - 373 600-647 - Memberships and Dues - - - 127 Materials Total - - - 10,392 Contract services
700-702 - General Service Agreement - - - 26,121 700-706 - Rent Expense - - - 2,160 Contract services Total - - - 28,281 Contingencies
719-705 - Contingencies - - - 967 Contingencies Total - - - 967 261 Trail Maintenance Total - - - 232,764 115
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 824 Overpasses and Medians
Employee compensation
500-501 - Salaries Full Time 450,370 497,784 528,897 533,984 500-505 - Overtime 8,726 10,054 13,436 20,000 Employee compensation Total 459,097 507,838 542,333 553,984 Employee benefits
501-500 - Retirement System 127,995 146,448 165,492 170,234 501-502 - Pers 1959 Surv Empr 369 395 378 390 501-505 - Health Insurance 76,704 82,134 88,616 117,607 501-506 - Dental Insurance 9,286 9,147 9,585 9,509 501-507 - Medicare 6,735 7,379 7,669 7,743 501-508 - Life Insurance 4,371 4,552 4,536 4,500 501-509 - Long Term Disability 2,926 2,865 2,829 2,851 501-510 - Workers Compensation 7,276 7,694 11,101 12,224 501-511 - Vision Insurance 1,137 1,184 1,433 1,422 501-513 - Rec Bucks - - 2,550 2,530 501-517 - Deferred Comp 2,085 2,349 2,340 2,321 Employee benefits Total 238,883 264,147 296,529 331,331 Materials
600-601 - General Office Supplies 119 15 183 161 600-605 - Meeting Expenses - - 149 131 600-608 - Sml Tools and Equipment 3,006 5,350 5,245 4,628 600-611 - Uniforms/Safety Appar 1,605 2,539 1,803 1,591 600-613 - General Supplies 51,554 38,712 39,241 34,622 600-617 - Irrigation Improvement 28,689 27,209 15,605 13,768 600-629 - Conference and Training 5,488 1,268 4,577 - 600-641 - Electrical Service 9,821 11,040 10,403 13,608 600-642 - Telphone and Data Services 3,735 2,727 2,396 2,114 600-643 - Water Services 82,124 108,464 128,155 139,586 600-647 - Memberships and Dues 540 562 815 720 Materials Total 186,681 197,886 208,572 210,929 Contract services
700-702 - General Service Agreement 142,709 15,312 54,786 44,780 700-706 - Rent Expense - - 945 834 Contract services Total 142,709 15,312 55,731 45,614 Cost allocation
800-801 - Equipment Reimbursement 133,895 171,880 177,417 161,937 800-802 - IT Reimbursement 30,372 138,768 147,713 126,154 800-805 - CC CAP Allocation 14,917 28,855 34,168 27,794 800-806 - CM CAP Allocation 5,280 7,337 11,014 11,400 800-814 - Finance CAP Alloc 32,235 45,337 48,105 49,692 800-815 - Human resources CAP Alloc 42,020 73,407 99,327 59,549 800-820 - Grounds Maintenance CAP - 2,688 3,160 2,438 800-821 - Building Maintenance CAP 14,529 23,377 21,158 17,360 Cost allocation Total 273,248 491,649 542,062 456,324 Special projects
750-192 - Mound Removals - - - 141,900 750-193 - Split Rail Fence-SCB & Mary Ave - - - 16,400 750-194 - Trench Work - - - 40,000 Special projects Total - - - 198,300 Contingencies
719-705 - Contingencies - - 6,608 6,414 Contingencies Total - - 6,608 6,414 824 Overpasses and Medians Total 1,300,618 1,476,831 1,651,835 1,802,896 116
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 825 Street Tree Maintenance
Employee compensation
500-501 - Salaries Full Time 574,362 669,003 706,508 616,157 500-505 - Overtime 14,358 6,161 7,270 20,000 Employee compensation Total 588,720 675,164 713,778 636,157 Employee benefits
501-500 - Retirement System 160,473 196,105 221,066 196,431 501-502 - Pers 1959 Surv Empr 467 523 504 462 501-505 - Health Insurance 102,128 128,281 144,868 123,582 501-506 - Dental Insurance 11,776 12,150 12,779 11,258 501-507 - Medicare 8,503 9,814 10,244 8,934 501-508 - Life Insurance 5,492 6,043 6,048 5,328 501-509 - Long Term Disability 3,579 3,725 3,778 3,296 501-510 - Workers Compensation 8,547 9,037 14,802 14,473 501-511 - Vision Insurance 1,489 1,607 1,911 1,681 501-513 - Rec Bucks - - 3,400 3,000 501-517 - Deferred Comp 2,657 3,120 3,120 2,730 Employee benefits Total 305,112 370,406 422,520 371,175 Materials
600-601 - General Office Supplies 97 253 101 105 600-605 - Meeting Expenses - - 349 362 600-608 - Sml Tools and Equipment 11,596 16,463 13,181 13,682 600-611 - Uniforms/Safety Appar 10,779 7,383 8,322 8,638 600-613 - General Supplies 15,057 53,908 76,351 79,252 600-629 - Conference and Training 7,303 4,175 7,012 - 600-632 - Mileage Reimbursement 317 - - - 600-642 - Telphone and Data Services 2,721 2,821 2,686 3,788 600-643 - Water Services 4,098 5,275 4,298 4,681 600-647 - Memberships and Dues 1,295 2,453 2,363 2,453 Materials Total 53,262 92,730 114,663 112,961 Contract services
700-702 - General Service Agreement 2,325 13,120 9,792 10,164 Contract services Total 2,325 13,120 9,792 10,164 Cost allocation
800-801 - Equipment Reimbursement 118,975 159,913 175,122 159,835 800-802 - IT Reimbursement 36,620 175,401 193,115 165,035 800-805 - CC CAP Allocation 16,522 32,267 41,483 35,185 800-806 - CM CAP Allocation 5,798 8,128 13,131 14,301 800-814 - Finance CAP Alloc 31,478 43,005 49,533 53,243 800-815 - Human resources CAP Alloc 48,442 82,259 120,761 79,399 800-820 - Grounds Maintenance CAP - 3,157 4,213 3,251 800-821 - Building Maintenance CAP 16,749 27,458 28,210 23,147 Cost allocation Total 274,584 531,588 625,568 533,396 Special projects
900-911 - Trees and Badges 12,876 14,475 - 15,000 750-008 - Tree Survey/Inventory Update 8,000 - - - 750-142 - Cage conversion to Rope Shop - - 10,000 - 750-143 - Foothill Blvd Median Tree Work - - 30,000 - Special projects Total 20,876 14,475 40,000 15,000 Contingencies
719-705 - Contingencies - - 4,111 3,078 Contingencies Total - - 4,111 3,078 825 Street Tree Maintenance Total 1,244,879 1,697,482 1,930,432 1,681,931 117
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 826 Weekend Work Program
Employee compensation
500-501 - Salaries Full Time 171,971 164,342 182,446 164,401 500-502 - Salaries Part Time 5,342 52,050 59,024 59,024 500-505 - Overtime 3,557 2,290 3,539 6,500 500-513 - Sick Leave - 230 - - Employee compensation Total 180,870 218,914 245,009 229,925 Employee benefits
501-500 - Retirement System 45,811 48,364 57,087 52,411 501-502 - Pers 1959 Surv Empr 138 143 138 137 501-505 - Health Insurance 28,903 38,841 42,461 41,014 501-506 - Dental Insurance 3,445 3,327 3,499 3,347 501-507 - Medicare 2,627 3,156 2,645 2,384 501-508 - Life Insurance 1,633 1,656 1,656 1,584 501-509 - Long Term Disability 1,135 1,027 971 885 501-510 - Workers Compensation 2,656 2,809 4,053 4,303 501-511 - Vision Insurance 406 412 514 496 501-513 - Rec Bucks - - 950 900 501-517 - Deferred Comp 726 780 780 780 501-501 - PT Medicare - - 446 856 501-519 - PT PARS - - 768 768 Employee benefits Total 87,481 100,516 115,968 109,865 Materials
600-605 - Meeting Expenses 135 - 96 100 600-608 - Sml Tools and Equipment 2,551 652 3,076 3,193 600-611 - Uniforms/Safety Appar 139 447 947 983 600-613 - General Supplies 1,072 589 3,708 3,849 600-629 - Conference and Training 576 - 1,196 - 600-632 - Mileage Reimbursement 171 - - - 600-642 - Telphone and Data Services 463 506 948 984 Materials Total 5,106 2,193 9,971 9,109 Contract services
700-702 - General Service Agreement - - - 5,042 Contract services Total - - - 5,042 Cost allocation
800-801 - Equipment Reimbursement 56,382 72,593 74,931 68,394 800-802 - IT Reimbursement 5,513 62,575 56,301 48,019 800-805 - CC CAP Allocation 7,200 10,175 11,794 10,171 800-806 - CM CAP Allocation 2,508 2,570 3,761 4,173 800-814 - Finance CAP Alloc 18,664 22,328 21,678 27,756 800-815 - Human resources CAP Alloc 21,848 41,219 23,475 21,740 800-820 - Grounds Maintenance CAP - 981 1,154 890 800-821 - Building Maintenance CAP 7,554 8,534 7,724 6,338 Cost allocation Total 119,669 220,975 200,818 187,481 Contingencies
719-705 - Contingencies - - 249 354 Contingencies Total - - 249 354 826 Weekend Work Program Total 393,126 542,597 572,015 541,776 86 Trees and Right of Way Total 2,938,622 3,716,911 4,154,282 4,259,367 118
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 87 Facilities and Fleet
260 BBF Golf Maintenance
Materials
600-609 - Equipment Parts - - - 1,038 600-641 - Electrical Service - - - 3,621 600-642 - Telphone and Data Services - - - 311 600-643 - Water Services - - - 77,115 600-644 - Sewer Service - - - 24,000 Materials Total - - - 106,085 Contract services
700-702 - General Service Agreement - - - 23,724 700-703 - Maintenance of Equipment - - - 519 Contract services Total - - - 24,243 Contingencies
719-705 - Contingencies - - - 3,258 Contingencies Total - - - 3,258 260 BBF Golf Maintenance Total - - - 133,586 119
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 827 Bldg Maint City Hall
Employee compensation
500-501 - Salaries Full Time 102,565 105,671 107,517 107,484 500-505 - Overtime 4,036 1,283 1,094 1,127 Employee compensation Total 106,601 106,954 108,611 108,611 Employee benefits
501-500 - Retirement System 28,383 30,450 33,642 34,266 501-502 - Pers 1959 Surv Empr 26 25 60 62 501-505 - Health Insurance 14,552 14,874 15,469 16,419 501-506 - Dental Insurance 1,580 1,450 1,521 1,521 501-507 - Medicare 1,561 1,661 1,559 1,559 501-508 - Life Insurance 747 721 720 720 501-509 - Long Term Disability 729 600 553 553 501-510 - Workers Compensation 1,155 1,221 1,762 1,956 501-511 - Vision Insurance 222 215 220 220 501-513 - Rec Bucks - - 420 420 501-518 - Health In Lieu 900 900 - - 501-517 - Deferred Comp 303 311 312 312 Employee benefits Total 50,159 52,427 56,238 58,008 Materials
600-605 - Meeting Expenses - - 41 43 600-608 - Sml Tools and Equipment - 244 2,670 2,771 600-611 - Uniforms/Safety Appar 69 52 320 320 600-613 - General Supplies 8,856 11,967 52,415 54,407 600-620 - Gas Service 13,073 8,700 12,702 15,242 600-629 - Conference and Training 461 283 520 - 600-632 - Mileage Reimbursement 21 - - - 600-635 - Special Departmental Exp 282 - - - 600-641 - Electrical Service 91,237 66,595 129,383 169,233 600-642 - Telphone and Data Services 30,940 14,605 2,370 2,460 600-643 - Water Services 6,314 5,979 7,801 8,497 600-644 - Sewer Service 11,104 3,620 4,263 4,367 600-647 - Memberships and Dues - 857 624 648 Materials Total 162,358 112,901 213,109 257,988 Contract services
700-702 - General Service Agreement 92,909 150,855 105,547 114,771 700-706 - Rent Expense 1,380 1,886 - - Contract services Total 94,289 152,740 105,547 114,771 Cost allocation
800-801 - Equipment Reimbursement 35,811 - - - 800-802 - IT Reimbursement 17,873 - - - 800-805 - CC CAP Allocation 3,332 - - - 800-806 - CM CAP Allocation 1,249 - - - 800-811 - Public Affairs CAP Alloc 3,536 - - - 800-814 - Finance CAP Alloc 4,746 - - - 800-815 - Human resources CAP Alloc 12,882 - - - 800-821 - Building Maintenance CAP 2,317 - - - Cost allocation Total 81,746 - - - Special projects
900-990 - Special Projects - PW 20,342 - - - 750-144 - Electrical Preventive Maint - - 25,000 - 750-145 - Fascia Repair and Painting - - 60,000 - 750-146 - Lower Floor Recarpeting - - 70,000 - 750-147 - Boiler Preventive Maintenance - - 5,000 - Special projects Total 20,342 - 160,000 - 120
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed Contingencies
719-705 - Contingencies - - 11,958 9,319 Contingencies Total - - 11,958 9,319 827 Bldg Maint City Hall Total 515,495 425,022 655,463 548,697 121
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 828 Bldg Maint Library
Employee compensation
500-501 - Salaries Full Time 71,590 66,169 72,807 59,034 500-505 - Overtime 901 1,022 777 800 Employee compensation Total 72,491 67,192 73,584 59,834 Employee benefits
501-500 - Retirement System 20,092 19,634 22,781 18,820 501-502 - Pers 1959 Surv Empr 42 38 48 37 501-505 - Health Insurance 11,809 11,531 13,397 10,478 501-506 - Dental Insurance 1,213 1,040 1,217 913 501-507 - Medicare 1,062 1,093 1,056 856 501-508 - Life Insurance 577 514 576 432 501-509 - Long Term Disability 484 397 383 307 501-510 - Workers Compensation 924 977 1,410 1,173 501-511 - Vision Insurance 168 153 179 133 501-513 - Rec Bucks - - 330 250 501-518 - Health In Lieu 450 450 - - 501-517 - Deferred Comp 251 242 273 195 Employee benefits Total 37,072 36,070 41,650 33,594 Materials
600-605 - Meeting Expenses - - 33 34 600-608 - Sml Tools and Equipment 92 - 165 171 600-611 - Uniforms/Safety Appar - - 280 200 600-613 - General Supplies 8,399 12,503 8,960 9,299 600-629 - Conference and Training - - 157 - 600-632 - Mileage Reimbursement 11 - - - 600-644 - Sewer Service - 5,776 - - 600-651 - Property Tax - 830 356 370 Materials Total 8,502 19,109 9,951 10,074 Contract services
700-702 - General Service Agreement 282,294 285,275 408,245 429,558 Contract services Total 282,294 285,275 408,245 429,558 Cost allocation
800-801 - Equipment Reimbursement 18,810 24,201 24,980 22,784 800-802 - IT Reimbursement 6,234 22,436 19,433 13,146 800-805 - CC CAP Allocation 2,757 5,531 7,185 5,056 800-806 - CM CAP Allocation 1,038 1,495 2,484 2,241 800-811 - Public Affairs CAP Alloc 2,836 - - - 800-814 - Finance CAP Alloc 3,988 18,829 26,435 27,668 800-815 - Human resources CAP Alloc 8,465 6,438 8,165 5,671 800-820 - Grounds Maintenance CAP - 341 401 232 800-821 - Building Maintenance CAP 1,858 2,968 2,687 1,653 Cost allocation Total 45,986 82,239 91,770 78,451 Special projects
750-025 - Special Maintenance - - - 45,000 900-945 - Fixed Asset Acquisition 60,539 - - - 750-147 - Boiler Preventive Maintenance - - 5,000 - 750-148 - Exterior Door Painting - - 6,000 - Special projects Total 60,539 - 11,000 45,000 Contingencies
719-705 - Contingencies - - 10,723 10,991 Contingencies Total - - 10,723 10,991 828 Bldg Maint Library Total 506,884 489,885 646,923 667,502 122
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 829 Bldg Maint Service Center
Employee compensation
500-501 - Salaries Full Time 63,734 65,229 68,723 67,290 500-505 - Overtime 2,398 1,418 900 927 Employee compensation Total 66,132 66,646 69,623 68,217 Employee benefits
501-500 - Retirement System 17,818 18,938 21,503 21,452 501-502 - Pers 1959 Surv Empr 37 37 42 44 501-505 - Health Insurance 10,505 11,623 12,092 12,387 501-506 - Dental Insurance 1,080 1,018 1,065 1,065 501-507 - Medicare 966 1,065 996 976 501-508 - Life Insurance 506 506 504 504 501-509 - Long Term Disability 437 391 358 351 501-510 - Workers Compensation 808 855 1,233 1,369 501-511 - Vision Insurance 148 146 156 156 501-513 - Rec Bucks - - 290 290 501-518 - Health In Lieu 450 450 - - 501-517 - Deferred Comp 222 233 234 234 Employee benefits Total 32,976 35,263 38,473 38,828 Materials
600-605 - Meeting Expenses - - 60 62 600-608 - Sml Tools and Equipment 3,011 3,109 2,879 2,988 600-611 - Uniforms/Safety Appar 418 - 240 240 600-613 - General Supplies 9,532 18,709 19,727 20,478 600-620 - Gas Service 7,523 5,006 7,791 9,349 600-629 - Conference and Training 392 - 365 - 600-632 - Mileage Reimbursement 240 - - - 600-635 - Special Departmental Exp 1,066 - 63 65 600-641 - Electrical Service 1,065 1,892 956 1,250 600-642 - Telphone and Data Services 21,793 6,605 1,795 1,863 600-643 - Water Services 6,074 7,209 6,544 7,128 600-644 - Sewer Service 1,076 1,006 1,997 2,046 600-647 - Memberships and Dues 414 992 842 874 Materials Total 52,604 44,528 43,259 46,343 Contract services
700-702 - General Service Agreement 51,487 74,835 76,636 84,711 700-706 - Rent Expense 2,551 2,052 - - Contract services Total 54,038 76,887 76,636 84,711 Cost allocation
800-801 - Equipment Reimbursement 16,915 21,779 22,480 20,519 800-802 - IT Reimbursement 6,134 22,844 19,735 16,766 800-805 - CC CAP Allocation 2,154 3,790 4,644 4,053 800-806 - CM CAP Allocation 797 991 1,547 1,730 800-811 - Public Affairs CAP Alloc 2,505 - - - 800-814 - Finance CAP Alloc 2,535 22,751 30,265 32,905 800-815 - Human resources CAP Alloc 7,837 5,633 7,145 6,617 800-820 - Grounds Maintenance CAP - 299 351 271 800-821 - Building Maintenance CAP 1,641 2,597 2,351 1,929 Cost allocation Total 40,518 80,684 88,518 84,790 Special projects
750-025 - Special Maintenance - - - 109,500 750-149 - Emergency Power Upgrades - - 28,000 - 750-150 - Shop Building Roof Recoating - - 50,000 - 750-151 - Storage Shed Replacement - - 7,000 - 750-152 - Locksmith Training - - 4,000 - 123
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed Special projects Total - - 89,000 109,500 Contingencies
719-705 - Contingencies - - 5,216 3,276 Contingencies Total - - 5,216 3,276 829 Bldg Maint Service Center Total 246,268 304,008 410,725 435,665 124
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 830 Bldg Maint Quinlan Center
Employee compensation
500-501 - Salaries Full Time 70,112 71,181 74,725 73,292 500-505 - Overtime 6,108 1,979 3,058 3,150 Employee compensation Total 76,220 73,160 77,783 76,442 Employee benefits
501-500 - Retirement System 19,437 20,702 23,381 23,365 501-502 - Pers 1959 Surv Empr 50 50 48 50 501-505 - Health Insurance 9,000 9,068 9,768 10,006 501-506 - Dental Insurance 1,296 1,169 1,217 1,217 501-507 - Medicare 1,121 1,167 1,084 1,063 501-508 - Life Insurance 602 580 576 576 501-509 - Long Term Disability 488 423 392 385 501-510 - Workers Compensation 924 977 1,410 1,565 501-511 - Vision Insurance 183 175 179 179 501-513 - Rec Bucks - - 330 330 501-518 - Health In Lieu 450 450 - - 501-517 - Deferred Comp 268 275 273 273 Employee benefits Total 33,819 35,036 38,658 39,009 Materials
600-605 - Meeting Expenses - - 33 34 600-608 - Sml Tools and Equipment 3,742 - - - 600-611 - Uniforms/Safety Appar - - 280 280 600-613 - General Supplies 5,955 13,639 17,922 18,604 600-620 - Gas Service 21,223 14,124 28,392 34,070 600-629 - Conference and Training 636 353 416 - 600-632 - Mileage Reimbursement 11 - 17 18 600-641 - Electrical Service 88,536 67,180 112,950 147,739 600-642 - Telphone and Data Services 9,924 1,488 753 782 600-643 - Water Services 6,553 6,455 7,831 8,530 600-644 - Sewer Service 1,742 2,084 1,716 1,758 Materials Total 138,323 105,322 170,310 211,815 Capital outlays
900-904 - Non Recur Facility MGT - 57,728 - - Capital outlays Total - 57,728 - - Contract services
700-702 - General Service Agreement 103,761 134,136 150,922 162,000 700-706 - Rent Expense 1,071 1,886 - - Contract services Total 104,831 136,022 150,922 162,000 Cost allocation
800-801 - Equipment Reimbursement 28,301 36,265 37,433 34,168 800-802 - IT Reimbursement 7,444 22,436 24,034 20,383 800-805 - CC CAP Allocation 2,727 6,337 6,536 5,758 800-806 - CM CAP Allocation 1,025 1,738 2,237 2,517 800-811 - Public Affairs CAP Alloc 2,836 - - - 800-814 - Finance CAP Alloc 2,750 23,179 28,944 33,302 800-815 - Human resources CAP Alloc 8,465 6,438 8,165 7,562 800-820 - Grounds Maintenance CAP - 341 401 310 800-821 - Building Maintenance CAP 1,858 2,968 2,687 2,204 Cost allocation Total 55,406 99,702 110,437 106,204 Special projects
750-025 - Special Maintenance 20,450 3,756 - 34,000 750-147 - Boiler Preventive Maintenance - - 5,000 - Special projects Total 20,450 3,756 5,000 34,000 Contingencies
125
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 719-705 - Contingencies - - 8,149 9,345 Contingencies Total - - 8,149 9,345 830 Bldg Maint Quinlan Center Total 429,049 510,726 561,259 638,815 126
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 831 Bldg Maint Senior Center
Employee compensation
500-501 - Salaries Full Time 62,230 61,095 72,709 65,643 500-505 - Overtime 1,952 406 628 647 Employee compensation Total 64,182 61,501 73,337 66,290 Employee benefits
501-500 - Retirement System 17,697 18,256 22,751 20,927 501-502 - Pers 1959 Surv Empr 49 49 48 50 501-505 - Health Insurance 12,495 15,107 15,842 14,510 501-506 - Dental Insurance 1,230 1,136 1,217 1,217 501-507 - Medicare 946 1,083 1,054 952 501-508 - Life Insurance 587 566 576 576 501-509 - Long Term Disability 444 387 382 348 501-510 - Workers Compensation 924 977 1,410 1,565 501-511 - Vision Insurance 156 150 179 179 501-513 - Rec Bucks - - 330 330 501-518 - Health In Lieu 450 450 - - 501-517 - Deferred Comp 255 264 273 273 Employee benefits Total 35,232 38,425 44,062 40,927 Materials
600-605 - Meeting Expenses - - 33 34 600-608 - Sml Tools and Equipment 172 - 307 319 600-611 - Uniforms/Safety Appar - - 280 280 600-613 - General Supplies 9,981 3,110 8,457 8,780 600-620 - Gas Service 2,445 1,627 3,063 3,676 600-629 - Conference and Training 75 - 416 - 600-632 - Mileage Reimbursement 11 - - - 600-641 - Electrical Service 44,455 29,709 67,731 88,592 600-642 - Telphone and Data Services 9,824 1,687 753 782 600-643 - Water Services 6,221 5,719 9,660 10,522 600-644 - Sewer Service 2,671 1,286 2,277 2,332 600-647 - Memberships and Dues - (130) - - Materials Total 75,855 43,010 92,977 115,317 Contract services
700-702 - General Service Agreement 101,404 32,703 102,137 121,789 700-706 - Rent Expense 1,071 1,886 - - Contract services Total 102,474 34,588 102,137 121,789 Cost allocation
800-801 - Equipment Reimbursement 15,047 19,375 19,999 18,254 800-802 - IT Reimbursement 1,183 22,436 18,283 15,627 800-805 - CC CAP Allocation 2,250 4,411 5,674 4,035 800-806 - CM CAP Allocation 829 1,157 1,908 1,690 800-811 - Public Affairs CAP Alloc 2,689 - - - 800-814 - Finance CAP Alloc 3,285 21,041 27,422 28,353 800-815 - Human resources CAP Alloc 8,186 6,438 8,165 7,562 800-820 - Grounds Maintenance CAP - 341 401 310 800-821 - Building Maintenance CAP 1,762 2,968 2,687 2,204 Cost allocation Total 35,231 78,167 84,539 78,035 Special projects
750-025 - Special Maintenance 12,500 - - 188,500 900-945 - Fixed Asset Acquisition - 5,099 - - Special projects Total 12,500 5,099 - 188,500 Contingencies
719-705 - Contingencies - - 4,871 5,928 Contingencies Total - - 4,871 5,928 127
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 831 Bldg Maint Senior Center Total 325,475 260,790 401,923 616,786 832 Bldg Maint McClellan Ranch
Employee compensation
500-501 - Salaries Full Time 53,948 47,737 53,872 40,100 500-505 - Overtime 1,924 510 599 617 Employee compensation Total 55,872 48,247 54,471 40,717 Employee benefits
501-500 - Retirement System 15,105 14,197 16,857 12,784 501-502 - Pers 1959 Surv Empr 36 32 36 25 501-505 - Health Insurance 6,817 6,120 7,784 4,728 501-506 - Dental Insurance 923 750 913 609 501-507 - Medicare 821 817 781 581 501-508 - Life Insurance 428 369 432 288 501-509 - Long Term Disability 374 293 282 206 501-510 - Workers Compensation 693 733 1,057 782 501-511 - Vision Insurance 124 107 133 87 501-513 - Rec Bucks - - 250 170 501-518 - Health In Lieu 450 450 - - 501-517 - Deferred Comp 183 163 195 117 Employee benefits Total 25,955 24,031 28,720 20,377 Materials
600-605 - Meeting Expenses - - 29 30 600-611 - Uniforms/Safety Appar - - 200 120 600-613 - General Supplies 844 2,012 3,085 3,202 600-620 - Gas Service 1,470 994 1,203 1,444 600-629 - Conference and Training - - 416 - 600-632 - Mileage Reimbursement 11 - - - 600-641 - Electrical Service 3,523 3,471 5,672 7,419 600-643 - Water Services 4,194 5,062 3,499 3,811 600-644 - Sewer Service 4,720 2,906 4,301 4,406 Materials Total 14,761 14,446 18,405 20,432 Contract services
700-702 - General Service Agreement 41,526 19,425 46,903 48,685 Contract services Total 41,526 19,425 46,903 48,685 Cost allocation
800-801 - Equipment Reimbursement 7,538 9,705 10,018 9,127 800-802 - IT Reimbursement 5,050 17,084 16,587 10,667 800-805 - CC CAP Allocation 1,399 3,213 3,720 2,251 800-806 - CM CAP Allocation 494 839 1,227 957 800-811 - Public Affairs CAP Alloc 2,100 - - - 800-814 - Finance CAP Alloc 1,664 19,989 23,819 23,288 800-815 - Human resources CAP Alloc 7,069 4,828 6,124 3,781 800-820 - Grounds Maintenance CAP - 256 301 155 800-821 - Building Maintenance CAP 1,376 2,226 2,015 1,102 Cost allocation Total 26,690 58,140 63,811 51,328 Special projects
750-025 - Special Maintenance - - - 55,000 900-990 - Special Projects - PW 15,061 - - - 750-153 - Gift Shop Exterior Painting - - 20,000 - Special projects Total 15,061 - 20,000 55,000 Contingencies
719-705 - Contingencies - - 2,128 1,728 Contingencies Total - - 2,128 1,728 832 Bldg Maint McClellan Ranch Total 179,865 164,289 234,438 238,267 128
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 833 Bldg Maint Monta Vista Ct
Employee compensation
500-501 - Salaries Full Time 37,346 36,308 40,132 40,067 500-505 - Overtime 486 122 - - Employee compensation Total 37,832 36,430 40,132 40,067 Employee benefits
501-500 - Retirement System 10,589 10,912 12,557 12,773 501-502 - Pers 1959 Surv Empr 24 24 24 25 501-505 - Health Insurance 5,019 5,857 6,150 7,446 501-506 - Dental Insurance 613 555 609 609 501-507 - Medicare 561 718 582 581 501-508 - Life Insurance 290 276 288 288 501-509 - Long Term Disability 282 229 206 206 501-510 - Workers Compensation 462 488 705 782 501-511 - Vision Insurance 88 83 87 87 501-513 - Rec Bucks - - 170 170 501-518 - Health In Lieu 450 450 - - 501-517 - Deferred Comp 109 108 117 117 Employee benefits Total 18,486 19,701 21,495 23,084 Materials
600-605 - Meeting Expenses - - 16 17 600-611 - Uniforms/Safety Appar - - 120 120 600-613 - General Supplies 1,900 16,221 4,966 5,153 600-620 - Gas Service 3,823 2,544 4,078 4,894 600-632 - Mileage Reimbursement 11 - - - 600-641 - Electrical Service 9,780 4,418 17,378 22,731 600-642 - Telphone and Data Services 724 3,431 753 782 600-643 - Water Services 2,350 2,682 2,657 2,894 600-644 - Sewer Service 1,019 2,388 970 994 Materials Total 19,606 31,684 30,938 37,585 Contract services
700-702 - General Service Agreement 37,009 20,101 44,400 46,087 700-706 - Rent Expense 1,071 2,156 653 1,998 Contract services Total 38,079 22,258 45,053 48,085 Cost allocation
800-801 - Equipment Reimbursement 9,398 12,100 12,490 11,400 800-802 - IT Reimbursement 1,919 11,732 10,292 8,765 800-805 - CC CAP Allocation 1,110 2,329 2,845 2,221 800-806 - CM CAP Allocation 405 615 957 943 800-811 - Public Affairs CAP Alloc 1,400 - - - 800-814 - Finance CAP Alloc 1,211 18,165 23,036 23,168 800-815 - Human resources CAP Alloc 5,743 3,219 4,083 3,781 800-820 - Grounds Maintenance CAP - 171 201 155 800-821 - Building Maintenance CAP 917 1,484 1,343 1,102 Cost allocation Total 22,103 49,815 55,247 51,535 Special projects
900-990 - Special Projects - PW 27,610 - - - Special projects Total 27,610 - - - Contingencies
719-705 - Contingencies - - 1,897 2,142 Contingencies Total - - 1,897 2,142 833 Bldg Maint Monta Vista Ct Total 163,717 159,888 194,762 202,498 129
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 834 Bldg Maint Wilson
Employee compensation
500-501 - Salaries Full Time 19,458 20,989 20,320 20,320 500-505 - Overtime 362 265 3 3 Employee compensation Total 19,820 21,254 20,323 20,323 Employee benefits
501-500 - Retirement System 5,382 5,701 6,358 6,478 501-502 - Pers 1959 Surv Empr 12 12 12 12 501-505 - Health Insurance 4,432 4,617 4,846 4,964 501-506 - Dental Insurance 307 289 304 304 501-507 - Medicare 279 302 295 295 501-508 - Life Insurance 146 145 144 144 501-509 - Long Term Disability 114 110 107 107 501-510 - Workers Compensation 231 244 352 391 501-511 - Vision Insurance 36 36 46 46 501-513 - Rec Bucks - - 80 80 501-517 - Deferred Comp 72 77 78 78 Employee benefits Total 11,011 11,533 12,622 12,899 Materials
600-611 - Uniforms/Safety Appar - - 80 80 600-613 - General Supplies 836 - 741 769 600-620 - Gas Service 577 384 543 652 600-629 - Conference and Training - - 208 - 600-641 - Electrical Service 7,472 4,319 8,163 10,678 600-642 - Telphone and Data Services 960 932 - - 600-643 - Water Services 1,983 2,721 1,809 1,970 600-644 - Sewer Service 1,307 1,731 1,250 1,280 Materials Total 13,135 10,087 12,794 15,429 Contract services
700-702 - General Service Agreement 12,330 12,533 16,465 18,670 Contract services Total 12,330 12,533 16,465 18,670 Cost allocation
800-801 - Equipment Reimbursement 3,762 4,844 5,000 4,563 800-802 - IT Reimbursement 3,796 11,521 8,596 7,235 800-805 - CC CAP Allocation 634 1,151 1,313 1,194 800-806 - CM CAP Allocation 234 304 437 511 800-811 - Public Affairs CAP Alloc 737 - - - 800-814 - Finance CAP Alloc 1,390 16,363 20,439 20,693 800-815 - Human resources CAP Alloc 1,396 1,609 2,041 1,890 800-820 - Grounds Maintenance CAP - 85 100 77 800-821 - Building Maintenance CAP 483 742 672 551 Cost allocation Total 12,432 36,619 38,598 36,714 Contingencies
719-705 - Contingencies - - 729 852 Contingencies Total - - 729 852 834 Bldg Maint Wilson Total 68,728 92,026 101,531 104,887 130
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 835 Bldg Maint Portal
Employee compensation
500-501 - Salaries Full Time 9,729 10,495 10,160 10,160 500-505 - Overtime 49 1 2 2 Employee compensation Total 9,778 10,496 10,162 10,162 Employee benefits
501-500 - Retirement System 2,691 2,851 3,179 3,239 501-502 - Pers 1959 Surv Empr 6 6 6 6 501-505 - Health Insurance 2,183 2,293 2,423 2,482 501-506 - Dental Insurance 151 144 152 152 501-507 - Medicare 137 149 147 147 501-508 - Life Insurance 71 71 72 72 501-509 - Long Term Disability 56 54 54 54 501-510 - Workers Compensation 115 122 176 196 501-511 - Vision Insurance 18 18 23 23 501-513 - Rec Bucks - - 40 40 501-517 - Deferred Comp 36 38 39 39 Employee benefits Total 5,464 5,746 6,311 6,450 Materials
600-611 - Uniforms/Safety Appar - - 40 40 600-613 - General Supplies 176 - 573 595 600-620 - Gas Service 617 411 707 848 600-643 - Water Services 3,849 3,997 6,952 7,572 600-644 - Sewer Service 436 479 445 456 Materials Total 5,078 4,887 8,717 9,511 Contract services
700-702 - General Service Agreement 3,122 11,298 5,922 12,679 Contract services Total 3,122 11,298 5,922 12,679 Cost allocation
800-801 - Equipment Reimbursement 3,755 4,835 4,990 4,555 800-802 - IT Reimbursement 1,806 5,760 4,299 3,617 800-805 - CC CAP Allocation 326 523 636 683 800-806 - CM CAP Allocation 121 136 211 297 800-811 - Public Affairs CAP Alloc 368 - - - 800-814 - Finance CAP Alloc 1,151 13,620 17,716 19,416 800-815 - Human resources CAP Alloc 698 805 1,021 945 800-820 - Grounds Maintenance CAP - 43 50 39 800-821 - Building Maintenance CAP 241 371 336 276 Cost allocation Total 8,466 26,093 29,259 29,828 Contingencies
719-705 - Contingencies - - 365 555 Contingencies Total - - 365 555 835 Bldg Maint Portal Total 31,907 58,521 60,736 69,185 131
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 836 Bldg Maint Sports Center
Employee compensation
500-501 - Salaries Full Time 71,427 71,429 72,882 71,482 500-505 - Overtime 977 555 670 690 Employee compensation Total 72,404 71,984 73,552 72,172 Employee benefits
501-500 - Retirement System 33,340 27,138 22,805 22,788 501-502 - Pers 1959 Surv Empr 36 38 42 44 501-505 - Health Insurance 10,865 1,035 13,978 13,746 501-506 - Dental Insurance 1,067 1,012 1,065 1,065 501-507 - Medicare 990 1,049 1,057 1,036 501-508 - Life Insurance 504 505 504 504 501-509 - Long Term Disability 455 404 378 371 501-510 - Workers Compensation 808 855 1,233 1,369 501-511 - Vision Insurance 130 130 156 156 501-513 - Rec Bucks - - 290 290 501-518 - Health In Lieu 450 450 - - 501-517 - Deferred Comp 216 231 234 234 Employee benefits Total 48,861 32,847 41,742 41,603 Materials
600-605 - Meeting Expenses - - 29 30 600-608 - Sml Tools and Equipment 1,421 215 213 221 600-611 - Uniforms/Safety Appar - - 240 240 600-613 - General Supplies 21,063 34,484 11,229 11,656 600-620 - Gas Service 6,458 4,298 6,164 7,397 600-629 - Conference and Training - 638 728 756 600-632 - Mileage Reimbursement 11 - - - 600-641 - Electrical Service 69,524 63,206 93,732 122,601 600-642 - Telphone and Data Services 9,212 3,434 9,667 10,034 600-643 - Water Services 12,617 9,837 16,399 17,862 600-644 - Sewer Service 3,304 3,454 1,847 1,892 Materials Total 123,610 119,565 140,248 172,689 Contract services
700-702 - General Service Agreement 107,593 74,040 126,692 148,367 Contract services Total 107,593 74,040 126,692 148,367 Cost allocation
800-801 - Equipment Reimbursement 1,921 2,475 2,556 2,331 800-802 - IT Reimbursement 9,868 32,098 25,487 21,521 800-805 - CC CAP Allocation 2,560 5,098 6,295 5,052 800-806 - CM CAP Allocation 968 1,386 2,177 2,209 800-814 - Finance CAP Alloc 17,467 22,881 28,751 33,292 800-815 - Human resources CAP Alloc 7,907 5,633 7,145 6,617 800-820 - Grounds Maintenance CAP - 299 351 271 800-821 - Building Maintenance CAP 1,665 2,597 2,351 1,929 Cost allocation Total 42,356 72,467 75,113 73,222 Other financing uses
800-904 - Depreciation Expenses 47,312 58,118 47,312 58,118 Other financing uses Total 47,312 58,118 47,312 58,118 Special projects
750-025 - Special Maintenance - 19,768 - 66,000 900-990 - Special Projects - PW 2,435 - - - 750-154 - Exterior Lighting Improvements - - 24,000 - 750-155 - Exterior Painting - - 45,000 - 750-156 - Multipurpose Rm Hardwd Fl Refin - - 20,000 - 750-157 - Door Refinishing - - 15,000 - 132
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 750-158 - Locker Rm Bench Refinishing - - 5,000 - Special projects Total 2,435 19,768 109,000 66,000 Contingencies
719-705 - Contingencies - - 9,393 8,026 Contingencies Total - - 9,393 8,026 836 Bldg Maint Sports Center Total 444,572 448,790 623,052 640,197 133
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 837 Bldg Maint Creekside
Employee compensation
500-501 - Salaries Full Time 20,961 21,831 22,585 22,585 500-505 - Overtime 72 - - - Employee compensation Total 21,033 21,831 22,585 22,585 Employee benefits
501-500 - Retirement System 5,947 6,470 7,067 7,200 501-502 - Pers 1959 Surv Empr 12 12 12 12 501-505 - Health Insurance 2,286 2,307 2,423 2,482 501-506 - Dental Insurance 305 289 304 304 501-507 - Medicare 313 324 327 327 501-508 - Life Insurance 145 144 144 144 501-509 - Long Term Disability 182 141 112 112 501-510 - Workers Compensation 231 244 352 391 501-511 - Vision Insurance 41 41 41 41 501-513 - Rec Bucks - - 90 90 501-518 - Health In Lieu 450 450 - - 501-517 - Deferred Comp 36 39 39 39 Employee benefits Total 9,948 10,461 10,911 11,142 Materials
600-605 - Meeting Expenses - - 8 8 600-611 - Uniforms/Safety Appar - - 40 40 600-613 - General Supplies 1,341 277 5,468 5,676 600-629 - Conference and Training - - 104 - 600-632 - Mileage Reimbursement 11 - - - 600-641 - Electrical Service 4,722 4,232 6,470 8,463 600-642 - Telphone and Data Services 724 664 753 782 600-643 - Water Services 2,625 2,652 3,038 3,309 600-644 - Sewer Service 1,063 1,155 1,286 1,317 Materials Total 10,486 8,979 17,167 19,595 Contract services
700-702 - General Service Agreement 11,152 3,606 14,895 19,312 Contract services Total 11,152 3,606 14,895 19,312 Cost allocation
800-801 - Equipment Reimbursement 7,511 9,670 9,981 9,110 800-802 - IT Reimbursement 1,919 6,380 6,296 5,333 800-805 - CC CAP Allocation 499 1,800 1,322 1,131 800-806 - CM CAP Allocation 180 500 440 481 800-811 - Public Affairs CAP Alloc 663 - - - 800-814 - Finance CAP Alloc 1,646 17,218 19,724 19,281 800-815 - Human resources CAP Alloc 4,347 1,609 2,041 1,890 800-820 - Grounds Maintenance CAP - 85 100 77 800-821 - Building Maintenance CAP 434 742 672 551 Cost allocation Total 17,199 38,004 40,576 37,854 Contingencies
719-705 - Contingencies - - 801 973 Contingencies Total - - 801 973 837 Bldg Maint Creekside Total 69,819 82,882 106,935 111,461 134
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 838 Comm Hall Bldg Maint
Employee compensation
500-501 - Salaries Full Time 39,338 39,274 44,248 41,415 500-505 - Overtime 942 695 441 454 Employee compensation Total 40,280 39,969 44,689 41,869 Employee benefits
501-500 - Retirement System 11,066 11,596 13,845 13,203 501-502 - Pers 1959 Surv Empr 24 25 30 31 501-505 - Health Insurance 9,112 10,561 10,996 10,692 501-506 - Dental Insurance 767 719 761 761 501-507 - Medicare 590 674 642 601 501-508 - Life Insurance 362 359 360 360 501-509 - Long Term Disability 239 236 237 223 501-510 - Workers Compensation 577 611 881 978 501-511 - Vision Insurance 105 103 115 115 501-513 - Rec Bucks - - 200 200 501-517 - Deferred Comp 181 192 195 195 Employee benefits Total 23,022 25,077 28,262 27,359 Materials
600-605 - Meeting Expenses - - 21 22 600-611 - Uniforms/Safety Appar - - 200 200 600-613 - General Supplies 2,408 6,365 3,607 3,744 600-629 - Conference and Training - - 520 - 600-641 - Electrical Service 30,801 27,302 38,555 50,430 600-642 - Telphone and Data Services 539 248 - - 600-643 - Water Services 6,098 7,063 6,831 7,440 Materials Total 39,846 40,979 49,734 61,836 Contract services
700-702 - General Service Agreement 34,725 48,941 53,580 59,918 Contract services Total 34,725 48,941 53,580 59,918 Cost allocation
800-801 - Equipment Reimbursement 15,027 19,348 19,971 18,229 800-802 - IT Reimbursement 1,919 13,380 9,989 8,578 800-805 - CC CAP Allocation 1,676 3,273 3,235 2,903 800-806 - CM CAP Allocation 629 879 1,074 1,239 800-811 - Public Affairs CAP Alloc 1,768 - - - 800-814 - Finance CAP Alloc 2,688 20,304 22,191 23,983 800-815 - Human resources CAP Alloc 3,350 4,023 5,103 4,726 800-820 - Grounds Maintenance CAP - 213 251 194 800-821 - Building Maintenance CAP 1,158 1,855 1,679 1,378 Cost allocation Total 28,215 63,275 63,493 61,230 Special projects
750-148 - Exterior Door Painting - - 4,000 - 750-159 - Water Bottle Filling Station - - 13,000 - Special projects Total - - 17,000 - Contingencies
719-705 - Contingencies - - 3,003 3,044 Contingencies Total - - 3,003 3,044 838 Comm Hall Bldg Maint Total 166,088 218,241 259,761 255,256 135
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 839 Teen Center Bldg Maint
Employee compensation
500-501 - Salaries Full Time 9,729 10,495 10,160 10,160 500-505 - Overtime 1,210 1 2 2 Employee compensation Total 10,939 10,496 10,162 10,162 Employee benefits
501-500 - Retirement System 2,691 2,851 3,179 3,239 501-502 - Pers 1959 Surv Empr 7 6 6 6 501-505 - Health Insurance 2,389 2,293 2,423 2,482 501-506 - Dental Insurance 168 144 152 152 501-507 - Medicare 154 149 147 147 501-508 - Life Insurance 75 71 72 72 501-509 - Long Term Disability 59 54 54 54 501-510 - Workers Compensation 115 122 176 196 501-511 - Vision Insurance 20 18 23 23 501-513 - Rec Bucks - - 40 40 501-517 - Deferred Comp 40 38 39 39 Employee benefits Total 5,717 5,746 6,311 6,450 Materials
600-611 - Uniforms/Safety Appar - - 40 40 600-613 - General Supplies - - 90 93 600-629 - Conference and Training - - 104 - 600-641 - Electrical Service 4,500 4,500 5,404 7,069 600-642 - Telphone and Data Services 724 664 753 782 600-643 - Water Services 203 537 484 527 Materials Total 5,427 5,701 6,875 8,511 Cost allocation
800-801 - Equipment Reimbursement 1,881 2,422 2,500 2,282 800-802 - IT Reimbursement 1,806 5,760 4,299 3,617 800-805 - CC CAP Allocation 261 665 601 595 800-806 - CM CAP Allocation 93 179 197 255 800-811 - Public Affairs CAP Alloc 368 - - - 800-814 - Finance CAP Alloc 239 13,572 16,464 16,755 800-815 - Human resources CAP Alloc 698 805 1,021 945 800-820 - Grounds Maintenance CAP - 43 50 39 800-821 - Building Maintenance CAP 241 371 336 276 Cost allocation Total 5,587 23,817 25,468 24,764 Contingencies
719-705 - Contingencies - - 171 213 Contingencies Total - - 171 213 839 Teen Center Bldg Maint Total 27,670 45,760 48,987 50,100 136
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 840 Park Bathrooms
Employee compensation
500-501 - Salaries Full Time 16,692 17,296 17,548 17,548 500-505 - Overtime 657 388 382 393 Employee compensation Total 17,348 17,684 17,930 17,941 Employee benefits
501-500 - Retirement System 4,641 5,029 5,491 5,594 501-502 - Pers 1959 Surv Empr 12 13 12 12 501-505 - Health Insurance 3,230 3,293 3,519 3,605 501-506 - Dental Insurance 313 293 304 304 501-507 - Medicare 256 258 254 254 501-508 - Life Insurance 150 146 144 144 501-509 - Long Term Disability 103 97 94 94 501-510 - Workers Compensation 231 244 352 391 501-511 - Vision Insurance 47 46 46 46 501-513 - Rec Bucks - - 80 80 501-517 - Deferred Comp 73 79 78 78 Employee benefits Total 9,057 9,498 10,374 10,602 Materials
600-605 - Meeting Expenses - - 8 8 600-611 - Uniforms/Safety Appar - - 80 80 600-613 - General Supplies 11,719 36,724 17,848 18,528 600-644 - Sewer Service 1,317 2,642 3,542 3,628 Materials Total 13,036 39,366 21,478 22,244 Capital outlays
900-904 - Non Recur Facility MGT - 6,098 - - Capital outlays Total - 6,098 - - Contract services
700-702 - General Service Agreement 29,736 88,385 35,954 117,663 Contract services Total 29,736 88,385 35,954 117,663 Cost allocation
800-801 - Equipment Reimbursement 7,511 9,670 9,981 9,110 800-802 - IT Reimbursement 1,842 5,352 5,145 4,382 800-805 - CC CAP Allocation 662 1,483 1,438 1,957 800-806 - CM CAP Allocation 247 404 484 878 800-811 - Public Affairs CAP Alloc 737 - - - 800-814 - Finance CAP Alloc 1,694 16,077 19,225 21,909 800-815 - Human resources CAP Alloc 1,396 1,609 2,041 1,890 800-820 - Grounds Maintenance CAP - 85 100 77 800-821 - Building Maintenance CAP 483 742 672 551 Cost allocation Total 14,572 35,422 39,086 40,754 Special projects
900-990 - Special Projects - PW - 6,299 - - Special projects Total - 6,299 - - Contingencies
719-705 - Contingencies - - 1,434 3,498 Contingencies Total - - 1,434 3,498 840 Park Bathrooms Total 83,749 202,751 126,256 212,702 137
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 841 BBF Facilities Maintenance
Employee compensation
500-501 - Salaries Full Time 72,462 54,281 67,542 89,522 500-505 - Overtime 1,396 122 188 194 Employee compensation Total 73,858 54,403 67,730 89,716 Employee benefits
501-500 - Retirement System 20,512 16,557 21,134 28,539 501-502 - Pers 1959 Surv Empr 53 41 54 19 501-505 - Health Insurance 16,581 13,969 18,451 7,446 501-506 - Dental Insurance 1,354 960 1,369 456 501-507 - Medicare 1,072 840 979 1,298 501-508 - Life Insurance 649 470 648 792 501-509 - Long Term Disability 439 311 368 141 501-510 - Workers Compensation 1,039 1,099 1,586 2,543 501-511 - Vision Insurance 175 132 207 69 501-513 - Rec Bucks - - 360 120 501-517 - Deferred Comp 320 262 351 117 Employee benefits Total 42,193 34,641 45,507 41,540 Materials
600-601 - General Office Supplies - - 312 324 600-608 - Sml Tools and Equipment - 13,534 - - 600-611 - Uniforms/Safety Appar - - 360 120 600-613 - General Supplies 31,824 27,881 36,349 37,729 600-620 - Gas Service 8,690 5,937 8,334 10,001 600-629 - Conference and Training - 485 468 - 600-635 - Special Departmental Exp - - 1,664 1,727 600-641 - Electrical Service 33,836 23,549 43,562 56,979 600-643 - Water Services 19,995 20,570 28,267 30,788 600-644 - Sewer Service 4,235 1,381 - - Materials Total 98,579 93,336 119,316 137,668 Contract services
700-702 - General Service Agreement 56,939 100,344 81,618 84,721 Contract services Total 56,939 100,344 81,618 84,721 Cost allocation
800-801 - Equipment Reimbursement 97,515 125,552 129,593 118,330 800-802 - IT Reimbursement 5,525 24,084 17,980 22,303 800-805 - CC CAP Allocation 2,731 5,547 6,635 6,896 800-806 - CM CAP Allocation 1,007 1,478 2,242 2,909 800-811 - Public Affairs CAP Alloc 3,242 - - - 800-814 - Finance CAP Alloc 4,555 21,082 24,019 27,753 800-815 - Human resources CAP Alloc 6,142 7,242 9,186 12,288 800-820 - Grounds Maintenance CAP - 384 451 503 800-821 - Building Maintenance CAP 2,124 3,340 3,023 3,582 Cost allocation Total 122,841 188,709 193,129 194,564 Special projects
750-025 - Special Maintenance - - - 25,000 900-990 - Special Projects - PW 1,972 1,630 - - 750-160 - Pool Water Bottle Fill Station - - 13,000 - 750-161 - Pool Cover Replacement - - 11,000 - 750-162 - Uninterrupted Power Supply - - 5,000 - Special projects Total 1,972 1,630 29,000 25,000 Contingencies
719-705 - Contingencies - - 5,739 5,560 Contingencies Total - - 5,739 5,560 841 BBF Facilities Maintenance Total 396,382 473,062 542,039 578,769 138
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 852 Franco Traffic Operations Center
Materials
600-601 - General Office Supplies - 18 - - 600-613 - General Supplies 78 - 135 140 600-642 - Telphone and Data Services 356 164 - - Materials Total 434 182 135 140 Contract services
700-702 - General Service Agreement 1,956 1,356 1,439 11,668 700-706 - Rent Expense 236 - 491 510 Contract services Total 2,192 1,356 1,930 12,178 Cost allocation
800-801 - Equipment Reimbursement 1,874 2,413 2,491 2,274 800-802 - IT Reimbursement 24,863 - - - 800-805 - CC CAP Allocation - 556 245 49 800-806 - CM CAP Allocation - 168 93 23 800-814 - Finance CAP Alloc - 2,376 1,712 2,064 Cost allocation Total 26,737 5,513 4,541 4,410 Contingencies
719-705 - Contingencies - - 52 308 Contingencies Total - - 52 308 852 Franco Traffic Operations Center Total 29,362 7,051 6,658 17,036 139
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 857 City Hall Annex
Materials
600-613 - General Supplies - - 63,376 - 600-641 - Electrical Service - - - 7,069 600-642 - Telphone and Data Services - - - 782 600-643 - Water Services - - - 527 Materials Total - - 63,376 8,378 Contract services
700-702 - General Service Agreement - - - 16,524 Contract services Total - - - 16,524 Contingencies
719-705 - Contingencies - - - 623 Contingencies Total - - - 623 857 City Hall Annex Total - - 63,376 25,525 87 Facilities and Fleet Total 3,685,031 3,943,690 5,044,824 5,546,934 140
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 88 Transportation
844 Traffic Engineering
Employee compensation
500-501 - Salaries Full Time 449,448 467,583 598,026 608,849 500-506 - Car Allowance 3,000 2,700 - - Employee compensation Total 452,447 470,283 598,026 608,849 Employee benefits
501-500 - Retirement System 126,188 131,712 187,122 194,101 501-502 - Pers 1959 Surv Empr 199 191 234 243 501-505 - Health Insurance 32,308 35,132 60,835 65,183 501-506 - Dental Insurance 4,972 4,346 5,933 5,933 501-507 - Medicare 6,591 6,801 8,671 8,828 501-508 - Life Insurance 2,401 2,177 2,808 2,808 501-509 - Long Term Disability 4,371 2,491 2,549 2,549 501-510 - Workers Compensation 4,042 4,274 6,872 7,628 501-511 - Vision Insurance 590 540 699 699 501-513 - Rec Bucks - - 1,950 1,950 501-518 - Health In Lieu 5,813 4,875 - - Employee benefits Total 187,475 192,539 277,673 289,922 Materials
600-601 - General Office Supplies 327 - 338 351 600-602 - Printing and Duplication 53 - - - 600-605 - Meeting Expenses 332 - 187 194 600-613 - General Supplies 2,220 4,842 1,510 1,567 600-619 - Advertising and Legal Notices 104 - 261 271 600-629 - Conference and Training 4,409 - 4,578 4,752 600-642 - Telphone and Data Services 3,256 2,350 5,229 5,427 600-647 - Memberships and Dues 7,500 7,615 8,129 8,438 Materials Total 18,202 14,808 20,232 21,000 Contract services
700-702 - General Service Agreement 151,312 294,688 203,821 176,190 Contract services Total 151,312 294,688 203,821 176,190 Cost allocation
800-801 - Equipment Reimbursement 237 312 364 320 800-802 - IT Reimbursement 32,605 114,222 137,726 116,366 800-805 - CC CAP Allocation 9,520 23,048 26,658 19,578 800-806 - CM CAP Allocation 3,561 6,194 8,918 8,195 800-814 - Finance CAP Alloc 23,702 29,564 29,758 33,123 800-815 - Human resources CAP Alloc 50,310 45,198 57,318 69,342 800-820 - Grounds Maintenance CAP - 1,493 1,956 1,510 800-821 - Building Maintenance CAP 6,709 12,987 13,098 10,747 Cost allocation Total 126,644 233,018 275,796 259,181 Special projects
750-061 - Community Shuttle Pilot Program 508,780 52,872 - - 900-923 - Apple Campus 2 3,903 - - - 750-040 - Planned Transportation Project 17,550 - - 80,000 750-163 - VMT to LOS Standards - - 130,000 - 750-195 - Lawson Middle School Bikeway - - - 40,000 Special projects Total 530,233 52,872 130,000 120,000 Contingencies
719-705 - Contingencies - - 8,851 4,930 Contingencies Total - - 8,851 4,930 844 Traffic Engineering Total 1,466,313 1,258,206 1,514,399 1,480,072 141
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 845 Traffic Signal Maintenance
Employee compensation
500-501 - Salaries Full Time 199,960 229,453 225,256 232,809 500-504 - Stand By 9,900 15,000 16,068 26,438 500-505 - Overtime 8,118 9,632 10,892 11,219 Employee compensation Total 217,978 254,084 252,216 270,466 Employee benefits
501-500 - Retirement System 54,418 63,047 70,483 74,219 501-502 - Pers 1959 Surv Empr 117 130 120 125 501-505 - Health Insurance 26,034 29,529 29,601 30,323 501-506 - Dental Insurance 2,974 3,012 3,043 3,043 501-507 - Medicare 3,121 3,672 3,266 3,376 501-508 - Life Insurance 1,385 1,495 1,440 1,440 501-509 - Long Term Disability 1,681 1,413 1,179 1,215 501-510 - Workers Compensation 2,310 2,442 3,524 3,912 501-511 - Vision Insurance 351 373 359 359 501-513 - Rec Bucks - - 1,000 1,000 501-517 - Deferred Comp 29 33 - - Employee benefits Total 92,420 105,146 114,015 119,012 Materials
600-601 - General Office Supplies 53 346 331 344 600-605 - Meeting Expenses - - 83 86 600-608 - Sml Tools and Equipment 3,404 104 - - 600-611 - Uniforms/Safety Appar - 221 - - 600-613 - General Supplies 62,461 50,960 92,624 96,144 600-629 - Conference and Training 1,725 182 2,081 2,160 600-641 - Electrical Service 63,851 69,299 59,310 77,577 600-642 - Telphone and Data Services 3,667 3,538 3,767 3,910 600-647 - Memberships and Dues 310 225 400 415 Materials Total 135,471 124,875 158,596 180,636 Contract services
700-702 - General Service Agreement 15,266 18,669 47,406 53,171 700-703 - Maintenance of Equipment 2,235 - - - Contract services Total 17,500 18,669 47,406 53,171 Cost allocation
800-801 - Equipment Reimbursement 5,758 7,417 7,658 6,984 800-802 - IT Reimbursement 30,974 84,364 120,475 100,890 800-805 - CC CAP Allocation 4,631 9,950 12,110 11,435 800-806 - CM CAP Allocation 1,677 2,567 3,978 4,872 800-814 - Finance CAP Alloc 23,016 24,584 27,069 32,849 800-815 - Human resources CAP Alloc 11,587 38,805 55,439 18,905 800-820 - Grounds Maintenance CAP - 853 1,003 774 800-821 - Building Maintenance CAP 4,006 7,421 6,717 5,511 Cost allocation Total 81,649 175,961 234,449 182,220 Special projects
900-945 - Fixed Asset Acquisition - 10,377 - - 900-990 - Special Projects - PW 19,576 - - - 750-079 - Adaptive Traffic Signaling - 158,328 - - Special projects Total 19,576 168,705 - - Contingencies
719-705 - Contingencies - - 5,150 5,845 Contingencies Total - - 5,150 5,845 845 Traffic Signal Maintenance Total 564,594 847,440 811,832 811,350 142
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 846 Safe Routes 2 School
Employee compensation
500-501 - Salaries Full Time 92,942 101,222 108,716 108,716 500-502 - Salaries Part Time 16,099 15,240 18,557 31,840 500-505 - Overtime 1,617 - - - 500-513 - Sick Leave 816 - - - Employee compensation Total 111,475 116,461 127,273 140,556 Employee benefits
501-500 - Retirement System 26,632 30,189 34,017 34,659 501-502 - Pers 1959 Surv Empr 59 62 60 62 501-505 - Health Insurance 9,755 10,392 10,963 11,231 501-506 - Dental Insurance 1,555 1,439 1,521 1,521 501-507 - Medicare 1,613 1,685 1,576 1,576 501-508 - Life Insurance 699 713 720 720 501-509 - Long Term Disability 985 676 571 571 501-510 - Workers Compensation 1,155 1,221 1,762 1,956 501-511 - Vision Insurance 176 178 179 179 501-513 - Rec Bucks - - 500 500 501-501 - PT Medicare - - 223 462 501-519 - PT PARS - - 241 414 Employee benefits Total 42,629 46,555 52,333 53,851 Materials
600-601 - General Office Supplies 42 - - - 600-602 - Printing and Duplication 12,239 707 7,376 7,656 600-605 - Meeting Expenses 101 - 1,044 1,084 600-611 - Uniforms/Safety Appar - 260 - - 600-613 - General Supplies 9,688 4,816 12,863 13,352 600-629 - Conference and Training 164 53 1,456 1,512 600-642 - Telphone and Data Services - - 475 493 Materials Total 22,235 5,836 23,214 24,097 Contract services
700-702 - General Service Agreement 200,290 33,777 452,310 361,178 700-704 - Insurance Fees, Claims, Premiums - - - 3,000 Contract services Total 200,290 33,777 452,310 364,178 Cost allocation
800-801 - Equipment Reimbursement 1,942 2,502 2,584 2,355 800-802 - IT Reimbursement 12,440 26,760 31,480 26,667 800-805 - CC CAP Allocation 3,173 6,248 7,552 4,669 800-806 - CM CAP Allocation 1,103 1,668 2,560 1,933 800-811 - Public Affairs CAP Alloc 5,120 - - - 800-814 - Finance CAP Alloc 17,664 19,713 25,440 20,454 800-815 - Human resources CAP Alloc 40,607 8,047 10,206 9,452 800-820 - Grounds Maintenance CAP - 427 502 387 800-821 - Building Maintenance CAP 3,355 3,711 3,358 2,756 Cost allocation Total 85,404 69,076 83,682 68,673 Special projects
750-080 - Pedestrian Education - - 44,240 - 750-165 - Riding for Focus Program - - 49,000 - Special projects Total - - 93,240 - Contingencies
719-705 - Contingencies - - 14,219 9,707 Contingencies Total - - 14,219 9,707 846 Safe Routes 2 School Total 462,032 271,705 846,271 661,062 88 Transportation Total 2,492,940 2,377,351 3,172,502 2,952,484 143
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 90 Citywide - Non Departmental
001 No Department
Materials
600-659 - Fixed Assets Gain (Loss) - 116 - - Materials Total - 116 - - Transfer out
800-902 - Transfers Out - - 366,000 - Transfer out Total - - 366,000 - 001 No Department Total - 116 366,000 - 144
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 978 Minor Storm Drain Impv
Capital outlays
900-905 - Facility Improvements 4,000 - - - Capital outlays Total 4,000 - - - 978 Minor Storm Drain Impv Total 4,000 - - - 145
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 985 Fixed Assets Acquisition
Cost allocation
800-805 - CC CAP Allocation - 21 - 62 800-806 - CM CAP Allocation - 6 - 30 800-814 - Finance CAP Alloc - 8,995 8,817 7,752 Cost allocation Total - 9,022 8,817 7,844 Special projects
900-945 - Fixed Asset Acquisition - - 992,200 669,046 Special projects Total - - 992,200 669,046 985 Fixed Assets Acquisition Total - 9,022 1,001,017 676,890 90 Citywide - Non Departmental Total 4,000 9,138 1,367,017 676,890 Public Works Total 30,551,958 30,224,450 41,111,321 40,541,041 146
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed Non-Departmental
90 Citywide - Non Departmental
001 No Department
Materials
600-600 - Cash Short 43 (0) - - 600-651 - Property Tax - 26,254 17,503 17,503 Materials Total 43 26,254 17,503 17,503 Capital outlays
900-970 - Property Aquisition - 4,473,122 - - Capital outlays Total - 4,473,122 - - Debt services
800-901 - Debt Service Principal - 27,279,118 - - Debt services Total - 27,279,118 - - Transfer out
800-902 - Transfers Out 56,961,995 17,153,138 22,689,032 11,888,800 Transfer out Total 56,961,995 17,153,138 22,689,032 11,888,800 001 No Department Total 56,962,038 48,931,631 22,706,535 11,906,303 147
Appendix B
4 Year Expenditures at the Account Level
FY 2020 Actual FY 2021 Actual FY 2022 Adopted FY 2023 Proposed 500 Facility Lease
Contract services
700-702 - General Service Agreement 1,500 - - - Contract services Total 1,500 - - - Debt services
800-901 - Debt Service Principal 2,290,000 2,140,000 1,880,000 1,955,000 800-906 - Debt Service Interest 882,837 536,307 796,000 720,800 800-914 - Bond Issuance Cost - 262,441 - - Debt services Total 3,172,837 2,938,747 2,676,000 2,675,800 Transfer out
800-902 - Transfers Out - 492,831 - - Transfer out Total - 492,831 - - 500 Facility Lease Total 3,174,337 3,431,579 2,676,000 2,675,800 90 Citywide - Non Departmental Total 60,136,375 52,363,210 25,382,535 14,582,103 Non-Departmental Total 60,136,375 52,363,210 25,382,535 14,582,103 Grand Total 148,962,274 137,013,461 133,862,235 125,286,857 Appendix B doesn’t include the Capital Improvement Program (CIP). The CIP will be presented at a separate study session and will be updated as part of the Adopted Budget.
148