173 / 771
172
CITY OF MORGAN HILL
FY 16-17 and 17-18
OPERATING AND CIP BUDGET
CITY OF MORGAN HILL
FY 16-17 and 17-18
OPERATING AND CIP BUDGET
CITY OF MORGAN HILL
FY 16-17 and 17-18
OPERATING AND CIP BUDGET
CITY OF MORGAN HILL
CITY OF MORGAN HILL
FY 16-17 and 17-18
OPERATING AND CIP BUDGET
CITY OF MORGAN HILL
FY 16-17 and 17-18
OPERATING AND CIP BUDGET
CITY OF MORGAN HILL
FY16-17 and 17-18
Facility Services
(continued)
Expenditure Details
14-15
15-16
15-16
16-17
17-18
Object Description
Actual
Amended
Year End
Projection
Adopted
Adopted
41100 SALARIES - GENERAL
249,244
256,942
267,130
278,100
291,804
41270 SALARIES - PART-TIME
21
-
-
-
-
41271 SALARIES - PART-TIME TEMP
107,857
111,022
110,571
121,162
125,062
41320 EARNED LEAVE LIABILITY
2,725
3,899
3,899
5,070
5,273
41490 OVERTIME - GENERAL
1,414
2,122
2,122
2,186
2,230
41620 RETIREMENT - GENERAL
44,699
45,849
50,565
50,437
54,398
41690 DEFERRED COMPENSATION
2,559
4,348
3,346
3,764
4,016
41700 GROUP INSURANCE
29,878
32,031
34,396
37,658
39,363
41701 MEDICARE
4,947
5,394
4,880
3,719
3,925
41701 MEDICARE PTT AND OT
-
-
1,634
1,789
1,846
41730 INCOME PROTECTION INS
2,893
2,649
2,969
2,979
2,979
41760 WORKERS COMP
8,911
15,653
8,753
6,953
7,296
41760 WORKERS COMP PTT AND OT
-
-
2,817
3,084
3,182
41799 BENEFITS
1,626
1,929
1,933
1,948
1,948
Salaries Total
456,774
481,838
495,014
518,848
543,322
42214 TELEPHONE
7,977
9,018
9,018
9,289
9,475
42231 CONTRACT SERVICES
36,820
21,696
23,957
26,866
27,403
42236 BANK CARD SERVICE FEES
3,480
2,731
3,065
2,813
2,869
42244 STATIONERY & OFFICE SUPPLIES
3,568
2,652
2,652
2,732
2,787
42245 COMPUTER HARDWARE-NON CAPITAL
2,866
1,167
1,167
1,202
1,226
42246 COMPUTER SOFTWARE-NON CAPITAL
207
-
-
-
-
42248 OTHER SUPPLIES
3,353
3,395
3,462
3,669
3,742
42250 ADVERTISING
75
106
106
109
111
42252 PHOTOCOPYING
1,767
2,122
2,122
2,186
2,230
42254 POSTAGE & FREIGHT
71
106
150
150
153
42257 PRINTING
74
318
200
318
324
42261 AUTO MILEAGE
54
266
266
274
279
42299 OTHER EXPENSE
224
266
-
-
-
42408 TRAINING & EDUCATION
639
1,061
1,061
1,093
1,115
42415 CONFERENCE & MEETINGS
1,642
2,122
2,122
2,186
2,230
42423 MEMBERSHIP & DUES
233
530
531
547
558
42435 SUBSCRIPTION & PUBLICATIONS
-
212
212
218
222
Supplies Total
63,049
47,767
50,091
53,652
54,725
45003 GENERAL LIABILITY INSURANCE
5,166
6,189
6,189
8,197
9,017
45004 BUILDING MAINT - CURRENT SERVICES
519,753
516,936
516,936
570,548
590,950
45005 BUILDING MAINT - FUTURE REPLACEMENT
65,000
67,821
67,821
69,856
71,951
45009 INFO SYSTEM SERVICES
38,570
45,149
45,149
29,220
29,220
Internal Services Total
628,489
636,095
636,095
677,821
701,138
2150 - Facility Services Total
1,148,312
1,165,700
1,181,200
1,250,321
1,299,184