Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
Fund 5400 IT Services Exp
Lewis County NEXT YEAR / CURRENT YEAR BUDGET ANALYSIS Report generated: 10/06/2021 08:13 User: BDButler Program ID: bgnyrpts Page 1 PROJECTION: 2022 LEWIS COUNTY 2022 BUDGET FOR PERIOD 99 ACCOUNTS FOR: 2020 2021 2021 2021 2021 2022 PCT INFORMATION SERVICES ACTUAL ORIG BUD REVISED BUD ACTUAL PROJECTION PRELIM CHANGE 54058850 500000 D/A/O .00 .00 .00 .00 .00 .00 .0% 540N0118 500000 D/A/O 82,684.10 .00 .00 .00 .00 .00 .0% 540N1880 510000 SALARIES & 21,933.12 .00 .00 .00 .00 .00 .0% 540N1880 522000 FICA 1,677.88 .00 .00 .00 .00 .00 .0% 540N1880 522010 MEDICARE .00 .00 .00 .00 .00 .00 .0% 540N1880 523040 RETIREMENT -152,390.00 .00 .00 .00 .00 .00 .0% 540N1880 524040 OPEB 65,597.00 .00 .00 .00 .00 .00 .0% TOTAL UNDEFINED ROLLUP CODE 19,502.10 .00 .00 .00 .00 .00 .0% 540OP INFORMATION SERVICES OPERATION 54051881 531000 IT SUPPLIE 91,369.97 162,050.00 162,050.00 142,662.46 162,050.00 176,000.00 8.6% 54051881 531020 IT DEPT SP .00 .00 .00 .00 .00 .00 .0% 54051881 535000 IT S&A 4,099.05 .00 .00 2,277.27 .00 .00 .0% 54051881 541000 IT PROFESS 180,308.49 302,000.00 227,000.00 97,907.36 227,000.00 235,000.00 3.5% 54051881 541900 IT PROF SV .00 .00 .00 .00 .00 .00 .0% 54051881 541910 INTERNL-HR 7,022.00 9,806.00 9,806.00 4,903.00 10,107.00 10,107.00 3.1% 54051881 541920 INTERNL-SI 6,744.00 7,015.00 7,015.00 5,261.25 6,979.00 6,979.00 -.5% 54051881 542000 COMMUNICAT 19,472.38 24,700.00 24,700.00 16,352.10 24,700.00 600.00 -97.6% 54051881 542020 IT TELEPHO .00 .00 .00 .00 .00 .00 .0% 54051881 543000 IT TRAVEL 685.40 5,000.00 5,000.00 1,347.80 5,000.00 5,000.00 .0% 54051881 548000 IT REPAIRS 2,289.65 .00 .00 .00 .00 .00 .0% 54051881 549000 IT MISC 1,509.84 6,000.00 6,000.00 398.76 6,000.00 6,000.00 .0% 54051881 549010 IT TRAININ .00 .00 .00 .00 .00 .00 .0% 54051881 549020 DUES & SUB .00 .00 .00 .00 .00 .00 .0% 54051881 549999 PCARD DFLT .00 .00 .00 .00 .00 .00 .0% 54051881 551000 INTRGOVTL- .00 .00 .00 .00 .00 .00 .0% 54051881 591000 INTRFND-PR .00 .00 .00 .00 .00 .00 .0% 54051881 592010 IT INTRFND 3,270.72 2,114.00 2,114.00 696.84 2,745.00 2,745.00 29.8% 54051881 592011 ISF-POSTAG 38.63 130.00 130.00 34.47 19.00 19.00 -85.4% 54051881 595000 IT INTRFND 128.26 .00 .00 31.92 .00 .00 .0% 54051881 595010 IT INTRFND .00 .00 .00 .00 .00 .00 .0% 54051881 595030 IT INTRFND 8,508.00 8,700.00 8,700.00 6,525.00 8,856.00 8,856.00 1.8% 54051881 596010 IT INTRFND 1,072.00 1,100.00 1,100.00 .00 1,100.00 1,100.00 .0% 54051881 596020 IT INTRFND 10,254.00 11,000.00 11,000.00 .00 11,000.00 11,000.00 .0% 54051881 596030 IT INTRFND .00 .00 .00 .00 .00 .00 .0% 54051881 598010 IT INTRFND 51,497.00 49,287.00 49,287.00 24,643.50 55,683.00 55,683.00 13.0% 54051889 531000 SUPPLIES 10,341.38 100,000.00 100,000.00 77,967.47 100,000.00 201,344.00 101.3% 54051889 531020 DEPT SPECI .00 .00 .00 .00 .00 .00 .0% 54051889 535000 IT ER&R 60,872.56 .00 .00 55,510.52 .00 .00 .0% 54051889 541000 PROFESSION .00 .00 .00 .00 .00 .00 .0% 54051889 548000 IT ER&R RE 30,460.46 .00 .00 1,192.36 .00 .00 .0% 54059418 564000 IT CAPITAL .00 86,512.00 86,512.00 .00 86,512.00 .00 -100.0% Lewis County NEXT YEAR / CURRENT YEAR BUDGET ANALYSIS Report generated: 10/06/2021 08:13 User: BDButler Program ID: bgnyrpts Page 2 PROJECTION: 2022 LEWIS COUNTY 2022 BUDGET FOR PERIOD 99 ACCOUNTS FOR: 2020 2021 2021 2021 2021 2022 PCT INFORMATION SERVICES ACTUAL ORIG BUD REVISED BUD ACTUAL PROJECTION PRELIM CHANGE 540E9418 564000 MACHINERY .00 .00 .00 30,057.07 .00 .00 .0% TOTAL INFORMATION SERVICES O 489,943.79 775,414.00 700,414.00 467,769.15 707,751.00 720,433.00 2.9% 540PR INFORMATION SERVICES SAL & BEN 54051881 510000 IT SALARIE 964,918.89 1,040,000.00 1,115,000.00 754,632.95 1,115,000.00 1,168,165.00 4.8% 54051881 511000 EXTRA HELP .00 .00 .00 .00 .00 .00 .0% 54051881 512000 IT OVERTIM 4,960.75 10,312.00 10,312.00 4,188.40 10,312.00 10,312.00 .0% 54051881 513000 SICK&VAC L .00 .00 .00 5,398.08 .00 .00 .0% 54051881 521000 IT INDSTRL 3,117.53 2,959.00 2,959.00 2,331.61 2,959.00 3,221.00 8.9% 54051881 522000 FICA 57,600.25 62,782.00 62,782.00 45,578.61 62,782.00 62,911.00 .2% 54051881 522010 MEDICARE 13,471.29 14,498.00 14,498.00 10,659.64 14,498.00 14,715.00 1.5% 54051881 523000 IT RETIREM 124,997.51 120,110.00 120,110.00 92,261.51 120,110.00 107,884.00 -10.2% 54051881 524000 IT MED/DEN 209,515.05 230,220.00 230,220.00 160,593.45 230,220.00 219,574.00 -4.6% 54051881 525000 IT LIFE IN 345.29 334.00 334.00 248.78 334.00 723.00 116.5% 54051881 527000 FAMLY SICK 1,431.23 1,522.00 1,522.00 1,127.36 1,522.00 1,542.00 1.3% TOTAL INFORMATION SERVICES S 1,380,357.79 1,482,737.00 1,557,737.00 1,077,020.39 1,557,737.00 1,589,047.00 2.0% TOTAL INFORMATION SERVICES 1,889,803.68 2,258,151.00 2,258,151.00 1,544,789.54 2,265,488.00 2,309,480.00 2.3% GRAND TOTAL 1,889,803.68 2,258,151.00 2,258,151.00 1,544,789.54 2,265,488.00 2,309,480.00 2.3% ** END OF REPORT - Generated by Becky Butler **