Proposed FY2023-24 & Planning FY2024-25 Budget

City of DeSoto NEXT YEAR BUDGET DETAIL REPORT

PROJECTION: 20241 2024 Operating Budget

ACCOUNTS FOR: GENERAL FUND

VENDOR QUANTITY

UNIT COST 2024 City Manager Office

TOTAL WORKER'S COMPENSATION

5,841.00

51110 TMRS - EMPLOYER 10202010 101-20-20-216-51110-0000-0000- TMRS - EMPLOYER

36,437.00 *

2024 Planning Budget

1.00 1.00

.00

.00

City's contribution expense for Texas

36,437.00

36,437.00

Municipal Retirement System.

TOTAL TMRS - EMPLOYER

36,437.00

51470 SALARIES 10202010 101-20-20-216-51470-0000-0000- SALARIES

310,707.00 *

2024 Planning Budget

1.00 1.00

.00

.00

Salaries and wages paid to employees filing council approved, permanent, and full time positions.

310,707.00

310,707.00

TOTAL SALARIES

310,707.00

51530 SALARIES OVERTIME 10202010 101-20-20-216-51530-0000-0000- SALARIES OVERTIME

11,016.00 *

2024 Planning Budget

1.00 1.00

.00

.00

0vertime wages paid which exceed a non-exempt employee's base compensation for full-time permanent employees.

11,016.00

11,016.00

TOTAL SALARIES OVERTIME

11,016.00

51560 SALARIES-PART TIME 10202010 101-20-20-216-51560-0000-0000- SALARIES-PART TIME

17,484.00 *

2024 Planning Budget

1.00 1.00

.00

.00

All part-time, temporary, seasonal, or

17,484.00

17,484.00

hourly employees regardless of positions.

TOTAL SALARIES-PART TIME

17,484.00

51650 LONGEVITY PAY 10202010 101-20-20-216-51650-0000-0000- LONGEVITY PAY

1,788.00 *

2024 Planning Budget

1.00 1.00

.00

.00

The length of service pay for permanent, full time employees.

1,788.00

1,788.00

Report generated: 08/31/2023 17:42 User: SOliver Program ID: bgnyrpts

Page 14

Made with FlippingBook - Online magazine maker