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

55

INFORMATION TECHNOLOGY

550 INFO TECH SERVICES 51020 GROUP INSURANCE-EMPLOYER 10155550 101-35-55-550-51020-0000-0000- GROUP INSURANCE-EMPLOYER

125,260.00 * 125,260.00

The City's expense for health, dental,

1.00

125,260.00

and life insurance premiums.

TOTAL GROUP INSURANCE-EMPLOYER

125,260.00

51050 FICA EXP.-EMPLOYER 10155550 101-35-55-550-51050-0000-0000- FICA EXP.-EMPLOYER

56,293.00 *

Payments for the state's (employer) share contribution made under the Federal Insurance Contributions Act

1.00

56,293.00

56,293.00

TOTAL FICA EXP.-EMPLOYER

56,293.00

51080 WORKER'S COMPENSATION 10155550 101-35-55-550-51080-0000-0000- WORKER'S COMPENSATION

930.00 *

Insurance premiums for workers' compensation paid by the employer all personnel.

1.00

930.00

930.00

TOTAL WORKER'S COMPENSATION

930.00

51110 TMRS - EMPLOYER 10155550 101-35-55-550-51110-0000-0000- TMRS-EMPLOYER

83,402.00 *

City's contribution expense for Texas

1.00

83,402.00

83,402.00

Municipal Retirement System.

TOTAL TMRS - EMPLOYER

83,402.00

51470 SALARIES 10155550 101-35-55-550-51470-0000-0000- SALARIES

701,593.00 * 701,593.00

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

1.00

701,593.00

Report generated: 08/31/2023 17:48 User: SOliver Program ID: bgnyrpts

Page

1

Made with FlippingBook - Online magazine maker