|
FUND GENERAL DEPARTMENT: DATA PROCESSING
<br /> FUNCTION: GENERAL GOVERNMENT
<br /> Business Object 2018 2019 2021
<br /> Unit Account Description Actual Actual 2020 Adopted 2022
<br /> Actual Budget Adopted Budget
<br /> 0192 6102 F.T.REGULAR-WAGES&SALARIES 138,336 149,915 158,179 160,316 235,810
<br /> 0192 6104 PART TIME-WAGES&SALARIES 1,004 - - -
<br /> 0192 6121 PERA CONTRIBUTIONS 10,384 11,173 11,761 12,024 17,686
<br /> 0192 6122 FICA/MEDICARE CONTRIBUTIONS 10,084 11,182 11,752 12,265 18,039
<br /> 0192 6131 GROUP INSURANCE 21,240 20,645 22,369 23,882 36,330
<br /> 0192 6133 WORKERS COMP INSURANCE PREMIUM 812 836 967� 1,283 2,028
<br /> 0192 6206 FILM,MICROFILM,TAPES,DISKS - - - -
<br /> 0192 6208 MISCELLANEOUS OFFICE SUPPLIES 59 1S3 37 300 250
<br /> 0192 6249 MISCELLANEOUS OPERATING SUPPLY 2,353 1,060 455 800 750
<br /> 0192 6281 SMALL TOOLS&MINOR EQUIPMENT 22,974 41,290 34,196 35,000 49,000
<br /> 0192 6321 TELEPHONE 8,536 8,249 6,746 8,700 16,900
<br /> 0192 6323 CELLULAR PHONES - - - - 47,150
<br /> 0192 6335 TRAINING 2,708 91 -
<br /> 0192 6361 GENERAL LIABILITY/PROPERTY INS 4,590 6,070 5,957 6,000 8,000
<br /> 0192 6374 REFUSE/RECYCLING - -
<br /> 0192 16405 OFFICE&DATA PROCESSING EQUIP 285,585 288,359 305,535 326,000 334,641
<br /> 0192 16580 OTHER EQUIPMENT - - - -
<br /> 0192 16585 COMPUTER HARDWARE/SOFTWARE - 81,526 24,423 18,000 30,000
<br /> Total Expenditure 505,957 623,164 582,467 604,570 796,584
<br /> PERSONNEL COMPLEMENT
<br /> IT Manager 1.00 1.00 1.00 1.00 1
<br /> Systems&Security ]
<br /> ITTech 0.73 0.73 1.00 1.00
<br /> Data Processing Total 1.73 1.73 2.00 2.00 3.00
<br /> 6405 Office Equipment Contracts
<br /> Support 10,000 10,000 4,120 -
<br /> Financial Support(General Ledger,P/R,S/A,F/A&System Dev)(LOGIS) 93,222 93,222 100,741 108,545 99,970
<br /> PIMS System Support(LOGIS) 35,169 35,169 44,271 46,115 47,875
<br /> GIS(LOGIS) 38,500 38,500 42,753 48,415 50,115
<br /> Laser Fiche Licensing 7,000 7,000 8,000 8,000 14,250
<br /> Licensing/maintenance through Logis 62,287 65,417 58,783 57,290 20,011
<br /> Other Licensing/Maintenance 25,180
<br /> Internet(Included in LOGIS Support) 12,344 12,344 15,219 16,660 17,560
<br /> Server Backup/Hosting LOGIS 26,648 35,975 39,790
<br /> Copier/Printer Support. 4,000 5,180 5,000 5,000 13,849
<br /> Phone Support 6,041
<br /> Website Annual Fee 23,063 21,527
<br /> 285,585 288,359 305,535 326,000 334,641
<br /> 6585 Computer Hardware/Software
<br /> Server Virtualization 81,526 24,423 -
<br /> Universal Power Supply 30,000
<br /> Police Copiers-File&Patrol Rooms 18,000
<br /> 81,526 24,423 18,000 30,000
<br /> DESCRIPTION OF SERVICES:
<br /> The Information Technology Department manages and maintains all voice,network and data systems for the city.They also
<br /> handle long-term project planning,technology implementations and helpdesk support for city staff.
<br /> -28-
<br />
|