Committee on Ways and Means
Regular MeetingLansing, MI · February 14, 2020
Minutes
MINUTES
Committee on Ways and Means
Friday, February 14, 2020 @ 8:30 a.m.
10th Floor Conference Room, City Hall
CALL TO ORDER
The meeting was called to order at 8:30 a.m.
ROLL CALL
Council Member Carol Wood, Chair
Council Member Peter Spadafore, Vice Chairperson
Council Member Brian T Jackson, Member- excused
OTHERS PRESENT
Sherrie Boak, City Council Office Manager
Lisa Hagen, Assistant City Attorney/Council Research Assistant
Eric Brewer, Council Internal Auditor
Brett Kaschinske, Parks & Recreation Director
Joseph Abood, Chief Deputy City Attorney
Minutes
MOTION BY COUNCIL MEMBER SPADAFORE TO APPROVE THE MINUTES FROM
JANUARY 27, 2020 AS PRESENTED. MOTION CARRIED 2-0.
Public Comment
No public present at this time.
Discussion/Action
RESOLUTION – City Market Rental Fees
Mr. Kaschinske outlined the request, noting that this is temporary and allowing the use of the
structure on the interim basis while the City determines what the final use will be. This
resolution includes rental fees and damage deposits for the large are of the structure only,
which includes use of the restrooms. The east portion of the building is sectioned off for no
access or use. Council Member Wood asked what he rental/lease amount was from Waterfront
Grill, and Mr. Kaschinske deferred to Mr. Abood and he was not able to provide that information
but would get back to the Committee shortly. Council Member Spadafore asked if the rental
contract will require liability and was informed by Mr. Kaschinske it would and they will be
required to go through the regular permitting process. Council Member Wood asked the status
of the liquor license and Mr. Kaschinske state it would not be used, and Mr. Abood noted he
was not able to provide details on the status of the currently license at this time or if it was put in
escrow. Council Member Wood pointed out there is an ordinance that allows one day liquor
licenses in certain areas of Lansing, but Mr. Kaschinske assured the Committee they were not
asking for that use, nor did this area fall within that ordinance.
MOTION BY COUNCIL MEMBER SPADAFORE TO APPROVE THE RESOLUTION FOR THE
CITY MARKET RENTAL FEES. MOTION CARRIED 2-0.
DISCUSSION – 2020/2021 City Council and Internal Audit Budget(s)
Mr. Brewer presented the City Council budget, which he stated was proposed at $36,843 lower
than 2019/2020 budget, coming in at $690,134. He noted the reduction was primarily because
of future fringe benefit reductions with the new hire for the Administrative Assistant. There was
a change in Community Funding, with an increase based on the recommendation to eliminate
the line items for Bea Christy Awards Program, Martin Luther King Jr Day and the Cesar
Chavez Event and move those funds into the consolidated Community Funding. Council
Member Wood explained the reason for the three (3)separate line items, allowing those annual
events the option for more than the ordinance $500 in Community Funding. Council Member
Spadafore noted that they wanted all organizations to go through the same process and
complete Community Funding applications with full Council approval. Council Member
Spadafore noted for the Committee that if the Committee on Personnel does not address or
take action on the pension/defined contribution changes for the vacant administrative position,
the budget can be changed before it is adopted. Mr. Brewer did not that he spoke to the Budget
Director on the Fringe Benefits final number, but it could change once the budget is finalized
and the calculation is made.
Mr. Brewer moved to the Internal Auditor budget, noting there were no changes from the current
FY2019/2020 budget. Council Member Wood asked if the Fringe Benefit would change when
Mr. Brewers position was filled, and Council Member Spadafore confirmed that Council
leadership did not know of Mr. Brewers resignation at the time they approved the proposed
budget, but it can be adjusted, which would be an estimated $67,210 reduction in Fringe
Benefits. Council Member Wood recommended not sending the budget to Finance until after
the Personnel Committee on Monday, but Council Member Spadafore stated that the OCA has
sent the recommended changes to the IRS for verification.
MOTION BY COUNCIL MEMBER SPADAFORE TO APPROVE THE PRESENTED 2020/2021
CITY COUNCIL AND INTERNAL AUDITOR BUDGET, AND FORWARD TO THE CITY
FINANCE DEPARTMENT FOR SUBMITAL TO THE MAYOR. MOTION CARRIED 2-0.
Mr. Brewer confirmed the documents would be forwarded to Finance today for the proposed
budget.
ADJOURN
Adjourn at 8:45 a.m.
Submitted by,
Sherrie Boak, Council Office Manager
Lansing City Council
Approved by the Committee on Jjuly 10, 2020
Agenda
AGENDA
Committee on Ways and Means
Friday, February 14, 2020 @ 8:30 a.m.
City Council Conference Room, City Hall 10th Floor
Councilmember Wood, Chair
Councilmember Spadafore, Vice Chair
Council Member Jackson, Member
1. Call to Order
2. Approval of Minutes
January 27, 2020
3. Public Comment on Agenda Items
4. Discussion/Action:
A.) RESOLUTION – City Market Rental Fees
B.) DISCUSSION – 2020/2021 City Council and Internal Audit Budget(s)
5. Other
6. Adjourn
MINUTES
Committee on Ways and Means
Monday, January 27, 2020 @ 4:00 p.m.
10th Floor Conference Room, City Hall
CALL TO ORDER
The meeting was called to order at 4:00 p.m.
ROLL CALL
Council Member Carol Wood, Chair
Council Member Peter Spadafore, Vice Chairperson
Council Member Brian T Jackson, Member
OTHERS PRESENT
Sherrie Boak, City Council Office Manager
Lisa Hagen, Assistant City Attorney/Council Research Assistant
Eric Brewer, Council Internal Auditor
Amber Paxton, Financial Empowerment
Emily Stevens, Parks and Recreation
Joe McClure, LPD
Sgt. Schlagel, LPD
Jim Smiertka, City Attorney
Minutes
MOTION BY COUNCIL MEMBER SPADAFORE TO APPROVE THE MINUTES FROM
OCTOBER 28, 2019 AS PRESENTED. MOTION CARRIED 3-0.
Public Comment
No public comment at this time.
Discussion/Action
RESOLUTION – National League of Cities; Addressing Fines & Fees Equitably Grant
Ms. Paxton acknowledged that the City received part one of this grant in July 2019 for $10,000.
She then provided details on the grant which included specifics on the program in conjunction
with 54-A District Court on debt related cases. They have posted an RFP for restoration justice
and currently have been impressed with the submissions. Ms. Paxton went on to state that this
grant will be used to off-set staff time on the project, and the balance will be used for incentive
dollars for those effected by the debt which is preventing them from getting their driver’s license
back if they participate in the financial empowerment center program. Council Member Jackson
asked if there were an initial results on how many people will be impacted, and Ms. Paxton
stated they are looking at the violations because of unpaid debt, and their research shows in
Lansing there are 70% male, 53% African American and well over half are under the age of 30.
Council Member Jackson then asked about the Restorative Justice Program itself, and stated it
is a support circle and this grant will be only for those people affected by an arrest because of
fines and costs. Council Member Jackson asked if they have looked at the recent study done
by the State of Michigan Task Force, and Ms. Paxton noted they will be working with a
researcher from MSU who was paid out of the 1st portion of the grant and she will be
incorporating the State information into her findings. Council Member Wood asked how waiving
the fees would impact the budget where they have noted they will take in fees. Ms. Paxton
stated it would be minimum because there about 150 maximum of the 1800 cases and fines are
not being waived but the fees are. Council Member Jackson asked if they considered extending
the program to include “No License on Person” cases, and Ms. Paxton confirmed she had not
considered that but would look into it. Council Member Wood noted the grant form stated there
was no City match and Ms. Paxton confirmed they are using current staff.
MOTION BY COUNCIL MEMER SPADAFORE TO APPROVE THE RESOLUTION FOR THE
NATIONAL LEAGUE OF CITIES EQUIABLY GRANT. MOTION CARRIED 3-0.
RESOLUTION – Grant Acceptance; Lansing Parks and Recreation w/Lansing Police
Department; Project Safe Neighborhood
Ms. Stevens stated this grant will work with the current LPD Basketball programs on Friday and
Saturday evenings in the summer and the program also extends to indoors during the winter
months for after school programs. The grant will cover LPD cost, staff cost, the gym use, court
use, prizes and food. Council Member Wood asked for confirmation that there is no City match,
and Ms. Steven confirmed along with noting the source of the grant will be the Battle Creek
Community Foundation. The Committee and applicants spoke briefly about statistics on
attendance and Mr. McClure stated he would get the numbers to the Committee. Council
Member Wood asked about conditions on participants meeting or being out after curfew and
Ms. Stevens noted they had not had any issues in the past but would reach out to LPD for
further details on if they have something in place.
MOTION BY COUNCIL MEMBER SPADAFORE TO APPROVE THE RESOLUTION FOR THE
PROJECT SAFE NEIGHBORHOOD PARKS AND RECREATION GRANT. MOTION CARRIED
3-0.
RESOLUTION – Grant Acceptance; Lansing Police Department; Project Safe Neighborhoods
Grant
Mr. McClure informed the Committee that this grant was also from the Battle Creek Community
Foundation, along with the US Attorney office. It is a Federal grant with no match, encouraging
community engagement with LPD on the “LPD and Me Workshop” which assists the youth
between the ages of 8-15; a maximum of 25 students to be trained in law enforcement. The
grant will also go towards Hoop-It-Up where the LPD officers participate in open basketball
games with the youth and are provided with a basketball hoop and basketball to use. Other
programs the grant will go towards is a health and fitness club for 8-16 year olds on staying fit
and health, pairing them with an officer to work out with twice a week. Lastly funds will also be
used to print 3,000 welcome packets for distribution, and “Light up Lansing” where they will pass
out light bulbs. Council Member Jackson asked who in the LPD would be in charge of these
programs and was told Officer Osborn.
MOTION BY COUNCIL MEMBER SPADAFORE TO APPROVE THE RESOLUTION FOR THE
PROJECT SAFE NEIGHBORHOODS GRANT FOR LPD. MOTION CARRIED 3-0.
RESOLUTION – Grant Acceptance; Lansing Police Department; Sub-Recipient of MSP for
Byrne Justice Assistance Grant
Mr. McClure informed the Committee that the grant of $133,200 will not have a City match, goes
through 9/30/2020 and the items it will purchase include video analytics software, video
processor hardware, and is also par to of the technology enhancement grant. Council Member
Wood referenced the grant form and asked if it was awarded in October, but the Committee is
just seeing it, and Council Member Spadafore confirmed that this Committee did not meet again
in 2019 after it was awarded and this was the first Committee meeting. Mr. McClure assured
the Committee that no purchases have been made as of yet.
MOTION BY COUNCIL MEMBER SPADAFORE TO APPROVE THE RESOLUTION FOR THE
BYRNE JUSTICE ASSISTANCE GRANT. MOTION CARRIED 3-0.
RESOLUTION – Grant Acceptance; Lansing Police Department; 2019 Justice Assistance Grant
Mr. McClure noted this is the annual JAG grant and out of the $116,680 the County will get
$11,226. The City will use their funds to purchase uniform upgrades and redaction software.
Mr. McClure could not provide any details on what the County would be using their funds for.
Council Member Jackson noted in the past software purchases were made that did not sync
with currently equipment, and he asked if they had done the research to make sure this
purchase would be compatible. Mr. McClure noted that before they purchase it they will screen
for compatibility with current programs. Council Member Wood asked if they have to get IT
approval first, and Mr. McClure confirmed that IT has been involved already with all their
software and computer purchases. Mr. Brewer referred the Committee to the packet noting the
vetting documentation was all included.
MOTION BY COUNCIL MEMBER SPADAFORE TO APPROVE THE RESOLUTION FOR THE
2019 JUSTICE ASSISTANCE GRANT. MOTION CARRIED 3-0.
Sole Source Purchase; Lansing Police Department; Action Target Inc. vendor for Bullet Traps at
Lansing Police Firearms Range
Sgt. Schlagel explained the sole source was to replace two traps that catch rounds in the shooting
range because they were unsafe. This vendor is the sole vendor due to the fact that they
equipment is outdated and they are the only vendors that have the replacement parts. Sgt.
Schlagel confirmed the purchase was made on January 8, 2020. Council Member Wood asked
Sgt. Schlagel to provide any updates on the current condition of the shooting range itself. Sgt.
Schlagel acknowledged it was building 1999, some of the equipment had a 10 year life expectancy
and confirmed the range does need some updating. Per this vendor the cost for a complete
upgrade could come in at $830,000, and would not include the removal of the current system.
Council Member Spadafore stepped away from the meeting at 4:29 p.m.
Sgt. Schlagel informed the Committee that currently he was not able to put a life cycle on the
current condition of the range, but weather and other factors take a toll on them.
Council Member Spadafore returned to the meeting at 4:31 p.m.
MOTION BY COUNCIL MEMBER SPADAFORE TO PLACE ON FILE THE SOLE SOURCE FOR
LPD AND ACTION TARGET, INC. 3-0.
Council Member Wood asked Sgt. Schlagel to provide an overview on the current range to the
Committee in the future. Mr. McClure added to the conversation that there is a request in the
2021 budget for replacement.
ADJOURN
Adjourn at 4:35 p.m.
Submitted by,
Sherrie Boak, Council Office Manager
Lansing City Council
Approved by the Committee on________________
97"B
%<7+(&200,77((21:$<6$1'0($16
5(62/9('%<7+(&,7<&281&,/2)7+(&,7<2)/$16,1*
:+(5($6IHHVIRUVHUYLFHVDUHWREHDSSURYHGE\/DQVLQJ&LW\&RXQFLODQG
:+(5($6DGPLQLVWUDWLRQLVVXEPLWWLQJIHHVIRUFRQVLGHUDWLRQDQGDSSURYDOIRUUHQWDORI/DQVLQJ&LW\0DUNHW
DQG3OD]DDVDQHYHQWYHQXHZKLFKZLOOEHJLQSULRUWRWKHQHZILVFDO\HDUDQG
:+(5($6WKH3DUNVDQG5HFUHDWLRQ'HSDUWPHQWGHVLUHVWRSURYLGHDFFHVVWR/DQVLQJ&LW\0DUNHWDQG3OD]D
IRUHYHQWVWRUHVLGHQWVRI/DQVLQJDQGQRQUHVLGHQWVRI/DQVLQJDQG
:+(5($6WKH3DUNVDQG5HFUHDWLRQ'HSDUWPHQWGHVLUHVWRRIIHUWKLVVHUYLFHDWIHHVWKDWUHFRYHUWKHFRVWVRI
SURYLGLQJWKHHYHQWYHQXH
:+(5($6WKHQHZIHHVSURSRVHGDUHWRFRPSHQVDWHWKH'HSDUWPHQWRI3DUNVDQG5HFUHDWLRQDQGRIIVHWWKH
FRVWVLQYROYHGLQSURYLGLQJDQHZHYHQWYHQXH
12:7+(5()25(%(,75(62/9('WKH/DQVLQJ&LW\&RXQFLODSSURYHVWKHIHHVFKHGXOHDVVWDWHGEHORZ
LQWKLVUHVROXWLRQHIIHFWLYHRQWKHGDWHRISDVVDJHRIWKLVUHVROXWLRQIRUUHQWDORI/DQVLQJ&LW\0DUNHWDQG3OD]D
%(,7),1$//<5(62/9('WKHSURSRVHGIHHVDUHDVIROORZV
/$16,1*&,7<0$5.(7352326(')((6
3URSRVHGIHH
&LW\0DUNHWDQG3OD]D 3HU+RXU5HVLGHQW1RQ5HVLGHQW
&RQGLWLRQDO5HIXQGDEOH'HSRVLW
CITY OF LANSING
INTERNAL AUDITOR
124 W MICHIGAN AVE FL 10
LANSING MI 48933-1605
(517) 483-4159
Fax (517) 483-7630
Disclaimer
This document is work product produced by the Internal Auditor and will in no way imply any explicit or implicit meaning on
behalf of either the Administration or City Council. In addition, items addressed in this review are believed to be obtained
from reliable sources by the Internal Auditor and all information contained in this review is provided “as is” with no guarantee
of completeness, accuracy, timeliness or of the results obtained from the use of this information without warranty of any kind,
express or implied.
MEMORANDUM
DATE: 2/10/2020
TO: Ways and Means Committee
FROM: Eric Brewer, Internal Auditor
RE: Budget Proposal for City Council and Internal Audit for Fiscal Year 2021
City Council Budget Proposal
The City Council Budget for Fiscal Year 2021 currently proposed is for 690,134 dollars. This is a
decrease of 36,843 dollars from Fiscal Year 2020 of 726,977 dollars. This represents a 5.07%
decrease from the prior year fiscal year. The City Council Actual has been under the Budgeted
amounts for Fiscal Years 2017 thru 2019 and is on pace for Fiscal Year 2020. This trend more than
likely will occur in Fiscal Year 2021.
City Council
Fiscal Year 2017 2018 2019
Budget $675,800 $709,828 $722,109
Actual $639,021 $677,783 $680,726
Under Budget ($36,779) ($32,045) ($41,383)
Internal Audit Budget Proposal
The Internal Audit Budget Proposal for Fiscal Year 2021 currently proposed is for 196,000 dollars.
This is an increase of zero dollars from the Fiscal Year 2020 of 196,000 dollars. This represents an
increase of 0.00% from the prior fiscal year. The Internal Audit Actual has been under the Budgeted
amounts for Fiscal Years 2017 thru 2019 and is on pace to be at or under the budgeted amount for
Fiscal Year 2020. This trend more than likely will occur in Fiscal Year 2021.
Internal Audit
Fiscal Year 2017 2018 2019
Budget $172,200 $183,700 $194,900
Actual $153,220 $181,964 $192,654
Under Budget ($18,980) ($1,736) ($2,246)
CITY OF LANSING
CITY COUNCIL
FISCAL YEAR 2021 BUDGET PROPOSAL
ITEM 1
FY 2020 Year-End Projection/FY 2021 Budget Line Item Worksheet For February Budget Amendment: 1/17/2019
Department: For Year End Amendment: 1/31/2019 1/31/2019
FY 2020 FY 2020 FY 2020 FY 2021
FY 2019 FY 2019 FY 2020 Actual & Enc. Dec. - June Year-End Dept.
Account Code GL Key Description FY 2015 Actual FY 2016 Actual FY 2017 Actual FY 2018 Actual Adopted Budget Actual Adopted Budget Thru Nov. x Estimate Projection Submission
101.112101.643100.00000 1012101 ABANDONED AUTO AUCTION - - - - - - - - - NA
101.112101.702000.00000 1012101 SALARIES 241,987 274,083 275,411 298,145 294,800 296,874 300,734 118,069 180,714 298,784 303,957
101.112101.708000.00000 1012101 OVERTIME - SALARY - - - 142 - 100 - 16 - 16 NA
101.112101.712000.00000 1012101 LONGEVITY - - - - 400 500 400 500 - 500 400
101.112101.715300.00000 1012101 FRINGE BENEFITS - FIXED 129,315 140,850 126,718 128,062 129,872 129,871 121,737 46,895 74,842 121,737 90,295
101.112101.715400.00000 1012101 FRINGE BENEFITS - VARIABLE 46,196 52,205 55,454 64,213 64,501 64,970 70,645 25,367 45,278 70,645 66,022
101.112101.741000.00000 1012101 MISCELLANEOUS OPERATING 31,982 31,283 30,456 32,968 30,000 24,541 32,000 4,434 11,742 16,176 32,000
101.112101.741200.00000 1012101 PROMOTION 2,925 5,947 6,130 6,839 8,161 7,075 8,000 3,075 4,179 7,254 8,000
101.112101.741209.00000 1012101 COUNCILMEMBER BETZ - - - - - - - - 750 750 1,500
101.112101.741223.00000 1012101 COUNCILMEMBER WOOD 2,004 2,055 1,995 2,007 2,000 1,494 2,000 1,035 965 2,000 2,000
101.112101.741229.00000 1012101 COUNCILMEMBER DUNBAR 1,917 1,690 1,495 1,823 2,000 1,157 2,000 350 1,650 2,000 2,000
101.112101.741231.00000 1012101 COUNCILMEMBER QUINNEY 1,910 - - - - - - - - - NA
101.112101.741233.00000 1012101 COUNCILMEMBER HEWITT - - - - - (12) - - - - NA
101.112101.741234.00000 1012101 COUNCILMEMBER ROBINSON 1,357 1,419 - - - - - - - - NA
101.112101.741235.00000 1012101 COUNCILMEMBER YORKO 1,592 1,438 1,401 810 - - - - - - NA
101.112101.741236.00000 1012101 COUNCILMEMBER HOUGHTON 1,729 1,461 1,002 1,130 - - - - - - NA
101.112101.741237.00000 1012101 COUNCILMEMBER WASHINGTON 1,240 641 1,204 1,496 1,500 677 1,500 510 - 510 NA
101.112101.741238.00000 1012101 COUNCILMEMBER BROWN-CLARKE 1,912 1,410 872 981 - - - - - - NA
101.112101.741239.00000 1012101 COUNCILMEMBER DELGADO - 845 - - - - - - - - NA
101.112101.741240.00000 1012101 COUNCILMEMBER SPITZLEY - 100 1,146 1,346 2,000 1,852 2,000 847 1,153 2,000 2,000
101.112101.741241.00000 1012101 COUNCILMEMBER HUSSAIN - - 1,358 1,517 1,500 1,573 1,500 564 936 1,500 1,500
101.112101.741242.00000 1012101 COUNCILMEMBER SPADAFORE - - - 361 2,000 1,627 2,000 407 1,593 2,000 2,000
101.112101.741243.00000 1012101 COUNCILMEMBER JACKSON - - - - 1,500 1,474 1,500 - 1,500 1,500 1,500
101.112101.741244.00000 1012101 COUNCILMEMBER GARZA - - - 730 1,500 1,412 1,500 366 1,134 1,500 1,500
101.112101.741246.00000 1012101 MARTIN LUTHER KING JR DAY - - - - 1,000 750 1,000 - 1,000 1,000 -
101.112101.741247.00000 1012101 CESAR CHAVEZ EVENT 500 1,000 1,000 1,612 1,500 1,500 1,500 - 1,500 1,500 -
101.112101.741256.00000 1012101 BEA CRISTY AWARDS DINNER 1,000 - - - 500 - 500 - - - -
101.112101.741289.00000 1012101 COMMUNITY FUNDING 8,750 5,650 3,800 2,752 14,448 4,565 7,000 2,000 2,703 4,703 9,500
101.112101.743050.00000 1012101 TEMPORARY HELP-CONTRACTUAL 10,936 11,734 8,415 - 5,000 330 5,000 488 337 825 5,000
101.112101.743720.00000 1012101 INFORMATION TECHNOLOGY ALLOC 79,050 83,000 59,320 74,903 78,905 78,905 83,178 34,660 48,518 83,178 83,178
101.112101.744110.00000 1012101 UTILITIES - CITY HALL 45,467 41,329 39,657 41,806 50,000 46,357 50,001 6,017 43,984 50,001 50,000
101.112101.744200.00000 1012101 TELEPHONE 13,373 13,697 14,219 8,086 13,500 6,379 13,500 - 2,626 2,626 10,000
101.112101.747000.00000 1012101 TRAINING 54 1,222 675 190 2,000 210 2,000 274 199 473 2,000
101.112101.748000.00000 1012101 INSURANCE & BONDS 6,702 3,691 5,788 5,864 8,522 6,507 10,782 - 10,782 10,782 10,782
101.112101.977000.00000 1012101 EQUIPMENT - 13,975 1,505 - 5,000 36 5,000 - 15 15 5,000
1012101 Total 631,897 690,723 639,021 677,783 722,109 680,726 726,977 683,976 690,134
CITY OF LANSING
INTERNAL AUDIT
FISCAL YEAR 2021 BUDGET PROPOSAL
ITEM 1
FY 2020 Year-End Projection/FY 2021 Budget Line Item Worksheet For February Budget Amendment: 1/17/2019
Department: For Year End Amendment: 1/31/2019 1/31/2019
FY 2020 FY 2020 FY 2020 FY 2021
FY 2019 FY 2019 FY 2020 Actual & Enc. Dec. - June Year-End Dept.
Account Code GL Key Description FY 2015 Actual FY 2016 Actual FY 2017 Actual FY 2018 Actual Adopted Budget Actual Adopted Budget Thru Nov. x Estimate Projection Submission
101.112120.702000.00000 1012120 SALARIES 92,340 54,797 54,683 90,584 95,540 97,297 97,626 38,437 57,569 96,007 97,626
101.112120.707000.00000 1012120 TEMPORARY HELP - 13,832 9,292 - 500 - 500 - - - 500
101.112120.712000.00000 1012120 LONGEVITY 1,500 2,000 - - - - - - - - -
101.112120.715300.00000 1012120 FRINGE BENEFITS - FIXED 74,690 77,480 71,901 66,888 69,988 69,989 67,679 25,851 41,828 67,679 67,679
101.112120.715400.00000 1012120 FRINGE BENEFITS - VARIABLE 22,775 14,258 9,392 15,556 16,233 15,884 16,310 6,203 8,928 15,131 16,310
101.112120.741000.00000 1012120 MISCELLANEOUS OPERATING 647 758 - - 1,500 210 1,500 - - - 1,500
101.112120.743720.00000 1012120 INFORMATION TECHNOLOGY ALLOC 7,183 7,550 5,142 6,494 6,840 6,840 7,211 3,005 4,206 7,211 7,211
101.112120.744200.00000 1012120 TELEPHONE 694 955 644 248 1,000 - 1,000 - - - 1,000
101.112120.748000.00000 1012120 INSURANCE & BONDS 2,507 1,381 2,166 2,194 3,299 2,435 4,174 - 4,174 4,174 4,174
1012120 Total 202,336 173,010 153,220 181,964 194,900 192,654 196,000 190,202 196,000