Matters ▸ Attachment
General Fund Appropriaton Order — File 208336
Department
ACCOUNT DESCRIPTION
FY20 Proposed
City Council
Board of Aldermen PS
458,500
City Council
Board of Aldermen OM
40,860
Board of Aldermen
General Government
Board of Aldermen Total
499,360
Clerk of Committees
Clerk of Committees PS
76,658
Clerk of Committees
Clerk of Committees OM
1,000
Clerk of Committees
General Government
Clerk of Committees Total
77,658
Exec - Admin
Exec - Admin PS
666,272
Exec - Admin
Exec - Admin OM
70,461
Exec - Admin
Exec - Admin Special Items
204,500
Exec - Admin
General Government
Exec - Admin Total
941,233
Exec - SomerStat
Exec - Somerstat PS
472,846
Exec - SomerStat
Exec - SomerStat OM
67,800
Exec - SomerStat
General Government
Exec - SomerStat Total
540,646
IAM
IAM PS
366,076
IAM
IAM OM
-
IAM
IAM Capital Outlay
-
IAM
General Government
IAM Total
366,076
Capital Projects
Capital Projects PS
403,970
Capital Projects
Capital Projects OM
91,900
Capital Projects
Capital Projects Capital Outlay
290,000
Capital Projects
General Government
Capital Projects Total
785,870
Exec - Arts Council
Exec - Arts Council PS
374,214
Exec - Arts Council
Exec - Arts Council OM
199,125
Exec - Arts Council
General Government
Exec - Arts Council Total
573,339
Constituent Services
Constituent Services PS
780,300
Constituent Services
Constituent Services OM
73,250
Constituent Services
General Government
Constituent Services Total
853,550
Exec - OSE
Exec - OSE PS
367,637
Exec - OSE
Exec - OSE OM
135,550
Exec - OSE
General Government
Exec - OSE Total
503,187
HHS - Council on Aging
HHS - Council on Aging PS
427,466
HHS - Council on Aging
HHS - Council on Aging OM
101,647
HHS - Council on Aging
Public Safety
HHS - Council on Aging Total
529,113
HHS - SomerPromise
HHS - SomerPromise PS
179,177
HHS - SomerPromise
HHS - SomerPromise OM
236,050
HHS - SomerPromise
Public Safety
HHS - SomerPromise Total
415,227
Finance - Auditing
Finance - Auditing PS
864,143
Finance - Auditing
Finance - Auditing OM
104,412
Finance - Auditing
General Government
Finance - Auditing Total
968,555
Finance - Grants Development
Finance - Grants Development PS
166,013
Finance - Grants Development
Finance - Grants Development OM
8,700
Finance - Grants Development
General Government
Finance - Grants Development Total
174,713
Finance - Purchasing
Finance - Purchasing PS
440,043
Finance - Purchasing
Finance - Purchasing OM
29,600
Finance - Purchasing
General Government
Finance - Purchasing Total
469,643
Finance - Assessing
Finance - Assessing PS
601,529
Finance - Assessing
Finance - Assessing OM
100,300
Finance - Assessing
General Government
Finance - Assessing Total
701,829
Finance - Treasury
Finance - Treasury PS
695,948
Finance - Treasury
Finance - Treasury OM
258,450
Finance - Treasury
General Government
Finance - Treasury Total
954,398
Law
Law PS
881,596
Law
Law OM
585,875
Law
General Government
Law Total
1,467,471
Personnel
Personnel PS
1,040,688
Personnel
Personnel OM
325,884
Personnel
Personnel Special Items
78,000
Personnel
General Government
Personnel Total
1,444,572
Information Technology
Information Technology PS
872,802
Information Technology
Information Technology OM
2,135,123
Information Technology
Information Technology Capital
-
Information Technology
General Government
Information Technology Total
3,007,925
Communications
Communications PS
876,099
Communications
Communications OM
234,291
Communications
General Government
Communications Total
1,110,390
City Clerk
City Clerk PS
552,873
City Clerk
City Clerk OM
187,617
City Clerk
City Clerk Special Items
-
City Clerk
General Government
City Clerk Total
740,490
Elections
Elections PS
450,173
Elections
Elections OM
135,590
Elections
Elections Capital Outlay
-
Elections
General Government
Elections Total
585,763
Licensing Commission
Licensing Commission PS
11,628
Licensing Commission
General Government
Licensing Commission Total
11,628
OSPCD - Planning & Zoning
OSPCD - Planning & Zoning PS
881,384
OSPCD - Planning & Zoning
OSPCD - Planning & Zoning OM
287,000
OSPCD - Planning & Zoning
General Government
OSPCD - Planning & Zoning Total
1,168,384
OSPCD - Admin
OSPCD - Admin PS
379,358
OSPCD - Admin
OSPCD - Admin OM
100,750
OSPCD - Admin
General Government
OSPCD - Admin Total
480,108
OSPCD - Housing
OSPCD - Housing PS
586,983
OSPCD - Housing
OSPCD - Housing OM
68,500
OSPCD - Housing
General Government
OSPCD - Housing Total
655,483
OSPCD - Redevelopment Authority
OSPCD - Redevelopment Authority PS
19,260
OSPCD - Redevelopment Authority
OSPCD - Redevelopment Authority OM
100,000
OSPCD - Redevelopment Authority
General Government
OSPCD - Redevelopment Authority Total
119,260
OSPCD - Mobility
OSPCD - Mobility PS
337,792
OSPCD - Mobility
OSPCD - Mobility OM
224,500
OSPCD - Mobility
OSPCD - Mobility Capital
-
OSPCD - Mobility
General Government
OSPCD - Mobility Total
562,292
OSPCD - Public Realm
OSPCD - Public Realm PS
476,350
OSPCD - Public Realm
OSPCD - Public Realm OM
120,900
OSPCD - Public Realm
OSPCD - Public Realm Capital
150,000
OSPCD - Public Realm
General Government
OSPCD - Public Realm Total
747,250
OSPCD - Economic Development
OSPCD - Economic Development PS
482,794
OSPCD - Economic Development
OSPCD - Economic Development OM
264,950
OSPCD - Economic Development
OSPCD - Economic Development Special Items
-
OSPCD - Economic Development
General Government
OSPCD - Economic Development Total
747,744
OSPCD - Housing Stability
OSPCD - Housing Stability PS
368,219
OSPCD - Housing Stability
OSPCD - Housing Stability OM
320,500
OSPCD - Housing Stability
General Government
OSPCD - Housing Stability Total
688,719
Inspectional Services
Inspectional Services PS
2,447,873
Inspectional Services
Inspectional Services OM
241,414
Inspectional Services
General Government
Inspectional Services Total
2,689,287
Police
Police PS
16,199,121
Police
Police OM
678,700
Police
Police Capital
-
Police
Police Special Items
166,200
Police
Public Safety
Police Total
17,044,021
Police E-911
Police E-911 PS
1,072,923
Police E-911
Public Safety
Police E-911 Total
1,072,923
Fire
Fire PS
16,502,912
Fire
Fire OM
509,400
Fire
Fire Capital
-
Fire
Fire Special Items
2,500
Fire
Public Safety
Fire Total
17,014,812
Fire Alarm
Fire Alarm PS
1,027,262
Fire Alarm
Public Safety
Fire Alarm Total
1,027,262
Fire Emergency Management
Fire Emergency Management PS
20,826
Fire Emergency Management
Fire Emergency Management OM
10,690
Fire Emergency Management
Public Safety
Fire Emergency Management Total
31,516
Police Animal Control
Police Animal Control PS
110,001
Police Animal Control
Police Animal Control OM
16,050
Police Animal Control
Public Safety
Police Animal Control Total
126,051
Traffic and Parking
Traffic and Parking PS
2,836,754
Traffic and Parking
Traffic and Parking OM
1,740,698
Traffic and Parking
Traffic and Parking Capital
-
Traffic and Parking
Public Safety
Traffic and Parking Total
4,577,452
DPW Administration
DPW Administration PS
703,921
DPW Administration
DPW Administration OM
961,400
DPW Administration
DPW Administration Capital
-
DPW Administration
Public Works
DPW Administration Total
1,665,321
DPW Electrical
DPW Electrical PS
393,999
DPW Electrical
DPW Electrical OM
281,500
DPW Electrical
DPW Electrical Capital
-
DPW Electrical
Public Works
DPW Electrical Total
675,499
Engineering
Engineering PS
347,400
Engineering
Engineering OM
74,300
Engineering
Engineering Capital
250,000
Engineering
General Government
Engineering Total
671,700
Snow Removal
Snow Removal OM
1,346,025
Snow Removal
Snow Removal Capital
-
Snow Removal
Public Works
Snow Removal Total
1,346,025
DPW Highway
DPW Highway PS
2,999,221
DPW Highway
DPW Highway OM
1,397,584
DPW Highway
DPW Highway Capital
-
DPW Highway
Public Works
DPW Highway Total
4,396,805
DPW Sanitation
DPW Sanitation OM
5,586,298
DPW Sanitation
Public Works
DPW Sanitation Total
5,586,298
DPW Buildings and Grounds
DPW Buildings and Grounds PS
2,601,862
DPW Buildings and Grounds
DPW Buildings and Grounds OM
8,772,117
DPW Buildings and Grounds
DPW Buildings and Grounds Capital
-
DPW Buildings and Grounds
Public Works
DPW Buildings and Grounds Total
11,373,979
DPW School Custodians
DPW School Custodians PS
2,159,245
DPW School Custodians
DPW School Custodians OM
978,500
DPW School Custodians
Public Works
DPW School Custodians Total
3,137,745
DPW Fleet
DPW Fleet OM
601,000
DPW Fleet
Public Works
DPW Fleet Total
601,000
Health and Human Services
Health and Human Services PS
2,332,161
Health and Human Services
Health and Human Services OM
732,530
Health and Human Services
Public Safety
Health and Human Services Total
3,064,691
HHS Veterans Services
HHS Veterans Services PS
133,995
HHS Veterans Services
HHS Veterans Services OM
636,135
HHS Veterans Services
Public Safety
HHS Veterans Services Total
770,130
Libraries
Libraries PS
2,206,819
Libraries
Libraries OM
440,855
Libraries
Libraries Capital
-
Libraries
Culture & Recreation
Libraries Total
2,647,674
Recreation
Recreation PS
922,363
Recreation
Recreation OM
321,550
Recreation
Culture & Recreation
Recreation Total
1,243,913
Recreation - Fields Maintenance
Recreation - Fields Maintenance PS
296,633
Recreation - Fields Maintenance
Recreation - Fields Maintenance OM
366,400
Recreation - Fields Maintenance
Culture & Recreation
Recreation - Fields Maintenance Total
663,033
Debt Service
Debt Service OM
12,511,140
Debt Service
Debt Service
Debt Service Total
12,511,140
Health Insurance
Health Insurance PS
23,183,409
Health Insurance
Health Insurance OM
299,000
Health Insurance
Pension & Fringe
Health Insurance Total
23,482,409
Life Insurance
Pension & Fringe
Life Insurance PS
104,264
Life Insurance
Life Insurance Total
104,264
Medicare
Medicare PS
1,878,287
Medicare
Pension & Fringe
Medicare Total
1,878,287
Workers Compensation
Workers Compensation PS
533,094
Workers Compensation
Workers Compensation OM
422,700
Workers Compensation
Pension & Fringe
Workers Compensation Total
955,794
Unemployment Compensation
Unemployment Compensation PS
136,591
Unemployment Compensation
Pension & Fringe
Unemployment Compensation Total
136,591
Pension
Pension OM
99,706
Pension
Pension & Fringe
Pension Total
99,706
Pension Accumulation Fund
Pension Accumulation Fund OM
14,273,369
Pension Accumulation Fund
Pension & Fringe
Pension Accumulation Fund Total
14,273,369
Building Insurance
Building Insurance OM
488,000
Building Insurance
Other
Building Insurance Total
488,000
Subsidy to Ice Rink
257,896
Subsidy to Ice Rink
Other
Subsidy to Ice Rink Total
257,896
Subsidy to Kennedy Pool
695,675
Subsidy to Kennedy Pool
Other
Subsidy to Kennedy Pool Total
695,675
Judgements and Settlements
Other
Judgements and Settlements OM
175,000
Judgements and Settlements
Judgements and Settlements Total
175,000
Salary Contingency
Salary Contingency PS
2,600,000
Salary Contingency
Other
Salary Contingency Total
2,600,000
School Department
School
School Department Total
76,257,481