Page 155 - FY 2021-22 Supporting Information
P. 155

2021-22 Proposed Budget Changes by Category

           Category  Department       Blue Book Item Title                          Dollars         Positions
                                                                                                Regular   Reso

           General City Purposes
                   Governmental Services
                                      Official Notices                                 125,000     -        -
                                      Operation Healthy Streets                       1,099,516    -        -
                                      Pensions Savings Plans                          (310,837)    -        -
                                      Racial Equity Baseline Study                     350,000     -        -
                                      Reparations Commission                           500,000     -        -
                                      Restaurant and Small Business Recovery         25,000,000    -        -
                                      Settlement Adjustment Processing                     162     -        -
                                      Sister Cities of LA                                8,000     -        -
                                      Social Security Contributions                   (127,717)    -        -
                                      Solid Waste Fee Reimbursement                    200,000     -        -
                                      Special Events Fee Subsidy - Citywide            200,000     -        -
                                      Student to Student Success Pilot                3,500,000    -        -
                                      Summer Night Lights                             4,000,000    -        -
                                      TransLatina Coalition                             50,000     -        -
                                      World Trade Center                                10,000     -        -
                                      Youth Employment Program                        2,800,000    -        -
                                      Zero Waste Transition Microgrants for Small     1,000,000    -        -
                                      Restaurants
                   Intergovernmental Relations
                                      California Contract Cities                         1,250     -        -
                                      Independent Cities Association                     1,075     -        -
                                      League of California Cities                        8,600     -        -
                                      League of California Cities - County Division        200     -        -
                                      National League of Cities                          7,500     -        -
                                      San Fernando Valley Council of                     3,500     -        -
                                      Governments
                                      Sister Cities International                          250     -        -
                                      South Bay Cities Association                      15,420     -        -
                                      Southern California Association of                51,129     -        -
                                      Governments
                                      United States Conference of Mayors                 7,200     -        -
                                      Westside Cities Council of Governments             2,300     -        -
                                                                         Total     $303,236,000    -        -
           Human Resources Benefits
                   Human Resources Benefits
                                      Civilian FLEX Program                        (11,984,383)    -        -
                                      Contractual Services                            (332,700)    -        -
                                      Employee Assistance Program                      (19,180)    -        -
                                      Fire Health and Welfare Program                 1,592,861    -        -
                                      Police Health and Welfare Program             (1,540,619)    -        -
                                      Supplemental Civilian Union Benefits                 762     -        -
                                      Unemployment Insurance                          3,700,000    -        -
                                      Workers' Compensation/Rehabilitation         (17,633,000)    -        -
                                                                         Total    ($26,216,259)    -        -

                                                             130
   150   151   152   153   154   155   156   157   158   159   160