Early Retiree Fund (39)
This fund was established to account for costs associated with severance pay and medical and dental payments for retired employees as provided by collective bargaining agreements. Resouces of this fund are received from charges assessed to other funds.
|
Actual
|
|
Resources:
|
Budget
|
|
Revised
2007-08
|
|
Adopted
2008-09
|
|
2005-06
|
|
2006-07
|
|
840,760
|
565,001
|
Charges for Benefits |
410,000
|
608,608
|
|
49,599
|
62,802
|
Interest |
57,000
|
50,000
|
|
890,359
|
627,803
|
Total Revenues |
467,000
|
658,608
|
|
1,260,476
|
1,306,398
|
Beginning Fund Balance |
978,000
|
815,000
|
|
2,150,835
|
1,934,201
|
Total Resources |
1,445,000
|
1,473,608
|
|
|
|
|
Requirements: |
|
|
|
844,437
|
772,575
|
Personal Services |
1,010,000
|
1,094,164
|
|
-
|
-
|
Materials and Services |
25,000
|
25,000
|
|
-
|
-
|
Contingency |
110,000
|
98,409
|
|
844,437
|
772,575
|
Total Requirements |
1,145,000
|
1,217,573
|
|
1,306,398
|
1,161,626
|
Ending Fund Balance |
300,000
|
256,035
|
|
2,150,835
|
1,934,201
|
Total Requirements and Ending Fund Balance |
1,445,000
|
1,473,608
|
|
|