|
Account
<br />Code LINE ITEM RESOURCES
<br />ACTUAL
<br />FY 22-23
<br />ACTUAL
<br />FY 23-24
<br />ADOPTED
<br />FY 24-25
<br />ADOPTED
<br />FY 25-26
<br />61000 Salaries Regular 265,691 295,953 339,300 365,380
<br />61020 Salaries Part-Time 92,765 115,523 137,380 150,470
<br />61040 Salaries Overtime 2,293 2,012 1,000 1,000
<br />61100 Retirement-Employer Normal Cost 20,791 29,866 27,040 32,290
<br />61110 Part-Time Retirement 2,941 3,469 4,380 6,870
<br />61120 Medicare Insurance 5,278 8,305 5,970 7,290
<br />61130 Health Insurance 37,888 40,231 37,920 56,880
<br />61170 Retiree Health Benefits 4,578 4,915 5,060 6,840
<br />61180 Worker Compensation Insurance 29,539 32,944 29,360 37,480
<br />SUBTOTAL SALARIES & BENEFITS 461,765 533,217 587,410 664,500
<br />62000 Utilities 51,859 48,731 56,000 36,000
<br />62120 Training, Transportation, Meetings 0 0 2,500 500
<br />62251 Other Agency Services 0 2,642 2,700 2,900
<br />62300 Contract Services-Professional 20,105 698 6,000 3,750
<br />SUBTOTAL CONTRACTUALS 71,964 52,071 67,200 43,150
<br />63001 Miscellaneous Operating Expenses 33,276 34,351 31,500 52,310
<br />63300 Gas & Diesel 0 1,618 630 3,000
<br />SUBTOTAL COMMODITIES 33,276 35,969 32,130 55,310
<br />65010 Rental City Equipment 1,422 11,092 0 14,800
<br />65011 Equipment Replacement Charges 0 2,385 3,060 7,840
<br />65012 Accident Repair & Replacement 63 420 0 0
<br />65040 IT Maintenance Charge 0 11,380 17,810 12,110
<br />65100 Insurance Charges 22,589 24,106 24,210 36,460
<br />65105 Benefits Overhead 3,823 4,018 3,560 3,270
<br />SUBTOTAL FIXED CHARGES 27,897 53,400 48,640 74,480
<br />66511 Computer Software Subscriptions 0 0 0 870
<br />SUBTOTAL CAPITAL 0 0 0 870
<br />67003 Loan Payment-OBF 7,038 0 0 0
<br />SUBTOTAL DEBT SERVICE 7,038 0 0 0
<br />TOTAL 601,940 674,656 735,380 838,310
<br />GENERAL FUND
<br />POLICE DEPARTMENT ACCOUNTING UNIT
<br />PD ATHLETIC & ACTIVITY LEAGUE 01114421
<br />323
|