Laserfiche WebLink
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 0 0 272,030 271,470 <br />61100 Retirement-Employer Normal Cost 0 0 26,580 25,840 <br />61120 Medicare Insurance 0 0 3,800 3,930 <br />61130 Health Insurance 0 0 59,880 59,880 <br />61170 Retiree Health Benefits 0 0 4,500 4,690 <br />61180 Worker Compensation Insurance 0 0 12,370 16,160 <br />SUBTOTAL SALARIES & BENEFITS 0 0 379,160 381,970 <br />62012 Cellular Phone Charges 0 0 1,000 0 <br />62300 Contract Services-Professional 0 0 3,334,350 3,329,350 <br />SUBTOTAL CONTRACTUALS 0 0 3,335,350 3,329,350 <br />63001 Miscellaneous Operating Expenses 0 0 4,000 2,000 <br />63300 Gas & Diesel 0 0 7,000 15,000 <br />SUBTOTAL COMMODITIES 0 0 11,000 17,000 <br />65010 Rental City Equipment 0 0 14,350 0 <br />65011 Equipment Replacement Charges 0 0 15,430 11,870 <br />65040 IT Maintenance Charge 0 0 17,810 18,170 <br />65100 Insurance Charges 0 0 15,940 16,020 <br />65105 Benefits Overhead 0 0 2,440 3,270 <br />SUBTOTAL FIXED CHARGES 0 0 65,970 49,330 <br />TOTAL 0 0 3,791,480 3,777,650 <br />GENERAL FUND <br />POLICE DEPARTMENT ACCOUNTING UNIT <br />ANIMAL SERVICES 01114430 <br />324