|
GENERALFUND
<br />POLICE DEPARTMENT ACCOUNTING UNIT
<br />SPECIAL INVESTIGATIONS 01114445
<br />Account
<br />ACTUAL
<br />ACTUAL
<br />ADOPTED
<br />PROPOSED
<br />Code LINE ITEM RESOURCES
<br />FY 22-23
<br />FY 23-24
<br />FY 24-25
<br />FY 25-26
<br />61000 Salaries Regular
<br />1,390,924
<br />1,486,678
<br />2,864,610
<br />2,624,320
<br />61020 Salaries Part -Time
<br />0
<br />0
<br />17,860
<br />0
<br />61040 Salaries Overtime
<br />197,623
<br />131,978
<br />29,080
<br />113,300
<br />61100 Retirement -Employer Normal Cost
<br />178,923
<br />229,369
<br />460,370
<br />456,530
<br />61110 Part -Time Retirement
<br />0
<br />0
<br />670
<br />0
<br />61120 Medicare Insurance
<br />25,767
<br />29,389
<br />40,460
<br />37,920
<br />61130 Health Insurance
<br />170,397
<br />177,704
<br />329,640
<br />310,680
<br />61170 Retiree Health Benefits
<br />25,040
<br />26,138
<br />57,760
<br />55,260
<br />61180 Worker Compensation Insurance
<br />115,529
<br />119,686
<br />113,920
<br />158,230
<br />2,104,203
<br />2,200,943
<br />3,914,370
<br />3,756,240
<br />SUBTOTAL SALARIES & BENEFITS
<br />62000 Utilities
<br />4,560
<br />6,270
<br />6,840
<br />6,840
<br />62120 Training, Transportation, Meetings
<br />10,789
<br />7,395
<br />3,000
<br />9,300
<br />62122 Travel For Investigation
<br />0
<br />0
<br />2,000
<br />2,000
<br />62140 Membership, Subscription & Dues
<br />595
<br />750
<br />200
<br />700
<br />62300 Contract Services -Professional
<br />67,723
<br />19,814
<br />71,620
<br />82,270
<br />62322 Maintenance & Repair Machinery
<br />0
<br />4,237
<br />0
<br />0
<br />SUBTOTAL CONTRACTUALS
<br />83,666
<br />38,467
<br />83,660
<br />101,110
<br />63001 Miscellaneous Operating Expenses
<br />2,671
<br />3,148
<br />8,480
<br />7,000
<br />63300 Gas & Diesel
<br />17,864
<br />20,227
<br />14,680
<br />25,000
<br />20,535
<br />23,375
<br />23,160
<br />32,000
<br />SUBTOTAL COMMODITIES
<br />65040 IT Maintenance Charge
<br />33,460
<br />51,200
<br />53,430
<br />102,960
<br />65100 Insurance Charges
<br />88,346
<br />87,575
<br />93,920
<br />131,660
<br />65105 Benefits Overhead
<br />14,951
<br />14,596
<br />13,830
<br />18,510
<br />136,757
<br />153,371
<br />161,180
<br />253,130
<br />SUBTOTAL FIXED CHARGES
<br />66511 Computer Software Subscriptions
<br />341
<br />33,073
<br />3,920
<br />36,950
<br />341
<br />33,073
<br />3,920
<br />36,950
<br />SUBTOTAL CAPITAL
<br />TOTAL
<br />2,345,502
<br />2,449,228
<br />4,186,290
<br />4,179,430
<br />214 TABLE OF CONTENTS
<br />
|