Laserfiche WebLink
AUDITOR - FINANCE : $ 1 , 027, 2021 No (1 ) Personnel Change Requests <br /> Adopted 2025: $99%961 / 2026 Pro forma: $999,303 No Capital Expenditure Requests <br /> $ 1.2 MM <br /> 24 ACTUAL 25 ADOPTED 26 PRO FORMA 26 DEPT ENTRY <br /> SALARIES AND WAGES 633,567 694,826 730,223 738,352 $ 1.OMM 985,634 <br /> PERSONNEL BENEFITS 236,810 270,035 247,282 247,282 <br /> OPERATING SUPPLIES 5,672 4,700 5,290 4,778 <br /> MINOR EQUIPMENT - - 595 1,250 $ 0.8 MM <br /> PROFESSIONAL SERVICES 2,916 8,700 2,202 16,834 <br /> COMMUNICATIONS 5,736 5,500 6,704 6,662 <br /> $ 0.6 MM <br /> TRAVEL 947 7,000 2,005 2,005 <br /> LEASES - - - 1,160 <br /> INSURANCE - - 37 - $ 0.4 MM <br /> REPAIRS 225 - 78 78 <br /> MISCELLANEOUS 15,186 9,200 4,886 8,800 <br /> $ 0.2 MM <br /> Grand Total 901,059 999,961 . . . <br /> 41,567 <br /> Increases: $ 0.0 MM <br /> Professional Service - CPA contract Personnel Operating <br /> Salaries - Overtime <br /> Miscellaneous - Training 2024ACTUAL EXP 2025 ADOPTED BUDGET <br /> ■ 2026 PRO FORMA ■ 2026 DEPT ENTRY <br />