|
TREASURER EXCLUDING INVESTMENT: $720,394 4 Personnel Change Requests
<br /> Adopted 2025: $693,472 / 2026 Pro forma: $716,330 No Capital Expenditure Requests
<br /> General Fund Only
<br /> $ 800 K
<br /> ADOPTED 26PROFORMA
<br /> SALARIES AND WAGES 381,430 403,851 417,813 419,029
<br /> PERSONNEL BENEFITS 160,934 178,587 180,427 180,591 599,620
<br /> OPERATING SUPPLIES 10,065 9,000 7,611 7,611 $ 600 K
<br /> FUEL 199 - 66 66
<br /> MINOR EQUIPMENT 1,683 1,354 1,531 1,531
<br /> PROFESSIONAL SERVICES 5,825 26,071 38,930 38,599 $400 K
<br /> COMMUNICATIONS 18,691 21,500 25,734 25,734
<br /> TRAVEL 2,238 5,000 3,203 3,203
<br /> LEASES 1,871 2,235 2,755 2,755
<br /> INSURANCE 15,452 17,075 22,941 22,940 $ 200 K
<br /> REPAIRS 40,232 800 467 466 120,774
<br /> MISCELLANEOUS 66,029 28,000 14,852 17,869
<br /> Grand Total 704,648 693,472 716,330 720,394
<br /> $ 0 K
<br /> Increases: Personnel Operating
<br /> No Major Increase 2024 ACTUAL EXP 2025 ADOPTED BUDGET
<br /> ■2026 PRO FORMA vi 2026 DEPT ENTRY
<br />
|