Laserfiche WebLink
PROSECUTOR - EXCLUDING CIVIL: $90,589 6 Personnel Change Requests <br /> Adopted 2025: $78,380 / 2026 Pro forma: $90,609 No Capital Expenditure Requests <br /> Victim Witness Fund Only <br /> ADOPTED •O O• $400K <br /> SALARIES AND WAGES 128,540 146,416 147,052 146,881 <br /> PERSONNEL BENEFITS 61,987 64,797 65,642 65,642 <br /> OPERATING SUPPLIES - - 37 - <br /> PROFESSIONAL SERVICES 21,354 5,985 25,281 13,443 $ 300 K <br /> TRAVEL 3,331 11,575 4,577 - <br /> LEASES - - 224 - <br /> MISCELLANEOUS - 250 - 212,523 <br /> $ 200 K <br /> $500 K Revenues for this <br /> $400 K fund have been in $ 100 K <br /> $300 K decline—2025 <br /> budgeted <br /> $200 K 1*4 numbers were 13,443 <br /> $100 K overly optimistic <br /> $ 0 K <br /> $0 K in estimating <br /> anticipated Blake Personnel Operating <br /> 2022 2023 2024 2025 2026 p <br /> relate revenue. 2024 ACTUAL EXP 2025 ADOPTED BUDGET <br /> -[xpense -Revenue <br /> ■2026 PRO FORMA ■2026 DEPT ENTRY <br /> EXP/REV Comparison 24 YE Cash/Inv=$148K <br />