|
GENERALFUND
<br />POLICE DEPARTMENT ACCOUNTING UNIT
<br />SPECIAL INVESTIGATIONS 0111441
<br />SAc"unE
<br />Dgde
<br />,, r -,
<br />,�. , LINE I'(pl�i,RESOi1L2C
<br />,ACTUAL
<br />PY'�6�,1T u.-"
<br />ACTUAL
<br />ADOPTED
<br />r PROPQrSED ;
<br />61000 Salaries Regular
<br />2,264,512
<br />2,251,252
<br />2,317,899
<br />1,525,370
<br />61020 Salaries Part -Time
<br />0
<br />0
<br />66,736
<br />16,500
<br />61040 Salaries Overtime
<br />157,187
<br />141,018
<br />27,000
<br />27,000
<br />61100 Retirement -Employer Normal Cost
<br />978,429
<br />261,161
<br />382,051
<br />108,590
<br />61110 Part -Time Retirement
<br />0
<br />0
<br />2,503
<br />3,120
<br />61120 Medicare Insurance
<br />36,717
<br />43,573
<br />34,398
<br />14,100
<br />61130 Health Insurance
<br />323,464
<br />310,970
<br />20,433
<br />148,890
<br />61170 Retiree Health Benefits
<br />12,886
<br />14,849
<br />345,666
<br />21,220
<br />61180 Worker Compensation Insurance
<br />168,194
<br />217,753
<br />191,172
<br />109,120
<br />SUBTOTAL SALARIES & BENEFITS
<br />3,941,389
<br />3,240,576
<br />3,387,858
<br />1,973,910
<br />62010 Communications
<br />3,380
<br />1,354
<br />3,700
<br />3,700
<br />62120 Training, Transportation, Meetings
<br />9,409
<br />7,275
<br />3,000
<br />3,000
<br />62122 Travel For Investigation
<br />1,656
<br />1,062
<br />2,000
<br />2,000
<br />62140 Membership, Subscription & Dues
<br />595
<br />415
<br />0
<br />0
<br />62300 Contract Services -Professional
<br />87,929
<br />66,067
<br />32,245
<br />32,200
<br />SUBTOTAL CONTRACTUALS
<br />102,969
<br />76,173
<br />40,945
<br />40,900
<br />63001 Miscellaneous Operating Expenses
<br />45,390
<br />26,963
<br />37,598
<br />37,600
<br />63300 Gas & Diesel
<br />26,114
<br />21,933
<br />10,261
<br />10,300
<br />SUBTOTAL COMMODITIES
<br />71,503
<br />48,896
<br />47,859
<br />47,900
<br />65040 IT Maintenance Charge
<br />0
<br />0
<br />0
<br />108,430
<br />65100 Insurance Charges
<br />0
<br />0
<br />0
<br />118,12r
<br />65210 Delivery Charges
<br />0
<br />0
<br />0
<br />4L.
<br />SUBTOTAL FIXED CHARGES
<br />0
<br />0
<br />0
<br />227,040
<br />TOTAL
<br />4,115,867
<br />3,365,644
<br />3,476,662
<br />2,289,750
<br />1 -66
<br />
|