|
<br />GENERAL FUND
<br />POLICE DEPARTMENT
<br />TRAINING SERVICES
<br />Account
<br />ACCOUNTING UNIT
<br />01114410
<br />ACTUAL ACTUAL
<br />FY 23-24
<br />ADOPTED PROPOSED
<br />FY 25-26Code
<br />61000
<br />61010
<br />61020
<br />61040
<br />61100
<br />61110
<br />61120
<br />61130
<br />61170
<br />61180
<br />LINE ITEM RESOURCES FY 22-23
<br />1,377,016
<br />2,057
<br />FY 24-25
<br />1,397,780
<br />0
<br />Salaries Regular 1,334,708
<br />0
<br />1,481,950
<br />0Salaries Cash Out/Separation
<br />Salaries Part-Time 36,952 34,834
<br />56,577
<br />151,685
<br />1,193
<br />71,270
<br />11,380
<br />161,440
<br />2,670
<br />45,020
<br />11,380
<br />195,190
<br />1,690
<br />Salaries Overtime 40,069
<br />Retirement-Employer Normal Cost
<br />Part-Time Retirement
<br />143,521
<br />1,072
<br />Medicare Insurance 21,474 21,869
<br />141,374
<br />27,196
<br />105,445
<br />1,874,881
<br />20,540
<br />157,800
<br />28,140
<br />115,810
<br />1,966,830
<br />22,030
<br />176,760
<br />31,030
<br />101,990
<br />2,067,040
<br />Health Insurance 170,349
<br />29,445Retiree Health Benefits
<br />Worker Compensation Insurance
<br />SUBTOTAL SALARIES & BENEFITS
<br />114,517
<br />1,936,472
<br />62120
<br />62140
<br />62300
<br />62322
<br />62600
<br />Training, Transportation, Meetings
<br />Membership, Subscription & Dues
<br />Contract Services-Professional
<br />Maintenance & Repair Machinery
<br />Parking Validation
<br />23,611
<br />29,036
<br />359,700
<br />0
<br />87,761
<br />30,352
<br />395,334
<br />0
<br />56,480
<br />36,200
<br />449,250
<br />750
<br />46,480
<br />34,450
<br />394,000
<br />1,000
<br />7,025 1,082 3,000 3,000
<br />SUBTOTAL CONTRACTUALS 419,371 514,529 545,680 478,930
<br />63001
<br />63300
<br />Miscellaneous Operating Expenses
<br />Gas & Diesel
<br />158,313
<br />3,031
<br />87,669
<br />6,926
<br />143,000
<br />3,500
<br />191,500
<br />3,500
<br />SUBTOTAL COMMODITIES 161,344 94,595 146,500 195,000
<br />65010
<br />65012
<br />65040
<br />65100
<br />65105
<br />Rental City Equipment
<br />Accident Repair & Replacement
<br />IT Maintenance Charge
<br />Insurance Charges
<br />4,440
<br />96
<br />4,728
<br />16
<br />1,860
<br />20
<br />4,460
<br />0
<br />39,040
<br />87,572
<br />14,820
<br />145,968
<br />51,200
<br />77,155
<br />12,859
<br />145,958
<br />53,430
<br />95,480
<br />14,060
<br />164,850
<br />54,510
<br />85,150
<br />9,800
<br />153,920
<br />Benefits Overhead
<br />SUBTOTAL FIXED CHARGES
<br />66511 Computer Software Subscriptions 4,654 5,784 4,760 25,560
<br />SUBTOTAL CAPITAL 4,654 5,784 4,760 25,560
<br />TOTAL 2,667,809 2,635,747 2,828,620 2,920,450
<br />208
<br />
<br />
<br />City Council 21 – 221 6/17/2025
|