FY 2026 Budget Book

Open official source ↗ · Source page 395

SHA-256 923bdbf782e93070a906e9a912a1ed5576c786527f441b60c118458f7e82ed36 · Captured source extract

EXPENDITURES
FY23
Actual
FY24
Actual
FY25
Revised
FY26 
Recomm
FY26/FY25 
Difference
% 
Diff.
TOTAL SALARIES/BENEFITS 416,932        468,257        581,453           642,008       60,555           10.4%
OTHER OPERATING 211,802        236,518        163,408           204,177       40,769           24.9%
TOTAL EXPENDITURES 628,734        704,774        744,860           846,185      101,324         13.6%
STAFFING FY23 FY24 FY25
FY26  
Recomm
PERSONNEL - FTE 12.00 12.00 15.00 15.00
RECYCLING - 45400
395