3. SUPP IGA: YUHSD No. 70 SRO

SCHOOL RESOURCE OFFICER
SECURITY WORK FOR YUMA UNION HIGH SCHOOL DISTRICT
PROJECTION FOR FY26/27
	HOURS	RATE	WAGES	TOTAL	PENSION	FICA	W/C	MEDICARE	 MEDICAL	TOTAL	TOTAL
	WORKED	OF	5101	WAGES	5303	5301	5305	5302	   INS.	ERE
EMPLOYEE NAME

	PAY	5103

11.650%
6.2000%
3.3600%
1.4500%
5304













Cale Thompson
Reg
OT
2080.00	$40.8521	84,972.37
$61.2782
11 month Projection
84,972.37
9,899.28
5,268.29
2,855.07
1,232.10
7,261.68
26,516.42
111,488.79














77,894.17





24,307.60
102,201.77

Shawn Waymire
Reg
OT
2080.00	$40.8521	84,972.37
$61.2782
11 month Projection
84,972.37
9,899.28
5,268.29
2,855.07
1,232.10
7,261.68
26,516.42
111,488.79














77,894.17





24,307.60
102,201.77
Jose Venegas
Reg
2080.00
$40.8521
84,972.37
66,462.03
7,742.83
4,120.65
2,233.12
963.70
7,212.00
22,272.30
88,734.33
	OT	$61.2782

60,925.74


20,417.02
81,342.76

11 month Projection
Ernie Mosqueda
Reg
2080.00
$40.8521
84,972.37
84,972.37
9,899.28
5,268.29
2,855.07
1,232.10
8,089.80
27,344.54
112,316.91
	OT	$61.2782

77,894.17


25,066.74
102,960.91

11 month Projection

	WAGES	TOTAL ERE	WAGES +ERE
321,379.13
37,440.67
19,925.52
10,798.33
4,660.00
29,825.16
102,649.68
424,028.81
TOTAL
Yuma Union High School District

294,608.25


94,098.96
388,707.21

Total Adjusted 11 months
	Projection for FY26/27	11 MONTHS	91.67%
388,707.21