|
420 Public Safety Division Expenses
<br />2022 2023 2024 2024 YTD
<br />Account Number Description Actual Actual Budget Q2 % of Budget
<br />101-420-2220-41330 STD/LTD 1,104 1,679 2,850 1,159 40.7%
<br />101-420-2220-41510 Workers Compensation 28,673 57,030 66,882 44,861 67.1%
<br />Total Personnel 516,825$ 767,036$ 1,165,696$ 530,651$ 45.5%
<br />Materials and Supplies
<br />101-420-2220-42000 Office Supplies 1,119 855 1,000 490 49.0%
<br />101-420-2220-42080 EMS Supplies 968 2,606 2,400 2,037 84.9%
<br />101-420-2220-42090 Fire Prevention 1,860 2,433 2,000 75 3.8%
<br />101-420-2220-42120 Fuel, Oil and Fluids 25,109 18,248 29,700 7,863 26.5%
<br />101-420-2220-42400 Small Tools & Equipment 37,573 82,102 25,419 9,659 38.0%
<br />Total Materials and Supplies 66,629$ 106,244$ 60,519$ 20,124$ 33.3%
<br />Charges and Services
<br />101-420-2220-43050 Physicals 9,764 7,795 11,500 2,556 22.2%
<br />101-420-2220-43150 Contract Services 1,100 2,600 1,150 966 84.0%
<br />101-420-2220-43185 IT Support 19,824 23,189 23,513 12,668 53.9%
<br />101-420-2220-42002 IT Hardware 1,715 3,000 8,920 4,830 54.1%
<br />101-420-2220-43190 Software Programs 3,730 14,005 15,324 10,026 65.4%
<br />101-420-2220-43210 Telephone 3,983 4,655 4,800 1,493 31.1%
<br />101-420-2220-43230 Radio 16,555 17,709 17,500 4,101 23.4%
<br />101-420-2220-43310 Mileage 180 - 600 - 0.0%
<br />101-420-2220-43630 Insurance 10,112 22,157 21,950 35,907 163.6%
<br />101-420-2220-43810 Utility 16,820 12,178 32,400 15,422 47.6%
<br />101-420-2220-43840 Refuse 227 148 1,620 596 36.8%
<br />101-420-2220-44010 Repairs/Maint Bldg 6,737 13,184 17,982 9,745 54.2%
<br />101-420-2220-44040 Repairs/Maint Eqpt 54,027 60,987 43,920 19,172 43.7%
<br />101-420-2220-44170 Uniforms 7,532 14,455 10,000 4,808 48.1%
<br />101-420-2220-44330 Dues & Subscriptions 2,766 3,851 4,845 6,679 137.9%
<br />101-420-2220-44350 Books 185 1,250 1,000 710 71.0%
<br />101-420-2220-44370 Conferences & Training 23,015 39,564 27,000 8,761 32.4%
<br />Total Charges and Services 178,273$ 240,728$ 244,024$ 138,440$ 56.7%
<br />Capital Outlay
<br />101-480-8000-45500 Vehicle - - - - #DIV/0!
<br />101-420-2220-47200 Transfer to Vehicle Replacement Fund 51,537 67,112 94,914 47,457 50.0%
<br />101-480-8000-45800 Equipment 78,628 204,815 - - #DIV/0!
<br />Total Capital Outlay 130,165$ 271,927$ 94,914$ 47,457$ 50.0%
<br />Miscellaneous
<br />15
|