| FIRE MISCELLANEOUS |
BUDGET |
EXPENDITURES |
| FIRE / EMERGENCY RESPONSE |
| Emergency Operations |
| Small tools/minor equipment |
$2,000.00 |
$0.00 |
| |
$2,000.00 |
$0.00
|
|
|
| MISCELLANEOUS |
| Miscellaneous |
| Small tools/minor equipment |
$5,000.00 |
$0.00 |
| |
$5,000.00 |
$0.00
|
|
|
|
| GENERAL FUND |
BUDGET |
EXPENDITURES |
| EMERGENCY PREVENTION |
| Engineering and Inspection Services |
| Accident pay |
$0.00 |
$92,689.18 |
| Administrative leave |
$0.00 |
$62,114.56 |
| Advertising/publication |
$100.00 |
$0.00 |
| Assignment pay |
$113,400.00 |
$281,651.12 |
| Bilingual Pay |
$32,400.00 |
$30,063.98 |
| Books-library |
$3,000.00 |
$641.44 |
| Call back time |
$0.00 |
$135.27 |
| Clothing/clothing material |
$0.00 |
$2,397.00 |
| Comp time used |
$0.00 |
$1,656.40 |
| Contribution to employees ret |
$344,575.00 |
$301,621.15 |
| Contribution to firefighter rt |
$1,243,058.00 |
$1,177,371.45 |
| Educational incentive pay |
$58,200.00 |
$54,778.02 |
| Educational travel |
$1,623.00 |
$4,589.49 |
| Educational/promotional |
$100.00 |
$0.00 |
| Emergency leave |
$0.00 |
$11,341.82 |
| Exception vacation |
$0.00 |
$237,018.82 |
| Expense refunds |
($151,197.00) |
$0.00 |
| FICA tax |
$247,872.00 |
$226,279.63 |
| Fleet-equip.preventative maint |
$125,000.00 |
$124,631.44 |
| Higher class pay |
$0.00 |
$520.93 |
| Holiday pay |
$0.00 |
$170,930.51 |
| Identification |
$300.00 |
$0.00 |
| Insurance-health/life/dental |
$1,475,640.00 |
$1,249,971.66 |
| Interdepartmental reimbursements |
($927,234.00) |
($99,229.93) |
| Intradepartmental reimbursemnt |
$0.00 |
($154,027.37) |
| Jury leave |
$0.00 |
$2,210.64 |
| Longevity pay-civil service |
$96,500.00 |
$95,008.36 |
| Maintenance-computer software |
$100,000.00 |
$0.00 |
| Maintenance-office equipmen |
$500.00 |
$0.00 |
| Medicare tax |
$142,637.00 |
$167,711.06 |
| Memberships |
$2,050.00 |
$3,839.84 |
| Mileage reimbursements |
$325.00 |
$0.00 |
| Minor computer hardware |
$4,300.00 |
$499.94 |
| Office supplies |
$6,489.00 |
$776.84 |
| On call hours |
$0.00 |
$5.99 |
| Overtime |
$640.00 |
$1,224.95 |
| Overtime - Civil Service |
$814,097.00 |
$2,145,430.45 |
| Parental Leave |
$0.00 |
$18,694.32 |
| Parts for vehicles |
$896.00 |
$0.00 |
| Personal holiday pay |
$0.00 |
$106,024.96 |
| Phone allowance |
$6,120.00 |
$1,475.71 |
| Photographic |
$600.00 |
$0.00 |
| Printing/binding/photo/repr |
$2,300.00 |
$1,497.39 |
| Priority mail/parcel services |
$25.00 |
$0.00 |
| Professional registration |
$1,475.00 |
$117.90 |
| Regular wages - Civil Services |
$5,540,984.00 |
$4,451,587.74 |
| Regular wages - full-time |
$3,969,719.00 |
$2,913,439.59 |
| Reimbursed overtime |
($350,000.00) |
($2,549,820.46) |
| Rental-real estate-office |
$392,711.00 |
$392,712.00 |
| Rental-vehicles/buses |
$80,620.00 |
$0.00 |
| Seminar/training fees |
$2,313.00 |
$5,579.50 |
| Services-Credit Card Fees |
$80,000.00 |
$1,465.56 |
| Services-Software as a Service |
$0.00 |
$17,160.00 |
| Services-other |
$908,978.00 |
$467,052.50 |
| Sick pay |
$0.00 |
$249,275.47 |
| Small tools/minor equipment |
$13,500.00 |
$1,210.97 |
| Stability pay |
$19,900.00 |
$19,500.00 |
| Subscriptions |
$4,000.00 |
$10,415.10 |
| Temporary employees |
$0.00 |
$169,107.11 |
| Terminal pay |
$0.00 |
$285,086.98 |
| Transportation-city veh fuel |
$52,000.00 |
$56,903.48 |
| Travel City Business |
$2,000.00 |
$381.20 |
| Vacation pay |
$0.00 |
$581,388.75 |
| |
$14,462,516.00 |
$13,394,110.41
|
|
| Investigations |
| Administrative leave |
$0.00 |
$1,687.86 |
| Assignment pay |
$16,200.00 |
$83,467.46 |
| Bilingual Pay |
$4,200.00 |
$4,026.64 |
| Books-library |
$2,110.00 |
$0.00 |
| Building material |
$5,000.00 |
$0.00 |
| Call back time |
$0.00 |
$76,267.71 |
| Clothing/clothing material |
$3,000.00 |
$1,292.30 |
| Contribution to firefighter rt |
$244,750.00 |
$262,816.15 |
| Educational incentive pay |
$12,000.00 |
$12,857.15 |
| Educational travel |
$3,500.00 |
$2,404.57 |
| Educational/promotional |
$500.00 |
$0.00 |
| Emergency leave |
$0.00 |
$2,404.76 |
| Exception vacation |
$0.00 |
$48,899.25 |
| Expense refunds |
$0.00 |
($2,894.61) |
| FICA tax |
$0.00 |
$1,816.85 |
| Fleet-equip.preventative maint |
$25,000.00 |
$23,976.15 |
| Food/Ice |
$0.00 |
$380.00 |
| Food/storage for animals |
$2,500.00 |
$2,614.22 |
| Higher class pay |
$0.00 |
$1,708.68 |
| Holidays worked |
$0.00 |
$4,399.74 |
| Insurance-health/life/dental |
$147,564.00 |
$146,528.99 |
| Longevity pay-civil service |
$19,300.00 |
$16,900.00 |
| Maintenance-computer software |
$500.00 |
$2,366.62 |
| Medicare tax |
$16,564.00 |
$28,036.51 |
| Memberships |
$2,300.00 |
$2,456.00 |
| Mileage reimbursements |
$150.00 |
$0.00 |
| Office supplies |
$4,000.00 |
$416.46 |
| On call hours |
$0.00 |
$15,968.01 |
| Overtime |
$500.00 |
$0.00 |
| Overtime - Civil Service |
$67,000.00 |
$472,298.66 |
| Parts for vehicles |
$500.00 |
$33,974.96 |
| Personal holiday pay |
$0.00 |
$16,152.74 |
| Phone allowance |
$0.00 |
$228.48 |
| Photographic |
$5,200.00 |
$0.00 |
| Police supplies |
$3,500.00 |
$42,627.24 |
| Postage |
$100.00 |
$5.58 |
| Printing/binding/photo/repr |
$100.00 |
$0.00 |
| Professional registration |
$1,500.00 |
$11,598.00 |
| Regular wages - Civil Services |
$1,090,683.00 |
$954,724.18 |
| Seminar/training fees |
$6,764.00 |
$3,303.55 |
| Services-Software as a Service |
$0.00 |
$4,547.00 |
| Services-other |
$30,750.00 |
$113.80 |
| Services-veterinary |
$0.00 |
$1,961.85 |
| Sick pay |
$0.00 |
$50,455.65 |
| Small tools/minor equipment |
$5,350.00 |
$4,508.98 |
| Subscriptions |
$750.00 |
$0.00 |
| Temporary employees |
$0.00 |
$28,142.40 |
| Terminal pay |
$0.00 |
$83,501.11 |
| Transportation-city veh fuel |
$28,000.00 |
$26,521.31 |
| Vacation pay |
$0.00 |
$116,652.49 |
| |
$1,749,835.00 |
$2,592,115.45
|
|
| Outreach |
| Accident pay |
$0.00 |
$8,102.00 |
| Administrative leave |
$0.00 |
$88,528.07 |
| Advertising/publication |
$4,500.00 |
$0.00 |
| Assignment pay |
$12,600.00 |
$37,655.95 |
| Bilingual Pay |
$5,700.00 |
$4,952.55 |
| Clothing/clothing material |
$19,400.00 |
$120,354.77 |
| Comp time used |
$0.00 |
$24.14 |
| Contribution to employees ret |
$91,476.00 |
$83,802.55 |
| Contribution to firefighter rt |
$224,467.00 |
$173,261.52 |
| Educational incentive pay |
$8,400.00 |
$7,054.88 |
| Educational travel |
$12,651.00 |
$14,879.40 |
| Educational/promotional |
$23,600.00 |
$19,595.10 |
| Emergency leave |
$0.00 |
$542.26 |
| Exception vacation |
$0.00 |
$26,919.63 |
| Expense refunds |
$0.00 |
($216,867.17) |
| FICA tax |
$66,029.00 |
$62,918.03 |
| Fleet-equip.preventative maint |
$162,182.00 |
$161,281.53 |
| Food/Ice |
$2,000.00 |
$0.00 |
| Gasoline/oil/grease |
$0.00 |
$850.13 |
| Higher class pay |
$0.00 |
$973.93 |
| Holiday pay |
$0.00 |
$44,549.35 |
| Insurance-health/life/dental |
$344,316.00 |
$285,723.21 |
| Jury leave |
$0.00 |
$474.43 |
| Longevity pay-civil service |
$17,700.00 |
$12,800.00 |
| Maintenance-other equipment |
$0.00 |
$702.80 |
| Medicare tax |
$30,585.00 |
$29,188.51 |
| Memberships |
$100.00 |
$260.00 |
| Mileage reimbursements |
$0.00 |
$731.62 |
| Minor computer hardware |
$0.00 |
$3,862.75 |
| Office supplies |
$8,000.00 |
$1,997.76 |
| Other Equipment |
$18,038.00 |
$10,899.30 |
| Overtime |
$0.00 |
$29,909.06 |
| Overtime - Civil Service |
$112,731.00 |
$218,337.57 |
| Parental Leave |
$0.00 |
$15,885.44 |
| Parts for vehicles |
$0.00 |
$491.31 |
| Personal holiday pay |
$0.00 |
$18,274.50 |
| Phone allowance |
$6,360.00 |
$6,409.87 |
| Printing/binding/photo/repr |
$5,000.00 |
$1,530.45 |
| Priority mail/parcel services |
$1,000.00 |
$0.00 |
| Professional registration |
$500.00 |
$100.00 |
| Regular wages - Civil Services |
$1,000,298.00 |
$610,329.54 |
| Regular wages - full-time |
$1,053,880.00 |
$751,571.44 |
| Reimbursed overtime - paid |
$0.00 |
$3,409.02 |
| Safety equipment |
$0.00 |
$575.00 |
| Seminar/training fees |
$35,000.00 |
$10,125.00 |
| Services-Software as a Service |
$0.00 |
$6,000.00 |
| Services-other |
$657,510.00 |
$137,085.24 |
| Services-translators |
$0.00 |
$1,000.00 |
| Sick pay |
$0.00 |
$60,552.95 |
| Small tools/minor equipment |
$161,552.00 |
$117,192.52 |
| Stability pay |
$4,400.00 |
$3,700.00 |
| Subscriptions |
$1,000.00 |
$119.99 |
| Terminal pay |
$0.00 |
$11,936.82 |
| Transportation-city veh fuel |
$19,392.00 |
$22,449.15 |
| Travel City Business |
$0.00 |
$73,284.06 |
| Vacation pay |
$0.00 |
$111,054.33 |
| |
$4,110,367.00 |
$3,197,342.26
|
|
|
| FIRE / EMERGENCY RESPONSE |
| Emergency Operations |
| Accident pay |
$0.00 |
$3,415,789.97 |
| Administrative leave |
$0.00 |
$746,972.79 |
| Agricultural/horticultural |
$300.00 |
$0.00 |
| Allowances/other pay |
$0.00 |
$700.00 |
| Assignment pay |
$545,400.00 |
$593,296.93 |
| Awards and Recognition |
$150.00 |
$423.67 |
| Bedding/linen |
$10,000.00 |
$1,560.00 |
| Bilingual Pay |
$302,400.00 |
$300,405.12 |
| Books-library |
$4,700.00 |
$490.00 |
| Building material |
$2,150.00 |
$0.00 |
| Call back time |
$0.00 |
$8,416.56 |
| Chemicals |
$34,750.00 |
$469.65 |
| Clothing/clothing material |
$824,338.00 |
$226,423.34 |
| Contribution to employees ret |
$23,930.00 |
$14,303.93 |
| Contribution to firefighter rt |
$24,383,170.00 |
$21,843,071.00 |
| Dietary hardware |
$5,000.00 |
$0.00 |
| Drugs |
$24,305.00 |
$0.00 |
| Educational incentive pay |
$997,800.00 |
$949,071.95 |
| Educational travel |
$23,126.00 |
$35,746.26 |
| Educational/promotional |
$5,000.00 |
$27.70 |
| Emergency leave |
$0.00 |
$225,183.03 |
| Exception vacation |
$0.00 |
$5,113,857.73 |
| Expense refunds |
($51,000.00) |
($197,503.37) |
| FICA tax |
$17,269.00 |
$16,430.06 |
| Fleet-equip. vehicle/equipment modification |
$24,586.00 |
$0.00 |
| Fleet-equip.preventative maint |
$5,403,887.00 |
$4,555,087.60 |
| Fleet-equip.unsched. repairs |
$11,125.00 |
$0.00 |
| Food/Ice |
$350.00 |
$1,341.54 |
| Gasoline/oil/grease |
$200.00 |
$29,832.62 |
| Government permits and fees |
$3,600.00 |
$0.00 |
| Higher class pay |
$1,210,606.00 |
$1,069,865.30 |
| Holiday pay |
$0.00 |
$8,094.00 |
| Holidays worked |
$216,075.00 |
$335,773.33 |
| Household/cleaning supplies |
$414,100.00 |
$461,754.82 |
| Identification |
$5,050.00 |
$2,154.30 |
| Indirect costs-FMC 74-4 |
$988,131.00 |
$728,105.61 |
| Insurance-health/life/dental |
$18,888,192.00 |
$15,528,233.39 |
| Interdepartmental Charges |
$112,357.00 |
$1,287.00 |
| Interdepartmental reimbursements |
($10,141,995.00) |
($6,839,713.25) |
| Intradepartmental reimbursemnt |
$0.00 |
($27,876.94) |
| Intradeptl charges |
$0.00 |
$99,241.27 |
| Jury leave |
$0.00 |
$6,111.53 |
| Longevity pay-civil service |
$1,289,100.00 |
$1,206,450.61 |
| Maintenance-buildings |
$0.00 |
$7,500.00 |
| Maintenance-other equipment |
$84,900.00 |
$474.20 |
| Maintenance-vehicles |
$3,664.00 |
$0.00 |
| Medical equipment (noncapital) |
$0.00 |
$15,220.96 |
| Medical/dental supplies |
$331,700.00 |
$242,944.86 |
| Medicare tax |
$1,634,431.00 |
$1,730,074.30 |
| Memberships |
$1,700.00 |
$410.00 |
| Mileage reimbursements |
$14,000.00 |
$9,102.41 |
| Military leave |
$0.00 |
$222,480.36 |
| Minor computer hardware |
$2,100.00 |
$500.00 |
| Office supplies |
$42,176.00 |
$27,118.34 |
| On call hours |
$0.00 |
$12.00 |
| Other paid leave |
$0.00 |
$7,892.27 |
| Overtime - Civil Service |
$13,732,992.00 |
$16,076,268.90 |
| Parental Leave |
$0.00 |
$456,934.08 |
| Parts for vehicles |
$7,837.00 |
$748.72 |
| Personal holiday pay |
$0.00 |
$1,191,221.51 |
| Personnel savings |
($4,580,130.00) |
$0.00 |
| Phone allowance |
$11,760.00 |
$4,288.84 |
| Postage |
$900.00 |
$432.77 |
| Printing/binding/photo/repr |
$6,500.00 |
$2,627.12 |
| Priority mail/parcel services |
$102.00 |
$0.00 |
| Regular wages - Civil Services |
$109,292,640.00 |
$76,713,096.18 |
| Regular wages - full-time |
$275,696.00 |
$145,467.67 |
| Reimbursed overtime |
$0.00 |
($1,460,119.42) |
| Reimbursed overtime - paid |
$0.00 |
$1,226,852.48 |
| Rental-other equipment |
$4,000.00 |
$5,085.85 |
| Rental-real estate-other |
$206,060.00 |
$156,060.00 |
| Rental-vehicles/buses |
$0.00 |
$8,938.17 |
| Safety equipment |
$0.00 |
$28,753.83 |
| Seminar/training fees |
$160,419.00 |
$69,581.26 |
| Services-IT Installations |
$0.00 |
$15,642.60 |
| Services-internet/cable |
$0.00 |
$8,273.40 |
| Services-other |
$141,019.00 |
$275,776.58 |
| Sick pay |
$0.00 |
$6,023,443.98 |
| Small tools/minor equipment |
$417,527.00 |
$250,378.47 |
| Software |
$0.00 |
$45,464.00 |
| Stability pay |
$2,000.00 |
$2,000.00 |
| Subscriptions |
$600.00 |
$0.00 |
| Telephone-cellular phones |
$600.00 |
$0.00 |
| Terminal pay |
$1,988,709.00 |
$1,948,044.59 |
| Toll Road - Tx Tag |
$0.00 |
$649.03 |
| Training-city wide |
$1,500.00 |
$0.00 |
| Transportation-city veh fuel |
$1,077,118.00 |
$981,252.19 |
| Travel City Business |
$35,000.00 |
$5,009.10 |
| Vacation pay |
$0.00 |
$7,358,909.65 |
| |
$170,475,672.00 |
$164,265,690.30
|
|
|
| OPERATIONS SUPPORT |
| Air, Equipment and Vehicle Support |
| Administrative leave |
$0.00 |
$2,193.20 |
| Assignment pay |
$5,400.00 |
$26,048.25 |
| Bilingual Pay |
$2,100.00 |
$2,192.68 |
| Call back time |
$0.00 |
$7,395.27 |
| Clothing/clothing material |
$0.00 |
$1,117.77 |
| Contribution to employees ret |
$56,103.00 |
$50,354.72 |
| Contribution to firefighter rt |
$106,067.00 |
$97,416.21 |
| Educational incentive pay |
$4,200.00 |
$3,922.56 |
| Exception vacation |
$0.00 |
$17,365.07 |
| FICA tax |
$40,583.00 |
$43,319.03 |
| Fleet-equip.preventative maint |
$21,394.00 |
$16,251.06 |
| Higher class pay |
$0.00 |
$34.01 |
| Holiday pay |
$0.00 |
$27,381.03 |
| Holidays worked |
$0.00 |
$556.20 |
| Insurance-health/life/dental |
$213,148.00 |
$181,474.99 |
| Jury leave |
$0.00 |
$298.40 |
| Longevity pay-civil service |
$8,100.00 |
$5,600.00 |
| Maintenance-other equipment |
$0.00 |
$17,823.52 |
| Medicare tax |
$16,654.00 |
$18,183.03 |
| Office supplies |
$250.00 |
$175.45 |
| On call hours |
$0.00 |
$24,045.50 |
| Other Equipment |
$50,788.00 |
$45,104.00 |
| Overtime |
$1,500.00 |
$93,761.48 |
| Overtime - Civil Service |
$3,900.00 |
$23,491.20 |
| Personal holiday pay |
$0.00 |
$10,003.34 |
| Phone allowance |
$2,520.00 |
$2,567.49 |
| Postage |
$1,100.00 |
$2,772.38 |
| Regular wages - Civil Services |
$472,931.00 |
$331,127.49 |
| Regular wages - full-time |
$646,373.00 |
$495,119.22 |
| Rental-other equipment |
$900.00 |
$0.00 |
| Services-hazardous mat disp |
$0.00 |
$12,177.91 |
| Services-other |
$40,000.00 |
$45,528.36 |
| Services-testing |
$0.00 |
$1,527.75 |
| Sick pay |
$0.00 |
$71,073.79 |
| Small tools/minor equipment |
$756,285.00 |
$476,913.52 |
| Stability pay |
$6,900.00 |
$5,400.00 |
| Terminal pay |
$0.00 |
$76,128.76 |
| Transportation-city veh fuel |
$10,544.00 |
$15,214.14 |
| Travel City Business |
$11,729.00 |
$668.36 |
| Vacation pay |
$0.00 |
$64,523.40 |
| |
$2,479,469.00 |
$2,316,250.54
|
|
| Communications Section |
| Accident pay |
$0.00 |
$267,543.19 |
| Administrative leave |
$0.00 |
$48,701.94 |
| Assignment pay |
$100,800.00 |
$123,787.72 |
| Bilingual Pay |
$23,100.00 |
$23,553.42 |
| Call back time |
$0.00 |
$5,997.84 |
| Clothing/clothing material |
$0.00 |
$1,628.36 |
| Contribution to firefighter rt |
$1,127,929.00 |
$1,041,181.71 |
| Dietary hardware |
$1,000.00 |
$0.00 |
| Educational incentive pay |
$48,000.00 |
$46,403.74 |
| Educational travel |
$0.00 |
$10,218.67 |
| Emergency leave |
$0.00 |
$20,923.28 |
| Exception vacation |
$0.00 |
$217,027.43 |
| Expense refunds |
$0.00 |
($5,000.00) |
| Fleet-equip.preventative maint |
$20,000.00 |
$20,211.30 |
| Food/Ice |
$125.00 |
$0.00 |
| Higher class pay |
$0.00 |
$4,212.43 |
| Holidays worked |
$0.00 |
$14,025.42 |
| Identification |
$0.00 |
$99.00 |
| Insurance-health/life/dental |
$803,404.00 |
$679,877.22 |
| Interdeptl-other |
$1,000.00 |
$0.00 |
| Intradepartmental reimbursemnt |
$0.00 |
($5,616.82) |
| Jury leave |
$0.00 |
$1,154.77 |
| Longevity pay-civil service |
$77,700.00 |
$82,100.00 |
| Maintenance-other equipment |
$56,500.00 |
$0.00 |
| Medicare tax |
$76,793.00 |
$82,304.74 |
| Minor computer hardware |
$15,400.00 |
$28,258.70 |
| Office supplies |
$1,000.00 |
$11.72 |
| On call hours |
$0.00 |
$9,764.14 |
| Overtime |
$10,000.00 |
$0.00 |
| Overtime - Civil Service |
$1,151,263.00 |
$626,546.52 |
| Parental Leave |
$0.00 |
$20,648.57 |
| Personal holiday pay |
$0.00 |
$52,185.39 |
| Phone allowance |
$9,120.00 |
$3,102.15 |
| Printing/binding/photo/repr |
$100.00 |
$0.00 |
| Radio equipment |
$112,800.00 |
$281,075.10 |
| Regular wages - Civil Services |
$5,037,623.00 |
$3,712,215.68 |
| Reimbursed overtime - paid |
$0.00 |
$4,822.04 |
| Rental-copy machines |
$1,500.00 |
$2,669.01 |
| Seminar/training fees |
$1,428.00 |
$1,998.00 |
| Services-Software as a Service |
$0.00 |
$76,868.00 |
| Services-other |
$500.00 |
$11.00 |
| Sick pay |
$0.00 |
$206,190.76 |
| Small tools/minor equipment |
$116,204.00 |
$23,964.80 |
| Software |
$500.00 |
$2,070.00 |
| Subscriptions |
$10,000.00 |
$0.00 |
| Telephone equipment |
$500.00 |
$0.00 |
| Telephone-cellular phones |
$285,000.00 |
$211,834.85 |
| Terminal pay |
$0.00 |
$230,693.94 |
| Transportation-city veh fuel |
$20,000.00 |
$8,122.18 |
| Travel City Business |
$11,114.00 |
$0.00 |
| Vacation pay |
$0.00 |
$352,706.37 |
| Wireless Communication-instal |
$125,000.00 |
$1,950.00 |
| |
$9,245,403.00 |
$8,538,044.28
|
|
| Education Services |
| Accident pay |
$0.00 |
$56,050.83 |
| Administrative leave |
$0.00 |
$16,466.85 |
| Advertising/publication |
$30,311.00 |
$40,075.00 |
| Assignment pay |
$77,400.00 |
$126,187.70 |
| Awards and Recognition |
$0.00 |
$2,519.08 |
| Bilingual Pay |
$8,400.00 |
$5,727.91 |
| Books-library |
$14,950.00 |
$11,908.91 |
| Building material |
$18,900.00 |
$1,717.70 |
| Clothing/clothing material |
$0.00 |
$109,423.04 |
| Compensation Adjustment |
$149,504.00 |
$0.00 |
| Contribution to employees ret |
$37,629.00 |
$34,166.39 |
| Contribution to firefighter rt |
$535,991.00 |
$731,950.98 |
| Educational incentive pay |
$25,200.00 |
$35,015.37 |
| Educational travel |
$500.00 |
$6,144.95 |
| Educational/promotional |
$8,300.00 |
$2,949.21 |
| Emergency leave |
$0.00 |
$3,863.24 |
| Employee recruiting |
$12,500.00 |
$5,688.00 |
| Exception vacation |
$0.00 |
$113,951.65 |
| Expense refunds |
($5,000.00) |
($3,044.65) |
| FICA tax |
$27,191.00 |
$144,646.36 |
| Fleet-equip. vehicle/equipment modification |
$0.00 |
$270.00 |
| Fleet-equip.preventative maint |
$42,387.00 |
$39,745.22 |
| Food/Ice |
$1,200.00 |
$4,872.87 |
| Higher class pay |
$0.00 |
$4,513.31 |
| Holiday pay |
$0.00 |
$90,345.48 |
| Holidays worked |
$0.00 |
$278.72 |
| Identification |
$100.00 |
$9,472.77 |
| Insurance-health/life/dental |
$442,692.00 |
$1,223,179.02 |
| Longevity pay-civil service |
$33,800.00 |
$32,954.19 |
| Maintenance-buildings |
$0.00 |
$5,518.10 |
| Maintenance-computer hardware |
$300.00 |
$0.00 |
| Maintenance-other equipment |
$28,000.00 |
$0.00 |
| Medical/dental supplies |
$35,000.00 |
$8,245.06 |
| Medicare tax |
$43,317.00 |
$95,626.12 |
| Memberships |
$700.00 |
$600.00 |
| Mileage reimbursements |
$150.00 |
$508.08 |
| Military leave |
$0.00 |
$22.55 |
| Minor computer hardware |
$2,000.00 |
$378.84 |
| Office furnishings |
$0.00 |
$129.90 |
| Office supplies |
$7,500.00 |
$4,289.67 |
| On call hours |
$0.00 |
$8.00 |
| Overtime |
$1,000.00 |
$17,038.01 |
| Overtime - Civil Service |
$304,356.00 |
$1,061,984.55 |
| Parental Leave |
$0.00 |
$2,707.20 |
| Personal holiday pay |
$0.00 |
$34,772.27 |
| Phone allowance |
$8,040.00 |
$8,761.16 |
| Postage |
$75.00 |
$0.00 |
| Printing/binding/photo/repr |
$11,350.00 |
$4,929.26 |
| Professional registration |
$193,692.00 |
$166,461.77 |
| Recreational supplies |
$0.00 |
$7,771.06 |
| Regular wages - Civil Services |
$2,397,010.00 |
$4,621,380.50 |
| Regular wages - full-time |
$3,203,826.00 |
$332,192.07 |
| Reimbursed overtime - paid |
$0.00 |
$4,622.71 |
| Safety equipment |
$0.00 |
$4,943.98 |
| Seminar/training fees |
$33,062.00 |
$4,380.50 |
| Services-medical/surgical |
$1,000.00 |
$15,690.89 |
| Services-other |
$53,500.00 |
$12,850.15 |
| Sick pay |
$0.00 |
$110,777.95 |
| Small tools/minor equipment |
$221,710.00 |
$78,862.51 |
| Stability pay |
$3,800.00 |
$2,800.00 |
| Subscriptions |
$200.00 |
$1,610.25 |
| Transportation-city veh fuel |
$14,000.00 |
$10,412.34 |
| Vacation pay |
$0.00 |
$175,123.85 |
| |
$8,025,543.00 |
$9,646,439.40
|
|
| Employee Safety and Wellness |
| Accident pay |
$0.00 |
$1,241.26 |
| Administrative leave |
$0.00 |
$20,766.20 |
| Assignment pay |
$5,400.00 |
$13,091.22 |
| Bilingual Pay |
$6,000.00 |
$4,992.30 |
| Books-library |
$4,100.00 |
$172.86 |
| Building material |
$400.00 |
$0.00 |
| Call back time |
$0.00 |
$71,863.55 |
| Clothing/clothing material |
$34,768.00 |
$524.68 |
| Contribution to employees ret |
$141,276.00 |
$115,777.93 |
| Contribution to firefighter rt |
$154,468.00 |
$153,050.77 |
| Drugs |
$12,150.00 |
$8,413.03 |
| Educational incentive pay |
$5,400.00 |
$6,594.15 |
| Educational/promotional |
$1,200.00 |
$0.00 |
| Emergency leave |
$0.00 |
$6,022.84 |
| Exception vacation |
$0.00 |
$32,412.14 |
| Expense refunds |
$0.00 |
($3,311.79) |
| FICA tax |
$101,774.00 |
$93,762.55 |
| Fleet-equip.preventative maint |
$35,000.00 |
$14,381.15 |
| Food/Ice |
$0.00 |
$1,500.19 |
| Government permits and fees |
$360.00 |
$0.00 |
| Higher class pay |
$0.00 |
$66.59 |
| Holiday pay |
$0.00 |
$62,519.24 |
| Holidays worked |
$0.00 |
$5,992.98 |
| Household/cleaning supplies |
$900.00 |
$0.00 |
| Identification |
$900.00 |
$0.00 |
| Insurance-health/life/dental |
$393,504.00 |
$317,056.47 |
| Interdepartmental reimbursements |
($124,197.00) |
($105,168.80) |
| Laundry expense |
$100.00 |
$0.00 |
| Longevity pay-civil service |
$11,800.00 |
$6,486.84 |
| Maintenance-office equipmen |
$500.00 |
$0.00 |
| Maintenance-other equipment |
$211,836.00 |
$129,889.56 |
| Medical/dental supplies |
$41,959.00 |
$6,399.01 |
| Medicare tax |
$34,199.00 |
$35,097.60 |
| Memberships |
$1,000.00 |
$195.00 |
| Mileage reimbursements |
$600.00 |
$2,037.03 |
| Minor computer hardware |
$0.00 |
$2,049.09 |
| Office supplies |
$11,220.00 |
$3,713.93 |
| On call hours |
$0.00 |
$21,436.50 |
| Overtime |
$1,682.00 |
$97,195.48 |
| Overtime - Civil Service |
$123,705.00 |
$135,473.43 |
| Personal holiday pay |
$0.00 |
$24,893.33 |
| Phone allowance |
$4,080.00 |
$3,555.75 |
| Photographic |
$100.00 |
$0.00 |
| Postage |
$350.00 |
$299.75 |
| Printing/binding/photo/repr |
$500.00 |
$178.00 |
| Priority mail/parcel services |
$200.00 |
$19.52 |
| Professional registration |
$2,300.00 |
$0.00 |
| Recreational supplies |
$0.00 |
$21,812.00 |
| Regular wages - Civil Services |
$688,737.00 |
$503,817.52 |
| Regular wages - full-time |
$1,627,613.00 |
$1,122,343.91 |
| Safety equipment |
$1,482,750.00 |
$1,057,636.78 |
| Seminar/training fees |
$10,000.00 |
$4,425.00 |
| Services-janitorial |
$0.00 |
$19,890.00 |
| Services-medical/surgical |
$73,021.00 |
$28,530.67 |
| Services-other |
$30,000.00 |
$5,049.86 |
| Sick pay |
$0.00 |
$108,337.34 |
| Small tools/minor equipment |
$3,000.00 |
$8,577.89 |
| Stability pay |
$9,300.00 |
$9,300.00 |
| Subscriptions |
$200.00 |
$75.00 |
| Temporary employees |
$0.00 |
$23,193.16 |
| Terminal pay |
$0.00 |
$73,890.41 |
| Transportation-city veh fuel |
$15,505.00 |
$25,907.64 |
| Travel City Business |
$9,280.00 |
$4,145.58 |
| Vacation pay |
$0.00 |
$134,849.26 |
| |
$5,168,940.00 |
$4,442,423.35
|
|
|
| SUPPORT SERVICES |
| Departmental Support Services |
| Accident pay |
$0.00 |
$16,939.14 |
| Administrative leave |
$0.00 |
$17,343.84 |
| Advertising/publication |
$500.00 |
$798.00 |
| Agricultural/horticultural |
$500.00 |
$0.00 |
| Assignment pay |
$5,400.00 |
$64,009.99 |
| Awards and Recognition |
$10,010.00 |
$31,373.97 |
| Bedding/linen |
$0.00 |
$33,082.00 |
| Bilingual Pay |
$11,700.00 |
$9,405.49 |
| Books-library |
$11,400.00 |
$1,225.26 |
| Building material |
$30,165.00 |
$2,357.40 |
| Clothing/clothing material |
$0.00 |
$1,644.89 |
| Comp time used |
$0.00 |
$1,797.49 |
| Consulting-information technology |
$0.00 |
$3,015.00 |
| Contribution to employees ret |
$430,877.00 |
$402,273.88 |
| Contribution to firefighter rt |
$463,931.00 |
$359,941.31 |
| Dept OH distribtd to indire |
($384,273.00) |
($268,249.43) |
| Drainage fee expense |
$80,000.00 |
$90,419.24 |
| Drugs |
$0.00 |
$10,551.50 |
| Educational incentive pay |
$19,200.00 |
$15,070.08 |
| Educational travel |
$10,000.00 |
$23,864.77 |
| Educational/promotional |
$500.00 |
$2,857.95 |
| Electric services |
$583,422.00 |
$643,154.13 |
| Emergency leave |
$0.00 |
$17,938.00 |
| Exception vacation |
$0.00 |
$64,922.00 |
| Exp Reimb - Public Information Requests |
$0.00 |
($378.00) |
| FICA tax |
$308,747.00 |
$293,686.66 |
| Fleet-equip.preventative maint |
$22,299.00 |
$20,875.31 |
| Food/Ice |
$1,000.00 |
$4,466.98 |
| Garbage/refuse collection |
$66,500.00 |
$201,099.39 |
| Gas/heating fuels |
$80,500.00 |
$188,032.88 |
| Higher class pay |
$0.00 |
$505.53 |
| Holiday pay |
$0.00 |
$224,079.56 |
| Holidays worked |
$0.00 |
$4,354.34 |
| Household/cleaning supplies |
$150.00 |
$0.00 |
| Identification |
$200.00 |
$0.00 |
| Insurance-health/life/dental |
$1,082,136.00 |
$936,398.63 |
| Interdepartmental Charges |
$30,000.00 |
$7,409.66 |
| Interdeptl-other |
$12,600.00 |
$343.53 |
| Jury leave |
$0.00 |
$142.86 |
| Longevity pay-civil service |
$30,200.00 |
$28,000.00 |
| Maintenance-buildings |
$262,768.00 |
$1,500.00 |
| Maintenance-computer software |
$34,677.00 |
$155,626.15 |
| Maintenance-grounds |
$15,000.00 |
$6,628.61 |
| Maintenance-office equipmen |
$2,023.00 |
$0.00 |
| Maintenance-other equipment |
$181,000.00 |
$84,638.11 |
| Medical equipment (noncapital) |
$0.00 |
$1,930.00 |
| Medicare tax |
$104,367.00 |
$96,175.06 |
| Memberships |
$3,973.00 |
$6,029.25 |
| Mileage reimbursements |
$2,635.00 |
$19.96 |
| Military leave |
$0.00 |
$4,773.60 |
| Minor computer hardware |
$150,380.00 |
$26,137.02 |
| Office furnishings |
$0.00 |
$41,492.51 |
| Office supplies |
$32,700.00 |
$11,604.27 |
| Overtime |
$25,550.00 |
$11,040.37 |
| Overtime - Civil Service |
$5,750.00 |
$83,378.09 |
| Parental Leave |
$0.00 |
$38,352.00 |
| Parking costs |
$0.00 |
$145.65 |
| Parts for vehicles |
$500.00 |
$0.00 |
| Personal holiday pay |
$0.00 |
$80,728.95 |
| Personnel savings |
($348,783.00) |
$0.00 |
| Phone allowance |
$29,340.00 |
$6,809.62 |
| Photographic |
$10,000.00 |
$10,280.69 |
| Postage |
$4,992.00 |
$0.00 |
| Printing/binding/photo/repr |
$17,750.00 |
$3,750.91 |
| Priority mail/parcel services |
$100.00 |
$0.00 |
| Professional registration |
$300.00 |
$1,802.51 |
| Recreational supplies |
$0.00 |
$3,088.44 |
| Regular wages - Civil Services |
$2,073,805.00 |
$1,426,374.57 |
| Regular wages - full-time |
$4,963,966.00 |
$3,968,049.64 |
| Reimbursed overtime - paid |
$0.00 |
$6,226.98 |
| Rental-copy machines |
$51,924.00 |
$50,535.82 |
| Rental-other equipment |
$10,500.00 |
$23,100.86 |
| Safety equipment |
$0.00 |
$68.35 |
| Seminar/training fees |
$40,902.00 |
$8,477.44 |
| Services-Software as a Service |
$128,000.00 |
$50,197.14 |
| Services-construction contr |
$0.00 |
$4,250.00 |
| Services-environmnt assessment |
$0.00 |
$140.00 |
| Services-internet/cable |
$1,000.00 |
$6,713.36 |
| Services-investigations |
$0.00 |
$108.00 |
| Services-janitorial |
$27,944.00 |
$22,890.00 |
| Services-legal fees |
$105,000.00 |
$12,477.50 |
| Services-medical/surgical |
$0.00 |
$95,345.80 |
| Services-other |
$595,160.00 |
$13,558.08 |
| Services-transcription leg/med |
$0.00 |
$6,163.92 |
| Sick pay |
$0.00 |
$200,402.65 |
| Small tools/minor equipment |
$31,500.00 |
$53,922.33 |
| Software |
$388,280.00 |
$5,566.86 |
| Stability pay |
$44,600.00 |
$40,700.00 |
| Subscriptions |
$3,415.00 |
$5,309.95 |
| Telephone equipment |
$24,929.00 |
$0.00 |
| Telephone-long distance |
$2,000.00 |
$0.00 |
| Temporary employees |
$19,693.00 |
$78,341.73 |
| Terminal pay |
$0.00 |
$101,186.50 |
| Transportation-city veh fuel |
$48,000.00 |
$22,306.81 |
| Vacation pay |
$0.00 |
$337,045.25 |
| Wastewater service |
$112,000.00 |
$111,267.07 |
| Water service |
$280,000.00 |
$315,181.51 |
| |
$12,395,304.00 |
$11,096,593.12
|
|
|
| TRANSFERS, DEBT SERVICE, AND OTHER REQUIREMENTS |
| Other Requirements |
| Accrued Payroll |
$769,060.00 |
$769,060.00 |
| Compensation Adjustment |
$5,007.00 |
$0.00 |
| Contribution to employees ret |
$1,321,774.00 |
$1,270,936.50 |
| |
$2,095,841.00 |
$2,039,996.50
|
|
| Transfers |
| Administrative Support |
$16,961,100.00 |
$15,547,675.00 |
| CTECC Support |
$4,375,942.00 |
$4,011,280.13 |
| CTM Support |
$6,071,099.00 |
$5,565,174.12 |
| Liability Reserve |
$194,000.00 |
$177,833.37 |
| Regional Radio System |
$1,897,998.00 |
$1,739,831.50 |
| Trf to CIP Mgm - CPM |
$721,965.00 |
$661,801.25 |
| Wireless Communications-maint |
$297,319.00 |
$0.00 |
| Workers' Compensation |
$1,477,163.00 |
$1,354,066.12 |
| |
$31,996,586.00 |
$29,057,661.49
|
|
|
|
| GENERAL FUND BUDGET STABILIZATION RESERVE FUND |
BUDGET |
EXPENDITURES |
| MISCELLANEOUS |
| Miscellaneous |
| Parental Leave |
$75,488.00 |
$0.00 |
| Services-other |
$875,000.00 |
$0.00 |
| |
$950,488.00 |
$0.00
|
|
|
|
| TOTALS |
$263,162,964.00 |
$250,586,667.10 |
|
