|
FUND GENERAL
<br />POLICE PROTECTION
<br />Business
<br />Unit
<br />Object
<br />Account
<br />Description
<br />2019
<br />Actual
<br />2020
<br />Actual
<br />2021
<br />Actual
<br />2022
<br />Actual
<br />2023
<br />Adopted Budget
<br />2024
<br />Requested
<br />Budget
<br />0211
<br />6102
<br />F.T. REGULAR -WAGES & SALARIES
<br />2,382,S26
<br />2,566,863
<br />2,7780260
<br />2,965,943
<br />3)277,345
<br />3,511,532
<br />0211
<br />6103
<br />FULL TIME -REGULAR -OVERTIME
<br />1001248
<br />95,476
<br />117,561
<br />1311945
<br />101.1000
<br />120,000
<br />0211
<br />6104
<br />PART TIM E-WAGES & SALARIES
<br />77,511
<br />84,498
<br />115,637
<br />90,750
<br />137f311
<br />700930
<br />0211
<br />6105
<br />TEMPORARY -WAGES & SALARIES
<br />-
<br />0211
<br />6108
<br />SEVERANCE PAY
<br />22,719
<br />14,582
<br />0211
<br />6121
<br />PERA CONTRIBUTIONS
<br />408,862
<br />466,528
<br />499,077
<br />511,012
<br />568,131
<br />5920828
<br />0211
<br />6122
<br />FICA/MEDICARE CONTRIBUTIONS
<br />53,390
<br />55,299
<br />62,071
<br />66,062
<br />78,141
<br />85,733
<br />0211
<br />6131
<br />GROUP INSURANCE
<br />258,970
<br />294,930
<br />3360074
<br />339,894
<br />3831719
<br />390,703
<br />0211
<br />6133
<br />WORKERS COMP INSURANCE PREMIUM
<br />94,302
<br />111,190
<br />129,942
<br />1911818
<br />229,078
<br />242,416
<br />0211
<br />6204
<br />STATIONERY, ENVELOPES & FORMS
<br />2,567
<br />2,654
<br />1,602
<br />31134
<br />11900
<br />3,100
<br />0211
<br />6206
<br />FILM, MICROFILM, TAPES, DISKS
<br />1,101
<br />837
<br />5687
<br />370
<br />1,300
<br />1,100
<br />0211
<br />6207
<br />TRAINING SUPPLIES
<br />2,565_
<br />3,609
<br />3,154
<br />3,562
<br />12)700
<br />9,100
<br />0211
<br />6208
<br />MISCELLANEOUS OFFICE SUPPLIES
<br />2,561
<br />1,838
<br />1,718
<br />10271
<br />3,000
<br />2,500
<br />0211
<br />6223
<br />GASOLINE
<br />55,400
<br />50,539
<br />72)247
<br />85,351
<br />101)000
<br />91,000
<br />0211
<br />6227
<br />LUBRICANTS & ADDITIVES
<br />951
<br />934
<br />1,312
<br />11624
<br />1IP200
<br />1,500
<br />0211
<br />6229
<br />SHOP MATERIALS
<br />962
<br />906
<br />3,149
<br />1,538
<br />1,000
<br />1,500
<br />0211
<br />6231
<br />UNIFORMS & TURN -OUT GEAR
<br />30,905
<br />65,867
<br />40,663
<br />48,896
<br />72,000
<br />85,000
<br />0211
<br />6233
<br />BATTERIES
<br />11071
<br />652
<br />1,262
<br />2,013
<br />2)000
<br />2,000
<br />0211
<br />6235 1AMMUNITION
<br />9,386
<br />15,970
<br />1,700
<br />130725
<br />12,000
<br />15;000
<br />0211
<br />6237
<br />CRIME SCENE KIT MATERIALS
<br />669
<br />368
<br />1)843
<br />-
<br />1,000
<br />1,000
<br />0211
<br />6239
<br />FIRST AID SUPPLIES
<br />1,164_
<br />4,304
<br />2,488
<br />41287
<br />4,500
<br />8,000
<br />0211
<br />6249
<br />MISCELLANEOUS OPERATING SUPPLY
<br />9,644
<br />8,940
<br />7,865
<br />10.0886
<br />17,500
<br />25,000
<br />0211
<br />6251
<br />BATTERIES
<br />812
<br />678
<br />516
<br />-
<br />1,500
<br />1;500
<br />0211
<br />6253
<br />BRAKES
<br />2,342
<br />3,421
<br />3;466
<br />3,238
<br />3,500
<br />3;700
<br />0211
<br />6255
<br />TIRES
<br />7,271
<br />7,458
<br />10,708
<br />61616
<br />9,000
<br />90500
<br />0211
<br />6257
<br />OTHER VEHICLE PARTS
<br />6,795
<br />8,724
<br />13,015
<br />13,425
<br />15,000
<br />15,000
<br />0211
<br />6259
<br />BUILDING MAINT/REPAIR SUPPLIES
<br />7,844
<br />3S7
<br />16,040
<br />13,502
<br />161022 1
<br />15,000
<br />0211
<br />6275
<br />OTHER EQUIPMENT PARTS
<br />1)268
<br />443
<br />1,770
<br />220
<br />21500
<br />21500
<br />0211
<br />6281
<br />SMALLTOOLS & MINOR EQUIPMENT
<br />31,268
<br />42,701
<br />56,920
<br />76,843
<br />64,000
<br />72500
<br />0211
<br />6315
<br />MISCELLANEOUS PROFESSIONAL SER
<br />4,730
<br />8,190
<br />6,198
<br />11,892
<br />10,000
<br />10,300
<br />0211
<br />6321
<br />TELEPHONE
<br />2,124
<br />2,203
<br />2)072
<br />-
<br />0211
<br />6322
<br />POSTAGE
<br />1;259
<br />11331
<br />3,141
<br />11182
<br />2;600
<br />21600
<br />0211
<br />6323
<br />CELLULAR PHONES
<br />10P072
<br />13,184
<br />15,313
<br />-
<br />0211
<br />6331
<br />TRAVEL & LODGING
<br />3,S49
<br />2,492
<br />5,421
<br />51159
<br />6,000
<br />8,000
<br />0211
<br />6334
<br />MILEAGE REIMBURSEMENT
<br />-
<br />-
<br />-
<br />-
<br />250
<br />0211
<br />6335
<br />TRAINING
<br />26,762
<br />210693
<br />320990
<br />28,335
<br />35;000
<br />40,000
<br />0211
<br />6361
<br />GENERAL LIABILITY/PROPERTY INS
<br />49548
<br />56,773
<br />520507
<br />86,707
<br />64,000
<br />115,000
<br />0211
<br />6382
<br />MACHINERY & EQUIPMENT REPAIR
<br />235
<br />410
<br />1.0244
<br />509
<br />500
<br />500
<br />0211
<br />6383
<br />OFFICE EQUIPMENT REPAIR
<br />-
<br />-
<br />0211
<br />6386
<br />BRAKE REPAIR
<br />-
<br />-
<br />-
<br />0211
<br />6388
<br />OTHER VEHICLE REPAIR
<br />5,643
<br />10,152
<br />16,616
<br />101675
<br />131000
<br />15)000
<br />0211
<br />6389
<br />TOWING SERVICES
<br />1,623
<br />2)037
<br />240
<br />30,096
<br />31500
<br />3)500
<br />0211
<br />6405
<br />OFFICE & DATA PROCESSING EQUIP
<br />2,445
<br />10,419
<br />7,856
<br />90179
<br />12,000
<br />12)000
<br />0211
<br />6413
<br />OFFICE EQUIPMENT RENTAL
<br />4,837
<br />5,995
<br />5,265
<br />3,483
<br />60000
<br />9,000
<br />0211
<br />6415
<br />OTHER EQUIPMENT RENTAL
<br />31,014
<br />331601
<br />37,295
<br />38,215
<br />37,000
<br />39)000
<br />0211
<br />6451
<br />MEMBERSHIP DUES
<br />3,018
<br />3,473
<br />2,757
<br />3,246
<br />3,800
<br />4,100
<br />0211
<br />6489
<br />OTHER CONTRACTED SERVICES
<br />5,410
<br />3,195
<br />8,942
<br />12,625
<br />10,000
<br />151000
<br />0211
<br />6550
<br />MOTOR VEHICLES
<br />67,155-
<br />35,841
<br />69,000
<br />- -
<br />1841626
<br />194?629
<br />0211
<br />6580
<br />OTHER EQUIPMENT
<br />150943
<br />9,453
<br />215)816
<br />-Total Expenditure
<br />3,794,498
<br />4,122,916
<br />4,547,484
<br />4,726,260
<br />515050623
<br />6P064,087
<br />-32-
<br />
|