GOV
Cost Centers Under Director of Public Safety in FY 2024
Expenditures by cost centers under Director of Public Safety (610000) for the 2024 fiscal year
Totals
Budget
$105,775,598
Total budget for FY 2024.
Total Expended
$84,459,473
80% expended of total budget
Total amount expended in FY 2024.
Downloads
All expenditures made by cost centers under the Director of Public Safety (610000) cost center for the 2024 fiscal year.
Browse Expenditures
Totals by Cost Center
| Cost Center | Title | Budget | Expended | % Expended |
|---|---|---|---|---|
| 611000 | Fire Department | $64,335,420 | $58,239,948 | 91% |
| 619000 | Office of Violence Prevention | $2,613,267 | $1,403,746 | 54% |
| 610001 | Crime Prevention Programs | $1,000,000 | $946,718 | 95% |
| 610000 | Director of Public Safety | $1,603,734 | $931,093 | 58% |
| 616000 | Excise Division | $714,930 | $427,035 | 60% |
Totals by Account
| Account | Title | Budget | Expended | % Expended |
|---|---|---|---|---|
| 510100 | Salaries Regular Employees | $10,190,855 | $8,238,334 | 81% |
| 510120 | Salaries Fire | $43,162,548 | $34,917,024 | 81% |
| 510900 | Overtime Regular Employees | $1,260,000 | $697,758 | 55% |
| 510920 | Overtime Fire | $6,821,752 | $10,089,484 | 148% |
| 511200 | Salaries Per Performance Employees | $400,000 | $354,967 | 89% |
| 512000 | FICA | $906,591 | $1,338,784 | 148% |
| 512010 | FICA Commissioned | $610,149 | $0 | 0% |
| 513800 | Employee Retirement Plan | $1,737,542 | $1,337,394 | 77% |
| 513810 | Employee Retirement System Debt Contr | $203,817 | $157,586 | 77% |
| 513910 | Firemen Retirement System | $3,191,979 | $3,191,979 | 100% |
| 513920 | Firefighters Retirement Plan | $9,341,375 | $7,707,591 | 83% |
| 514500 | Workers Compensation Settlements | $3,156,000 | $2,132,592 | 68% |
| 514700 | Workers Compensation Admin | $568,105 | $519,217 | 91% |
| 515000 | Medical Insurance | $7,168,560 | $5,091,948 | 71% |
| 515030 | Life Insurance | $177,251 | $137,119 | 77% |
| 515060 | Long Term Disability | $63,627 | $31,275 | 49% |
| 520000 | Computer Supplies | $35,000 | $29,782 | 85% |
| 520500 | Office Supplies | $60,400 | $51,884 | 86% |
| 520502 | Postage | $7,000 | $0 | 0% |
| 521000 | Communication Supplies | $42,540 | $32,241 | 76% |
| 521001 | Radio Parts and Supplies | $600 | $0 | 0% |
| 521002 | Telephone Parts and Supplies | $600 | $0 | 0% |
| 521500 | Health and Safety Supplies | $15,000 | $3,919 | 26% |
| 521504 | Breathing Apparatus | $80,000 | $76,524 | 96% |
| 521506 | Wearing Apparel | $275,600 | $114,010 | 41% |
| 521507 | Ammunition | $800 | $0 | 0% |
| 521508 | Drugs and Medicines | $235,500 | $61,165 | 26% |
| 521509 | Fire Suppression Safety Supplies | $50,000 | $38,107 | 76% |
| 521515 | Hazardous Materials | $20,000 | $12,663 | 63% |
| 521517 | Emergency System Safety Supplies | $625,000 | $279,766 | 45% |
| 521518 | Protective Clothing | $450,000 | $249,545 | 55% |
| 521519 | Small Tools | $23,000 | $6,843 | 30% |
| 521521 | Public Safety and Health Body Camera Supplies | $250 | $0 | 0% |
| 522000 | Facility and Grounds Supplies | $50,000 | $44,156 | 88% |
| 523000 | Education and Training Materials and Supplies | $15,000 | $318 | 2% |
| 523002 | Subscriptions | $1,200 | $587 | 49% |
| 523003 | Fire Suppression Training Materials | $30,000 | $6,772 | 23% |
| 523004 | Emergency System Training Materials | $10,000 | $0 | 0% |
| 530500 | Office Rental and Leases | $17,890 | $13,678 | 76% |
| 531501 | Fire Suppression Rental and Leases | $3,000 | $980 | 33% |
| 531502 | Emergency System Rental and Leases | $35,000 | $16,548 | 47% |
| 540000 | Computer Equipment | $24,996 | $0 | 0% |
| 540500 | Office Equipment | $6,980 | $3,267 | 47% |
| 541000 | Communication Equipment | $10,000 | $3,885 | 39% |
| 541500 | Health and Safety Equipment | $53,145 | $20,475 | 39% |
| 541501 | Public Safety and Health Body Cameras | $680 | $0 | 0% |
| 542500 | Fleet Equipment | $0 | $0 | 0% |
| 543000 | Education and Training Equipment | $5,000 | $4,595 | 92% |
| 551500 | Health and Safety Capital Asset | $20,000 | $0 | 0% |
| 560000 | Computer Services | $244,235 | $177,082 | 73% |
| 560500 | Office Services | $7,300 | $1,740 | 24% |
| 560501 | Maintenance Services | $14,000 | $5,091 | 36% |
| 561000 | Communication Services | $668,430 | $484,424 | 72% |
| 561005 | Cellular Phone Services | $1,500 | $0 | 0% |
| 561500 | Health and Safety Services | $830,859 | $391,199 | 47% |
| 561504 | Wearing Apparel Cleaning Services | $2,000 | $0 | 0% |
| 561506 | Fire Suppression Services | $25,000 | $10,627 | 43% |
| 561508 | Hazardous Materials Services | $5,000 | $0 | 0% |
| 561509 | Emergency System Services | $127,000 | $111,260 | 88% |
| 561511 | Protective Clothing Repair | $2,000 | $379 | 19% |
| 562000 | Facility and Grounds Services | $33,000 | $6,659 | 20% |
| 563000 | Education and Training Services | $10,500 | $1,147 | 11% |
| 563002 | Fire Suppression Education and Training | $67,000 | $46,167 | 69% |
| 563004 | Emergency Systems Education and Training | $18,000 | $17,815 | 99% |
| 563500 | Environmental Services | $7,000 | $2,731 | 39% |
| 565100 | Health Care Services | $45,500 | $31,930 | 70% |
| 565400 | Travel Out of Town | $2,500 | $5,061 | 202% |
| 565401 | Fire Suppression Travel | $30,000 | $8,446 | 28% |
| 565402 | Emergency System Travel | $12,000 | $5,175 | 43% |
| 565500 | Transportation | $27,720 | $1,287 | 5% |
| 565600 | Membership Fees | $10,400 | $4,277 | 41% |
| 565800 | Internal Services | $23,000 | $20,739 | 90% |
| 565801 | Internal Services Gas | $819,000 | $493,428 | 60% |
| 566000 | Professional Services | $1,550,446 | $7,655 | 0% |
| 566001 | Auditing Services | $137,500 | $0 | 0% |
| 566006 | Advertising | $4,000 | $2,226 | 56% |
| 566034 | Facility Maintenance | $0 | $0 | 0% |
| 566044 | Mortgage and Rental Assistance | $25,000 | $0 | 0% |
| 566071 | Summer Youth Jobs | $550,000 | $0 | 0% |
| 566072 | In School Youth | $50,000 | $0 | 0% |
| 566098 | Supportive Reentry Program | $538,030 | $287,845 | 53% |
| 566500 | Legal Services | $15,664 | $6,021 | 38% |
| 566502 | Non Federal Share Transfer | $2,750,000 | $126,967 | 5% |
| 575500 | Principal Payments | $3,120,808 | $1,363,421 | 44% |
| 575700 | Interest Payments | $2,650,468 | $1,475,896 | 56% |
| 575900 | Admin Fees | $4,500 | $2,378 | 53% |
| 700002 | 27th Pay Reserve | $181,906 | $181,696 | 100% |
Totals by Fund
| Fund | Title | Budget | Expended | % Expended |
|---|---|---|---|---|
| 1000 | General Fund | $79,029,963 | $70,741,851 | 90% |
| 1110 | Use Tax | $675,000 | $0 | 0% |
| 1111 | Budgeted Special Fund | $10,389,018 | $1,654,209 | 16% |
| 1112 | Gaming | $30,000 | $21,510 | 72% |
| 1119 | Public Safety Sales Tax Fund | $8,405,000 | $5,411,436 | 64% |
| 1121 | Public Safety Sales Tax II Fund | $7,246,617 | $6,630,468 | 91% |
Feedback is anonymous.
