Page 228 - FY 2024-25 ADOPTED BUDGET
P. 228
FY 2024-25 BUDGET
COST CENTER SUMMARY
Function Department Division Account
PUBLIC SAFETY FIRE EMS 01-32-02
2023-24 DEPARTMENT REQUEST 2024-25 2024-25
EXPENDITURES BY 2021-22 2022-23 ESTIMATED DECISION TOTAL ADOPTED
CLASSIFICATION ACTUAL ACTUAL BUDGETED 12 MONTHS REQUEST PACKAGES REQUEST BUDGET
Personal Services $ - $ - $ - $ - $ - $ - $ - $ -
Supplies & Materials 79,647 80,514 94,200 94,200 96,700 - 96,700 96,700
Contractual Services 18,212 10,531 14,100 14,100 14,100 - 14,100 14,100
Repair & Maintenance 28,041 26,669 25,800 32,000 48,000 - 48,000 46,000
Capital Outlay 18,704 - - - - - - -
TOTAL EXPENDITURES $ 144,604 $ 117,714 $ 134,100 $ 140,300 $ 158,800 $ - $ 158,800 $ 156,800
PERSONNEL SUMMARY
MONTHLY ADOPTED BUDGETED POSITIONS (FTE)
SALARY ANNUAL ACTUAL ACTUAL ADOPTED
SCHEDULE OF PERSONNEL GRADE RANGE SALARY 2022-23 2023-24 2024-25
n/a n/a n/a n/a n/a n/a n/a
162
