up
Budget Year / Version:
Expenditures by Fund
Revenues by Fund
Expenditure Data
OrderCost CenterCost Center NameFundTypeAccountAccount NameAmount
1C49200EMG/EOCF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs25902.00
2C49100Director's OfficeF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs0.00
3C49300HazmatF001 - General Fund52002Group InsurancePersonnel Costs13893.00
4C49200EMG/EOCF001 - General Fund52130VisionPersonnel Costs0.00
5C49200EMG/EOCF001 - General Fund51002Social Security- FICAPersonnel Costs39515.00
6C49200EMG/EOCF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs-689.00
7C49300HazmatF001 - General Fund50010Full Time SalariesPersonnel Costs86812.00
8C49100Director's OfficeF001 - General Fund52150Life InsurancePersonnel Costs0.00
9C49100Director's OfficeF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs0.00
10C49200EMG/EOCF001 - General Fund52110DentalPersonnel Costs0.00
11C49200EMG/EOCF001 - General Fund50420Lapse (Planning)Personnel Costs-18556.00
12C49100Director's OfficeF001 - General Fund50010Full Time SalariesPersonnel Costs525214.00
13C49100Director's OfficeF001 - General Fund51002Social Security- FICAPersonnel Costs32912.00
14C49200EMG/EOCF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs41516.00
15C49100Director's OfficeF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs8242.00
16C49100Director's OfficeF001 - General Fund52130VisionPersonnel Costs0.00
17C49100Director's OfficeF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs0.00
18C49100Director's OfficeF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs6528.00
19C49100Director's OfficeF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs31020.00
20C49300HazmatF001 - General Fund51002Social Security- FICAPersonnel Costs5382.00
21C49200EMG/EOCF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs9262.00
22C49200EMG/EOCF001 - General Fund50010Full Time SalariesPersonnel Costs638740.00
23C49100Director's OfficeF001 - General Fund52002Group InsurancePersonnel Costs72521.00
24C49100Director's OfficeF001 - General Fund52140Long Term DisabilityPersonnel Costs0.00
25C49200EMG/EOCF001 - General Fund52150Life InsurancePersonnel Costs0.00
26C49200EMG/EOCF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs0.00
27C49300HazmatF001 - General Fund53018ERS (Employee Retirement Plan)Personnel Costs0.00
28C49100Director's OfficeF001 - General Fund50012Part Time SalariesPersonnel Costs43191.00
29C49200EMG/EOCF001 - General Fund52140Long Term DisabilityPersonnel Costs0.00
30C49200EMG/EOCF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs-2783.00
31C49200EMG/EOCF001 - General Fund52002Group InsurancePersonnel Costs79885.00
32C49200EMG/EOCF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs-2245.00
33C49100Director's OfficeF001 - General Fund52120PrescriptionPersonnel Costs0.00
34C49200EMG/EOCF001 - General Fund50200Stand-By PayPersonnel Costs4451.00
35C49100Director's OfficeF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs0.00
36C49200EMG/EOCF001 - General Fund52120PrescriptionPersonnel Costs0.00
37C49100Director's OfficeF001 - General Fund52110DentalPersonnel Costs0.00
38C49100Director's OfficeF001 - General Fund50311Other Compensation Adjustment - OMB Use onlyPersonnel Costs646.00
39C49200EMG/EOCF001 - General Fund50324OvertimePersonnel Costs5101.00
40C49300HazmatF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs1259.00
41Personnel Costs Total1647719.00
42C49300HazmatF001 - General Fund61906Other Office Equipment RentalsOperating Expenses3000.00
43C49300HazmatF001 - General Fund64100Local Conference RelatedOperating Expenses1000.00
44C49100Director's OfficeF001 - General Fund62028Other Supplies & EquipmentOperating Expenses4800.00
45C49100Director's OfficeF001 - General Fund63020Office Machines/Copier LeasesOperating Expenses14390.00
46C49100Director's OfficeF001 - General Fund64100Local Conference RelatedOperating Expenses3000.00
47C49100Director's OfficeF001 - General Fund60052Information System ServicesOperating Expenses-510.00
48C49100Director's OfficeF001 - General Fund63206Inter-Office MailOperating Expenses1885.00
49C49300HazmatF001 - General Fund64010Metropolitan Area TravelOperating Expenses150.00
50C49200EMG/EOCF001 - General Fund64200Professional Memberships (Individual)Operating Expenses800.00
51C49100Director's OfficeF001 - General Fund64102Non-Local Conference RelatedOperating Expenses920.00
52C49200EMG/EOCF001 - General Fund63020Office Machines/Copier LeasesOperating Expenses765.00
53C49200EMG/EOCF001 - General Fund63016ImagingOperating Expenses175.00
54C49100Director's OfficeF001 - General Fund63022Other Central Duplicating Services - PrintingOperating Expenses618.00
55C49300HazmatF001 - General Fund63200Central Duplicating - Postage - BulkOperating Expenses520.00
56C49200EMG/EOCF001 - General Fund63200Central Duplicating - Postage - BulkOperating Expenses960.00
57C49100Director's OfficeF001 - General Fund63208Other - MailOperating Expenses-450.00
58C49200EMG/EOCF001 - General Fund63208Other - MailOperating Expenses30.00
59C49200EMG/EOCF001 - General Fund62028Other Supplies & EquipmentOperating Expenses4900.00
60C49200EMG/EOCF001 - General Fund64106Computer TrainingOperating Expenses2550.00
61C49100Director's OfficeF001 - General Fund64114Public Safety TrainingOperating Expenses2000.00
62C49300HazmatF001 - General Fund62028Other Supplies & EquipmentOperating Expenses1130.00
63C49100Director's OfficeF001 - General Fund63604Cellular Phone Line ChargesOperating Expenses3220.00
64C49100Director's OfficeF001 - General Fund60530Other Professional ServicesOperating Expenses800000.00
65C49100Director's OfficeF001 - General Fund64010Metropolitan Area TravelOperating Expenses750.00
66C49200EMG/EOCF001 - General Fund63022Other Central Duplicating Services - PrintingOperating Expenses3118.00
67C49100Director's OfficeF001 - General Fund63500Assigned Motor Pool VehiclesOperating Expenses-1851.00
68C49200EMG/EOCF001 - General Fund63630Wireless CommunicationsOperating Expenses5000.00
69C49200EMG/EOCF001 - General Fund60326Repair/Maintenance Agreements - Office EquipmentOperating Expenses300.00
70C49200EMG/EOCF001 - General Fund60314Maintenance - Computer SystemsOperating Expenses2000.00
71C49100Director's OfficeF001 - General Fund63016ImagingOperating Expenses1439.00
72C49100Director's OfficeF001 - General Fund63200Central Duplicating - Postage - BulkOperating Expenses140.00
73C49200EMG/EOCF001 - General Fund63206Inter-Office MailOperating Expenses75.00
74C49200EMG/EOCF001 - General Fund60446Software Licensure/Maintenance AgreementsOperating Expenses8000.00
75C49200EMG/EOCF001 - General Fund63634Other Communication ServicesOperating Expenses500.00
76C49100Director's OfficeF001 - General Fund62010General Office SuppliesOperating Expenses11200.00
77C49300HazmatF001 - General Fund63014Central Duplicating - Other Printing/CopyingOperating Expenses450.00
78C49300HazmatF001 - General Fund60446Software Licensure/Maintenance AgreementsOperating Expenses25600.00
79C49100Director's OfficeF001 - General Fund64012Non-Metropolitan Area TravelOperating Expenses3250.00
80C49200EMG/EOCF001 - General Fund63014Central Duplicating - Other Printing/CopyingOperating Expenses250.00
81C49200EMG/EOCF001 - General Fund63500Assigned Motor Pool VehiclesOperating Expenses28080.00
82C49100Director's OfficeF001 - General Fund63014Central Duplicating - Other Printing/CopyingOperating Expenses4050.00
83C49300HazmatF001 - General Fund62010General Office SuppliesOperating Expenses1300.00
84C49200EMG/EOCF001 - General Fund62352Other Public Safety Supplies/EquipmentOperating Expenses4000.00
85C49200EMG/EOCF001 - General Fund61904CopiersOperating Expenses1210.00
86C49100Director's OfficeF001 - General Fund61904CopiersOperating Expenses-14100.00
87C49100Director's OfficeF001 - General Fund69036Other Planning & Design CostsOperating Expenses47260.00
88C49100Director's OfficeF001 - General Fund60018Professional ComputerOperating Expenses15930.00
89C49200EMG/EOCF001 - General Fund60166Temporary Para-ProfessionalOperating Expenses3000.00
90C49300HazmatF001 - General Fund60166Temporary Para-ProfessionalOperating Expenses7630.00
91C49200EMG/EOCF001 - General Fund62010General Office SuppliesOperating Expenses3450.00
92C49200EMG/EOCF001 - General Fund64120Other EducationOperating Expenses1351.00
93C49200EMG/EOCF001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses0.00
94C49200EMG/EOCF001 - General Fund61010Computer Equipment Repairs/MaintenanceOperating Expenses20000.00
95C49100Director's OfficeF001 - General Fund61010Computer Equipment Repairs/MaintenanceOperating Expenses4800.00
96C49100Director's OfficeF001 - General Fund62022Paper & Supplies For CopiersOperating Expenses10000.00
97C49100Director's OfficeF001 - General Fund63300Outside PostageOperating Expenses1000.00
98C49100Director's OfficeF001 - General Fund62812Cellular PhonesOperating Expenses8780.00
99C49200EMG/EOCF001 - General Fund61022Other Equipment Repair/MaintenanceOperating Expenses28300.00
100Operating Expenses Total1082115.00
101General Fund Total2729834.00
102C49200EMG/EOCF160 - Grant Fund50010Full Time SalariesPersonnel Costs401103.00
103C49200EMG/EOCF160 - Grant Fund50010Full Time SalariesPersonnel Costs334616.00
104C49100Director's OfficeF160 - Grant Fund50010Full Time SalariesPersonnel Costs0.00
105C49200EMG/EOCF160 - Grant Fund50010Full Time SalariesPersonnel Costs0.00
106C49100Director's OfficeF160 - Grant Fund52110DentalPersonnel Costs0.00
107C49100Director's OfficeF160 - Grant Fund52150Life InsurancePersonnel Costs0.00
108C49200EMG/EOCF160 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs0.00
109C49200EMG/EOCF160 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs5816.00
110C49200EMG/EOCF160 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs4852.00
111C49200EMG/EOCF160 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs0.00
112C49100Director's OfficeF160 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs0.00
113C49100Director's OfficeF160 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs0.00
114C49200EMG/EOCF160 - Grant Fund53060Other Non-Workforce RetirementPersonnel Costs0.00
115C49100Director's OfficeF160 - Grant Fund51012Social Security- Charges from OthersPersonnel Costs6456.00
116C49200EMG/EOCF160 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs0.00
117C49200EMG/EOCF160 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs0.00
118C49200EMG/EOCF160 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs0.00
119C49200EMG/EOCF160 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs0.00
120C49100Director's OfficeF160 - Grant Fund51004Social Security- FICA MedicaidPersonnel Costs0.00
121C49100Director's OfficeF160 - Grant Fund52140Long Term DisabilityPersonnel Costs0.00
122C49100Director's OfficeF160 - Grant Fund52008Group Insurance- Charges From OthersPersonnel Costs9307.00
123C49100Director's OfficeF160 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs0.00
124C49100Director's OfficeF160 - Grant Fund51020Other Non-Workforce FICAPersonnel Costs0.00
125C49200EMG/EOCF160 - Grant Fund53018ERS (Employee Retirement Plan)Personnel Costs0.00
126C49100Director's OfficeF160 - Grant Fund52120PrescriptionPersonnel Costs0.00
127C49200EMG/EOCF160 - Grant Fund51002Social Security- FICAPersonnel Costs20746.00
128C49100Director's OfficeF160 - Grant Fund53010Retirement- Charges from OthersPersonnel Costs19841.00
129C49200EMG/EOCF160 - Grant Fund52002Group InsurancePersonnel Costs0.00
130C49200EMG/EOCF160 - Grant Fund52002Group InsurancePersonnel Costs41679.00
131C49100Director's OfficeF160 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs0.00
132C49100Director's OfficeF160 - Grant Fund52060Other Non-Workforce Group InsurancePersonnel Costs0.00
133C49100Director's OfficeF160 - Grant Fund52130VisionPersonnel Costs0.00
134C49200EMG/EOCF160 - Grant Fund53016RSP (Retirement Savings Plan)Personnel Costs26975.00
135C49200EMG/EOCF160 - Grant Fund53016RSP (Retirement Savings Plan)Personnel Costs17721.00
136C49100Director's OfficeF160 - Grant Fund50404Salary Charges From OthersPersonnel Costs84396.00
137C49100Director's OfficeF160 - Grant Fund51002Social Security- FICAPersonnel Costs0.00
138C49200EMG/EOCF160 - Grant Fund51002Social Security- FICAPersonnel Costs24868.00
139C49200EMG/EOCF160 - Grant Fund52002Group InsurancePersonnel Costs52516.00
140C49100Director's OfficeF160 - Grant Fund52002Group InsurancePersonnel Costs0.00
141C49200EMG/EOCF160 - Grant Fund53016RSP (Retirement Savings Plan)Personnel Costs0.00
142C49200EMG/EOCF160 - Grant Fund51002Social Security- FICAPersonnel Costs0.00
143C49100Director's OfficeF160 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs0.00
144C49999Unallocated Payroll ChargesF160 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs0.00
145C49200EMG/EOCF160 - Grant Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs3662.00
146C49200EMG/EOCF160 - Grant Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs6481.00
147C49100Director's OfficeF160 - Grant Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs0.00
148C49200EMG/EOCF160 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs-7556.00
149C49200EMG/EOCF160 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs0.00
150C49220OEMHS GrantsF160 - Grant Fund50099Budget Adjustment (Salary)Personnel Costs0.00
151Personnel Costs Total1053479.00
152Grant Fund Total1053479.00
Revenue Data
OrderCost CenterCost Center NameFundTypeAccountAccount NameAmount
1C49300HazmatF001 - General Fund41112HAZMAT Extension RequestsLicenses and Permits3500.00
2C49300HazmatF001 - General Fund41102HAZMAT High Use InitialLicenses and Permits6000.00
3C49300HazmatF001 - General Fund41110HAZMAT Light Use (Initial)Licenses and Permits1750.00
4C49300HazmatF001 - General Fund41116HAZMAT Renewal: High UseLicenses and Permits520000.00
5C49300HazmatF001 - General Fund41100HAZMAT "S.A.R.A." Use - InitialLicenses and Permits20000.00
6C49300HazmatF001 - General Fund41106HAZMAT Renewal: General UseLicenses and Permits190550.00
7C49300HazmatF001 - General Fund41108HAZMAT Renewal: "S.A.R.A." UseLicenses and Permits77000.00
8C49300HazmatF001 - General Fund41104HAZMAT General UseLicenses and Permits6200.00
9C49300HazmatF001 - General Fund41114HAZMAT Light Use (Renewal)Licenses and Permits40000.00
10Licenses and Permits Total865000.00
11General Fund Total865000.00
12C49200EMG/EOCF160 - Grant Fund42500Federal GrantsIntergovernmental546095.00
13C49200EMG/EOCF160 - Grant Fund42500Federal GrantsIntergovernmental507384.00
14Intergovernmental Total1053479.00
15Grant Fund Total1053479.00