Budget Year / Version:
FY 26
RECOMMENDED

Fire and Rescue Service
Operations Program

Operating Expense Accounts

2.05MTotal
Budget
0.00Total
FTEs

anchor
Operations Program Operating Expense Accounts
Total Recommended vs Approved Expenditures by Year
$1.74M$1.74M$1.96M$2M$2.04M$2.05M$1.74M$1.74M$1.96M$2M$2.04MYear202120222023202420252026$0M $0.2M $0.4M $0.6M $0.8M $1M $1.2M $1.4M $1.6M $1.8M $2M $2.2M $2.4M CE RecommendedCC Approved
anchor
Operations Program Operating Expense Accounts
TOP TEN Recommended vs Approved Expenditures Over Time
Year2021 REC2021 APPR2022 REC2022 APPR2023 REC2023 APPR2024 REC2024 APPR2025 REC2025 APPR2026 REC$0$100,000$200,000$300,000$400,000$500,000$600,000$700,000$800,000$900,000$1,000,000$1,100,000Other UtilitiesProfessional Physician ServicesBuilding Or Space RentalsLeasesFire Department AllotmentsLength of Service Awards Program - PaymentsMaintenance - Computer SystemsOther Public Safety SuppliesEquipmentComputer SoftwareNon-Local Conference RelatedNon-Metropolitan Area Travel
anchor
Operations Program Operating Expense Accounts
Detailed Breakdown of Recommended vs Approved Expenditures
Accounts2021 REC2021 APPR2022 REC2022 APPR2023 REC2023 APPR2024 REC2024 APPR2025 REC2025 APPR2026 REC
$1,075,820$1,075,820$1,075,820$1,075,820$1,075,820$1,075,820$1,075,820$1,075,820$1,075,820$1,075,820$1,075,820
$215,040$215,040$215,040$215,040$215,040$215,040$257,040$257,040$266,568$266,568$274,298
$0$0$0$0$216,000$216,000$216,000$216,000$216,000$216,000$216,000
$72,000$72,000$72,000$72,000$72,000$72,000$72,000$72,000$72,000$72,000$72,000
$55,822$55,822$55,822$55,822$55,822$55,822$55,822$55,822$55,822$55,822$55,822
$52,500$52,500$52,500$52,500$52,500$52,500$52,500$52,500$52,500$52,500$52,500
$50,500$50,500$50,500$50,500$50,500$50,500$50,500$50,500$50,500$50,500$50,500
$37,000$37,000$37,000$37,000$37,000$37,000$37,000$37,000$37,000$37,000$37,000
$30,000$30,000$30,000$30,000$30,000$30,000$30,000$30,000$30,000$30,000$30,000
$24,000$24,000$24,000$24,000$24,000$24,000$24,000$24,000$24,000$24,000$24,000
$0$0$0$0$0$0$0$0$20,231$20,231$20,231
$17,533$17,533$17,533$17,533$17,533$17,533$17,533$17,533$17,533$17,533$17,533
$12,500$12,500$12,500$12,500$12,500$12,500$12,500$12,500$12,500$12,500$12,500
$0$0$0$0$0$0$0$0$12,111$12,111$12,111
$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000
$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000
$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000
$9,000$9,000$9,000$9,000$9,000$9,000$9,000$9,000$9,000$9,000$9,000
$7,500$7,500$7,500$7,500$7,500$7,500$7,500$7,500$7,500$7,500$7,500
$7,300$7,300$7,300$7,300$7,300$7,300$7,300$7,300$7,300$7,300$7,300
$6,500$6,500$6,500$6,500$6,500$6,500$6,500$6,500$6,500$6,500$6,500
$6,500$6,500$6,500$6,500$6,500$6,500$6,500$6,500$6,500$6,500$6,500
$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000
$4,000$4,000$4,000$4,000$4,000$4,000$4,000$4,000$4,000$4,000$4,000
$3,500$3,500$3,500$3,500$3,500$3,500$3,500$3,500$3,500$3,500$3,500
$3,000$3,000$3,000$3,000$3,000$3,000$3,000$3,000$3,000$3,000$3,000
$3,000$3,000$3,000$3,000$3,000$3,000$3,000$3,000$3,000$3,000$3,000
$2,500$2,500$2,500$2,500$2,500$2,500$2,500$2,500$2,500$2,500$2,500
$2,100$2,100$2,100$2,100$2,100$2,100$2,100$2,100$2,100$2,100$2,100
$2,000$2,000$2,000$2,000$2,000$2,000$2,000$2,000$2,000$2,000$2,000
$2,000$2,000$2,000$2,000$2,000$2,000$2,000$2,000$2,000$2,000$2,000
$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000
$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000
$750$750$750$750$750$750$750$750$750$750$750
$700$700$700$700$700$700$700$700$700$700$700
$500$500$500$500$500$500$500$500$500$500$500
$350$350$350$350$350$350$350$350$350$350$350
$200$200$200$200$200$200$200$200$200$200$200
$200$200$200$200$200$200$200$200$200$200$200
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
Showing 1 to 102 of 102 entries