Budget Year / Version:
FY 26
RECOMMENDED

Fire and Rescue Service
Support Services Program

Operating Expense Accounts

14.19MTotal
Budget
0.00Total
FTEs

anchor
Support Services Program Operating Expense Accounts
Total Recommended vs Approved Expenditures by Year
$10.4M$11.1M$15M$12.7M$13.2M$14.2M$10.3M$11.2M$15.2M$12.7M$13.2MYear202120222023202420252026$0M $2M $4M $6M $8M $10M $12M $14M $16M CE RecommendedCC Approved
anchor
Support Services 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$200,000$400,000$600,000$800,000$1,000,000$1,200,000$1,400,000$1,600,000$1,800,000$2,000,000$2,200,000$2,400,000$2,600,000Maintenance - VehiclesAssigned Motor Pool VehiclesPersonal Protective Equipment FireRescue PPEDiesel FuelWireless CommunicationsEngine Parts SuppliesDrugs MedicineOther Public Safety SuppliesEquipmentUniformsMedical Equipment
anchor
Support Services Program Operating Expense Accounts
Detailed Breakdown of Recommended vs Approved Expenditures
Accounts2021 REC2021 APPR2022 REC2022 APPR2023 REC2023 APPR2024 REC2024 APPR2025 REC2025 APPR2026 REC
$88,000$88,000$602,399$702,399$2,109,699$2,179,699$2,179,699$2,179,699$2,179,699$2,179,699$2,458,444
$1,731,734$1,726,234$1,158,334$1,158,334$1,423,396$1,423,396$1,185,086$1,161,414$1,674,496$1,674,496$1,828,728
$1,231,300$1,231,300$1,308,300$1,308,300$1,412,300$1,412,300$1,231,300$1,231,300$1,231,300$1,231,300$1,331,300
$904,641$904,641$1,054,641$1,054,641$1,054,641$1,054,641$1,054,641$1,054,641$1,054,641$1,054,641$1,054,641
$325,600$325,100$386,500$386,500$886,500$886,500$886,500$886,500$886,500$886,500$886,500
$200,000$200,000$200,000$200,000$750,000$750,000$750,000$750,000$750,000$750,000$750,000
$46,697$46,697$46,697$46,697$246,697$246,697$246,697$246,697$246,697$246,697$701,087
$480,000$480,000$480,000$480,000$580,000$580,000$580,000$580,000$580,000$580,000$580,000
$533,750$533,750$649,750$649,750$533,779$533,779$533,779$533,779$533,779$533,779$533,779
$628,900$528,900$528,900$528,900$528,900$528,900$528,900$528,900$528,900$528,900$528,900
$309,000$309,000$309,000$309,000$449,000$449,000$449,000$449,000$449,000$449,000$449,000
$282,000$282,000$317,000$372,000$372,000$372,000$372,000$372,000$372,000$372,000$372,000
$281,230$281,230$281,230$281,230$281,230$281,230$281,230$281,230$281,230$281,230$281,230
$250,000$250,000$250,000$250,000$250,000$250,000$250,000$250,000$250,000$250,000$250,000
$384,000$384,000$384,000$384,000$384,000$384,000$197,500$197,500$197,500$197,500$197,500
$176,000$176,000$176,000$176,000$176,000$176,000$176,000$176,000$176,000$176,000$176,000
$158,359$158,359$158,359$158,359$167,959$167,959$167,959$167,959$167,959$167,959$167,959
$160,000$160,000$160,000$160,000$160,000$160,000$160,000$160,000$160,000$160,000$160,000
$145,330$145,330$145,330$145,330$145,330$145,330$145,330$145,330$145,330$145,330$145,330
$0$0$0$0$5,000$5,000$130,000$130,000$125,000$125,000$125,000
$120,000$120,000$120,000$120,000$120,000$120,000$120,000$120,000$120,000$120,000$120,000
$100,000$100,000$100,000$100,000$100,000$100,000$100,000$100,000$100,000$100,000$100,000
$100,000$100,000$100,000$100,000$100,000$100,000$100,000$100,000$100,000$100,000$100,000
$92,000$92,000$92,000$92,000$92,000$92,000$92,000$92,000$92,000$92,000$92,000
$70,100$70,100$70,100$70,100$70,100$70,100$70,100$70,100$70,100$70,100$70,100
$64,000$64,000$64,000$64,000$64,000$64,000$64,000$64,000$64,000$64,000$64,000
$60,000$60,000$60,000$60,000$60,000$60,000$60,000$60,000$60,000$60,000$60,000
$50,400$50,400$50,400$50,400$50,400$50,400$50,400$50,400$50,400$50,400$50,400
$50,000$50,000$50,000$50,000$50,000$50,000$50,000$50,000$50,000$50,000$50,000
$45,000$45,000$45,000$45,000$99,000$99,000$45,000$45,000$45,000$45,000$45,000
$42,000$42,000$42,000$42,000$42,000$42,000$42,000$42,000$42,000$42,000$42,000
$40,000$40,000$40,000$40,000$165,000$165,000$40,000$40,000$40,000$40,000$40,000
$35,307$35,307$35,307$35,307$35,307$35,307$35,307$35,307$35,307$35,307$35,307
$34,100$34,100$34,100$34,100$34,100$34,100$34,100$34,100$34,100$34,100$34,100
$30,200$30,200$30,200$30,200$30,200$30,200$30,200$30,200$30,200$30,200$30,200
$25,000$25,000$25,000$25,000$25,000$25,000$25,000$25,000$25,000$25,000$25,000
$23,200$23,200$23,200$23,200$23,200$23,200$43,200$43,200$23,200$23,200$23,200
$16,500$16,500$16,500$16,500$16,500$16,500$16,500$16,500$16,500$16,500$16,500
$16,000$16,000$16,000$16,000$16,000$16,000$16,000$16,000$16,000$16,000$16,000
$15,000$15,000$15,000$15,000$15,000$15,000$15,000$15,000$15,000$15,000$15,000
$15,000$15,000$15,000$15,000$15,000$15,000$15,000$15,000$15,000$15,000$15,000
$14,700$14,700$14,700$14,700$14,700$14,700$14,700$14,700$14,700$14,700$14,700
$10,450$10,450$10,450$10,450$10,450$10,450$10,450$10,450$10,450$10,450$10,450
$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
$8,500$8,500$8,500$8,500$8,500$8,500$8,500$8,500$8,500$8,500$8,500
$7,000$7,000$7,000$7,000$7,000$7,000$7,000$7,000$7,000$7,000$7,000
$0$0$0$0$6,601$6,601$6,601$6,601$6,601$6,601$6,601
$5,845$5,845$5,845$5,845$5,845$5,845$5,845$5,845$5,845$5,845$5,845
$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000
$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000
$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000
$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000$5,000
$4,985$4,985$4,985$4,985$4,985$4,985$4,985$4,985$4,985$4,985$4,985
$4,500$4,500$4,500$4,500$4,500$4,500$4,500$4,500$4,500$4,500$4,500
$3,500$3,500$3,500$3,500$3,850$3,850$3,850$3,850$3,850$3,850$3,850
$3,500$3,500$3,500$3,500$3,500$3,500$3,500$3,500$3,500$3,500$3,500
$3,500$3,500$3,500$3,500$3,500$3,500$3,500$3,500$3,500$3,500$3,500
$1,650$1,650$1,650$1,650$3,050$3,050$3,050$3,050$3,050$3,050$3,050
$3,000$3,000$3,000$3,000$3,000$3,000$3,000$3,000$3,000$3,000$3,000
$2,800$2,800$2,800$2,800$2,800$2,800$2,800$2,800$2,800$2,800$2,800
$2,700$2,700$2,700$2,700$2,720$2,720$2,720$2,720$2,720$2,720$2,720
$2,500$2,500$2,500$2,500$2,500$2,500$2,500$2,500$2,500$2,500$2,500
$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
$1,900$1,900$1,900$1,900$1,900$1,900$1,900$1,900$1,900$1,900$1,900
$1,600$1,600$1,600$1,600$1,600$1,600$1,600$1,600$1,600$1,600$1,600
$1,500$1,500$1,500$1,500$1,500$1,500$1,500$1,500$1,500$1,500$1,500
$1,137$1,137$1,137$1,137$1,137$1,137$1,137$1,137$1,137$1,137$1,137
$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
$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
$600$600$600$600$600$600$600$600$600$600$600
$370$370$370$370$570$570$570$570$570$570$570
$500$500$500$500$500$500$500$500$500$500$500
$30,500$30,500$30,500$30,500$30,500$30,500$500$500$500$500$500
$500$500$500$500$500$500$500$500$500$500$500
$300$300$300$300$300$300$300$300$300$300$300
$250$250$250$250$250$250$250$250$250$250$250
$200$200$200$200$200$200$200$200$200$200$200
$0$0$0$0$0$0$0$0$0$0$0
$73,000$73,000$73,000$73,000$73,000$73,000$0$0$0$0$0
$11,000$11,000$11,000$11,000$11,000$11,000$0$0$0$0$0
$4,000$4,000$4,000$4,000$4,000$4,000$0$0$0$0$0
$100,000$100,000$100,000$100,000$100,000$100,000$0$0$0$0$0
$0$0$0$0$350,000$415,000$0$0$0$0$0
$5,000$5,000$5,000$5,000$5,000$5,000$0$0$0$0$0
$125,000$125,000$125,000$125,000$225,000$225,000$0$0$0$0$0
$6,500$6,500$6,500$6,500$6,500$6,500$0$0$0$0$0
$5,000$5,000$5,000$5,000$5,000$5,000$0$0$0$0$0
$200,000$200,000$200,000$200,000$450,000$450,000$0$0$0$0$0
$5,000$5,000$5,000$5,000$5,000$5,000$0$0$0$0$0
$1,000$1,000$1,000$1,000$1,000$1,000$0$0$0$0$0
$10,000$10,000$10,000$10,000$10,000$10,000$0$0$0$0$0
$20,000$20,000$20,000$20,000$20,000$20,000$0$0$0$0$0
$250,000$250,000$250,000$250,000$375,000$390,000$0$0$0$0$0
$15,000$15,000$15,000$15,000$15,000$15,000$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$10,000$10,000$10,000$10,000$10,000$10,000$0$0$0$0$0
$10,000$10,000$10,000$10,000$10,000$10,000$0$0$0$0$0
$18,000$18,000$18,000$18,000$18,000$18,000$0$0$0$0$0
$2,000$2,000$2,000$2,000$2,000$2,000$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$3,000$3,000$3,000$3,000$3,000$3,000$0$0$0$0$0
$0$0$385,000$385,000$0$0$0$0$0$0$0
$5,000$5,000$5,000$5,000$5,000$5,000$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$0$0
$0$0$0$0$0$0$0$0$0$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 159 of 159 entries