Budget Presentations: Public Safety: Police & Fire

Page 1

Haz-Mat, $5,000 Tech Rescue, $5,000

EMERGENCY RESPONSE

- $67,994 (.75%)

$6,000 SCBA/Air Compressor, $16,425

Foam ,

Fire Suppression , $15,000

EMS, $10,469
$6,000
Radios,

PPE , $49,800

PERSONNEL READINESS - $119,880 TOTAL (1.3%)

Fitness Equipment, $1,500

Fire gear – 10 yr Ballistic gear – 5 yr

Required by WSI

$360 per uniformed ff

Medical Physicals/Drug

Testing , $35,000

Uniforms, $32,350

Security Badges, $1,230

$5,000

Pest control, $2,500 Misc. expenses, $15,000

FACILITIES

- $327,030 TOTAL (3%)

6 facilities maintained

$4,542 per month per property

Station 3: Reroof 2024

$57,000 50% cost Share with airport

Water/Garbage
$16,500 Maintenance $46,952
Furniture,
Appliances,
Computers, $27,363 Cleaning supplies, $19,960 Natural gas,
Electricity, $66,094 Insurance,
$6,500
$50,896Propane, $3,334
$66,942

$453 per employee

$5,125 Travel, $10,000

Memberships
Training , $32,200 Live Fire - ARFF, $16,800
Books/Subscriptions, $4,500 TRAINING - $68,625 TOTAL (.79%) Required annually by FAA

COMMUNITY RISK REDUCTION - $12,250 TOTAL

Advertising , $2,000 Fire

Prevention
Materials , $10,000 Inspection Equipment, $250

FLEET/EQUIPMENT MAINTENANCE

- $144,215 TOTAL (2.3%)

$2,083 per apparatus/vehicle

$3,600 Engine tire replacement

$6,300 Ladder tire replacement

$50-70 each Oil filter

$1000 Sensor

$1000 Barrel of oil

Standard truck 36 quarts – 9 gallons

Maintenance,
Equipment Maintenance,
Radio Maintenance, $6,000 Diesel, $64,719 Gas, $8,496
Vehicle
$50,000
$15,000

(92%)

Minimum staffing

2912 schedule:

56 hour work week/53 FLSA Emergency callback

Pay,
Health Insurance, $1,017,409 Other , $4,504 Pension , $1,551,343 Workers
Medicare,
$5,372,373 Overtime, $370,303
Comp/Disability, $110,346
$72,770 PAY/BENEFITS - $8,499,048

Grant Dollars

$79,509 $122,391 $37,079 $30,795 $494,392 $211,916 $167,215 $458,154 $142,960 $177,673 $153,120 $0 $100,000 $200,000 $300,000 $400,000 $500,000 $600,000 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023

Turn static files into dynamic content formats.

Create a flipbook
Issuu converts static files into: digital portfolios, online yearbooks, online catalogs, digital photo albums and more. Sign up and create your flipbook.