Department: Emergency Management FY 2018/19 Proposed Budget

Similar documents
Checking private survey maps for compliance with Oregon statutes and file them in the Surveyor s Office as public records.

Department Mission: Non-Mandated Services: TITLE 33

Department Mission: Mandated Services: Department Overview: Successes and Challenges:

Department Mission: Mandated Services: Department Overview: Successes and Challenges:

Department Mission: Mandated Services: Department Overview:

Department Mission: Mandated Services: Department Overview: Successes and Challenges:

Department: County Counsel FY Proposed Budget

Department Mission: Mandated Services: Department Overview: Successes and Challenges: Budget Overview:

Systems. Department Mission: Mandated Services: Department Overview: Successes and Challenges:

1000 General Fund 1030 Tax Collector Licenses, Fees and Permits Fees - NSF Check

Make all changes on real property, due to ownership changes, from all recorded deeds, by maintaining cadastral mapping records.

The assessor s office has two main components, that of front office, (tech/support staff) and secondly the appraisal/sales data staff.

Our mission is to uphold Oregon law by collecting taxes accurately and providing public service with quality and creditable standards.

Klamath County, Oregon Budget Presentation

0.00 2,420, ,420, ,512, , , , Property Taxes - Prior

Department Mission: Non-Mandated Services:

OAR Application and Eligibility Determination; sets standards for eligibility and process.

Department Mission: Mandated Services: Department Overview:

,000, ,000, ,000, , , , Property Taxes - Prior

Klamath County, Oregon Budget Presentation

Klamath County, Oregon Budget Presentation

Klamath County, Oregon Budget Presentation

Klamath County, Oregon Budget Presentation

OAR DD Eligibility; sets standards for eligibility and process.

Mission: Mandated Services:

CSU Stanislaus Budget Income Statement - Without Department Benefits Fund: G0106 General Fund Updated: September 26, 2008

City of Caldwell BUDGET FY 2018

CSU Stanislaus Budget Income Statement - Without Department Benefits Fund: G0106 General Fund Updated: September 26, 2008

WEST CHICAGO FIRE PROTECTION DISTRICT Budget vs. Actual Summary For the 12 Month(s) Ended May 31, 2017

Human Resources. Department Narrative and Strategic Plan 2

City of Eagleville Budget Presentation Fiscal Year 2018

Fiscal Year Budget

FY18 YTD Activity by Fund Group Summary For Fiscal: Period Ending: 11/30/2017

Department Mission: Mandated Services:

Summary of All Units Change In Net Position For the Four Months Ending Tuesday, July 31, Annual Budget

FY ANNUAL FINANCIAL REPORT

The financial reports included in your board packet represent IHLS Financial Activities through July 31, 2018.

Total Budget - Account Title YTD Actual Original REV PROPERTY TAXES-CURR , , (32,464.57)

Total Budget - Account Title YTD Actual Original REV PROPERTY TAXES-CURR , , (91,467.68)

OPERATING FUND BUDGET AMENDMENT

Klamath County, Oregon Budget Presentation

OPERATING FUND BUDGET AMENDMENT

ATHENIAN ACADEMY BOARD INDEX OF MINUTES AND ATTACHMENTS. Monday July 30th, 2018

NORTH SLOPE BOROUGH FIRE DEPARTMENT

RESOLUTION NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE CORKSCREW FARMS COMMUNITY DEVELOPMENT DISTRICT:

NORTH SLOPE BOROUGH ASSEMBLY AND CLERK S OFFICE

EXPENDITURE SAMPLES AND FUNDS REQUEST FORM

Adopted Budget Presented for Board Approval June 21, 2017

OPERATING FUND BUDGET AMENDMENT

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 3

Illinois Heartland Library System Statement of Revenues and Expenditures Fund #10 - General Fund. YTD Budget (07/01/ /31/2019)

F14-1. Florida Assoc of Dist. Instructional Materials Admin, FL Assoc of Educators, National Assoc of Staff Development $

GASB 34. Basic Financial Statements M D & A

R E V E N U E *TOTAL STATE REVENUE 7,583,810.00CR 2,933.59CR 7,338,169.19CR 245,640.81CR 0% 97%

VILLAGE BUDGET. FOR FISCAL YEAR June 1, May 31, 2019 VILLAGE OF FARMINGDALE NASSAU COUNTY CERTIFICATION OF CLERK

BROOMFIELD COLORADO...

Report : Financial Status

DEPARTMENT OF HOUSING AND PROPERTY MANAGEMENT

2018 Levy / Budget Documents

Expenditure Status Report

Altadena Library District Final Budget Worksheet July 2018 through June 2019

SORT ORDER: SUBOBJ within CATEGORY within KEY within DEPTMNT within FUND SELECT DEPARTMENT: 2930,3450 ; BUDG CATEGORY:

date printed 9/13/2017 page 1 of 9 W/S: AFD\Budget 2013\ AFD Bud 2018 V1.4-1.xls

Date: June 14, IHLS Finance Committee IHLS Board of Directors. Adrienne L. Elam. Subject: IHLS Financial Reports as of May 31, 2017

2014 Annual Mitigation Plan Review Meeting

TOWN OF JAMESTOWN TOWN COUNCIL RECOMMENDED BUDGET 2014/2015

October 2018 Monthly Financial Statements

Bank of America Permit Fee - - $320, First Federal Permit Fee $ % $29, First Federal Depository $ % $1,089,755.

Stoughton Area School District Finance Committee. Financial Update Report November 2018

Town of Williamston Revenue & Expense - Detail January 31, 2019 Revenues

BUDGET FOR YEAR ENDING SEPTEMBER 30, 2018

SCHOOLING FOR LIFE FOUNDATION FINANCIAL STATEMENT FOR THE MONTH OF

CITY OF OSAGE BEACH. Financial Statements

:23 PM CITY OF DUNCAN PAGE: 1 BUDGET PRESENTATION AS OF: DECEMBER 31ST, General Fund FINANCIAL SUMMARY

FY 2017 City of Caldwell

EAST KINGSTON SCHOOL DISTRICT BUDGET SUMMARY FY

GRAND HAVEN CHARTER TOWNSHIP BOARD MONDAY, JULY 27, 2015

RESOLUTION NO. q c X/ A RESOLUTION OF THE CITY OF WIMBERLEY, TEXAS ADOPTING THE CITY OF WIMBERLEY BUDGET FOR THE FISCAL YEAR

CITY OF ROMAN FOREST Budget

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2016 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET FUND

HIGHLANDS COUNTY BOARD OF COUNTY COMMISSIONERS Thursday, July 12, :00 AM 600 S. Commerce Ave. Sebring, FL AGENDA

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET... 3

Kenosha Unified School District Proposed Budget Detail Public Hearing Held September 13, 2018

ASSETS 175, , , , , ,936, ,210, ,210, , , , (5,975.00) 330.

CITY OF CORALVILLE Budget for Fiscal Year 2018

Adopted Budget Presented for Board Approval June 15, 2016


Fort Wayne Rescue Mission Ministries Balance Sheet As of 1/31/2018. Current Year

Administrator. Public Works Director. Manager

CALENDAR YEAR 2017 BUDGET SOUTHEASTERN WISCONSIN REGIONAL PLANNING COMMISSION. P.O. Box 1607 W239 NI 812 Rockwood Drive Waukesha, Wisconsin

United States Multi-Hazard Early Warning System

Summary of Main Checking Account

$1.0600/$100 (proposed rate for maintenance and operations) School Debt Service Tax Approved by Local Voters

July 12, IHLS Finance Committee IHLS Board of Directors. Adrienne L. Elam. Subject: IHLS Financial Reports as of June 30, 2017

CURRENT CURRENT YEAR TO DATE TOTAL BUDGET % YTD BUDGET PERIOD ACTUAL ENCUMBERED BALANCE BUDGET

2:40 PM Park County Animal Shelter. 07/11/18 Balance Sheet Accrual Basis As of June 30, 2018

CITY OF EAST TAWAS Budget

Kenosha Unified School District Proposed Budget Detail Public Hearing Held September 19, 2017

Table G - 6. Mitigation Actions Identified for Implementation by the City of Kent ( ) (From Wilkin County Master Mitigation Action Chart)

Sheet1. Total Unreserved Net Assets/Retained Earnings

Transcription:

Department: Emergency Management FY 2018/19 Proposed Budget Department Mission: The mission of Klamath County Emergency Management (EM) is to create an EM program that meets the requirements of ORS 401 for the planning and preparing for, prevention of, response to, recovery from, and mitigation of disasters in Klamath County. Mandated Services: ORS 401.305: Each county of this state shall: Establish an EM Agency Appoint an EM Program Manager Jointly establish policies, purpose, responsibilities, and roles of the EM program Establish lines of communication, succession and authority for emergency responses EM functions include: Coordinate the Emergency Operations Plan (EOP) Establish an incident command structure for coordinated emergency responses Coordinate with Oregon Office of Emergency Management (OEM) ORS 401.307: Each county may make appropriations and levy taxes for EM Agency expenses. Appropriation shall be budgeted as a distinguished expense category. ORS 401.309 The county governing body may: Declare emergencies Establish procedures to prepare or prevent, minimize and respond to emergencies (or delegate it to the EM Program Manager) Authorize mandatory evacuations for life safety or to mitigate disaster effects after emergency declaration ORS 401.315 The county may: Enter into contracts to prepare for, mitigate and respond to emergencies/disasters Department Overview: The department consists of one full-time department head. EM is a coordinating entity that manages the planning and preparation for, prevention and mitigation of, response to, and recovery from disasters. It cannot, in and of itself, provide emergency services, but rather serves as an enabler/coordinator for a myriad of other entities to effectively and efficiently perform their functions during disasters. Successes and Challenges: EM, through the Local Emergency Planning Council, acquired a grant to have a contractor write a hazardous materials response plan for rail emergencies and is currently coordinating the planning

Department: Emergency Management FY 2018/19 Proposed Budget process. Incidents like the 2017 Mosier train derailment and crude oil spill necessitate this type of planning and preparedness in Klamath County. EM has sponsored several Community Emergency Response Team (CERT) training events in the past year and the roster now includes over 40 trained volunteers, with more anticipated trainings to be held in the upcoming year. EM updated the Multi-jurisdiction Natural Hazards Mitigation Plan, which is a federally-required document that must be updated every 5 years. It is rare, as was pointed out by the FEMA reviewers, that an agency writes these plans in-house. They are typically contracted out at the cost of $20-30k. EM moved funds from various line-items this year to secure a part-time temporary hire to work on special projects. These projects included creating a comprehensive, informative web page for the department, creating damage assessment protocols and materials, initiating an Emergency Operations Center framework, and collecting various data to support multiple program projects. EM has conducted tens of training events and public outreach activities this past year, reaching thousands with the message of disaster preparedness. These activities will continue to be a high priority for the program. EM continues working on the Emergency Operations Center framework, but developing the standard operating procedures and staffing it is difficult. Personnel require training, and determining the type and level of training and identifying key players requires extensive coordination. This will be the highest priority in the upcoming year. EM continues updating the Emergency Operations Plan. This document is essential to the response and recovery of local government and supporting agencies during large-scale emergencies and disasters. The update requires an immense amount of time and coordination with other stakeholders, but must be completed by the end of this calendar year. Budget Overview: Budget is 50% General Fund and 50% grant (federal Emergency Management Program Grant - EMPG); 1:1 match. EMPG requires certain criteria be performed in order to receive funding; see below. Budget supports one FTE Emergency Manager. Requesting General Funds of $75,742, plus EMPG match of same. EMPG Requirements (FY 2018): Planning EOP update Identify potential public assistance applicants Convene Natural Hazard Committee twice per year Complete OEM s capability assessment Complete National Incident Management System (NIMS) assessment

Department: Emergency Management FY 2018/19 Proposed Budget Training Twenty (20) hrs. EM-related training Complete NIMS training (one-time requirement, completed) Complete Professional Development Series (7 courses) (one-time requirement, completed) Participate in annual OEM Workshop Report public education and outreach activities Report training courses conducted and attended Develop a local Multi-Year Training and Exercise Plan Exercise Develop, conduct, and participate in semi-annual exercises Develop, conduct and participate in annual full-scale exercise Submit After Action Reports and Corrective Actions/Improvement Plans within 30 days of exercises, actual occurrences, or special event activities Fiscal Request reimbursements for expenditures with documentation, monthly File quarterly reports with OEM regarding grant program activities Self-Imposed Services: Continuity of Operations Planning (COOP) for government and business Installation/training/development of an Emergency Operation Center (EOC) and EOC operating tool Incident Command System training for BOCC and Department Directors Citizen Emergency Response Teams implementation (CERT) Community Disaster Preparedness instruction Maintenance of Klamath-Lake Counties Local Emergency Planning Committee for hazardous materials response All-Hazard Type III Incident Management Team formation (county-wide) Support for other agencies exercises (beyond our own minimum exercise requirements) Ability to access the Integrated Public Alert and Warning System and disseminate public alerts and notifications Significant Changes: This FY general funds are $74,242; asking for $75,742 next FY, an increase of $1,500. The increase is going towards emergency response training and planning for county government employees. The total general funds will be matched dollar for dollar by the federal Emergency Management Performance Grant. The majority of budget line items in material/services have been reduced from this FY to next FY. Of 20 lines, 10 are reduced, 7 are the same, and 3 are increased (including training). Personnel services increases 5% next FY for step and benefits increases.

Department: Emergency Management FY 2018/19 Proposed Budget Key issues: Given the funding level and associated staffing level, careful prioritization of tasks is critical. Maintaining a successful EM program dictates the development of wide-ranging professional relationships and a broad, all-hazards knowledge-base. This means that rather than relying on processes for successful program management and implementation, tasks often get associated with the person. The EM program manager is a single point of failure; processes must be developed to ensure the program can be implemented without the manager being present. Continuing to implement and leverage the county s emergency alert software will be a main focus before and during fire season this year. EM has a goal to sign-up a total of 15,000 people to CivicReady over the next two years. The program is only successful and useful if people are subscribed to it and understand what actions to take when alerts and warnings occur. EM has very few agreements between the county and other entities. These formal documents are vital to an efficient EM program, but are people-intensive to develop and maintain. These documents will help identify resources available to respond to and recover from disasters. Development of a robust volunteer program is essential, both for on-going operations and response to major incidents. Developing CERT with volunteer oversight has been a top priority over the past year and will continue to be in the coming years. Updating the Emergency Operations Plan is both time and labor intensive. When coupled with day to day activities, department operations, program management, and completing grant requirements, updating plans becomes even more difficult. Also planning-related, the county does not have Continuity of Operations Plans built, which would guide government through the process of remaining open for business during a disaster. Government services will be vital to continue throughout disaster response and recovery operations, and therefore planning for this continuity is vital. EM intends to make this planning a priority over the next year.

Klamath County, Oregon 2018 2019 Budget Financial Presentation 2080 Emergency Management 2015 16 2016 17 2017 18 2018 19 Actual Actual Budget Budget Requirements by Budgetary Category Personnel Services 72,143 78,365 87,107 92,276 Materials and Services 51,391 60,272 55,561 55,488 Subtotal Current Expenditures 123,534 138,637 142,668 147,764 Interfund Transfers 3,720 3,720 3,720 3,720 Subtotal Noncurrent Expenditures 3,720 3,720 3,720 3,720 Total Requirements by Budgetary Category 127,254 142,357 146,388 151,484 Requirements by Fund General Fund (1000) 127,254 142,357 146,388 151,484 Total Requirements by Fund 127,254 142,357 146,388 151,484 Resources by Budgetary Category Intergovernmental 44,800 65,874 73,194 75,742 Interfund Transfers 81,991 75,604 73,194 75,742 Miscellaneous 463 879 Total Resources by Budgetary Category 127,254 142,357 146,388 151,484 Full Time Employee Equivalents 0.70 0.70 1.00 1.00 Mandate Total Cost Personnel Services FTE Emergency Management 151,484 92,276 1.00 Total Mandates 151,484 92,276 1.00 Interfund Transfers 2.5% 2018 19 Budget Requirements by Category 1.20 1.00 0.80 Materials and Services 36.6% Personnel Services 60.9% 0.60 0.40 0.20 2015 16 2016 17 2017 18 2018 19

THIS PAGE INTENTIONALLY LEFT BLANK

Department Status Title FTE Benefit Group Union Current Grade Current Step Total Wages w/cola Unemployment FICA/Medicare KCWC- WCOMP WC Medical CAP HRA/VEBA (Wages) Life Insurance STD Retirement/PERS Amount 51560 51100 51570 51200 51300 51310 51330 51340 51400/51410 Emergency Management Filled County Emergency Manager 1.0000 Full-time Non-Union Non-Union DF9 3 $61,061.19 $305.31 $4,671.18 $1,068.57 $34.32 $14,580.00 $0.00 $38.88 $135.36 $10,380.40 $92,275.21 1.0000 $61,061.19 $305.31 $4,671.18 $1,068.57 $34.32 $14,580.00 $0.00 $38.88 $135.36 $10,380.40 $92,275.21 Grand Total w/benefits

THIS PAGE INTENTIALLY LEFT BLANK

General Ledger Budget Analysis User: Printed: Fiscal Year: vnoel 04/02/2018-4:01PM 2019 2016 2017 2018 2018 2019 2019 2019 2019 Actual Actual Adopted Estimated Account Description FTE Requested Proposed Approved Adopted 1000 General Fund 2080 Emergency Management R30 Charges for Service 0.00 0.00 0.00 0.00 2081-2000-43000Charges for Service 0.00 0.00 0.00 0.00 2081-2000-43030Refunds 0.00 0.00 0.00 0.00 2081-2000-43237Revenues - Radio Maintenance 0.00 0.00 0.00 0.00 2801-2000-43030Refunds 0.00 0.00 0.00 0.00 Charges for Service Totals: 0.00 0.00 0.00 0.00 0.00 R40 Other Local Revenue 462.72 878.94 0.00 0.00 2081-2000-44000Miscellaneous 0.00 0.00 0.00 0.00 2081-2000-44050Grants - Miscellaneous 462.72 878.94 0.00 0.00 Other Local Revenue Totals: 0.00 0.00 0.00 0.00 0.00 R42 Sale of Capital Assets 0.00 0.00 0.00 0.00 2081-2000-44990Sales - Surplus Property 0.00 0.00 0.00 0.00 Sale of Capital Assets Totals: 0.00 0.00 0.00 0.00 0.00 R50 Federal Government 0.00 65,874.00 73,194.00 0.00 2081-2000-46000Grants - Federal 0.00 75,742.00 75,742.00 0.00 0.00 44,800.00 0.00 0.00 0.00 2081-2000-46280Oregon Emergency Mgt 44,800.00 65,874.00 73,194.00 0.00 Federal Government Totals: 0.00 75,742.00 75,742.00 0.00 0.00 R70 Interfund Transfers 81,991.11 75,604.43 73,194.00 0.00 2081-2000-49000Trans - General Non Dept 0.00 75,742.00 75,742.00 0.00 0.00 0.00 0.00 0.00 0.00 2081-2000-49270Trans - Dog Control 81,991.11 75,604.43 73,194.00 0.00 Interfund Transfers Totals: 0.00 75,742.00 75,742.00 0.00 0.00 127,253.83 142,357.37 146,388.00 0.00 REVENUES TOTALS: 0.00 151,484.00 151,484.00 0.00 0.00 GL-Budget Analysis (4/2/2018-4:01 PM) Page 1

2016 2017 2018 2018 2019 2019 2019 2019 Actual Actual Adopted Estimated Account Description FTE Requested Proposed Approved Adopted E10 Personnel Services 49,071.50 55,219.00 57,937.00 0.00 2081-2000-50000Salaries and Wages 1.00 61,061.00 61,061.00 0.00 0.00 4,525.56 2,080.30 0.00 0.00 2081-2000-50100Temporary Help 4,100.08 4,383.53 4,432.00 0.00 2081-2000-51100FICA 0.00 4,671.00 4,671.00 0.00 0.00 33.97 29.56 34.00 0.00 2081-2000-51200Workmans Compensation Tax 0.00 35.00 35.00 0.00 0.00 0.00 0.00 13,380.00 0.00 2081-2000-51300Medical Insurance 0.00 14,580.00 14,580.00 0.00 0.00 4,125.00 4,800.00 0.00 0.00 2081-2000-51310VEBA 16.74 42.08 39.00 0.00 2081-2000-51330Life Insurance 0.00 39.00 39.00 0.00 0.00 167.75 130.90 132.00 0.00 2081-2000-51340Short Term Disability 0.00 135.00 135.00 0.00 0.00 7,764.24 9,387.24 9,849.00 0.00 2081-2000-51400Retirement - General 0.00 10,381.00 10,381.00 0.00 0.00 69,804.84 76,072.61 85,803.00 0.00 Personnel Services Totals: 1.00 90,902.00 90,902.00 0.00 0.00 E11 Interdepartmental Charges 937.94 859.50 290.00 0.00 2081-2000-51560Unemployment Compensation 0.00 305.00 305.00 0.00 0.00 1,400.04 1,432.23 1,014.00 0.00 2081-2000-51570Workmans Compensation 0.00 1,069.00 1,069.00 0.00 0.00 2,337.98 2,291.73 1,304.00 0.00 Interdepartmental Charges Totals: 0.00 1,374.00 1,374.00 0.00 0.00 E20 Material and Services 645.17 0.00 0.00 0.00 2081-2000-60010Advertising 722.32 1,177.42 1,200.00 0.00 2081-2000-61200Committee Expenses 0.00 1,200.00 1,200.00 0.00 0.00 0.00 0.00 0.00 0.00 2081-2000-62000Contract Services 0.00 0.00 0.00 0.00 2081-2000-62340Lock Repair & Replace 290.00 350.00 490.00 0.00 2081-2000-63100Dues 0.00 200.00 200.00 0.00 0.00 0.00 0.00 0.00 0.00 2081-2000-63105Fees 1,991.19 1,403.92 1,500.00 0.00 2081-2000-63300Equipment 0.00 1,200.00 1,200.00 0.00 0.00 0.00 0.00 0.00 0.00 2081-2000-63305Office Equipment 0.00 0.00 0.00 0.00 2081-2000-63310Office Furniture 0.00 1,100.00 6,000.00 0.00 2081-2000-63315Computer Software 0.00 6,000.00 6,000.00 0.00 0.00 0.00 0.00 0.00 0.00 2081-2000-63320Computer Equipment 164.56 312.96 600.00 0.00 2081-2000-63335Vehicle Fuel 0.00 600.00 600.00 0.00 0.00 0.00 253.30 0.00 0.00 2081-2000-64060Radio Communications 0.00 0.00 0.00 0.00 2081-2000-65010Operating Expenses 0.00 4,570.78 800.00 0.00 2081-2000-65100Education Material & Marketing 0.00 750.00 750.00 0.00 0.00 741.96 267.74 1,000.00 0.00 2081-2000-65110Public Outreach 0.00 750.00 750.00 0.00 0.00 GL-Budget Analysis (4/2/2018-4:01 PM) Page 2

2016 2017 2018 2018 2019 2019 2019 2019 Actual Actual Adopted Estimated Account Description FTE Requested Proposed Approved Adopted 2,400.00 2,400.00 2,400.00 0.00 2081-2000-65300Rent 0.00 2,400.00 2,400.00 0.00 0.00 1,116.91 1,589.38 500.00 0.00 2081-2000-65350Equipment Maint & Repair 0.00 500.00 500.00 0.00 0.00 1,016.03 1,639.32 1,200.00 0.00 2081-2000-65360Vehicle Maint & Repair 0.00 600.00 600.00 0.00 0.00 0.00 0.00 0.00 0.00 2081-2000-65395Grounds Maint & Repair 943.67 2,919.60 700.00 0.00 2081-2000-66000Supplies - Office 0.00 500.00 500.00 0.00 0.00 551.04 1,656.45 1,000.00 0.00 2081-2000-66010Supplies - Other 0.00 750.00 750.00 0.00 0.00 31.00 0.00 50.00 0.00 2081-2000-66030Postage 0.00 50.00 50.00 0.00 0.00 0.00 0.00 0.00 0.00 2081-2000-66500Books 5,168.07 7,276.76 3,538.00 0.00 2081-2000-67000Travel & Training 0.00 5,057.00 5,057.00 0.00 0.00 0.00 0.00 0.00 0.00 2081-2000-67505Utilities - Gas 627.55 585.82 1,000.00 0.00 2081-2000-67520Utilities - Electricity 0.00 750.00 750.00 0.00 0.00 615.60 608.52 625.00 0.00 2081-2000-67555Telephone 0.00 700.00 700.00 0.00 0.00 880.30 2,284.77 1,925.00 0.00 2081-2000-67560Data Service Charges 0.00 1,925.00 1,925.00 0.00 0.00 17,905.37 30,396.74 24,528.00 0.00 Material and Services Totals: 0.00 23,932.00 23,932.00 0.00 0.00 E21 Interdepartmental Charges 24,864.00 24,782.00 24,923.00 0.00 2081-2000-69900Internal Services 0.00 23,674.00 23,674.00 0.00 0.00 0.00 0.00 0.00 0.00 2081-2000-69910Facility Services 2,352.00 2,382.00 2,250.00 0.00 2081-2000-69920Tech Maint Hardware Chg 0.00 3,870.00 3,870.00 0.00 0.00 1,900.00 1,000.00 1,162.00 0.00 2081-2000-69930Tech Maint User Chg 0.00 1,395.00 1,395.00 0.00 0.00 395.00 153.00 385.00 0.00 2081-2000-69940Risk Management 0.00 385.00 385.00 0.00 0.00 777.00 694.00 763.00 0.00 2081-2000-69950Insurance Liability 0.00 807.00 807.00 0.00 0.00 0.00 0.00 0.00 0.00 2081-2000-69970Insurance Work Comp 348.04 258.46 1,000.00 0.00 2081-2000-69983Vehicle Fuel - Internal 0.00 800.00 800.00 0.00 0.00 225.00 0.00 0.00 0.00 2081-2000-69989Fees - Internal 0.00 600.81 500.00 0.00 2081-2000-69991Office Supplies - Internal 0.00 600.00 600.00 0.00 0.00 11.60 6.02 50.00 0.00 2081-2000-69992Postage - Internal 0.00 25.00 25.00 0.00 0.00 2,613.00 0.00 0.00 0.00 2081-2000-69993Tech Supplies - Internal 33,485.64 29,876.29 31,033.00 0.00 Interdepartmental Charges Totals: 0.00 31,556.00 31,556.00 0.00 0.00 E30 Capital Outlay 0.00 0.00 0.00 0.00 2081-2000-70050Communications Equipment 0.00 0.00 0.00 0.00 Capital Outlay Totals: 0.00 0.00 0.00 0.00 0.00 E70 Interfund Transfers GL-Budget Analysis (4/2/2018-4:01 PM) Page 3

2016 2017 2018 2018 2019 2019 2019 2019 Actual Actual Adopted Estimated Account Description FTE Requested Proposed Approved Adopted 3,720.00 3,720.00 3,720.00 0.00 2081-2000-90030Trans - Equipment Reserve 0.00 3,720.00 3,720.00 0.00 0.00 3,720.00 3,720.00 3,720.00 0.00 Interfund Transfers Totals: 0.00 3,720.00 3,720.00 0.00 0.00 127,253.83 142,357.37 146,388.00 0.00 EXPENDITURES TOTALS: 1.00 151,484.00 151,484.00 0.00 0.00 127,253.83 142,357.37 146,388.00 0.00 DEPARTMENT REVENUES 0.00 151,484.00 151,484.00 0.00 0.00 127,253.83 142,357.37 146,388.00 0.00 DEPARTMENT EXPENSES 1.00 151,484.00 151,484.00 0.00 0.00 0.00 0.00 0.00 0.00 Emergency Management Totals: (1.00) 0.00 0.00 0.00 0.00 127,253.83 142,357.37 146,388.00 0.00 FUND REVENUES 0.00 151,484.00 151,484.00 0.00 0.00 127,253.83 142,357.37 146,388.00 0.00 FUND EXPENSES 1.00 151,484.00 151,484.00 0.00 0.00 0.00 0.00 0.00 0.00 General Fund Totals: (1.00) 0.00 0.00 0.00 0.00 127,253.83 142,357.37 146,388.00 0.00 0.00 151,484.00 151,484.00 0.00 0.00 REPORT REVENUES 127,253.83 142,357.37 146,388.00 0.00 REPORT EXPENSES 1.00 151,484.00 151,484.00 0.00 0.00 0.00 0.00 0.00 0.00 REPORT TOTALS: (1.00) 0.00 0.00 0.00 0.00 GL-Budget Analysis (4/2/2018-4:01 PM) Page 4