CC 2016-06-14_12a FCFA Preliminary Budget
TO:
FROM:
SUBJECT
DATE:
RECOMM
It is recom
Cities Fire
FCFA rep
IMPACT O
The propo
the City’s
services f
fire servic
BACKGR
Staff was
provide C
budget to
Section 8
Items from
Council m
granted a
public and
Manual p
voted on
is heard b
direction a
a financia
ANALYS
The FCFA
May 20, 2
CITY C
DIANN
STEVE
T: CONS
FIVE
REGA
JUNE
MENDATIO
mmended t
e Authority (
presentative
ON FINANC
osed FCFA
FY 2016-1
from FY 20
ces, and equ
ROUND:
s requested
Council the
o the City’s
of the City
m Appointed
members a
authority to
d interests s
rovides tha
by a board
by the board
and/or input
l impact to t
IS OF ISSU
A Board of
2016 meet
COUNCIL
NE THOMP
E LIEBERM
IDERATIO
CITIES
RDING TH
14, 2016
N:
he City Co
(FCFA) and
e.
CIAL AND
A budget wil
7 Budget U
015-16. App
uates to a c
d to place t
opportunity
s FCFA rep
Council Op
d Boards an
ppointed to
make deci
served by t
at prior to a
or committ
d or commit
t. The FCF
the City of o
UES:
Directors re
ing. The B
MEMO
SON, CITY
MAN, FIRE
N OF PRO
FIRE A
E FCFA’S
uncil review
d provide in
PERSONN
ll cost the C
Update. Thi
proximately
cost per cap
the FCFA p
y to provide
presentative
perations M
nd Committ
o serve on
sions in the
he specific
an item that
tee that a m
ttee, the item
FA prelimina
over $10,00
eviewed the
Board was
ORANDUM
Y MANAGE
CHIEF
OVIDING IN
AUTHORIT
PRELIMIN
w the prelim
put and/or d
NEL RESOU
City $1,981,
s reflects a
12% of the
pita of $112.
preliminary
e input and
e. This re
Manual entitl
ees.”
regional a
e best inter
agency. S
t meets ce
member of t
m should be
ary budget i
00.
e preliminary
generally s
ER
NPUT AND
TY (“FCF
NARY BUDG
minary FY 2
direction to
URCES:
,217, which
a net increa
e General F
.
budget on
d/or directio
equest was
led “Guidel
and local b
rest of the
Section 8 of
rtain criteria
the City Cou
e placed on
item meets
y budget fo
supportive
D/OR DIRE
FA”) REP
GET FOR F
2016-17 bu
the City Co
h has been
ase of $121
Fund budge
n the agend
on regardin
s made in
ines for Co
boards and
City as we
f the City Co
a, which is
uncil has be
n the City C
the criteria
or fiscal yea
of the budg
ECTION TO
PRESENTA
FY 2016-17
udget for th
ouncil’s app
incorporate
,077 (7%) f
et is allocat
da, specific
g the prelim
accordance
uncil Direct
d committee
ell as the g
ouncil Oper
scheduled
een appoin
Council agen
a as it will re
r 2016-17 a
get and pro
O THE
ATIVE
7
e Five
pointed
ed into
for fire
ted for
cally to
minary
e with
tion on
es are
eneral
rations
to be
ted to,
nda for
esult in
at their
ovided
Item 12.a. - Page 1
PRELIMINARY FY 2016-17 BUDGET FOR FIVE CITIES FIRE AUTHORITY
JUNE 14, 2016
PAGE 2
direction to staff to review the policy related to fund reserves, with an effort to build reserves
over the next few years.
As provided in the attached staff report to the FCFA Board of Directors, the preliminary
budget reflects a number of assumptions, including but not limited to:
$66,400 first annual lease payment for replacement fire engine; $31,900 for Arroyo
Grande
$50,000 grant match for Self Contained Breathing Apparatus (SCBA) replacements;
$24,000 for Arroyo Grande
$25,000 increase in vehicle maintenance; $12,000 for Arroyo Grande
$11,000 increase in software licensing/support; $5,300 for Arroyo Grande
4% salary increase for IAFF-represented employees (working estimate as
negotiations are ongoing); $55,400 for Arroyo Grande
$38,300 reduction in Workers Compensation premiums; $18,400 for Arroyo Grande
Continued pre-payment of CalPERS costs
The SCBAs are required safety equipment and have reached the end of their useful life as
mandated by OSHA. If the Authority is not successful in obtaining the grant, an additional
$430,000 will need to be contributed by the three member agencies in order to replace the
equipment. The City of Arroyo Grande’s share of this cost would be approximately $206,000
(48%). The City Council may want to provide direction to the appointed FCFA representative
regarding this potential budget increase.
The FCFA preliminary budget does not include the costs associated with fire dispatching,
which is contracted to each member agency by the City of Grover Beach. The City’s budget
does contain these costs and equate to $71,762. Should a unified agreement between
FCFA and the City of Grover Beach be achieved, it is anticipated that the current payment
from the City of Arroyo Grande to the City of Grover Beach would simply shift to FCFA with
no net increase in cost.
Other budget vulnerabilities include any cost increases associated with recommendations
that might arise from the FCFA’s strategic planning efforts. In addition, the budget does not
provide funding for equipment or apparatus replacements that will be required in the future.
The estimated fund balance at the end of FY 2016-17 is $338,400, of which $55,000 was
designated by the Board for future vehicle replacement needs. The undesignated fund
balance reflects a reserve of approximately 8% of ongoing expenditures, as compared to the
Board goal of a 15% reserve.
The FCFA Board will consider adopting the FY 2016-17 budget at their June 17, 2016
meeting.
Item 12.a. - Page 2
PRELIMINARY FY 2016-17 BUDGET FOR FIVE CITIES FIRE AUTHORITY
JUNE 14, 2016
PAGE 3
ALTERNATIVES:
The following alternatives are provided for City Council consideration:
1. Provide direction to the City Council’s representative to the FCFA Board; or
2. Provide direction to staff.
ADVANTAGES:
The City Council has the opportunity to provide input and/or direction on FCFA’s proposed
budget to the Council’s representative on the Board.
DISADVANTAGES:
There are no disadvantages identified to receiving this information and providing input and/or
direction to the Council’s representative on the Board.
ENVIROMENTAL REVIEW:
No environmental review is required for this item.
PUBLIC NOTIFICATION AND COMMENTS:
The Agenda was posted in front of City Hall on Thursday, June 9, 2016. The Agenda and
report were posted on the City’s website on Friday, June 10, 2016. No public comments
were received.
Attachment(s):
1. FCFA Preliminary Budget
Item 12.a. - Page 3
STAFF REPORT
TO: CHAIR AND BOARD MEMBERS
FROM: STEPHEN C. LIEBERMAN, FIRE CHIEF
DEBBIE MALICOAT, TREASURER
SUBJECT: CONSIDERATION OF PRELIMINARY BUDGET FOR FISCAL YEAR
2016-17.
DATE: MAY 20, 2016
RECOMMENDATION:
It is recommended the Board of Directors receive and provide direction on the preliminary
budget for fiscal year 2016-17.
IMPACT ON FINANCIAL AND PERSONNEL RESOURCES:
The preliminary budget for fiscal year 2016-17 serves as a guideline to the budget to be
adopted in June 2016. The preliminary expenditure total of $4,184,900 includes the
addition of payments for the recently ordered fire engine, grant matching of 10% for Self
Contained Breathing Apparatus (SCBA) replacements, an increase in vehicle
maintenance and other minor adjustments.
BACKGROUND:
The proposed FY 2016-17 budget of $4,184,900 reflects changes to individual line item
budgets based on staff’s review of the ongoing operational needs of the department and
foreseeable one-time expenditures. Key assumptions included in the budget are as
follows:
$66,400 first annual lease payment for replacement fire engine
$50,000 grant match for SCBA replacements
$25,000 increase in vehicle maintenance
$11,000 increase in software licensing/support
4% salary increase for IAFF-represented employees (working estimate as
negotiations are ongoing)
$38,300 reduction in Workers Compensation premiums
Continued pre-payment of CalPERS costs
Attachment 1
Item 12.a. - Page 4
FIVE CITIES FIRE AUTHORITY BOARD OF DIRECTORS
PRELIMINARY BUDGET FY 2016-17
MAY 20, 2016
PAGE 2
After applying the allocation formula, the proportional share for each community has
remained unchanged at 48% to Arroyo Grande, 33% to Grover Beach and 19% to
Oceano CSD. Each jurisdiction’s contributions are as follows:
FY 2015-16 FY 2016-17 Increase $ / %
Arroyo Grande $1,846,134 $1,981,217 $135,083 / 7%
Grover Beach 1,284,929 1,401,418 116,489 / 9%
OCSD 754,337 779,965 25,628 / 3%
As previously approved by the Board, a replacement fire engine has been ordered and
lease purchase financing has been approved. The previous debt service related to
truck 5 is now retired, therefore the payments Grover Beach and OCSD were making to
Arroyo Grande will cease. Therefore, the net increase to each jurisdiction is reflected
below:
Increase $ / % Previous Debt Pmt Net Increase
Arroyo Grande $135,083 / 7% $14,006 $121,077 / 7%
Grover Beach 116,489 / 9% 11,544 104,945 / 8%
OCSD 25,628 / 3% 5,772 19,856 / 3%
Should there be no unforeseen major expenses in FY 2016-17 the Authority will have
an ending fund balance of approximately $338,400, of which $55,000 is designated by
policy for future vehicle replacement needs. The undesignated fund balance reflects a
reserve of approximately 8% of ongoing expenditures. This is below the Board’s goal of
a 15% reserve.
Looking toward the future
There are several changes that could occur that would result in amendments to the FY
2016-17 budget. First, the Authority’s long-term need for unified dispatching service is
not addressed in the preliminary 2016-17 budget. Currently Arroyo Grande and Oceano
independently contract with Grover Beach for dispatching services. The FCFA budget
does not include these costs. It is anticipated that during the fiscal year, staff will move
forward with a resolution to this issue, with a goal of shifting existing line item budget
amounts from the member communities to the FCFA operating budget and contracting
directly with the Grover Beach Police Department for dispatch services.
Second, as the Board is aware, there have been recent efforts to prepare a strategic
plan for the organization. Any recommendations or changes that arise as a result of the
strategic plan are not anticipated in the current budget and may not be able to be
accommodated without amending the budget.
Attachment 1
Item 12.a. - Page 5
FIVE CITIES FIRE AUTHORITY BOARD OF DIRECTORS
PRELIMINARY BUDGET FY 2016-17
MAY 20, 2016
PAGE 3
Lastly, the budget does not provide funding for equipment or apparatus replacements
that will be necessary in the future. Should the Five Cities Fire Authority Assistance for
Firefighters (AFG) grant application be denied (we should hear in the May/June
timeframe), the SCBA inventory will need to be replaced during FY 16/17 at a cost of
$480,000.00 as OSHA has defined equipment replacement requirements. The current
fund balance may be sufficient to provide for the repair or replacement of an
unanticipated equipment failure; however it is not sufficient to provide for either the
emergency replacement for a fire engine, or the ongoing and recurrent need to replace
equipment and apparatus.
ALTERNATIVES:
The following alternatives are provided for Board of Directors consideration:
1. Approve staff recommendation;
2. Do not approve staff recommendation; or
3. Provide direction to staff.
ADVANTAGES:
The preliminary FY 2016-17 budget provides for the immediate needs of the Authority.
DISADVANTAGES:
The preliminary FY 2016-17 budget does not provide for the long term needs of the
Authority.
ENVIRONMENTAL REVIEW:
No environmental review is required for this item.
PUBLIC NOTIFICATION AND COMMENTS:
The Agenda was posted in accordance with the Brown Act on Tuesday, May 17, 2016,
in front of the following buildings: Arroyo Grande City Hall, 300 E. Branch Street, Arroyo
Grande; Headquarters ~ Station 1, 140 Traffic Way, Arroyo Grande; Grover Beach City
Hall, 154 S. 8th Street, Grover Beach; Station 2, 701 Rockaway Avenue, Grover Beach;
and Oceano Community Services District, 1655 Front Street, Oceano. The Agenda and
report were posted on the Authority’s website on Tuesday, May 17, 2016. No public
comments were received.
ATTACHMENTS:
Preliminary Budget
Attachment 1
Item 12.a. - Page 6
Budget
2014 2015 Original Budget
Amended
Budget
Estimated
Actual 2017
Beginning Fund Balance 366,827$ 394,289$ 216,664$ 231,367$ 231,367$ 338,352$
Revenues 4,499,090 3,919,715 3,921,500 4,160,850 4,121,150 4,184,900
Expenditures:
Salaries & Benefits 3,656,018 3,570,863 3,372,000 3,455,000 3,412,465 3,452,400
Services & Supplies 501,153 442,629 496,500 508,300 487,600 596,600
Equipment Replacement 314,457 69,145 53,000 101,500 114,100 69,500
Debt Service - 69,000 - 66,400
Total Expenditures 4,471,628 4,082,637 3,921,500 4,133,800 4,014,165 4,184,900
Prior period adjustment
Change in Fund Balance 27,462 (162,922) - 27,050 106,985 -
Ending Fund Balance 394,289$ 231,367$ 216,664$ 258,417$ 338,352$ 338,352$
Designated Reserve -$ -$ -$ 55,000$ 55,000$ 55,000$
Undesignated Fund Balance 394,289 231,367 216,664 203,417 283,352 283,352
Total Fund Balance 394,289$ 231,367$ 216,664$ 258,417$ 338,352$ 338,352$
Fiscal Year 2016
FIVE CITIES FIRE AUTHORITY
BUDGET SUMMARY
For the Fiscal Year Ending June 30, 2017
Actual
PRELIMINARY BUDGET
Attachment 1
Item 12.a. - Page 7
BUDGET
ACT ACCOUNT NAME 2014 2015 Original Budget
Current
Budget
2016
Estimated
2016 2017
2017 Budget vs
2016 Amended
Budget
REVENUES
4301 INTEREST 155$ 733$ -$ 700$ 1,400$ 700$ -
4422 ARROYO GRANDE FIRE REIMBURSEMENT 1,551,420 1,582,448 1,846,134 1,846,134 1,846,134 1,981,217 135,083
4443 GROVER BEACH FIRE REIMBURSEMENT 1,206,660 1,230,793 1,284,929 1,284,929 1,284,929 1,401,418 116,489
4444 OCEANO FIRE REIMBURSEMENT 709,520 723,710 754,337 754,337 754,337 779,965 25,628
4458 STATE GRANT 254,970 - - 4,318 4,318 - (4,318)
4491 SAFER GRANT 535,327 100,089 - - - - -
4462 LOCAL GRANT 47,598 - 9,332 9,332
4726 FIRE IMPACT FEES 4,116 4,220 500 500 500 1,000 500
4729 FIRE-FIRST RESPONDER SUPPORT 21,231 21,619 20,600 20,600 20,600 20,600 -
4730 FIRE-STRIKE TEAM REIMBURSEMENT 147,191 171,977 - 144,000 144,000 - (144,000)
4803 SALES-EQUIPMENT/MATERIALS - 12,000 24,000
4807 EXPENSE RECOVERY 68,500 36,528 15,000 15,000 31,600 - (15,000)
4816 PROCEEDS FROM DEBT ISSUANCE - 69,000
GRAND TOTAL REVENUES 4,499,090$ 3,919,715$ 3,921,500$ 4,160,850$ 4,121,150$ 4,184,900$ 114,382$
Actual Current Year Budget Activity
FIVE CITIES FIRE AUTHORITY
PRELIMINARY BUDGET
For the Fiscal Year Ending June 30, 2017
Attachment 1
Item 12.a. - Page 8
BUDGET
ACT ACCOUNT NAME 2014 2015 Original Budget
Current
Budget
2016
Estimated
2016 2017
2017 Budget vs
2016 Amended
Budget
Actual Current Year Budget Activity
FIVE CITIES FIRE AUTHORITY
PRELIMINARY BUDGET
For the Fiscal Year Ending June 30, 2017
EXPENDITURES
5101 SALARIES FULL-TIME 1,231,330 1,285,796 1,560,500 1,560,500 1,235,700 1,615,900 55,400
5102 SALARIES PERMANENT PART-TIME 21,650 1,750 42,100 42,100 20,600 43,900 1,800
5103 SALARIES TEMPORARY PART-TIME 403,254 352,662 368,000 368,000 370,400 368,000 -
5105 SALARIES OVERTIME 364,216 463,755 189,300 189,300 373,200 201,800 12,500
5106 SALARIES - STRIKE TEAM OVERTIME - - - 88,000 87,200 - -
5108 HOLIDAY PAY 62,551 70,202 61,600 61,600 71,865 64,200 2,600
5109 SICK LEAVE PAY 30,122 45,684 - - 51,300 - -
5110 ANNUAL LEAVE BUY BACK 6,300 6,393 7,000 7,000 3,600 7,000 -
5111 VACATION BUY BACK 17,916 42,800 40,000 40,000 36,800 40,000 -
5112 SICK LEAVE BUY BACK 4,209 2,557 4,000 4,000 2,800 4,000 -
5113 VACATION LEAVE PAY 30,966 23,866 - - 49,600 - -
5114 COMPENSATION PAY 26,623 34,221 - - 39,100 - -
5115 ANNUAL LEAVE 4,659 10,016 - - 18,200 - -
5121 PERS RETIREMENT 417,332 447,843 448,200 448,200 423,100 487,400 39,200
5122 SOCIAL SECURITY 147,369 162,048 144,200 144,200 155,500 149,400 5,200
5123 PARS RETIREMENT 5,435 4,250 6,200 6,200 5,400 6,200 -
5126 STATE DISABILITY INS. (SDI)15,418 15,540 10,800 10,800 13,700 11,300 500
5127 DEFERRED COMPENSATION 905 1,895 3,000 3,000 2,500 3,000 -
5131 HEALTH INSURANCE 201,435 259,022 300,300 300,300 299,400 300,300 -
5132 DENTAL INSURANCE 20,157 20,616 20,800 20,800 21,300 20,800 -
5133 VISION INSURANCE 4,382 4,609 5,200 5,200 5,100 5,200 -
5134 LIFE INSURANCE 1,920 2,134 2,400 2,400 2,300 2,400 -
5135 LONG TERM DISABILITY INSURANCE 6,084 6,722 8,400 8,400 7,300 8,400 -
5136 RETIREES HEALTH INSURANCE 5,121 5,163 - - 6,700 6,500 6,500
5141 WORKERS COMPENSATION 80,077 106,262 139,300 139,300 101,800 101,000 (38,300)
Attachment 1
Item 12.a. - Page 9
BUDGET
ACT ACCOUNT NAME 2014 2015 Original Budget
Current
Budget
2016
Estimated
2016 2017
2017 Budget vs
2016 Amended
Budget
Actual Current Year Budget Activity
FIVE CITIES FIRE AUTHORITY
PRELIMINARY BUDGET
For the Fiscal Year Ending June 30, 2017
5142 UNEMPLOYMENT INSURANCE 6,270 46,827 5,000 5,000 7,500 5,000 -
5143 UNIFORM ALLOWANCE 4,512 3,249 5,000 - - - -
5147 EMPLOYEE ASSISTANCE PROGRAM 479 913 700 700 500 700 -
Subtotal Salaries & Benefits 3,120,692 3,426,795 3,372,000 3,455,000 3,412,465 3,452,400 85,400
5201 SUPPLIES - OFFICE 6,979 8,482 7,000 7,000 7,000 7,000 -
5206 SUPPLIES - EMS 5,497 8,770 8,000 8,000 8,000 10,000 2,000
5208 POSTAGE/MAILING 1,550 2,637 1,800 1,800 1,800 1,800 -
5255 SPECIAL DEPARTMENT SUPPLIES 18,157 24,472 20,000 20,000 20,000 20,000 -
5272 PROTECTIVE/SAFETY CLOTHING 22,359 19,094 35,000 44,300 44,300 40,000 (4,300)
5273 SMALL TOOLS 1,714 1,868 3,000 3,000 3,000 3,000 -
5301 ADVERTISING 396 325 1,000 1,000 1,000 1,000 -
5303 CONTRACTUAL SERVICES 185,088 84,457 101,000 101,000 101,000 109,000 8,000
5306 PRINTING SERVICES 1,895 3,015 5,000 5,000 5,000 4,000 (1,000)
5315 PRE-EMPLOYMENT PHYSICALS 1,645 2,172 5,000 5,000 5,000 9,200 4,200
5316 JOB RECRUITMENT EXPENSE 74 237 2,000 2,000 2,000 2,000 -
5324 FORENSIC MANDATE SERVICES 1,759 789 3,000 3,000 3,000 1,800 (1,200)
5325 HAZMAT/SAFETY PROGRAM 3,000 4,329 15,500 15,500 15,500 15,500 -
5401 UTILITIES 35,332 40,553 38,000 38,000 38,000 40,000 2,000
5403 TELECOMMUNICATIONS 11,440 16,397 20,000 20,000 20,000 30,000 10,000
5501 CONFERENCE/TRAINING 18,181 17,294 13,500 13,500 13,500 12,000 (1,500)
NEW TRAVEL - - - - 3,000 3,000
5503 MEMBERSHIPS & SUBSCRIPTIONS 2,862 2,532 3,700 3,700 3,700 3,700 -
5504 PUBLIC RELATIONS 6,414 3,835 6,000 8,500 8,500 6,000 (2,500)
5508 MISC EXPENSE 2,334 3,324 2,500 2,500 2,500 2,500 -
5553 RENT-BUILDING AND LAND 15,000 15,000 15,000 15,000 15,000 15,000 -
5555 BANK CHARGES 45 300 300 300 300 -
Attachment 1
Item 12.a. - Page 10
BUDGET
ACT ACCOUNT NAME 2014 2015 Original Budget
Current
Budget
2016
Estimated
2016 2017
2017 Budget vs
2016 Amended
Budget
Actual Current Year Budget Activity
FIVE CITIES FIRE AUTHORITY
PRELIMINARY BUDGET
For the Fiscal Year Ending June 30, 2017
5576 LIABILITY INSURANCE-JPA SHARE 16,634 15,886 20,000 20,000 12,900 18,000 (2,000)
5599 WEED ABATEMENT 11,530 7,647 12,000 12,000 12,000 12,000 -
5601 MAINTENANCE - VEHICLES 54,312 90,529 75,000 75,000 75,000 100,000 25,000
5602 MAINTENANCE - OFFICE EQUIPMENT 1,173 704 3,000 3,000 3,500 3,600 600
5603 MAINTENANCE - MACH & EQUIP 14,401 9,098 13,000 13,000 13,000 68,000 55,000
5604 MAINTENANCE - BUILDINGS 7,250 5,924 8,000 8,000 8,000 8,000 -
5605 MAINTENANCE - GROUNDS 23 326 6,000 6,000 6,000 2,000 (4,000)
5606 MAINTENANCE - RADIO
COMMUNICATIONS
8,372 11,740 8,200 8,200 8,200 8,200 -
5608 GAS & OIL 45,782 41,148 45,000 45,000 30,900 40,000 (5,000)
Subtotal Services & Supplies 501,153 442,629 - 496,500 508,300 487,600 596,600 88,300
5803 LEASE PURCHASE PAYMENTS - 69,000 66,400
Subtotal Debt Service - - - - 69,000 - 66,400 -
6101 DATA PROCESSING EQUIPMENT 232,667 7,454 10,000 10,000 10,000 10,000 -
6103 COMPUTER LICENSING SOFTWARE 15,007 19,525 33,000 33,000 33,000 44,000 11,000
6201 MACHINERY & EQUIPMENT 66,783 42,166 10,000 10,000 10,000 15,500 5,500
6301 VEHICLES - 48,500 61,100
Subtotal Equip Replacement 314,457 69,145 - 53,000 101,500 114,100 69,500 16,500
Attachment 1
Item 12.a. - Page 11
BUDGET
ACT ACCOUNT NAME 2014 2015 Original Budget
Current
Budget
2016
Estimated
2016 2017
2017 Budget vs
2016 Amended
Budget
Actual Current Year Budget Activity
FIVE CITIES FIRE AUTHORITY
PRELIMINARY BUDGET
For the Fiscal Year Ending June 30, 2017
SAFER GRANT FUNDED
5101 SALARIES FULL-TIME 264,077 55,122 - - - - -
5105 SALARIES OVERTIME 22,394 3,899 - - - - -
5108 HOLIDAY PAY 15,754 4,222 - - - - -
5109 SICK LEAVE PAY 5,212 5,718 - - - - -
5113 VACATION PAY 5,074 18,990 - - - - -
5114 COMPENSATION PAY 17,766 2,296 - - - - -
5121 PERS RETIREMENT 96,196 31,511 - - - - -
5122 SOCIAL SECURITY 26,929 7,345 - - - - -
5126 STATE DISABILITY INS. (SDI)3,515 977 - - - - -
5131 HEALTH INSURANCE 55,408 12,185 - - - - -
5132 DENTAL INSURANCE 6,478 1,445 - - - - -
5133 VISION INSURANCE 1,056 263 - - - - -
5134 LIFE INSURANCE 692 95 - - - - -
5141 WORKERS COMPENSATION 14,600 - - - - - -
5142 UNIFORM ALLOWANCE - - - - - - -
5147 EMPLOYEE ASSISTANCE PROGRAM 175 - - - - - -
Subtotal - SAFER Grant 535,326$ 144,068$ -$ -$ -$ -$ -
GRAND TOTAL EXPENDITURES 4,471,628$ 4,082,637$ 3,921,500$ 4,133,800$ 4,014,165$ 4,184,900$ 190,200
Attachment 1
Item 12.a. - Page 12