|
420 Public Safety Division Expenses
<br />2022 2023 2024 2024 YTD
<br />Account Number Description Actual Actual Budget Q3 % of Budget
<br />Capital Outlay
<br />101-480-2400-47200 Transfer to Vehicle Replacement - - 11,300 5,650 50.0%
<br />Total Capital Outlay -$ -$ 11,300$ 5,650$ 50.0%
<br />Miscellaneous
<br />101-420-2400-44371 Allocations from Admin, Finance, City 29,706 51,139 - - #DIV/0!
<br />101-420-2400-44300 Miscellaneous 1,205 494 3,140 530 16.9%
<br />Total Miscellaneous 30,911$ 51,633$ 3,140$ 530$ 16.9%
<br />2400 Total Building Inspection 808,520$ 677,146$ 1,098,747$ 566,249$ 51.5%
<br />Public Safety Summary
<br />2022 Actual 2023 Actual 2024 Budget Q3 - YTD YTD % to Budget
<br />2100 Police 947,044$ 1,048,618$ 1,291,278$ 645,373$ 50.0%
<br />2150 Prosecution 48,141$ 36,949$ 50,000$ 33,684$ 67.4%
<br />2500 Emergency Communications 20,501$ 4,311$ 4,500$ 2,828$ 62.9%
<br />2700 Animal Control 13,550$ 19,172$ 14,500$ 17,801$ 122.8%
<br />2220 Fire 893,746$ 1,387,730$ 1,567,693$ 1,080,434$ 68.9%
<br />2250 Fire Relief -$ -$ -$ -$ #DIV/0!
<br />2400 Building Inspection 808,520$ 677,146$ 1,098,747$ 566,249$ 51.5%
<br />TOTAL 2,731,503$ 3,173,926$ 4,026,718$ 2,346,369$ 58.3%
<br />17
|