Laserfiche WebLink
D.O.J. GRANT FUND <br />DEPARTMENT RESOURCE SUMMARY <br />POLICE DEPARTMENT <br />ACTUAL <br />ACTUAL <br />ADOPTED <br />PROPOSED <br />ACTIVITIES <br />FY 21-22 <br />FY 22-23 <br />FY 23-24 <br />FY 24-25 <br />REVENUES <br />52000 Federal Grant -Direct <br />731,634 <br />447,592 <br />0 <br />0 <br />52001 Federal Grant -Indirect <br />126,991 <br />0 <br />0 <br />95,000 <br />58000 Earning On Investments <br />(77) <br />568 <br />0 <br />0 <br />TOTAL REVENUES <br />858,548 <br />448,160 <br />0 <br />95,000 <br />EXPENDITURES <br />12714406 OVW-Impr Criminal Justice Resp <br />78,240 <br />3,878 <br />0 <br />95,000 <br />12714409 COPS GRANT HIRING PROGRAM <br />731,634 <br />418,994 <br />0 <br />0 <br />12714410 BODY WORN CAMERA GRANT <br />28,598 <br />0 <br />0 <br />0 <br />TOTAL EXPENDITURES <br />838,472 <br />422,872 <br />0 <br />95,000 <br />ACTUAL <br />ACTUAL <br />ADOPTED <br />PROPOSED <br />OPERATING EXPENSES <br />FY 21-22 <br />FY 22-23 <br />FY 23-24 <br />FY 24-25 <br />61000 SALARIES & BENEFITS <br />809,874 <br />422,872 <br />0 <br />92,200 <br />62000 CONTRACTUALS <br />28,598 <br />0 <br />0 <br />2,800 <br />TOTAL <br />838,472 <br />422,872 <br />0 <br />95,000 <br />245 <br />