|
<br />CANNABIS PUBLIC BENEFIT FUND
<br />DEPARTMENT RESOURCE SUMMARY
<br />POLICE DEPARTMENT
<br />ACTUAL
<br />FY 22-23
<br />ACTUAL
<br />FY 23-24
<br />ADOPTED
<br />FY 24-25
<br />PROPOSED
<br />FY 25-26ACTIVITIES
<br />EXPENDITURES
<br />01214010 POLICE ENFORCEMENT SERVICES
<br />TOTAL EXPENDITURES
<br />3,086,116
<br />3,086,116
<br />ACTUAL
<br />2,885,066
<br />2,885,066
<br />ACTUAL
<br />3,341,030
<br />3,341,030
<br />ADOPTED
<br />2,212,940
<br />2,212,940
<br />PROPOSED
<br />FY 25-26OPERATING EXPENSES FY 22-23 FY 23-24 FY 24-25
<br />61000
<br />62000
<br />63000
<br />65000
<br />66000
<br />SALARIES & BENEFITS
<br />CONTRACTUALS
<br />COMMODITIES
<br />FIXED CHARGES
<br />CAPITAL
<br />1,506,200 1,462,841 1,713,770 1,620,400
<br />399,690
<br />74,200
<br />118,650
<br />0
<br />275,245
<br />176,343
<br />233,429
<br />69,964
<br />399,690
<br />74,200
<br />105,973 105,700
<br />1,013,133
<br />117,770
<br />1,035,6001,022,356
<br />TOTAL 3,086,116 2,885,066 3,341,030 2,212,940
<br />226
<br />
<br />
<br />City Council 21 – 239 6/17/2025
|