Page 79 - Haltom City Budget FY21
P. 79

CITY OF HALTOM CITY aNNUAL BUDGET, FY2021                    GENERAL FUND







                                                                   Actual     Adopted     Projected    Adopted
           EXPENDITURES                                           FY 2019     FY 2020      FY 2020      FY 2021
           Personnel                                             $8,694,247   $9,069,030  $8,857,059   $8,879,567
           Operations                                             1,094,008    1,273,569   1,066,131    1,098,379
           Total                                                 $9,788,255  $10,342,599  $9,923,190   $9,977,946


                                                                   Actual     Adopted     Projected    Adopted
           STAFFING                                 Class Range   FY 2019     FY 2020      FY 2020      FY 2021
           Police Chief                              3001   87       1           1            1            1
           Police Captain                            3003 GS77       4           4            4            4
           Police Sergeant                           3004 GS73       10          12          12           12
           Police Corporal                           3005 GS66       5           5            5            5
           Police Officer                            3007 GS62       51          49          49           51
           Public Safety Project Manager             3101   73       1           1            1            1
           Property & Crime Scene Technician         3105   50       1           1            1            1
           Code Enforcement Officer                  1805   50       5           5            5            0
           Administrative Assistant                  2002   43       1           1            1            1
           Community Services Asst./Admin Secretary  3104   43       1           1            1            1
           Police Records Clerk                      3202   37       2           2            2            2
           Animal Services Supervisor                3301   55       1           1            1            1
           Animal Services Officer                   3303   43       3           3            3            3
           Kennel Attendant                          3304   37       1           1            1            1
           Total                                                    87          87           87           84


                                                                                         Actual   Actual   Actual   Target
                                  PERFORMANCE MEASURES                                   FY2018  FY2019  FY2020  FY2021
                                  Number of calls for service
                                                                                         41,599  38,729  38,117  41,000
                                  Number of cases assigned to detectives
                                                                                         3,099  3,269  3,570  3,500
            Goal 3:  Promote and Support
           Safety and Security within Our   Number of arrests                            2,018  1,831  1,422  2,000
             Community while providing   Animal Control total calls for service
                Quality Services                                                         1,545  1,730  1,394  1,500
                                  Animal Control number of animals sheltered              689   594    540   575

                                  Animal Control number of pet adoptions/rescues/returned  432  363    330   400


                        Detective cases and arrest                        Code Compliance and Investigation

                                                                  8,000  95%                                  1.00
                                                   3,099
              2018
                                  2,018
                                                                  6,000            95%       95%      95%     0.90
                                                    3,269
              2019
                                1,831
                                                                  4,000                                       0.80
                                                        3,570
              2020
                            1,422
                                                                  2,000                                       0.70
                                                       3,500
              2021                                                       6,000     4,900    5,200     5,200
                                  2,000
                                                                    0                                         0.60
                                                                          2018     2019      2020     2021
                  Cases Assigned to Detectives  Number of Arrests           Code Compliance Actions
                                                                            Code Investigations Completed in 24 Hours






                                                             79
   74   75   76   77   78   79   80   81   82   83   84