This is the Mayor’s proposed 2027 budget, pending City Council adoption (expected in December). Figures may change before the budget is adopted.

Police Secondary Employment Trust Fund

Section 42 · Pages 254–255 · 4 tables · includes narrative

2027 Proposed
$9,039,949
vs 2026 Budget
+1,811(—%)
Content
4 tables· 2 pg

Key changes

  • Budget increases 0.0% ($2K), led by $1K more in Personnel-Salaries & Wages
On this page
Page 254

Department: Public Safety - Administration Authorizing Resolution: 259 of 2013 Description: When off-duty police officers are hired for special events, several fees are paid to the City, including the officer’s overtime pay and a cost recovery fee. The Police Secondary Employment Trust Fund was created to account for these fees. Revenues: Monies from Police Details, Secondary Employment, Special Events cost recovery, and any and all administrative charges associated with the administration and implementation of programs that require the provision of police services on a premium pay basis. Expenditures: Reimbursements to officers for Police Details, Secondary Employment, and/or Special Events, as well as any administrative charges relating to these programs. The relevant administrative fees are transferred to the General Fund.

Projected Beginning Balance $5,753,423
financial Page 0, Table 1 (p. 254 in full PDF)

Shows planned spending by budget category.

Subclass2026 Budget2027 BudgetIncrease/ (Decrease)% Change
Revenues
43 - CHARGES FOR SERVICES9,196,0009,196,000——%
43161 - Secondary Employment Fee785,000785,000—
43425 - Vehicle Usage Fee120,000120,000—
43722 - Secondary Employment Reimbursement8,291,0008,291,000—
Revenues Total9,196,0009,196,000——%
Expenditures
51 - PERSONNEL-SALARIES & WAGES8,502,9458,504,3291,384—%
51101 - Regular46,12547,5091,384
51401 - Premium Pay8,456,8208,456,820—
52 - PERSONNEL-EMPLOYEE BENEFITS140,193140,6204270.3%
52101 - Health Insurance9,5399,835296
52111 - Other Insurance/Benefits9761,00125
52201 - Social Security129,679129,784106
53 - PROFESSIONAL & TECHNICAL SERVICES175,000175,000——%
53509 - Computer Maintenance175,000175,000—
57 - PROPERTY120,000120,000——%
57531 - Vehicles120,000120,000—
58 - MISCELLANEOUS100,000100,000——%
58105 - Judgments100,000100,000—
Expenditures Total9,038,1389,039,9491,811—%
Net Total157,862156,051(1,811)
Projected Ending Balance $5,909,474
Page 255

Position Summary

personnel Page 1, Table 0 (p. 255 in full PDF)

Lists authorized positions with FTE counts and pay grades.

Title2026 Rate/ FTE GradeHours/ Months2026 Budget2027 Rate/ FTE GradeHours/ Months2027 Budget
Specialist, Administrative1 46,1251246,1251 47,5091247,509
Total Full-Time Positions and Net Salaries146,125147,509