CCPD Quarter 3 FY18

CCPD Quarter 3 FY18

FY2018 Third Quarter Program Report April - June 2018

Fort Worth Police Department Chief Joel F. Fitzgerald

FY18 Third Quarter Program Report April - June 2018

Crime Control & Prevention District Program Highlights

Enhanced Enforcement

Neighborhood Crime Prevention

Partners with a Shared Mission

Recruitment and Training

Equipment, Technology, & Infrastructure

 35 Mounted Patrol Events

 783 Neighborhood and Community Meetings Attended by Neighborhood Patrol Officers  81 New Citizen on Patrol Volunteers Recruited  17,592 Code Blue Volunteer Hours  85 Residential/ Business Crime Watch Meetings Held (completed application)

 777 Unduplicated

 5,849 In-Service Trainings  9 Events Held for Recruiting Purposes

 107 Marked

Participants in After School Programs and Safe Haven Youth Programs  10,096 Participants Attended Life Skills Program at FW@6  100 Participants in Comin’ Up Gang Intervention Program

Vehicles Delivered

 7,697 School

 191 DNA Samples Processed  77 Body Cameras Issued  342 In-car Video Systems Installed  4 Technology Advancements Researched

Resource Officer Student Counseling Sessions

 3,845 Explorer Training Hours

 114 Special

Response Team Responses to High-Risk Incidents

 22 FWPD Officers

participating in Explorer events

 35 Days Working Special Events

 194 Families

Received One Safe Place Intake Services

 28 Days SWAT Dedicated to

Individual Training to Enhance Tactical

 1,057 Crime Stoppers Tips Received

Proficiency and Preparedness

Crime Control & Prevention District Financial Highlights

Revenue

Expenditures

Budget $79,610,920 100% Re-Estimate $79,786,897 100% Over Budget $175,977 100%

Budget $79,610,920 100% Re-Estimate $77,205,408 97% Under Budget $2,405,512 3%

3rd Quarter Program Report

1

Highlight Report

Financial Report

REVENUE REPORT

FY2018 Adopted

Adjusted Budget

Over/ (Under) Percentage

Q3 Actuals (6/3 0 )

Revenue Source

Re-estimate

Sales Tax

73,729,000 73,729,000

54,388,023

74,060,498

331,498

100%

School Resource Unit Reimbursement

5,330,459

5,330,459

4,076,094

5,330,459

-

100%

Interest

189,305

189,305

25,562

34,083

(155,222)

18%

Misc.

1,980

1,980

40,323

40,121

38,141

2026%

Auto Scrap Metal Sales

2,609

2,609

1,667

2,223

(386)

85%

Recovery of Labor Costs

212,649

212,649

100,125

133,500

(79,149)

63%

Sale of Capital Asset

144,918

144,918

128,100

170,800

25,882

118%

Salvage Sales

-

-

11,410

15,213

15,213

0% 0%

Use of Fund Balance/Net Position

-

-

-

-

79,610,920 79,610,920 58,771,305 79,786,897 175,977

100%

EXPENDITURE REPORT

FY2018 Adopted

Adjusted Budget

(Over)/ Under Percentage

Q3 Actuals (6/3 0 )

Program Name

Re-estimate

Enhanced Enforcement

Expanded SWAT

944,736

1,012,824

720,510

960,680

52,144

95%

Mounted Patrol

1,917,181

1,492,449

1,207,183

1,579,578

(87,129)

106%

Parks Community Policing

627,148

627,148

444,210

693,467

(66,319)

111%

School Resource Unit

8,909,959

8,556,391

6,462,340

8,686,454

(130,063)

102%

Special Events/SEER 2,295,890

2,418,203

2,000,052

2,478,940

(60,737)

103%

Special Response Teams

6,510,889

6,421,881

4,311,218

5,808,290

613,591

90%

Stockyards Overtime Detail

102,591

123,428

90,664

120,886

2,542

98%

Strategic Operations Fund

570,972

693,608

437,612

613,483

80,125

88%

Total Enhanced Enforcement 21,879,366 21,345,932 15,673,790 20,941,778 404,154

98%

Neighborhood Crime Prevention

1,000,313

431,766

575,688 424,625

Code Blue

1,084,973

58%

537,308

370,959

504,613

32,695

Crime Prevention Unit

570,837

94%

539,886

396,566

518,227

21,659

Gang Graffiti Abatement

539,886

96%

11,506,176

8,647,169 11,529,559

(23,383)

Neighborhood Patrol Officers

11,633,683

100%

2,263,243

789,939

1,214,876

1,048,367

Patrol Support

1,873,440

54%

39,590

20,076

33,418

6,172

Police Storefronts

39,590

84%

Total Neighborhood Crime

Prevention 15,742,409 15,886,516 10,656,475 14,376,381 1,510,135

90%

Partners with a Shared Mission

After School Program 1,600,000

1,600,000

1,108,393

1,600,000

-

100%

CACU Partner with Alliance for Children

30,000

30,000

25,000

30,000

-

100%

Comin' Up Gang Intervention Program 1,129,000

1,129,000

772,852

1,129,000

-

100%

Community Based Program

250,000

250,000

169,491

250,000

-

100%

Crime Prevention Agency Program

264,000

264,000

177,800

250,000

14,000

95%

Family Advocacy Center

300,000

300,000

212,154

300,000

-

100%

Late Night Program

679,658

679,658

508,801

739,868

(60,210)

109%

Safe Haven Youth Program

440,005

440,005

308,491

440,005

-

100%

2

Financial Report

3rd Quarter Program Report

FY2018 Adopted

Adjusted Budget

(Over)/ Under Percentage

Q3 Actuals (6/3 0 )

Program Name

Re-estimate

Total Partners with a Shared Mission 4,692,663 4,692,663 3,282,981 4,738,873

(46,210)

101%

Recruitment and Training

Recruit Officer Training

5,346,958

5,221,677

4,112,270

4,688,708

532,969

90%

Police Training

268,726

267,449

186,980

249,306

18,143

93%

Recruitment

125,345

115,444

13,228

21,928

93,516

19%

Background/Applicant Testing

114,750

114,750

533

728

114,022

1%

Explorer Program

51,935

61,836

45,217

61,836

-

100%

Total Recruitment and Training 5,907,713 5,781,156 4,358,228 5,022,506 758,650

87%

Equipment, Technology and Infrastructure

Digital Cameras for Vehicle Replacement

1,176,114

1,176,114

882,082

1,176,114

-

100%

DNA Crime Lab Support

517,171

510,854

384,333

524,944

(14,090)

103%

Facility Requirement

2,437,800

2,339,360

1,753,743

2,339,360

-

100%

Helicopter

400,000

400,000

299,997

400,000

-

100%

High Mileage Vehicle Replacement

10,375,504

10,375,504

7,858,942

10,375,504

-

100%

Jail Cost Allocation

7,324,444

7,324,444

5,493,334

7,324,444

-

100%

Mobile >Page 1 Page 2 Page 3 Page 4 Page 5 Page 6-7 Page 8-9 Page 10-11 Page 12-13 Page 14-15 Page 16-17 Page 18-19

Made with FlippingBook - Online catalogs