A police budget analysis

Analyze a police budget from the scenario below in accordance with Chapter 12 of the Whisenand textbook.
SITUATION
You are a police lieutenant in charge of logistics and administration for your department.
Your police chief, Sandra Akers, calls you into her office and tells you she has a family
emergency. As a part of your professional and leadership development, she asks you to present
the first quarter revenues and expenses to the city council in a week. City council approved the
current fiscal year city budget three and a half months ago but asked for quarterly updates from
the police department. She hands you the First Quarter Budget Summery Report (below),
instructs you to review it, and submit any inquiries to her deputy chief, Daniel Miller, in a memo.
FIRST QUARTER BUDGET SUMMERY REPORT
Expenses FY
Budget
1Q
Expended
1Q
Encumbered
% Expended*
Personnel Services $1,615,000 $449,000 28%
Full-Time Salaries $1,000,000 $260,000 - 26%
Part-Time Salaries 170,000 65,000 - 38%
Overtime 45,000 39,000 - 87%
Fringe Benefits 400,000 85,000 - 21%
Operating Expenses $192,000 $60,100 31%
Utilities $15,000 $8,000 - 53%
Training & Travel 2,000 2,100 - 105%
Office Supplies 75,000 50,000 - 67%
Contracts 100,000 0 110,000 110%
Capital Outlay $145,000 $57,000 - 39%
Personal Computers $100,000 $6,000 $2,000 8%
Office Equipment 45,000 51,000 3,000 120%
Totals $1,952,000 $566,100 $115,000 35%
Revenues Budget Received Percentage
Fee & Charges $390,000 $55,000 14.1%
Vehicle Code Fines 55,000 45,000 81.9%
Totals $445,000 $100,000 22.0%
*Rounded up from .5 to the nearest percent.
https://libertyonline.vitalsource.com/reader/books/9780133056020/pageid/233