The Fiscal Year 2021/2022 Police Department Budget was 5.96% higher ($2.7 million) than the Fiscal Year 2020/2021 Police Department budget. This increase includes the elimination of eight sworn officer positions.
67% of the budget increase ($2,270,320) was for non-discretionary costs, which are costs over which the City has no control. These were entirely personnel costs: mainly required funding of retirement benefits for current and former employees and salary increases required by the Culver City voter approved Salary Initiative Ordinance. It also includes increases in other mandatory payroll cost such as FICA, Medicare, State Disability Insurance, etc.
20% of the budget increase ($674,097) was for fiscal responsibility items such as essential repairs & maintenance ($401,189), amortization ($216,567), and liability reserve ($56,341). Although not technically discretionary, choosing not to fund these items would be fiscally irresponsible.
13% of the budget increase ($447,233) was for discretionary items. These include the following:
- IT Equipment ($163,000 or 5% of the increase)
- This increase will pay for in-car camera systems for police vehicles.
- Automobile Replacement ($110,433 or 3% of the increase)
- This increase will pay to replace Detective vehicles that have reached the end of their life. This budget item is funded by proceeds that were transferred from the Asset Seizure fund in the prior fiscal year.
- Training ($80,500 or 2% of the budget increase)
- This increase will help to pay for a department-wide training plan for all Culver City Police Department staff. Training will include procedural justice, implicit bias, fair and impartial policing, 21st century policing, de-escalation, crisis intervention, conflict resolution, and duty to intercede training. It also includes re-training in the Department’s new Use of Force policy.
- Lab Accreditation / Contractor ($68,300 or 2% of the budget increase)
- This funding re-establishes the accreditation process for the CCPD crime lab, which was previously underway and nearly completed, but was halted due to COVID-19 budget cuts last year. The funding increase is also for maintaining ongoing Police Department accreditation and internal audits and quality control.
- Volunteer Programs, including Police Explorers, Reserve Officers, and Volunteers in Patrol ($25,000 or 0.7% of the increase)
- This increase helps re-establish these programs, which were cut last year due to COVID-19 related budget cuts.
The total budget increase was reduced by a cut of $455,920 in the Police Department budget for contract services and subscriptions, and a cut of $232,391 in the Police Department budget for capital purchases (see Table 1 for breakdown).
Table 1: Culver City Police Department Budget: FY 2020/2021 vs. FY 2021/2022 Expenditures
Description |
FY 2020/2021 Adjusted Budget |
FY 2021/2022 Proposed Budget |
$ Increase or ($ Decrease) |
SIO, MOU (1% Special Assignment Pay) and Annual Step Increases |
|
|
649,575 |
PERS UAL / PERS Retirement |
|
|
1,290,125 |
Retiree Insurance / Health Savings |
|
|
116,963 |
Health Insurance |
|
|
185,367 |
Lateral Incentive per MOU Agreement |
|
|
20,000 |
Misc. Other Increases |
|
|
8,290 |
TOTAL PERSONNEL |
38,145,479 |
40,415,799 |
2,270,320 |
|
|
|
|
Training |
|
|
80,500 |
Repairs & Maintenance |
|
|
401,189 |
Amortization (Transfer to Equipment Replacement) |
|
|
216,567 |
Liability Reserve |
|
|
56,341 |
Lab Accreditation / Contractor |
|
|
68,300 |
Volunteer Program Police Explorer, Reserve Officers, VIP |
|
|
25,000 |
Other Decreases in Contract Services/Subscriptions |
|
|
(455,920) |
TOTAL O&M |
6,853,554 |
7,245,531 |
391,977 |
|
|
|
|
Auto Rolling Stock |
|
|
110,433 |
IT Equipment Hardward/Software |
|
|
163,000 |
Other Decreases in Capital Purchases |
|
|
(232,391) |
TOTAL CAPITAL |
362,911 |
403,953 |
41,042 |
|
|
|
|
GRAND TOTAL
|
45,361,944 |
48,065,283 |
2,703,339 |