Ann Arbor Budget Data - 2021-FY-to-2025-FY-Total-Revenue-vs-Expense-by-Service-Unit

City of Ann Arbor budget information across multiple report types including revenue, expenses, capital projects, and more

Rows: 233
Columns: 44
Generated: 2025-11-13 18:27:03
Service Unit Fiscal Year Revenue Expense Net Total Unnamed: 5 Unnamed: 6 Unnamed: 7 Unnamed: 8 Unnamed: 9 Unnamed: 10 Unnamed: 11 Unnamed: 12 Unnamed: 13 Unnamed: 14 Unnamed: 15 Unnamed: 16 Unnamed: 17 Unnamed: 18 Unnamed: 19 Unnamed: 20 Unnamed: 21 Unnamed: 22 Unnamed: 23 Unnamed: 24 Unnamed: 25 Unnamed: 26 Unnamed: 27 Unnamed: 28 Unnamed: 29 Unnamed: 30 Unnamed: 31 Unnamed: 32 Unnamed: 33 Unnamed: 34 Unnamed: 35 Unnamed: 36 Unnamed: 37 Unnamed: 38 Unnamed: 39 Unnamed: 40 Unnamed: 41 Unnamed: 42 Unnamed: 43
60120 2,023.00 $ (108,366.00) $ (108,366.00) MAYOR & COUNCIL NON-DEPARTMENTAL SERVICE AREA PARKS & RECREATION PLANNING POLICE COMMISSION POLICE SERVICES PROCUREMENT PUBLIC WORKS RETIREMENT SYSTEM SERVICE AREA RISK MANAGEMENT SAFETY SMART ZONE LOCAL DEVELOPMENT FINANCE AUTHORITY SUSTAINABILITY & INNOVATIONS SYSTEMS PLANNING TREASURY SERVICES WASTEWATER TREATMENT WATER TREATMENT Grand Total
60120 2,024.00 $ (240,883.00) $ (240,883.00) $ 24,918,234.00 $ 13,340,095.00 $ 458,935.00 $ 6,266,978.00 $ 19,634,326.00 $ 207,914,936.00 $ 28,369,058.00 $ 327,549.00 $ 4,680,380.00 $ 1,269,328.00 $ 261,894.00 $ 51,960,848.00 $ 36,721.00 $ 1,447,413.00 $ 552,174,506.00
60120 2,025.00 $ (331,000.00) $ (331,000.00) $ (483,409.00) $ (21,717,783.00) $ (15,771,058.00) $ (1,377,378.00) $ (85,388.00) $ (31,266,297.00) $ (151,582.00) $ (33,826,660.00) $ (42,071,227.00) $ (2,960,088.00) $ (893,931.00) $ (4,341,768.00) $ (1,816,917.00) $ (2,657,293.00) $ (3,595,592.00) $ (15,292,202.00) $ (13,316,647.00) $ (344,814,019.00)
60120 Total $ (680,249.00) $ (680,249.00) $ (483,409.00) $ 3,200,451.00 $ (2,430,963.00) $ (918,443.00) $ (85,388.00) $ (24,999,319.00) $ (151,582.00) $ (14,192,334.00) $ 165,843,709.00 $ 25,408,970.00 $ (566,382.00) $ 338,612.00 $ (547,589.00) $ (2,395,399.00) $ 48,365,256.00 $ (15,255,481.00) $ (11,869,234.00) $ 207,360,487.00
60300 2,022.00 $ - $ - $ 42,242,387.00 $ 15,811,839.00 $ 439,680.00 $ 3,168,930.00 $ 21,713,701.00 $ (28,449,285.00) $ 33,940,132.00 $ 342,942.00 $ 4,814,214.00 $ 1,254,633.00 $ 326,429.00 $ 53,679,529.00 $ 99,575.00 $ 965,205.00 $ 353,271,558.00
60300 2,023.00 $ 560,877.00 $ (560,877.00) $ - $ (475,332.00) $ (23,802,256.00) $ (21,053,057.00) $ (1,517,510.00) $ (117,972.00) $ (32,090,805.00) $ (148,929.00) $ (36,554,530.00) $ (43,735,565.00) $ (2,717,368.00) $ (888,633.00) $ (7,502,644.00) $ (2,691,059.00) $ (2,847,377.00) $ (3,194,829.00) $ (15,854,266.00) $ (14,124,245.00) $ (356,156,335.00)
60300 2,024.00 $ 560,877.00 $ (560,877.00) $ - $ (475,332.00) $ 18,440,131.00 $ (5,241,218.00) $ (1,077,830.00) $ (117,972.00) $ (28,921,875.00) $ (148,929.00) $ (14,840,829.00) $ (72,184,850.00) $ 31,222,764.00 $ (545,691.00) $ (2,688,430.00) $ (1,436,426.00) $ (2,520,948.00) $ 50,484,700.00 $ (15,754,691.00) $ (13,159,040.00) $ (2,884,777.00)
60300 2,025.00 $ 660,876.00 $ (660,876.00) $ - $ 9.00 $ 29,037,454.00 $ 18,892,355.00 $ 457,390.00 $ 55.00 $ 3,821,208.00 $ 23,017,344.00 $ 105,431,784.00 $ 35,308,363.00 $ 374,112.00 $ 4,986,701.00 $ 1,805,101.00 $ 290,965.00 $ 56,657,843.00 $ 55,337.00 $ 1,761,723.00 $ 525,293,163.00
60300 Total $ 1,782,630.00 $ (1,782,630.00) $ - $ (532,202.00) $ (24,829,574.00) $ (24,855,810.00) $ (1,541,224.00) $ (111,328.00) $ (31,208,230.00) $ (161,673.00) $ (36,611,141.00) $ (45,633,649.00) $ (3,055,713.00) $ (910,221.00) $ (6,379,405.00) $ (3,645,050.00) $ (2,569,267.00) $ (3,143,077.00) $ (16,429,417.00) $ (15,100,566.00) $ (409,226,983.00)
61000 2,023.00 $ (272,134.00) $ (272,134.00) $ (532,193.00) $ 4,207,880.00 $ (5,963,455.00) $ (1,083,834.00) $ (111,273.00) $ (27,387,022.00) $ (161,673.00) $ (13,593,797.00) $ 59,798,135.00 $ 32,252,650.00 $ (536,109.00) $ (1,392,704.00) $ (1,839,949.00) $ (2,278,302.00) $ 53,514,766.00 $ (16,374,080.00) $ (13,338,843.00) $ 116,066,180.00
61000 2,024.00 $ 183,000.00 $ (370,563.00) $ (187,563.00) $ 37.00 $ 42,264,535.00 $ 19,294,712.00 $ 593,999.00 $ 93.00 $ 3,715,997.00 $ 20,642,924.00 $ 111,868,033.00 $ 34,635,620.00 $ 353,607.00 $ 5,357,621.00 $ 10,747,380.00 $ 367,678.00 $ 60,289,053.00 $ 78,962.00 $ 464,087.00 $ 595,611,448.00
61000 2,025.00 $ 73,000.00 $ (467,354.00) $ (394,354.00) $ (552,253.00) $ (36,734,581.00) $ (25,805,295.00) $ (2,286,332.00) $ (123,333.00) $ (31,822,757.00) $ (172,243.00) $ (35,388,198.00) $ (47,911,618.00) $ (3,150,654.00) $ (836,201.00) $ (5,310,285.00) $ (9,678,354.00) $ (3,504,883.00) $ (3,107,590.00) $ (16,321,048.00) $ (16,011,175.00) $ (467,887,519.00)
61000 Total $ 256,000.00 $ (1,110,051.00) $ (854,051.00) $ (552,216.00) $ 5,529,954.00 $ (6,510,583.00) $ (1,692,333.00) $ (123,240.00) $ (28,106,760.00) $ (172,243.00) $ (14,745,274.00) $ 63,956,415.00 $ 31,484,966.00 $ (482,594.00) $ 47,336.00 $ 1,069,026.00 $ (3,137,205.00) $ 57,181,463.00 $ (16,242,086.00) $ (15,547,088.00) $ 127,723,929.00
63400 2,023.00 $ 112,652.00 $ (1,346,325.00) $ (1,233,673.00) $ 107.00 $ 33,256,225.00 $ 20,182,095.00 $ 454,363.00 $ 92.00 $ 4,243,209.00 $ 22,055,293.00 $ 112,440,288.00 $ 37,140,471.00 $ 420,570.00 $ 5,760,500.00 $ 11,358,358.00 $ 265,302.00 $ 64,613,198.00 $ 65,153.00 $ 267,008.00 $ 636,749,213.00
63400 2,024.00 $ 111,868.00 $ (1,399,472.00) $ (1,287,604.00) $ (634,623.00) $ (22,087,085.00) $ (28,085,038.00) $ (2,296,705.00) $ (144,282.00) $ (34,005,291.00) $ (182,114.00) $ (37,943,561.00) $ (50,201,631.00) $ (3,527,262.00) $ (1,006,791.00) $ (5,600,643.00) $ (11,356,392.00) $ (4,496,593.00) $ (3,361,917.00) $ (16,444,537.00) $ (18,535,562.00) $ (543,621,058.00)
63400 2,025.00 $ 10,915.00 $ (1,299,515.00) $ (1,288,600.00) $ (634,516.00) $ 11,169,140.00 $ (7,902,943.00) $ (1,842,342.00) $ (144,190.00) $ (29,762,082.00) $ (182,114.00) $ (15,888,268.00) $ 62,238,657.00 $ 33,613,209.00 $ (586,221.00) $ 159,857.00 $ 1,966.00 $ (4,231,291.00) $ 61,251,281.00 $ (16,379,384.00) $ (18,268,554.00) $ 93,128,155.00
63400 Total $ 235,435.00 $ (4,045,312.00) $ (3,809,877.00) $ (2,677,666.00) $ 42,547,556.00 $ (28,049,162.00) $ (6,614,782.00) $ (582,063.00) $ (139,177,058.00) $ (816,541.00) $ (73,260,502.00) $ 279,652,066.00 $ 153,982,559.00 $ (2,716,997.00) $ (3,535,329.00) $ (2,752,972.00) $ (14,563,145.00) $ 270,797,466.00 $ (80,005,722.00) $ (72,182,759.00) $ 541,393,974.00
180500 2,023.00 $ 159,938.00 $ 159,938.00
180500 2,024.00 $ 220,514.00 $ 220,514.00
180500 2,025.00 $ 97,375.00 $ 97,375.00
180500 Total $ 477,827.00 $ 477,827.00
414210 2,025.00 $ 14,647.00 $ 14,647.00
414210 Total $ 14,647.00 $ 14,647.00
15TH DISTRICT COURT 2,021.00 $ 1,878,786.00 $ (5,058,454.00) $ (3,179,668.00)
15TH DISTRICT COURT 2,022.00 $ 1,944,768.00 $ (5,415,863.00) $ (3,471,095.00)
15TH DISTRICT COURT 2,023.00 $ 1,497,200.00 $ (5,356,529.00) $ (3,859,329.00)
15TH DISTRICT COURT 2,024.00 $ 1,675,083.00 $ (5,665,757.00) $ (3,990,674.00)
15TH DISTRICT COURT 2,025.00 $ 1,521,870.00 $ (5,657,947.00) $ (4,136,077.00)
15TH DISTRICT COURT Total $ 8,517,707.00 $ (27,154,550.00) $ (18,636,843.00)
ACCOUNTING SERVICES 2,021.00 $ (823,225.00) $ (823,225.00)
ACCOUNTING SERVICES 2,022.00 $ (889,722.00) $ (889,722.00)
ACCOUNTING SERVICES 2,023.00 $ 840.00 $ (919,426.00) $ (918,586.00)
ACCOUNTING SERVICES 2,024.00 $ (1,004,965.00) $ (1,004,965.00)
ACCOUNTING SERVICES 2,025.00 $ (1,224,670.00) $ (1,224,670.00)
ACCOUNTING SERVICES Total $ 840.00 $ (4,862,008.00) $ (4,861,168.00)
ADMINISTRATION 2,021.00 $ 101,150,186.00 $ (6,270,983.00) $ 94,879,203.00
ADMINISTRATION 2,022.00 $ 110,471,314.00 $ 2,209,865.00 $ 112,681,179.00
ADMINISTRATION 2,023.00 $ 112,333,476.00 $ (11,982,588.00) $ 100,350,888.00
ADMINISTRATION 2,024.00 $ 118,115,427.00 $ (11,526,556.00) $ 106,588,871.00
ADMINISTRATION 2,025.00 $ 122,321,165.00 $ (15,849,401.00) $ 106,471,764.00
ADMINISTRATION Total $ 564,391,568.00 $ (43,419,663.00) $ 520,971,905.00
ASSESSOR SERVICES 2,021.00 $ 885.00 $ (1,012,024.00) $ (1,011,139.00)
ASSESSOR SERVICES 2,022.00 $ 650.00 $ (1,107,118.00) $ (1,106,468.00)
ASSESSOR SERVICES 2,023.00 $ 1,650.00 $ (1,103,299.00) $ (1,101,649.00)
ASSESSOR SERVICES 2,024.00 $ 1,300.00 $ (1,109,039.00) $ (1,107,739.00)
ASSESSOR SERVICES 2,025.00 $ 1,368.00 $ (1,245,276.00) $ (1,243,908.00)
ASSESSOR SERVICES Total $ 5,853.00 $ (5,576,756.00) $ (5,570,903.00)
BUILDING & RENTAL SERVICES 2,021.00 $ 5,409,590.00 $ (5,459,904.00) $ (50,314.00)
BUILDING & RENTAL SERVICES 2,022.00 $ 6,947,625.00 $ (5,854,446.00) $ 1,093,179.00
BUILDING & RENTAL SERVICES 2,023.00 $ 7,770,521.00 $ (6,233,699.00) $ 1,536,822.00
BUILDING & RENTAL SERVICES 2,024.00 $ 9,484,153.00 $ (6,845,248.00) $ 2,638,905.00
BUILDING & RENTAL SERVICES 2,025.00 $ 11,308,673.00 $ (7,365,697.00) $ 3,942,976.00
BUILDING & RENTAL SERVICES Total $ 40,920,562.00 $ (31,758,994.00) $ 9,161,568.00
CAPITAL PROJECTS 2,021.00 $ 20,930,526.00 $ (31,463,879.00) $ (10,533,353.00)
CAPITAL PROJECTS 2,022.00 $ 12,733,050.00 $ (24,490,189.00) $ (11,757,139.00)
CAPITAL PROJECTS 2,023.00 $ 29,699,076.00 $ (42,079,896.00) $ (12,380,820.00)
CAPITAL PROJECTS 2,024.00 $ 39,886,489.00 $ (59,716,799.00) $ (19,830,310.00)
CAPITAL PROJECTS 2,025.00 $ 59,339,349.00 $ (119,752,388.00) $ (60,413,039.00)
CAPITAL PROJECTS Total $ 162,588,490.00 $ (277,503,151.00) $ (114,914,661.00)
CITY ADMINISTRATOR 2,021.00 $ - $ (849,256.00) $ (849,256.00)
CITY ADMINISTRATOR 2,022.00 $ 11,102.00 $ (1,146,572.00) $ (1,135,470.00)
CITY ADMINISTRATOR 2,023.00 $ 142,772.00 $ (1,626,724.00) $ (1,483,952.00)
CITY ADMINISTRATOR 2,024.00 $ 756,324.00 $ (3,018,285.00) $ (2,261,961.00)
CITY ADMINISTRATOR 2,025.00 $ 707,109.00 $ (3,752,259.00) $ (3,045,150.00)
CITY ADMINISTRATOR Total $ 1,617,307.00 $ (10,393,096.00) $ (8,775,789.00)
CITY ATTORNEY 2,021.00 $ 283,584.00 $ (2,545,268.00) $ (2,261,684.00)
CITY ATTORNEY 2,022.00 $ 275,088.00 $ (2,843,223.00) $ (2,568,135.00)
CITY ATTORNEY 2,023.00 $ 262,860.00 $ (2,855,690.00) $ (2,592,830.00)
CITY ATTORNEY 2,024.00 $ 281,565.00 $ (2,960,401.00) $ (2,678,836.00)
CITY ATTORNEY 2,025.00 $ 291,868.00 $ (3,215,832.00) $ (2,923,964.00)
CITY ATTORNEY Total $ 1,394,965.00 $ (14,420,414.00) $ (13,025,449.00)
CLERK SERVICES 2,021.00 $ 1,182,619.00 $ (2,441,194.00) $ (1,258,575.00)
CLERK SERVICES 2,022.00 $ 377,180.00 $ (1,268,652.00) $ (891,472.00)
CLERK SERVICES 2,023.00 $ 444,563.00 $ (1,859,760.00) $ (1,415,197.00)
CLERK SERVICES 2,024.00 $ 2,217,947.00 $ (3,525,954.00) $ (1,308,007.00)
CLERK SERVICES 2,025.00 $ 1,129,256.00 $ (2,773,104.00) $ (1,643,848.00)
CLERK SERVICES Total $ 5,351,565.00 $ (11,868,664.00) $ (6,517,099.00)
COMMUNICATIONS 2,021.00 $ 2,090,666.00 $ (2,156,546.00) $ (65,880.00)
COMMUNICATIONS 2,022.00 $ 2,054,696.00 $ (2,362,073.00) $ (307,377.00)
COMMUNICATIONS 2,023.00 $ 1,980,294.00 $ (2,419,587.00) $ (439,293.00)
COMMUNICATIONS 2,024.00 $ 1,751,737.00 $ (2,379,864.00) $ (628,127.00)
COMMUNICATIONS 2,025.00 $ 1,316,261.00 $ (2,248,224.00) $ (931,963.00)
COMMUNICATIONS Total $ 9,193,654.00 $ (11,566,294.00) $ (2,372,640.00)
COMMUNITY DEVELOPMENT 2,021.00 $ 3,993,511.00 $ (6,849,009.00) $ (2,855,498.00)
COMMUNITY DEVELOPMENT 2,022.00 $ 10,892,591.00 $ (8,007,073.00) $ 2,885,518.00
COMMUNITY DEVELOPMENT 2,023.00 $ 15,356,660.00 $ (13,129,125.00) $ 2,227,535.00
COMMUNITY DEVELOPMENT 2,024.00 $ 14,381,785.00 $ (24,710,128.00) $ (10,328,343.00)
COMMUNITY DEVELOPMENT 2,025.00 $ 28,277,351.00 $ (23,806,707.00) $ 4,470,644.00
COMMUNITY DEVELOPMENT Total $ 72,901,898.00 $ (76,502,042.00) $ (3,600,144.00)
DOWNTOWN DEVELOPMENT AUTHORITY 2,021.00 $ - $ 2,556.00 $ 2,556.00
DOWNTOWN DEVELOPMENT AUTHORITY 2,022.00 $ - $ (10,633.00) $ (10,633.00)
DOWNTOWN DEVELOPMENT AUTHORITY 2,023.00 $ - $ (5,516.00) $ (5,516.00)
DOWNTOWN DEVELOPMENT AUTHORITY 2,024.00 $ - $ 31,518.00 $ 31,518.00
DOWNTOWN DEVELOPMENT AUTHORITY 2,025.00 $ - $ - $ -
DOWNTOWN DEVELOPMENT AUTHORITY Total $ - $ 17,925.00 $ 17,925.00
ENGINEERING 2,021.00 $ 7,771,582.00 $ (14,044,305.00) $ (6,272,723.00)
ENGINEERING 2,022.00 $ 10,068,489.00 $ (15,144,878.00) $ (5,076,389.00)
ENGINEERING 2,023.00 $ 10,178,336.00 $ (15,976,956.00) $ (5,798,620.00)
ENGINEERING 2,024.00 $ 11,156,009.00 $ (16,614,801.00) $ (5,458,792.00)
ENGINEERING 2,025.00 $ 11,005,427.00 $ (18,378,126.00) $ (7,372,699.00)
ENGINEERING Total $ 50,179,843.00 $ (80,159,066.00) $ (29,979,223.00)
FINANCIAL & BUDGET PLANNING 2,021.00 $ 19,153,111.00 $ (903,025.00) $ 18,250,086.00
FINANCIAL & BUDGET PLANNING 2,022.00 $ 15,275,949.00 $ (988,833.00) $ 14,287,116.00
FINANCIAL & BUDGET PLANNING 2,023.00 $ 31,345,571.00 $ (1,180,165.00) $ 30,165,406.00
FINANCIAL & BUDGET PLANNING 2,024.00 $ 50,088,855.00 $ (1,340,126.00) $ 48,748,729.00
FINANCIAL & BUDGET PLANNING 2,025.00 $ 37,568,810.00 $ (1,380,943.00) $ 36,187,867.00
FINANCIAL & BUDGET PLANNING Total $ 153,432,296.00 $ (5,793,092.00) $ 147,639,204.00
FIRE SERVICES 2,021.00 $ 3,407,428.00 $ (18,332,669.00) $ (14,925,241.00)
FIRE SERVICES 2,022.00 $ 1,448,070.00 $ (18,246,725.00) $ (16,798,655.00)
FIRE SERVICES 2,023.00 $ 2,022,263.00 $ (20,452,408.00) $ (18,430,145.00)
FIRE SERVICES 2,024.00 $ 1,559,389.00 $ (19,622,845.00) $ (18,063,456.00)
FIRE SERVICES 2,025.00 $ 14,816,829.00 $ (22,440,863.00) $ (7,624,034.00)
FIRE SERVICES Total $ 23,253,979.00 $ (99,095,510.00) $ (75,841,531.00)
FLEET & FACILITY 2,021.00 $ 11,189,364.00 $ (13,435,301.00) $ (2,245,937.00)
FLEET & FACILITY 2,022.00 $ 12,341,704.00 $ (12,615,377.00) $ (273,673.00)
FLEET & FACILITY 2,023.00 $ 12,575,540.00 $ (13,798,085.00) $ (1,222,545.00)
FLEET & FACILITY 2,024.00 $ 15,066,539.00 $ (14,440,115.00) $ 626,424.00
FLEET & FACILITY 2,025.00 $ 16,602,398.00 $ (21,912,424.00) $ (5,310,026.00)
FLEET & FACILITY Total $ 67,775,545.00 $ (76,201,302.00) $ (8,425,757.00)
HUMAN RESOURCES 2,021.00 $ 305,149.00 $ (28,571,340.00) $ (28,266,191.00)
HUMAN RESOURCES 2,022.00 $ 399,463.00 $ (32,137,023.00) $ (31,737,560.00)
HUMAN RESOURCES 2,023.00 $ 434,540.00 $ (31,749,946.00) $ (31,315,406.00)
HUMAN RESOURCES 2,024.00 $ 465,247.00 $ (35,131,598.00) $ (34,666,351.00)
HUMAN RESOURCES 2,025.00 $ 458,830.00 $ (33,818,476.00) $ (33,359,646.00)
HUMAN RESOURCES Total $ 2,063,229.00 $ (161,408,383.00) $ (159,345,154.00)
INFORMATION TECHNOLOGY 2,021.00 $ 12,540,824.00 $ (12,974,973.00) $ (434,149.00)
INFORMATION TECHNOLOGY 2,022.00 $ 17,679,908.00 $ (16,521,423.00) $ 1,158,485.00
INFORMATION TECHNOLOGY 2,023.00 $ 16,515,790.00 $ (17,492,335.00) $ (976,545.00)
INFORMATION TECHNOLOGY 2,024.00 $ 16,973,002.00 $ (17,017,961.00) $ (44,959.00)
INFORMATION TECHNOLOGY 2,025.00 $ 16,703,604.00 $ (16,129,949.00) $ 573,655.00
INFORMATION TECHNOLOGY Total $ 80,413,128.00 $ (80,136,641.00) $ 276,487.00
MAYOR & COUNCIL 2,021.00 $ (483,409.00) $ (483,409.00)
MAYOR & COUNCIL 2,022.00 $ (475,332.00) $ (475,332.00)
MAYOR & COUNCIL 2,023.00 $ 9.00 $ (532,202.00) $ (532,193.00)
MAYOR & COUNCIL 2,024.00 $ 37.00 $ (552,253.00) $ (552,216.00)
MAYOR & COUNCIL 2,025.00 $ 107.00 $ (634,623.00) $ (634,516.00)
MAYOR & COUNCIL Total $ 153.00 $ (2,677,819.00) $ (2,677,666.00)
NON-DEPARTMENTAL SERVICE AREA 2,021.00 $ 24,918,234.00 $ (21,717,783.00) $ 3,200,451.00
NON-DEPARTMENTAL SERVICE AREA 2,022.00 $ 42,242,387.00 $ (23,802,256.00) $ 18,440,131.00
NON-DEPARTMENTAL SERVICE AREA 2,023.00 $ 29,037,454.00 $ (24,829,574.00) $ 4,207,880.00
NON-DEPARTMENTAL SERVICE AREA 2,024.00 $ 42,264,535.00 $ (36,734,581.00) $ 5,529,954.00
NON-DEPARTMENTAL SERVICE AREA 2,025.00 $ 33,256,225.00 $ (22,087,085.00) $ 11,169,140.00
NON-DEPARTMENTAL SERVICE AREA Total $ 171,718,835.00 $ (129,171,279.00) $ 42,547,556.00
PARKS & RECREATION 2,021.00 $ 13,340,095.00 $ (15,771,058.00) $ (2,430,963.00)
PARKS & RECREATION 2,022.00 $ 15,811,839.00 $ (21,053,057.00) $ (5,241,218.00)
PARKS & RECREATION 2,023.00 $ 18,892,355.00 $ (24,855,810.00) $ (5,963,455.00)
PARKS & RECREATION 2,024.00 $ 19,294,712.00 $ (25,805,295.00) $ (6,510,583.00)
PARKS & RECREATION 2,025.00 $ 20,182,095.00 $ (28,085,038.00) $ (7,902,943.00)
PARKS & RECREATION Total $ 87,521,096.00 $ (115,570,258.00) $ (28,049,162.00)
PLANNING 2,021.00 $ 458,935.00 $ (1,377,378.00) $ (918,443.00)
PLANNING 2,022.00 $ 439,680.00 $ (1,517,510.00) $ (1,077,830.00)
PLANNING 2,023.00 $ 457,390.00 $ (1,541,224.00) $ (1,083,834.00)
PLANNING 2,024.00 $ 593,999.00 $ (2,286,332.00) $ (1,692,333.00)
PLANNING 2,025.00 $ 454,363.00 $ (2,296,705.00) $ (1,842,342.00)
PLANNING Total $ 2,404,367.00 $ (9,019,149.00) $ (6,614,782.00)
POLICE COMMISSION 2,021.00 $ (85,388.00) $ (85,388.00)
POLICE COMMISSION 2,022.00 $ (117,972.00) $ (117,972.00)
POLICE COMMISSION 2,023.00 $ 55.00 $ (111,328.00) $ (111,273.00)
POLICE COMMISSION 2,024.00 $ 93.00 $ (123,333.00) $ (123,240.00)
POLICE COMMISSION 2,025.00 $ 92.00 $ (144,282.00) $ (144,190.00)
POLICE COMMISSION Total $ 240.00 $ (582,303.00) $ (582,063.00)
POLICE SERVICES 2,021.00 $ 6,266,978.00 $ (31,266,297.00) $ (24,999,319.00)
POLICE SERVICES 2,022.00 $ 3,168,930.00 $ (32,090,805.00) $ (28,921,875.00)
POLICE SERVICES 2,023.00 $ 3,821,208.00 $ (31,208,230.00) $ (27,387,022.00)
POLICE SERVICES 2,024.00 $ 3,715,997.00 $ (31,822,757.00) $ (28,106,760.00)
POLICE SERVICES 2,025.00 $ 4,243,209.00 $ (34,005,291.00) $ (29,762,082.00)
POLICE SERVICES Total $ 21,216,322.00 $ (160,393,380.00) $ (139,177,058.00)
PROCUREMENT 2,021.00 $ (151,582.00) $ (151,582.00)
PROCUREMENT 2,022.00 $ (148,929.00) $ (148,929.00)
PROCUREMENT 2,023.00 $ (161,673.00) $ (161,673.00)
PROCUREMENT 2,024.00 $ (172,243.00) $ (172,243.00)
PROCUREMENT 2,025.00 $ (182,114.00) $ (182,114.00)
PROCUREMENT Total $ (816,541.00) $ (816,541.00)
PUBLIC WORKS 2,021.00 $ 19,634,326.00 $ (33,826,660.00) $ (14,192,334.00)
PUBLIC WORKS 2,022.00 $ 21,713,701.00 $ (36,554,530.00) $ (14,840,829.00)
PUBLIC WORKS 2,023.00 $ 23,017,344.00 $ (36,611,141.00) $ (13,593,797.00)
PUBLIC WORKS 2,024.00 $ 20,642,924.00 $ (35,388,198.00) $ (14,745,274.00)
PUBLIC WORKS 2,025.00 $ 22,055,293.00 $ (37,943,561.00) $ (15,888,268.00)
PUBLIC WORKS Total $ 107,063,588.00 $ (180,324,090.00) $ (73,260,502.00)
RETIREMENT SYSTEM SERVICE AREA 2,021.00 $ 207,914,936.00 $ (42,071,227.00) $ 165,843,709.00
RETIREMENT SYSTEM SERVICE AREA 2,022.00 $ (28,449,285.00) $ (43,735,565.00) $ (72,184,850.00)
RETIREMENT SYSTEM SERVICE AREA 2,023.00 $ 105,431,784.00 $ (45,633,649.00) $ 59,798,135.00
RETIREMENT SYSTEM SERVICE AREA 2,024.00 $ 111,868,033.00 $ (47,911,618.00) $ 63,956,415.00
RETIREMENT SYSTEM SERVICE AREA 2,025.00 $ 112,440,288.00 $ (50,201,631.00) $ 62,238,657.00
RETIREMENT SYSTEM SERVICE AREA Total $ 509,205,756.00 $ (229,553,690.00) $ 279,652,066.00
RISK MANAGEMENT 2,021.00 $ 28,369,058.00 $ (2,960,088.00) $ 25,408,970.00
RISK MANAGEMENT 2,022.00 $ 33,940,132.00 $ (2,717,368.00) $ 31,222,764.00
RISK MANAGEMENT 2,023.00 $ 35,308,363.00 $ (3,055,713.00) $ 32,252,650.00
RISK MANAGEMENT 2,024.00 $ 34,635,620.00 $ (3,150,654.00) $ 31,484,966.00
RISK MANAGEMENT 2,025.00 $ 37,140,471.00 $ (3,527,262.00) $ 33,613,209.00
RISK MANAGEMENT Total $ 169,393,644.00 $ (15,411,085.00) $ 153,982,559.00
SAFETY 2,021.00 $ 327,549.00 $ (893,931.00) $ (566,382.00)
SAFETY 2,022.00 $ 342,942.00 $ (888,633.00) $ (545,691.00)
SAFETY 2,023.00 $ 374,112.00 $ (910,221.00) $ (536,109.00)
SAFETY 2,024.00 $ 353,607.00 $ (836,201.00) $ (482,594.00)
SAFETY 2,025.00 $ 420,570.00 $ (1,006,791.00) $ (586,221.00)
SAFETY Total $ 1,818,780.00 $ (4,535,777.00) $ (2,716,997.00)
SMART ZONE LOCAL DEVELOPMENT FINANCE AUTHORITY 2,021.00 $ 4,680,380.00 $ (4,341,768.00) $ 338,612.00
SMART ZONE LOCAL DEVELOPMENT FINANCE AUTHORITY 2,022.00 $ 4,814,214.00 $ (7,502,644.00) $ (2,688,430.00)
SMART ZONE LOCAL DEVELOPMENT FINANCE AUTHORITY 2,023.00 $ 4,986,701.00 $ (6,379,405.00) $ (1,392,704.00)
SMART ZONE LOCAL DEVELOPMENT FINANCE AUTHORITY 2,024.00 $ 5,357,621.00 $ (5,310,285.00) $ 47,336.00
SMART ZONE LOCAL DEVELOPMENT FINANCE AUTHORITY 2,025.00 $ 5,760,500.00 $ (5,600,643.00) $ 159,857.00
SMART ZONE LOCAL DEVELOPMENT FINANCE AUTHORITY Total $ 25,599,416.00 $ (29,134,745.00) $ (3,535,329.00)
SUSTAINABILITY & INNOVATIONS 2,021.00 $ 1,269,328.00 $ (1,816,917.00) $ (547,589.00)
SUSTAINABILITY & INNOVATIONS 2,022.00 $ 1,254,633.00 $ (2,691,059.00) $ (1,436,426.00)
SUSTAINABILITY & INNOVATIONS 2,023.00 $ 1,805,101.00 $ (3,645,050.00) $ (1,839,949.00)
SUSTAINABILITY & INNOVATIONS 2,024.00 $ 10,747,380.00 $ (9,678,354.00) $ 1,069,026.00
SUSTAINABILITY & INNOVATIONS 2,025.00 $ 11,358,358.00 $ (11,356,392.00) $ 1,966.00
SUSTAINABILITY & INNOVATIONS Total $ 26,434,800.00 $ (29,187,772.00) $ (2,752,972.00)
SYSTEMS PLANNING 2,021.00 $ 261,894.00 $ (2,657,293.00) $ (2,395,399.00)
SYSTEMS PLANNING 2,022.00 $ 326,429.00 $ (2,847,377.00) $ (2,520,948.00)
SYSTEMS PLANNING 2,023.00 $ 290,965.00 $ (2,569,267.00) $ (2,278,302.00)
SYSTEMS PLANNING 2,024.00 $ 367,678.00 $ (3,504,883.00) $ (3,137,205.00)
SYSTEMS PLANNING 2,025.00 $ 265,302.00 $ (4,496,593.00) $ (4,231,291.00)
SYSTEMS PLANNING Total $ 1,512,268.00 $ (16,075,413.00) $ (14,563,145.00)
TREASURY SERVICES 2,021.00 $ 51,960,848.00 $ (3,595,592.00) $ 48,365,256.00
TREASURY SERVICES 2,022.00 $ 53,679,529.00 $ (3,194,829.00) $ 50,484,700.00
TREASURY SERVICES 2,023.00 $ 56,657,843.00 $ (3,143,077.00) $ 53,514,766.00
TREASURY SERVICES 2,024.00 $ 60,289,053.00 $ (3,107,590.00) $ 57,181,463.00
TREASURY SERVICES 2,025.00 $ 64,613,198.00 $ (3,361,917.00) $ 61,251,281.00
TREASURY SERVICES Total $ 287,200,471.00 $ (16,403,005.00) $ 270,797,466.00
WASTEWATER TREATMENT 2,021.00 $ 36,721.00 $ (15,292,202.00) $ (15,255,481.00)
WASTEWATER TREATMENT 2,022.00 $ 99,575.00 $ (15,854,266.00) $ (15,754,691.00)
WASTEWATER TREATMENT 2,023.00 $ 55,337.00 $ (16,429,417.00) $ (16,374,080.00)
WASTEWATER TREATMENT 2,024.00 $ 78,962.00 $ (16,321,048.00) $ (16,242,086.00)
WASTEWATER TREATMENT 2,025.00 $ 65,153.00 $ (16,444,537.00) $ (16,379,384.00)
WASTEWATER TREATMENT Total $ 335,748.00 $ (80,341,470.00) $ (80,005,722.00)
WATER TREATMENT 2,021.00 $ 1,447,413.00 $ (13,316,647.00) $ (11,869,234.00)
WATER TREATMENT 2,022.00 $ 965,205.00 $ (14,124,245.00) $ (13,159,040.00)
WATER TREATMENT 2,023.00 $ 1,761,723.00 $ (15,100,566.00) $ (13,338,843.00)
WATER TREATMENT 2,024.00 $ 464,087.00 $ (16,011,175.00) $ (15,547,088.00)
WATER TREATMENT 2,025.00 $ 267,008.00 $ (18,535,562.00) $ (18,268,554.00)
WATER TREATMENT Total $ 4,905,436.00 $ (77,088,195.00) $ (72,182,759.00)