|
FUND GENERAL PLANNING AND ZONING
<br /> 2023 2024
<br /> Business Object Description 2019 2020 2021 2022 Adopted Adopted
<br /> Unit Account Actual Actual Actual Actual Budget Budget
<br /> 0191 6102 F.T.REGULAR-WAGES&SALARIES 408,399 446)437 4861561 442)889 572,465 654)462
<br /> 0191 6104 PART--TIME WAGES&SALARIES 31)332 34,004 40,016 62,985 67,500 83)376
<br /> 0191 6105 TEMPORARY-WAGES&SALARIES 9,212 - 5,908 - -
<br /> 0191 6108 SEVERANCE PAY - 47.0657 7;504
<br /> 0191 6121 PERA CONTRIBUTIONS 32,796 330872 37,293 37,800 441853 55,338
<br /> 0191 6122 FICA/MEDICARE CONTRIBUTIONS 33,750 351801 40393 38380 51,824 60,410
<br /> 0191 6131 GROUP INSURANCE 42,110 39,841 49,990 56,284 77,009 83,890
<br /> 0191 6133 WORKERS COMP INSURANCE PREMIUM 21415 21792 2,350 2,566 51499 31686
<br /> 0191 6208 MISCELLANEOUS OFFICE SUPPLIES 464 565 1.0805 542 11000 1)000
<br /> 0191 6249 MISCELLANEOUS OPERATING SUPPLY 473 3,551 2374 1)347 3,000 3,000
<br /> 0191 6315 MISCELLANEOUS PROFESSIONAL SER 1041315 43)474 3,103 799 10,000 10,000
<br /> 0191 6321 TELEPHONE 559 585 637 -
<br /> 0191 6322 POSTAGE 481 754 851 565 1,000 1,000
<br /> 0191 i6323 CELLULAR PHONES 20163 2)267 3.0139
<br /> 0191 6325 LONG DISTANCE CHARGES -
<br /> -
<br /> ❑191 6331 TRAVEL&LODGING 17261 19 969 10500 1)500.
<br /> 0191 6334 MILEAGE REIMBURSEMENT - - - 500 500
<br /> 0191 6335 TRAINING 10852 90 1,805 4,260 3,500 41000
<br /> ❑191 6352 GENERAL NOTICE&PUBLIC INFOR 1,145 574 581 2)079 3,000 3,000
<br /> 0191 6361 GENERAL LIABILITY/PROPERTY INS 6,663 6,884 7,415 5366 9,000 6,437
<br /> 0191 6451 MEMBERSHIP DUES 633 1,015 2Y004 794 2,000 21300
<br /> 0191 6452 SUBSCRIPTIONS 787 859 744 1,000 1,000
<br /> 0191 6471 BOOKS&PAMPHLETS 155
<br /> 0191 i6550 VEHICLES - -
<br /> Total Expenditure 680,965 653)382 733,882 665,874 854650 9741899
<br /> PERSONNEL COMPLEMENT
<br /> City Planner 2.00 2.00 1.00 - 1.00 1.00
<br /> Planning Manager 1.00 1.00 1.00
<br /> Senior City Planner - 1.00 1.00 1.00 1.00 1.00
<br /> Community Development Director 1.00 - - - - -
<br /> Rental Housing Inspector - - - - 1.00
<br /> Zoning Code Enforcment Officer - 1.00 1.00 1.00 1.00
<br /> Deputy City Administrator/Community Development❑irector 1.00 1.00 1.00 - -
<br /> Community Development Director 1.00 1.00
<br /> Planning Technician - - 1.00 1.00 - -
<br /> Economic Development Manager 1.00 1.00 1.00 1.00 1.00 1.00
<br /> Community Development Assistant 1.00 0.40 0.40 ❑.50 0.50 0.63
<br /> Planning Intern 0.50 0.50 0.50 - - -
<br /> Administrative Assistant 0.73 0.73 0.73 0.73 0.73 0.73
<br /> Planning&Zoning Total 6,23 6.63 7.63 7.23 7.23 8.36
<br /> DESCRIPTION OF SERVICES:
<br /> The mission of the Community Development Department is to guide residential and commercial growth
<br /> through comprehensive planning processes and administer the city's building and zoning codes in a
<br /> equitable and professional manner to promote and sustain public safety,quality of life,and the health
<br /> and well being of the whole community.
<br /> The Planning Division's function is to prepare and implement the City's Comprehensive Plan(the City's
<br /> land use guide)and comprises of two(2)major functions:long-range land use planning and zoning
<br /> BUDGET HIGHLIGHTS
<br /> • Planning Admin Asst-Increase hours from 20 to 25 hours weekly-$8,715
<br /> Rental Housing Inspector-NEW-Start April 1,2024-$76,5S1
<br /> _22-
<br />
|