3bII - Combined Department2023-24 Budget
Departmental 2023-24 Budgets
• Finance
• Community Development
• Law
• Information Technology
• Mayor's Office
• Human Resources
• City Clerk's Office
• Economic Development
• Emergency Management
• City Council
`CITY OF
Federal Way
Centered on Opportunity
2023-24 Budget
Finance uepartment
What We Do (and who does it)
✓ Audit readiness
✓ Budget process
✓ Cash management
✓ Compliance
✓ Debt administration
✓ Internal controls
✓ Investments
✓ Payroll - accurately and on time
✓ Daily Cash Receipts and Banking
✓ Pay invoices accurately and timely
✓ Accounting and Financial Reporting
✓ Year-round course -correction and planning
2022 Update
✓ Budgeted FTEs reduced from 10 to 9,
consolidating 2 positions into 1, vacant
financial analyst position was filled
✓ Rebuilding from prior -year turnover, cross -
training and redefining division of workload
with focus on improved customer service
✓ 4 staff positions involved in Treasury training,
resulting in $1.8 million in new investment
revenue
Current/Future Challenge
The biggest concern on our horizon
is the City's Financial System (Tyler
EDEN) will sunset in March 2027,
o Financial/operational backbone of the City
o All departments use components of system
(i.e. Accounting, cash, payroll, AP, POs,
project costing, budgeting)
o Multi -year data migration /implementation
o Finance and IT project, contracted needs
assessment and software advisor - $75,000
`CITY OF
Federal Way
Centered on Opportunity
2023-24 Budget
community Deveiopment
Community Development Department
Goals/Objectives
Ensure that regulatory efforts of planning and development
provide a balance between protection of the environment and
neighborhoods and accommodating new development to house a
growing population and jobs.
Community Development Department
Goals/Objectives
Provide grant services to residents with low- to moderate -incomes that:
1. Address basic needs including housing, health, and hunger
2. Promote individual and community safety through prevention,
intervention, and crisis services
3. Promote services that foster stability and self-sufficiency for families
and individuals
Organizational Chart
Administrative Support
Vacant, Admin Assistant II (1 FTE)
Tori Banks, Admin Assistant I (1 FTE)
Tammy Myers, Office Tech 11 (1 FTE)
Tina Petheram, Office Tech 11 (1 FTE)
(
Director
Brian Davis (1 FTE)
Planning Division
Keith Niven, Manager (1 FTE)
Building Division Community Services
Scott Sproul, Building Official (1 FTE) Sarah Bridgeford, Manager (1 FTE)
Permit Center
Kari Cimmer, Permit Center Supervisor (1 FTE)
Grace Skidmore, Development Specialist (1 FTE)
Nicole Benson, Development Specialist (1 FTE)
Tamara Fix, Permit Technician (1 FTE)
Planners
Stacey Welsh, Principal Planner (1 FTEj
Jim Harris, Senior Planner (0.8 FTE)
Becky Chapin, Senior Planner (1 FTE)
Chaney Skadsen, Senior Planner (1 FTE) J
Natalie Kamieniecki, Associate Planner (1 FTE)
Evan Lewis, Associate Planner (1 FTE)
vacant, Planning Intern (0.5 FTE)
Vacant, CDBG/HS Coordinator (1 FTE)
Amy Glandon, Housing Repair Coord. (.25 FTE)
Building Inspectors
Vacant, Plans Examiner (1 FTE)
Robert Rowe, Electrical Inspector (1 FTE)
Andy Norton, Inspector/Plans Examiner (1 FTE)
Jeremy Oliver, Inspector/Plans Examiner (1 FTE)
Code Compliance
Nick Ruiz, Officer (1 FTE)
Angie Villalovos, Officer (1 FTE)
Christina Dunlap, Officer (1 FTE)
Gus Bato, Graffiti/Signs/Carts (1 FTE)
Mike Gutierrez, Graffiti/Signs/Carts (1 FTE)
Organizational Chart
Administrative Support
Vacant, Admin Assistant II (1 FTE)
AL 4A
Tori Banks, Admin Assistant 1 (1 FTE)
Tammy Myers, Office Tech II (1 FTE)
Tina Petheram, Office Tech 11 (1 FTE) y
Director
Brian Davis (1 FTE)
Planning Division
Keith Niven, Manager (1 FTE)'
Building Division
Scott Sproul, Building Official (1 FTE)
Permit Center
Kari Cimmer, Permit Center Supervisor (1 FTI
Grace Skidmore, Development Specialist (1 Fl
Nicole Benson, Development Specialist (1 FT
Tamara Fix, Permit Technician (1 FTE)
hEm
Planners
Stacey Welsh, Principal Planner (1 FTE)
Jim Harris, Senior Planner (0.8 FTE)
Becky Chapin, Senior Planner (1 FTE)
Chaney Skadsen, Senior Planner (1 FTE)
Natalie Kamieniecki, Associate Planner (1 FTE)
Evan Lewis, Associate Planner (1 FTE)
vacant, Planning Intern (0.5 FTE)
Vacant or ¢ 3 months
Community Services
Sarah Bridgeford, Manager (1 FTE)
E)A
2021/2022 Key Accomplishments
• Completed staff training and integration of BlueBeam Revu
• Annual Comprehensive Plan (Comp Plan) Amendments
• Code Updates resulting from HB 1220
• Housing Action Plan with state grant award
• Sound Transit and TC-3 Planning and Development
• S 320t" DIP Planning
• Various Title 18 and 19 Code Amendments
• South Station (352nd) Sub -Area Plan
• Downtown Planning
2021/2022 Key Accomplishments
• Writing new Comp Plan Chapter — Arts/Historic Preservation
• Permitting for Woodbridge Project
• Implementation of CARES Act CDBG funding providing rent
assistance, financial counseling, and homeless services in
response to COVID-19
• Expanded Diversity, Equity, and Inclusion Analyst position to
full time, implemented language line access for residents and
customers
2021/2022 Key Accomplishments
Permit Volume and Revenue
3500
3400
3300
3200
3100
3000
2900
2018 2019 2020 2021
= Permits Issued Revenue
2022
Projected
$4,500,000
$4,000,000
$3,500,000
$3,000,000
$2,500,000
$2,000,000
$1,500,000
$1,000,000
$500,000
$0
2023/2024 Goals
0 Support economic development projects in City Center
New Comp Plan Chapters:
Climate & Resiliency
Parks
Human Services
Annual Comp Plan Amendments
Various Title 19 Code Amendments ("Snowball 111")
• Sign Code Update
• Accessory Dwelling Unit Code Update
2023/2024 Goals
0 Downtown Planning
Periodic Update of the Comprehensive Plan
Complete integration of MyBuildingPermit and go live within the first
quarter of 2023
Continue to partner and coordinate with South King Fire and Rescue
to provide fire prevention plan review
• Develop, administer and enforce International Codes for plan review,
construction, and inspection
2023/2024 Goals
0 Continue grants management from application to monitoring:
including an anticipated 90 grants and programs per year plus
Housing Repair and its contracts (53 general fund, 17 CDBG,
20+ ARPA)
2023/2024 Goals
0 Continue grants management from application to monitoring:
including at least 90 grants and programs per year plus
Housing Repair and its contracts (53 general fund, 17 CDBG,
likely 20+ ARPA)
2023/2024 Budget Summary
0 Overall proposed operating budget totals $5.74 million in 2023
and $5.71 million in 2024, a 14% decrease from the 2022
adjusted budget largely due to a decrease in one-time CDBG
and COVI D projects
Without the CDBG and COVID budgetary anomalies in 2021-
22, the 2023-24 CD budget is status quo from the 2022
adjusted budget
Questions?
Thank You!
`CITY OF
Federal Way
Centered on Opportunity
2023-24 Budget
Law Department
Department Organization
CIVIL LEGAL SERVICES
■ 2 Assistant City Attorneys
■ 1 Legal Assistant
LAW DEPARTMENT
Ryan Call
City Attorney
CRIMINAL PROSECUTION
Jennifer Castleton
Chief Prosecutor
■ 3 City Prosecutors
■ 1 Domestic Violence Prosecutor
■ 1 Domestic Violence Advocate
■ 1 Paralegal
DEPARTMENT SUPPORT
Tonia Proctor
Lead Paralegal
RISK MANAGEMENT
■ WCIA Insurance Pool
■ Facilitated by the Lead Paralegal
0 1.5 Legal Assistants
Civil Division
Primary Functions: Other Major Tasks:
• Supervise Civil Litigation Participate in City's labor
negotiation team
• Defend Land Use Hearings
&Appeals Represent City's
interests in code violate
• Contract Review & matters
Preparation (FY2021 1,050
documents reviewed) Public Record Advice
• Ordinance Resolution, Update City policy
Interlocal Preparation documents as needed
• Defend Asset Forfeitures
• Provide Le al Advice to
Council & �taff
Criminal Division
Primary Functions: Other Major Tasks:
• Prosecute all adult •Develop and execute
misdemeanor and process to handle
gross misdemeanor criminal cases involving
crimes occurring in the Footage
olice body camera
City
• Prosecute traffic •Implement new
infractions prosecution software to
• Conduct police training replace defunct legacy
program
• Participate in
Community Court
Program
Risk Division
Primary Tasks:
• Process claims for damages
• Support and liaise with WCIA insurance
pool for claims against the city
• Recover money for damages to City
property ($415k recovered in FY21-22
Biennium
Current Challenges
• Insurance rates continue to rise
o Trend of increasing tort judgements
statewide, and especially related to police
agencies makes insurance carriers less
comfortable with working with WA state
municipalities. Cost of coverage increases.
o Inflation impacts insurance rates
• Police body cams significantly increase
amount of staff time required to charge
and try criminal cases
`CITY OF
Federal Way
Centered on Opportunity
2023-24 Budget
Information Tecnnoio
R -�
Department c
Thomas Fichtner
IT Director
Terry Smith
Admin Assistant II
r:
Brian Pearson Yegor Shemereko
IT Operations Manager IT Architect
Business & Web Apps
Xiao Guo Jerry Haynes Colby Hill Vacant
IT Analyst IT Specialist IT Specialist IT Technician II
Systems Systems/Network I Mobile Technologies
Erik Earle
IT Architect
GIS & Business
•
Anna McDermott
IT Analyst
GIS
Core Department Functions
• Customer Support
• Server/Network Operations
• Communication Services
• Geographical Information System (GIS)
• Safe City Cameras & Access Control
• Audio/Video & Government Access
Channel
• Major Technology Projects
• Regional Representation
2021/2022 Accomplishments
• Expanded the Safe City camera network
• Made significant network, endpoint, and mobile
device security improvements
• Implemented a new IT Service Desk system
• Formed a new Business Continuity and Disaster
Recovery Plan
• Migrated to a new Court system
• Initiated a Broadband Planning Study
• Continued deployment of mobile technology in
response to COVID-19
• Supported the Police body worn camera program
• Added off -shift and Saturday IT support
Current Challenges
• Security
• Rising costs & supply chain delays
• Aging servers and software
• Supporting in-house applications
& institutional knowledge
0 Staffing turnover& shortage
City vs IT Staffing Comparison (2022)
1600 —
1400
1200
1000 L
800 —
600 L
400
200 F-
0 —
=Total City FTE
IT FTE
1\ cb\ p\ o\ p\ p\
60
50
40
30
20
10
0
City=FTE to IT=FTE Comparison (2022)
45
40
35
30
25
20
15
10
5
0
25.0 25.2
I
*Previously in 2020 Federal Way's ratio was 42.5 (with 8 IT FTE)
With 15 IT FTE, Federal Way's ratio would be 26.1
Future Challenges
• Costs for goods and services increasing;
conversion to subscription model, not
enough reserves collected
• Training and keeping up-to-date with
latest technology
• WiFi
support for variety
of new
devices
• Eden
Financial software
end -of -life
• Staff attrition (institutional knowledge)
• Security, security, security
Funded 2023/2024 Goals
• Microsoft 365 migration
• Network &server infrastructure refresh
• Increase Internet bandwidth and redundancy
• City website update
• Access Control System update
• Establish IT Governance structure
• Desktop and laptop replacement
Next -Dollar Priorities
If budget was no object...
• Security risk mitigation by adding a managed
detection service
• Protect fiber optic infrastructure
• Additional IT staffing for better customer
support, redundancy, and new initiatives
• Enhance GIS services with additional software
and a drone
• Increase Safe City M&O to handle equipment
failures
• Further the backup and disaster recovery project
to minimize downtime
}.
wd
zi 0 1:4 fr.
0
- � Si. .•2 �-: .� !e:� �^ "fie. til � ��l.i
iI IF
Mw
. Lbw ...■� :-`�_-.
•i,�ir" � � _ ra� 4 - 1'�,'. .'�1� _ 1 ..-.l?'v"r4 ,, w �� _ •' • .ii6='-�'-� y ._�: .. _ s . � _.
s �V,•�"�,�. Mr �::.Y i,. .. * �r ie 2j �' ..Y-• .r.�,T'w�:r�
:`faa�i�F..'� �. f, k l is �My,?�.1': •' �a...�"..." � �
q.
` i," !',!J i. J+ Yi' �?. - �..��`4`�. �:: -•l'f, �� �i q y ... '1t,w�� • . F I-• "q'
Y ��
2023=24 Goals / Objectives
1. Manage City resources in a responsible manner
2. Implement Economic Development initiatives
3. Facilitate Council decision making and Mayor's policies efficiently
and effectively
4. Coordinate effective communications with constituents, media,
and city employees. Embody the City's vison, mission, goals, and
service information
2023=24 Highlights and Changes
• The Mayor's Proposed operating budget is $4.11M in 2023, and
$4.16M in 2024. This is a 20.8% increase ($710,000) from the
2022 adjusted budget
• Salaries: $547,000 increase is due to reclassifying Human
Resources Technician, adding a City Clerk Public Records position,
and adding a City Administrator position
• Services and Charges: $100,000 increase is due to an increase in
public defender contracted services
`CITY OF
Federal Way
Centered on Opportunity
2023-24 Budget
Human Resources
Division Organizational Chart
Vanessa Audett
HR Manager - 1.0 FTE
• Division Direction and Administration
• Representation on Management Team
• Develop and administer uniform policies, procedures and programs
• Recruitment and selection
• Classification and compensation
• Benefits Administration
• Labor Negotiations & Labor Relations
• Safety and Training
Sun So
HR Analyst - 1.0 FTE
• Serves as Civil Service
Secretary/Chief Examiner
• Liaison for Worker's
Compensation
• Federal Way Retirement System
Board
• Safety Committee
• Training
■ Wellness Committee
Julianne Briggs
HR Analyst - 1.0 FTE
■ Benefits Administration
■ Assists with monitoring
compliance for the ACA
■ Maintain and updates HRIS with
payroll changes
■ Wellness Committee/Program
■ Recruitment Coordination
■ Records Management/PDA's
Vacant
HR Admin. - .5 FTE
■ Facilitates daily office operation
of division
■ Intakes, processes, and records
all applications
■ Coordinate Interviews
■ Corresponds with all applicants
via letter, phone, email
■ Distributes and processes mail
■ Filing
Human Resources Priorities
• Recruitment & Selection
• Engagement & Retention
• Classification, Compensation &Benefits
• Employee & Labor Relations
• Organizational/Employee Development
• Safety &Risk Management
• Regulatory Compliance
• Streamlining Processes & Procedures
2021/2022 Key Accomplishments
• Managed self -funded medical plan and coordinated medical claims audit that is
required every three years
• Revamped and modernized existing ancillary life and disability insurance plans,
increasing benefits while reducing costs (approx. 30K annual savings)
• Added a Roth 457 plan option to employee funded retirement saving options
• Managed the City wide Wellness Your Way Program
• Implemented 2020 Cabot Dow Salary Survey and completed and implemented
salary surveys for classifications missed in the Cabot Dow Salary Survey
• Convened the Independent Salary Commission to set salary schedules for 22123
• Successfully negotiated 3-Year Collective Bargaining Agreements with the Police
Guild and Police Support Services Association. Successfully negotiated 1-Year
Collective Bargaining Agreements with Teamsters 763, representing
maintenance staff
• Facilitated public process for appointment of new Municipal Court Judge Bales.
• Implemented NeoGov for streamlined applicant flow and applicant tracking
• COVID-related project completions include mandatory vaccinations in recreation
and childcare, authored a compliant COVID-Response Plan, implemented
requirements as set forth in HELSA (Heath Emergency Labor Standards Act)
• Conducted several investigations, resolving conflicts and/or complaints
202312024 Goals
• Reach multi -year agreements with the Commanders & Lieutenants
Bargaining Units
• Work with insurance broker to review medical plan provider and options
• Revamp City wellness program
• Research potential to offer a retiree medical plan
• Identify and implement online/virtual training/development provider
• Launch internal training program — topics such as FMLA, PFML,
performance management, etc.
• Implement Citywide Classification & Compensation Policy for non -
represented employees
• Review and Update Employment Guidelines and personnel policies and
procedures
Challenges & Solutions
CHALLENGE
• Turnover has doubled from 10% to 20% over the past 5 years
• Doubling HR time spent processing recruitment/separation life cycles
• FTE count has increased from 315 to 396 over the past 5 years (not
including 227 temporary staff)
• Bloomberg BNA staff to HR ratio is 1.4 HR per 100 employees — we should
be at 5.5 FTE, requesting to be brought up to 4 FTE
• Comparable City Staffing
• City of Auburn — Standard = 6.4; currently at 9 (454 FTE)
• City of SeaTac — Standard = 1.8; currently at 3 (130 FTE)
• City of Lakewood — Standard = 2.9; currently at 4 (210 FTE)
• City of Federal Way — Standard = 5.5; currently at 3.5 (396 FTE)
SOLUTION
• Reclassify existing 0.5 FTE Admin Asst 1 to 1.0 FTE HR Technician
• 55K is a reasonable request to facilitate HR operations and service Citywide
— clear and immediate ROI
C.
`CITY OF
Federal Way
Centered on Opportunity
2023-24 Budget
City Clerk
The City Clerk's Office main function is to maximize access to city
government, preserve the city's official records, and to provide
accurate and timely information to meet the needs of the city
officials, city departments, and the community.
LAWA.
Mayor Jim Ferrell
Deputy City Clerk
The City Clerk's Office is a
Division of the Mayor's Office
The City Clerk is appointed by the Mayor and
confirmed by the City Council.
City Clerk
Stephanie Courtney, CIVIC
Division Direction and Administration
Jennifer Marshall, CIVIC
Administrator of GovQA and
Laserfiche systems
Admin Assistant
Katey Hobbs
Administrative Duties for the
Division
Legislative Support CITY -
COUNCIL
The City Clerk's Office...
• Coordinates the legislative process for well -organized and
efficient City Council meetings.
• Processes legislative action taken by the City Council and
provides public access to official city documents.
• Support citizen involvement through volunteer Boards &
Commissions appointments.
• Ensures meetings materials are posted to the city website to
promote transparency and trust in government.
• Acts as the Elections liaison for local ballot measures and
elections for the city.
Legally Speaking
The City Clerk's Office... �
• Processes and maintains city contracts.
• Attests official acts of the mayor and
department directors.
• Serves as the custodian of the Federal Way Revised Code
• Coordinates Hearing Examiner proceedings.
• Ensures timely posting of legal and public notices.
• Provides access to public records pursuant to RCW 42.56.
• Notices all city meetings according to the OPMA.
Official City Documents
The City Clerk's Office...
• Is the primary recordkeeper for official city records.
• Provides citywide records management support to
all departments
• Ensures compliance with the Secretary of State's
requirements for the retention of records.
• Coordination of secure document shredding city-
- - wide.
• Processes requests for public records in
accordance with the Public Records Act (RCW
42.56) and the city's Public Records Policy.
Managing Public Records
W
RISK
More records = more records to search
Public Records Requests are increasingly more
complex than 5, 10, or 20-years ago. Records are now
found on multiple platforms including paper records,
emails, text messages, social media, off -site records,
and across multiple city systems and data bases.
Currently, our system holds over 21.5 million searchable emails, and growing.
RISK: In Washington State, it is has become the
default expectation of the court to have a
dedicated Public Records Officer, in order to prove
competency and proper training.
Public Records penalty awards are ultimately paid
with taxpayer dollars.
Cost to Taxpayers
Each Department manages their own requests with the
Clerk's Office monitoring timelines, and managing the larger,
multi -departmental requests. The city cannot charge for or
recover costs for staff time.
/ # of requests in 2021: 431
# of staff hours tracked in 2021: 998.4 hours'
# of staff who work on PRA requests: 37.5
Total fees collected for requests in 2021: UO2.00
Estimated costz to the tax -payer per request in 2021: $840.33
1 This total excludes staff time for Administrative/Legal/Clerk review . 2 Calculation includes staff salary & benefits, systems, services, and overhead as
reported in 2021 JLARC report.
Dedicated Public Records Officer
Under the direction of the City Clerk, one (1) FTE Public Records Officer (PRO)
will oversee compliance of the Public Records Act (PRA) in a consistent and
legally defensible manner.
• The PRO will be the public facing point -of -contact for City Hall records requests,
ensuring the fullest assistance to inquirers, and the timeliest possible action on
requests for information (RCW 42.56.100).
• The PRO will be responsible for providing ongoing education, training, and
technical assistance to city staff regarding PRA requirements.
• The PRO will work on coordination of records retrieval, documenting searches,
and review and assistance to staff with exemption/redaction logs.
The PRO position is supported by multiple city
Department Directors. The impact of adding this
one position will be exponentially felt, not only in
the Clerk's Office, but this addition will lighten
workloads across almost every city department.
Increasing Costs
Elections Costs are increasing
• The average election cost over the last 5-years is
$275,,486.60/yr with a high of $415,454.60 (2021) and low
of $202,,635.19 (2018).
Increase of $100,000 in each of 2023 and 2024 years to cover
the anticipated gap.
Inflation effects the costs of goods & services
• The cost of posting legally required notices has increased.
• The cost of storage and retrieval of off -site records has
increased.
Increase of $3,400 per year for the increase in cost due to
inflation.
`CITY OF
Federal Way
Centered on Opportunity
2023-24 Budget
Economic Development
2021 =22 Accomplishments
• In the Fall of 2021, "the Hub: Federal Way Higher education Center" was opened to
bring local access to higher education in Federal Way for current professionals and
older students.
• Information, and technical job numbers have increased by 55%, and 25%, respectively
as result of impacts from "Some assembly Required" (2015), and "The Tech Hub
Action Plan" (2021).
• Businesses displaced by the FW light rail station were retained and relocated within
Federal Way city limits. Dozens of new businesses of all sizes have been attracted,
retained and expanded in Federal Way.
• Preliminary work on the new Economic Development "Five-year Plan" has been
completed, and is ready to be adopted by a new Economic Development division.
2023=24 Goals
• Hire a new Economic Development Director, and subsequent
necessary staff.
• Develop a new "Five-year Plan" to build upon "Some Assembly
Required" (2015-2019) and foundationalize positive gains in
Information, technical, and Retail sectors to support the
established social service and healthcare centers.
• Provide key focus on diversity, equity, diversion through childcare
operators, seniors, and post — Covid impacts on digital banking
and broadband analysis.
2023=24 Budget
• The 2023 proposed Economic Development budget is set to accommodate the
salaries of a Director, along with one other permanent, full time position. Services
and charges include outlying contracts, and non -city services (studies, economic
sector promotion, etc.)
• The 2024
proposed budget
projects a
$11,558 increase in personnel (salary +
benefits)
expenditures, and
otherwise
remains the same to 2023 proposals
2023 Proposed Expenditures by
Category
Category Amount
Personnel $ 261,251
Supplies 21100
Services / Charges 71,417
2023 Proposed Expenditures by Category
Personnel
78.0%
Supplies
O.h%
Svc/Chgs
21.3%
Total: $ 334,768
`CITY OF
Federal Way
Centered on Opportunity
2023-24 Budget
Emergency Management
Emergency
-M a n ageenI
E� LIEr 3&L
Me tcaI
sejvkew
En lor<emelu
IAW
Fire and
Rescue Ser jcLn
P,INic
Works
Emergency Management (EM)
Overview
• EM has one full-time employee — the emergency
manager.
• Org-charted within the mayor's office.
• Manager's role is to ensure Federal Way is
prepared to manage large scale critical incidents.
• Manager attends regional EM meetings, applies for
grants, coordinates the Greater FW Emergency
Operations Center (EOC),, supervises Community
Finaraanry RAcnnncP Taam vnIU11t22rS (CERT).
EM Priorities
1. Maintain pivotal relationships in
EM community
2. Ensure City continues to meet
emergency preparedness needs
`CITY OF
Federal Way
Centered on Opportunity
2023-24 Budget
City Council Budget
Baseline Budget
Salaries & wage -pre-loaded by HR/Finance
All other expense lines assume level
Code
Item
2020
Actual
2021
Actual
2022
2023
Proposed
2024
Proposed
23 Propose - 22 Ad'
Adopted
Adjusted
Projected
$ Ch
% Ch
Expenditure Summary:
1XX
Salaries & Wages
162,679
178,965
168,512
190,178
190,178
171,224
173,568
(18,953)
-10.0%
2XX
Benefits
87,040
88,469
120,527
91,748
91,748
105,065
105,956
13,318
14.5%
3XX
Supplies
6,756
4,911
6,537
6,537
6,537
6,537
6,537
-
0.0%
4XX
Services and Charges
214,844
232,155
235,118
235,118
235,118
205,218
205,218
(29,900)
-12.7%
Total Expenditures:
$ 471,3 99
$ 504,501
$ 530,695
$523,580
523,580
$ 488,045
$ 491,279
$
had large \00 reduction
2022 out for $30� using
ay- o. King Ho
lea\ie for a d Homelessness
acp ued - to Co
Admen partners MONO
Potential Additions
Proposed City Council additions:
• Anticipated change in travel patterns.?
• Health Fair ($2,000)
• Additional Sr. Commission printing
o $5,000 ($2,000 donation revenue)
• Additional full-time support staff
o $30,000 (combined with ARPA admin)
Questions & Discussion
E
Identification of follow-up items
and future priority list items