City of Irvine - Fiscal Year 2023-25 Adopted Budget

PERSONNEL & STAFFING

Full-Time Positions

2020-21 2021-22 2022-23 2023-24 2024-25

Actual

Actual

Budget

Adopted Adopted

DEPARTMENT City Council City Manager

0.00

15.00 24.00 15.00 53.20 17.50

15.00 32.00 16.00 58.00 20.70

15.00 37.00 16.00 58.00 22.55

15.00 37.00 16.00 58.00 22.55

22.00 15.00 49.20 17.50

City Clerk

Administrative Services

Human Resources

Community Development

111.00 131.00 341.30 169.00

111.00 132.00 347.30 169.00

115.00 147.00 358.30 191.00

117.00 150.00 358.45 158.00

117.00 150.00 358.45 158.00

Community Services

Public Safety

Public Works & Transportation Project Delivery & Sustainability

0.00

0.00

0.00

42.00

42.00

TOTAL

856.00

884.00

953.00

974.00

974.00

Part-Time Positions 1

2020-21 2021-22 2022-23 2023-24 2024-25

Actual

Actual

Budget

Adopted Adopted

DEPARTMENT City Council City Manager

0.00 0.00 2.90 4.10 2.30 2.00

4.00 0.00 2.90 2.30 2.30 3.00

4.00 0.00 2.90 2.30 2.30 3.00

4.00 0.50 1.60 2.00 1.60 3.50

4.00 0.50 1.60 2.00 1.60 3.50

City Clerk

Administrative Services

Human Resources

Community Development

Community Services

286.91

271.60

272.16

255.06

255.06

Public Safety

40.39

41.20

42.64

49.58

49.58

Public Works & Transportation Project Delivery & Sustainability

6.75 0.00

6.75 0.00

6.75 0.00

1.50 2.40

1.50 2.40

TOTAL

345.35

334.05

336.05

321.74

321.74

Non-Hourly Positions (paid by stipend - Councilmembers, Commissioners, Crossing Guards)

2020-21 2021-22 2022-23 2023-24 2024-25

Actual

Actual

Budget

Adopted Adopted

DEPARTMENT City Council City Manager

0.00 5.00 5.00 6.00

5.00 0.00 5.00 5.00

5.00 0.00 5.00 5.00

5.00 0.00 5.00 5.00

5.00 0.00 5.00 5.00

Adminstrative Services Community Development

Community Services

12.00 58.00

12.00 59.00

12.00 60.00

12.00 61.00

12.00 61.00

Public Safety

Public Works & Transportation

5.00

5.00

5.00

5.00

5.00

TOTAL

91.00

91.00

92.00

93.00

93.00

1 Part-time staff hours converted to full-time equivalencies (FTEs) – one FTE equals 40 hours per week, 52 weeks per year.

94

FY 2023-25 Adopted Budget

Made with FlippingBook interactive PDF creator