2026-2027 Operating & Capital Improvement Budget

2023-24 Budget

2024-25 Budget

2025-26 Budget

2025-26 Mid-Year

2026-27 Proposed

Department

Position / Non-Benefited

Inc/(Dec)

Non-Benefited Position Summary by Department Community Development

N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A

3.00 0.00 0.00

3.50 0.00 0.00

3.50 0.00 0.00

4.00 0.50 0.50

0.50 0.50 0.50 0.06

Finance

Human Resources Parks & Recreation

32.75

35.13

36.68

36.75

2.79

3.79

3.79

3.29

-0.50

Public Works

Police Department

15.00 53.54

15.00 57.42

15.00 58.97

17.00 62.03

2.00 3.06

Total Non-Benefited Position Control - All Departments

Community Development

Administrative Intern

0.50 0.50 1.00 1.00 3.00

0.50 0.50 1.50 1.00 3.50

0.50 0.50 1.50 1.00 3.50

1.50 0.50 1.00 1.00 4.00

1.00 0.00

Code Enforcement Officer

Graduate Intern

-0.50

Temporary Employee

0.00 0.50

Total Community Development

Finance

Administrative Intern

N/A N/A

0.00 0.00

0.00 0.00

0.00 0.00

0.50 0.50

0.50 0.50

Total Finance

Human Resources

Administrative Assistant

N/A N/A

0.00 0.00

0.00 0.00

0.00 0.00

0.50 0.50

0.50 0.50

Total Human Resources

Parks & Recreation

Office Assistant Program Assistant

N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A

1.43 7.06 5.34

1.43 8.24 5.34

1.43 8.44 5.34

1.76 9.51 5.00

0.33 1.07

Recreation Facilities Assistant

-0.34 -0.39 -0.60

Recreation Leader Recreation Leader II

14.41

14.78

15.98

15.59

4.51

5.34

5.50

4.90

Total Parks & Recreation

32.75

35.13

36.68

36.75

0.06

Public Works

Administrative Intern

0.00 0.29 0.00 2.00 0.50 2.79 1.00 0.50 0.50 0.00 3.00 2.00 3.00 2.00 0.00 3.00 0.00

0.00 0.29 1.00 2.00 0.50 3.79 1.00 0.50 0.50 0.00 3.00 2.00 3.00 2.00 0.00 3.00 0.00

0.00 0.29 1.00 2.00 0.50 3.79 1.00 0.50 0.50 0.00 3.00 2.00 3.00 2.00 0.00 3.00 0.00

1.00 0.29 0.00 2.00 0.00 3.29 1.00 0.00 0.00 1.00 2.50 2.00 2.50 2.00 0.50 4.00 0.50

1.00 0.00

Deputy Director of Public Works (Limited Service)

Graduate Intern Maintenance Aide Temporary Employee

-1.00

0.00

-0.50 -0.50

Total Public Works Police Department

Administrative Assistant

0.00

Crime Analyst

-0.50 -0.50

Emergency Operations Coordinator

Management Analyst I Master Reserve Officer Parking Control Officer

1.00

-0.50

0.00

Police Cadet

-0.50

Police Communications Officer II

0.00 0.50 1.00 0.50

Police Fleet Commander Police Services Officer I/II

Property & Evidence Specialist

56|Page

Made with FlippingBook - professional solution for displaying marketing and sales documents online