Birmingham FY2023 Proposed Budget

The Government Finance Officers Association of the United States and
Canada (GFOA) presented a Distinguished Budget Presentation Award to

the City of Birmingham, Alabama for its annual budget for the fiscal
year beginning July 1, 2021. In order to receive this award, a
governmental unit must publish a budget document that meets program
criteria as a policy document, as an operations guide, as a financial
plan, and as a communications device.
This award is valid for a period of one year only. We believe our
current budget continues to conform to program requirements, and we
are submitting it to GFOA to determine its eligibility for another
award.
MAYOR’S PROPOSED OPERATING BUDGET FISCAL YEAR 2023
This page has been intentionally left blank.

MAYOR
RANDALL L. WOODFIN
CITY COUNCIL
WARDINE ALEXANDER, PRESIDENT, DISTRICT 7
CRYSTAL N. SMITHERMAN, PRESIDENT PRO TEMPORE, DISTRICT 6
CLINTON P. WOODS, DISTRICT 1
HUNTER WILLIAMS, DISTRICT 2
VALERIE A. ABBOTT, DISTRICT 3
J.T. MOORE, DISTRICT 4
DARRELL O’QUINN, DISTRICT 5
CAROL CLARKE, DISTRICT 8
LATONYA TATE, DISTRICT 9

DEPARTMENT HEADS
AUDITORIUM ........................................................................................ Alicia Johnson-Williams, Director
CAPITAL PROJECTS ................................................................................................. Denise Bell, Director
CITY CLERK ......................................................................................................... Lee Frazier, City Clerk
CITY COUNCIL ............................................................................... Cheryl A. Kidd, Council Administrator
COMMUNICATION............................................................................................... Antoinette King, Director
COMMUNITY DEVELOPMENT ............................................................................ Meghan Thomas, Director
CROSSPLEX AT STATE FAIRGROUNDS ................................................................... Ruben Perez, Director
DIVISION OF YOUTH SERVICES ..............................................................................Galvin Billups, Director
EQUIPMENT MANAGEMENT ................................................................................ Cedric Roberts, Director
FINANCE ................................................................................... Kevin W. Moore, Chief Financial Officer
FIRE ............................................................................................................................ Cory Moon, Chief
HUMAN RESOURCES ...................................................Jill M. Madajczyk, Chief Human Resource Officer
INFORMATION MANAGEMENT SERVICES ........................... Patrick T. McLendon, Chief Technology Officer
INNOVATION AND ECONOMIC OPPORTUNITY ........................................................ Cornell Wesley, Director
MAYOR’S OFFICE ........................................................................................ Cedric Sparks, Chief of Staff

Chaz Mitchell, Chief of Operations
MUNICIPAL COURT ..................................................................................Andra Sparks, Presiding Judge
OFFICE OF THE CITY ATTORNEY ....................................................................... Nicole King, City Attorney
PLANNING, ENGINEERING AND PERMITTING........................................................ Katrina Thomas, Director
POLICE .................................................................................................... Scott Thurmond, Interim Chief
PUBLIC WORKS ....................................................................................................... Josh Yates, Director
TRANSPORTATION ............................................................................................... James Fowler, Director

BOARD DIRECTORS
ARLINGTON ........................................................................................................ Toby Richards, Director
LIBRARY ......................................................................................... Janine Langston, Executive Director
MUSEUM OF ART .......................................................................................... Graham Boettcher, Director
PARKS AND RECREATION ...................................................................... Shonae Eddins-Bennett, Director
SLOSS FURNACES ..................................................................................................... Karen Utz, Director
SOUTHERN MUSEUM OF FLIGHT .......................................................................... Brian Barsanti, Director

TABLE OF CONTENTS
Page
MAYOR’S BUDGET MESSAGE ................................................................................................. 1
INTRODUCTION
How to Use this Budget Document....................................................................................... 3
The City of Birmingham, Alabama ........................................................................................ 5
Facts About Birmingham and Metropolitan Area .................................................................. 6
Points of Interest .................................................................................................................. 9
Responsibilities of the City of Birmingham
Jefferson County and the State of Alabama ......................................................................... 12
Organization of the City of Birmingham ................................................................................ 14
Mayor’s Strategic Plan………………………………………………………………………………20
Budgetary Goals and Financial Policies ............................................................................... 22
SUMMARY OF GENERAL FUND REVENUES AND APPROPRIATIONS:

Summary of General Fund Revenues and Appropriations ................................................... 25
GENERAL FUND REVENUES ..................................................................................................... 27
GENERAL FUND APPROPRIATIONS ........................................................................................ 33
DETAIL OF BUDGETED POSITIONS BY FUNCTION:

Positions Changes ............................................................................................................... 41
General Fund
General Government
03 Innovation and Economic Opportunity Development …………………………………47

04 Communication…………………………………………………………………………….50
07 City Clerk................................................................................................................ 52
10 City Council ............................................................................................................ 55
13 Community Development ....................................................................................... 59
19 Finance .................................................................................................................. 62
28 Office of City Attorney............................................................................................. 67
31 Mayor’s Office ........................................................................................................ 70
34 Equipment Management ........................................................................................ 76
37 Information Management Services ......................................................................... 80
42 Human Resources.................................................................................................. 84
61 Division of Youth Services ...................................................................................... 88
i
TABLE OF CONTENTS
Page
Public Safety
16 Planning, Engineering & Permits ............................................................................ 91

22 Fire ......................................................................................................................... 96
43 Police ..................................................................................................................... 101
46 Municipal Court ...................................................................................................... 107
49 Public Works .......................................................................................................... 111
52 Department of Transportation ................................................................................. 117
60 Capital Projects ...................................................................................................... 121
Culture and Recreation
01 Auditorium .............................................................................................................. 125

02 CrossPlex at Fair Park............................................................................................ 128
74 Arlington ................................................................................................................. 132
77 Library .................................................................................................................... 135
80 Art Museum ............................................................................................................ 139
83 Parks and Recreation ............................................................................................. 141
85 Southern Museum of Flight……………………………………………………………….147
88 Sloss Furnaces....................................................................................................... 150
DETAIL OF CAPITAL OUTLAYS ................................................................................................ 153
ADDITIONAL OPERATING BUDGETS AND APPROPRIATIONS:
General Bond Debt Reserve Fund ....................................................................................... 155

Tax Increment Financing Fund............................................................................................. 156
Neighborhood Allocation…………………………………………………………………………….157
Highway Improvement Fund………………………………………………………………………..158
Fuel Tax Fund ...................................................................................................................... 159
Storm Water Management Fund .......................................................................................... 160
Corrections Fund ................................................................................................................. 161
Fair Trial Tax Fund............................................................................................................... 162
Sporting and Entertainment Recruiting................................................................................. 163
Rebuild Alabama Act………………….………….………………………………………………….164
Capital Improvement Fund ................................................................................................... 165
Neighborhood Revitalization Fund ....................................................................................... 166
Birmingham Fund…………………………….………………………………………………………167
Land Bank Authority Fund.………………..……………………………………………………….. 168
Community Development Block Grant……………………………………………………………..169
ii
TABLE OF CONTENTS
Page
DEBT SERVICE:
Statement of Debt Service Requirements ............................................................................ 173
APPENDICES:
Glossary of Key Terms......................................................................................................... 179
Classification and Pay Plan .................................................................................................. 192
iii
iv
CITY OF BIRMINGHAM
MAYOR RANDALL L. WOODFIN
May 17, 2022
Dear Citizens of Birmingham, City Councilors, and Employees:
The City of Birmingham is in a time of unprecedented investment in our community. Let me pause to acknowledge those in the
Birmingham business community that held strong through hard times of this unparalleled pandemic and believed Birmingham
would be stronger on the other side of it.
We have seen a new generation of development, focusing on our neighborhoods and business districts. Our partnership in the
renovation of the BJCC and construction of Protective Stadium has created new opportunities for ventures like the USFL, UAB,
Birmingham Legion and the Birmingham Bowl. These ventures have given us an emerging role as a sports and entertainment
destination. Public private partnerships like Birmingham Promise are moving barriers for our young people to seek opportunities
through apprenticeships and to further higher education. People are investing in Birmingham, and the city’s commitment to
investing in our people will continue to be our mainstay.
This $517 million dollar budget presented to you represents our shared priorities between you, the Citizens of Birmingham, and
the Birmingham City Council. This will show the investment in our future with a commitment to our youth, our neighborhoods,
and our employees.
In the following pages of this budget, you will see that departments and basic services are maintained while expanding or even
introducing new initiatives.
What I have known as Mayor of this city is, Birmingham is only as strong as our people; our future is secured by what we do for
our youth. In addition to the many services and cultural opportunities supported by the city, I am pleased to introduce increased
funding to support our children. The proposed FY2023 operating budget extends our partnership with Birmingham City Schools
to provide mental health services for students in all our schools. We will continue to support the Birmingham Promise for our high
school seniors. This budget represents an expansion of the Division of Youth Services (better known as DYS) to a city department.
The new DYS will include funds to support conflict resolution programs within our neighborhoods, financial literacy for our
students, and our continued commitment to summer youth jobs. This budget will also allow Park & Recreation to reinvent our
recreation centers throughout our city to provide safe havens in strategic locations for our children. Birmingham will further invest
in our future by committing funding for early childhood education. My expectation is when a child enters school, they are ready
to excel. Our commitment to our youth will be amplified by the opportunities for matching funds and external partners to help us
achieve our goals.
The budget before you will continue to support our priority of neighborhood revitalization. As a city, we have taken major steps
over the last four years to remove dilapidated houses, pave streets, and cut overground lots. We will fund demolition and weed
abatement to continue an aggressive approach to rid our neighborhoods of this blight. This budget will support an overarching
plan to incorporate sidewalk improvements. It also commits a combined $15 million to street resurfacing and launches a strategic
pavement management plan. This plan will evaluate 750 miles of roadway within the city and develop a pavement management
plan using rehabilitative and preventative maintenance. The City will also invest $7 million in an initiative to provide uniform trash
receptacles in phases to every household in the city at no charge. This initiative will provide a major next step in our commitment
to a clean and beautiful city.
710 NORTH 20TH ST. BIRMINGHAM, AL 35203 (205) 254-2771 WWW.BIRMINGHAMAL.GOV

-1-
CITY OF BIRMINGHAM
MAYOR RANDALL L. WOODFIN
Lastly, to support our commitment to our city, we must do everything possible to take care of our employees. I thank each member
of the city council for supporting the recent 5% raise for our employees. The 2023 budget will continue to fund 5% merit raises and
longevity pay. The City will not waver in its commitment to fully fund the pension as we have for the last 2 years. That commitment
is reflective in this budget, along with funding to strengthen and correct the supplemental pension for police and firefighters.
This summer provides our medal moment. A once-in-a-lifetime opportunity for the City of Birmingham, our region, and the State
to step on the world stage as the host of The World Games 2022. After years of planning and hard work, our moment has come. We
will be ready for that moment. However, we must also consider what kind of city we will be once the fanfare of the games have left.
This budget provides an answer. We will be a city committed to a future that supports our young people, our neighborhoods, our
employees … and our continued growth.
I encourage each of you to join me in supporting this budget plan for the good of our people.
Randall L. Woodfin
Mayor
710 NORTH 20TH ST. BIRMINGHAM, AL 35203 (205) 254-2771 WWW.BIRMINGHAMAL.GOV

-2-
PUTTING PEOPLE FIRST
WWW.BIRMINGHAMAL.GOV
INTRODUCTION
HOW TO USE THIS DOCUMENT
This document is designed to provide concise and readable information about the
approved budget for general government operations in the municipality of Birmingham,
Alabama for the fiscal year which begins July 1, 2022. It presents the major programs and
plans for the fiscal year and summarizes anticipated revenues and expenditures.
The Proposed Budget is divided into the following sections:
--The Budget Message includes the Mayor’s transmittal of proposed spending priorities
for the City of Birmingham for the 2022 - 2023 fiscal year.
--The Introduction section contains general information and statistics about the City of
Birmingham. An organizational chart of city government is included as well as a brief
description of the more significant departments and governing boards. It also includes a
statement of the City’s budgetary goals and financial policies and a review of the budget
process.
--The Summary of Revenues and Appropriations features a tabulation of actual

revenue and expenditures in the City’s General Fund for the fiscal years ended June 30,
2021; appropriations and estimated revenues through April 30 th for the current fiscal
year which ends June 30, 2022 and budgeted amounts for the upcoming fiscal year.
--The General Fund Revenues section lists the detail for actual, estimated and
projected revenues according to revenue type for fiscal years 2021, 2022 and 2023.
--The General Fund Appropriations summarizes actual expenditures, current

appropriations and proposed amounts of fiscal years 2021, 2022 and 2023.
--The Detail of Budgeted Positions by Function section presents information on the

number of positions budgeted for each department in the General Fund during fiscal
year 2021, and 2022 and proposed for fiscal year 2023 according to functional area.
There are three functional areas listed: general government, public safety, and culture
and recreation. Each department is assigned to one of these areas. Information on
budgeted positions are summarized in this section by status (i.e., classified, elected,
appointed and unclassified).
CITY OF BIRMINGHAM, ALABAMA -3-

--The Budgets Which Contain Additional Operating Appropriations include the General
Bond Reserve Fund, Tax Increment Financing Fund, the Neighborhood Allocations Fund,
Highway Improvement Fund, Fuel Tax Fund, Storm Water Fund, Corrections Fund, Fair Trial
Tax Fund, Sports and Event Recruitment Fund, Rebuild Alabama Act, Capital Improvement
Fund, Neighborhood Revitalization Fund, Birmingham Fund, Land Bank Authority and
Community Development Block Grant Fund. Estimated revenues and appropriations for the
fiscal year 2023 are given for each of these funds.
--The Debt Service section describes the City’s debt management policies and provides a
schedule listing the amounts required for payment of principal and interest by fiscal year.
-The Appendices includes a Glossary of Key Terms, list of Commonly Used Acronyms, and
the fiscal year 2023 Classification and Pay Plan.
Further information about the operating budget may be obtained by calling (205) 254-2305 or
by visiting the website at www.birminghamal.gov/about/city-directory/finance/budget-office.

THE CITY OF BIRMINGHAM, ALABAMA
The City of Birmingham, Alabama, is a municipal corporation under the laws of the State
of Alabama. Birmingham is the largest city in the state with a population currently estimated at
206,151 and a total area of approximately 163 square miles. As shown on the map below,
Birmingham is located in Jefferson and Shelby counties in north central Alabama.

FACTS ABOUT BIRMINGHAM AND METROPOLITAN AREA
- Ranks 116th in population among the nation’s 285 largest cities.
- Represents 23 percent of Alabama’s population.
- Ranks 50th in population among the nation’s 384 metropolitan areas.
- Represents 22.6 percent of Alabama’s retail sales.
AREA: 5,332 square miles—MSA (Metropolitan Statistical Area)—Jefferson, Bibb, St. Clair,
Shelby, Walker, Chilton and Blount Counties.
ALTITUDES: Average – 620 ft.

Range – 538 ft. – 1,200 ft.
LATITUDE: 33o 38’ N
LONGITUDE 86o 50’ W
CLIMATE: Average temperature – 62.5o

Average annual rainfall – 52.16”
Average annual snowfall – 2.1”
EDUCATION: Enrollment at Area Colleges and Universities:

University of Alabama at Birmingham – 22,563
University of Montevallo – 2,600
Samford University – 5,619
Birmingham-Southern College – 1,305
Piedmont International University formally known as
Southeastern Bible College – 668
Miles College – 1,700
Jefferson State Community College – 14,065
Lawson State Community College – 3,274

GOVERNMENT: Birmingham, the county seat, is one of 33 separately

incorporated municipalities in Jefferson County. The
City has a mayor/council form of government with a
general fund annual budget of approximately $517.1
million for fiscal year 2023.
METROPOLITAN POPULATION: 1,151,289
BIRMINGHAM POPULATION: 209,151
CULTURAL DENSITY (Birmingham): African-American: 73.4 percent

White: 22.3 percent
Other: 4.3 percent
MEDIAN 2010 HOUSEHOLD EFFECTIVE BUYING INCOME (Birmingham): $38,832
2019 PER CAPITA PERSONAL INCOME (MSA): $25,725
LARGEST EMPLOYERS: University of Alabama at Birmingham

Brookwood Baptist Health
Alabama Power Company
Regions Financial Corporation
Honda Manufacturing of Alabama, LLC
St Vincent’s/Eastern Health System
Mercedes- Benz U.S. International, Inc.
Children’s Health System
Blue Cross Blue Shield of Alabama
AT&T Telecommunications, Inc.
LARGEST TAXPAYERS: Alabama Power Company

University of Alabama at Birmingham
U.S. Government
Regions Bank
American Cast Iron Pipe Company
Compass Bank
Spire (formerly Alabama Gas Corporation)
Water Works & Sewer Board of Birmingham
Amerisourcebergen Drug Corporation
Ascension Health Shared Services LLC (St Vincent’s)

BOND RATING: Standard & Poor’s: AA

Moody’s: Aa3
Fitch: A+
Kroll Bond Ratings: AA
EMPLOYMENT BY INDUSTRY
(NON-AGRICULTURAL)
AMOUNT PER THOUSAND
OF JOBS BY SECTOR: Manufacturing: 8.1
Utilities: 4.9
Telecommunications: 4.5
Financial Activities: 13.2
Professional and Business Services: 1.6
Educational and Health Services: 76.5
Other Services: 11.1
Government: 20.1
RESTAURANTS: There are more than 500 restaurants in the

Birmingham area. This number includes full service
restaurants, cafeterias, fast food outlets, and hotel
and motel establishments.
CHURCHES: The Birmingham metropolitan area has over 1,300

churches, and church membership is held by
approximately 60 percent of the population.

POINTS OF INTEREST
Alabama Jazz Hall of Fame—Located in the historic Carver Theater for the Performing Arts,
the museum honors great jazz artists with ties to the state of Alabama. While furnishing
educational information, the museum is also a place for entertainment.
Alabama Sports Hall of Fame—The Birmingham-Jefferson Civic Center Complex houses this
museum which showcases Alabama’s rich heritage in athletics.
Arlington Antebellum Home and Gardens—This Greek Revival style house built in the 1850’s
is known as the official hospitality center for the City of Birmingham.
Barber Vintage Motorsports Museum & Barber Motorsports Park— Home of the world’s largest
motorcycle museum, the world’s largest collection of Lotus racecars, the world’s largest
Porsche Sports Driving School, the largest vintage motorcycle festival in the U.S., and the only
Indy car race in the Southeast U.S. Year-after-year, rated Birmingham’s top tourist attraction
by TripAdvisor.
CrossPlex at Fair Park—The CrossPlex at Fair Park is a $46 million project opened August
2011. It hosted the Alabama High School Athletic Association indoor track championship.
Also, it hosted the Birmingham Collegiate Indoor opener with UAB, Birmingham-Southern
College and Samford University competing. The world-class facility, in the early stages of its
existence had 4-6 championship events where there were multiple records broken.
Birmingham Botanical Gardens—Featuring waterfalls, statuary and flora from throughout the
world, the Botanical Gardens is a popular place for weddings or for an afternoon stroll.
Birmingham Civil Rights Institute—A state-of-the-art facility housing exhibits that depict
historical events from post-World War I racial separation to present day racial progress. More
than a museum, the Institute promotes on-going research and discourse on human rights
issues through its archival and educational programs and services.
Birmingham-Jefferson Civic Center—A massive sports, entertainment and convention

/exhibition complex, the Civic Center is located in the heart of downtown Birmingham.
Birmingham Museum of Art—One of the finest museums in the south and the largest municipal
museum in the southeast, the Birmingham Museum of Art has permanent exhibits of 19th and
20th Century American paintings, the Kress Collection of Italian Renaissance Art and many
pre-Columbian objects.

Birmingham Race Course—A simulcast horse and dog racing facility, situated on 350 acres in
the eastern area of Birmingham, is served by three interstates—I-59, I-459, and I-20.
Birmingham Zoo—The Zoo exhibits a variety of animals, birds and reptiles in a series of
attractive and educational displays. The Zoo now features the newly opened Trail of Africa
exhibit.
Cobb Lane—A quaint, rambling cluster of shops and restaurants in two historic connecting
houses is located in the Five Points South section of the City.
Finley Avenue Farmers Market—Produce from area farmers can be purchased in this open-
air market.
Five Points South—Restaurants, bars and specialty shops surround this newly restored area
on Birmingham’s South side that has emerged as a nucleus for dining, entertainment and
shopping.
Legion Field—The scene of several of the state’s major collegiate and high school football
clashes, Legion Field seats approximately 72,000. Legion Field was also the site of the 1996
Summer Olympic Soccer trials.
McWayne Center—Children are welcomed to a hands-on museum which encourages them to

feel and discover the wonders of science.
Meyer Planetarium—The 900-seat planetarium features a simulated look at celestial bodies

and other aspects of outer space. Located on the campus of Birmingham-Southern College,
Meyer Planetarium offers a regular schedule of public showings.
Negro Southern League Baseball Museum—Opened in August 2015 and is in the heart of
Birmingham’s Parkside District. Birmingham was a major player in the development and
success of the Negro baseball leagues. While much of this is attributed to the Birmingham
Black Barons, their championships and high-profile players, it was also the industrial leagues
from the many mines, mills and iron and steel factories that produced talented and determined
players. With over 8,000 square feet of exhibit space, the Birmingham Negro Southern League
Museum will showcase the largest collection of original Negro League artifacts on display in
the United States. From learning about the entire Black Birmingham Barons franchise and the
1948 Negro League Championship, to the integration of baseball and the effects of the Civil
Rights Movement on sports, visitors will be able to immerse themselves in the history of the
Negro Southern Leagues.
CITY OF BIRMINGHAM, ALABAMA - 10 -

Oak Mountain State Park—Located 15 miles south of Birmingham, this is the largest of
Alabama’s State Parks encompassing 9,940 acres of lush, green valley filled with pine ridges.
Regions Field—Opened on April 10, 2013 and is the new home of the Birmingham Barons
minor league baseball team. The 2013 season proved to be one of the most memorable in the
long and storied history of Birmingham baseball as the Barons celebrated their return to
downtown with the franchise's 14th Championship. Regions Field is located in the Southside
community just south of downtown Birmingham.
Rickwood Field—Opened on August 18, 1910, Rickwood Field is the oldest baseball stadium
in America. Rickwood served as home field for both the Birmingham Barons, now the AA farm
club for the Chicago White Sox, and the Birmingham Black Barons of the old Negro American
League. With help from the City of Birmingham and other contributors, the restored stadium
now stands as a monument to baseball greats such as Ty Cobb and Willie Mays who played
here.
Ruffner Mountain Nature Center—Ruffner Mountain, the last undeveloped remnant of the Red
Mountain Ridge, is the site of the Nature Center. Visitors are invited to hike along one of the
many nature trails and to tour the Center which is open daily.
Sloss Furnaces National Historical Landmark—Located on the eastern edge of the downtown
business district, the Sloss Furnaces have been a dominant feature of Birmingham’s skyline
for over a century. The only one of its kind in the world, the museum offers furnace tours (led
by trained guides, many of whom are retired blast furnace workers) and media presentations
which examine Birmingham’s industrial heritage.
Southern Museum of Flight—East of downtown and north of the Birmingham International

Airport, this unique museum houses full-scale airplanes, memorabilia from World War II, a
library of aviation and Delta Airlines first airplane.
Vulcan—Vulcan Park and Museum has Alabama’s colossal statue that is the world’s largest
cast iron statue and considered one of the most memorable works of civic art in the United
States. Designed by Italian artist Giuseppe Moretti and cast from local iron in 1904. Vulcan
has overlooked Alabama’s largest city from atop Red Mountain since the 1930’s. Visitors enjoy
the formal gardens, beautiful water fountains and meticulously landscaped grounds with space
for mountainside picnic, weddings, receptions and concerts. The facility continues to lure
visitors and residents of the city year-round.

RESPONSIBILITIES OF THE CITY OF BIRMINGHAM,

JEFFERSON COUNTY AND THE STATE OF ALABAMA
The City, County and State have a number of major responsibilities. Although more
cooperation is needed, their relationship and their ability to work together are discussed as
follows:
Law Enforcement:
The City of Birmingham, Jefferson County, and the State of Alabama have coextensive
law enforcement jurisdiction. The City operates a misdemeanor court system.
Streets and Highways:
The State of Alabama is responsible for maintaining state roads and federal highways
within the City of Birmingham. The City maintains local traffic arteries only.
Sewers:
Jefferson County constructs and maintains sewer plants and trunk line sewers. The City
of Birmingham constructs, but does not maintain, sanitary sewers within its boundaries.
Jefferson County owns and maintains all public sanitary sewers in Jefferson County, including
Birmingham.
Health:
Jefferson County and all the municipalities located within the county (including the City
of Birmingham) contribute to the County Health Department on a formula basis.
Transportation:
A regional bus system, operated by the Birmingham-Jefferson County Transit Authority,

is funded by federal monies which are matched by county and municipal funds on a formula
basis. The Birmingham-Shuttlesworth International Airport is operated by the Birmingham
Airport Authority under a lease agreement with the City of Birmingham.

Education:
The citizens of Birmingham elect members to the Birmingham Board of Education which
operates all City schools. School funding comes from local Ad Valorem taxes and from state
and federal funds. The City assists the Board of Education in borrowing for capital purposes.
Recreation:
The City of Birmingham funds a recreation program which includes swimming pools,
museums and sports facilities. The Mayor represents the City on the board of the Birmingham-
Jefferson Civic Center Authority. The Civic Center Authority operates an arena, concert hall,
theater, and an exhibition hall.

City of Birmingham, Alabama

Organization Chart
Citizens of Birmingham
Mayor City Council
Community Municipal
City Clerk Development Fire Court Other Financially
Independent Boards, Commissions and Accountable Boards
Associations with Extensive Budgetary
and Administrative Support
Birmingham Airport Authority

Birmingham Parking Authority
Arlington Public, Athletic, Cultural &
Equipment Planning Boutwell Auditorium Entertainment Facilities Board
Management Finance Police Engineering and Birmingham Museum of Art
Permits Birmingham Park and Recreation
Birmingham Public Library
Sloss Furnaces
Southern Museum of Flight
Information Office Department

Management of the of Public Works
Services City Attorney Transportation KEY
Indicates appointive authority

and management oversight
Indicates administrative and

budgetary support only
Innovation and Crossplex
Human
Economic Communications at Fair Park General Government
Resources
Opportunity
Public Safety
Culture & Recreation
Other Financially Accountable Boards
Youth Services Capital Projects

ORGANIZATION OF THE CITY OF BIRMINGHAM
The City of Birmingham operates under a mayor-council form of government as provided

by Act No. 452 of the Alabama State Legislature. The Mayor is elected at large and serves as
the City’s chief administrative officer. The Mayor makes all personnel appointments and
terminations subject to the laws governing the civil service system. The City Council is
comprised of nine councilors elected by districts. The City Council exercises legislative power
and makes appointments to any independent or quasi-independent boards and agencies over
which the City has appointive power.
City services are provided by approximately twenty-five departments and quasi-

independent boards. Each department has a department head appointed by the Mayor. The
quasi-independent boards appoint a director who serves a chief operating officer. The
organizational structure is depicted on the chart on page 14. A description of some of the more
significant departments and boards is presented below:
Boutwell Auditorium and Crossplex at Fair Park
The Boutwell Auditorium stages cultural, athletic and entertainment events for people in
the Birmingham area. The CrossPlex at Fair Park, a multi-purpose facility recognized as one
of the leading sports venues. During FY 2021, the Crossplex at Fair Park hosted several high
school and college track meets, swim meets, AHSAA Central Cheer competition, Wrestling
Duals, and a host of other events. In FY 2022, the Crossplex added the NCAA Division II
Women’s Basketball Championship to their schedule of events. In FY 2023, the Crossplex will
also host events for the 2022 World Games in addition to their event schedule.
Equipment Management
Provides repair and maintenance for the City’s rolling stock.
Communications
The Department of Communications is a combined fire, police, and 311 call center that
received in excess of 700,000 calls for services during FY 2021.
Office of the City Clerk
The City Clerk is secretary to the City Council and custodian of all official City records.
The City Clerk also serves as secretary to the Election Commission, the Library Board, and the
Employees’ Pension Board. The office also directs and operates a Records Management
Program for all departments of the city.

Finance Department
The Finance Department is administered by the Director of Finance, who is appointed

by the Mayor. The principal duties of the Director of Finance are established by statute and
include the following: budget preparation and administration; grants administration;
investments; capital financing; insurance and risk management; disbursements; accounting;
audit; collection of sales and occupational license taxes, business licenses, and other
revenues; and the purchasing of all materials, supplies, equipment, and services.
Fire Department
The City maintains a modern fire-fighting department housed in 32 stations located

throughout the City. Four Battalion Units are staffed by approximately 670 personnel. The
department has its own training school for new employees and for retraining of personnel. The
Fire Department operates 19 advanced life support units, a fire prevention bureau, and a
hazardous materials response team.
Police Department
The Birmingham Police Department utilizes the most current law enforcement
techniques and equipment. It is staffed by approximately 873 uniformed officers and 226
civilian personnel. The Police Department has four precinct offices and several sub-stations
located throughout the city. Day-to-day operations of the department are divided among four
bureaus: Administrative Operations Bureau, Support Operations Bureau, Patrol Bureau, and
the Investigative Operations Bureau.
Public Works Department and Department of Transportation
The employees of the Public Works Department collect trash and garbage for the
households and businesses within the jurisdiction of the City of Birmingham. It is also
responsible for the maintenance of City Hall and other City-owned buildings. The
Transportation Department installs and maintains traffic control devices including signs,
parking meters, and streetlights.
Community Development Department
Community Development personnel work with neighborhood citizens advisory council

to establish priorities for public works activities and other government programs. They also
help to develop federal assistance and grant projects and aid in the upgrading and expansion
of the city’s housing stock.

Division of Youth Services
Birmingham is one of the few municipalities in the country with a division or department
that specifically addresses issues directly impacting its youth population. This department
strives to ensure that youth in the City of Birmingham re provided with quality, efficient and
effective programs and services in eight key areas: Athletics & Recreation, Cultural Arts,
Education, Faith-Based Initiatives, Family Services, Health & Wellness, Mentoring, and
Workforce Development.
Capital Projects
The Department of Capital Projects facilitates an integrated project delivery system for
the citywide Capital Improvement Program. This involves planning, coordination, and oversite
of all transportation, neighborhood revitalization, infrastructure improvement, and public safety
projects throughout the City of Birmingham.
Department of Planning, Engineering and Permits
The Department of Planning, Engineering and Permits conducts planning and zoning
activities; constructs streets, sidewalks, viaducts, storm and sanitary sewers and other public
works; administers the City’s building, electrical and plumbing codes; and inspects weighing
and measuring devices within the city. They also oversee all condemnation and demolition
activities for the city.
Office of the City Attorney and Municipal Court
Attorneys in the Office of the City Attorney advise the Mayor, City Council and other City
departments and agencies on legal matters. The department’s attorneys also represent the
City in litigation and prosecute misdemeanor cases in the City’s Municipal Court.
Department of Innovation and Economic Opportunity (IEO)
The newly established Innovation and Economic Opportunity (IEO) department officially
started July 1, 2018. It is citizen oriented and will prioritize the unique role of the city government
in providing economic opportunity through a relentless focus on talent: talent development,
talent retention, and talent attraction.
Information Management Services
To provide electronic and communication services for City departments who then
respond to the needs of the citizens of Birmingham.

Human Resources Department
Provides programs, services, and explanation of benefits for City employees.
Museum of Art, Arlington Museum, Southern Museum of Flight and Sloss Furnace
Museum
These departments have the responsibility to preserve history and provide cultural and
educational experiences to the community.
Park and Recreation Board
Most park and recreation facilities in the City are operated by the Park and Recreation
Board. The board is made up of five members appointed by the City Council. The budget of
the Park Board is subject to approval by the City Council. The Park Board is responsible for
the operation of Legion Field, the City’s athletic stadium; the Botanical and Japanese Gardens;
2 golf courses; 18 recreation centers; 18 swimming pools, 4 community centers and numerous
athletic fields and tennis courts.
Birmingham Library Board
The Birmingham Library Board oversees the operation of a central library located in
downtown Birmingham and eighteen branch libraries throughout the city. Library personnel
catalogue and maintain a book collection of over one million volumes. Staff members also
provide a variety of research services and educational programs to Birmingham citizens. The
Library Board consists of nine members appointed by the City Council.
Birmingham Parking Authority
Off-street parking facilities within the City of Birmingham are operated by the
Birmingham Parking Authority. The Authority is governed by a three-member board of directors
who are appointed by the City Council. The Authority currently employs 66 full and part-time
personnel to service and maintain seven (7) parking decks and two (2) surface lots.
Birmingham Airport Authority
The Birmingham-Shuttlesworth International Airport, which is located five miles

northeast of the center of downtown Birmingham, is operated by the Birmingham Airport
Authority under the provisions of a long-term lease with the City of Birmingham. The City
Council makes appointments to the seven-member board of the Authority. The City Council

also must approve the Authority’s annual budget. The Authority reimburses the City for the
cost of fire and police personnel stationed at the airport. The Authority also reimburses the City
for debt service on the airport parking deck and cargo building.
Public Athletic, Cultural, and Entertainment Board
The Public Athletic, Cultural, and Entertainment Board, is a five-member board

appointed by the Mayor and City Council to oversee the planning and construction of major
projects in the City. The City entered into a funding agreement with the Board, which increased
Lodging tax by 3.5% to pay debt service on the board’s series 2011A and 2011B bonds.
Recent projects include the construction of Regions Field baseball stadium and Negro League
Baseball Museum.

VISION 2025
I. Reimagining Public Safety in Birmingham

Vision 2025 reimagines public safety in Birmingham by reaffirming our focus on violent
crime and undertaking the reform measures that will help to ensure that our public safety
agencies are transparent. We will continue to build on our efforts to support our police
operations, modernize our fire rescue and emergency response capabilities, and think
and act holistically about the root causes of violent crime through our public health-
centered PEACE strategy and operate our courts in manner that prioritizes restorative
justice and diversion over incarceration.
II. Leading Birmingham to a Full Recovery from COVID-19

Vision 2025 articulates a public health strategy geared to vaccinating as many
Birmingham residents as possible and future-proofing Birmingham for future public
health crises.
III. Investing in Birmingham’s Children

Vision 2025 creates a framework for deepening our commitment to children and the
people who care for them by identifying public and private resources to pursue
innovative ways to expand the support ecosystem so every child born in Birmingham
can thrive and reach their full potential.
IV. Honoring and Elevating Birmingham's History

Vision 2025 sets forth a path for the City of Birmingham to develop a comprehensive
preservation and elevation strategy of the institutions and places that affirm
Birmingham’s rightful place as the cradle of the Civil Rights Movement.
V. Strengthening Birmingham’s Public Health Infrastructure and Charting a Path for

a Post-COVID Recovery
Vision 2025 establishes a comprehensive public health vision for the future of
Birmingham to tackle the challenge of food deserts by bringing more healthy food
options and seeking out regional and national grocery partners. Initiating and
maintaining a City-led public information campaign about the safety and efficacy of
COVID-19 vaccines.
VI. Making Birmingham a Destination City

Vision 2025 reaffirms our commitment to making Birmingham a destination city for
tourists and visitors and expanding the cultural and entertainment offerings for our
residents.

VII. Supporting Birmingham’s Small Businesses

Vision 2025 charts a path for fueling the post-COVID recovery for Birmingham’s small
businesses and the long-term growth and development of Birmingham’s minority-owned
businesses.
VIII. Keeping our Promises to our Retirees and Employees

Vision 2025 upholds our promise to honor the professionalism and commitment of
Birmingham City employees and retirees and reward experienced public servants for
their commitment to moving Birmingham forward.
IX. Ensuring Birmingham’s Long-Term Affordability

Vision 2025 boosts our commitment to building an affordable Birmingham that families
deserve by ramping up our commitment to affordable housing while being intentional
about mitigating displacement and gentrification.
X. Creating a More Mobile Birmingham

Vision 2025 builds on efforts to foster a more mobile Birmingham by modernizing roads
and bridges, and pursuing smart transit development and partnerships that make roads
safer, commutes less hectic, and better connects residents and local businesses with
the rest of the region.
XI. Securing Birmingham’s Finances

Vision 2025 fulfills our fiscal responsibility to Birmingham taxpayers by ensuring that
Birmingham's financial standing -- our credit rating, our cash reserves, our cost
structure, our pension obligations, and our revenue drivers -- is in the best shape
possible.
XII. Building on our Progress Investing in all of Birmingham’s Neighborhoods

Vision 2025 builds on our first-term progress by expanding on our neighborhood
investment and stabilization efforts where we seek to make every Birmingham
neighborhood a neighborhood of choice.
XIII. Continuing to Build a Fairer, More Equitable, and Inclusive Birmingham

Vision 2025 preserves the rich diversity of Birmingham by ensuring that our community
remains fair, accessible, affordable, and welcoming for all residents.
XIV. Creating More High-Quality Jobs for Birmingham Residents

Vision 2025 promotes the dignity of work through efforts to close the skills gap and
offering pathways for Birmingham youth, returning residents, residents with disabilities,
and aspiring entrepreneurs to grow our local economy.

BUDGETARY GOALS AND FINANCIAL POLICIES
The budget document for fiscal year 2022-2023 is prepared in compliance with the City
of Birmingham’s Mayor-Council Act and in accordance with the financial policies set forth by
the Mayor and City Council. These policies provide guidelines for evaluating both current
activities and proposals for future programs.
Operating Budget Goals:
1. To continue delivering all basic services to the citizens of Birmingham by

maintaining the proper level of police, fire and sanitation service.
2. To remain a financially stable city with good fiscal management and a sound tax
base by maintaining a healthy budget providing operating funds to city
departments, boards and agencies, economic and social services.
3. To continue efforts to reduce crime and devise ways of dealing with the roots of
crime, such as through drug awareness and youth programs.
4. To encourage increased citizen participation in city government by providing

financial support to the Citizen Advisory Board.
5. To maintain the role of the City of Birmingham as the major provider of regional
amenities and cultural activities.
6. To proceed in our commitment to be a catalyst for technology and enable public

access, support the objectives of City departments and agencies by training and
providing newer computer technology.
7. To provide for competitive wage rates and fringe benefits for all City employees.
8. To adopt a balanced General Fund Budget. A balanced budget is defined as

follows: In no event shall the expenditures recommended by the Mayor in the
General Fund Budget exceed the receipts estimated.
Cash Management and Investment Policies:
1. The cash management and investment policies for the City of Birmingham will
continue to be in place so as to allow the City to be good stewards of public funds
by following the established guidelines and procedures for the handling of cash
receipts and investments.

2. The City will collect all revenues in a timely manner and aggressively pursue
collection of all past due receivables of any type.
3. The Investment Policy states that the primary objectives of investment activity
shall be the preservation and safety of principal, liquidity, and yield. Authorized
investments include U.S Treasury obligations, certificates of deposit, repurchase
agreements, bonds of the State of Alabama, obligations of Federal agencies, and
money market mutual funds.
Debt Policies:
1. The City will maintain a debt structure that will allow it to retain its AA rating with
Standard & Poor’s, Aa3 rating with Moody’s Investors Services, A+ rating with
Fitch’s Ratings, and AA rating with Kroll Bond Ratings.
2. The City will issue voter approved bonds in such amounts and at such times as
allows the City to maintain an orderly capital expenditure program.
3. Principal forms of indebtedness that the City is authorized to incur include general
obligation bonds, general obligation warrants, general obligation bond
anticipation notes, revenue anticipation notes, gasoline tax anticipation bonds
and various revenue anticipation bonds and warrants relating to enterprises.
General obligation warrants, certain revenue anticipation bonds, warrants and
notes, and capitalized lease obligations may be issued or incurred without voter
approval.
4. Over the life of all debt, the City will maintain a balanced debt service structure,
letting neither near term nor future debt service requirements unduly burden its
financial condition.
5. The City’s General Bond Debt Reserve Fund (the Sinking Fund) will be monitored
closely and used in the most appropriate way to provide short term liquidity and
long-term reserves for general obligation bonds of the City.
6. New bonds, warrants, and capital leases will only be issued after an assessment
has been made of the impact such new debt will have upon the City’s general
financial condition and upon the total debt and annual debt service of the City.
7. Total variable rate debt issues of the City will be limited to approximately twenty
percent of the outstanding amount of total City debt.

8. When conditions are favorable, existing debt issues will be currently or advanced
refunded with new debt in order to provide the lowest possible interest cost to the
City.
9. New debt will be issued at interest rates that are consistent with the City’s bond
rating.
Financial Reserve Policy:
The City will attempt to maintain a reserve (fund balance) in the General
Operating Fund equal to twenty percent of operating revenues. This will allow
the City to maintain an adequate balance to cover unanticipated expenses or
revenue declines while at the same time avoiding the accumulation of funds for
no reason.
Accounting, Auditing and Financial Reporting Policies:
1. An independent audit of the City’s financial records and internal control

procedures will be performed on an annual basis.
2 The City will produce a comprehensive annual financial report in accordance with
generally accepted accounting principles (GAAP) as promulgated by the
Government Accounting Standards Board (GASB).
3. The City will maintain a staff of internal auditors to conduct periodic reviews and
special investigations as needed or requested by the Mayor.
Capital Budget Policies:
1. The City will develop a multi-year plan for capital improvements which will be
updated annually. All capital improvements will be made in accordance with this
plan.
2. The City will maintain physical assets at a level appropriate to protect the City’s
investment and minimize future maintenance and replacement costs.
3. The City will acquire and develop land for industrial park sites in order to attract
new businesses and thus promote economic development.

SUMMARY OF REVENUES AND EXPENDITURES

BY FUNCTION
FY 2021 FY 2022 FY 2023

REVENUES ACTUAL AMENDED PROPOSED
Property Taxes $31,928,598 $31,640,932 $32,690,273
Business Taxes 374,808,280 362,904,065 425,144,597
Permits 11,136,750 10,727,434 11,634,598
Fines & Fees 1,558,212 1,427,951 1,804,310
Intergovernmental 32,190,480 16,292,250 16,292,250
Charges for Services 13,381,110 15,014,765 16,020,482
Other Operating Revenue 13,911,854 17,006,845 13,431,143
Total Revenue $478,915,285 $455,014,242 $517,017,653
FY 2021 FY 2022 FY 2023

APPROPRIATIONS ACTUAL AMENDED PROPOSED
City Departments $345,289,020 $377,688,346 $453,250,447
Non Departmental 35,363,739 55,523,438 9,962,134
Required 9,356,441 8,530,368 8,900,368
Contractual 893,369 1,633,984 1,421,484
Education 2,000,000 3,000,000 3,000,000
Transportation 6,003,683 6,000,000 12,450,000
Youth Programs 757,534 824,104 384,104
Economic Services 121,500 3,296,500 396,500
Social Services 0 50,000 50,000
City Owned Facilities 2,078,039 2,865,000 2,950,000
Other Services 137,896 137,896 137,896
Redevelopment/Infrastructure Incentives 3,766,983 5,347,729 2,130,868
Debt Service 18,084,062 18,833,732 21,983,852
Total Expenditures $423,852,266 $483,731,098 $517,017,653


REVENUE CATEGORIES
FY 2021 FY 2022 FY 2023

REVENUE CODE & TITLE ACTUAL AMENDED PROPOSED
Property Taxes
410-001 Real Property $27,608,665 $27,514,914 $28,340,359
410-002 Personal Property 2,376,511 2,238,959 2,462,855
410-004 Land Sales 267,359 237,214 237,214
410-006 Library Share 1,676,063 1,649,845 1,649,845
Total Property Taxes $31,928,598 $31,640,932 $32,690,273
Business Taxes
415-001 Sales Tax $126,841,846 $121,921,215 $144,000,000
415-003 Undesignated Sales Tax 100 0 0
415-011 Use Tax 58,939,855 51,407,878 61,500,000
417-001 Occupational License 102,226,251 105,251,359 105,251,359
420-001 General Business Licenses 57,928,137 57,196,996 80,827,383
420-002 Public Utilities Tax 16,631,890 18,031,890 19,031,890
420-003 Beer Wholesale Tax 1,591 1,275 1,275
420-004 Beer Retail Tax 22,861 17,923 17,923
420-005 Liquor Tax 1,460,226 1,273,783 1,773,783
420-006 Liquor & Wine Tax 140,603 104,852 104,852
420-007 Table Wine Tax 205,571 156,485 156,485
420-015 Dance Permits 63,050 54,403 54,403
422-001 Lease or Rental Tax 7,092,295 5,953,470 6,835,552
423-001 Lodging Tax 3,227,315 1,532,536 5,589,692
423-002 Lodging Tax - Room Charge 26,691 0 0
Total Business Taxes $374,808,280 $362,904,065 $425,144,597
Permits
430-001 Building Permits $8,195,657 $7,506,589 $8,257,248
430-002 Electrical Inspection Fees 945,286 973,450 1,022,123
430-003 Elevator Permits 4,912 4,786 5,025
430-005 Plumbing Permits 188,919 184,379 193,598
430-006 Gas Permits 112,933 113,807 119,497
430-007 Blasting Permits 2,370 2,400 2,520

REVENUE CATEGORIES
FY 2021 FY 2022 FY 2023

430-009 Excavation Permits 398,143 540,145 567,152
430-010 Clearing & Earthwork Permits 228,095 317,971 333,870
430-012 Billboard Permits 96,588 97,597 102,477
430-013 Mechanical Permits 247,839 222,294 233,409
430-015 Civil Construction Permits 74,373 92,938 97,585
430-016 Demolition Permits 113,502 114,370 120,089
430-017 Curb Cut Permit 34,795 35,727 37,513
430-018 Excavation Permit-Private 266,227 289,955 304,453
430-020 Garage Sale Permit 544 413 434
430-021 House Move Permit 2,800 2,400 2,520
430-022 Motor Fuel Dispenser Permit 42,937 39,692 41,677
430-023 Special Use Permit 5,897 5,261 5,524
430-024 Trade Licensing 36,874 36,156 37,964
430-026 After Hours Inspection Fees 72,341 85,830 85,830
430-050 Bingo Application Fees 1,000 500 500
430-052 Food Truck/Push Cart Permit Fees 3,040 4,410 4,410
430-056 Barricade Fee 21,200 0 0
430-099 Other Permits 40,477 56,364 59,182
Total Permits $11,136,750 $10,727,434 $11,634,598
Fines & Fees

438-001 Municipal Court Fines $906,268 $854,827 $915,827
438-003 Traffic Citations 391,613 347,177 364,536
438-004 Collections/Partial Payments 0 0 7,000
438-011 CRO Drug Testing Fee 23,965 22,678 57,678
438-012 CRO Rescheduling Fees 110 617 617
438-050 Defensive Driving School Fees 37,448 21,459 131,459
438-051 DWI Fines 60,456 54,919 134,919
438-052 Defendant's Req Fees for Ed Class 15,769 19,857 44,857
438-053 Project Renew 10,616 8,741 43,741
438-099 Other Miscellaneous Fees 109,422 97,676 97,676

REVENUE CATEGORIES
FY 2021 FY 2022 FY 2023

439-001 Library Fines 1,546 0 6,000
440-001 False Alarm Fines 1,000 0 0
Total Fines & Fees $1,558,212 $1,427,951 $1,804,310
Intergovernmental
446-001 State Bank Excise Tax $11,035,952 $5,000,000 $5,000,000
446-002 State Motor Vehicle License 708,420 608,107 608,107
446-007 State Table Wine Tax 1,426 1,426 1,426
446-008 State Int. Reg. Plan Registration Fees 172,881 130,563 130,563
446-009 State Liquor Stores Sales Tax 416,633 389,343 389,343
446-010 State Oil Production Privilege Tax 8,469 12,570 12,570
446-015 State Business Privilege Tax 2,971,972 2,892,579 2,892,579
447-001 Local County Gasoline Tax 1,613,783 1,357,290 1,357,290
447-002 Local County Tobacco Tax 138,772 134,800 134,800
447-004 Local County Road Tax 3,331,879 3,329,852 3,329,852
447-006 Local Statewide Uniform Beer Tax 1,124,100 1,120,574 1,120,574
447-007 Local Sales Tax on Sale of Used Cars 1,561,865 1,240,113 1,240,113
447-009 Local Industrial Development Board 75,000 75,033 75,033
447-054 Local Industrial Development Board 9,029,329 0 0
Total Intergovernmental $32,190,480 $16,292,250 $16,292,250
CHARGES FOR SERVICES

Charges for Services - Public Service
438-025 Parking Lot Fees $3,934 $3,020 $28,020
450-001 Accident and Offense Reports 187,604 176,634 176,634
450-002 Auto Storage 626,293 614,645 614,645
450-005 Court Ordered Restoration 408 474 474
450-008 E911 Cost Reimbursement 1,424,322 2,926,511 2,926,511
450-012 Advanced Life Support Transports 5,770,882 5,320,795 5,320,795
450-014 Housing Authority Reimbursement 1,026,174 1,889,340 2,216,333

REVENUE CATEGORIES
FY 2021 FY 2022 FY 2023

450-016 Application Fees-Ambulance Cos. 2,400 2,400 2,400
450-017 Ambulance Inspection Fees 1,050 600 600
450-018 Fire Hydrant Rental 26,363 26,895 26,895
450-019 Fire Permits & Inspections 17,790 15,310 15,310
450-020 After Hours Fire Inspection Fees 12,489 6,315 6,315
450-021 Fire Department Report Fees 7,786 8,112 8,112
450-022 CPNC Inspection/Licenses Fees 9,500 9,266 9,266
450-030 Parking Meters 874,247 735,895 735,895
450-099 Public Safety 362,222 150,000 150,000
Total Charges for Services - Public Services $10,353,464 $11,886,212 $12,238,205
Charges for Services - Streets/Environmental

451-009 Weed Control Fees ($500,270) $52,632 $52,632
451-011 Garbage Special Services 15 0 0
451-015 Landfill Charges (54,136) 36,824 315,000
451-020 Scrap Metal Recycling 26,514 8,904 14,452
Total Charges for Services -
Streets/Environmental ($527,877) $98,360 $382,084
Charges for Services - Recreation

452-001 Admission Fees $33,972 $27,426 $27,426
452-002 Concessions 15,274 11,213 11,213
452-003 Parking Fees 291,596 182,900 232,900
452-004 Rent 856,755 555,029 665,029
452-005 Drink Machines 49 0 0
452-007 Gift Shop 25,702 19,363 19,363
452-008 Lunches 25,353 19,665 19,665
452-016 Concession Rev from Crossplex 62,129 0 205,000
452-031 Rental Rev from Arena 157,633 86,320 86,320
452-032 Rental Rev from Multi Purpose Room 2,860 0 0

REVENUE CATEGORIES
FY 2021 FY 2022 FY 2023

452-033 Rental Rev from Retail 1,000 0 0
452-055 Shields School Conference Center (1,925) 0 5,000
452-099 Other Charges-Culture & Rec 88,761 61,990 61,990
Total Charges for Services - Recreation $1,559,160 $963,906 $1,333,906
Charges for Services - General Government

453-001 Subdivision Fees $184,787 $50,000 $50,000
453-002 Zoning Fees 53,078 50,000 50,000
453-008 Parking Authority 836,181 1,400,000 1,400,000
453-010 Franchise Fees 703,528 350,000 350,000
453-011 Right-of-Way Fiber Optic Fee 180,178 180,178 180,178
453-012 Zoning Board Adjustments 38,611 36,109 36,109
Total Charges for Services - General
Government $1,996,362 $2,066,287 $2,066,287
Total Charges for Services $13,381,110 $15,014,765 $16,020,482
Other Operating Revenue

470-001 Interest on Investments $168,857 $80,000 $80,000
475-001 Rent on City Facilities 461,908 587,812 587,812
475-003 Snack Bar Rental 1,594 0 0
476-001 Sale of Equipment 175,368 0 0
476-002 Sale of Property 1,270,633 0 0
478-003 Airport Expense Reimbursements 4,051,053 4,810,288 4,810,288
478-027 Commission on Toll Phones 22,850 25,000 25,000
478-028 Commission on Commissary Sales 1,367 1,755 1,755
478-032 Discounts Earned 0 107 107
478-034 Income from Recycling 2,064 12,197 12,197
478-036 Expense Reimbursement 48,756 248,569 248,569
478-038 Damage to City Property 31,738 37,797 37,797

REVENUE CATEGORIES
FY 2021 FY 2022 FY 2023

478-047 Credit Card Convenience Fees 24,946 14,128 10,959
478-048 Purchasing Card Rebate 3,664 16,659 16,659
478-060 Inventory Adjustments (376,450) 0 0
478-095 Revenue Pilot 1,547,728 1,800,000 1,800,000
478-099 Other Miscellaneous Revenue 750,759 (550,000) 250,000
478-999 Budget Control 0 7,274,271 0
490-031 Tfrs In from Neighborhood Allocations 24,017 13,320 0
490-032 Tfrs In from Donations Fund 1,000 6,000 0
490-105 Transfer In from Birmingham Fund 5,700,000 2,628,942 5,550,000
Total Other Operating Income $13,911,854 $17,006,845 $13,431,143
TOTAL REVENUE $478,915,285 $455,014,242 $517,017,653

APPROPRIATION CATEGORIES
FY 2021 FY 2022 FY 2023

APPROPRIATION CODE & TITLE ACTUAL AMENDED PROPOSED
City Departments
General Government
003 Innovation and Economic Opportunity $2,713,895 $2,679,968 $3,815,817
004 Communications 6,501,871 7,725,266 8,585,817
007 City Clerk 1,359,961 2,146,886 1,472,372
010 City Council 3,435,274 4,316,976 4,899,325
013 Community Development 917,624 1,055,918 2,828,621
019 Finance 11,831,936 13,549,409 19,729,884
028 Office of The City Attorney 6,191,676 7,489,612 9,004,685
031 Mayor's Office 7,099,139 8,203,791 10,052,543
034 Equipment Management 13,292,481 15,465,116 23,561,198
037 Information Management Services 13,036,744 22,032,096 25,741,137
042 Human Resources 10,635,297 10,788,048 12,761,639
061 Department of Youth Services 0 0 3,169,421
Total General Government $77,015,899 $95,453,086 $125,622,459
Public Safety
016 Planning, Engineering & Permits $11,464,788 $12,954,783 $12,740,969
022 Fire 67,313,359 67,027,080 78,047,111
043 Police (See p. 101-103) 100,553,095 100,548,710 118,492,896
046 Municipal Court 6,725,990 8,002,655 8,466,654
049 Public Works 39,461,888 39,880,184 45,033,784
052 Department of Transportation 11,103,110 13,716,165 14,002,112
060 Capital Projects 0 0 4,232,180
Total Public Safety $236,622,230 $242,129,577 $281,015,706
001 Auditorium $915,914 $1,432,451 $1,497,915
002 Crossplex at Fair Park 3,165,015 3,270,202 3,665,742
074 Arlington 381,441 416,494 515,284
077 Library 10,329,860 13,258,036 14,557,624
080 Museum of Art 1,735,939 2,919,152 3,210,342
083 Parks and Recreation 14,075,286 17,447,037 21,671,609
085 Southern Museum of Flight 622,418 847,426 946,171
088 Sloss Furnaces 425,016 514,886 547,595
Total Culture & Recreation $31,650,891 $40,105,684 $46,612,282
Total City Departments $345,289,020 $377,688,346 $453,250,447

FY 2021 FY 2022 FY 2023

Non Departmental
504-000 Longevity $0 $1,500,000 $1,500,000
500-997 Salaries and Wages Wages Initiative 0 0 (11,630,975)
500-999 Salaries and Wages Interdept Position Budget 2,122 0 0
505-001 Pensions - Fringe Cost Retirement & Relief 1,385,321 0 0
505-006 R & R Contibutions Supplemental 0 3,900,000 0
506-002 Pensioners Health Insurance 4,533,264 4,000,000 4,500,000
506-025 Pensioners Health Insurance Shortfall 0 4,000,000 0
507-002 Employee Parking 589,241 600,000 607,000
507-080 Unemployment Compensation 169,231 300,000 970,000
511-001 R & M - Buildings Janitorial (326) 0 0
511-002 R & M - Buildings Painting 36 0 0
516-002 Fleet Expenses Oil 51 0 0
522-001 Supplies - Clothing City Personnel 38 0 0
527-004 Bank Custodial Services 45,336 66,000 66,000
527-010 Commission Expenses 4,427 13,200 13,200
527-041 Legislative Expense 427,500 396,000 396,000
528-001 Utilities Electricity 1,108 0 0
528-015 Utilities Water 366 0 0
534-068 Stormwater Fees 68,479 75,000 75,000
542-001 Council Projects-District 1 96,795 100,000 100,000
600-015 Capital Outlay Capitalized Leases 0 2,531,331 0
800-031 Trfrs Out Neighborhood Fund 721,223 238,001 198,000
800-035 Transfers Out Transfer to Misc Grants Fund 6,995,766 0 0
800-036 Trfrs Out Grant Match Fund 70,000 925,476 0

FY 2021 FY 2022 FY 2023

800-081 Transfers Out Transfer to HUD Block Grant Fund 1,631,833 0 0
800-083 Transfers Out Transfer to Home Fund 189,791 0 0
1
800-102 Trfrs Out Transfer to Capital Improv 10,349,311 17,028,669 7,500,000
2
800-103 Trfrs Out Transfer to Neighborhood Revital 7,116,873 18,725,000 4,275,000
3
800-143 Trfrs to Land Bank Authority Fund 300,000 300,000 500,000
96106 Jefferson County Mayor's Assoc. 12,000 12,000 40,147
96110 Alabama League of Municipalities 27,762 27,762 27,762
96824 African American Mayor's Assoc 10,000 25,000 25,000
Total Non Departmental $35,363,739 $55,523,438 $9,962,134
Required
534-037 Lodging Tax Expense $506,355 $1,200,000 $1,550,000
96001 Oak Hill Memorial Cemetery 161,297 161,297 181,297
96002 Jefferson County Civil Defense 282,275 282,276 282,276
96005 Regional Planning Comm of B'ham 128,403 128,403 128,403
96006 Jefferson Cnty Brd Equalization 69,244 66,192 66,192
96007 Jefferson Cnty Personnel Board 3,358,303 3,500,000 3,500,000
96010 Greenwood Cemetery 85,000 85,000 85,000
96011 Planning & Zoning Commission 3,800 7,200 7,200
96012 Jefferson County Civic Center 1,661,764 0 0
96014 BJCC 2018 Expansion 3,000,000 3,000,000 3,000,000
96509 Construction Industry Authority 100,000 100,000 100,000
Total Required $9,356,441 $8,530,368 $8,900,368
Contractual
96101 Animal Control $308,342 $308,342 $308,342
96103 Housing for Mentally Ill 50,000 50,000 50,000
96108 National League of Cities 13,086 13,400 13,400
96109 U.S. Conference of Mayors 12,242 12,242 12,242
1
See page 165 for details for Capital Improvements.
2
See page 166 for details for Neighborhood Revitalization.
3
See page 168 for details for Land Bank Authority Fund.

FY 2021 FY 2022 FY 2023

96111 Southwestern Athletic Conference 150,000 150,000 150,000
96114 Vulcan Park Foundation 237,500 475,000 475,000
96115 SWAC/MEAC Challenge 0 0 175,000
96118 City Walk 0 500,000 0
96413 High School Basketball Champion 87,500 87,500 200,000
96774 AHSAA-Wrestling 34,699 37,500 37,500
Total Contractual $893,369 $1,633,984 $1,421,484
Education
96214 Board of Education - Other $0 $1,000,000 $1,000,000
96216 Bham Promise Educational Initiative 2,000,000 2,000,000 2,000,000
Total Education $2,000,000 $3,000,000 $3,000,000
Transportation
96301 B'ham Transit Authority $5,000,000 $5,000,000 $10,000,000
96313 Birmingham On Demand (VIA) 878,683 500,000 1,200,000
96315 Clas Tran 125,000 250,000 250,000
96316 Bus Rapid Transit (BRT) 0 250,000 1,000,000
Total Transportation $6,003,683 $6,000,000 $12,450,000
Youth Programs
4
96401 Division of Youth Services (DYS) $674,574 $340,000 $0
96403 Police Athletic Team 0 15,000 50,000
5
96405 Summer Youth Jobs 0 210,000 0
96409 P.I.N.G Operating Expenses 3,408 0 0
96417 Alabama Sports Festival 0 0 50,000
96431 Red Mountain Theater 0 50,000 75,000
96510 McWANE Center 79,552 159,104 159,104
96703 Alabama Symphony 0 25,000 25,000
96727 Alabama Ballet 0 25,000 25,000
Total Youth Programs $757,534 $824,104 $384,104
4
A new department was created for Department of Youth Services, see page 88.
5
Funds included in Professional Services in Department of of Youth Services, see page 88.

FY 2021 FY 2022 FY 2023

Economic Services
96540 Create Birmingham $0 $50,000 $150,000
96546 Red Mountain Park 100,000 225,000 225,000
96547 World Games 0 3,000,000 0
96548 World Trade Designation 12,500 12,500 12,500
96718 CAPS 9,000 9,000 9,000
Total Economic Services $121,500 $3,296,500 $396,500
6
Social Services
96629 Jones Valley Urban Farm 0 50,000 50,000
Total Social Services $0 $50,000 $50,000
City Owned Facilities

96517 Alabama Jazz Hall of Fame $87,500 $175,000 $175,000
96518 Rickwood Field 137,731 65,000 150,000
96519 B'ham Civil Rights Institute 750,000 1,000,000 1,000,000
96701 Birmingham Zoo 500,000 500,000 500,000
96704 Ruffner Mountain Agency 112,000 225,000 225,000
96768 Railroad Park Foundation 490,808 900,000 900,000
Total City Owned Facilities $2,078,039 $2,865,000 $2,950,000
Other Services
96711 Veteran's Day $12,896 $12,896 $12,896
96823 B'ham Jefferson Port Authority 125,000 125,000 125,000
Total Other Services $137,896 $137,896 $137,896
6
See page 169 for additional appropriations from the Community Development Block Grant (CDBG) Budget.

FY 2021 FY 2022 FY 2023

Redevelopment/Infrastructure Incentives
95004 TCH $120,458 $575,000 $0
95008 Applebee's 4,833 50,000 94,368
95016 Grandview Medical Center 1,981,204 1,750,000 0
95024 Serra Automotive 0 753,000 0
95042 AL High Sch Athletic Assoc AHSAA 62,547 96,000 0
95047 Marino's 150,000 150,000 150,000
95060 Limbaugh Toyota 0 315,000 0
95071 Florentine Building LLC 17,071 0 0
95078 The Waites 45,000 0 0
95079 Firestone/Publix Midtown 416,259 400,000 450,000
95080 Lakeview Antisocial/Brat Brot 13,108 37,500 0
95082 Urban Com Dev Crossplex Village 235,273 0 0
95083 Shipt 0 500,000 500,000
95084 Sidewalk Film Center 50,000 50,000 0
95085 Firehouse Ministries 200,000 200,000 0
95087 Publix on Lakeshore 471,229 471,229 475,000
95088 Price Butcher 0 0 75,000
95089 Village Market 0 0 80,000
95090 Sav A Lot 0 0 88,500
95091 Lakeview Green 0 0 218,000
Total Redevelopment/Infrastructure Incentives $3,766,983 $5,347,729 $2,130,868

FY 2021 FY 2022 FY 2023

DEBT SERVICE
Debt Service Principal
700-028 Phillips Lighting Lease Princpal $126,996 $328,734 $339,616
700-030 Debt Service Series 2012-RB 430,000 0 0
700-033 Debt Service Series 2012-CTB 100,000 0 0
700-039 Motorola Lease 999,993 999,993 999,993
700-040 Debt Service Trane Lease Principal 1,496,943 1,601,011 1,709,713
700-042 Debt Service Trane Lease2 Principal 679,468 763,891 852,179
700-044 Crossplex Village Default Principal 394,066 407,477 424,359
700-046 Debt Service Master Eq Lease Sup1 - Principal 0 0 832,508
720-019 Warrant Issue 2014-B Warrants 960,000 1,010,000 1,060,000
720-020 Warrant Issue 2016 Euip & Public Imp 2,723,000 2,158,000 2,793,500
720-021 Principal Paid by Warrant Issue 2018 B 845,000 890,000 920,000
Total Debt Service Principal $8,755,466 $8,159,106 $11,255,122
Debt Service Interest

700-002 Debt Service Interest $0 $499,946 $499,946
700-029 Phillips Lease Interest 53,974 43,441 32,559
700-031 Debt Service 2012-RB Interest 56,456 0 0
700-034 Debt Service 2012-CTB Warrant 6,926 0 0
700-041 Debt Service Trane Lease1 Interest 1,357,235 1,306,570 1,252,413
700-043 Debt Service Trane Lease2 Interest 523,928 528,272 502,592
700-045 Debt Service Crossplex Village Interest 546,952 539,908 516,845
700-047 Debt Service Master Eq Lease Sup1 - Interest 0 0 134,213
721-014 Warrant Issue 2010 Recovery Fund 868,005 0 0
721-019 Warrant Issue 2014-B Warrants 1,157,735 646,619 596,119
721-020 Warrant 2016-Equip & Public Imp 91,560 43,525 18,539
721-021 Interest Paid By Warrant Issue 2018 B 1,624,021 1,580,650 1,549,200
721-022 Interest Paid By Warrant Issue 2020 A 1,999,664 3,539,800 3,419,050
721-023 Interest Paid By Warrant Issue 2020 B 40,058 74,985 74,985

FY 2021 FY 2022 FY 2023

721-024 Interest Paid By Warrant Issue 2020 C 40,346 118,086 118,086
721-025 Interest Paid By Warrant Issue 2021 A 363,943 1,065,200 1,065,200
721-026 Interest Paid By Warrant Issue 2021 B 33,638 110,115 110,115
Total Debt Service Interest $8,764,440 $10,097,117 $10,151,220
Debt Service Fees

527-092 Professional Fees Trane $557,556 $574,283 $574,283
700-005 Debt Service Debt Service Fees 3,300 0 0
722-019 Warrant Issue 2014-B Warrants 1,650 1,613 1,613
722-021 Warrant Issue 2018-B Warrants 1,650 1,613 1,613
Total Debt Service Fees $564,156 $577,509 $577,510
Total Debt Service $18,084,062 $18,833,732 $21,983,852
Total Non Departmental, Boards & Agencies,
Redevelopment/Infrastructure Incentives and Debt
Services $78,563,246 $106,042,751 $63,717,206
TOTAL APPROPRIATIONS $423,852,266 $483,731,098 $517,017,653

POSITION SUMMARY - HEADCOUNT BASIS
GENERAL FUND (001)
FY 2021 FY 2022 FY 2023 FY 2023

Classification Budgeted Budgeted Proposed Proposed
Positions Positions Changes Positions
Total Classified 3,044 3,140 4 3,144

Total Elected Salaried 10 10 0 10
Total Appointed Salaried 142 159 1 160
Total Unclassified Salaried 137 137 0 137
Total Permanent Unclassified-Hourly 496 487 0 487
Total Temporary Unclassified-Hourly 12 13 0 13
Total 3,841 3,946 5 3,951

The positions below reflect the changes approved by the Mayor for Fiscal Year 2023:
General Government
Community Development 1 Community Resource Rep1
1
Finance 1 Manager of Tax Collection

2 Chief Administrative Analyst
(1) Grants Administrator
1 Principal Accountant
(1) Administrative Supervisor2
(2) Administrative Assistant 2
0
Office of the City Attorney 1 Investigator

1
Mayor's Office (13) Mayor Administrative Asst 1

(13)
Equipment Management 1 Maintenance Mechanic 3

1
Division of Youth Services 12 Mayor's Administrative Asst 1

12
Human Resources (1) Administrative Assistant 2

(1) Administrative Clerk 4
(2)
Public Safety
Planning, Engineering & Permits (1) Chief Civil Engineer6
(1) Senior Project Manager6
(1) Chief Architect 6
(2) Senior Civil Engineer6
(1) Principal Admin Analyst 6
(4) Architect 6
(1) Civil Engineer6
(1) Sr. Administrative Analyst 6

Mayor approved changes (cont'd):

(1) Engineering Drafting Supervisor6
(1) Sr. Land Acquistion Agent 6
1 Sr. Hoursing Rehab Specialst 5
(2) Chief of Party 6
2 Env Code Enforcement Supervisor5
5 Housing Rehab Specialist 5
(2) Senior Engineering Inspector6
(3) Senior Engineering Drafter6
(3) Engineering Inspector6
8 San and Ordinance Inspector5
2 Administrative Clerk 5
(2) Engineering Aide6
(8)
Public Works 1 Deputy Director of Public Works

(1) Sr. Housing Rehab Specialist 5
(2) Env Code Enforcement Supervisor5
(5) Hosing Rehab Specialist 5
(1) Maintenance Mechanical 3
1 Administrative Supervisor2
(8) San and Ordiance Inspector5
3 Administrative Assistant 2
(3) Administrative Clerk 5&6
(15)
Department of Transportation 1 Administraive Clerk 4

1
Capital Projects 6 1 Chief Civil Engineer

1 Senior Project Manager
1 Chief Architect
2 Senior Civil Engineer
1 Principal Admin Analyst
4 Architect
1 Civil Engineer
1 Sr. Administrative Analyst
1 Engineering Drafting Supervisor

Mayor approved changes (cont'd):

1 Sr. Land Acquistion Agent
2 Chief of Party
2 Senior Engineering Inspector
3 Senior Engineering Drafter
3 Engineering Inspector
1 Administrative Clerk 5&6
2 Engineering Aide
27
Culture and Recreation

Sloss Furnance 1 Director of Sloss Furnance
(1) Museum Curator
0
Total 5
Footnotes:
1
Position(s) transferred from the Mayor's Office
2
Position(s) transferred to Department of Public Work s (DPW)
3
Position transferred to Equipment Managment
4
Position transferred to Department of Transportation (DOT)
5
Position(s) transferred to Planning, Engineering & Permits (PEP)
6
Position(s) transferred to Capital Projects Department

SUMMARY OF POSITION CHANGES BY FUNCTION - HEADCOUNT BASIS

GENERAL FUND (001)
FY2022 Approved FY 2022 FY2023 FY2023

% Increase
Proposed Changes Budgeted Mayor's Proposed
Department By Function (Decrease)
Positions Thru Positions Proposed Positions
FY22 - FY23
7/1/2021 4/30/2022 4/30/2022 Changes 7/1/2022
General Government
Innovation & Economic Opportunity 14 (2) 12 0 12 0.00%
Communications 128 0 128 0 128 0.00%
City Clerk 11 0 11 0 11 0.00%
City Council 49 0 49 0 49 0.00%
Community Development 10 2 12 1 13 8.33%
Finance 118 3 121 0 121 0.00%
Office of the City Attorney 46 0 46 1 47 2.17%
Mayor's Office 56 14 70 (13) 57 -18.57%
Equipment Management 90 0 90 1 91 1.11%
Information Management Services 47 1 48 0 48 0.00%
Division of Youth Services 0 0 0 12 12 0.00%
Human Resources 50 (2) 48 (2) 46 -4.17%
Total 619 16 635 0 635 0.00%
Public Safety
Planning, Engineering & Permits 129 0 129 (8) 121 -6.20%
Fire 671 (1) 670 0 670 0.00%
Police 1,104 (5) 1,099 0 1,099 0.00%
Municipal Court 95 0 95 0 95 0.00%
Public Works 677 (12) 665 (15) 650 -2.26%
Department of Transportation 55 1 56 1 57 1.79%
Capital Projects 0 0 0 27 27 0.00%
Total 2,731 (17) 2,714 5 2,719 0.18%
Auditorium 19 0 19 0 19 0.00%
Crossplex at Fair Park 27 (2) 25 0 25 0.00%
Arlington 5 0 5 0 5 0.00%
Library 226 0 226 0 226 0.00%
Museum of Art 33 0 33 0 33 0.00%
Parks & Recreation 271 2 273 0 273 0.00%
Southern Museum of Flight 9 0 9 0 9 0.00%
Sloss Furnaces 7 0 7 0 7 0.00%
Total 597 0 597 0 597 0.00%
Grand Total 3,947 (1) 3,946 5 3,951 0.13%


DEPARTMENT EXPENDITURES
DEPARTMENT: INNOVATION AND ECONOMIC OPPORTUNITY (03)

FUNCTION: GENERAL GOVERNMENT
FY 2021 FY 2022 FY 2023

ACCOUNT CATEGORY/DESCRIPTION ACTUAL AMENDED PROPOSED
SUMMARY
Personnel Services $1,243,589 $1,524,057 $1,424,581
Supplies 946 4,310 0
Professional 467,412 246,164 347,764
Rental Expenses 0 1,672 1,672
General & Administrative 242,761 47,165 196,800
Economic Incentives 759,187 856,600 1,845,000
TOTAL $2,713,895 $2,679,968 $3,815,817
DETAIL
500-001 Salaries and Wages Salaries and Wages $426,313 $660,902 $772,522
500-003 Salaries and Wages Appointed Salaries 532,406 495,327 295,500
501-001 Overtime Overtime 111 0 0
502-000 FICA & Medicare Fica & Medicare 69,097 84,700 78,088
505-001 Pensions - Fringe Cost Retirement & Relief 102,922 156,958 179,752
506-001 Insurance - Fringe Cost Health Insurance 102,767 112,217 88,196
506-003 Insurance - Fringe Cost Dental Insurance 2,418 3,760 2,858
506-008 Insurance - Fringe Cost Life Insurance 7,555 10,193 7,665
524-015 Supplies - Other General Office 399 4,310 0
524-040 Supplies - Other Small Equipment 547 0 0
525-005 Non Capital Furniture 7,268 10,000 25,000
525-010 Non Capital Equipment 21,419 0 0
525-011 Non Capital Computer Software-Equipment 6,999 0 0
527-048 Professional Fees Printing & Publishing 150 264 264
527-050 Professional Fees Other Professional Services 459,312 205,900 287,500
527-055 Professional Fees property Appraisal 7,950 40,000 60,000
531-002 Rental Copier Rental 0 1,672 1,672
531-013 G & A Claims 193,000 0 0
534-015 G & Title Search 500 3,200 4,800


FY 2021 FY 2022 FY 2023

534-016 G & A Dues & Subscriptions 895 14,715 12,000
534-030 G & A Instruction & Training 500 8,000 26,500
534-040 G & A Marketing & Promotion 12,180 6,375 50,000
534-075 G & A Travel Expenses 0 4,875 78,500
545-001 Economic Incentives Incentive Agreements 759,187 856,600 1,845,000
TOTAL $2,713,895 $2,679,968 $3,815,817

DETAIL OF BUDGETED POSITIONS

FY 2 0 2 2 Approve d FY 2 0 2 2 FY 2 0 2 3 FY 2 0 2 3
Budge te d Cha nge s Budge te d Ma yor's Budge te d
Job P ositions Thru P ositions P ropose d P ositions
Code Description Grade 7 / 1/ 2 1 4/30/22 4/30/22 Cha nge s 7 / 1/ 2 2
APPOINTED-SALARIED:
94004 Dir of Innovation & Econ Dev 270 1 0 1 0 1
94016 Dep Dir Hum Comm Svc/Econ 800 1 0 1 0 1
93116 Senior Project Manager 216 1 -1 0 0 0
93123 Administrative Assistant 223 1 -1 0 0 0
Total Appointed Salaried 4 -2 2 0 2
CLASSIFIED - SALARIED
02993 Economic Dev Manager 34 0 1 1 0 1
02982 Economic Dev Mgr-Operations 34 1 -1 0 0 0
02089 Chief Administrative Analyst 31 1 0 1 0 1
02986 Economic Dev Project Admin 26 2 0 2 0 2
02988 Economic Dev Specialist 26 2 0 2 0 2
02874 Employee Wellness Specialist 24 1 0 1 0 1
02670 Real Estate Manager 23 1 0 1 0 1
02566 Data Management Technician 19 1 0 1 0 1
00455 Accounting Assistant II 16 1 0 1 0 1
Total Classified - Salaried 10 0 10 0 10
TOTAL POSITIONS 14 -2 12 0 12

DEPARTMENT: COMMUNICATIONS (04)

FY 2021 FY 2022 FY 2023

SUMMARY
Repairs & Maintenance 280,865 290,548 298,934
Supplies 932 620 820
General & Administrative 0 8,300 9,620
Professional 0 200 1,060
TOTAL $6,501,871 $7,725,266 $8,585,817
DETAIL
500-001 Salaries and Wages Salaries and Wages $3,938,312 $5,402,102 $5,908,970
501-001 Overtime Overtime 710,729 0 166,133
511-022 R & M - Building Building & Facilities 11,000 11,000 11,000
512-003 R & M - Equipment Radio 269,865 279,548 287,934
524-015 Supplies - Other General Office 932 620 820
524-040 Supplies - Other Small Equipment 0 200 1,060
TOTAL $6,501,871 $7,725,266 $8,585,817

DEPARTMENT: COMMUNICATIONS (04)

CLASSIFIED-SALARIED:
Permanent
00658 Emergency Commun Mgr 30 1 0 1 0 1
02091 Training & Organz Dev Coord 24 1 0 1 0 1
00068 Administrative Supervisor 19 1 0 1 0 1
00654 Public Safety Dispatch Supervisor 19 12 0 12 0 12
00647 Communications Operator III 17 1 0 1 0 1
00652 Public Safety Dispatcher 16 42 -1 41 0 41
00066 Administrative Assistant 16 0 1 1 0 1
00645 Communications Operator II 14 1 0 1 0 1
00650 Public Safety Telecommunicator 13 59 -1 58 0 58
00050 Administrative Clerk 13 1 0 1 0 1
00642 Communications Operator I 11 9 -1 8 0 8
Total Classified-Salaried 128 -2 126 0 126
Permanent
00652 Public Safety Dispatcher 16 0 2 2 0 2
Total Permanent Unclassified-Hourly 0 2 2 0 2
TOTAL POSITIONS 128 0 128 0 128

DEPARTMENT: CITY CLERK (07)

FY 2021 FY 2022 FY 2023

SUMMARY
Personnel Services $804,565 $909,885 $1,021,588
Repairs & Maintenance 39 33,148 0
Supplies 4,764 12,002 8,300
Professional 345,992 638,912 221,350
Rental Expenses 9,558 287,940 15,000
TOTAL $1,359,961 $2,146,886 $1,472,372
DETAIL
501-001 Overtime Overtime 904 2,476 1,929
511-001 R & M - Buildings Janitorial 39 33,148 0
522-004 Supplies - Clothing Safety 50 6,252 0
524-003 Supplies - Other Copier Supplies 306 2,000 2,000
524-005 Supplies - Other Data Processing Supplies 291 2,000 2,000
524-015 Supplies - Other General Office 2,637 1,250 3,800
524-040 Supplies - Other Small Equipment 1,480 500 500
527-016 Professional Fees Contracted Temp Services 7,682 65,002 0
527-025 Professional Fees Election Expense 178,358 197,000 0
527-048 Professional Fees Printing & Publishing 974 4,850 5,350


FY 2021 FY 2022 FY 2023

527-053 Professional Fees Pollworkers 19,980 166,060 0
531-002 Rental Copier Rental 8,758 15,000 15,000
531-005 Rental Equipment Rental 0 268,940 0
531-009 Rental Property Rental 800 4,000 0
534-005 G & A Car & Expense Allowance 0 440 440
534-030 G & A Instruction & Training (970) 3,518 3,518
534-035 G & A Legal Advertising 193,397 199,336 193,000
534-052 G & A Postage 0 51,829 0
534-075 G & A Travel Expenses 1,966 8,200 7,500
TOTAL $1,359,961 $2,146,886 $1,472,372


Code Description Grade 0 7 / 0 1/ 2 1 4/30/22 4/30/22 Cha nge s 7 / 1/ 2 2
APPOINTED-SALARIED:
99128 City Clerk 600 1 0 1 0 1
99127 Deputy City Clerk 650 1 0 1 0 1
Total Appointed Salaried 2 0 2 0 2
00827 Records Management Mgr 25 1 0 1 0 1
00825 Records Management Analyst 21 1 0 1 0 1
00820 Records Analyst 18 1 0 1 0 1
Total Classified-Salaried 9 0 9 0 9

DEPARTMENT: CITY COUNCIL (10)

FY 2021 FY 2022 FY 2023

SUMMARY
Repairs & Maintenance 1,030 0 0
Supplies 35,552 49,681 43,851
Professional 644,689 846,760 609,653
Rental Expenses 21,309 17,049 17,500
TOTAL $3,435,274 $4,316,976 $4,899,325
DETAIL
500-002 Salaries and Wages Elected Salaries $333,913 $333,000 $345,807
500-003 Salaries and Wages Appointed Salaries 1,782,116 2,091,169 2,804,790
511-001 R & M - Buildings Janitorial 1,015 0 0
511-004 R & M - Buildings Electrical 15 0 0
524-021 Supplies - Other Books & Other Publications 0 758 0
524-030 Supplies - Other Photography & Processing 0 1,501 1,501
524-040 Supplies - Other Small Equipment 14,088 7,041 5,300
524-042 Supplies - Other Souvenirs 0 1,808 5,000
522-001 Supplies - Clothing City Personnel 1,508 874 0
523-006 Supplies - Food Banquet 14,276 17,611 5,000
527-014 Professional Fees Consulting Fees 572,998 698,310 450,000
527-048 Professional Fees Printing & Publishing 4,725 23,450 87,500


FY 2021 FY 2022 FY 2023

531-005 Rental Equipment Rental 16,399 0 0
531-025 Rental Transportation Rental 285 0 0
525-005 Non Capital Furniture 0 40,265 0
525-010 Non Capital Equipment 5,962 18,684 0
525-011 Non Capital Computer Software-Equipment 5,626 7,571 0
534-016 G & A Dues & Subscriptions 1,770 17,494 21,100
534-030 G & A Instruction & Training 10,201 52,265 90,700
TOTAL $3,435,274 $4,316,976 $4,899,325


ELECTED - SALARIED:
91000 Council President 300 1 0 1 0 1
91001 Council Member 301 8 0 8 0 8
Total Elected Salaried 9 0 9 0 9
APPOINTED - SALARIED:
Permanent Full-time
91002 Council Administrator 344 1 0 1 0 1
91007 Chief Administrative Assistant 311 1 0 1 0 1
91008 Council Assistant 312 1 0 1 0 1
91020 Committee Assistant 323 1 0 1 0 1



Total Permanent 33 0 33 0 33
Permanent Part Time

Total Permanent Part Time 4 0 4 0 4
Temporary Full Time

Temporary Part Time

Total Temporary 3 0 3 0 3

DEPARTMENT: COMMUNITY DEVELOPMENT (13)

FY 2021 FY 2022 FY 2023

SUMMARY
Personnel Services $901,780 $1,010,951 $1,779,331
Supplies 3,012 7,940 8,940
Professional 1,084 13,017 1,018,381
Rental Expenses 2,246 3,600 3,600
TOTAL $917,624 $1,055,918 $2,828,621
DETAIL
523-006 Supplies - Food Banquet 0 5,000 5,000
527-025 Professional Fees Election Expense 898 5,136 10,000
527-050 Professional Fees Other Professional Services 0 3,638 1,004,138
525-005 Non Capital Furniture 1,258 0 0
525-010 Non Capital Equipment 0 500 0


FY 2021 FY 2022 FY 2023

534-005 G & A Car & Expense Allowance 0 5,700 5,701
534-052 G & A Postage 1,858 0 0
534-075 G & A Travel Expenses 0 5,000 0
TOTAL $917,624 $1,055,918 $2,828,621


APPOINTED - SALARIED:
99105 Director of Community Dev 625 1 0 1 0 1
1
93154 Deputy Dir of Community Dev 238 1 2 3 1 4
CLASSIFIED - SALARIED:
Permanent Full-time
01007 Principal Auditor 27 1 0 1 0 1
02965 Sr. Community Resource Rep 24 1 0 1 0 1
02963 Community Resource Rep 20 5 1 6 0 6
00050 Administrative Clerk 13 1 -1 0 0 0
1
Position transferred from Mayor's Office

DEPARTMENT: FINANCE (19)

FY 2021 FY 2022 FY 2023

SUMMARY
Supplies 45,073 80,653 88,651
Professional 1,802,516 1,134,156 1,093,377
Utilities 8,282 11,000 11,000
Rental Expenses 66,806 115,766 141,005
General & Administrative 1,731,180 2,070,099 6,387,190
Capital Outlay 0 0 12,035
TOTAL $11,831,936 $13,549,409 $19,729,884
DETAIL
500-003 Salaries and Wages Appointed Salaries 313,656 691,188 1,203,187
505-001 Pensions - Fringe Cost Retirement & Relief 850,758 1,221,570 1,478,285
511-001 R & M - Buildings Janitorial 972 2,158 880
512-002 R & M - Equipment Office & Small Equipment 4,662 15,591 12,760
524-010 Supplies - Other Forms 13,065 14,660 16,440
524-035 Supplies - Other Printing Supplies 8,733 3,386 15,840
522-001 Supplies - Clothing City Personnel 2,068 22,861 13,400


FY 2021 FY 2022 FY 2023

527-001 Professional Fees Attorney Fees 193,763 100,000 100,000
527-002 Professional Fees Audit Fees 412,858 600,000 500,000
527-050 Professional Fees Other Professional Services 1,008,062 186,894 252,977
528-001 Utilities Electricity 8,282 11,000 11,000
531-005 Rental Equipment Rental 0 0 20,000
531-020 Rental Software Leases 92 6,500 15,000
525-005 Non Capital Furniture 6,049 78,806 0
525-010 Non Capital Equipment 261 2,730 600
525-011 Non Capital Computer Software-Equipment 77 0 0
534-003 G & A Bank Service Charges 45,446 41,068 46,000
534-015 G & A Title Search 507 0 100,000
534-031 G & A Insurance 1,331,813 1,555,105 1,755,405
534-050 G & A Other G & A Expenses 0 500 0
534-052 G & A Postage 326,577 336,616 348,325
536-040 Grant Expenditures Grant Match 0 0 4,000,000
600-010 Capital Outlay Other Equipment 0 0 12,035
TOTAL $11,831,936 $13,549,409 $19,729,884


APPOINTED-SALARIED:
99121 Director of Finance 632 1 0 1 0 1
99122 Deputy Director of Finance 633 2 1 3 0 3
93223 Grants Manager 218 1 0 1 0 1
Permanent
93206 Mgr of Special Proj/Compliance 40 1 0 1 0 1
93111 Mgr External/Intergov't Affairs 40 1 0 1 0 1
93203 Municipal Comptroller 40 1 0 1 0 1
01038 Manager of Budget Management 39 1 0 1 0 1
01178 Manager of Tax Collection 36 0 0 0 1 1
01047 Tax and License Administrator 32 1 0 1 0 1
01037 Budget Officer 32 1 0 1 0 1
01028 Chief Accountant 32 2 0 2 0 2
00898 Purchasing Agent 32 1 0 1 0 1
01020 Payroll and Pension Admin 32 1 0 1 0 1
02663 Real Propery Asset Mgr 31 1 0 1 0 1
02017 Grants Administrator 29 3 0 3 -1 2
02087 Principal Admin Analyst 28 1 1 2 0 2
02586 Business Systems Analyst 28 1 0 1 0 1
02067 Admin Services Manager 27 1 0 1 0 1
01027 Principal Accountant 27 8 3 11 1 12
00895 Inventory Manager 27 1 0 1 0 1
00896 Assistant Purchasing Agent 27 1 0 1 0 1
00790 Print Shop Manager 27 1 0 1 0 1


01025 Senior Accountant 23 12 -3 9 0 9

01005 Senior Auditor 23 4 0 4 0 4
01031 Budget Analyst 23 3 -2 1 0 1
00880 Principal Buyer 23 2 0 2 0 2
00875 Senior Buyer 21 4 0 4 0 4
01003 Auditor 21 1 0 1 0 1
01023 Accountant 21 2 2 4 0 4
01135 Senior Revenue Examiner 21 1 2 3 0 3
02083 Administrative Analyst 21 1 0 1 0 1
00873 Buyer 19 2 0 2 0 2
1
00068 Administrative Supervisor 19 1 0 1 -1 0
01015 Payroll Specialist 18 3 1 4 0 4
00756 Senior Printer 18 3 0 3 0 3
01133 Revenue Examiner 18 10 1 11 0 11
00858 Mail Room & Stores Supervisor 17 1 0 1 0 1
00753 Printer 16 1 0 1 0 1
00455 Accounting Assistant II 16 17 -3 14 0 14
1
00066 Administrative Assistant 16 3 0 3 -2 1
00855 Senior Stores Clerk 15 3 0 3 0 3
00453 Accounting Assistant I 13 1 0 1 0 1
00853 Stores Clerk 12 2 0 2 0 2
08003 Driver Messenger 8 1 0 1 0 1


UNCLASSIFIED-HOURLY:
Permanent
92753 Laborer 134 2 0 2 0 2
Total Unclassified Hourly 2 0 2 0 2
1
Positions transferred to Department of Public Works (DPW)

DEPARTMENT: OFFICE OF THE CITY ATTORNEY (28)

FY 2021 FY 2022 FY 2023

SUMMARY
Repairs & Maintenance 141 4,132 4,132
Supplies 81,595 87,853 93,546
Professional 323,309 392,997 1,644,858
Rental Expenses 12,709 13,200 13,200
TOTAL $6,191,676 $7,489,612 $9,004,685
DETAIL
501-001 Overtime Overtime 2,119 0 500
511-001 R & M - Buildings Janitorial 141 4,132 4,132
524-021 Supplies - Other Books & Other Publications 72,751 78,802 84,295
524-040 Supplies - Other Small Equipment 930 1,264 1,464
525-005 Non Capital Furniture 0 807 1,372
527-001 Professional Fees Attorney Fees 257,194 298,539 400,400
527-050 Professional Fees Other Professional Services 45,998 90,030 1,223,650


FY 2021 FY 2022 FY 2023

534-013 G & A Claims 1,064,201 1,601,340 1,320,480
534-052 G & A Postage 381 500 500
TOTAL $6,191,676 $7,489,612 $9,004,685


APPOINTED-SALARIED:
99117 City Attorney 665 1 0 1 0 1
92801 Assistant City Attorney 666 2 0 2 0 2
02490 Chief Prosecutor 36 1 0 1 0 1
02486 Principal Attorney 34 12 0 12 0 12
02484 Senior Attorney 30 7 0 7 0 7
02067 Administrative Services Mgr 27 1 0 1 0 1
02482 Attorney 27 5 0 5 0 5
99999 Investigator 24 0 0 0 1 1
02440 Claims Administrator 24 1 0 1 0 1
02460 Paralegal 18 6 1 7 0 7
00117 Senior Legal Secretary 17 1 0 1 0 1
00115 Legal Secretary 15 6 0 6 0 6
Permanent Part-Time
02460 Paralegal 18 1 -1 0 0 0
Total Permanent Part-Time 1 -1 0 0 0

DEPARTMENT: MAYOR'S OFFICE (31)

FY 2021 FY 2022 FY 2023

SUMMARY
Supplies 20,089 41,851 76,350
Professional 876,581 1,178,423 1,324,700
Utilities 33,550 50,175 42,175
Communications 16,858 0 0
Rental Expenses 21,381 37,200 39,000
Contributions to Boards & Agencies 0 162,500 250,000
Capital Outlay 78,920 0 0
TOTAL $7,099,139 $8,203,791 $10,052,543
DETAIL
500-002 Salaries and Wages Elected Salaries 108,269 107,973 112,126
500-003 Salaries and Wages Appointed Salaries 3,235,663 4,174,467 4,982,673
501-001 Overtime Overtime 68,690 0 0
501-002 Overtime Appointed Overtime 264 0 0
503-000 Special Payrolls Special Payrolls 72 0 1,124
511-001 R & M - Buildings Janitorial 6,565 6,600 7,500
511-022 R & M - Buildings Buildings & Facilities 32,148 7,040 8,000
511-030 R & M - Buildings Janitorial Service 0 4,836 3,434
512-002 R & M - Equipment Office & Small Equipment 0 1,378 1,566


FY 2021 FY 2022 FY 2023

524-008 Supplies - Other Exhibit Supplies 0 4,977 1,000
524-021 Supplies - Other Books & Other Publications 0 0 1,500
524-030 Supplies - Other Photography & Processing 0 2,768 3,600
524-042 Supplies - Other Souvenirs 0 0 10,000
523-006 Supplies - Food Banquet 10,500 10,000 16,000
527-014 Professional Fees Consulting Fees 0 100,000 750,000
527-031 Professional Fees Garbage Service 563 0 0
527-091 Professional Fees Youth Services 194,500 110,000 225,000
528-005 Utilities Alarm System 0 875 875
528-010 Utilities Heating 2,032 2,300 2,300
528-015 Utilities Water 10,737 11,000 11,000
529-001 Communication Telephone 16,858 0 0
531-005 Rental Equipment Rental 3,253 4,840 8,000
531-009 Rental Property Rental 0 2,000 0
525-005 Non Capital Furniture 0 3,000 8,000
534-005 G & A Car & Expense Allowance 29,360 34,480 36,180
534-030 G & A Instruction & Training (280) 44,400 57,040
534-052 G & A Postage 134 3,960 3,960


FY 2021 FY 2022 FY 2023

536-040 Grant Expenditures Grant Match 394,004 94,524 450,000
550-006 Annual Contributions Economic Services 0 100,000 225,000
550-008 Annual Contributions Other Services 0 62,500 25,000
600-010 Capital Outlay Other Equipment 78,920 0 0
TOTAL $7,099,139 $8,203,791 $10,052,543


ELECTED-SALARIED:
93521 Mayor 101 1 0 1 0 1
Total Elected Salaried 1 0 1 0 1
APPOINTED-SALARIED:
93201 Chief of Staff 201 1 0 1 0 1
93206 Chief of Operations 231 1 0 1 0 1
99104 Dep Dir of Special Projects 907 1 0 1 0 1
99115 Director of Communications 279 1 0 1 0 1
99431 Chief Strategy Officer 277 1 0 1 0 1
99432 Intergovernmental Affairs Officer 278 1 0 1 0 1
99433 Public Information Officer 279 1 0 1 0 1
93103 Mayor's Administrative Asst 203 1 0 1 0 1
1
93107 Mayor's Administrative Asst 240 1 1 2 -1 1



93170 Mayor's Administrative Asst 2 272 2 0 2 -1 1
2
2
2
2
2
2
2


2
Total Appointed Salaried 45 14 59 -13 46
Permanent
02822 Compliance Officer 34 1 0 1 0 1
02820 ADA Compliance Administrator 30 1 0 1 0 1
01005 Sr. Auditor 23 2 0 2 0 2
03530 Graphic Designer 20 2 0 2 0 2
00645 Communications Operator II 14 2 0 2 0 2
TOTAL POSITIONS 56 14 70 -13 57
1
Position transferred to Community Development
2
Positions transferred to Division of Youth Services (DYS)

DEPARTMENT: EQUIPMENT MANAGEMENT (34)

FY 2021 FY 2022 FY 2023

SUMMARY
Fleet Expenses 7,317,224 8,537,577 15,894,149
Supplies 19,729 24,601 29,110
Professional 8,522 9,412 12,112
Utilities 129,188 131,000 131,000
Rental Expenses 14,911 15,835 16,335
TOTAL $13,292,481 $15,465,116 $23,561,198
DETAIL
501-001 Overtime Overtime 26,251 34,000 36,000
511-014 R & M - Buildings Small Tools 9,073 12,482 29,418
511-020 R & M - Buildings Fuel Station Repairs 3,616 8,229 9,150
512-015 R & M - Equipment Hydraulic Lift Repairs 0 650 1,150
516-001 Fleet Expenses Gasoline 1,452,199 2,050,000 4,068,275
516-002 Fleet Expenses Oil 51,959 43,504 58,504
516-003 Fleet Expenses Diesel 1,313,463 2,074,043 3,409,670
516-004 Fleet Expenses Propane 1,041 1,480 880
516-005 Fleet Expenses Other Fuels & Lubricants 40,623 38,985 24,985
516-006 Fleet Expenses Parts 3,340,853 3,098,581 5,904,796


FY 2021 FY 2022 FY 2023

516-007 Fleet Expenses Tires 1,075,054 1,208,535 2,319,590
516-008 Fleet Expenses E-85 Fuel 41,658 21,789 105,789
516-009 Fleet Expenses Compressed Natural Gas 373 660 1,660
522-004 Supplies - Clothing Safety 1,265 4,040 5,040
528-015 Utilities Water 16,593 20,000 20,000
531-009 Rental Property Rental 12,360 12,000 12,500
534-062 G & A Regulatory Fees & Licenses 1,810 2,030 3,850
TOTAL $13,292,481 $15,465,116 $23,561,198


APPOINTED - SALARIED
99100 Director of Mobile Equipment 451 1 0 1 0 1
99176 Deputy Mobile Equip Manager 450 1 0 1 0 1
Permanent
08186 Fleet Operations Supt 27 3 -1 2 0 2
08195 Auto Heavy Eqp Shop Supv 22 6 1 7 0 7
00835 Auto Parts Manager 22 1 0 1 0 1
08125 Equipment Service Writer 20 2 0 2 0 2
1
08184 Maintenance Mechanic 20 9 0 9 1 10
08175 Tire Shop Supervisor 20 1 0 1 0 1
08193 Auto Service Tech 20 44 -2 42 0 42
08192 Auto Tech Heavy Truck 20 1 2 3 0 3
02569 Data Management Technician 19 2 0 2 0 2
00833 Sr. Auto Parts Clerk 17 1 0 1 0 1
00831 Auto Parts Clerk 15 2 0 2 0 2
08191 Assistant Auto Service Tech 14 6 0 6 0 6
08123 Equipment Service Worker 13 2 0 2 0 2
08111 Shop Helper 12 1 0 1 0 1
08003 Driver Messenger 8 1 -1 0 0 0
Total Classified Salaried 83 0 83 1 84


UNCLASSIFIED - HOURLY
92753 Laborer 134 5 0 5 0 5
Total Unclassified - Hourly 5 0 5 0 5
1
Position transferred from Public Works

DEPARTMENT: INFORMATION MANAGEMENT SERVICES (37)

FY 2021 FY 2022 FY 2023

SUMMARY
Supplies 6,586 25,649 13,000
Professional 287,447 797,194 1,448,144
Utilities 4,879 5,012 5,473
Communications 3,399,692 3,673,056 3,890,400
Rental Expenses 1,713,206 2,631,609 3,198,452
TOTAL $13,036,744 $22,032,095 $25,741,137
DETAIL
512-002 R & M - Equipmnet Office & Small Equipment 8,175 32,315 20,000
512-003 R & M - Equipment Radio 2,986 20,000 35,000
512-004 R & M - Equipment Telephone 28,353 60,000 90,000
524-003 Supplies - Other Copier Supplies 0 800 800


FY 2021 FY 2022 FY 2023

525-005 Non Capital Furniture 0 6,000 6,000
525-010 Non Capital Equipment 2,538 2,805,090 2,880,003
526-001 Technology Maintenance Software Maintenance 1,828,846 2,886,892 3,820,708
526-002 Technology Maintenance Mainframe Maintenance 268,376 312,179 360,774
526-003 Technology Maintenance Network Maintenance 466,641 2,166,089 2,219,940
526-004 Technology Maintenance Desktop Maintenance 76,103 938,479 895,009
528-005 Utilities Alarm System 4,879 5,012 5,473
529-001 Communication Telephone 1,976,690 1,903,000 1,903,000
529-002 Communication Telecommunications 204,837 435,056 532,400
529-003 Communication Communications Airtime 1,218,164 1,335,000 1,455,000
531-020 Rental Software Leases 1,684,921 2,596,813 3,155,952
600-010 Capital Outlay Other Equipment 0 0 375,000
TOTAL $13,036,744 $22,032,095 $25,741,137


APPOINTED-SALARIED:
99120 Director of IMS 740 1 0 1 0 1
99141 Dep Dir of IMS- Operations 742 1 0 1 0 1
99143 Dep Dir of IMS- Telecom 743 1 0 1 0 1
Permanent Full-Time
02532 Enterprise Systems Manager 36 1 0 1 0 1
02539 Network Systems Manager 34 1 0 1 0 1
02590 Manager Systems Analysis 34 1 0 1 0 1
02533 Multimedia Services Manager 32 1 0 1 0 1
02552 Network System Admin II 32 3 0 3 0 3
02585 Database Administrator 32 1 0 1 0 1
02591 Information Security Officer 32 1 0 1 0 1
02597 Technical Services Manager 32 1 0 1 0 1
02565 Sr. Systems Prog. Technician 31 2 -1 1 0 1
02584 Senior Systems Analyst 31 7 0 7 0 7
02551 Network System Admin I 28 0 2 2 0 2
02583 Systems Analyst 28 3 0 3 0 3
02559 User Support Specialist 25 3 -1 2 0 2
02085 Sr Admin Analyst 24 1 0 1 0 1
02550 P.C. Network Technician 23 5 0 5 0 5
03613 Communications Technician 22 7 0 7 0 7
03623 Telecommunication Technician 22 2 0 2 0 2
02513 Computer Operator II 17 1 0 1 0 1



Total Permanent Full-Time 44 1 45 0 45

DEPARTMENT: HUMAN RESOURCES (42)

FY 2021 FY 2022 FY 2023

SUMMARY
Repairs & Maintenance 1,582 802 500
Supplies 5,990 15,815 16,000
Professional 7,140,378 6,376,210 7,712,091
Contributions to Boards & Agencies 5,000 7,500 7,500
TOTAL $10,635,297 $10,788,048 $12,761,639
DETAIL
507-003 Other Benefits Employee Medical Exam 74,075 75,000 150,000
507-030 Other Benefits Tuition Refund Program 3,152 960 120,000
511-022 R & M - Buildings Buildings & Facilities 1,395 0 0
512-002 R & M - Equipment Office & Small Equipment 187 802 500
522-001 Supplies - Clothing City Personnel 0 0 500
523-006 Supplies - Food Banquet 0 4,351 0
524-007 Supplies - Other Educational Supplies 0 0 2,000


FY 2021 FY 2022 FY 2023

524-042 Supplies - Other Souvenirs 0 2,700 2,500
525-005 Non Capital Furniture 7,430 0 5,000
525-011 Non Capital Computer Software - Equipment 11,131 0 0
527-045 Professional Fees Med Worker's Comp Claims 5,088,059 4,900,000 5,411,627
527-046 Professional Fees Medical 1,976,128 1,396,500 2,212,464
527-050 Professional Fees Other Professional Services 50 2,510 10,000
534-011 G & A City Advertising 0 0 25,000
534-075 G & A Travel Expenses 0 0 3,000
550-007 Annual Contributions Social Services 5,000 7,500 7,500
TOTAL $10,635,297 $10,788,048 $12,761,639


APPOINTED-SALARIED:
99114 Director Human Resources 670 1 0 1 0 1
99421 Dep Dir Human Resources 671 1 0 1 0 1
Total Appointed-Salaried 2 0 2 0 2
02823 Chief Compliance Officer 40 1 0 1 0 1
02886 Human Resources Div Mgr 36 2 0 2 0 2
02089 Chief Admin Analyst 31 1 0 1 0 1
02541 Bus Systems & Reporting Mgr 31 1 -1 0 0 0
02814 Bus Partner Mgr - Equity & Inclusion 31 0 1 1 0 1
02817 HR Analytics Administrator 32 0 1 1 0 1
02826 Comp & Benefits Administrator 30 0 1 1 0 1
02869 Employee Relations Manager 31 1 -1 0 0 0
02878 Occup Hlth Safety Admin 30 1 -1 0 0 0
02068 Project Manager 29 1 0 1 0 1
02809 Human Resources Proj Coord 28 1 0 1 0 1
00349 Pension Coordinator 27 1 0 1 0 1
02866 Employee Relations Advisor 26 3 0 3 0 3
01054 Risk Mgmt Coordinator 25 4 -1 3 0 3
02865 Comp & Benefits Advisor 25 3 -1 2 0 2
02090 Education Training Coordinator 24 1 0 1 0 1
02091 Training & Organz Coordinator 24 1 0 1 0 1
02829 Business Systems Specialist 24 2 0 2 0 2
02854 Human Resources Analyst 24 4 -1 3 0 3


02867 Talent Sourcing Specialist 24 2 0 2 0 2

01025 Senior Accountant 23 1 0 1 0 1
01015 Payroll Specialist 18 1 0 1 0 1
02850 Human Resources Technician 18 1 -1 0 0 0
1
00066 Administrative Assistant 16 2 0 2 -1 1
2
00050 Administrative Clerk 13 3 3 6 -1 5
00453 Accounting Assistant I 13 2 -1 1 0 1
Total Classified-Salaried 45 -2 43 -2 41
Permanent Part-Time
92705 Intern 12 3 0 3 0 3
Total Permanent Part-Time 3 0 3 0 3
TOTAL POSITIONS 50 -2 48 -2 46
1
Transferred to Public Works
2
Transferred to Department of Transportation

DEPARTMENT: DIVISION OF YOUTH SERVICES (61)

FY 2021 FY 2022 FY 2023

SUMMARY
Personnel Services $0 $0 $668,737
Supplies 0 0 4,300
Professional 0 0 2,435,000
Utilities 0 0 55,000
Rental Expenses 0 0 0
General & Administrative 0 0 6,384
Capital Outlay 0 0 0
TOTAL $0 $0 $3,169,421
DETAIL
500-003 Salaries and Wages Appointed Salaries $0 $0 $557,223
502-000 FICA & Medicare Fica & Medicare 0 0 42,640
505-001 Pensions - Fringe Cost Retirement & Relief 0 0 45,196
506-001 Insurance - Fringe Cost Health Insurance 0 0 17,192
506-003 Insurance - Fringe Cost Dental Insurance 0 0 1,199
506-008 Insurance - Fringe Cost Life Insurance 0 0 5,287
524-015 Supplies - Other General Office 0 0 3,000
527-091 Professional Fees Youth Services 0 0 2,435,000
528-001 Utilities Electricity 0 0 15,000
528-010 Utilities Heating 0 0 18,000
528-015 Utilities Water 0 0 22,000
534-016 G & A Dues & Subscriptions 0 0 1,384
534-030 G & A Instruction & Training 0 0 2,500
TOTAL $0 $0 $3,169,421

DEPARTMENT: DIVISION OF YOUTH SERVICES (61)

APPOINTED-SALARIED:
Positions transferred from Mayor's Office


DEPARTMENT: PLANNING, ENGINEERING AND PERMITS (16)

FUNCTION: PUBLIC SAFETY
FY 2021 FY 2022 FY 2023

SUMMARY
Repairs & Maintenance 1,676 12,075 0
Supplies 21,012 38,399 38,693
Professional 465,583 446,674 96,210
Utilities 492,167 553,100 530,100
Rental Expenses 21,985 64,284 36,000
Capital Outlay 14,995 14,995 0
TOTAL $11,464,788 $12,954,783 $12,740,969
DETAIL
505-001 Pensions - Fringe Cost Retirement & Relief 1,098,590 1,420,322 1,448,127
506-001 Insurance - Fringe Cost Health Insurance 1,008,490 971,531 1,041,586
511-001 R & M - Buildings Janitorial 1,595 2,410 0
511-022 R & M - Buildings Buildings & Facilities 0 1,026 0
512-002 R & M - Equipment Office & Small Equipment 18 3,437 0
512-009 R & M - Equipment Field Equipment 63 5,202 0
518-002 Supplies - Public Safety Blueprints 1,413 1,446 2,146
524-005 Supplies - Other Data Processing Supplies 867 1,848 0
524-021 Supplies - Other Books & Other Publications 123 22,446 1,351


FY 2021 FY 2022 FY 2023

524-025 Supplies - Other Medical Supplies 113 0 0
527-058 Professional Fees Recording Fees 0 2,675 3,200
528-005 Utilities Alarm System 21,705 23,000 0
528-015 Utilities Water 87,008 85,000 85,000
534-015 G & A Title Search 1,050 1,050 0
534-062 G & A Regulatory Fees & Licenses 0 1,398 0
600-010 Capital Outlay Other Equipment 14,995 14,995 0
TOTAL $11,464,788 $12,954,783 $12,740,969


APPOINTED-SALARIED:
99129 Deputy Dir of Planning & Eng. 643 2 0 2 0 2
99132 Deputy Dir of Planning Design 642 1 0 1 0 1
99133 Dep Dir of Engineering Svcs 641 1 0 1 0 1
99131 Director of Planning & Eng. 640 1 0 1 0 1
Permanent
03111 Chief Civil Engineer1 33 2 0 2 -1 1
02069 Senior Project Manager1 32 1 0 1 -1 0
02579 GIS Manager 32 1 0 1 0 1
1
03078 Chief Architect 32 1 0 1 -1 0
02584 Sr. Systems Analyst 31 2 0 2 0 2
03087 Urban Designer Administrator 31 1 0 1 0 1
03088 Chief Planner 31 1 0 1 0 1
03112 Natural Hazard Administrator 30 1 0 1 0 1
1
03109 Senior Civil Engineer 29 2 0 2 -2 0
1
02087 Principal Admin Analyst 28 1 0 1 -1 0
03040 Historic Preservation Manager 28 1 0 1 0 1
03064 Landscape Architect 28 1 0 1 0 1
1
03075 Architect 28 4 0 4 -4 0
03089 Principal Planner 28 1 0 1 0 1
03676 Chief Land Acquisition Agent 28 1 0 1 0 1
05359 Zoning Administrator 28 1 0 1 0 1
05228 Chief Electrical Inspector 27 1 0 1 0 1
05248 Chief Plumbing/Gas Inspector 27 1 0 1 0 1


05258 Chief Building Inspector 27 1 0 1 0 1

05273 Chief Cond/Demo/Coordinator 27 1 0 1 0 1
03063 Sr. Urban Designer 26 2 0 2 0 2
03086 Senior Planner 26 6 0 6 0 6
05266 Senior Plans Examiner 26 1 0 1 0 1
02557 Program Analyst (GIS) 25 1 0 1 0 1
02559 User Support Specialist 25 1 0 1 0 1
02575 GIS Specialist 25 2 0 2 0 2
1
03107 Civil Engineer 25 1 0 1 -1 0
05356 Zoning Supervisor 25 1 0 1 0 1
1
02085 Sr. Administrative Analyst 24 2 0 2 -1 1
03585 Engineering Drafting Supervisor1 24 0 1 1 -1 0
1
03675 Sr. Land Acquisition Agent 24 1 0 1 -1 0
05265 Plans Examiner 24 6 0 6 0 6
05224 Electrical Inspector 23 7 0 7 0 7
05234 Elevator Inspector 23 1 0 1 0 1
05246 Plumb, Gas & Mech Inspector 23 7 0 7 0 7
05254 Building Inspector 23 7 0 7 0 7
05270 Condemnation/Demo Inspector 23 4 0 4 0 4
05474 Weights & Measures Inspector 23 2 0 2 0 2
03062 Urban Designer 22 1 0 1 0 1
2
02925 Sr, Housing Rehab Specialist 22 0 0 0 1 1
03084 Planner 22 4 0 4 0 4
1
03475 Chief of Party 22 0 2 2 -2 0
05457 Env Code Enforcement Supvr 22 0 0 0 2 2
03673 Land Acquisition Agent 21 1 0 1 0 1
05354 Zoning Inspector 21 4 0 4 0 4


03475 Chief of Party 20 2 -2 0 0 0

2
02923 Housing Rehab Specialist 20 0 0 0 5 5
1
03486 Senior Engineering Inspector 20 2 0 2 -2 0
03584 Senior Engineering Drafter1 20 3 0 3 -3 0
1
03485 Engineering Inspector 18 4 -1 3 -3 0
2
05454 San and Ordinance Inspector 18 0 0 0 8 8
05220 Permit Coordinator 17 6 0 6 0 6
03412 Senior Engineering Aide 16 1 -1 0 0 0
00645 Communication Operator II 14 2 0 2 0 2
1&2
1
03411 Engineering Aide 12 3 0 3 -2 1
Total Classified - Salaried 124 0 124 -8 116
TOTAL POSITIONS 129 0 129 -8 121
1
Positions transferred to Capital Projects
2
Positions transferred from Department of Public Works (DPW)

DEPARTMENT: FIRE (22)

FY 2021 FY 2022 FY 2023

SUMMARY
Supplies 1,082,414 1,188,353 1,856,449
Professional 263,956 389,254 630,584
Utilities 738,988 744,931 744,931
Rental Expenses 1,559,618 1,390,485 1,392,305
TOTAL $67,313,359 $67,027,080 $78,047,111
DETAIL
501-001 Overtime Overtime 6,136,328 1,539,632 1,725,000
501-007 Overtime Overtime World Games 0 0 1,241,483
501-019 Overtime COVID-19 74 0 0
503-002 Special Payrolls Football Game Salaries 0 52,800 93,120
503-005 Special Payrolls Special Events 718,123 0 2,214,000
503-006 Special Payrolls Crossplex Salaries 41,335 0 0
505-001 Pensions-Fringe Cost Retirement & Relief 5,626,167 6,868,310 7,603,201
505-002 Pensions - Fringe Cost Fire & Police Supp 2,227,996 3,342,109 5,414,795
505-006 Pensions - Fringe Cost R&R Cont Supp 1,015,485 710,000 0
506-001 Insurance - Fringe Cost Health Insurance 6,798,211 6,960,540 7,634,724
511-002 R & M - Buildings Painting 6,770 10,078 25,000


FY 2021 FY 2022 FY 2023

511-014 R & M - Buildings Small Tools 490 527 1,500
511-030 R & M -Buildings Janitorial Service 8,885 9,803 8,994
512-005 R & M - Equipment Fire Hoses 65,124 65,136 130,000
512-009 R & M - Equipment Field Equipment 7,469 25,400 35,400
512-011 R & M - Equipment Fire Extinquishers 5,989 3,520 4,000
518-001 Supplies - Public Safety Drafting & Field 68,005 206,256 297,644
519-002 Supplies - Streets & Environment Chemicals 14,161 12,614 14,214
523-001 Supplies - Food Animals 956 0 0
524-003 Supplies - Other Copier Supplies 7,106 5,000 8,000
524-007 Supplies - Other Educational Supplies 39,922 1,575 117,788
524-025 Supplies - Other Medical Supplies 474,128 450,000 650,803
525-005 Non Capital Funrniture 0 31,292 0
525-010 Non Capital Equipment 534,938 523,520 510,000
527-031 Professional Fees Garbage Service 1,029 1,230 1,230
527-080 Professional Fees Veterinary Services 528 0 0
528-005 Utilities Alarm System 988 5,000 5,000
528-015 Utilities Water 185,769 186,500 186,500
531-007 Rental Fire Hydrant Rental 1,417,720 1,243,745 1,243,745


FY 2021 FY 2022 FY 2023

536-040 Grant Expenditures Grant Match 0 11,475 11,475
TOTAL $67,313,359 $67,027,080 $78,047,111


APPOINTED-SALARIED:
99125 Fire Chief 650 1 0 1 0 1
99124 Deputy Fire Chief 651 1 0 1 0 1
99135 Assistant Fire Chief 654 3 0 3 0 3
Full-Time
05035 Fire Battalion Chief II 29 20 0 20 0 20
05046 Fire Protection Engineer 26 1 0 1 0 1
04177 Fitness Center Director 25 1 0 1 0 1
02085 Sr. Admin Analyst 24 1 0 1 0 1
05034 Fire Captain 24 41 0 41 0 41
05020 Emerg/Med Service Coord 24 1 0 1 0 1
02550 PC Network Tech 23 1 0 1 0 1
00854 Stores/Procurement Officer 23 1 0 1 0 1
05044 Fire Prevention Inspector III 23 1 0 1 0 1
08573 Painter 22 1 0 1 0 1
05051 Fire Prevention Inspector II 21 3 0 3 0 3
05033 Fire Lieutenant 20 107 -1 106 0 106
05032 Firefighter Paramedic 19F 14 6 20 0 20
05050 Fire Prevention Inspector I 19 10 0 10 0 10
05026 Fire Apparatus Operator 18F 84 0 84 0 84
05031 Firefighter 17F 363 -6 357 0 357
08633 Maintenance Repair Worker 17 1 0 1 0 1



00453 Accounting Assistant I 13 2 0 2 0 2
Total Full-Time 665 -1 664 0 664
Permanent
92753 Laborer 134 1 0 1 0 1

DEPARTMENT: POLICE (43)

FY 2021 FY 2022 FY 2023

SUMMARY
Supplies 493,004 708,335 3,004,260
Professional 2,747,070 2,760,618 3,825,970
Utilities 680,729 740,290 746,898
Communications 183,210 183,060 183,060
Rental Expenses 702,080 820,304 794,552
General & Administrative 2,969,345 113,832 521,492
TOTAL $100,553,095 $100,548,710 $118,492,896
DETAIL
501-001 Overtime Overtime 9,565,190 1,900,106 5,117,055
501-004 Overtime Mercedes Run 0 256,907 264,234
501-005 Overtime Birmingham Bowl 0 145,526 144,537
501-007 Overtime World Games 0 0 2,731,675
501-012 Overtime Magic City Classic 0 516,926 494,121
501-014 Overtime Various Walks/Runs 0 289,297 466,940
501-017 Overtime Funkfest 0 52,578 58,049
501-018 Overtime Middle/High School Games 0 721,467 718,775
501-020 Overtime Art Walk 0 20,187 14,601
501-021 Overtime City Walk 0 17,760 17,026
501-022 Overtime Citywide Crime Suppression 0 90,794 86,814
501-023 Overtime BJCC 0 39,508 68,686
501-024 Overtime Boutwell Events 0 31,899 56,260
501-025 Overtime Funeral Escorts 0 30,771 26,037


FY 2021 FY 2022 FY 2023

501-026 Overtime Jazz in the Park 0 31,948 24,786
501-027 Overtime UAB Football 0 70,699 77,420
501-028 Overtime Protective Stadium 0 109,876 100,521
501-029 Overtime Railroad Park 0 66,770 84,236
501-030 Overtime Regions Field 0 715,481 2,425
501-031 Overtime Thunder on the Mountain 0 19,934 18,277
501-032 Overtime Traffic Safety Check Points 0 77,336 55,468
502-000 FICA & Medicare Fica & Medicare 1,508,241 1,605,072 1,778,951
503-002 Special Payrolls Football Game Salaries 92,139 296,726 400,000
503-005 Special Payrolls Special Events 68,409 48,500 212,181
503-006 Special Payrolls Crossplex Salaries 0 0 54,116
2,968,277
505-002 Pensions - Fringe Cost Firemen & Policemen Supplemental 4,411,637 7,129,035
2,324,699
505-006 Pensions - Fringe Cost R & R Contributions Supplemental 2,000,000 0
511-002 R & M - Buildings Painting 586 0 19,466
511-003 R & M - Buildings Building Material 9 1,500 16,300
511-004 R & M - Buildings Electrical 1,675 3,466 16,289
511-014 R & M - Buildings Small Tools 0 200 1,850
511-030 R & M - Buildings Janitorial Service 65,677 71,223 74,509
518-001 Supplies - Public Safety Drafting & Field 33,143 39,614 320,859
518-003 Supplies - Public Safety Ammunition 75,167 141,800 373,085
522-001 Supplies - Clothing City Personnel 264,627 287,227 1,348,361
522-010 Supplies - Clothing Clothing-Prisoners 2,893 3,000 10,000


FY 2021 FY 2022 FY 2023

523-001 Supplies - Food Animals 6,980 4,000 5,544
523-006 Supplies - Food Banquet 0 10,816 11,200
524-005 Supplies - Other Data Processing Supplies 0 0 800
524-010 Supplies - Other Forms 3,407 4,249 18,545
524-025 Supplies - Other Medical Supplies 1,986 2,255 23,701
524-030 Supplies - Other Photography & Processing 0 0 11,354
525-010 Non Capital Equipment 2,880,003 0 10,365
527-035 Professional Fees Horseshoeing 1,050 0 0
527-046 Professional Fees Medical 0 0 5,130
527-050 Professional Fees Other Professional Services 2,719,736 2,724,724 3,745,739
527-080 Professional Fees Veterinary Services 10,383 9,500 9,500
528-005 Utilities Alarm System (2,102) 2,463 9,071
528-015 Utilities Water 174,501 211,500 211,500
529-002 Communication Telecommunications 183,210 183,060 183,060
531-001 Rental Auto Storage 532,450 643,000 600,000
531-005 Rental Equipment Rental 0 600 2,112


FY 2021 FY 2022 FY 2023

534-054 G & A Public Relations 0 0 20,000
534-080 G & A Vice Investigations 45,000 0 135,000
600-010 Capital Outlay 0 0 173,054
TOTAL $100,553,095 $100,548,710 $118,492,896


APPOINTED-SALARIED:
99197 Police Chief 675 1 0 1 0 1
94306 Deputy Police Chief 676 3 1 4 0 4
Total Appointed-Salaried 4 1 5 0 5
02539 Network System Manager 34 0 1 1 0 1
04179 Fitness Center Adminstrator 32 1 0 1 0 1
02584 Senior System Analyst 31 1 -1 0 0 0
06478 Forensic Services Manager 30 1 0 1 0 1
06035 Police Captain 29 15 0 15 0 15
06497 Chief Jail Administrator 29 1 0 1 0 1
02551 Network System Administrator I 28 1 0 1 0 1
02097 Public Relations Manager 27 1 0 1 0 1
06482 Helicopter Pilot 25 0 1 1 0 1
06034 Police Lieutenant 24 23 0 23 0 23
02550 PC Network Technician 23 2 0 2 0 2
06470 Latent Fingerprint Exam Supv 23 1 0 1 0 1
06473 Forensic Scientist 23 2 0 2 0 2
01023 Accountant 21 2 0 2 0 2
02730 Statistical Analyst 21 2 0 2 0 2
06454 Sr. Pol Comm Service Worker 21 1 0 1 0 1
06467 Latent Fingerprint Examiner 21 5 0 5 0 5
06494 Sr. Correctional Supervisor 21 1 0 1 0 1
07075 Staff Nurse 21 1 0 1 0 1
08647 Building Maintenance Supt 21 1 0 1 0 1
06033 Police Sergeant 20 104 0 104 0 104
06453 Police Comm. Service Worker 20 4 0 4 0 4


06492 Correctional Supervisor 19 9 0 9 0 9

02535 Data Entry Supervisor 17 2 0 2 0 2
06031 Police Officer 17 738 -12 726 0 726
00066 Administrative Assistant III 16 2 6 8 0 8
06425 Parking Enforcement Supv 16 1 0 1 0 1
06451 Police Relations Assistant 16 4 0 4 0 4
06490 Corrections Officer 16 50 0 50 0 50
04173 Fitness Instructor 15 3 0 3 0 3
06443 Photograph Lab Specialist 15 1 0 1 0 1
06553 Senior Security Officer 15 2 0 2 0 2
06423 Sr. Parking Enforcement Officer 14 1 0 1 0 1
06457 Property Control Clerk 13 6 0 6 0 6
06421 Parking Enforcement Officer 12 7 0 7 0 7
06551 Security Officer 12 30 0 30 0 30
08611 Guard 10 17 0 17 0 17
Total Classified-Salaried 1,097 -6 1,091 0 1,091
Permanent
92751 Building Service Worker 133 3 0 3 0 3
TOTAL POSITIONS 1,104 -5 1,099 0 1,099

DEPARTMENT: MUNICIPAL COURT (46)

FY 2021 FY 2022 FY 2023

SUMMARY
Supplies 19,062 42,147 58,933
Professional 130,971 355,559 409,000
Utilities 46,424 51,300 51,300
Rental Expenses 10,292 18,841 18,841
TOTAL $6,725,990 $8,002,655 $8,466,654
DETAIL
500-003 Salaries and Wages Appointed Salaries 913,503 961,493 1,061,149
500-005 Salaries and Wages Special Judges & Engineers 176,444 226,200 234,899
524-021 Supplies - Other Books & Other Publications 0 2,200 11,761
524-025 Supplies - Other Medical Supplies 0 15,000 22,000
527-037 Professional Fees Indigent Defense 128,490 264,000 264,000


FY 2021 FY 2022 FY 2023

528-015 Utilities Water 4,240 5,500 5,500
TOTAL $6,725,990 $8,002,655 $8,466,654


APPOINTED-SALARIED:
97101 Presiding Judge 400 1 0 1 0 1
97201 Municipal Judge 401 4 0 4 0 4
97301 Special Judge 402 13 0 13 0 13
94623 Municipal Court Administrator 406 2 0 2 0 2
CLASSIFIED - SALARIED:
02885 Training and Dev Manager 31 1 0 1 0 1
02087 Principal Administrative Analyst 28 0 1 1 0 1
02347 Parole/Probation Administrator 27 1 0 1 0 1
02389 Director of Social Services 27 1 0 1 0 1
00285 Drug Court Coordinator 25 1 0 1 0 1
00271 Magistrate Supervisor 24 2 0 2 0 2
02085 Senior Administrative Analyst 24 1 -1 0 0 0
02095 Public Relations Coordinator 24 1 0 1 0 1
02346 Mun Ct Senior Probation Officer 24 1 0 1 0 1
02391 Clinical Social Worker 23 0 1 1 0 1
02550 PC Network Technician 23 1 0 1 0 1
01025 Senior Accountant 23 1 0 1 0 1
00276 Court Coordinator 22 3 1 4 0 4
02344 Mun Court Probation Officer II 22 9 0 9 0 9
02350 Pretrial Release Officer 21 3 0 3 0 3
02384 Social Worker 20 4 -1 3 0 3
00270 Magistrate 19 8 0 8 0 8
06460 Bond Forfeiture Investigator 17 2 0 2 0 2


00274 Senior Municipal Court Clerk 16 15 -1 14 0 14

06451 Police Community Relations Asst 16 1 1 2 0 2
02282 Mun Court Probation Aide 15 6 -1 5 0 5
00273 Court Clerk 13 2 0 2 0 2
06411 Bailiff Court Security 13 4 0 4 0 4
Permanent
92753 Laborer 134 1 0 1 0 1
Total Positions 95 0 95 0 95

DEPARTMENT: PUBLIC WORKS (49)

FY 2021 FY 2022 FY 2023

SUMMARY
Repairs & Maintenance 743,462 1,120,457 1,836,780
Supplies 434,100 559,649 666,293
Professional 2,074,681 631,414 671,725
Utilities 975,034 1,160,377 1,160,377
Rental Expenses 35,061 44,178 45,978
TOTAL $39,461,888 $39,880,184 $45,033,784
DETAIL
501-001 Overtime Overtime 2,814,588 0 2,800,000
501-019 OvertimeCOVID-19 23,044 0 0
502-000 FICA & Medicare Fica & Medicare 1,848,235 1,953,317 2,073,735
511-003 R & M - Buildings Building Material 57,714 82,519 95,389
511-009 R & M - Buildings HVAC 64,301 190,490 354,311
511-030 R & M - Buildings Janitorial Service 89,104 0 0


FY 2021 FY 2022 FY 2023

512-002 R & M - Equipment Office & Small Equipment 0 4,268 4,268
512-009 R & M - Equipment Field Equipment 0 230 3,133
513-004 R & M - Infrastructure Paving Material 71,796 193,524 515,250
513-006 R & M - Infrastructure Horticultural 42,600 50,539 99,699
513-007 R & M - Infrastructure Fence Supplies 0 1,400 4,400
513-009 R & M - Infrastructure Street Maintenance 24,043 21,340 25,000
513-013 R & M - Infrastructure Landfill Operations 25,441 53,734 71,600
518-001 Supplies - Public Safety Drafting & Field 0 0 2,640
519-001 Supplies - Streets & Environment Mosquito Control 71,409 78,883 0
523-001 Supplies - Food Animals 0 854 854
524-025 Supplies - Other Medical Supplies 914 352 1,733
527-050 Professional Fees Other Professional Services 2,020,868 568,809 595,608
528-015 Utilities Water 388,874 445,000 445,000


FY 2021 FY 2022 FY 2023

TOTAL $39,461,888 $39,880,184 $45,033,784


APPOINTED-SALARIED:
99110 Director Public Works 900 1 0 1 0 1
99111 Deputy Dir Pub Wks 903 3 1 4 1 5
Permanent
08696 Facilities Manager 30 1 0 1 0 1
08080 Solid Waste Administrator 29 1 0 1 0 1
08777 Const & Maintenance Supt 28 1 0 1 0 1
02067 Administrative Svcs Manager 27 2 0 2 0 2
05459 Env Code Enforcement Mgr 25 1 0 1 0 1
08271 Urban Forester 25 1 0 1 0 1
08297 Horticulture Operations Mgr 25 5 0 5 0 5
08648 Chief of Bldg Maintenance 25 2 0 2 0 2
08797 Public Works District Supvr 25 4 0 4 0 4
02085 Sr. Administrative Analyst 24 1 0 1 0 1
03781 Storm Water Specialist 24 0 1 1 0 1
08543 Plumber 24 4 0 4 0 4
08553 HVAC/Refrigeration Tech 24 4 0 4 0 4
08593 Electrician 24 3 0 3 0 3
01025 Senior Accountant 23 1 -1 0 0 0
08513 Mason 23 2 0 2 0 2
02925 Sr. Housing Rehab Specialist 22 1 0 1 -1 0
05457 Env Code Enforcement Supvr 22 2 0 2 -2 0
08068 Sr. Construction Supervisor 22 1 0 1 0 1
08269 Urban Forestry Supervisor 22 1 0 1 0 1
08295 Horticulture Maint Supervisor 22 12 0 12 0 12


08533 Carpenter 22 3 0 3 0 3
08573 Painter 22 3 0 3 0 3
08647 Building Maintenance Supv 21 1 0 1 0 1
02923 Housing Rehab Specialist 20 5 0 5 -5 0
06436 Animal Service Supervisor 20 1 0 1 0 1
08067 Public Works Supervisor 20 9 0 9 0 9
08073 Landfill Operations Supervisor 20 2 0 2 0 2
08184 Maintenance Mechanical 20 1 0 1 -1 0
08284 Horticulture Specialty Grower 20 1 0 1 0 1
1
05454 San and Ordinance Inspector 18 12 0 12 -8 4
08035 Area Wide Brush & Trash Sup 18 10 0 10 0 10
08065 Construction Supervisor 18 6 0 6 0 6
08267 Senior Arborist 18 5 0 5 0 5
08287 Landscape Crewleader 18 33 0 33 0 33
08635 Sr. Maint Repair Worker 18 4 0 4 0 4
08034 Construction Eqmt Operator 17 14 10 24 0 24
08633 Maintenance Repair Worker 17 8 -8 0 0 0
1,2
08033 Refuse Truck Driver 16 28 -3 25 0 25
04410 Event Set Up Supervisor 15 1 0 1 0 1
08021 Herbicide Applicator 15 2 0 2 0 2
08032 Heavy Equipment Operator 15 48 -6 42 0 42
08265 Arborist 15 2 0 2 0 2
08625 Sr. Bldg Custodian 15 1 0 1 0 1
06433 Animal Control Officer 14 7 0 7 0 7
08283 Greenhouse Gardener 14 1 0 1 0 1
00050 Administrative Clerk 13 10 -1 9 -3 6


08031 Truck Driver 13 40 -5 35 0 35

08282 Gardener 13 5 0 5 0 5
08013 Landfill Operations Attendant 12 3 0 3 0 3
08063 Skilled Laborer 12 34 0 34 0 34
00642 Communications Operator I 11 4 -2 2 0 2
08281 Greenhouse Worker 9 1 0 1 0 1
Total Permanent 359 -5 354 -16 338
Permanent
92755 Refuse Collector 136 62 0 62 0 62
92753 Laborer 134 252 -8 244 0 244
92751 Building Service Worker 133 0 0 0 0 0
Total Unclassified - Permanent 314 -8 306 0 306
TOTAL POSITIONS 677 -12 665 -15 650
1
Transferred from Public Works
2
Transferred from Human Resources

DEPARTMENT: DEPARTMENT OF TRANSPORTATION (52)

FY 2020 FY 2022 FY 2023

SUMMARY
Supplies 12,723 25,146 27,458
Professional 193,054 120,382 121,600
Utilities 6,931,699 7,284,800 7,288,300
General & Administrative 57,818 1,066,561 1,031,852
TOTAL $11,103,110 $13,716,165 $14,002,112
DETAIL
511-003 R & M - Buildings Building Material 0 122 0
511-004 R & M - Buildings Electrical 720 1,000 1,000
512-001 R & M - Equipment Parking Meters 48,328 2,547 28,465
513-001 R & M - Infrastructure Street & Traffic Signs 133,939 134,622 139,809
513-002 R & M - Infrastructure Street Lighting 5,466 54,172 90,000
513-003 R & M - Infrastructure Traffic Signal 259,951 296,900 300,000
513-009 R & M - Infrastructure Street Maintenance 0 4,000 75,000
518-001 Supplies - Public Safety Drafting & Field 0 231 1,500


FY 2020 FY 2022 FY 2023

524-015 Supplies - Other General Office 924 2,890 900
525-010 Non Capital Equipment 49,697 0 0
527-014 Professional Fees Consulting Servie 49,300 598 0
527-031 Professional Fees Garbage Service 748 1,100 600
527-048 Professional Fees Printing & Publishing 468 1,101 500
528-001 Utilities Electricity 2,879 800 800
528-002 Utilities Street Lighting 6,755,689 7,100,000 7,100,000
528-003 Utilities Traffic Signals 160,632 168,000 168,000
528-005 Utilities Alarm System 0 0 3,500
528-015 Utilities Water 4,303 5,000 5,000
536-040 Grant Expenditures Grant Match 0 1,000,000 1,000,000
600-007 Capital Outlay Automotive 51,902 228,308 0
TOTAL $11,103,110 $13,716,165 $14,002,112


Job P ositions Thur P ositions P ropose d P ositions
APPOINTED-SALARIED:
99112 Assistant Traffic Engineer 694 1 0 1 0 1
99116 City Traffic Engineer 695 1 0 1 0 1
03315 Transportation Division Mgr. 34 1 0 1 0 1
03111 Chief of Civil Engineer 33 0 1 1 0 1
03316 Transportation Design Manager 31 1 -1 0 0 0
03109 Sr. Civil Engineer 29 1 -1 0 0 0
03354 Traffic Control Supt 27 1 0 1 0 1
03394 Traffic Systems Engineer 26 3 4 7 0 7
03332 Traffic Maint Supt - Bham 26 1 0 1 0 1
03086 Senior Planner 26 0 1 1 0 1
08574 Sign Painter 23 2 -2 0 0 0
03084 Planner 22 0 1 1 0 1
03335 Traffic Analyst 22 3 0 3 0 3
03352 Sr. Traffic Control Technician 21 1 0 1 0 1
03486 Sr. Engineering Inspector 20 1 -1 0 0 0
03475 Chief of Survey Party 20 1 -1 0 0 0
03329 Traffic Maintenance Supervisor 20 1 0 1 0 1
03351 Traffic Control Technician 19 10 0 10 0 10
03334 Senior Traffic Planning Tech 19 1 0 1 0 1
03485 Engineering Inspector 18 2 0 2 0 2
08574 Sign Technician 18 0 2 2 0 2
03323 Traffic Striping Machine CL 18 1 -1 0 0 0


03322 Traffic Striping Machine Oper 17 1 0 1 0 1

03343 Traffic Count Technician 16 1 0 1 0 1
03333 Traffic Planning Technician 16 2 -1 1 0 1
08133 Meter Technician 15 3 0 3 0 3
03327 Traffic Signs/Markings Supv 15 5 -2 3 0 3
1
03347 Traffic Signal Worker 13 1 0 1 0 1
03325 Traffic Maintenance Worker 12 5 2 7 0 7
05414 Street Lighting Inspector 11 1 0 1 0 1
Permanent
92753 Laborer 134 1 0 1 0 1
1
PositionTransferred from Hurman Resources (HR)

DEPARTMENT: CAPITAL PROJECTS (60)

FY 2021 FY 2022 FY 2023

SUMMARY
Personnel Services $0 $0 $2,524,702
Repairs & Maintenance 0 0 5,275
Supplies 0 0 11,982
Professional 0 0 1,627,376
Utitlities 0 0 23,000
Rental Expenses 0 0 15,000
Capital Outlay 0 0 0
TOTAL $0 $0 $4,232,180
DETAIL
500-001 Salaries and Wages Salaries and Wages $0 $0 $1,872,247
502-000 FICA & Medicare Fica & Medicare 0 0 143,191
505-001 Pensions - Fringe Cost Retirement & Relief 0 0 315,110
506-001 Insurance - Fringe Cost Health Insurance 0 0 177,618
506-003 Insurance - Fringe Cost Dental Insurance 0 0 5,706
506-008 Insurance - Fringe Cost Life Insurance 0 0 10,830
511-001 R & M - Buildings Janitorial 0 0 1,973
524-003 Supplies - Other Copier Supplies 0 0 4,475
522-004 Supplies - Clothing Safety 0 0 3,646
527-014 Professional Fees Consulting Fees 0 0 1,611,001
527-048 Professional Fees Printing & Publishing 0 0 14,000
527-058 Professional Fees Recording Fees 0 0 2,375
528-005 Utilities Alarm System 0 0 23,000
531-002 Rental Copier Rental 0 0 15,000


FY 2021 FY 2022 FY 2023

525-005 Non Capital Furniture 0 0 5,000
525-010 Non Capital Equipment 0 0 2,400
525-011 Non Capital Computer Software-Equipment 0 0 2,600
TOTAL $0 $0 $4,232,180


Permanent
03111 Chief Civil Engineer 33 0 0 0 1 1
02069 Senior Project Manager 32 0 0 0 1 1
03078 Chief Architect 32 0 0 0 1 1
03109 Senior Civil Engineer 29 0 0 0 2 2
03075 Architect 28 0 0 0 4 4
03107 Civil Engineer 25 0 0 0 1 1
03488 Engineering Drafting Supervisor 24 0 0 0 1 1
03675 Sr. Land Acquisition Agent 24 0 0 0 1 1
03475 Chief of Party 20 0 0 0 2 2
03486 Senior Engineering Inspector 20 0 0 0 2 2
03584 Senior Engineering Drafter 20 0 0 0 3 3
03485 Engineering Inspector 18 0 0 0 3 3
03411 Engineering Aide 12 0 0 0 2 2
Positions transferred from Planning, Engineering & Permits (PEP)


DEPARTMENT: BOUTWELL AUDITORIUM (01)

FUNCTION: CULTURE AND RECREATION
FY 2021 FY 2022 FY 2023

SUMMARY
Fleet Expenses 0 25 0
Supplies 1,321 5,899 2,989
Professional 2,360 8,400 4,600
Utilities 184,208 252,000 252,000
TOTAL $915,914 $1,432,451 $1,497,915
DETAIL
501-001 Overtime Overtime 14,085 6,000 0
503-004 Special Payrolls Auditorium Concessions 13,424 50,000 0
511-002 R & M - Buildings Painting 0 (35,515) 0
511-014 R & M - Buildings Small Tools 0 65 0
511-022 R & M - Buildings Buildings & Facilities 425 71,970 76,580
511-030 R & M - Buildings Janitorial Service 772 1,250 440
522-001 Supplies - Clothing City Personnel 808 3,440 440
524-015 Supplies - Other General Office 59 1,975 2,000


FY 2021 FY 2022 FY 2023

528-015 Utilities Water 85,848 82,000 82,000
534-062 G & A Regulatory Fees & Licenses 0 350 350
TOTAL $915,914 $1,432,451 $1,497,915


04458 Director of Boutwell Auditorium 36 1 0 1 0 1
08691 Facilities & Event Manager 34 1 0 1 0 1
02087 Principal Administrative Analyst 28 0 1 1 0 1
04455 Mktg & Prom Mgr Boutwell 29 1 -1 0 0 0
04410 Event Set-Up Supervisor 15 0 1 1 0 1
04416 Senior Event Manager 26 0 1 1 0 1
08647 Bldg Maint Superintendent 21 1 0 1 0 1
00068 Administrative Supervisor 19 1 -1 0 0 0
04425 Production Manager 18 0 1 1 0 1
04415 Event Manager 18 1 -1 0 0 0
Permanent
92753 Laborer 134 8 0 8 0 8
Temporary
92753 Laborer 134 3 0 3 0 3

DEPARTMENT: CROSSPLEX AT STATE FAIR (02)

FY 2021 FY 2022 FY 2023

SUMMARY
Personnel Services $2,227,474 2,255,672 $2,607,229
Supplies 3,197 7,057 15,550
Professional 11,070 33,167 34,298
Utilities 829,502 895,000 895,000
Rental Expenses 15,886 21,276 15,220
Capital Outlay 7,964 0 0
TOTAL $3,165,015 $3,270,202 $3,665,742
DETAIL
500-003 Salaries and Wages Appointed Salaries 0 0 145,175
503-006 Special Payrolls Crossplex Salaries 462,243 600,000 671,258
511-003 R & M - Buildings Building Material 0 200 2,000
511-022 R & M - Buildings Buildings & Facilities 843 2,700 10,000
511-024 R & M - Buildings Swimming Pool Maintenance 8,668 4,000 4,000


FY 2021 FY 2022 FY 2023

512-002 R & M - Equipment Office & Small Equipment 0 282 1,410
513-003 R & M - Infrastructure Traffic Signal 443 0 0
521-001 Supplies - Culture & Recreation Athletic Supplies 1,885 765 6,000
522-001 Supplies - Clothing City Personnel 390 1,167 1,000
522-004 Supplies - Clothing Safety 866 433 600
524-042 Supplies - Other Souvenirs 0 0 750
525-011 Non Capital Computer Software-Equipment 1,648 1,648 2,446
528-015 Utilities Water 221,413 215,000 215,000
534-030 G & A Instruction & Training (445) 0 10,795
534-040 G & A Marketing & Promotion 14,014 0 5,000
600-010 Capital Outlay Other Equipment 7,964 0 0
TOTAL $3,165,015 $3,270,202 $3,665,742


APPOINTED-SALARIED:
99139 Director of Crossplex 431 1 0 1 0 1
04105 CrossPlex Venue & Ops Mng 30 1 0 1 0 1
01033 Business Officer 30 1 0 1 0 1
04416 Sr. Event Manager 26 0 1 1 0 1
04103 Aquatics Manager 26 1 0 1 0 1
04104 Sports Events Manager 26 1 0 1 0 1
08553 HVAC/Refrigeration Tech 24 1 0 1 0 1
04168 Recreation & Aquatics Supervisor 23 0 1 1 0 1
01023 Accountant 21 1 0 1 0 1
04415 Event Manager 18 1 -1 0 0 0
08635 Sr. Maint Repair Worker 18 1 -1 0 0 0
04410 Event Setup Supervisor 15 1 0 1 0 1
08625 Sr. Building Custodian 15 3 -1 2 0 2
04134 Swimming Pool Supv 12 1 -1 0 0 0
08063 Skilled Laborer 12 1 0 1 0 1
04132 Life Guard 7 2 0 2 0 2


Permanent
92753 Laborer 134 7 0 7 0 7

DEPARTMENT: ARLINGTON HISTORIC HOUSE (74)

FY 2021 FY 2022 FY 2023

SUMMARY
Personnel Services $332,700 $335,554 $385,499
Supplies 4,751 16,232 42,500
Professional 2,504 5,885 32,000
Utilities 39,034 47,800 48,800
Capital Outlay 0 6,334 0
TOTAL $381,441 $416,494 $515,284
DETAIL
506-003 Insurance - Fringe Cost Dental Insurance 1,058 1,207 827
513-006 R & M - Infrastructure Horticultural 0 212 0
523-004 Supplies - Food Arlington 4,589 15,318 40,000
524-035 Supplies - Supplies - Other Printing Supplies 0 200 500
524-042 Supplies - Other Souvenirs 0 0 500
527-016 Professional Fees Contracted Temporary Services 0 0 20,000
527-042 Professional Fees Linen Service 1,924 5,870 12,000


FY 2021 FY 2022 FY 2023

527-062 Professional Fees Security Services 481 0 0
528-015 Utilities Water 12,884 16,000 16,000
600-010 Capital Outlay Other Equipment 0 6,334 0
TOTAL $381,441 $416,494 $515,284


APPOINTED-SALARIED:
99138 Antebellum Home Director 430 1 0 1 0 1
09057 Senior Food Services Supv 18 1 0 1 0 1
Permanent
92753 Laborer 134 1 0 1 0 1
Total Permanent Unclassified Hourly 1 0 1 0 1

DEPARTMENT: LIBRARY (77)

FY 2021 FY 2022 FY 2023

SUMMARY
Supplies 63,248 543,640 774,537
Professional 189,081 191,115 192,571
Utilities 477,212 549,505 549,505
Communications 297,186 252,100 309,093
Rental Expenses 157,424 136,713 137,389
TOTAL $10,329,860 $13,258,036 $14,557,624
DETAIL
506-001 Insurance - Fringe Cost Health Insurance 947,643 881,033 1,005,335
511-022 R & M - Buildings Buildings & Facilities 0 0 15,600
513-006 R & M - Infrastructure Horticultural 1,025 1,306 1,306
520-001 Supplies - Library Library Materials 47,032 528,603 750,000
522-001 Supplies - Clothing City Personnel 0 0 9,500
525-011 Non Capital Computer Software Equipment 0 18,796 0


FY 2021 FY 2022 FY 2023

527-018 Professional Fees Data Processing Services 180,000 180,092 180,092
528-015 Utilities Water 69,305 60,000 60,000
529-001 Communication Telephone 297,186 252,100 309,093
531-009 Rental Property Rental 15,600 0 0
534-005 G & A Car & Expense Allowance 1,323 4,000 4,000
534-025 G & A Freight Charges 464 1,300 1,300
534-052 G & A Postage 15,000 8,500 15,000
TOTAL $10,329,860 $13,258,036 $14,557,624


UNCLASSIFIED-SALARIED:
Permanent
90405 Director of Library 37 1 0 1 0 1
90403 Associate Director 32 1 0 1 0 1
90119 Business Officer 30 1 0 1 0 1
90301 IMS Administrator 29 2 0 2 0 2
90111 Webmaster 28 1 0 1 0 1
90117 Librarian III 28 3 0 3 0 3
90126 Network Sys Admin I 28 2 0 2 0 2
90013 Personnel Officer 25 1 0 1 0 1
90115 Librarian II 25 31 0 31 0 31
90124 Education Training Coordinator 24 1 0 1 0 1
90213 Building Supt 24 2 0 2 0 2
90219 Store Procurement Officer 23 1 0 1 0 1
90123 PC Network Tech 23 2 0 2 0 2
90113 Librarian I 22 11 0 11 0 11
90005 Accountant 21 1 0 1 0 1
90112 Graphic Artist 19 1 0 1 0 1
90014 Personnel Technician 18 1 0 1 0 1
90102 Library Assistant III 16 48 0 48 0 48
90217 Sr Security Officer 15 2 0 2 0 2
90203 Library Courier 11 3 0 3 0 3
90105 Library Assistant II 10 9 0 9 0 9


90218F Security Officer 10 1 0 1 0 1

Total Unclassified-Salaried 137 0 137 0 137
Permanent (Full-Time)
92753 Laborer 134 8 0 8 0 8
Total Permanent (Full-Time) 8 0 8 0 8
Permanent (Part-Time)
92753 Laborer 134 10 0 10 0 10
90218F Security Officer 10 11 0 11 0 11
90105 Library Assistant II 10 17 0 17 0 17
90103 Library Assistant I 7 18 0 18 0 18
Total Permanent - (Part-Time) 80 0 80 0 80
Temporary (Part-Time)
Total Temporary (Part-Time) 1 0 1 0 1

DEPARTMENT: MUSEUM OF ART (80)

FY 2021 FY 2022 FY 2023

SUMMARY
Supplies 0 0 9,500
Utilities 641,528 656,319 656,319
Rental Expenses 91,144 94,000 98,700
TOTAL $1,735,939 $2,919,152 $3,210,342
DETAIL
500-001 Salaries and Wages Salaries and Wages $659,396 $1,500,183 $1,671,008
522-001 Supplies - Clothing City Personnel 0 0 9,500
528-015 Utilities Water 134,961 136,319 136,319
531-008 Rental Storage Rental 91,144 94,000 98,700
534-021 G & A Exhibition Expense 34,000 0 0
TOTAL $1,735,939 $2,919,152 $3,210,342

DEPARTMENT: MUSEUM OF ART (80)

04389 Sr. Museum Curator 28 2 0 2 0 2
04390 Art Curator - Collections 26 1 0 1 0 1
04391 Art Curator - Education 26 1 0 1 0 1
06554 Director Museum Security 26 1 0 1 0 1
04384 Museum Registrar 23 1 0 1 0 1
04353 Museum Assistant 21 1 0 1 0 1
06553 Senior Security Officer 15 1 0 1 0 1
08611 Guard 10 1 0 1 0 1
Permanent
92753 Laborer 134 3 0 3 0 3
Total Permanent Unclassified Hourly 3 0 3 0 3

DEPARTMENT: PARKS AND RECREATION (83)

FY 2021 FY 2022 FY 2023

SUMMARY
Supplies 18,197 112,662 201,932
Professional 89,177 103,660 1,178,174
Utilities 2,951,478 4,165,162 3,492,563
Rental Expenses 18,927 34,478 60,920
TOTAL $14,075,286 $17,447,037 $21,671,609
DETAIL
503-002 Special Payrolls Football Game Salaries 293,606 435,712 435,000
503-005 Special Payrolls Special Events 0 0 779,726
503-011 Special Payrolls SpecialPayrolls UABFootballGames 132,713 94,288 0
503-012 Special Payrolls Special Payrolls-MCC 34,998 0 0
511-003 R & M - Buildings Building Material 7,001 10,000 46,289


FY 2021 FY 2022 FY 2023

511-024 R & M - Buildings Swimming Pool Maintenance 1,175 150,000 70,464
512-002 R & M - Equipment Office & Small Equipment 0 470 4,400
512-007 R & M - Equipment Electrical Equipment 0 0 6,700
512-008 R & M - Equipment HVAC Equipment 434 7,070 15,000
513-006 R & M - Infrastructure Horticultural 0 15,000 12,300
513-007 R & M - Infrastructure Fence Supplies 784 0 4,531
518-001 Supplies 0 0 1,611
521-001 Supplies - Culture & Recreation Athletic Supplies 1,467 18,200 41,689
524-008 Supplies - Other Copier Supplies 0 0 4,230
524-015 Supplies - Other General Office 328 8,584 10,839
524-025 Supplies - Other Medical Supplies 0 4,053 2,230
522-004 Supplies - Clothing Safety 114 6,531 9,068
523-006 Supplies - Food Banquet 600 0 5,850
528-001 Utilities Electricity 1,503,187 2,113,855 1,654,196
528-015 Utilities Water 1,172,947 1,635,000 1,500,000


FY 2021 FY 2022 FY 2023

531-025 Rental Transportation Rental 0 0 5,000
525-005 Non Capital Furniture 2,328 26,946 8,260
534-005 G & A Car & Expense Allowance 0 4,500 5,000
534-030 G & A Instruction & Training 1,140 0 40,300
534-040 G & A Marketing & Promotion 395 12,388 30,000
TOTAL $14,075,286 $17,447,037 $21,671,609


Permanent
04199 Director of Parks & Recreation 37 1 0 1 0 1
08298 Park Maintenance Supt. 28 2 0 2 0 2
04166 Recreation Superintendent 28 1 0 1 0 1
02097 Public Relations Manager 27 1 0 1 0 1
08279 Botanical Garden Director 27 1 0 1 0 1
04177 Fitness Center Director 25 1 0 1 0 1
08297 Horticulture Operations Mgr 25 1 0 1 0 1
08648 Chief Building Maintenance 25 1 1 2 0 2
08543 Plumber 24 3 0 3 0 3
08553 HVAC Technician 24 3 0 3 0 3
08593 Electrician 24 2 0 2 0 2
04168 Recreation & Aquatics Supv. 23 1 0 1 0 1
04165 Recreation Supervisor 23 3 1 4 0 4
04169 Exercise Physiologist 22 1 0 1 0 1
08286 Horticulture District Supervisor 22 1 0 1 0 1
08533 Carpenter 22 2 0 2 0 2
08573 Painter 22 4 -1 3 0 3
08255 Stadium Maintenance Supv 21 1 0 1 0 1
02083 Administrative Analyst 21 1 -1 0 0 0
08284 Horticulture Specialty Grower 20 1 0 1 0 1


00068 Administrative Supervisror 19 1 0 1 0 1

08287 Landscape Crewleader 18 2 0 2 0 2
04415 Event Manager 18 3 0 3 0 3
04167 Athletics Program Coordinator 18 3 0 3 0 3
04164 Recreation Center Director 18 18 0 18 0 18
04136 Sr. Swimming Pool Supv 18 2 0 2 0 2
08033 Refuse Truck Driver 16 2 0 2 0 2
04163 Senior Recreation Leader 15 1 0 1 0 1
08625 Sr. Building Custodian 15 2 0 2 0 2
08282 Gardener 13 3 0 3 0 3
08031 Truck Driver 13 3 1 4 0 4
08063 Skilled Laborer 12 14 0 14 0 14
04162 Recreation Leader 12 24 0 24 0 24
00853 Stores Clerk 12 1 0 1 0 1
04132 Lifeguard 7 1 0 1 0 1


Permanent Part-time
Total Permanent Part-time 1 0 1 0 1
Temporary
1
04136 Sr. Swimming Pool Supv 18 3 0 3 0 3
2
04134 Swimming Pool Supervisor 12 18 0 18 0 18
2
04133 Sr. Lifeguard 9 18 0 18 0 18
04132 Lifeguard 7 47 0 47 0 47
Total Temporary 92 -4 88 0 88
Permanent
92755 Refuse Collector 136 3 0 3 0 3
92753 Laborer 134 48 0 48 0 48
Temporary
92753 Laborer 134 0 4 4 0 4
Total Temporary Unclassified-Hourly 0 4 4 0 4
Total Unclassified-Hourly 51 4 55 0 55

DEPARTMENT: SOUTHERN MUSEUM OF FLIGHT (85)

FY 2021 FY 2022 FY 2023

SUMMARY
Supplies 234 1,313 5,000
Professional 100,228 110,568 120,479
Utilities 70,535 73,520 73,520
Rental Expenses 479 1,405 880
TOTAL $622,418 $847,426 $946,171
DETAIL
524-007 Supplies - Other Educational Supplies 0 75 2,500
527-031 Professional Fees Garbage Service 228 878 789
528-005 Utilities Alarm System 0 1,320 1,320

DEPARTMENT: SOUTHERN MUSEUM OF FLIGHT (85)

FY 2021 FY 2022 FY 2023

528-015 Utilities Water 10,063 4,200 4,200
531-002 Rental Copier Rental 479 1,405 880
534-011 G & A City Advertising 0 0 5,000
534-016 G & A Dues & Subscriptions 0 0 600
534-021 G & A Exhibition Expense 0 0 15,000
TOTAL $622,418 $847,426 $946,171

DEPARTMENT: SOUTHERN MUSEUM OF FLIGHT(85)

Permanent Full-Time
01073 Business Manager 27 1 0 1 0 1
04388 Museum Curator - SMOF 26 1 0 1 0 1
04350 Museum Education Coord 21 1 0 1 0 1
04327 Exhibit Designer 21 1 0 1 0 1
04415 Event Manager 18 1 0 1 0 1
04321 Aircraft Mus Restoration Tech 18 1 0 1 0 1
04319 Museum Technician 15 1 0 1 0 1
Total Permanent Full-Time 8 0 8 0 8
Permanent
92753 Laborer 134 1 0 1 0 1

DEPARTMENT: SLOSS FURNACES (88)

FY 2021 FY 2022 FY 2023

SUMMARY
Supplies 217 650 3,384
Professional 804 2,103 2,240
Utilities 113,979 151,000 151,000
Rental Expenses 949 1,320 1,320
TOTAL $425,016 $514,886 $547,595
DETAIL
500-003 Salaries and Wages Appointed Salaries 0 0 98,070
501-001 Overtime Overtime 868 9,561 7,000
506-003 Insurance - Fringe Cost Dental Insurance 953 1,284 1,005
511-003 R & M - Buildings Building Material 21 0 0
511-022 R & M - Buildings Buildings & Facilities 23 115 500
522-001 Supplies - Other Clothing City Personnel 0 136 500
522-004 Supplies - Other Clothing Safety 206 55 200


FY 2021 FY 2022 FY 2023

524-015 Supplies - Other General Office 11 375 600
527-031 Professional Fees Garbage Service 804 1,308 1,440
528-015 Utilities Water 24,854 45,000 45,000
531-002 Rental Copier Rental 949 1,320 1,320
TOTAL $425,016 $514,886 $547,595


APPOINTED-SALARIED:
99110 Director of Sloss Furnance 900 0 0 0 1 1
04387 Museum Curator 26 1 0 1 -1 0
04350 Museum Education Coord 21 1 0 1 0 1
Total Classified-Salaried 3 0 3 -1 2
Permanent
92753 Laborer 134 2 0 2 0 2
Temporary
92757 Concession Helper 207 2 0 2 0 2

DETAIL OF EQUIPMENT TO BE PURCHASED
DESCRIPTION AMOUNT
GENERAL GOVERNMENT:
Finance
Pressure Sealer $ 12,035
Information Management Services

Cameras $ 375,000
Total, General Government $ 387,035
PUBLIC SAFETY:
Police Department
Bomb Robot $ 155,004
Polygraph Equipment $ 18,050
Total, Public Safety $ 173,054
TOTAL APPROPRIATIONS $ 560,089


GENERAL BOND DEBT SERVICE FUND

FUND 004
Estimated Revenue
Funds Available $39,386,663
Total Estimated Revenue $39,386,663
Appropriations
Debt Service $39,386,663
Total Appropriations $39,386,663

TAX INCREMENT FINANCING

FUND 007
Estimated Revenue
Appropriations
Debt Service $1,552,625

NEIGHBORHOOD ALLOCATION
FUND 031
Estimated Revenue
Transfer from the General Fund $198,000
Total Estimated Revenue $198,000
Appropriations
Neighborhood Allocation ($2,000 per neighborhood) $198,000
Total Appropriations $198,000

HIGHWAY IMPROVEMENT FUND

FUND 046
Estimated Revenue
State Gas Tax - $.05 & $.07 $2,755,000
Petroleum Fees 45,000
Appropriations
Street Resurfacing (DOT046CP 003048) $2,800,000

FUEL TAX FUND

FUND 047
Estimated Revenue
State Gas Tax - $.04 $1,200,000
Appropriations

STORM WATER MANAGEMENT

FUND 048
Estimated Revenue
Storm Water Fees $1,800,000
Appropriations
Planning, Engineering & Permits
Storm Water Specialist (3) 303,727
Chief Civil Engineer 169,861
Storm Water Program Mgr 132,815
Sr. Engineer Inspector 86,457
Chief of Party 101,024
Principal Engineer Tech 91,718
Principal Engineering Soil Erosion Inspector 111,901
Sr Admin Analyst 120,305
General & Administrative Expenses 682,192

CORRECTIONS FUND
FUND 052
Estimated Revenue
Municipal Court Collections $600,000
Appropriations
Municipal Court
Personnel Services $582,143
Operating Expenses 17,857

FAIR TRIAL TAX FUND

FUND 053
Estimated Revenue
Fair Trial Tax $200,000
Appropriations
Indigent Defense $200,000

SPORTING & ENTERTAINMENT RECRUITING

FUND 057
Estimated Revenue
Lodging Room Tax Charge $3,062,500
Appropriations
Magic City Classic $1,212,500
Birmingham Bowl 200,000
Morehouse-Tuskegee Classic 300,000
Indy Racing League 300,000
UAB Football 125,000
Birmingham Legions FC 100,000
2025 Fire & Police World Games 500,000
Sports & Event Recruitment 200,000
Safe Summer Concert Series 125,000

REBUILD ALABAMA ACT

FUND 058
Estimated Revenue
Gas Tax $1,000,000
Appropriations

CAPITAL IMPROVEMENT FUND

FUND 102
Estimated Revenue
Transfer from Fund 001 General Fund $7,500,000
Appropriations
Deferred Maintenance - Capital Projects $1,500,000
Deferred Maintenance - Public Works Department 1,500,000
Rolling Stock Plan 4,500,000

NEIGHBORHOOD REVITALIZATION FUND

FUND 103
Estimated Revenue
Appropriations
Demolition $2,000,000
Weed Abatement 1,500,000
Sidewalks 275,000
Strategic Pavement Management Plan 500,000

BIRMINGHAM FUND
FUND 105
Estimated Revenue
Appropriations
Transfer to Fund 001 General Fund $5,550,000

LAND BANK AUTHORITY FUND

FUND 143
Estimated Revenue
Transfer from Fund 001 General Fund $500,000
Funds Available 455,330
Appropriations
Strategic Land Banking $500,000
Administrative Clerk 40,670
Administrative Assistant 56,114
Administrative Analyst (2) 199,404
Housing Rehab Specialist 60,540
Land Bank Administrator 98,602

RECOMMENDED BUDGET
2022 COMMUNITY DEVELOPMENT BLOCK GRANT CDBG
(48th YEAR)
ESTIMATED REVENUE
Entitlement Funds $6,054,064

Anticipated Program Income 50,000
Emergency Solutions Grant 509,160
Housing Opportunities for Persons with AIDS 1,541,007
HOME Investment Partnership Program 1,400,013
HOME Anticipated Program Income 100,000
APPROPRIATIONS $1,193,229
ADMINISTRATION 1,153,229
One Roof 40,000
HOUSING REHABILITATION $2,995,000

Program Costs 1,000,000
Single Family Activities:
Single Family Rehabilitation 1,050,000
Christian Service Mission 150,000
Protecting Good 375,000
House Proud 100,000
Metro Changers 100,000
Down Payment Assistance 200,000
Acquisition 10,000
Demolition 10,000

REPAYMENTS OF SECTION 108 LOAN PAYMENTS TO HUD $70,000
ECONOMIC DEVELOPMENT $730,000

REV Birmingham 120,000
Urban Impact 220,000
TruFund - Disadvantage Small Business 100,000
CD-Façade Improvement Program 290,000
PUBLIC SERVICES $915,609
Homeless Shelter Program: $282,271
Changed Lives Christian Center, Inc. 46,000
Cooperative Downtown Ministries 50,000
First Light 60,000
Pathways/Downtown Path Center 50,000
Pathways Stepping Stones/Overnight Shelter 23,000
YWCA 37,804
Bridge Ministries 15,467
Other Public Services: $633,338

Girls Inc. 27,000
Childcare Resources, Inc. 20,000
Jefferson State Community College 35,000
Legal Services of Alabama 90,000
Positive Maturity, Inc.-East Lake 27,000
Rose Garden Adult Day Services, Inc. 25,000
Titusville Development Corporation 25,000
Children's Village, Inc. 60,000
Prescott House 26,000
Fair Housing Center of North Alabama 45,000
Birmingham Urban League 50,000
Alcohol and Drug Abuse Treatment Center 25,000
Help 2 Others Foundation 29,142
Neighborhood Housing Service 30,000
Offender Alumni Association 30,000
The HUB CDC 47,196
New Pilgrim Bread of Life Ministry 22,000
Pathways's Early Learning Center 20,000.00

PUBLIC FACILITIES & INFRASTRUCTURE $200,226

Engineering & Design 200,226
HOME INVESTMENT PARTNERSHIP PROGRAM $1,500,013

Administration 150,001
CHDO Activities 225,001
Homebuyer/Rental 1,125,011
EMERGENCY SOLUTIONS PROGRAM $509,160
Administration 38,187
Family Connection 70,692
Pathways Stepping Stones/Overnight 40,000
Pathways/Day Center 60,000
First Light, Inc. 45,000
YWCA 30,000
YWCA 34,804
YWCA 31,799
Bridge Ministries 56,482
The HUB CDC 47,196
Cooperative Downtown Ministries, Inc. 55,000
HOUSING OPPORTUNITIES FOR PERSONS WITH AIDS $1,541,007

Rental Assistance/TBRA 410,000.00
Rental Assistance/STRMU 50,000.00
Supportive Services 460,000.00
Operating Costs 406,907.00
Resource Identification 60,000.00
Administration-Sponser 107,870.00
Administration-Grantee 46,230.00


CITY DEBT MANAGEMENT
The principal forms of indebtedness that the City is authorized to incur include general
obligation bonds, general obligation warrants, general obligation bond anticipation notes,
revenue anticipation notes, gasoline tax anticipation bonds, and warrants relating to
enterprises. In addition, the City has the power to enter into certain leases which constitute a
charge on the general credit of the City, guarantee obligations of certain public corporations
and to enter into certain funding agreements with regard to the obligation of other public
agencies. General obligation warrants, certain revenue anticipation bonds, warrants and notes
and capitalized lease obligation may be issued or incurred without voter approval.
General Obligation Bonds Debt Service
Debt service on the City’s general obligation bonds (the issuance of which must be
approved by referendum except in the case of refunding bonds) is paid from the General Bond
Debt Service Fund (the Bond Fund). The proceeds of a 9.2 mil ad valorem tax for bond debt
service and a 2.8 mill ad valorem tax for school bond debt service, both authorized by the
Constitution of Alabama of 1901, are customarily paid into the Bond Fund. In addition to these
ad valorem tax proceeds, interest earnings from investment of Bond Fund balances are
customarily deposited into the Bond Fund.
The City has projected that the Bond Fund will continue to be sufficient to provide for
debt service on its outstanding bonds. This projection is based on a number of assumptions -
including bond interest rates, rate of increase or decrease of ad valorem tax collections, and
investment earnings - that the City considers reasonable; however, the future availability of
sufficient funds in the Bond Fund cannot be guaranteed.

The 2022 - 2023 budget provides $47,338,305 for anticipated debt service as follows:
Funding Source Principal Interest Fees Total

General Fund $11,255,122 10,151,220 577,510 $21,983,852
Debt Service Fund 28,614,000 10,772,663 0 39,386,663
Tax Increment Financing Fund 1,311,000 241,625 0 1,552,625
$41,180,122 21,165,508 577,509.80 $62,923,140
On the following pages, schedules are presented showing each type of debt and its purpose.
Debt Service
Total Bonds Requirements
and Warrants Fiscal Year
Outstanding Ending June 30,
July 1, 2022 2023
TYPE OF DEBT/PURPOSE
GENERAL FUND REQUIREMENT:
2014-B Warrants
Principal $13,440,000 $1,060,000
Interest 3,965,757 596,119
Fees 1,613
$17,405,757 $1,657,732
2016 Equipment and Public

Improvement Warrant
Principal $4,351,500 $2,793,500
Interest 58,111 18,539
$4,409,611 $2,812,039
2018-B Warrants
Principal $34,665,000 $920,000
Interest 22,172,650 1,549,200
Fees 1,613
$56,837,650 $2,470,813


Debt Service
July 1, 2022 2023
2020-A Warrants
Principal $86,510,000
Interest 46,039,150 $3,419,050
$132,549,150 $3,419,050
2020-B Warrants
Interest 355,147 $74,985
$6,520,147 $74,985
2020-C Warrants
Interest 521,396 $118,086
$13,621,396 $118,086
2021-A Warrants
Interest 28,590,600 $1,065,200
$55,220,600 $1,065,200
2021-B Warrants
Interest 897,723 $110,115
$7,112,723 $110,115
TRANE Lease-1
Principal $40,178,419 $1,709,713
Interest 12,219,881 1,252,413
$52,398,300 $2,962,126


Debt Service
July 1, 2022 2023
TRANE Lease-2
Principal $16,690,487 $852,179
Interest 3,877,016 502,591
Fees 574,283
$20,567,503 $1,929,053
Motorola Lease
Principal $1,999,986 $999,993
$1,999,986 $999,993
Phillips Lighing Lease

Principal $1,450,899 $339,616
Interest 107,583 32,559
$1,558,482 $372,175
Crossplex Village Default

(2017 CDA)
Principal $13,233,029 $424,359
Interest 6,733,005 516,845
$19,966,034 $941,204
Master Equip Lease Sup #1

Principal $832,508
Interest 634,159
$0 $1,466,667


Debt Service
July 1, 2022 2023
Principal $902,475
Interest 240,116
$0 $1,142,591

Principal $420,779
Interest 21,242
$0 $442,021
DEBT SERVICE FUND REQUIREMENT:

General Obligation Bonds/
Capital Improvements
Principal $262,158,000 $28,614,000
Interest 105,887,332 10,772,663
Fees
$368,045,332 $39,386,663
TAX INCREMENT FINANCING REQUIREMENT:

Capital Improvements
Principal $10,115,000 $1,311,000
Interest 1,170,841 241,625
Fees
$11,285,841 $1,552,625


APPENDIX E
GLOSSARY OF KEY TERMS

GLOSSARY OF KEY TERMS
Accrual: The recognition of revenue when earned or expenses when incurred regardless of
when cash is received or disbursed
Accrual Accounting: A basis of accounting in which revenues are recorded when they are
earned and expenditures (or expenses) are recorded when they are incurred, regardless of
when cash is actually received or spent.
Ad Valorem Taxes: Taxes which are levied according to the value of the property.
Allotment: The part of an appropriation that can be encumbered or expended during an

allotment period. An allotment period is generally less than one fiscal year in length.
Appropriation: A specific amount of money authorized by the city council to be spent for a
particular purpose. In the General Fund an appropriation is only valid for one fiscal year.
Assessed Value: The value set for property that serves as the basis for levying taxes.
Balance Sheet: An itemized statement that lists the total assets and the total liabilities of a
given business to portray its net worth at a given moment of time. The amounts shown on a
balance sheet are generally the historic cost of items and not their current values.
Balanced Budget: Represents the fiscal plan of operation of the City. To be balanced, the
fiscal plan consists of an equal amount of proposed revenues and expenditures.
Boards and Agencies: The various not for profit organizations that receive appropriations
from the City of Birmingham for providing services to area citizens. Most of these boards and
agencies are not under the administrative control of the City.
Bond: A written promise to pay a specified sum of money at a stated date or dates along with
any interest due. The most common types of bonds are general obligation and revenue bonds.
Bonds are generally used to finance capital projects and require prior approval by the voters
before they can be issued.
Bond Anticipation Notes: A short-term debt instrument issued by a state or municipality to

borrow against the proceeds of an upcoming bond issue.
Budget: A fiscal plan of operation. The budget consists of proposed expenditures and
proposed revenues together with specific authorizations and restrictions as appropriate. It also
includes not only the proposed fiscal plan but the current and prior fiscal period history. The
budget quantifies executive and legislative objectives and provides a quantitative means of

measurement of performance. As a guideline for operations, the budget changes over time in
response to changes in conditions. Finally, the budget embodies public policy and provides
insights into how that policy will be implemented.
Budget Calendar: The schedule of dates followed in planning, preparing, and adopting the
budget.
Budget Transfer: The procedure used to modify an appropriation. The mayor can authorize
transfers between categories of appropriations in the same fund within a department. A
transfer between funds or between departments requires authorization from the city council.
Capital Budget: The plan of proposed capital outlays and the means of financing them for the
current accounting period.
Capital Expenditure/Projects: Includes projects that are of a large size and scope. Capital
projects generally are fixed in nature, are long of life, and provide new or improved public
services. Examples of capital projects are street improvements, storm and sanitary sewer
improvements, and public buildings and equipment.
Capital Improvement Program: The plan for capital improvement projects to be undertaken,
continued or completed over a fixed number of fiscal years, along with the resources for
financing those projects. Each year's Capital Budget will be made up from the annual projects
listed in the City's Five Year Capital Improvement Program.
Capital Outlay: Expenditures for acquiring or adding to fixed assets. Examples of capital
outlays include equipment, tools, vehicles, furniture, and building improvements.
Capitalized Lease Obligations: A lease obligation that has to be capitalized on the balance
sheet. It is characterized by: it is non-cancelable; the life of lease is less than the life of the
asset(s) being leased; and, the lessor does not pay for the upkeep, maintenance, or servicing
costs of the asset(s) during the lease period.
Cash Management: The process of determining how much cash will be needed to pay the
expenditures of a given period and investing any temporary cash balances in order to obtain
the highest return possible.
Citizen's Advisory Board: A city-wide representation of the Citizen Participation Program.

The Citizen's Advisory Board is made up of the presidents of the twenty two Community
Advisory Committees.

Citizen Participation Program: The system of neighborhoods and communities designed to

improve communication, understanding and cooperation between Birmingham citizen's and
city officials.
Classified Status: A civil service position that is subject to rules set forth by the Jefferson
County Personnel Board.
Community: A geographic area made up of two or more adjoining neighborhoods. There are
twenty two officially designated communities in the City of Birmingham. The presidents, vice
presidents and secretaries of the Neighborhood Associations within a community form groups
referred to as Community Advisory Committees.
Community Development Block Grant (CDBG): A primary source of federal funds. CDBG
funds are used for neighborhood revitalization, economic development and public services.
Contractual Services: Services rendered to the City by private firms, individuals or other
government agencies.
Contributed Capital: Capital received from investors for stock, equal to capital stock plus
paid-in capital, NOT that capital received from earnings or donations. Also called contributed
capital.
Current Assets: Those assets of a company that are reasonably expected to be realized in
cash, or sold, or consumed during the normal operating cycle of the business (usually one
year). Such assets include cash, accounts receivable and money due usually within one year,
short-term investments, US government bonds, inventories, and prepaid expenses.
Current Liabilities: Liabilities to be paid within one year of the balance sheet date.
Debt Service: The cost of paying principal and interest on borrowed funds.
Defeasing: The setting aside by a borrower of cash or bonds sufficient to service the
borrower’s debt. Both the borrower’s debt and the offsetting cash or bonds are removed from
the balance sheet.
Department: The basic administrative unit of city government. Departments are organized
according to the service they provide.
Encumbrance: The legal commitment of appropriated funds to purchase an item or service.

Enterprise Fund: A type of fund used to account for operations that are financed and operated
in a manner similar to private business enterprises, where charges for services cover the cost
of providing the service.
Estimated Revenue: The amount of revenue budgeted to be collected or accrued during the
fiscal year.
Expenditure: A decrease in net financial resources for the purpose of obtaining goods or
services, retiring debt or settling losses. Under the modified accrual basis of accounting used
by the City of Birmingham, expenditures are recorded at the time the goods are delivered or
the services are rendered even though the actual cash payment may not have been made.
Fiduciary Fund: A type of fund in which the government acts as a trustee or agent on behalf
of another party. An example is pension funds.
Fiscal Year: The twelve month period to which the budgets apply. July 1 through June 30 is
designated as the fiscal year for the City of Birmingham.
Fringe Benefits: Employee compensation that is in addition to wages or salaries. Fringe

benefits provided by the City include life insurance, retirement pension, medical insurance and
longevity payments.
Full Faith and Credit: Security for indebtedness based upon the taxing authority of a
government.
Function: A group of related programs or activities. The four functional areas of city
government are: General Government, Public Safety, Public Service and Culture and
Recreation.
Fund: A financial entity with a self-balancing set of accounts, created for the purpose of
carrying out specific activities. For example, the General Fund records all the revenue and
expenditures related to the ordinary operations of city government.
Fund Balance: The difference between fund assets and fund liabilities and reserves.
Fund Equity: Net total assets of each City fund.
Generally Accepted Accounting Principles (GAAP): The rules and practices which define
the standards for recording financial transactions. In accounting for government, generally
accepted accounting principles are set out in pronouncements by the Governmental
Accounting Standards Board (GASB).

General Fund: The fund used to account for both general government activities and those
activities not required to be accounted for in another fund.
General Obligation Bonds: Bonds issued to finance public projects such as street
improvements and facilities construction. This type of bond is backed by the full faith and credit
of the issuing government.
Goals: General aims of the organization, departments, and divisions (based on vision).
Governmental Fund: These funds are used to finance the majority of governmental functions.
Specifically, the acquisition, usage, and balances of the City’s expendable financial resources
as well as other related current liabilities are accounted for through governmental funds. The
measurement focus is upon determination of changes in financial position rather than upon net
income determination. The following are governmental funds utilized by the City: General
Fund, Special Revenue funds, Capital Projects funds, and Debt Service Funds.
Grants: Contributions by other governments or organizations to be used for specific programs.
Hope VI: This program was developed as a national action plan to eradicate severely
distressed public housing. The program targets revitalization in the areas of physical and
management improvements and social and community services.
Indenture: Agreement between lender and borrower that details specific terms of the bond
issuance. Specifies legal obligations of bond issuer and rights of bondholders. An indenture
spells out the specific terms of a bond, as well as the rights and responsibilities of both the
issuer of the security and the holder.
Independent Boards, Commissions and Associations: Organizational units that receive

budgetary and administrative support from the City. They differ from departments in that they
are overseen by a board of directors.
Infrastructure: Public domain fixed assets such as roads, bridges, curbs and gutters, streets
and sidewalks, drainage systems, lighting systems and similar assets that are immovable and
the responsibility of the governmental unit.
Interfund Transfers: Amounts transferred from one fund to another within the same
governmental unit.
Intergovernmental Revenue: Revenue received from another governmental unit.

Intergovernmental revenues include grants, cost reimbursements and payments in lieu of tax.

Major Fund: The city’s main operating fund, the general fund is always reported as major.
Other funds would be classified as major if the following two conditions are met: 1. Total assets,
liabilities, revenues or expenditures/expenses of the individual governmental or enterprise fund
are at least 10 percent of the corresponding total of all funds of that category; AND 2. Total
assets, liabilities, revenues or expenditures/expenses of the individual governmental or
enterprise fund are at least 5% of the total for all governmental and enterprise funds combined.
In fiscal year 2014, the City of Birmingham reported as major funds the General Fund, the
Birmingham Fund, the Debt Reserve Fund and Debt Service Funds, the 2010B Recovery Zone
Warrant Fund, the 2013-A Bonds Funds, the Public Improvement Fund, and the Capital
Improvement Fund. The other City Funds are reported aggregately as non-major funds.
Mayor-Council Act: The amendment to the State of Alabama code that is the basis of
Birmingham city government. This act, approved on September 9, 1955, specified that the City
would be governed by a mayor who would be elected at large and nine council members
elected by districts.
Mill: A tenth of a penny. This term is usually used in property tax assessment.
Modified Accrual Basis: A system of accounting recommended for use in governmental funds
wherein fund revenues are recorded when they are both measurable and available; and
expenditures (with a few exceptions) are recorded when the liability is incurred.
Neighborhood: The City of Birmingham has ninety-nine officially designated neighborhoods

which are the basic building blocks of the City's Citizen Participation Program. Neighborhood
associations can apply for assistance from the Community Development Block Grant and
Revenue Sharing funds to pay for approved projects to benefit their neighborhood.
Non-departmental Expenses: Those expenditures incurred by the City which cannot be

allocated to a particular responsibility center. An example of a non-departmental expense is
debt service payments.
Notes: A negotiable instrument wherein the maker agrees to pay a specific sum at a definite
time.
Object Code: A six character code used by the City to identify the type of expenditure.
Objective: Something that will be accomplished within a designated time frame. Objectives
differ from performance goals in that they are time bound and measurable.
Operating Budget: The legally adopted spending and financing plan for normal government
operations within a single fiscal year.

Ordinance: A legislative act of the city council to adopt laws, statutes and regulations for the
city.
Paratransit: Public or group transportation, as by automobile, van, or minibus, organized to

offer services to individuals who, because of a disability (physical, cognitive or visual) cannot
access an accessible fixed route bus.
Performance Goal: A broad statement of the intended accomplishments of a governmental

entity or department. Goals are long range plans.
Permanent Standing: A position which is required for a period of more than six months during
a given year is generally classified as permanent.
Personnel Services: The total expenditures and appropriations related to the cost of
employee services. Personnel Services include salaries and wages, overtime and fringe
benefit costs.
Property Tax: A tax levied on the assessed value of real property, i.e., ad valorem tax.
Proprietary Fund: A type of fund which emulates the private sector and focuses on the
measurement of net income. This fund type presents actual financial position and results of
operations, such as actual assets, liabilities, fund equity balances, revenues and expenses.
Requisition: A written request from a department to the Purchasing Office for specific goods
or services. A requisition precedes the authorization of a purchase order.
Responsibility Center: The smallest unit to which departmental costs can be allocated. An
example of a responsibility center would be the Mounted Patrol unit of the Tactical Division of
the Police Department.
Retained Earnings: The balance, either debit or credit, of appropriated or unappropriated

earnings of an entity that are retained in the business.
Revenue: Additions to the financial resources of a governmental fund. Examples of revenue

are taxes, fees from services, fines and interest income.
Revenue Anticipation Notes: Security issued in anticipation of future revenue which will be
used for repayment.
Revenue Bonds: A type of municipal bond where principal and interest are secured by
revenues such as charges or rents paid by users of the facility built with the proceeds of the

bond issue. Projects financed by revenue bonds include highways, airports, and not-for-profit
health care and other facilities.
Revenue Warrants: Tax increment financing district warrants in which ad valorem taxes are
collected to fund the debt service.
Special Revenue Fund: A type of fund used to account for the proceeds of a specific revenue
source (other than special assessments or major capital projects) that are legally restricted to
expenditures for specified purposes. An example is revenue from the Community
Development Block Grant.
Tax Increment Financing: A method of providing money to pay for infrastructure related to
development in a designated district. The money comes from the increase in property tax
above the redevelopment level and can be used for a predetermined time period or pledged to
repay a bond issue.
Surplus: Any excess amount, but in finance it is the remainder of a fund appropriated for a
particular purpose.
Tax Anticipation Notes: Securities issued in anticipation of future tax collections.
Temporary Standing: Any position which is not permanent and is likely to be required for less
than six months during a given year.
Unclassified Status: A position that is not subject to rules set forth by the Jefferson County
Personnel Board.
Unencumbered Balance: The amount of an appropriation that is neither expended nor

encumbered.
Voucher: A document indicating that a transaction has occurred. It usually contains the
accounts related to the transaction.
Warrant: A type of debt issue authorized by vote of the city council. Warrants differ from
bonds in that the issuance of warrants does not require prior approval by voters
Zero-Based Budget: A method of budgeting in which all expenses must be justified for each
new period. The process of zero-based budgeting starts from a "zero base," and every function
within an organization is analyzed for its needs and costs. Budgets are then built around what
is needed for the upcoming period, regardless of whether each budget is higher or lower than
the previous one.

COMMONLY USED ACRONYMS
AAU: Amateur Athletic Union
ACES: Alabama Cooperative Extension Service.
ACJIS: Alabama Criminal Justice Information System.
ACOE: Army Corps of Engineering.
ADA: Americans with Disabilities Act.
AFIS: Automated Fingerprint Identification System.
ALDOT: Alabama Department of Transportation.
APOSTC: Alabama Peace Officers Standards and Training Commission.
ARPA: Alabama Recreation & Parks Association
BACC: Birmingham Arts and Cultural Commission.
BHC: Birmingham Historical Commission.
BJCC: Birmingham-Jefferson Convention Complex.
BMA: Birmingham Museum of Art.
BMADTC: Birmingham Municipal Adult Drug Treatment Court.
BPL: Birmingham Public Library
CAD: Computer Aided Dispatch.
CAFR: Comprehensive Annual Financial Reporting.
CALEA: Commission on Accreditation for Law Enforcement Agencies.
CCTV: Closed Circuit Television.
CDBG: Community Development Block Grant.

CHDO: Community Housing Development Organizations.
CIMS: Cash and Investment Management System.
COB: City of Birmingham.
COVID-19: Coronavirus disese
CRS: Community Rating System.
CRT: Crime Reduction Team.
CVB: Convention & Visitors Bureau
DOT: Department of Transportation.
DSAG: Development Service Advisory Group.
EOC: Equal Opportunity Commission.
ESG: Emergency Shelter Grant.
ESPN: Entertainment and Sports Programming Network.
FATS: Firearms Training Simulator.
FEMA: Federal Emergency Management Agency.
GAAP: Generally Accepted Accounting Principles.
GASB: Government Accounting Standards Board.
GFOA: Government Finance Officers Association.
GIS: Geographical Information System.
GREAT: Gang Resistance Education and Training.
HOPWA: Housing Opportunities for Persons with AIDS.

HPRP: Homeless Prevention and Rapid Re-Housing.
HUD: U.S. Department of Housing and Urban Development.
IAD: Internal Affairs Division
IAAF: International Association of Athletics Federations
IBIS: Integrated Ballistics Identification System.
ICO: Integrity Control Officer.
ITS: Intelligent Transportation Systems.
LED: Light Emitting Diode.
LETS: Law Enforcement and Traffic Safety Division.
MDT: Mobile Digital Terminal.
NAIA: National Association of Intercollegiate Athletics
NAICS: North American Industry Classification System.
NCAA: National Collegiate Athletic Association
NFHS: National Federation of State High School Associations
PAT: Police Athletic Team.
PIC: Public Improvement Committee.
PIO: Public Information Officer.
Project ICE: Isolate the Criminal Element.
SIC: Standard Industrial Classification.
RCTA: Regional Counterdrug Training Academy.
UBEV: Unlawful Breaking and Entering of Vehicle.

UDAG: Urban Development Action Grant Repayment Program.
ULTRA: Uniform License and Tax Revenue Accounting System.
ZAC: Zoning Advisory Committee.
ZBA: Zoning Board of Adjustment.
ZBB: Zero-Based Budget

CLASSIFICATION AND PAY PLAN


Step Changes
Job Code & Title Grade 1 2 3 4 5 6 7 8 9 10
General Clerical Series

00050 Admin Clerk 13 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40
00066 Admin Asst 16 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40
00068 Admin Supv 19 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40
00069 Admin Coord 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
Secretarial Series
00115 Legal Secretary 15 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40
00117 Sr Legal Secretary 17 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00
Court Clerk Series

00270 Magistrate 19 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40
00271 Magistrate Supv 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
00273 Court Clerk 13 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40
00274 Sr Mun Court Clerk 16 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40
00276 Court Coord 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
00285 Drug Court Coord 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
00287 Court Referral Officer 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
00289 Mun Court Probation Off 19 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40
Supervision Clerical Series

00321 Business Office Supv 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
00346 Sr Parole & Probation Off 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
00349 Pension Coord 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
Fiscal Series
00416 Sr. Event Mgr 26 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80
00453 Accounting Asst I 13 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40
00455 Accounting Asst II 16 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40
Communication Series
00642 Communications Oper I 11 26,603.20 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00
00645 Communications Oper II 14 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40
00647 Communications Oper III 17 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00
00650 PS Telecommunicator 15 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40
00652 PS Dispatcher 16 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40
00654 PS Dispatch Supv 19 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40
00657 Call Center Mgr 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
00658 Emergency Commun Mgr 30 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80


Step Changes
Office & Duplicating Series

00753 Printer 16 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40
00756 Sr Printer 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
00763 Bindery Worker 13 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 47,798.40
00787 Print Shop Supv 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
00790 Print Shop Mgr 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
Stores & Purchasing Series

00820 Records Analyst 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
00825 Records Mgmt Analyst 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
00827 Records Mgmt Mgr 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
00831 Auto Parts Clerk 15 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40
00833 Sr Auto Parts Clerk 17 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00
00835 Auto Parts Mgr 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
00853 Stores Clerk 12 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20
Stores & Purchasing Series

00854 Stores Procure Officer 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
00855 Sr Stores Clerk 15 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40
00873 Buyer 19 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40
00875 Senior Buyer 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
00880 Principal Buyer 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
00895 Inventory Mgr 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
00896 Asst Purchasing Agent 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
00898 Purchasing Agent 32 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00
Accouting & Fiscal Series

01003 Auditor 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
01005 Senior Auditor 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
01007 Principal Auditor 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
01015 Payroll Spec 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
01017 Payroll Mgr 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
01020 Payroll & Pension Admin 32 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00
01023 Accountant 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
01025 Sr Accountant 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
01026 Construction Accountant 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
01027 Pr Accountant 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
01028 Chief Accountant 32 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00
01029 Cash And Invest Mgr 32 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00
01031 Budget Analyst 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
01033 Business Officer 30 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80
01037 Budget Officer 32 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00
01038 Mgr of Budget Mgmt 39 104,332.80 109,532.80 115,024.00 120,764.80 126,817.60 133,140.80 139,817.60 146,806.40 154,128.00 161,844.80
01040 Mgr Internl Audit 32 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00


Step Changes
Accouting & Fiscal Series

01047 Tax and License Admin 32 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00
01054 Risk Mgmt Coord 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
01073 Business Mgr 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
Taxation Series
01133 Revenue Examiner 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
01135 Sr Revenue Examiner 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
General Admin Series

02003 Sr Admin Intern 16 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40
02015 Grants Mgmt Coord 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
02016 Sr Grants Mgmt Coord 26 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80
02017 Grants Admin 29 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60
02020 Contract Compliance Off 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
02025 Storm Water Prog Mgr 31 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80
02067 Admin Svcs Mgr 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
02068 Project Mgr 29 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60
02069 Senior Project Mgr 32 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00
02083 Admin Analyst 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
02085 Sr Admin Analyst 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
02086 Admin Specialist 31 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80
02087 Pr Admin Analyst 28 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20
02089 Chief Admin Analyst 31 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80
02090 Ed/Training Coord 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
General Admin Series

02091 Training & Org Dev Coord 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
02095 Public Relations Coord 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
02097 Public Relations Mgr 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
Parole & Social Work Series

02282 Mun Court Probat Aide 15 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40
02286 Senior Probation Officer 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
02344 Mun Court Probat Off II 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
02346 Mun Ct Sr Probation Off 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
02347 Parole Probation Admin 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
02350 Pretrial Release Officer 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
02375 Fam Crisis Counselor II 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
02384 Social Worker 20 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
02386 Sr Social Worker 21 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 64,043.20
02389 Director Social Services 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
02391 Clinical Social Wrk 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00


Step Changes
Legal Series
02440 Claims Admin 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
02460 Paralegal 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
02482 Attorney 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
02484 Sr Attorney 30 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80
02486 Prin Attorney 34 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00 120,764.80 126,817.60
02490 Mun Chief Prosecutor 36 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00 120,764.80 126,817.60 133,140.80 139,817.60
Data Proc Series

02513 Computer Operator 17 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00
02532 Enterprise Sys Mgr 36 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00 120,764.80 126,817.60 133,140.80 139,817.60
02533 Multimedia Services Mgr 32 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00
02535 Data Entry Supv 17 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00
02539 Network Sys Mgr 34 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00 120,764.80 126,817.60
02541 Bus Sys & Reporting Mgr 31 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 10,952.80
02547 App Develop Mgr 33 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00 120,764.80
02550 PC Network Tech 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
02551 Network Sys Adm I 28 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20
02552 Network Sys Adm II 32 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00
02553 Programmer 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 67,246.40
02555 Sr Programmer 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
02557 Programmer Analyst 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
02558 User Support Supv 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
02559 User Support Specialist 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
Data Proc Series

02563 Sys Prog Tech Suppport 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
02565 Sr Sys Prog Tech Support 31 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80
02566 Data Mgmt Specialist 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
02569 Data Mgmt Technician 19 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40
02573 GIS Tech II 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 67,246.40
02575 GIS Specialist 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
02578 GIS Dbase Admin 30 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80
02579 GIS Mgr 32 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00
02581 Data Base Designer 30 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80
02583 Sys Analyst 28 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20
02584 Sr Sys Analyst 31 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80
02585 Database Admininstrator 32 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00
02586 Business Sys Analyst 28 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20
02590 Mgr Sys Analyst 34 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00 120,764.80 126,817.60
02591 Information Security Off 32 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00
02596 Data Processing Supv 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
02597 Techical Services Mgr 32 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00


Step Changes
Mayor & Staff Series

02663 Real Property Asset Mgr 31 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80
02670 Real Estate Mgr 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
Statistical Series
02730 Statisticial Analyst 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
Human Resources Series

02809 HR Project Coord 28 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20
02814 Bus Prtnr Mgr Equ&Inc 34 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00 120,764.80 126,817.60
02817 HR Analy Adm 32 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00
02820 Ada Compliance Officer 30 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80
02822 Compliance Officer 34 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00 120,764.80 126,817.60
02823 Chief Compliance Officer 40 109,532.80 115,024.00 120,764.80 126,817.60 133,140.80 139,817.60 146,806.40 154,128.00 161,844.80 169,936.00
02826 Comp & Benefits Admin 30 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80
02827 Business Process Mgr 28 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20
02829 Business Sys Specialist 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
02849 Training & Org Dev Adv 29 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60
02850 Human Resources Tech 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
02854 Human Res Analyst 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
02865 Comp & Benefits Advisor 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
02866 Employee Relations Adv 26 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80
02867 Talent Sourcing Specialist 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
02869 Employee Relations Mgr 31 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80
Human Resources Series

02873 Asst Occ Hlth/Sfty Admin 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
02874 Emp Wellness Specialist 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
02875 Emp Wellness Coord 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
02878 Occup Hlth/Safe Admin 30 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80
02885 Training & Dev Mgr 31 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80
02886 HR Division Mgr 34 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00 120,764.80 126,817.60
Community Service Series

02921 Land Bank Admin 32 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00
02923 Housing Rehab Specialist 20 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
02925 Sr Housing Rehab Spec 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
02927 Pr Housng Rehab Spec 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
02935 Housing Relocat Officer 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
02950 Housing Coord 29 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60
02963 Comm Resource Rep 20 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
02965 Sr Comm Resource Rep 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
02966 Comm Dev Special 29 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60
02967 Pr Comm Resoure Rep 29 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60
02971 Workforce Planner 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40


Step Changes
Community Service Series

02982 Econ Devel Mgr - Oper 34 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00 120,764.80 126,817.60
02921 Land Bank Admin 32 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00
02923 Housing Rehab Specialist 20 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
02983 Eco Dev Mgr-Bus Growth 34 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00 120,764.80 126,817.60
02984 Eco Dev Mgr-Wrkfce Talnt 34 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00 120,764.80 126,817.60
02986 Eco Dev Project Adm 29 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60
02988 Econ Dev Specialist 26 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80
02991 Econ Dev Analyst 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
02993 Econ Dev Mgr 34 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00 120,764.80
03033 Planning Tech 16 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00
03034 Sr Planning Tech 18 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 55,328.00 58,094.40
03040 Historic Preservation Mgr 28 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60
03062 Urban Designer 22 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
03063 Sr. Urban Designer 26 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
03064 Landscape Architect 28 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60
03075 Architect 28 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60
03078 Chief Architect 32 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00 120,764.80
03084 Planner 22 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
03085 Project Planner 22 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
03086 Sr Planner 26 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
03087 Urban Design Admin 31 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00
03088 Chief Planner 31 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00
03089 Pr Planner 28 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60
03107 Civil Engineer 25 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 74,152.00 81,744.00 85,820.80
Planning Series
03033 Planning Tech 16 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40
03034 Sr Planning Tech 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
03040 Historic Preservation Mgr 28 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60
03108 Licensed Land Surveyor 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
03109 Sr Civil Engineer 29 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60
03111 Chief Civil Engineer 32 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00
03112 Natural Hazard Admin 30 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80
Traffic Engineering Series

03315 Trans Division Mgr 34 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00 120,764.80 126,817.60
03316 Trans Design Mgr 31 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80
03327 Traffic Sign/Mark Supv 15 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40
03329 Traffic Maint Supv 20 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
03332 Traffic Maint Supt-Bh 26 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80
03333 Traffic Planning Tech 16 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40
03334 Sr Traffic Planning Tech 19 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40
03335 Traffic Analyst 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
03347 Traffic Signal Worker 13 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40
03349 Traffic Signal Supv 16 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40


Step Changes

03351 Traffic Control Tech 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
03352 Sr Traffic Control Tech 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
03354 Traffic Control Supt 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
03355 Traffic Control Supt 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
03378 Chief Traffic Operator 30 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80
03394 Traffic Sys Engineer 26 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80
03395 Sr Traffic System Engineer 30 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80
Sub-Pro Civil Engineering Series

03411 Engineer Aide 12 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20
03412 Sr Engineer Aide 16 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40
03455 Sr Engineer Tech 20 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
03457 Pr Engineer Tech 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
03475 Chief Of Party 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
03485 Engineer Insp 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
03486 Sr Engineer Insp 20 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
03487 Pr Engineer Insp 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
03488 Pr Eng Soil Erosion Insp 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
03495 DPW Control Admin 30 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80
Draft Mapp Series

03525 Graphic Artist 19 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40
03530 Graphic Designer 20 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
03580 Drafter 15 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40
03583 Engineer Drafter 17 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00
03584 Sr Engineer Drafter 20 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
03595 Urban Design Drafter 20 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
Miscellaneous Engineer Series

03610 Electronics Tech 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
03613 Commun Tech 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
03615 Sr Commun Tech 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
03623 Telecommun Tech 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
03626 Sr Telecommun Tech 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
03673 Land Acquis Agent 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
03675 Sr Land Acquis Agent 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
Miscellaneous Engineer Series

03676 Chief Land Acquis Agent 28 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20
03780 Storm Water Adm 33 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00 120,764.80
03781 Storm Water Specialist 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40


Step Changes
Recreation Series
04015 Crossplex Ven & Ops Mgr 30 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80
04102 CrossPlex Mktg & Dev Mgr 26 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80
04103 CrossPlex Aquatics Mgr 26 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80
04105 CrossPlex Ven & Ops Mgr 30 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80
04162 Recreation Leader 12 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20
04163 Sr Recreation Leader 15 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40
04164 Recreation Center Dir 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
04165 Recreation Supv 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
04166 Recreation Supt 28 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20
04167 Athletic Program Coord 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
04168 Rec/Aquatics Supv 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
04169 Exercise Physiologis 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
04173 Fitness Instructor 12 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20
04177 Fitness Center Director 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
04179 Fitness Center Admin 30 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80
04199 Dir Parks & Rec 36 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00 120,764.80 126,817.60 133,140.80 139,817.60
Museum Series
04319 Museum Tech 15 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40
04321 Aircraft Mus Restor Tech 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
04327 Exhibit Design/Prep 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
04346 Museum Coord 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
04350 Museum Educ Coord 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
04351 Art Education Coord 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
04353 Museum Asst 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
04384 Museum Registrar 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
04385 A/Museum Curator 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
04387 Museum Curator 26 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80
04388 Mus Curator-S. Mus 26 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80
04389 Sr Museum Curator 28 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20
04390 Art Curator - Education 26 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80
Museum Series
04391 Art Curator - Collections 26 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80
04415 Event Mgr 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
04425 Production Mgr 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
04455 Mktg & Prom Manager 29 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60
04458 Dir Boutwell Aud 32 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00
Fire Series
05020 Emer Med Svcs Coord 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
05026 Fire Apparatus Operator 18F 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
05031 Firefighter 17F 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
05032 Firefighter Paramedics 19F 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
05033 Fire Lieutenant 20F 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00


Step Changes
Fire Series
05034 Fire Captain 24F 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
05035 Fire Battallion Chief II 29F 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00
05044 Fire Prevention Insp III 23 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80
05046 Fire Protection Engineer 26 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80
05050 Fire Prevention Insp I 19 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
05051 Fire Prevention Insp II 21 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
05220 Permit Coord 17 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00
05224 Electrical Insp 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
05228 Chief Electrical Insp 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
Building Inspection Service Series

05234 Elevator Insp 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
05237 Chief Elevator Insp 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
05246 Plumbing/Gas/Mech In 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
05248 Chief Plumb/Gas/Mech 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
05254 Bldg Insp 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
05258 Chief Bldg Insp 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
05265 Plans Examiner 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
05266 Sr Plans Examiner 26 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80
05270 Condemn/Demolit Insp 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
05273 Chief Condem/Demo Coor 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
05298 Bldg Insp Svcs Mgr 31 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80
Zoning Enforcement Series

05354 Zoning Insp 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
05356 Zoning Supv 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
05359 Zoning Admin 28 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,361.60
Miscellaneious Inspection Series

05414 Street Lighting Insp 11 26,603.20 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00
05454 San/Ordin Insp 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
05456 Sr San/Ordin Insp 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
05457 Environ Code Enf Sup 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
05459 Environ Code Enf Mgr 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
05474 Weights/Measure Insp 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
Miscellaneious Inspection Series

05476 Chief Weigts/Meas Insp 26 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80
Police Series
06031 Police Officer 17 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
06033 Police Sergeant 20 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
06034 Police Lieutenant 24 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
06035 Police Captain 29 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00


Step Changes
Law Enforcement Support Series

06411 Bailiff Court Security 13 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40
06421 Parking Enforcement Off 12 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20
06423 Sr Park Enforcement Off 14 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40
06425 Parking Enforcement Supv 16 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40
06433 Animal Control Officer 14 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 50,190.40
06436 Animal Services Supv 20 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
06443 Photograph Lab Spec 15 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40
06445 Photographic Lab Mgr 19 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40
06451 Police Comm Rel Asst 16 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40
06453 Police Comm Svc Worker 20 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
06454 Sr Pol Comm Svc Worker 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
06457 Property Control Clerk 13 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40
06460 Bond Forfeit Invest 17 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00
06467 Lat Fingerprint Examiner 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
06470 Lat Fingerprint Ex Supv 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
06471 Forensic Firearm Tech 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
06473 Forensic Scientist 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
06478 Forensic Serv Mgr 30 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80
06483 Helicopter Pilot 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
06490 Corrections Officer 16 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40
06492 Corrections Supv 19 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
06494 Sr Corrections Supv 21 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
06495 Pr Corrections Supv 24 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
06497 Chief Jail Admin 29 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00
06551 Security Officer 12 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20
06553 Sr Security Officer 15 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40
06554 Dir Museum Security 26 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80
06555 Chief of Security 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
Medical & Public Health Series

07073 LPN 13 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40
07075 Staff Nurse 21 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
07079 Charge Nurse 23 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
07191 Drug Testing Aide 10 25,355.20 26,603.20 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00
Public Works Maintenance Series

07304 Water Poll Control Tech 20 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
07654 Quality Improv Coord 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
07853 Health Infor Svcs Tech 14 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40
08045 Street Paving Supv 17 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00
08064 Labor Supv 15 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40
08065 Construct Supv 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
08067 Public Works Supv 20 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
08068 Sr Construction Supv 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
08072 Asst Landfill Supv 17 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00


Step Changes

08073 Landfill Supv 20 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
08076 Landfill Mgr 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
08080 Solid Waste Admin 29 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60
Mechanical & Automotive Series

08125 Equip Svc Writer 20 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
08143 Stage Mgr 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
08175 Tire Shop Supv 20 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
08178 Mobile Equipment Mgr 34 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00 120,764.80 126,817.60
08180 Maint Mech Supv 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
08186 Fleet Operations Supt 27 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40
08192 Auto Tech - Heavy Truck 20 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
08195 Auto/Hvy Eqp Shop Supv 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00

08197 Fire Equip Shop Supt 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
08198 Auto Tech - Heavy Equip 20 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
Parks Maintenance & Administrative Series

08250 Turfgrass Supv 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
08265 Arborist 15 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 47,798.40
08267 Sr Arborist 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
08269 Urban Forestry Supv 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
08271 Urban Forester 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
08279 Botanical Gardens Dir 26 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80
08286 Hort Dist Supv 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
08295 Hort Maint Supv 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
08297 Hort Oper Mgr 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
08298 Parks Maint Supt 28 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20
Waste Water Plant & Sewer Series

08333 Sewer Video Specialist 15 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40
Skilled Trade Series

08633 Maint Repair Worker 16 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40
08635 Sr Maint Repair Worker 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
Building Maintenance & Service Admin Series

08647 Bldg Maint Supt 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
08648 Chief Bldg Maint 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
08652 Chief Const/Maint 28 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20
08665 Bldg Equip Mt Supv 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00


Step Changes

08691 Facilities & Events Mgr 34 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00 120,764.80 126,817.60
08696 Facilities Mgr 30 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80
Public Works Administration Series

08777 Const & Main Supt 28 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20
08787 Highway Dist Supt 28 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20
08797 Public Works Dist Supv 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
09040 Food Svc Specialist 14 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20
Dietary & Food Service Series

09057 Sr Food Svcs Supv 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
09059 Chief Food Services Supv 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
09086 Concession Supv 16 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40
09176 HouseKeeping Supv 15 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40
Lib - Clericial & Fiscal Series

90004 Accounting Asst II 16 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40
90005 Accountant 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
90006 Lib-Admin Asst I 10 25,355.20 26,603.20 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00
90007 Lib-Admin Asst II 13 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40
90008 Lib-Admin Asst III 16 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40
Lib - Prof & Technical Series

90013 Personnel Officer 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
90014 Human Resources Tech 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
90102 Library Asst III 16 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40
90103 Library Asst I 7 21,902.40 22,984.00 24,148.80 25,355.20 26,603.20 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40
90105 Library Asst II 10 25,355.20 26,603.20 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00
90108 Records Analyst II 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
90111 Webmaster 28 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20
90112 Graphic Artist 19 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40
90113 Librarian I 22 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
90115 Librarian II 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
90116 HR Analyst 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
90117 Librarian III 28 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20
90118 Business Mgr 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00
90119 Business Officer 30 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80
90123 PC Network Tech 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
90124 Ed/Training Coord 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
90126 Network Sys Admin I 28 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20
Lib - Maintenance & Trade Series

90201 Driver/Messenger 8 22,984.00 24,148.80 25,355.20 26,603.20 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00
90203 Library Courier 11 26,603.20 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00
90211 Asst Bldg Supv 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40


Step Changes
Lib - Maintenance & Trade Series

90213 Bldg Supt 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40
90216 Mt Repair Worker 17 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00
90217 Sr Security Officer 15 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40
90218 Security Officer 10 25,355.20 26,603.20 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00
90219 Stores Procurement Off 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
Lib - Miscellaneous Series

90301 IMS Admin I 29 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60
Lib - Administrative Series

90403 Associate Dir 32 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00
90405 Library Dir 37 94,619.20 99,361.60 104,332.80 109,532.80 115,024.00 120,764.80 126,817.60 133,140.80 139,817.60 146,806.40
90406 Director of Library Security 26 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80
90407 Community Engage Mgr 28 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00 77,854.40 81,744.00 85,820.80 90,126.40 94,619.20
Food Program Series

91950 Site Supv 500 7.50 15,600.00 9.06 18,844.80 15.00 31,200.00
91951 Monitor 510 11.00 22,880.00 11.77 24,481.60 16.00 33,280.00
91952 Bookkeeper 520 12.65 26,312.00 15.92 33,113.60 17.25 35,880.00
91953 Asst Admin 530 16.45 34,216.00 16.45 34,216.00 18.25 37,966.24
91954 Secretary 535 11.00 22,880.00 12.00 24,960.00 13.00 27,040.00
91955 Office Aide 540 10.00 20,800.00 11.77 24,481.60 12.00 24,960.00
91956 Administrator 545 28.93 60,174.40 34.47 71,687.20 40.00 83,200.00
Unskilled Labor Series

92705 Admin Intern 12 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20
92751 Building Service Worker 133 24,440.00 25,688.00 26,977.60 28,308.80 29,744.00
92753 Laborer 134 25,688.00 26,977.60 28,308.80 29,744.00 31,241.60
92755 Refuse Collector 136 32,780.80 34,444.80 36,150.40
92757 Concession Helper 207 19,489.60
92759 Football Worker 209 1.00

*03322 Traffic Strp Mach Op-Bh 17 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40
*03323 Traffic Strip Mach Crld 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40
*03325 Traffic Maint Worker 12 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00
*03343 Traffic Count Tech 16 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40
Recreation Series
*04132 Lifeguard 7 21,902.40 22,984.00 24,148.80 25,355.20 26,603.20 27,934.40 29,348.80 30,804.80
*04133 Senior Lifeguard 9 24,148.80 25,355.20 26,603.20 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40
*04134 Swim Pool Supv 12 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00
*04136 Sr Swim Pool Supv 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40
*04356 Museum Conservator 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00
*04410 Event Set-Up Supv 15 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40


Step Changes

8003 Driver/Messenger 10 25,355.20 26,603.20 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00
*08013 Landfill Oper Attendant 12 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00

*08021 Herbicide Applicator 15 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40
*08031 Truck Driver 13 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00
*08032 Heavy Equip Operator 15 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40
*08033 Refuse Truck Driver 16 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40
*08034 Construct Equip Operator 17 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40
*08035 Brush & Trash Supv 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40
*08063 Skilled Laborer 12 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00

*08111 Shop Helper 12 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00
*08123 Equip Svc Worker 13 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00
*08133 Meter Technician 15 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40
*08184 Maintenance Mechanic 20 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
*08191 Asst Auto Tech 14 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20
*08193 Auto Tech 20 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
Parks Maintenance & Administrative Series

*08233 Plant Taxonomist 15 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40
*08255 Stadium Maint Supv 21 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40
*08281 Green House Worker 9 24,148.80 25,355.20 26,603.20 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40
*08282 Gardener 13 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00
*08283 Green House Gardener 14 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20
*08284 Hort Spec Grower 20 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40
*08287 Landscape Crewleader 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40
Waste Water Plant & Sewer Series

*08353 WWTP Maint Worker 17 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40 50,190.40
*08354 Sr WWTP Maint Worker 25 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40 70,616.00 74,152.00
Skilled Trade Series

*08513 Mason 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40
*08533 Carpenter 22 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00
*08534 Cabinetmaker 23 47,798.40 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40
*08543 Plumber 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
*08553 Hvac/Refrig Tech 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
*08573 Painter 22 43,347.20 45,510.40 47,798.40 50,190.40 52,686.40 55,328.00
*08574 Sign Technician 18 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40 47,798.40
*08575 Painter Supv 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
*08593 Electrician 24 50,190.40 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20
*08611 Guard 10 25,355.20 26,603.20 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00


Step Changes

*08623 Bldg Custodian 13 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00
*08625 Sr Bldg Custodian 15 32,344.00 33,966.40 35,672.00 37,440.00 39,312.00 41,288.00 43,347.20 45,510.40
*08663 Equip/Struc Mech 24 52,686.40 55,328.00 58,094.40 61,006.40 64,043.20 67,246.40
Dietary & Food Service Series

*09035 Cook 10 25,355.20 26,603.20 27,934.40 29,348.80 30,804.80 32,344.00 33,966.40 35,672.00


Step Changes

93102 Chief Admin Asst 202 117,499.20 135,803.20 171,239.12
93103 Mayor Admin Asst 203 45,440.30 104,491.92 171,239.12
93105 Mayor Admin Asst 205 73,361.60 104,491.92 171,239.12
93106 Mayor Admin Asst 206 40,010.88 104,491.92 171,239.12
93107 Mayor Admin Asst 240 70,012.80 87,880.00 168,408.03
93109 Mayor Admin Asst 241 52,552.03 83,720.00 108,139.20
93111 Mayor Admin Asst 211 48,256.00 84,032.00 137,808.53
93112 Mayor Admin Asst 212 32,500.00 72,508.80 114,922.08
93113 Mayor Admin Asst 213 34,902.40 71,211.92 166,313.47
93114 Mayor Admin Asst 214 64,741.25 76,668.80 128,190.40
93115 Mayor Admin Asst 215 48,373.10 98,280.21 166,926.24
93116 Mayor Admin Asst 216 120,598.40 163,508.80 166,926.24
93117 Mayor Admin Asst 217 50,679.62 135,595.20 166,926.24
93119 Mayor Admin Asst 219 57,932.37 108,837.25 166,926.24
93121 Mayor Admin Asst 224 73,153.60 103,708.80 166,891.92
93123 Mayor Admin Asst 223 67,329.60 121,180.80 166,891.92
93125 Mayor Admin Asst 225 46,217.60 103,334.40 166,891.92
93127 Mayor Admin Asst 227 49,999.87 103,334.40 166,891.92
93129 Mayor Admin Asst 229 34,999.95 146,133.10 166,891.92
93130 Mayor Admin Asst 230 41,999.98 94,151.82 168,449.01
93133 Mayor Admin Asst 221 55,265.60 109,096.00 159,140.80
93134 Mayor Admin Asst 222 50,044.80 135,678.40 166,891.92
93135 Mayor Admin Asst 235 94,999.84 121,243.20 168,449.01
93136 Mayor Admin Asst 236 70,824.00 142,168.00 168,449.01
93137 Mayor Admin Asst 237 52,873.60 97,448.00 168,449.01
93138 Mayor Admin Asst 238 50,252.80 144,185.60 168,449.01
93139 Mayor Admin Asst 239 49,999.87 146,764.80 168,408.03
93142 Mayor Admin Asst 243 47,028.80 63,752.00 110,739.20
93143 Mayor Admin Asst 244 34,999.95 97,448.00 168,408.03
93144 Mayor Admin Asst 245 62,920.00 97,448.00 123,052.80
93145 Mayor Admin Asst 246 38,499.97 108,648.80 168,408.03
93148 Executive Admin Asst 248 64,969.01 118,248.00 126,900.80
93149 Mayor Admin Asst 249 50,252.80 60,236.80 90,376.00
93150 Mayor Admin Asst 250 30,139.20 94,151.20 167,014.22
93152 Sr Admin Asst 252 121,804.80 145,849.60 167,014.22
93153 Mayor Admin Asst 253 26,374.40 67,038.40 112,257.60
93154 Mayor Admin Asst 254 42,494.40 130,936.00 167,014.22
93155 Mayor Admin Asst 256 65,811.20 88,088.00 131,352.00
93156 Mayor Admin Asst 257 49,254.40 64,958.40 108,222.40
93157 Mayor Admin Asst 258 37,499.90 76,876.80 138,694.40
93159 Mayor Admin Asst 260 37,499.90 67,558.40 70,928.00
93160 Mayor Admin Asst 261 30,472.00 69,971.20 96,096.00


Step Changes

93161 Mayor Admin Asst 262 26,124.80 88,712.00 159,057.60
93162 Mayor Admin Asst 263 70,345.60 72,072.00 108,763.20
93163 Mayor Admin Asst 264 36,691.20 42,224.00 59,633.60
93164 Mayor Admin Asst 265 39,429.10 67,799.68 96,170.46
93165 Mayor Admin Asst 266 41,999.98 156,852.80 168,219.17
93166 Mayor Admin Asst 267 42,500.02 156,852.80 168,219.17
93167 Mayor Admin Asst 268 49,999.87 69,804.80 118,331.20
93168 Mayor Admin Asst 269 44,999.97 47,840.00 62,400.00
93169 Mayor Admin Asst 260 37,499.90 67,558.40 70,928.00
93170 Mayor Admin Asst 272 19,256.64 93,600.00 134,999.90
93171 Mayor Admin Asst 273 100,921.60 131,463.28 157,081.81
93172 Mayor Admin Asst 274 44,999.97 58,240.00 62,400.00
93173 Mayor Admin Asst 275 29,999.84 31,200.00 34,320.00
93174 Mayor Admin Asst 276 52,000.00 61,360.00 83,626.61
93175 Mayors Admin Asst 281 49,999.87 72,800.00 83,252.21
93201 Chief Of Staff 201 133,610.05 154,440.21 171,239.12
93202 Mayor Admin Asst 203 45,440.30 104,491.92 171,239.12
93203 Mayor Admin Asst 255 89,999.94 130,936.00 144,352.00
93204 Mayor Admin Asst 205 73,361.60 104,491.92 171,239.12
93205 Mayor Admin Asst 259 52,533.10 67,558.40 117,811.20
93206 Chief Of Operations 231 143,757.74 156,491.92 168,449.01
93207 Mayor Admin Asst 240 70,012.80 87,880.00 168,408.03
93211 Mayor Admin Asst 210 55,931.20 100,391.62 166,313.47
93212 Mayor Admin Asst 235 94,999.84 121,243.20 168,449.01
93213 Mayor Admin Asst 238 50,252.80 144,185.60 168,449.01
93215 Mayor Admin Asst 228 131,872.00 146,133.10 166,891.92
93216 Mayor Admin Asst 214 64,741.25 76,668.80 128,190.40
93217 Mayor Admin Asst 215 48,373.10 98,280.21 166,926.24
93218 Mayor Admin Asst 216 120,598.40 163,508.80 166,926.24
93219 Mayor Admin Asst 227 49,999.87 103,334.40 166,891.92
93220 Mayor Admin Asst 245 62,920.00 97,448.00 123,052.80
93222 Mayor Admin Asst 217 50,679.62 135,595.20 166,926.24
93223 Mayor Admin Asst 218 48,235.20 94,203.20 152,526.40
93224 Mayor Admin Asst 219 57,932.37 108,837.25 166,926.24
93225 Mayor Admin Asst 220 19,760.00 95,420.00 166,328.86
93226 Mayor Admin Asst 221 55,265.60 109,096.00 159,140.80
93227 Mayor Admin Asst 243 47,028.80 63,752.00 110,739.20
93228 Mayor Admin Asst 244 34,999.95 97,448.00 168,408.03
93238 Mayor Executive Asst 224 73,153.60 103,708.80 166,891.92
93500 Mayor Admin Asst 282 64,444.72 94,276.62 114,920.21
93501 Mayor Admin Asst 283 58,773.10 89,928.80 114,999.04
93502 Mayor Admin Asst 284 29,172.21 38,182.97 59,196.80
93503 Mayor Admin Asst 285 29,172.21 38,182.97 59,196.80
93504 Mayor Admin Asst 286 31,244.51 42,089.01 62,940.17
93505 Mayor Admin Asst 287 29,172.21 38,182.97 59,196.80


Step Changes

93506 Mayor Admin Asst 288 31,244.51 42,089.01 62,940.17
93507 Mayor Admin Asst 289 31,244.51 42,089.01 62,940.17
93508 Mayor Admin Asst 290 31,244.51 42,089.01 62,940.17
93509 Mayor Admin Asst 291 31,244.51 42,089.01 62,940.17
93510 Mayor Admin Asst 292 31,244.51 42,089.01 62,940.17
93511 Mayor Admin Asst 292 40,042.08 52,489.21 71,253.10
93521 Mayor 200 104,551.62 135,751.41 171,239.12
94553 Mayor Admin Asst 246 38,499.97 108,648.80 168,408.03
94554 Mayor Admin Asst 250 30,139.20 94,151.20 167,014.22
94555 Mayor Admin Asst 241 52,552.03 83,720.00 108,139.20
94558 Mayor Admin Asst 232 92,053.10 138,008.00 168,449.01
City Council Series

91000 Council Pres 300 17,173.10 38,184.85 59,196.80
91001 Council Member 301 14,996.80 69,992.00 119,392.00
91002 Council Admin 344 110,468.80 142,979.20 177,351.62
91007 Chief Admin Asst 311 75,420.80 81,848.00 142,147.20
91008 Council Asst 312 49,999.87 95,596.80 152,630.40
91009 Council Asst 313 43,000.05 69,804.80 118,331.20
91010 Council Asst 314 48,526.40 51,688.00 84,323.20
91011 Council Asst 315 32,635.20 73,528.00 127,649.60
91012 Council Asst 316 54,121.60 90,604.80 164,548.80
91014 Council Asst 318 46,633.60 52,728.00 91,416.00
91015 Council Asst 319 38,688.00 78,124.80 140,088.00
91016 Council Asst 320 53,999.92 62,982.40 109,720.00
91018 Committee Asst 322 46,737.60 62,982.40 109,720.00
91019 Committee Asst 323 15,209.79 40,048.74 126,777.87
91020 Committee Asst 323 15,209.79 40,048.74 126,777.87
91021 Committee Asst 325 31,200.00 60,008.00 100,214.40
91022 Committee Asst 325 31,200.00 60,008.00 100,214.40
91023 Committee Asst 327 15,655.12 42,128.53 127,795.20
91024 Committee Asst 328 36,982.40 71,884.80 124,155.20
91025 Committee Asst 329 22,984.00 76,232.00 132,496.00
91026 Committee Asst 330 29,999.84 82,409.60 144,726.40
91027 Committee Asst 331 62,316.80 76,876.80 104,000.00
91028 Committee Asst 332 34,652.80 81,036.80 121,243.20
91029 Committee Asst 333 40,000.48 74,110.40 112,299.20
91030 Committee Asst 334 29,999.84 62,940.80 88,483.20
91031 Committee Asst 335 34,999.95 95,596.80 118,476.80
91032 Committee Asst 336 29,120.00 59,550.40 109,366.40
91033 Committee Asst 337 15,499.95 111,592.00 156,790.40
91034 Committee Asst 337 15,499.95 111,592.00 156,790.40
91035 Committee Asst 339 24,999.94 81,848.00 119,038.40
91036 Committee Asst 340 34,999.95 87,880.00 148,179.20


Step Changes
City Council Series

91037 Committee Asst 341 55,545.15 85,259.20 114,358.40
91038 Committee Asst 342 8,299.20 61,672.00 97,864.00
91039 Committee Asst 343 36,192.00 145,288.00 166,933.10
91040 Committee Asst 345 31,200.00 45,814.91 54,631.20
91041 Council Asst 346 45,073.60 60,236.80 87,360.00
91042 Council Asst 347 44,999.97 81,120.00 93,600.00
91043 Committee Asst 348 16,078.40 23,371.92 94,120.62
91044 Council Asst 349 31,999.97 94,407.66 125,889.09
91045 Council Asst 350 28,899.94 94,407.66 125,889.09
91046 Committee Asst 351 44,999.97 45,999.82 73,352.86
91047 Committee Asst 352 27,567.49 44,219.34 62,891.92
91048 Committee Asst 353 22,924.51 42,036.80 64,128.48
Judicial-Appointed Series
97101 Presiding Judge 400 131,310.40 156,679.12 167,169.18
97201 Mun Judge 401 119,891.20 136,510.40 157,414.40
97301 Special Judge 402 20,904.00 142,667.20 168,449.22
Executive Exempt Series

94004 Director Eco Development 270 75,749.86 108,919.62 168,382.45
Dep Dir of Human Comm
94016 Svcs& Eco Dev 800 94,090.05 126,101.66 168,382.66
Dep Dir of Comm Dev-Comm
94018 Resources 432 83,918.85 105,360.94 131,530.04
94623 Mun Court Admin 406 80,392.00 80,392.00 138,673.60
94306 Dep Police Chief 676 130,000.00 158,828.80 171,300.90
94307 Dep Police Chief 677 130,000.00 158,828.80 171,300.90
99100 Director of Mobile Equi 451 124,999.89 135,200.00 145,600.00
99104 Dep Dir of Special Projects 907 87,817.60 125,477.25 168,382.66
99105 Dir Comm Dev 625 102,661.10 116,168.00 177,348.08
99106 Dep Dir Housing Program 626 98,592.00 160,118.40 167,228.88
99110 Dir Public Works 900 117,873.60 129,700.90 168,382.66
99111 Dep Dir Public Works 901 87,817.60 122,772.42 168,382.66
99112 Asst Traffic Engineer 695 103,902.66 150,508.80 171,300.90
99114 Dir Human Resources 670 130,603.20 158,828.80 180,000.00
99115 Dir of Communications 280 104,999.86 125,327.49 156,533.31
99116 City Traffic Engineer 694 126,880.00 158,828.80 171,300.90
99117 City Attorney 665 150,250.05 158,828.80 171,300.90
99118 Asst City Attorney 666 115,315.20 158,828.80 171,300.90
99120 Director IMS 740 137,675.20 150,508.80 171,300.90
99121 Dir Of Finance 632 125,611.20 136,988.80 167,228.88

99122 Asst Dir Finance 633 110,531.20 138,020.90 157,226.37
99123 Asst Fire Chief 652 118,684.80 154,472.86 168,449.63
99124 Dep Fire Chief 651 102,544.00 156,520.00 168,449.63
99125 Fire Chief 650 91,478.40 139,588.80 168,449.63
99127 Dep Dir City Clerk 650 91,478.40 139,588.80 168,449.63


Step Changes

99128 City Clerk 600 110,531.20 116,396.80 168,389.10
99129 Dep Dir of PEP 643 98,292.48 152,256.00 167,228.88
99131 Dir Plan/Engineer 640 150,758.40 166,933.10 178,169.06
99132 Dep Dir Plan/Eng Designer 642 108,901.10 152,256.00 167,228.88
99133 Dep Dir Engineer 641 108,430.40 142,611.46 167,228.88
99135 Asst Fire Chief 654 93,433.60 150,436.00 168,449.63
99138 Dir Antebellum Home 430 58,281.60 106,828.80 167,756.58
99139 Director of Crossplex 431 78,499.82 100,100.21 114,818.70
99140 Dir Sloss Furnance 690 79,999.92 150,508.80 171,300.90
99141 Dep Dir IMS-Ops 742 97,926.40 150,280.00 168,382.66
99142 Dep Dir IMS-Sys 741 111,999.89 142,168.00 171,300.90
99143 Dep Dir IMS-Tele 743 97,947.20 152,373.10 168,382.66
99176 Dep Mobile Equip Mgr 450 90,376.00 124,488.00 168,264.72
99195 Dep Police Chief 676 130,000.00 158,828.80 171,300.90
99197 Police Chief 675 132,683.20 158,828.80 171,300.90
99421 Dep Dir Human Resource 671 92,000.06 158,828.80 171,300.90
99431 Chief Strategy Officer 277 133,610.05 158,839.62 166,957.65
99432 Intergovern Affairs Dir 278 83,728.11 104,533.10 125,327.49
99433 Public Information Officer 279 94,137.06 110,731.92 135,727.49

Birmingham FY2023 Proposed Budget

Uploaded by

Copyright:

Available Formats

Birmingham FY2023 Proposed Budget

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Birmingham FY2023 Proposed Budget

Uploaded by

Copyright:

Available Formats

The Government Finance Officers Association of the United States and

Canada (GFOA) presented a Distinguished Budget Presentation Award to

This page has been intentionally left blank.

CRYSTAL N. SMITHERMAN, PRESIDENT PRO TEMPORE, DISTRICT 6

CLINTON P. WOODS, DISTRICT 1

HUNTER WILLIAMS, DISTRICT 2

VALERIE A. ABBOTT, DISTRICT 3

J.T. MOORE, DISTRICT 4

DARRELL O’QUINN, DISTRICT 5

CAROL CLARKE, DISTRICT 8

LATONYA TATE, DISTRICT 9

AUDITORIUM ........................................................................................ Alicia Johnson-Williams, Director

CAPITAL PROJECTS ................................................................................................. Denise Bell, Director

CITY CLERK ......................................................................................................... Lee Frazier, City Clerk

CITY COUNCIL ............................................................................... Cheryl A. Kidd, Council Administrator

COMMUNICATION............................................................................................... Antoinette King, Director

COMMUNITY DEVELOPMENT ............................................................................ Meghan Thomas, Director

CROSSPLEX AT STATE FAIRGROUNDS ................................................................... Ruben Perez, Director

DIVISION OF YOUTH SERVICES ..............................................................................Galvin Billups, Director

EQUIPMENT MANAGEMENT ................................................................................ Cedric Roberts, Director

FINANCE ................................................................................... Kevin W. Moore, Chief Financial Officer

FIRE ............................................................................................................................ Cory Moon, Chief

HUMAN RESOURCES ...................................................Jill M. Madajczyk, Chief Human Resource Officer

INFORMATION MANAGEMENT SERVICES ........................... Patrick T. McLendon, Chief Technology Officer

INNOVATION AND ECONOMIC OPPORTUNITY ........................................................ Cornell Wesley, Director

MAYOR’S OFFICE ........................................................................................ Cedric Sparks, Chief of Staff

MUNICIPAL COURT ..................................................................................Andra Sparks, Presiding Judge

OFFICE OF THE CITY ATTORNEY ....................................................................... Nicole King, City Attorney

PLANNING, ENGINEERING AND PERMITTING........................................................ Katrina Thomas, Director

POLICE .................................................................................................... Scott Thurmond, Interim Chief

PUBLIC WORKS ....................................................................................................... Josh Yates, Director

TRANSPORTATION ............................................................................................... James Fowler, Director

LIBRARY ......................................................................................... Janine Langston, Executive Director

MUSEUM OF ART .......................................................................................... Graham Boettcher, Director

PARKS AND RECREATION ...................................................................... Shonae Eddins-Bennett, Director

SLOSS FURNACES ..................................................................................................... Karen Utz, Director

SOUTHERN MUSEUM OF FLIGHT .......................................................................... Brian Barsanti, Director

MAYOR’S BUDGET MESSAGE ................................................................................................. 1

SUMMARY OF GENERAL FUND REVENUES AND APPROPRIATIONS:

GENERAL FUND REVENUES ..................................................................................................... 27

GENERAL FUND APPROPRIATIONS ........................................................................................ 33

DETAIL OF BUDGETED POSITIONS BY FUNCTION:

03 Innovation and Economic Opportunity Development …………………………………47

16 Planning, Engineering & Permits ............................................................................ 91

Culture and Recreation

01 Auditorium .............................................................................................................. 125

DETAIL OF CAPITAL OUTLAYS ................................................................................................ 153

ADDITIONAL OPERATING BUDGETS AND APPROPRIATIONS:

General Bond Debt Reserve Fund ....................................................................................... 155

This page has been intentionally left blank.

May 17, 2022

Dear Citizens of Birmingham, City Councilors, and Employees:

710 NORTH 20TH ST. BIRMINGHAM, AL 35203 (205) 254-2771 WWW.BIRMINGHAMAL.GOV

710 NORTH 20TH ST. BIRMINGHAM, AL 35203 (205) 254-2771 WWW.BIRMINGHAMAL.GOV

MAYOR’S PROPOSED OPERATING BUDGET FISCAL YEAR 2023

HOW TO USE THIS DOCUMENT

The Proposed Budget is divided into the following sections:

--The Summary of Revenues and Appropriations features a tabulation of actual

--The General Fund Appropriations summarizes actual expenditures, current