486 Budget 1994CITY OF YELM
ORDINANCE NO. 486
AN ORDINANCE APPROVING AND ADOPTING A MUNICIPAL BUDGET
AND EMPLOYEE SALARY SCHEDULE FOR THE CALENDAR YEAR, 1994.
BE IT ORDAINED BY THE COUNCIL OF THE CITY OF YELM, THURSTON COUNTY,
STATE OF WASHINGTON, AS FOLLOWS:
Section 1. The monies in the several funds of the City Treasury
identified in Appendix I, annexed hereto and by this reference
incorporated as though here fully set forth, or so much thereof as
shall be found necessary, are hereby budgeted and appropriated for
the calendar year 1994, to be used for the purposes for which said
funds have been established and maintained.
Section 2. The 1994 monthly salaries and 1994 hourly salary rates
for officers and employees of the City of Yelm shall be, and the
same hereby are, fixed and established as set forth in the "1994
Salary Schedule", annexed hereto as Appendix II hereof, and by this
reference incorporated herein as though here fully set forth.
Section 3. Sick leave, bereavement leave, vacation, holidays,
medical and dental benefits shall in calendar year 1994 be
accumulated and provided to officers and employees of the City of
Yelm in the manner set forth in the "1994 Benefit Schedule",
annexed hereto as Appendix III thereof, and by this reference
incorporated herein as though here fully set forth.
Section 4. Effective Date. This Ordinance shall take effect on
January 1, 1994.
Ka ryn Wolf, Ma or
ATTEST:
~? ~
/~
~C;~ ~1 ~~ c~ l~l ~1
AgnE~'s P. Colombo, City Clerk
PASSED and APPROVED: December 22, 1993
PUBLISHED: Nisqually Valley News, December 30, 1993
CITY OF YELM ORDINANCE N0. 486
1994 BUDGET PAGE 1
~.n ..,-....-... H -cn -~n -c~n~ _ - _onrxr~ron -~n~ckn
SOH UI .P WN!-~ O ~C7~DCs7 ~O',LO'S~~O ~D J',i1OHO~i-~~~~0 '20 H'LJ UGC
~.~ ~...........~ ~ ~~Wr~°mrnt~]Nw~~~~rc~xrEZ'~dd~
r E xJ ~n 7d E ~ ,'t7 u1'~y
W O HH~CHH w y t~] ~G'1 ~~G] z7d~[~]:~yS~HCncndz
4+.x~ rj rj (D ~i H HO~nH[~]t~7d ~C]d H~C~ztj]HH~HGS~H
d a a a a a r~ror~or~ 7dt~ z~nH oncnHr~r~w;v
O,q p p n p p ~1[~J7dz7dd ro C+7CkdHk~1C:~ C~wt~
c~r~ ~ m ~m m ~ rhd~nx ~ or~~~r~ ~n[=]H
Hr f,,,fi,cH,,,, n~wH~ror~zHo~rdzrdC mHH~ro
~ m m m m oH~~r~~ro~H~ror~~ H~~,o~ x
,y n ern n zH cczo •c~ roCHroyH~ r~z~ronz
d p rt ~ ~7 ~ ,'vO~q~+G~HHxGyti~~OZZH ~7dHd~d
Qzz ty!L"' ~
z rng rn0 rn nQl7z~Hw ['~H~H.~{. ~H~L1 Ct71n ~
H N I-hfi Hz W z~'yC~7~t+] tt7 Cn
Hd X70 nHHnz z 7d ~
n ~ G ~ n~ O ~z O~~-+HHdH C
[] r-S rnn z zd ~HZObI H ~ C
z ~N O ~ G K] d7~1 H~ zr ~ z
° °rt~ ~•a z d ~H~no d
.~ aw ~ °~' w d z Hz°z~c~
m~n~° H z°odH~
nmmG
~-i G m rt O W [~~] H
na c+r+o z od
c~nr+mm~ dro
n ~ m mom H
cGinwpa o
rrm ~aM z
N• C ~ G
p ~ a rn p.
,p .p ,p ,P .P ,p .P .P W NNHF-`F-'HHrHrI~F-'ooo
~m~o•
G m rj ~ w r r H o 0 0 0 0 0 0~~ o 0 0 0 0 0 0 0 0 0 0
•~- ~p HN NO01 W NNNNNOD J00 JQ~U7 .A W N1~ W NN
°'o m G
~ ~n
o~~~
~~Cm~
N rt
aQi N O rt ~ to
ma o
rt ~ ~ ~ r N
F-' a d ~ ~-' ~P N 1-' ~D N W N
~ W ~ ,,y ao ,-. in ~ N r J ~o o ~ to m rn to
~ n m ~ w ~ o off Arno Jooooo0000
~D ~ O 10 O O A P ~ D O O N O O O O O V 1 0 0
p m Z to in v, o 0o cnoo 000000000
fD
n n ~ o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
ar• ~ 0 0 0 0 00 000 000000000
~ rr ~
0
rr ~
r rr to ~
H• K
ip N
rt rf J .P F'
F, • ~
Q O N lJ1 !~ N .P N N
',y ,p N N 01 U7 J r ~O N N 01
OD N ll1 N N OD W N J U1 01 H
W
Q OD U7 W ll1 W J J W H U7 CO J lJ7 O U7 U~ J U7
.7 O~ OD IPOO N UI O~I~ONN O~NOOJI--~O.P
p, ,P rn cooo 0 oN~inoou~.nooooo0
. . . . . . . . . . . . . . . . . . . .
,n o 0 000 0 00000000000000
(p O O O O O O O O O O O O O O O O O O O O
a
(D
ro
~+
N~
0
H H
J N N N
o w ~ to w ~ r
J rn ~ F-~ N ~ J r
W O~ ~O N N !-~ O .A
.p N ll~ O W .P O O
O O O O O O O O
O O O O O O O O
.P U1 ,p ,p W N H
~ N
m ~ r
N N ll1 F~ N .P U1 N N N W
F~ N NNJ U1 N U7O NON W U7 NOD
J H N V7 .P Ol J lJ1 O~ O O ~O ~--~ H N 00 N .P O~
~o stn wrw JrrNwwrtnJOOJCno~Pwrnrn
ro ~ ~au~oinrno r~r~nrn~or~rn~ooaorn~eo
'~ W 1J~011J7NN0 U7000D NAP U700U7 ~POO~P000
Ci] O 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
O O O O O O O O O O O O O O O O O O O O O O O O O
N
O
z
d
I ID
~z
~.
~O
I ,p
'~ C~7
I ~
I H
to
~ro
~~
i~
IH
I H
~z
c~
H
O
H
r
ro
ro
t~]
z
d
H
r
.P
n
H
H
~C
O
~-C
t~]
r
m
d
d
G7
h7
H
'~
M
A
H
ro
H
N
SOH ~]O~U7 .PW NN
~ ~~~~ ~~~
pdOHHHHH~CH
~ 'TJ rt ri ~i ~i ti N h
c~i.c~~~w~n~
Ci7 CrJ UI UI U] U1 U1 N N
y ~ (D N N /D N ~ (D
~i h H ti ri c+ ri
7°0oooooao
d G G G G G p G
H !"t C"f f"t C"f C'1 (n C'F
z fi rr ct rt, rn N rn
~ZOOOnnhh
~ss~~~~~
O N N H G C~ G
• rt h fD ri H ri
G I-i H c1 fi
m O O~ G p Fi G
rn rt R tt c+ ri ct
~ OiAW GW
o~onmmcrm
m°oc~ornwm
~~nnmm~
rnamaa~a
G ct N N (D ~--~
'.7 (D M h
ah G c+ rra cr
• ~aa~-a
~ ax ~ ~x
~ (~ CD ~i ~
p C C C
m ~~rn~
G G C (D
b7 (DtDNm
O m m G
p• oom~'
;u n
cD b b ct n
N ~C `C O ~
ro .c~w~•
rr ~ N I-~ a
N• w p a I--
~ ~]H ~ ca
• x~am
~ n .+
o r• N•
ntrrtn
m~~cm
p r•
mw ~ro
n a c+G
a~rh~
I-~ w m a
omen
O p rt
CJ• to rt
Nv O
r•
w a~ d
ao ~
~• a ~
O
p
m
G
a
.m -m -c~nE - _ -cnrxr~ron -yn~c•c n
~~~r~~~o~~~J~oHo~~~~~Hroro ~
oEw~o;dz~-3Nw~U7 W H i~ oHHt7t7 ?d
r~ ~ m~r~ r~~x ~~c ~
E~~~~~ zmro ~z ~ru~ ~E~ ~
,b CA 'y' G7 ~ ~'! ~ G~ 'T+ .ro \ [~7 '~1 'y H V] U] d z
HO~n~-3[~] 177.~t~JC7H.~~z[rJHH~!HG~ H
~ro Ot~] ?otj] zLT1H OnCnHtiJ .`b U1,ro
~r~~zzd ro t=1C~-C t7~-3~-Ct~C7~ 1~~~
v~ hndynx t~ o~n\~r~ v~c~y
o~b'~~~royy~~ro~~rd~xo~y~Z~
tzi~z~nICTJHtOi~~~~0~[C=i~y+~y7y tndt=J~t~fzG
yc~royz~Hzx tbr~rO~m [~] Hz
;v OHOLTJHH'.~~rzOZ H 7d7~ C1~
C"~~+]zOlTJZtn r~'~'HH'd vltt] C[~] W
nxt~z H rHc~ h]H'JO [rJCn O
yz w z~~~xr~ ~ ~
HrJ '=io nHHnzzz ?o ~
°z zd zz°yoHHCiH tC=1 '~J
d m%zom y ~
[ C~rJ 7dH~~z770 ~ d
~ ~ Hz05~~
H zOCJZZH~
Z b7 [~J H
od
d~
ro
H
H
0
z
,p ,p ,p .p .p .p .P .P W NNrI--'I--'rrF-'I--'HI-~F'00 O
wrNrooooooo~~ooooo000000 0
F' N H O O~ W N N N N V-' m J m V O1 ll1 .P W N F-' W N N
m .p H
O F-` ll7 F-• N .P lTi N N N N
H t0 NNO~ N N U7O NONWll7 N .P
~ N ~O V1 .Pm J U101OO ~OHNNNN.P F-'
O tr w wl-~o m HNwwrtnJmJtno.pwrn v
O N m~ccnrno N rinrnHOH~rnroomrn~ ~
y ~ 011J1mN0 W OmN~P lIlO0U7 ~POO.POO W
z .
O o 00000 0 00000000000000 0
'~ 0 00000 0 00000000000000 0
t~
w r
~ w m rn v
~] N W N O
w o o w o
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
iA N in
r ~ H
V N W .P
o r w -- ,A
J 10 O~ H .-. ~D
w ~ rn~ ~w
.P U7 N O .~ J
O O O O O
O O O O O
~] O~ ll~
ro
c~
t~
ml .P r
N N Ul 1-• N .P ll1 N N F-' W
r N N N ~] lJ1 N l71 O H O N W lTl N m
~1 NN U1 .p O~ J U701OO ~OF-'HNmN.A 01
. . . . . . . . . . . . . . . . . . .
~O ~D V1 W N W J N N N W W H l71 ~1 m J 111 O .P W O~ Q~
~ ~om~cnrno r-~,pNinrnHOr~~rnNOOmrn~ m
W U70~(J~mNOOUIOOmN~P (TOOlT7 ~POO~A00 O
000000000000000000000000 0
000000000000000000000000 0
ro
ro
c7
z
d
H
~ Z H
d
I ~
~~
I ~D
Iw
I ro
Iro
p
Iro
~.
n
H
~c
O
•e
c~
m
C
ti
c~
r~
H
~ ~ I
~ro
~ H Ch
it ro
t+]
x
d
M
H
I Q
~ro
;~
I~
I
IH
I H
z
1 ~
H
O
r
w
APPENDIX II
BREAKDOWN OF SALARY BY FUNDS FOR 1994
POSITION
MAYOR
CITY COUNCIL
JUDGE
COURT ADMINISTRATOR
COURT CLERK
JUDGE PRO-TEM
TEMPORARY OFFICE ASST.
COURT INTERPRETER
CITY ADMINISTRATOR
CITY CLERK
CITY TREASURER
OFFICE ASSISTANT II
OFFICE ASSISTANT I
TEMPORARY OFFICE ASST.
CITY PLANNER
BUILDING OFFICIAL
ASSISTANT ENGINEER
SEWER PROJECT MANAGER
SEWER PROJECT CLERK
SEWER TECHNICIAN
PUBLIC WORKS SUPERVISOR
STREET ASSISTANT
SENIOR WATER PERSONNEL
PUBLIC WORKS ASST. II
FUND $PAID
CURRENT, 001 513, MAYOR 100$
CURRENT, 001 511, LEGISLATIVE 100$
CURRENT, 001 512, MUNICIPAL COURT 100$
CURRENT, 001 512, MUNICIPAL COURT 100$
CURRENT, 001 512, MUNICIPAL COURT 100$
CURRENT, 001 512, MUNICIPAL COURT 100$
CURRENT, 001 512, MUNICIPAL COURT 100$
CURRENT, 001 512, MUNICIPAL COURT 100$
CURRENT, 001 514, ADMINISTRATIVE 85$
CDBG, 197 10$
SEWER, 410 2.5$
SEWER, 412 2.5$
CURRENT, 001 514, ADMINISTRATIVE 80$
CDBG, 197 5$
SEWER, 410 5$
SEWER, 412 10$
CURRENT, 001 514, ADMINISTRATIVE 50$
WATER, 401 25$
GARBAGE, 403 25$
CURRENT, 001 514, ADMINISTRATIVE 50$
WATER, 401 25$
GARBAGE, 403 25$
CURRENT, 001 514, ADMINISTRATIVE 40$
WATER, 401 40$
CURRENT, 001 558, PLANNING 10$
CURRENT, 001 532 ENGINEERING 10$
CURRENT, 001 514 ADMINISTRATIVE 50$
WATER, 401 25$
GARBAGE, 403 25$
CURRENT, 001 558, PLANNING 100$
CURRENT, 001 524, BUILDING/SAFETY 100$
CURRENT, 001 532 ENGINEERING 100$
SEWER, 410 50$
SEWER, 412 50$
SEWER, 410 50$
SEWER, 412 50$
SEWER, 410 50$
SEWER, 412 50$
CURRENT, 001 539, ANIMAL CONTROL 10$
CURRENT, 001 524, BUILDING/SAFETY 10$
WATER, 401 WATER 15$
STREET, 101 65$
WATER, 401 50$
STREET, 101 50$
WATER, 401 100$
WATER, 401 50$
STREET, 101 50$
CITY OF YELM ORDINANCE NO. 486
1994 BUDGET PAGE 4
APPENDIX II
BREAKDOWN OF SALARY BY FUNDS FOR 1994
POSITION FUND
PUBLIC WORKS ASST. I WATER, 401
STREET, 101
CURRENT, 001 576,
POLICE CHIEF CURRENT, 001 514,
DEPUTY 1 CURRENT, 001 514,
DEPUTY 2 CURRENT, 001 514,
DEPUTY 3 CURRENT, 001 514,
DEPUTY 4 CURRENT, 001 514,
DEPUTY 5 (DARE) CURRENT, 001 514,
DARE, 002
DEPUTY 6 CURRENT, 001 514,
PD DISPATCHER/SECRETARY CURRENT, 001 514,
PD OFFICE ASST. I CURRENT, 001 514,
PD OFFICE ASST. II CURRENT, 001 514,
RESERVE OFFICER CURRENT, 001 521,
CIVIL SERVICE SECRETARY CURRENT, 001 521,
CITY OF YELM ORDINANCE NO. 486
1994 BUDGET
$PAID
45$
10$
PARK SALARIES 45$
ADMINISTRATIVE 100$
POLICE SALARIES 100$
POLICE SALARIES 100$
POLICE SALARIES 100$
POLICE SALARIES 100$
POLICE SALARIES 37.3$
62.7$
POLICE SALARIES 100$
POLICE SALARIES 100$
POLICE SALARIES 100$
POLICE SALARIES 100$
TEMP/RESERVE SALARIES 100$
CIVIL SERVICE SALARIES 100$
PAGE 5
APPENDIX II
CITY OF YELM 1994 SALARY SCHEDULE
*All salaries listed reflect monthly amount except as otherwise
noted.
POSITION 1993 SALARY
Police Chief $ 3,350.00
Deputy 1 2,428.00 (12 Months)
Deputy 2 2,293.00 (12 Months)
Deputy 3 (Sergeant) 2,393.00 (12 Months)
Deputy 4 2,189.00 (12 Months)
Deputy 5 - DARE Officer 2,108.00 (12 Months)
Deputy 6 1,904.00 (12 Months)
Police Dispatcher/Secretary 1,506.00
Police Office Assistant II 1,168.00
Police Office Assistant I 1,050.00
Reserve Officer (Paid Shifts) 7.00 p/hr.
Civil Service Secretary 8.00 p/hr.
Public Works Supervisor 2,536.00
Street Department Assistant 1 1,914.00
Senior Water Personnel 1 2,067.00
Public Works Assistant II 1,626.00
Public Works Assistant I 1,475.00
Building Official 2,120.00
Sewer Project Manager 4,575.00
Sewer Technician 2,700.00
Sewer Project Clerk 1,450.00
Mayor 315.00
City Council 100.00
Judge 35.00 p/hr.
Court Administrator 1,764.00
Court Clerk 1,376.00
Temporary Office Assistant 5.70 p/hr.
Judge Pro-Tem (Attorney) 35.00 p/hr.
Judge Pro-Tem (Non-Attorney) 8.00 p/hr.
Court Interpreter 15.00 p/session
Court Interpreter, Certified 35.00 p/session
Chief Administrative Officer 3,400.00
City Planner 1,957.00
Assistant Engineer 2,856.00
City Clerk 1,837.00
City Treasurer 1,490.00
City Hall Office Assistant I 1,197.00
City Hall Office Assistant II 1,100.00
Temporary Office Assistant 5.70 p/hr.
1 Includes $100 payment in lieu of medical insurance coverage
CITY OF YELM ORDINANCE NO. 486
1994 BUDGET PAGE 6
APPENDIX II
CITY OF YELM 1994 BENEFIT SCHEDULE
* SICK LEAVE, ALL FULL-TIME EMPLOYEES: (145 hours per month or
more). Sick leave will be accumulated at the rate of one (1) day per
month. Upon termination of employment for reasons other than
dismissal for misfeasance or malfeasance, each employee will be paid
for twenty-five percent ( 25~ ) of the total number of days accumulated
sick leave at the rate of pay applicable for such employee at the time
of termination; provided; however, payment for accumulated sick leave
shall not exceed an amount equal to two months full salary or
equivalent wage.
* PAID VACATION, ALL FULL-TIME EMPLOYEES: (145 hours per month)
Each employee covered by this agreement shall be entitled to vacation
with pay. All new employees must satisfactorily complete their trial
period to be entitled to use accrued vacation leave.
Vacation leave accrues monthly, each regular full-time employee is
entitled to vacation leave as follows:
Year of
Employment
First year
Second year
Third year
Fourth year
Fifth year
Over five years
Vacation Days
Earned Per Year
10 days
10 days
13 days
13 days
15 days
15 days plus 1 day
employment over
maximum total of
per year.
for each year of
5 years up to a
30 vacation days
* The following holidays are recognized by the City:
New Years Day ..................January 1
Martin Luther King's Birthday..3rd Monday in January
President's Day ................3rd Monday in February
Memorial Day ...................Last Monday in May
Independence Day ...............July 4
Labor Day ......................lst Monday in September
Veteran's Day ..................November 11
Thanksgiving Day ...............4th Thursday in November
Shopping Day 8 .................Day after Thanksgiving
Christmas Day ..................December 25
One "Floating" Holiday.........Date selected by Employee
* Permanent Part-time employees receive the above benefits pro-rated
according to hours worked.
CITY OF YELM ORDINANCE NO. 486
1994 BUDGET PAGE 7