|
<br />GENERAL FUND
<br />PLANNING & BUILDING
<br />PLNG & BLG AGY-ADMINISTRATION
<br />Account
<br />ACCOUNTING UNIT
<br />01116002
<br />ACTUAL
<br />FY 22-23
<br />12,298
<br />ACTUAL
<br />FY 23-24
<br />ADOPTED
<br />FY 24-25
<br />PROPOSED
<br />FY 25-26Code
<br />51501
<br />51600
<br />51601
<br />51602
<br />51603
<br />51604
<br />51605
<br />51606
<br />51607
<br />51612
<br />51613
<br />LINE ITEM RESOURCES
<br />Fireworks Stand Permits
<br />General Plan Update Surcharge
<br />Building Permits
<br />(8,221)0 0
<br />180,000
<br />1,928,120
<br />318,580
<br />753,330
<br />345,170
<br />204,870
<br />63,860
<br />12,500
<br />0
<br />188,445
<br />2,357,858
<br />528,713
<br />1,228,894
<br />830,506
<br />201,677
<br />74,495
<br />182,232
<br />2,648,176
<br />547,981
<br />1,320,905
<br />803,457
<br />158,567
<br />118,807
<br />8,955
<br />170,000
<br />2,800,000
<br />550,000
<br />1,290,000
<br />860,000
<br />160,000
<br />130,000
<br />10,000
<br />0
<br />Plumbing Permits
<br />Electrical Permits
<br />Heating Permits
<br />Occupancy Permits
<br />Grading Permits
<br />Street Vendor Permit
<br />Building Standards Revolving Fund
<br />10,680
<br />2,276 (299)
<br />Adult-Use Cannabis Retail Phase 1/Registration
<br />Application
<br />(2,506)7,548 0 0
<br />51614
<br />51616
<br />51617
<br />51618
<br />51619
<br />51620
<br />51621
<br />Adult-Use Cannabis Retail Phase 2/Regulatory Safety
<br />Permit
<br />339,533
<br />0
<br />410,154
<br />0
<br />388,000
<br />1,900
<br />13,000
<br />0
<br />375,000
<br />0Commercial Cannabis Testing Phase 1/Registration
<br />Application
<br />Commercial Cannabis Testing Phase 2/Regulatory Safety
<br />Permits
<br />12,968
<br />27,500
<br />2,127
<br />6,642
<br />5,735
<br />13,500
<br />0
<br />13,000
<br />0Commercial Cannabis Operating Agreement
<br />Reimbursement Fees
<br />Commercial Cannabis Cultivation Phase 1/Regst.
<br />Application
<br />8,793
<br />6,001
<br />24,833
<br />5,000
<br />5,000
<br />10,000
<br />4,000
<br />6,000
<br />12,500
<br />Commercial Cannabis Manufacturing Phase 1/Regst.
<br />Application
<br />Commercial Cannabis Distribution Phase 1/Regst.
<br />Application
<br />51622
<br />51623
<br />Commercial Cannabis Cultivation Phase 2/Rgltry Sfty Prmt 78,450 154,448
<br />155,655
<br />100,000
<br />100,000
<br />120,000
<br />125,000Commercial Cannabis Manufacturing Phase 2/Rgltry Sfty
<br />Prmt
<br />156,826
<br />51624
<br />53410
<br />53600
<br />53601
<br />53602
<br />53603
<br />53605
<br />53606
<br />53607
<br />53613
<br />53614
<br />53616
<br />53627
<br />53628
<br />53640
<br />53642
<br />53644
<br />55600
<br />57010
<br />57770
<br />Commercial Cannabis Distribution Phase 2/Rgltry Sfty Prmt
<br />Impound/Owner Release Animal
<br />Building Plan Check
<br />285,809
<br />266
<br />390,567
<br />832
<br />250,000
<br />0
<br />300,000
<br />0
<br />4,285,493
<br />599,429
<br />235,856
<br />438,990
<br />21,215
<br />290,630
<br />136,033
<br />915,874
<br />62,838
<br />805,052
<br />790,342
<br />411,913
<br />0
<br />1,743,347
<br />401,779
<br />99,559
<br />230,508
<br />15,086
<br />258,376
<br />71,580
<br />784,580
<br />52,866
<br />717,277
<br />926,178
<br />105,741
<br />1,281
<br />2,800,000
<br />420,000
<br />100,000
<br />215,000
<br />17,000
<br />280,000
<br />297,000
<br />827,000
<br />44,100
<br />645,000
<br />750,000
<br />200,000
<br />0
<br />1,734,160
<br />337,120
<br />82,740
<br />212,000
<br />12,650
<br />281,750
<br />167,850
<br />755,270
<br />44,100
<br />805,630
<br />850,000
<br />225,000
<br />0
<br />Electrical Plan Check
<br />Plumbing Plan Check
<br />Mechanical Plan Check
<br />Landscape Plan Review
<br />Discretionary Application Fee
<br />EIR Developer Fees
<br />Land Use Certificate Processin
<br />Shopping Cart Contain Program
<br />Site Plan Review Charge
<br />PREP Fees
<br />Foreclosure Registration Program
<br />SB330 Preliminary Application Review
<br />Public Hearing Notice 198 0 0 0
<br />Mills Act Review 0 0 7,000 3,500
<br />Administrative Citations 426,115
<br />72,367
<br />157,333
<br />15,998,869
<br />431,979
<br />94,238
<br />145,649
<br />13,032,915
<br />350,000
<br />60,000
<br />125,000
<br />13,980,000
<br />375,000
<br />50,000
<br />110,000
<br />10,808,700
<br />Miscellaneous Recoveries
<br />Sale of Maps & Documents
<br />SUBTOTAL REVENUES
<br />TOTAL 15,998,869 13,032,915 13,980,000 10,808,700
<br />294
<br />
<br />
<br />City Council 21 – 307 6/17/2025
|