SOFTBALL PROGRAMS MATERIALS & SUPPLIES CAPITAL OUTLAYS Requested Capital Outlays <strong>Recommended</strong> Capital Outlays HISTORICAL INFORMATION $300,000 $250,000 $200,000 $150,000 $100,000 $50,000 $0 2009 2010 2011 2012 <strong>Budget</strong> <strong>2013</strong> <strong>Budget</strong> 20<strong>14</strong> SALARIES & BENEFITS MATERIALS & SUPPLIES CAPITAL OUTLAYS 2009 2010 2011 2012 <strong>Budget</strong> <strong>2013</strong> <strong>Budget</strong> 20<strong>14</strong> SALARIES & BENEFITS 123,507 131,483 125,284 131,812 120,767 133,779 MATERIALS & SUPPLIES 188,061 172,045 202,986 176,112 <strong>14</strong>9,504 261,475 CAPITAL OUTLAYS 9,150 0 0 279 0 0 TOTAL 320,718 303,528 328,270 308,203 270,271 395,254 99
<strong>Budget</strong> <strong>2013</strong>-<strong>14</strong> <strong>City</strong> <strong>of</strong> <strong>St</strong>. <strong>George</strong> 10 GENERAL FUND 4556 SOFTBALL PROGRAMS 20<strong>14</strong> 2012 <strong>2013</strong> <strong>2013</strong> <strong>2013</strong> <strong>2013</strong> 20<strong>14</strong> <strong>City</strong> Manager Account Number Actuals 7-Month Actual 5-Month Est. 12-Month Est. <strong>Budget</strong> Dept. Request <strong>Recommended</strong> 10-4556-1100 SALARIES & WAGES FULL/TIME 42,518 21,2<strong>14</strong> 15,557 36,771 41,829 37,168 36,739 10-4556-1200 SALARIES & WAGES PART/TIME 62,571 36,788 26,978 63,765 55,250 71,070 71,070 10-4556-1210 OVERTIME PAY 3,951 2,294 800 3,094 0 0 0 10-4556-1300 FICA 8,519 4,506 3,305 7,811 7,311 8,280 8,247 10-4556-1310 INSURANCE BENEFITS 8,328 6,008 4,406 10,4<strong>14</strong> 11,312 11,590 11,999 10-4556-1320 RETIREMENT BENEFITS 5,924 3,378 2,477 5,856 6,575 5,791 5,724 SALARIES & BENEFITS 131,812 74,187 53,522 127,710 122,277 133,899 133,779 10-4556-2100 SUBSCRIPTIONS & MEMBERSHIPS 110 0 0 0 0 0 0 10-4556-2200 ORDINANCES & PUBLICATIONS 1,021 731 700 1,431 3,500 20,841 20,841 10-4556-2300 TRAVEL & TRAINING 0 0 0 0 0 0 0 10-4556-2400 OFFICE SUPPLIES 35 790 400 1,190 500 2,280 2,280 10-4556-2500 EQUIP SUPPLIES & MAINTENANCE 34,425 6,244 5,000 11,244 12,365 13,075 13,075 10-4556-2600 BUILDINGS AND GROUNDS 364 359 0 359 0 0 0 10-4556-2700 SPECIAL DEPARTMENTAL SUPPLIES 10,550 15,749 12,000 27,749 18,075 41,499 41,499 10-4556-2752 CONCESSIONS 0 0 0 0 2,000 2,100 2,100 10-4556-2800 TELEPHONE 995 2,788 1,992 4,780 900 1,000 1,000 10-4556-2910 POWER BILLS 0 0 0 0 0 0 0 10-4556-3100 PROFESSIONAL & TECH. SERVICES 108,849 64,035 51,000 115,035 94,874 166,405 166,405 10-4556-4580 RECREATION - SPECIAL EVENTS 335 <strong>14</strong>5 0 <strong>14</strong>5 1,785 3,200 3,200 10-4556-5090 TEAM REGISTRATIONS 18,048 7,865 5,600 13,465 <strong>14</strong>,405 9,675 9,675 10-4556-5100 INSURANCE AND SURETY BONDS 1,381 1,325 0 1,325 1,100 1,400 1,400 MATERIALS & SUPPLIES 176,112 100,032 76,692 176,723 <strong>14</strong>9,504 261,475 261,475 10-4556-7300 IMPROVEMENTS 279 0 0 0 0 0 0 10-4556-7400 EQUIPMENT PURCHASES 0 0 0 0 0 0 0 CAPITAL OUTLAYS 279 0 0 0 0 0 0 DEPARTMENT TOTAL 308,204 174,219 130,2<strong>14</strong> 304,433 271,781 395,374 395,254 100