<strong>Budget</strong> <strong>2013</strong>-<strong>14</strong> <strong>City</strong> <strong>of</strong> <strong>St</strong>. <strong>George</strong> 10 GENERAL FUND 4563 COMMUNITY ARTS 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> 10-4563-1100 SALARIES & WAGES FULL/TIME 94,965 51,444 37,726 89,170 88,643 89,933 88,896 10-4563-1200 SALARIES & WAGES PART/TIME 9,865 5,743 3,494 9,237 9,237 13,500 13,500 10-4563-1210 OVERTIME PAY 337 0 0 0 0 0 0 10-4563-1300 FICA 7,704 4,209 3,087 7,296 7,412 7,913 7,833 10-4563-1310 INSURANCE BENEFITS 18,223 11,478 8,417 19,896 20,549 20,693 21,507 10-4563-1320 RETIREMENT BENEFITS <strong>14</strong>,967 8,203 6,016 <strong>14</strong>,219 <strong>14</strong>,096 15,549 15,370 SALARIES & BENEFITS <strong>14</strong>6,061 81,078 58,740 139,818 139,937 <strong>14</strong>7,588 <strong>14</strong>7,106 10-4563-2100 SUBSCRIPTIONS & MEMBERSHIPS 150 0 150 150 150 150 150 10-4563-2200 ORDINANCES & PUBLICATIONS 4,870 2,586 2,400 4,986 5,000 5,000 5,000 10-4563-2300 TRAVEL & TRAINING 452 609 1,990 2,599 2,600 2,700 2,700 10-4563-2400 OFFICE SUPPLIES 2,939 1,635 865 2,500 2,500 2,700 2,700 10-4563-2500 EQUIP SUPPLIES & MAINTENANCE 910 666 85 751 750 800 800 10-4563-2600 BUILDINGS AND GROUNDS 16 0 200 200 200 250 250 10-4563-2670 FUEL 1,256 612 950 1,562 2,800 2,500 2,500 10-4563-2680 FLEET MAINTENANCE 2,082 492 1,000 1,492 2,000 2,000 2,000 10-4563-2690 SPECIAL SUPPLIES - YOUTH 763 500 250 750 750 1,000 1,000 10-4563-2700 SPECIAL DEPARTMENTAL SUPPLIES 1,770 735 950 1,685 1,700 2,000 2,000 10-4563-2711 HISTORIC ST. GEORGE LIVE 1,435 1,563 450 2,013 2,000 2,250 2,250 10-4563-2800 TELEPHONE 1,258 588 600 1,188 1,200 1,300 1,300 10-4563-3090 PROFESSIONAL FEES - YOUTH 1,200 1,346 0 1,346 1,200 1,500 1,500 10-4563-3100 PROFESSIONAL & TECH. SERVICES 11,448 2,694 10,300 12,994 13,000 13,500 13,500 10-4563-5100 INSURANCE AND SURETY BONDS 3,435 3,466 0 3,466 3,500 3,500 3,500 10-4563-5200 CLAIMS PAID 0 0 0 0 0 0 0 10-4563-6100 SUNDRY CHARGES 0 0 0 0 0 0 0 10-4563-6200 ARTS GRANTS 26,268 29,901 100 30,001 30,000 35,000 35,000 10-4563-6210 OUTDOOR SCULPTURE PROGRAM 3,224 57 4,500 4,557 5,000 5,000 5,000 10-4563-6301 CONSERVATION ASSESSMENT PROGRM 2,668 0 3,000 3,000 3,000 3,500 3,500 MATERIALS & SUPPLIES 66,<strong>14</strong>4 47,450 27,790 75,240 77,350 84,650 84,650 10-4563-7300 IMPROVEMENTS 0 0 24,000 24,000 24,000 15,845 15,845 10-4563-7400 EQUIPMENT PURCHASES 1,358 3,059 2,350 5,409 5,421 8,551 8,551 CAPITAL OUTLAYS 1,358 3,059 26,350 29,409 29,421 24,396 24,396 DEPARTMENT TOTAL 213,563 131,587 112,880 244,467 246,708 256,634 256,152 121
OPERA HOUSE The historic <strong>St</strong>. <strong>George</strong> Opera House and Social Hall are part <strong>of</strong> the Pioneer Center for the Arts complex and are managed through the Community Arts division. The facilities are <strong>of</strong>fered to the public and non-pr<strong>of</strong>it groups to rent for social occasions such as weddings, receptions, performances, dances, and fundraising activities. <strong>2013</strong>-<strong>14</strong> <strong>Recommended</strong> <strong>Budget</strong> Full-Time Employees $ - Part-Time Employees $ 37,200 Employee Benefits $ 3,664 Materials & Supplies $ 40,350 Capital Outlays $ 7,242 SALARIES & BENEFITS TOTAL $ 88,456 Materials & Supplies $40,350 45.62% Employee Benefits $3,664 4.<strong>14</strong>% Capital Outlays $7,242 8.19% Part-Time Employees $37,200 42.05% $<strong>14</strong>0,000 $120,000 $100,000 $80,000 $60,000 $40,000 $20,000 % <strong>of</strong> Salaries & Benefits to <strong>Recommended</strong> Dept. <strong>Budget</strong> 46% $0 2009 2010 2011 2012 <strong>Budget</strong> <strong>2013</strong><strong>Budget</strong> 20<strong>14</strong> SALARIES & BENEFITS TOTAL Authorized Positions Positions Requested Total Positions <strong>Recommended</strong> 2005 2006 2007 2008 2009 2010 2011 2012 <strong>2013</strong> 20<strong>14</strong> 122