<strong>Budget</strong> <strong>2013</strong>-<strong>14</strong> <strong>City</strong> <strong>of</strong> <strong>St</strong>. <strong>George</strong> 51 WATER UTILITY 51<strong>14</strong> TRANSMISSION & DISTRIB. 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> 51-51<strong>14</strong>-1100 SALARIES & WAGES FULL/TIME 1,629,122 921,180 675,532 1,596,712 1,519,<strong>14</strong>4 1,553,925 1,536,005 51-51<strong>14</strong>-1200 SALARIES & WAGES PART/TIME 0 0 0 0 0 0 0 51-51<strong>14</strong>-1210 OVERTIME PAY 43,911 11,335 13,665 25,000 30,000 30,000 30,000 51-51<strong>14</strong>-1300 FICA 124,917 68,852 50,491 119,343 118,510 121,170 119,799 51-51<strong>14</strong>-1310 INSURANCE BENEFITS 320,365 203,435 <strong>14</strong>9,186 352,621 361,492 362,249 376,741 51-51<strong>14</strong>-1320 RETIREMENT BENEFITS 266,618 <strong>14</strong>8,456 108,868 257,324 248,483 273,409 270,315 SALARIES & BENEFITS 2,384,933 1,353,257 997,742 2,350,999 2,277,629 2,340,753 2,332,860 51-51<strong>14</strong>-2100 SUBSCRIPTIONS & MEMBERSHIPS 1,0<strong>14</strong> 97 69 166 1,500 1,500 1,500 51-51<strong>14</strong>-2200 ORDINANCES & PUBLICATIONS 85 299 201 500 300 1,500 1,500 51-51<strong>14</strong>-2300 TRAVEL & TRAINING 3,928 1,747 253 2,000 2,000 2,500 2,500 51-51<strong>14</strong>-2351 TRAINING 13,665 11,891 8,109 20,000 20,000 25,000 25,000 51-51<strong>14</strong>-2400 OFFICE SUPPLIES 1,683 1,077 769 1,846 2,500 2,500 2,500 51-51<strong>14</strong>-2500 EQUIP SUPPLIES & MAINTENANCE 310 1,001 0 1,001 0 0 0 51-51<strong>14</strong>-2600 BUILDINGS AND GROUNDS 3,681 64,675 35,000 99,675 49,900 10,000 10,000 51-51<strong>14</strong>-2700 SPECIAL DEPARTMENTAL SUPPLIES 0 0 0 0 0 0 0 51-51<strong>14</strong>-2800 TELEPHONE 60 -162 0 -162 0 0 0 51-51<strong>14</strong>-2900 RENT OF PROPERTY & EQUIPMENT 29,691 8<strong>14</strong> 34,186 35,000 35,000 35,000 35,000 51-51<strong>14</strong>-2910 POWER BILLS 41,627 31,906 22,790 54,696 60,000 60,000 60,000 51-51<strong>14</strong>-3100 PROFESSIONAL & TECH. SERVICES 28,924 2,889 2,063 4,952 25,000 25,000 25,000 51-51<strong>14</strong>-4840 TOOLS AND ACCESSORIES 9,378 2,303 5,000 7,303 10,000 10,000 10,000 51-51<strong>14</strong>-4920 DISTRUBUTION MATERIALS 835,200 513,678 346,913 860,591 700,000 880,000 880,000 51-51<strong>14</strong>-4960 IRRIGATION O & M 0 0 0 0 0 0 0 51-51<strong>14</strong>-4981 STORAGE TANK MAINTENANCE 4,794 560 6,000 6,560 10,000 10,000 10,000 51-51<strong>14</strong>-5200 CLAIMS PAID 18,445 24,265 17,332 41,598 10,000 10,000 10,000 MATERIALS & SUPPLIES 992,484 657,040 478,686 1,135,726 926,200 1,073,000 1,073,000 51-51<strong>14</strong>-7300 IMPROVEMENTS 0 -53,263 0 -53,263 0 22,660 22,660 51-51<strong>14</strong>-7400 EQUIPMENT PURCHASES 97,094 295,106 7,000 302,106 419,000 267,200 267,200 51-51<strong>14</strong>-7419 SCADA SYSTEM 0 0 0 0 2,500 0 0 51-51<strong>14</strong>-7420 PRESSURIZED IRRIGATION 0 0 0 0 0 0 0 51-51<strong>14</strong>-7421 SERVICE TRUCKS 0 0 0 0 0 0 0 51-51<strong>14</strong>-7423 TWO WAY RADIOS 0 0 0 0 0 0 0 51-51<strong>14</strong>-7424 DISTRIBUTION SYSTEM 1,039,248 603,570 286,000 889,570 890,505 860,000 860,000 51-51<strong>14</strong>-7425 PINE VALLEY MAINLINE 0 0 0 0 0 0 0 51-51<strong>14</strong>-7426 STORAGE TANKS 931,977 3,549 0 3,549 50,000 1,050,000 1,050,000 51-51<strong>14</strong>-7427 WATER REUSE PROJECT 0 0 0 0 0 0 0 51-51<strong>14</strong>-7447 PRESSURIZED IRRIGATION 0 0 0 0 0 0 0 CAPITAL OUTLAYS 2,068,319 848,963 293,000 1,<strong>14</strong>1,963 1,362,005 2,199,860 2,199,860 51-51<strong>14</strong>-9100 TRANSFERS TO OTHER FUNDS 0 0 0 0 0 0 0 TRANSFERS 0 0 0 0 0 0 0 DEPARTMENT TOTAL 5,445,736 2,859,261 1,769,428 4,628,689 4,565,834 5,613,613 5,605,720 155
<strong>Budget</strong> <strong>2013</strong>-<strong>14</strong> <strong>City</strong> <strong>of</strong> <strong>St</strong>. <strong>George</strong> 51 WATER UTILITY 5115 SHOP AND MAINTENANCE 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> 51-5115-2511 TRUCK MAINTENANCE 0 0 0 0 0 0 0 51-5115-2522 RADIO MAINTENANCE 0 0 0 0 0 0 0 51-5115-2670 FUEL 105,752 74,484 53,203 127,687 125,000 134,000 134,000 51-5115-2680 FLEET MAINTENANCE 72,737 45,500 32,500 78,001 80,000 80,000 80,000 MATERIALS & SUPPLIES 178,489 119,985 85,703 205,688 205,000 2<strong>14</strong>,000 2<strong>14</strong>,000 51-5115-7300 IMPROVEMENTS 0 0 0 0 0 0 0 51-5115-7400 EQUIPMENT PURCHASES 3,333 0 0 0 0 0 0 51-5115-7428 PIPE YARD 0 0 0 0 70,000 0 0 CAPITAL OUTLAYS 3,333 0 0 0 70,000 0 0 DEPARTMENT TOTAL 181,822 119,985 85,703 205,688 275,000 2<strong>14</strong>,000 2<strong>14</strong>,000 156