<strong>Budget</strong> <strong>2013</strong>-<strong>14</strong> <strong>City</strong> <strong>of</strong> <strong>St</strong>. <strong>George</strong> 53 ELECTRIC UTILITY 5313 DISTRIBUTION 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> 53-5313-1100 SALARIES & WAGES FULL/TIME 2,238,810 1,224,751 898,151 2,122,902 2,252,069 2,215,516 2,189,973 53-5313-1200 SALARIES & WAGES PART/TIME 23,775 455 0 455 0 35,000 35,000 53-5313-1210 OVERTIME PAY 54,230 31,667 9,000 40,667 40,000 50,000 50,000 53-5313-1300 FICA 177,603 93,427 68,513 161,940 175,343 175,990 174,036 53-5313-1310 INSURANCE BENEFITS 306,871 190,570 139,751 330,320 372,741 372,905 386,973 53-5313-1320 RETIREMENT BENEFITS 367,040 199,734 <strong>14</strong>6,471 346,205 367,648 386,827 382,467 SALARIES & BENEFITS 3,168,328 1,740,603 1,261,886 3,002,489 3,207,801 3,236,238 3,218,449 53-5313-2400 OFFICE SUPPLIES 78 0 0 0 0 0 0 53-5313-2413 DISTRIBUTION MATERIALS 0 0 0 0 0 0 0 53-5313-2500 EQUIP SUPPLIES & MAINTENANCE 1,186 458 327 784 1,000 1,000 1,000 53-5313-2531 TRANSFORMER REPAIRS 8,193 0 2,000 2,000 3,500 2,500 2,500 53-5313-2800 TELEPHONE -685 -341 -244 -584 0 0 0 53-5313-3100 PROFESSIONAL & TECH. SERVICES 656 5,077 -5,077 0 0 0 0 53-5313-4840 TOOLS AND ACCESSORIES 66,553 58,806 11,000 69,806 69,900 69,550 69,550 53-5313-4923 DISTRUBUTION REPAIR & MAINT. 348,089 184,367 64,000 248,367 248,000 243,000 243,000 53-5313-5100 INSURANCE AND SURETY BONDS 125,496 133,742 0 133,742 130,000 130,000 130,000 53-5313-5200 CLAIMS PAID 29,562 80,123 0 80,123 25,000 25,000 25,000 MATERIALS & SUPPLIES 579,127 462,232 72,006 534,238 477,400 471,050 471,050 53-5313-7300 IMPROVEMENTS 0 74,689 200,000 274,689 381,500 588,731 588,731 53-5313-7400 EQUIPMENT PURCHASES 7,912 178,042 54,458 232,500 232,500 329,000 329,000 53-5313-7423 TWO WAY RADIOS 0 0 0 0 0 0 0 53-5313-7441 TRANSFORMERS 0 73,236 7,000 80,236 80,000 200,000 200,000 53-5313-7442 TRANSMISSION 0 0 0 0 0 0 0 53-5313-7443 69 KV LINE 0 0 0 0 0 0 0 53-5313-7444 SUBSTATIONS 0 77,640 17,200 94,840 104,300 113,000 113,000 53-5313-7445 STREET LIGHT IMPROVEMENTS 0 567 0 567 0 0 0 53-5313-7446 SUNSMART PROJECT 972 0 0 0 0 0 0 CAPITAL OUTLAYS 8,884 404,174 278,658 682,832 798,300 1,230,731 1,230,731 DEPARTMENT TOTAL 3,756,340 2,607,009 1,612,551 4,219,559 4,483,501 4,938,019 4,920,230 173
<strong>Budget</strong> <strong>2013</strong>-<strong>14</strong> <strong>City</strong> <strong>of</strong> <strong>St</strong>. <strong>George</strong> 53 ELECTRIC UTILITY 53<strong>14</strong> 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> 53-53<strong>14</strong>-2400 OFFICE SUPPLIES 0 17 12 30 0 0 0 53-53<strong>14</strong>-2511 TRUCK MAINTENANCE 0 0 0 0 0 0 0 53-53<strong>14</strong>-2522 RADIO MAINTENANCE 0 0 0 0 0 0 0 53-53<strong>14</strong>-2670 FUEL 88,296 58,940 42,100 101,041 75,000 100,000 100,000 53-53<strong>14</strong>-2680 FLEET MAINTENANCE 85,242 38,269 21,700 59,969 60,000 60,000 60,000 53-53<strong>14</strong>-4840 TOOLS AND ACCESSORIES 0 80 0 80 0 0 0 53-53<strong>14</strong>-5100 INSURANCE AND SURETY BONDS 0 0 0 0 0 0 0 53-53<strong>14</strong>-5400 LEASE PAYMENTS 0 0 0 0 0 0 0 MATERIALS & SUPPLIES 173,538 97,307 63,813 161,119 135,000 160,000 160,000 53-53<strong>14</strong>-7400 EQUIPMENT PURCHASES 525 8,720 0 8,720 0 0 0 CAPITAL OUTLAYS 525 8,720 0 8,720 0 0 0 DEPARTMENT TOTAL 174,063 106,027 63,813 169,839 135,000 160,000 160,000 174