GOLF ADMINISTRATION MATERIALS & SUPPLIES CAPITAL OUTLAYS Requested Capital Outlays <strong>Recommended</strong> Capital Outlays HISTORICAL INFORMATION $200,000 $180,000 $160,000 $<strong>14</strong>0,000 $120,000 $100,000 $80,000 $60,000 $40,000 $20,000 $0 2009 2010 2011 2012 <strong>Budget</strong> <strong>2013</strong> <strong>Budget</strong> 20<strong>14</strong> SALARIES & BENEFITS MATERIALS & SUPPLIES CAPITAL OUTLAYS TRANSFERS 2009 2010 2011 2012 <strong>Budget</strong> <strong>2013</strong> <strong>Budget</strong> 20<strong>14</strong> SALARIES & BENEFITS 162,213 112,205 82,366 132,447 188,228 191,224 MATERIALS & SUPPLIES 152,192 81,245 66,844 100,238 96,500 107,300 CAPITAL OUTLAYS 10,200 189 0 0 0 83,000 TRANSFERS 0 0 0 0 0 0 TOTAL 324,605 193,639 <strong>14</strong>9,210 232,685 284,728 381,524 185
<strong>Budget</strong> <strong>2013</strong>-<strong>14</strong> <strong>City</strong> <strong>of</strong> <strong>St</strong>. <strong>George</strong> 55 GOLF COURSES FUND 5510 GOLF ADMINISTRATION 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> 55-5510-1100 SALARIES & WAGES FULL/TIME 99,287 77,896 57,124 135,020 134,653 137,743 136,155 55-5510-1200 SALARIES & WAGES PART/TIME 0 0 0 0 0 0 0 55-5510-1210 OVERTIME PAY 0 0 0 0 0 0 0 55-5510-1300 FICA 6,892 5,649 4,<strong>14</strong>3 9,792 10,531 10,537 10,416 55-5510-1310 INSURANCE BENEFITS 11,645 11,718 8,593 20,312 21,446 21,448 22,249 55-5510-1320 RETIREMENT BENEFITS <strong>14</strong>,623 12,416 9,105 21,522 21,598 22,666 22,404 SALARIES & BENEFITS 132,447 107,680 78,965 186,645 188,228 192,394 191,224 55-5510-2100 SUBSCRIPTIONS & MEMBERSHIPS 541 0 500 500 500 550 550 55-5510-2200 ORDINANCES & PUBLICATIONS 0 0 0 0 500 500 500 55-5510-2300 TRAVEL & TRAINING 150 0 0 0 0 0 0 55-5510-2400 OFFICE SUPPLIES 173 277 223 500 500 400 400 55-5510-2410 CREDIT CARD DISCOUNTS 70 35 965 1,000 1,000 200 200 55-5510-2421 AUTO TEE-TIME SYSTEM 3,576 0 0 0 0 0 0 55-5510-2432 INTEREST ON LEASES 0 0 0 0 0 0 0 55-5510-2461 TEE PRIZES 156 0 2,500 2,500 2,500 1,500 1,500 55-5510-2500 EQUIP SUPPLIES & MAINTENANCE 579 430 570 1,000 1,000 750 750 55-5510-2600 BUILDINGS AND GROUNDS 0 0 0 0 0 0 0 55-5510-2670 FUEL 39 223 777 1,000 1,000 500 500 55-5510-2680 FLEET MAINTENANCE 8 1<strong>14</strong> 386 500 500 500 500 55-5510-2700 SPECIAL DEPARTMENTAL SUPPLIES 7,446 2,409 2,591 5,000 5,000 5,000 5,000 55-5510-2754 JAG EXPENSES <strong>14</strong>,923 2,204 9,796 12,000 12,000 12,000 12,000 55-5510-2800 TELEPHONE 1,687 1,565 935 2,500 2,500 2,500 2,500 55-5510-2900 RENT OF PROPERTY & EQUIPMENT 0 0 0 0 0 0 0 55-5510-3100 PROFESSIONAL & TECH. SERVICES 28,852 32,993 20,507 53,500 53,500 56,400 56,400 55-5510-3200 PROMOTIONAL MATERIALS 41,202 11,921 3,079 15,000 15,000 25,000 25,000 55-5510-5100 INSURANCE AND SURETY BONDS 836 1,466 0 1,466 1,000 1,500 1,500 55-5510-5200 CLAIMS PAID 0 0 0 0 0 0 0 55-5510-5400 LEASE PAYMENTS 0 0 0 0 0 0 0 MATERIALS & SUPPLIES 100,238 53,637 42,829 96,466 96,500 107,300 107,300 55-5510-7300 IMPROVEMENTS 0 0 0 0 0 83,000 83,000 55-5510-7400 EQUIPMENT PURCHASES 0 82,394 11,500 93,894 86,000 0 0 CAPITAL OUTLAYS 0 82,394 11,500 93,894 86,000 83,000 83,000 55-5510-9100 TRANSFERS TO OTHER FUNDS 0 0 0 0 0 0 0 55-5510-9500 DEPRECIATION EXPENSE 0 0 0 0 0 0 0 TRANSFERS 0 0 0 0 0 0 0 DEPARTMENT TOTAL 232,685 243,710 133,294 377,005 370,728 382,694 381,524 186