DIXIE CENTER OPERATIONS MATERIALS & SUPPLIES CAPITAL OUTLAYS Requested Capital Outlays <strong>Recommended</strong> Capital Outlays HISTORICAL INFORMATION $800,000 $700,000 $600,000 $500,000 $400,000 $300,000 $200,000 $100,000 $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 DEBT SERVICE 2009 2010 2011 2012 <strong>Budget</strong> <strong>2013</strong> <strong>Budget</strong> 20<strong>14</strong> SALARIES & BENEFITS 777,9<strong>14</strong> 727,847 642,220 642,701 671,688 697,768 MATERIALS & SUPPLIES 10,228 8,325 9,479 9,603 10,300 11,800 CAPITAL OUTLAYS 0 0 0 0 0 0 TRANSFERS 0 0 0 0 0 0 DEBT SERVICE 667,237 665,758 677,204 453,936 458,960 232,450 TOTAL 1,455,379 1,401,930 1,328,903 1,106,240 1,<strong>14</strong>0,948 942,018 257
<strong>Budget</strong> <strong>2013</strong>-<strong>14</strong> <strong>City</strong> <strong>of</strong> <strong>St</strong>. <strong>George</strong> 30 DIXIE CENTER OPERATIONS 3000 DIXIE CENTER OPERATIONS 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> 30-3000-1100 SALARIES & WAGES FULL/TIME 384,393 202,968 <strong>14</strong>8,843 351,810 382,978 392,489 387,963 30-3000-1200 SALARIES & WAGES PART/TIME 72,253 17,779 13,038 30,817 80,000 90,000 90,000 30-3000-1210 OVERTIME PAY 263 0 0 0 300 300 300 30-3000-1300 FICA 36,095 17,209 12,620 29,828 35,441 36,934 36,587 30-3000-1310 INSURANCE BENEFITS 89,933 55,400 40,627 96,027 111,491 111,920 116,419 30-3000-1320 RETIREMENT BENEFITS 59,764 32,337 23,7<strong>14</strong> 56,051 61,478 67,275 66,499 SALARIES & BENEFITS 642,701 325,692 238,841 564,533 671,688 698,918 697,768 30-3000-2300 TRAVEL & TRAINING 0 0 0 0 0 0 0 30-3000-2400 OFFICE SUPPLIES 0 0 0 0 0 0 0 30-3000-2500 EQUIP SUPPLIES & MAINTENANCE 0 0 0 0 0 0 0 30-3000-2600 BUILDINGS AND GROUNDS 0 0 0 0 0 0 0 30-3000-2670 FUEL 717 482 250 732 800 800 800 30-3000-2680 FLEET MAINTENANCE 1,567 191 500 691 1,700 1,200 1,200 30-3000-2700 SPECIAL DEPARTMENTAL SUPPLIES 0 0 0 0 0 0 0 30-3000-3100 PROFESSIONAL & TECH. SERVICES 1,107 2,967 1,658 4,625 1,500 3,600 3,600 30-3000-5100 INSURANCE AND SURETY BONDS 6,212 6,055 0 6,055 6,300 6,200 6,200 MATERIALS & SUPPLIES 9,603 9,695 2,408 12,103 10,300 11,800 11,800 30-3000-7400 EQUIPMENT PURCHASES 0 0 0 0 0 0 0 CAPITAL OUTLAYS 0 0 0 0 0 0 0 30-3000-8100 PRINCIPAL ON BONDS 256,080 269,880 0 269,880 269,880 109,440 109,440 30-3000-8200 INTEREST ON BONDS 197,856 74,017 74,277 <strong>14</strong>8,294 189,080 123,010 123,010 DEBT SERVICE 453,936 343,897 74,277 418,174 458,960 232,450 232,450 DEPARTMENT TOTAL 1,106,240 679,285 315,526 994,811 1,<strong>14</strong>0,948 943,168 942,018 258