<strong>Budget</strong> <strong>2013</strong>-<strong>14</strong> <strong>City</strong> <strong>of</strong> <strong>St</strong>. <strong>George</strong> 10 GENERAL FUND 4413 STREETS 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> 10-4413-1100 SALARIES & WAGES FULL/TIME 1,275,466 689,662 505,752 1,195,4<strong>14</strong> 1,194,234 1,239,927 1,225,628 10-4413-1200 SALARIES & WAGES PART/TIME 55,221 33,785 24,776 58,560 93,047 101,715 76,715 10-4413-1210 OVERTIME PAY 6,928 4,995 3,663 8,657 20,000 15,000 15,000 10-4413-1300 FICA 100,090 54,390 39,886 94,276 99,<strong>14</strong>8 103,783 100,777 10-4413-1310 INSURANCE BENEFITS 284,305 179,988 131,991 311,980 323,201 333,743 346,673 10-4413-1320 RETIREMENT BENEFITS 200,663 111,253 81,586 192,839 191,226 216,481 2<strong>14</strong>,0<strong>14</strong> SALARIES & BENEFITS 1,922,673 1,074,074 787,654 1,861,727 1,920,856 2,010,649 1,978,807 10-4413-2100 SUBSCRIPTIONS & MEMBERSHIPS <strong>14</strong>0 0 265 265 300 300 300 10-4413-2200 ORDINANCES & PUBLICATIONS 95 0 300 300 500 500 500 10-4413-2300 TRAVEL & TRAINING 10,008 4,623 3,302 7,926 13,042 10,720 10,720 10-4413-2400 OFFICE SUPPLIES 3,674 3,470 2,478 5,948 3,000 5,000 5,000 10-4413-2450 SAFETY EQUIPMENT 16,241 11,524 8,231 19,755 20,000 20,000 20,000 10-4413-2500 EQUIP SUPPLIES & MAINTENANCE 16,264 42 12,030 12,072 12,000 12,000 12,000 10-4413-2600 BUILDINGS AND GROUNDS 7,928 5,689 4,064 9,753 9,000 9,000 9,000 10-4413-2670 FUEL 158,858 100,363 71,688 172,050 <strong>14</strong>0,000 160,000 160,000 10-4413-2680 FLEET MAINTENANCE 125,806 75,367 53,833 129,200 <strong>14</strong>0,000 <strong>14</strong>0,000 <strong>14</strong>0,000 10-4413-2700 SPECIAL DEPARTMENTAL SUPPLIES 194,350 85,720 118,280 204,000 204,000 2<strong>14</strong>,000 204,000 10-4413-2722 PAINT STRIPING 183,461 91,354 95,181 186,535 211,015 215,407 200,407 10-4413-2732 TRAFFIC CONTROL 15,899 5,108 4,800 9,908 10,000 10,000 10,000 10-4413-2740 TRAFFIC SIGNAL O & M 26,705 6,669 18,000 24,669 25,000 25,000 25,000 10-4413-2751 WEED CONTROL 39,600 6,461 35,000 41,461 45,000 45,000 45,000 10-4413-2770 LANDFILL FEES 24,000 <strong>14</strong>,046 10,033 24,079 20,000 25,000 25,000 10-4413-2800 TELEPHONE 7,686 5,502 3,930 9,432 8,000 8,000 8,000 10-4413-2900 RENT OF PROPERTY & EQUIPMENT 88 104 74 178 0 0 0 10-4413-2910 POWER BILLS 236,373 51,008 36,434 87,442 230,000 90,000 90,000 10-4413-3100 PROFESSIONAL & TECH. SERVICES 7,177 1,969 1,407 3,376 6,000 6,000 6,000 10-4413-5100 INSURANCE AND SURETY BONDS 36,255 38,068 0 38,068 40,000 40,000 40,000 10-4413-5200 CLAIMS PAID 5,440 40 29 69 6,000 6,000 6,000 MATERIALS & SUPPLIES 1,116,050 507,127 479,359 986,486 1,<strong>14</strong>2,857 1,041,927 1,016,927 10-4413-7200 BUILDING PURCHASES OR CONST. 0 0 0 0 0 0 0 10-4413-7300 IMPROVEMENTS 116,671 91,296 52,000 <strong>14</strong>3,296 <strong>14</strong>3,300 305,510 161,000 10-4413-7302 DEVELOPER MATCHING 0 0 0 0 0 0 0 10-4413-7360 FLOOD CONTROL 0 0 0 0 0 0 0 10-4413-7400 EQUIPMENT PURCHASES <strong>14</strong>1,080 273,364 111,994 385,358 385,358 402,500 138,000 CAPITAL OUTLAYS 257,751 364,660 163,994 528,654 528,658 708,010 299,000 10-4413-8100 PRINCIPLE ON BONDS 690,000 720,000 0 720,000 720,000 750,000 750,000 10-4413-8200 INTEREST ON BONDS 78,975 32,156 16,407 48,563 48,563 16,406 16,406 DEBT SERVICE 768,975 752,156 16,407 768,563 768,563 766,406 766,406 10-4413-9100 TRANSFERS TO OTHER FUNDS 500,000 0 500,000 500,000 500,000 600,000 600,000 TRANSFERS 500,000 0 500,000 500,000 500,000 600,000 600,000 DEPARTMENT TOTAL 4,565,449 2,698,016 1,947,4<strong>14</strong> 4,645,430 4,860,934 5,126,992 4,661,<strong>14</strong>0 85
AIRPORT The <strong>St</strong>. <strong>George</strong> Municipal Airport is the aviation gateway to <strong>St</strong>. <strong>George</strong> and Southwestern Utah. The airport includes a terminal and has 9,300 foot runway with two parallel taxiways which can accommodate regional jet aircraft, 737's and Airbus 319's. The airport <strong>of</strong>fers a full array <strong>of</strong> general aviation services, including hangers, aircraft tie downs, and fueling services. The Airport divisions responsibilities include daily airport operations and maintenance, management for facility improvements, administration <strong>of</strong> revenue and grant resources, and other general responsibilities. <strong>2013</strong>-<strong>14</strong> <strong>Recommended</strong> <strong>Budget</strong> Employee Benefits $136,187 8.95% Materials & Supplies $898,250 59.06% Full-Time Employees $ 264,991 Part-Time Employees $ 71,687 Employee Benefits $ 136,187 Materials & Supplies $ 898,250 Capital Outlays $ <strong>14</strong>9,778 TOTAL $ 1,520,893 Part-Time Employees $71,687 4.71% Full-Time Employees $264,991 17.42% Capital Outlays $<strong>14</strong>9,778 9.85% SALARIES & BENEFITS $1,600,000 $1,400,000 $1,200,000 $1,000,000 $800,000 $600,000 $400,000 $200,000 $0 2009 2010 2011 2012 <strong>Budget</strong> <strong>2013</strong> <strong>Budget</strong> 20<strong>14</strong> % <strong>of</strong> Salaries & Benefits to <strong>Recommended</strong> Dept. <strong>Budget</strong> 31% SALARIES & BENEFITS TOTAL Authorized Positions Positions Requested Total Positions Airport Manager 2005 2 Lead Operations Specialist 2006 3 Operations Specialist (4) 2007 4 2008 5 2009 5 <strong>Recommended</strong> 2010 5 2011 5 2012 5 <strong>2013</strong> 6 20<strong>14</strong> 6 86