<strong>Budget</strong> <strong>2013</strong>-<strong>14</strong> <strong>City</strong> <strong>of</strong> <strong>St</strong>. <strong>George</strong> 10 GENERAL FUND 4510 PARKS 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> 10-4510-1100 SALARIES & WAGES FULL/TIME 1,294,931 722,324 529,704 1,252,029 1,221,256 1,472,473 1,455,492 10-4510-1200 SALARIES & WAGES PART/TIME 549,079 299,945 337,520 637,465 637,465 739,074 703,074 10-4510-1210 OVERTIME PAY 708 41 30 72 1,000 1,000 1,000 10-4510-1300 FICA 138,792 77,896 57,124 135,020 <strong>14</strong>0,408 169,260 165,207 10-4510-1310 INSURANCE BENEFITS 332,613 217,794 159,716 377,510 390,321 481,499 499,979 10-4510-1320 RETIREMENT BENEFITS 202,827 1<strong>14</strong>,586 84,030 198,616 193,034 246,670 243,828 SALARIES & BENEFITS 2,518,951 1,432,587 1,168,125 2,600,712 2,583,484 3,109,976 3,068,580 10-4510-2100 SUBSCRIPTIONS & MEMBERSHIPS 2,210 1,603 2,297 3,900 3,900 5,750 5,750 10-4510-2200 ORDINANCES & PUBLICATIONS 424 0 500 500 500 500 500 10-4510-2300 TRAVEL & TRAINING 9,<strong>14</strong>7 10,985 0 10,985 9,600 11,850 11,850 10-4510-2313 TRAINING MATERIALS 0 0 1,000 1,000 1,000 1,000 1,000 10-4510-2400 OFFICE SUPPLIES 3,651 5,521 3,500 9,021 8,600 10,400 10,400 10-4510-2411 PHOTO SUPPLIES 65 0 0 0 100 0 0 10-4510-2420 FURNITURE 2,669 0 1,000 1,000 1,000 4,500 4,500 10-4510-2430 COMPUTER SOFTWARE 5,481 795 7,730 8,525 8,525 8,525 8,525 10-4510-2500 EQUIP SUPPLIES & MAINTENANCE 10,723 5,280 9,720 15,000 15,000 15,000 15,000 10-4510-2510 PUMP REPAIRS <strong>14</strong>,461 9,080 6,486 15,566 12,000 16,000 16,000 10-4510-2520 SMALL TOOLS <strong>14</strong>,974 6,821 7,179 <strong>14</strong>,000 <strong>14</strong>,000 <strong>14</strong>,000 <strong>14</strong>,000 10-4510-2530 SAFETY EQUIPMENT 9,588 10,671 6,329 17,000 17,000 17,000 17,000 10-4510-2600 BUILDINGS AND GROUNDS 181,942 86,111 61,508 <strong>14</strong>7,618 160,000 171,000 161,000 10-4510-2611 ELECTRIC & GARBAGE <strong>14</strong>0,634 88,554 63,253 151,807 135,000 155,000 150,000 10-4510-2620 SAND, SOIL & GRAVEL 29,811 12,677 45,323 58,000 58,000 58,000 48,000 10-4510-2630 JANITORIAL & BLDG. SUPPLIES 27,221 15,901 29,299 45,200 41,600 51,600 41,600 10-4510-2640 FERTILIZER, SEED, ETC. 59,983 30,403 53,696 84,099 84,000 84,000 84,000 10-4510-2650 TREES AND SHRUBS 42,410 17,712 12,652 30,364 35,000 45,000 40,000 10-4510-2660 WATER 16,170 0 15,000 15,000 15,000 15,000 15,000 10-4510-2670 FUEL 122,482 76,023 54,302 130,326 105,000 130,000 125,000 10-4510-2680 FLEET MAINTENANCE 73,051 50,109 35,792 85,900 70,000 90,000 85,000 10-4510-2691 SITE FURNISHINGS 19,031 664 20,000 20,664 32,000 20,000 20,000 10-4510-2702 IRRIGATION SUPPLIES 69,487 37,424 32,576 70,000 70,000 70,000 70,000 10-4510-2733 BACKFLOW PROGRAM 2,088 193 3,462 3,655 3,600 3,600 3,600 10-4510-2761 ASPHALT MAINTENANCE 33,058 2,399 102,287 104,686 104,000 104,000 104,000 10-4510-2800 TELEPHONE 18,383 11,091 10,909 22,000 22,000 22,000 22,000 10-4510-2900 RENT OF PROPERTY & EQUIPMENT 11,107 8,595 6,139 <strong>14</strong>,734 <strong>14</strong>,500 15,000 15,000 10-4510-3000 SHADE TREE BOARD 6,206 297 5,653 5,950 5,950 5,950 5,950 10-4510-3100 PROFESSIONAL & TECH. SERVICES 21,906 21,367 5,000 26,367 15,000 19,000 19,000 10-4510-5100 INSURANCE AND SURETY BONDS 60,893 67,210 0 67,210 61,000 68,000 68,000 10-4510-5200 CLAIMS PAID 0 365 260 625 5,000 5,000 5,000 MATERIALS & SUPPLIES 1,009,255 577,849 602,852 1,180,700 1,127,875 1,236,675 1,186,675 10-4510-7300 IMPROVEMENTS <strong>14</strong>4,594 126,086 110,000 236,086 286,000 252,000 222,000 10-4510-7400 EQUIPMENT PURCHASES 75,771 105,453 78,328 183,781 184,729 454,700 375,700 CAPITAL OUTLAYS 220,365 231,538 188,328 419,866 470,729 706,700 597,700 DEPARTMENT TOTAL 3,748,572 2,241,974 1,959,304 4,201,279 4,182,088 5,053,351 4,852,955 91
PARKS DESIGN The Parks Design Division is responsible for the design and project management <strong>of</strong> new parks, trails, and other open space recreational facilities within the <strong>City</strong> <strong>of</strong> <strong>St</strong>. <strong>George</strong>. The <strong>City</strong> has set a goal to have one neighborhood park within a 1/2 mile walkingdistance <strong>of</strong> every household. The <strong>City</strong> is also constructing a regional trail system and sports field complexes. Design staff are integral in formulating designs and working with the community and developers in achieving these goals. <strong>2013</strong>-<strong>14</strong> <strong>Recommended</strong> <strong>Budget</strong> Capital Outlays $58,000 10.63% Full-Time Employees $256,339 46.96% Full-Time Employees $ 256,339 Part-Time Employees $ 48,500 Employee Benefits $ 122,483 Materials & Supplies $ 60,531 Capital Outlays $ 58,000 TOTAL $ 545,853 Materials & Supplies $60,531 11.09% Employee Benefits $122,483 22.44% Part-Time Employees $48,500 8.89% SALARIES & BENEFITS $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> % <strong>of</strong> Salaries & Benefits to <strong>Recommended</strong> Dept. <strong>Budget</strong> 78% SALARIES & BENEFITS TOTAL Authorized Positions Positions Requested Total Positions Parks Planning Mgr. Park Planning Assistant 2005 3 Landscape Architect (3) 2006 4 2007 4 2008 4 2009 4 <strong>Recommended</strong> 2010 4 2011 4 Park Planning Assistant 2012 4 <strong>2013</strong> 4 20<strong>14</strong> 5 92