11.07.2015 Views

FYE 14 Budget prelim - City of Norman

FYE 14 Budget prelim - City of Norman

FYE 14 Budget prelim - City of Norman

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

CITY OF NORMANFUND SUMMARYTOTAL GENERAL FUND (10)MISSION:The General Fund is the general operating fund <strong>of</strong> the <strong>City</strong>. This Fund is used to account for all financialresources except those required to be accounted for in another fund.DESCRIPTION:The General Fund accounts for all current financial resources not required by law or administrative action tobe accounted for in another fund.PERSONNEL:<strong>FYE</strong> 12 <strong>FYE</strong> 13 <strong>FYE</strong> 13 <strong>FYE</strong> 13 <strong>FYE</strong> <strong>14</strong>ACTUAL ORIGINAL REVISED ESTIMATE PROPOSEDFull-time Positions 586 586 586 586 578Part-time Positions 18 18 18 18 21Total <strong>Budget</strong>ed Positions 604 604 604 604 599EXPENDITURES:<strong>FYE</strong> 12 <strong>FYE</strong> 13 <strong>FYE</strong> 13 <strong>FYE</strong> 13 <strong>FYE</strong> <strong>14</strong>ACTUAL ORIGINAL REVISED ESTIMATE PROPOSEDSalaries & Benefits 48,102,461 50,865,500 50,815,729 50,137,300 51,206,832Supplies & Materials 5,799,624 6,523,031 6,625,8<strong>14</strong> 6,434,834 6,450,957Services & Maintenance 6,8<strong>14</strong>,088 8,618,105 9,235,708 7,693,833 8,837,822Internal Services 3,017,825 3,284,120 3,276,120 3,304,832 2,697,263Capital Equipment 2,887,852 3,018,988 4,364,509 4,364,509 3,<strong>14</strong>7,296Subtotal 66,621,849 72,309,744 74,317,880 71,935,308 72,340,170Capital Projects 0 0 0 0 0Cost Allocations 0 0 0 0 0Debt Service 0 0 0 0 0Interfund Transfers 1,677,653 97,623 1,351,963 1,335,152 79,978Audit Adjust/Encumbrances 13,827 0 0 0 0Subtotal 1,691,480 97,623 1,351,963 1,335,152 79,978Fund Total 68,313,330 72,407,364 75,669,843 73,270,460 72,420,<strong>14</strong>8ANNUAL BUDGET124

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!