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

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

CITY OF NORMANDIVISION SUMMARY029-7033 WESTWOOD POOLMISSION:Westwood Water Park is dedicated to providing quality service in a safe and healthy environment for thegeneral public; this is accomplished through manager and lifeguard teamwork, training, responsivenessand pr<strong>of</strong>essionalism.DESCRIPTION:The Westwood Water Complex provides a swim facility that includes an Olympic size swimming pool,diving pool, toddler pool, wading pool and double flume water slide during the summer months for use bythe general public.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 0 0 0 0 0Part-time Positions 0 0 0 0 0Total <strong>Budget</strong>ed Positions 0 0 0 0 0EXPENDITURES:<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 119,106 123,206 123,206 123,206 123,205Supplies & Materials 34,447 33,263 31,535 31,535 32,556Services & Maintenance 13,861 13,901 15,629 15,629 13,901Internal Services 12,100 10,275 10,275 20,006 21,643Capital Equipment 12,048 0 0 0 0Subtotal 191,562 180,645 180,645 190,376 191,305Capital Projects 0 0 0 0 0Cost Allocations 0 0 0 0 0Debt Service 0 0 0 0 0Interfund Transfers 0 0 0 0 0Subtotal 0 0 0 0 0Division Total 191,562 180,645 180,645 190,376 191,305ANNUAL BUDGET312

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

Saved successfully!

Ooh no, something went wrong!