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 SUMMARY033-5562 SANITATION / COMMERCIAL COLLECTIONMISSION:The mission <strong>of</strong> the Sanitation/Commercial Collection Division is to ensure quality sanitation services tothe businesses in the <strong>City</strong> <strong>of</strong> <strong>Norman</strong>.DESCRIPTION:The Commercial Section is responsible to collect and dispose <strong>of</strong> commercial waste from the dumpstersthroughout the community and to stay in compliance with all State and Federal regulations.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 12 12 12 12 12Part-time Positions 0 0 0 0 0Total <strong>Budget</strong>ed Positions 12 12 12 12 12EXPENDITURES:<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 891,668 906,326 906,326 906,326 917,606Supplies & Materials 318,194 357,627 357,827 338,058 359,651Services & Maintenance 27,067 17,684 17,484 12,265 15,857Internal Services 186,163 211,191 211,191 226,908 169,455Capital Equipment 79,610 341,390 668,120 668,120 673,932Subtotal 1,502,702 1,834,218 2,160,948 2,151,677 2,136,501Capital Projects 0 0 0 0 0Cost Allocation 220,841 218,163 218,163 217,000 218,627Debt Service 0 0 0 0 0Interfund Transfers 0 0 0 0 0Subtotal 220,841 218,163 218,163 217,000 218,627Division Total 1,723,543 2,052,381 2,379,111 2,368,677 2,355,128ANNUAL BUDGET322

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

Saved successfully!

Ooh no, something went wrong!