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 NORMANDIVISON SUMMARY032-5545 WATER RECLAMATION / BIO-SOLIDSMISSION:To provide a high quality and environmentally sound bio-solids recycling service to permitted landowners.DESCRIPTION:The Bio-Solids Division provides support to the wastewater treatment facility by safe handling,transportation and disposal <strong>of</strong> the treated bio-solids.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 2 2 2 2 2Part-time Positions 0 0 0 0 0Total <strong>Budget</strong>ed Positions 2 2 2 2 2EXPENDITURES:<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 157,104 165,005 165,005 165,005 168,109Supplies & Materials 104,952 184,077 187,592 187,741 189,252Services & Maintenance 116,240 215,159 190,164 190,164 223,159Internal Services 12,927 12,390 12,390 12,194 11,326Capital Equipment 0 0 0 0 238,000Subtotal 391,223 576,631 555,151 555,104 829,846Capital Projects 0 0 0 0 0Cost Allocations 69,041 68,618 68,618 68,478 66,493Debt Service 0 0 0 0 0Interfund Transfers 0 0 0 0 0Subtotal 69,041 68,618 68,618 68,478 66,493Division Total 460,264 645,249 623,769 623,582 896,339ANNUAL BUDGET340

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

Saved successfully!

Ooh no, something went wrong!