Adopted 2017 Annual Operating & Capital Improvement Budget
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
PUBLIC WORKS<br />
In personnel, changes to the department which do not have any significant financial impact are a reclassification of an<br />
Administrative Coordinator position to an Administrative Supervisor position, and the transitioning of the Building Services<br />
division from Public Works to the Community Development department.<br />
Expenditure Detail<br />
2015<br />
Audited<br />
Actuals<br />
2016<br />
Amended<br />
<strong>Budget</strong><br />
<strong>2017</strong><br />
<strong>Adopted</strong><br />
<strong>Budget</strong><br />
% Change<br />
Personnel<br />
Regular Wages $ 2,659,602 $ 2,855,253 $ 2,880,986 0.90%<br />
Seasonal/Temporary Wages 2,682 4,800 - -100.00%<br />
Longevity Service Award 35,189 35,686 32,933 -7.71%<br />
Overtime Wages 134,216 115,165 114,195 -0.84%<br />
Clothing Allowance 5,200 5,550 5,550 0.00%<br />
Communication Allowance 5,860 6,570 6,780 3.20%<br />
Vehicle Allowance - 3,600 3,600 0.00%<br />
Social Security 166,310 181,736 182,154 0.23%<br />
Medicare 39,425 40,180 40,336 0.39%<br />
Unemployment Insurance - 11,436 - -100.00%<br />
Workers Compensation 54,735 62,614 64,457 2.94%<br />
Retirement Contributions 189,336 212,663 200,587 -5.68%<br />
Medical Insurance 426,258 428,737 424,979 -0.88%<br />
Dental Insurance 19,786 19,805 21,431 8.21%<br />
Insurance Waivers 6,019 6,525 6,275 -3.83%<br />
Life/AD&D Insurance 8,295 10,337 10,419 0.79%<br />
Disability Insurance 8,146 8,852 8,932 0.90%<br />
Total Personnel 3,761,059 4,009,509 4,003,614 -0.15%<br />
Purchased Services<br />
Professional Services 48,793 105,000 62,500 -40.48%<br />
Contracted Services 24,042 44,794 41,314 -7.77%<br />
Catering/Dining Services 987 500 1,000 100.00%<br />
Repair/Maintenance Services 475,693 445,220 588,882 32.27%<br />
Disposal/Recycling Services 786,765 766,178 802,813 4.78%<br />
Telecommunication Services 4,787 9,752 12,752 30.76%<br />
Training/Education 20,429 41,435 47,385 14.36%<br />
Dues/Memberships 5,245 8,870 9,085 2.42%<br />
Mileage/Travel 76 - - 0.00%<br />
Rentals/Leases 66,099 17,220 19,070 10.74%<br />
Total Purchased Services 1,432,916 1,438,969 1,584,801 10.13%<br />
Supplies/Non-<strong>Capital</strong> Equipment<br />
Office Supplies 2,220 500 500 0.00%<br />
<strong>Operating</strong> Supplies 598,830 639,010 688,819 7.79%<br />
Non-<strong>Capital</strong> Equipment 137,165 140,889 42,185 -70.06%<br />
Uniforms/Safety Equipment 15,669 21,060 22,350 6.13%<br />
Gas/Electricity 223,021 250,000 255,000 2.00%<br />
Water/Sewer 4,920 5,046 5,910 17.12%<br />
Fuel/Propane 199,742 277,600 250,100 -9.91%<br />
Total Supplies/Non-<strong>Capital</strong> Equipment 1,181,567 1,334,105 1,264,864 -5.19%<br />
<strong>Capital</strong> Outlay<br />
<strong>Capital</strong> Equipment 889,370 1,304,000 1,356,250 4.01%<br />
Total <strong>Capital</strong> Outlay 889,370 1,304,000 1,356,250 4.01%<br />
Total Expenditures $ 7,264,912 $ 8,086,583 $ 8,209,529 1.52%<br />
156