|
2012 Budget Summary
<br />2008 2009 2010 2011 2012 Change from 2011
<br />Actual Actual Actual Budget Request Dollar Percent
<br />Community Center (continued):
<br />Building overhead (4350)
<br />Building revenues:
<br />3610 Investment income 4,677 2,784 2,508 2,500 2,500 - 0.00%
<br />3634 Equipment rental 167 56 - - - - 0.00%
<br />3650 Donations - - - - - - 0.00%
<br />3680 Miscellaneous 125 1,311 834 - - - 0.00%
<br />3972 Transfers from Sp. Projects - - - - - - 0.00%
<br />3972 Transfers 175,000 160,000 170,000 170,000 170,000 - 0.00%
<br />179,969 164,151 173,342 172,500 172,500 - 0.00%
<br />Operating expenses
<br />Personnel services
<br />0100 Salaries, regular 35,408 35,522 35,327 34,726 35,420 694 2.00%
<br />0110 Salaries,overtime - 380 958 1,670 1,703 33 1.98%
<br />0300 Social Security 2,545 2,307 2,355 2,785 2,840 55 1.97%
<br />0321 PERA 2,163 2,393 2,511 2,639 2,691 52 1.97%
<br />0400 Group insurance 6,473 7,416 7,762 7,578 8,256 678 8.95%
<br />0500 Workers compensation 1,196 1,359 1,558 1,540 1,540 - 0.00%
<br />999 Allocation of salaries (47,785) (49,377) (49,664) (50,938) (52,450) (1,512) 2.97%
<br />Total personnel services - - 805 - - - 0.00%
<br />Materials & supplies
<br />1210 Supplies, buildings & grounds 532 1,234 910 1,100 1,100 - 0.00%
<br />1230 Supplies, equipment 1,339 748 2,380 400 800 400 100.00%
<br />1600 Supplies, operating 8,387 10,170 6,526 7,000 7,000 - 0.00%
<br />2400 Uniforms 337 604 396 450 582 132 29.33%
<br />2410 Mats & towels 2,757 1,276 1,219 2,800 2,800 - 0.00%
<br />2999 Allocation of supplies (13,352) (14,032) (11,345) (11,850) (12,282) (432) 3.65%
<br />Total materials & supplies - - 86 (100) - 100 -100.00%
<br />Contractual services
<br />3030 Other professional services 239 111 147 200 200 - 0.00%
<br />3100 Telephone 3,338 3,372 3,631 3,000 3,600 600 20.00%
<br />3200 Water & sewer 9,412 6,745 8,792 9,500 9,500 - 0.00%
<br />3210 Electricity 52,182 51,585 55,718 53,000 56,000 3,000 5.66%
<br />3220 Natural gas 22,275 13,126 12,047 23,000 17,000 (6,000) -26.09%
<br />3530 Refuse collection 4,272 4,026 4,792 4,100 4,500 400 9.76%
<br />3999 Allocation of utilities (91,718) (72,826) (85,183) (92,800) (90,800) 2,000 -2.16%
<br />5110 Repairs, building & grounds 10,533 11,832 11,599 18,000 17,330 (670) -3.72%
<br />5130 Repairs, equipment 5,734 13,352 9,599 6,700 6,700 - 0.00%
<br />5999 Allocation of repairs (16,267) (25,184) (21,198) (24,700) (24,030) 670 -2.71%
<br />Total contractual services - 6,139 (56) - - - 0.00%
<br />Capital
<br />7030 Equipment 1,632 - 7,350 10,000 - (10,000) -100.00%
<br />Total capital outlays 1,632 - 7,350 10,000 - (10,000) -100.00%
<br />1,632 6,139 8,184 9,900 - (9,900) -100.00%
<br />Total Building Overhead Net 178,337 158,012 165,158 162,600 172,500 9,900 6.09%
<br />(continued)
<br />80
|