|
Y-T-D
<br />2012 2012 2014 2015 08/31/2015 2016 Change from 2015
<br />Actual Actual Actual Budget Actual Request Dollar Percent
<br />2016 Budget Summary
<br />Street Snow & Ice Control (100 - 4472):
<br />Personnel services:
<br />0100 Salaries, regular 57,623 57,539 62,998 57,597 37,508 58,753 1,156 2.01%
<br />0110 Salaries, overtime 6,838 11,296 19,281 7,775 4,257 7,932 157 2.02%
<br />0300 Social Security 4,725 5,054 5,944 5,001 3,050 5,102 101 2.02%
<br />0321 PERA 4,562 4,922 5,855 4,903 3,056 5,002 99 2.02%
<br />0400 Group insurance 9,312 9,623 11,550 10,800 5,389 11,280 480 4.44%
<br />0500 Workers compensation 3,700 4,044 6,116 6,647 6,055 8,121 1,474 22.18%
<br />Total personnel services 86,760 92,478 111,744 92,723 59,315 96,190 3,467 3.74%
<br />Materials & supplies:
<br />1230 Supplies, equipment 874 6,346 19,758 2,050 1,081 2,050 - 0.00%
<br />1600 Supplies, operating 19,743 32,382 41,589 31,050 14,008 31,175 125 0.40%
<br />1700 Motor fuels & lubricants 4,659 5,428 13,786 3,680 1,786 3,680 - 0.00%
<br />2400 Uniforms & clothing 779 542 457 528 235 528 - 0.00%
<br />2410 Mats & towels 950 366 331 410 208 328 (82) -20.00%
<br />Total materials & supplies 27,005 45,064 75,921 37,718 17,318 37,761 43 0.11%
<br />Contractual services:
<br />3030 Other professional services - 1,248 1,592 1,200 31 1,200 - 0.00%
<br />3100 Telephone and data cards 528 507 753 833 956 2,259 1,426 171.19%
<br />3610 Memberships - - 70 70 - 70 - 0.00%
<br />3630 Training & conferences 55 107 84 475 118 475 - 0.00%
<br />5130 Repairs, equipment 1,580 3,390 3,373 2,500 - 2,500 - 0.00%
<br />Total contractual supplies 2,163 5,252 5,872 5,078 1,105 6,504 1,426 28.08%
<br />Capital outlays
<br />7030 Equipment - - 2,618 13,950 - - (13,950) -100.00%
<br />Total capital outlays - - 2,618 13,950 - - (13,950) -100.00%
<br />Total streets snow & ice control 115,928 142,794 196,155 149,469 77,738 140,455 (9,014) -6.03%
<br />56,746 44,265
<br />41
|