|
2016 2017 2018 2019 2020 Change from 2019
<br />Actual Actual Actual Budget Request Dollar Percent
<br />2020 Budget Summary
<br />Street Pavement Management (100 - 4470):
<br />Personnel services:
<br />0100 Salaries, regular 116,046 114,198 111,253 121,462 127,019 5,557 4.58%
<br />0110 Salaries, overtime 2,982 4,949 4,552 3,593 3,701 108 3.01%
<br />0150 Salaries, part-time 3,872 6,757 7,012 8,112 9,360 1,248 15.38%
<br />0300 Social Security 8,935 8,935 8,982 10,188 10,715 527 5.17%
<br />0321 PERA 8,465 8,227 8,687 9,379 9,804 425 4.53%
<br />0322 Pension expense GASB 68 1,709 - - - - - 0.00%
<br />0400 Group insurance 14,585 10,031 11,123 19,953 17,955 (1,998) -10.01%
<br />0500 Workers compensation 8,359 7,451 7,264 9,586 10,127 541 5.64%
<br />0600 Unemployment - - 2,470 - - - 0.00%
<br />Total personnel services 164,953 160,548 161,343 182,273 188,681 6,408 3.52%
<br />Materials & supplies:
<br />1230 Supplies, equipment 30 2,145 2,408 2,500 1,750 (750) -30.00%
<br />1240 Supplies, streets 2,193 6,291 2,431 6,500 6,500 - 0.00%
<br />1260 Supplies, traffic control 1,375 687 868 900 900 - 0.00%
<br />1600 Supplies, operating 1,479 2,873 4,212 2,000 2,000 - 0.00%
<br />1700 Motor fuels & lubricants 4,356 5,756 13,771 7,410 7,800 390 5.26%
<br />2400 Uniforms & clothing 1,394 399 556 701 701 - 0.00%
<br />2410 Mats & towels 399 311 359 436 436 - 0.00%
<br />Total materials & supplies 11,226 18,462 24,605 20,447 20,087 (360) -1.76%
<br />Contractual services:
<br />3030 Other professional services 2,486 4,406 11,137 16,450 16,450 - 0.00%
<br />3100 Telephone 718 709 1,115 966 966 - 0.00%
<br />3610 Memberships 195 250 250 215 215 - 0.00%
<br />3630 Training & conferences 838 110 865 1,005 1,005 - 0.00%
<br />4010 Rental, equipment 850 3,700 422 5,000 5,000 - 0.00%
<br />4800 Insurance 4,073 3,955 5,532 6,200 6,200 - 0.00%
<br />5130 Repairs, equipment 7 561 - 500 500 - 0.00%
<br />Total contractual supplies 9,167 13,691 19,321 30,336 30,336 - 0.00%
<br />Total street pavement management 185,346 192,701 205,269 233,056 239,104 6,048 2.60%
<br />20,393 32,153 43,926 50,783 50,423
<br />39
|