|
2023 Budget Summary
<br />2019 2020 2021 2022 2023 Change from 2022
<br />Actual Actual Budget Budget Request Dollar Percent
<br />Recycling (Fund 290):
<br />Revenues
<br />3360 Other County grants 31,059 24,110 29,540 32,631 32,631 - 0.00%
<br />3610 Investment income - - - - - - 0.00%
<br /> Total revenue 31,059 24,110 29,540 32,631 32,631 - 0.00%
<br />Operating expenses
<br />Operations (4420)
<br />Personnel services
<br />0100 Salaries, regular 9,440 10,539 11,347 12,057 - (12,057) -100.00%
<br />0110 Salaries, overtime 195 - 484 - - - 0.00%
<br />0150 Salaries, part time - - - - 15,471 15,471 #DIV/0!
<br />0300 Social security 668 735 838 922 1,184 262 28.42%
<br />0321 PERA 722 801 877 904 1,160 256 28.32%
<br />0400 Group insurance 2,805 2,772 2,880 2,302 168 (2,134) -92.70%
<br />0500 Workers compensation 63 70 68 99 114 15 15.15%
<br />Total personnel services 13,893 14,917 16,494 16,284 18,097 1,813 11.13%
<br />Materials & supplies
<br />1600 Supplies, operating 37 - 1,857 500 750 250 50.00%
<br />Contractual services
<br />3300 Postage 977 - 1,016 2,200 2,000 (200) -9.09%
<br />3420 Advertisements - - - - - - 0.00%
<br />3430 Printing 3,461 1,822 1,011 2,500 2,000 (500) -20.00%
<br />3530 Refuse collection 6,028 5,695 8,177 11,147 9,784 (1,363) -12.23%
<br />Total contractual services 10,466 7,517 10,204 15,847 13,784 (2,063) -13.02%
<br />Total expenses 24,396 22,434 28,555 32,631 32,631 - 0.00%
<br />Net change in fund balance 6,663 1,676 985 - - - 0.00%
<br />Fund balance, beginning year 22,270 28,933 30,609 31,594 31,594 - 0.00%
<br />Fund balance, end of year 28,933 30,609 31,594 31,594 31,594 - 0.00%
<br />12,061 16,347 14,534
<br />65
|