Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My Public Portal
About
Condensed Adopted Budget 2014.tif
Village of Key Biscayne Adopted Budget Fiscal Year 2013/2014 Village of Key Biscayne Proposed General Fund Budget - Summary FY2013 YTD FY2014 variance Budget @ 8/15/13 Adopted dollar % Revenues Ad -Valorem Taxes $17,567,042 $17,412,521 $17,532,924 ($34,118) -0.19% Utility Taxes $2,702,576 $2,015,102 $2,647,493 ($55,083) -2.04% Licenses & Permits $1,371,100 $2,361,647 $1,424,750 $53,650 3.91% Franchise Fees $850,000 $780,245 $800,000 ($50,000) -5.88% State Shared Revenue $1,107,153 $786,131 $1,150,116 $42,963 3.88% Charges for Services $2,723,508 $2,601,961 $2,832,225 $108,717 3.99% Other Revenue $57,000 $66,814 $67,000 $10,000 17.54% Total Revenues $26,378,379 $26,024,421 $26,454,508 $76,129 0.29% Expenditures Council $292,535 $210,912 $219,087 ($73,448) -25.11% Manager $1,155,702 $1,081,816 $1,298,651 $142,949 12.37% Clerk $357,655 $276,746 $361,507 $3,852 1.08% Attorney $515,000 $355,854 $495,000 ($20,000) -3.88% Debt Service $2,537,932 $2,538,418 $2,931,856 $393,924 15.52% BZP $1,809,359 $1,550,915 $1,890,515 $81,156 4.49% Police $5,784,482 $4,919,043 $6,020,706 $236,224 4.08% Fire $6,779,222 $5,691,873 $7,012,912 $233,690 3.45% Public Works $1,882,387 $1,430,076 $1,712,454 ($169,933) -9.03% Parks $1,079,482 $954,993 $1,121,575 $42,093 3.90% Comm Ctr $2,105,010 $2,028,954 $2,132,732 $27,722 1.32% Athletics $626,136 $588,002 $638,622 $12,486 1.99% Total Expenditures $24,924,902 $21,627,602 $25,835,617 $910,715 3.65% Excess Revenues/Expenditures $1,453,477 $4,396,819 $618,891 Other Financing Uses: Operating Transfer Out to Capital Improvement Fund $ (618,891) Total Excess Revenues/Expenditures $0 General Fund Revenues FY2013 YTD FY2014 eneral Ledger Code/Description Adopted @ 8/15/13 Adopted variance )1.00.311.00300 AD VALOREM TAX $17,567,042 $17,412,521 $17,532,924 ($34,119) 0% )1.00.314.00300 UTILITY TAX - ELECTRIC $1,250,000 $1,064,120 $1,250,000 $0 0% )1.00.314.00301 UTILITY TAX - WATER $320,000 $173,935 $320,000 $0 0% )1.00.314.00302 UTILITY TAX - GAS $125,000 $79,406 $125,000 $0 0% )1.00.315.00300 SIMPLIFIED COMMUNICATION TAX $1,007,576 $697,641 $952,493 ($55,083) -5% )1.00.316.00300 LOCAL BUSINESS TAX RECEIPT $121,100 $127,049 $114,750 ($6,350) -5% )1.00.322.00300 BUILDING PERMITS $1,200,000 $1,877,739 $1,300,000 $100,000 8% )1.00.322.00301 BUILDING PERMITS - 350 OCEAN DRIVE $50,000 $356,859 $10,000 ($40,000) -80% )1.00.323.00300 FRANCHISE FEE - ELECTRIC $850,000 $780,245 $800,000 ($50,000) -6% )1.00.329.00300 CERTIFICATES OF OCCUPANCY $2,500 $2,875 $3,500 $1,000 40% )1.00.329.00317 ZONING & SITE PLAN REVIEW FEES $20,000 $46,301 $20,000 $0 0% )1.00.329.00339 ZONING HEARING FEES $1,000 $3,039 $1,000 $0 0% )1.00.335.00300 STATE REVENUE SHARING $238,510 $185,956 $254,774 $16,264 7% )1.00.335.00301 HALF CENT SALES TAX $841,123 $578,638 $867,822 $26,699 3% )1.00.335.00302 ALCOHOLIC BEVERAGE TAX $12,000 $9,006 $12,000 $0 0% )1.00.335.00303 FIREFIGHTERS SUPPLEMENT $15,520 $12,531 $15,520 $0 0% 11.00.342.00300 FIRE RESCUE TRANSPORT FEES $180,000 $168,694 $190,000 $10,000 6% )1.00.347.00300 COMM CTR - POINT OF SALE $290,000 $299,644 $300,000 $10,000 3% )1.00.347.00301 COMM CTR - COURSE REVENUE $990,000 $923,774 $1,000,000 $10,000 1% 11.00.347.00302 COMM CTR - FACILITY RENTALS $25,000 $21,937 $25,000 $0 0% )1.00.347.00303 COMM CTR - MEMBERSHIPS $660,000 $534,171 $660,000 $0 0% 11.00.347.00304 SPORTS PROGRAMS REVENUE $401,925 $317,921 $441,725 $39,800 10% 11.00.349.00341 RESEARCH & LIEN LETTERS $24,000 $32,080 $25,000 $1,000 4% 11.00.354.00300 BUILDING CODE VIOLATION FINES $81,083 $144,575 $85,000 $3,917 5% 11.00.354.00301 PROPERTY MAINTENANCE VIOLATIONS $1,000 $20,031 $1,000 $0 0% 11.00.354.00302 FIRE CODE FEES/FINES $12,000 $47,815 $40,000 $28,000 233% 1.00.354.00303 FINES & FORFEITURES $35,000 $39,104 $40,000 $5,000 14% 1.00.360.00300 SCHOOL CROSSING GUARDS $32,000 $17,035 $32,000 $0 0% 1.00.360.00301 MISCELLANEOUS INCOME $15,000 $34,643 $20,000 $5,000 33% 1.00.361.00349 INTEREST INCOME $10,000 $15,136 $15,000 $5,000 50% Total General Fund Revenues $26,378,379 $26,024,421 $26,454,508 $76,128 0% Revenues 2013 Page 1 of 1 Council FY2013 YTD FY2014 General Ledger Code/Description Adopted @ 8/15/13 Adopted Variance 001.01.511.31100 STATE RELATIONS REPRESENTATIVE $56,000 $50,417 $56,000 $0 0% 001.01.511.31200 LOCAL RELATIONS REPRESENTATIVE $0 $0 $12,000 $12,000 100% 001.01.511.40000 TRAVEL & PER DIEM $6,300 $2,064 $6,300 $0 0% 001.01.511.41100 COMMUNICATIONS-WEBSITE MAINTENAI $9,425 $11,356 $9,425 $0 0% 001.01.511.43000 UTILITIES $5,000 $3,602 $5,000 $0 0% 001.01.511.45000 INSURANCE PROPERTY & LIABILITY $15,843 $14,522 $17,052 $1,209 8% 001.01.511.47100 PRINTING AND BINDING $0 $1,460 $1,150 $1,150 100% 001.01.511.48100 ART IN PUBLIC PLACES $37,710 $19,500 $37,710 $0 0% 001.01.511.48200 COMMITTEE EXPENSES $500 $796 $500 $0 0% 001.01.511.48400 YOUTH COUNCIL $12,000 $0 $12,000 $0 0% 001.01.511.48500 HISTORICAL SOCIETY $15,000 $12,080 $15,000 $0 0% 001.01.511.52100 OPERATING SUPPLIES $15,000 $16,483 $13,850 ($1,150) -8% 001.01.511.54100 SUBSCRIPTIONS & MEMBERSHIPS $8,500 $6,042 $6,100 ($2,400) -28% 001.01.511.64100 CAPITAL OUTLAY - EQUIPMENT $28,700 $7,292 $12,000 ($16,700) -58% 001.01.511.82100 GRANTS $15,000 $9,000 $15,000 $0 0% Total Council $224,978 $154,614 $219,087 ($5,891) -3% Page 1 of 1 Council 2014 Manager FY2013 YTD FY2014 eneral Ledger Code/Description Adopted @ 8/15/13 Adopted variance 31.02.512.12100 F/T SALARIES - VILLAGE MANAGER $176,797 $154,901 $185,636 $8,839 5% 31.02.512.12200 FIT SALARIES - FINANCE DIRECTOR $107,810 $92,912 $114,220 $6,410 6% )1.02.512.12300 F/T - CHIEF OF STAFF/DEPUTY CLERK $83,321 $71,875 $88,274 $4,953 6% )1.02.512.12400 F/T - HUMAN RESOURCES COORDINATOR $81,481 $70,005 $82,214 $733 1% )1.02.512.12500 F/T SALARIES - IT ADMINISTRATOR $85,044 $73,595 $85,809 $765 1% )1.02.512.12600 F/T SALARIES - SPL PROJ COORD $17,996 $16,817 $18,157 $161 1% )1.02.512.13100 P/T - I.T. ASSISTANT $0 $0 $27,500 $27,500 100% )1.02.512.21100 PAYROLL TAXES $42,262 $35,733 $46,038 $3,776 9% )1.02.512.22100 RETIREMENT CONTRIBUTIONS $66,294 $57,645 $68,917 $2,623 4% )1.02.512.23100 LIFE, HEALTH, DISABILITY INSURANCE $30,675 $32,184 $43,445 $12,770 42% )1.02.512.24100 WORKERS COMPENSATION $1,143 $1,945 $1,023 ($120) -10% )1.02.512.31100 PROFESSIONAL SERVICES - APPRAISER $2,500 $9,500 $5,000 $2,500 100% )1.02.512.32100 ACC. &AUD. - INDEPENDENT AUDITORS $66,500 $55,000 $58,000 ($8,500) -13% )1.02.512.32200 ACC. & AUD. - ACCOUNTING & PAYROLL $110,000 $100,833 $114,737 $4,737 4% )1.02.512.32300 ACC. & AUD. - FINANCIAL ADVISOR $50,000 $41,667 $50,000 $0 0% )1.02.512.34100 CONTRACT SERVICES - FACILITY MAINTENANCE $5,930 $5,357 $6,108 $178 3% )1.02.512.40100 TRAVEL & PER DIEM $8,500 $10,891 $8,680 $180 2% )1.02.512.41100 COMMUNICATIONS - WEBSITE MAINTENANCE $4,685 $7,995 $4,685 $0 0% )1.02.512.41200 COMMUNICATIONS $11,124 $10,371 $12,474 $1,350 12% )1.02.512.42100 FREIGHT & POSTAGE $3,000 $1,353 $3,000 $0 0% )1.02.512.43000 UTILITIES $8,500 $7,017 $8,500 $0 0% )1.02.512.44100 RENTALS & LEASES $8,028 $7,711 $8,127 $99 1% )1.02.512.45000 INSURANCE PROPERTY & LIABILITY $9,802 $8,860 $10,534 $732 7% )1.02.512.46100 REPAIR & MAINTENANCE - VILLAGE HALL $5,800 $4,684 $5,915 $115 2% )1.02.512.47100 PRINTING & BINDING $1,650 $1,933 $2,840 $1,190 72% )1.02.512.48300 CHAMBER OF COMMERCE $67,557 $56,298 $67,557 $0 0% )1.02.512.49100 CURR. CHARGES-VIDEOGRAPHER & EQUIP. $55,000 $57,120 $55,000 $0 0% )1.02.512.51100 OFFICE SUPPLIES $12,000 $10,855 $12,000 $0 0% )1.02.512.52000 OPERATING SUPPLIES $35,000 $32,388 $38,600 $3,600 10% )1.02.512.54100 SUBSCRIPTIONS & MEMBERSHIPS $5,860 $5,837 $6,660 $800 14% )1.02.512.64100 CAPITAL OUTLAY - EQUIPMENT $3,000 $1,585 $3,000 $0 0% )1.02.512.64200 CAPITAL OUTLAY - FURNITURE & FIXTURES $1,000 $0 $1,000 $0 0% )1.02.512.99100 CONTINGENCY $55,000 $93,247 $55,000 $0 0% Total Manager $1,223,259 $1,138,114 $1,298,651 $75,392 6% ?venues: )1.00.316.00300 LOCAL BUSINESS TAX RECEIPT $121,100 $127,049 $114,750 ($6,350) -5% Paae 1 of 1 Manaaer 2014 Clerk FY2013 YTD FY2014 General Ledger Code/Description Adopted (D 8/15/13 Adopted Variance 001.03.512.12100 F/T SALARIES - VILLAGE CLERK $115,298 $99,025 $120,032 $4,734 4% 001.03.512.12200 FIT SALARIES - CLERK/TYPIST/IMAGING TECH $48,713 $40,503 $49,114 $401 1% 001.03.512.21100 PAYROLL TAXES $12,547 $10,364 $12,940 $393 3% 001.03.512.22100 RETIREMENT CONTRIBUTIONS $19,681 $17,108 $20,298 $617 3% 001.03.512.23100 LIFE, HEALTH, DISABILITY INSURANCE $11,779 $7,940 $11,784 $5 0% 001.03.512.24100 WORKERS COMPENSATION $363 $278 $288 ($75) -21% 001.03.512.34100 CONTRACT SERVICES - FACILITY MGMT $5,930 $5,357 $6,108 $178 3% 001.03.512.40000 TRAVEL & PER DIEM $9,448 $9,214 $9,448 $0 0% 001.03.512.41100 COMMUNICATIONS - WEBSITE $4,685 $7,885 $4,685 $0 0% 001.03.512.41200 COMMUNICATIONS $3,930 $3,071 $5,280 $1,350 34% 001.03.512.42000 FREIGHT & POSTAGE $1,000 $739 $1,000 $0 0% 001.03.512.43000 UTILITIES $8,500 $7,010 $8,500 $0 0% 001.03.512.44000 RENTALS & LEASES $1,379 $1,401 $1,633 $254 18% 001.03.512.45000 INSURANCE PROPERTY & LIABILITY $9,077 $8,068 $9,754 $677 7% 001.03.512.46100 REPAIR & MAINTENANCE -VILLAGE HALL $5,300 $3,459 $5,453 $153 3% 001.03.512.47100 PRINTING, BINDING & IMAGING $5,000 $4,095 $5,000 $0 0% 001.03.512.49100 OTHER CURR. CHARGES -ORDINANCE CODIFICATI( $3,500 $2,783 $3,500 $0 0% 001.03.512.49200 OTHER CURR. CHARGES -ELECTION EXPENSES $10,000 $7,357 $10,000 $0 0% 001.03.512.49300 OTHER CURR. CHARGES- ELECTION ADVERTISING $15,000 $18,345 $10,000 ($5,000) -33% 001.03.512.49400 OTHER CURR. CHARGES -LEGAL ADVERTISING $50,000 $9,861 $50,000 $0 0% 001.03.512.49800 VIDEO STREAMING $9,600 $6,957 $9,600 $0 0% 001.03.512.51000 OFFICE SUPPLIES $5,000 $4,578 $5,000 $0 0% 001.03.512.54100 SUBSCRIPTIONS & MEMBERSHIPS $925 $1,348 $1,090 $165 18% 001.03.519.64100 CAPITAL OUTLAY $1,000 $0 $1,000 $0 0% Total Clerk $357,655 $276,746 $361,507 $3,852 1% Page 1 of 1 Clerk 2014 Attorney General Ledger Code/Description FY2013 YTD FY2014 Adopted CO 8/15/13 Adopted variance 001.05.514.31100 LEGAL COUNSEL - GENERAL SERVICES $250,000 $169,436 $250,000 $0 0% 001.05.514.31200 LEGAL COUNSEL - LAWSUITS $60,000 $67,947 $60,000 $0 0% 001.05.514.31300 LEGAL COUNSEL - LABOR RELATIONS $80,000 $72,472 $100,000 $20,000 25% 001.05.514.31400 LEGAL COUNSEL - LAND DEVELOPMENT $100,000 $42,968 $75,000 ($25,000) -25% 001.05.514.31500 LEGAL COUNSEL - BOND COUNSEL $25,000 $3,031 $10,000 ($15,000) -60% Total Attorney $515,000 $355,854 $495,000 ($20,000) -4% Page 1 of 1 Attomey 2014 Debt Service FY2013 YTD FY2014 General Ledger Code/Description Adopted @ 8/15/13 Adopted Variance 001.06.517.71100 PRINCIPAL - CIVIC CENTER #1 $580,000 $580,000 $610,000 $30,000 5% 001.06.517.71200 PRINCIPAL - CIVIC CENTER #2 $645,000 $645,000 $660,000 $15,000 2% 001.06.517.71300 PRINCIPAL - CIVIC CENTER #3 $560,000 $560,000 $595,000 $35,000 6% 001.06.517.71400 PRINCIPAL - CIVIC CENTER #4 $145,000 $145,000 $155,000 $10,000 7% 001.06.517.71500 PRINCIPAL - SEWER LOAN #1 $21,678 $21,677 $21,678 $0 0% 001.06.517.71600 PRINCIPAL - SEWER LOAN #2 $0 $0 $248,982 $248,982 100% 001.06.517.72100 INTEREST- CIVIC CENTER #1 $247,302 $247,226 $219,247 ($28,055) -11% 001.06.517.72200 INTEREST- CIVIC CENTER #2 $139,004 $139,004 $123,931 ($15,073) -11% 001.06.517.72300 INTEREST- CIVIC CENTER #3 $153,276 $153,276 $139,358 ($13,918) -9% 001.06.517.72400 INTEREST- CIVIC CENTER #4 $40,216 $40,779 $32,838 ($7,378) -18% 001.06.517.72500 INTEREST - SEWER LOAN #1 $6,456 $6,456 $6,456 $0 0% 001.06.517.72600 INTEREST - SEWER LOAN #2 $0 $0 $119,366 $119,366 100% Total Debt Service $2,537,932 $2,538,418 $2,931,856 $393,924 16% Page 1 of 1 Debt Services 2014 Building Zoning & Planning FY2O13 YTD FY2014 General Ledger Code/Description Adopted @ 8/15/13 Adopted Variance 001.07 515.12100 F/T SALARIES - DIRECTOR $175,916 $144,985 $177,725 $1,809 1% 001 07.515.12200 FIT SALARIES -BUILDING OFFICIAL $163,778 $141,732 $171,449 $7,671 5% 001 07 515 12300 F/T SALARIES - CHIEF PERMIT CLERK $66,030 $58,522 $65,220 ($810) -1% 001.07.515.12400 F/T SALARIES - PERMIT CLERK (2) $89,201 $60,897 $75,420 (513,781) -15% 001.07.515.12500 F/T SALARIES - PERMIT CLERK/CODE ENFORCEMENT $51,151 $44,265 $51,611 $460 1% 001.07.515.12600 F/T SALARIES - RECEPTIONIST/PERMIT CLERK $45,406 $39,183 $47,648 $2,242 5% 001.07.515.12700 F/T SALARIES - PLAN REVIEWER $88,443 $76,537 $90,886 $2,443 3% 001.07.515.12800 F/T SALARIES - SENIOR CODE ENFORCEMENT OFFICER $62,400 $53,188 $64,608 $2,208 4% 001.07 515.12801 FIT SALARIES - CODE ENFORECEMENT OFFICER $40,068 $34,978 $42,347 $2,279 6% 001.07.515.12900 F/T SALARIES - CHIEF BUILDING INSPECTOR $100,154 $86,672 $104,009 $3,855 4% 001.07.515.12901 F/T SALARIES - CHIEF ELECTRICAL INSPECTOR $100,154 $86,672 $101,055 $901 1% 001.07.515.12902 F/T SALARIES - CHIEF PLUMBING INSPECTOR $81,453 $69,787 $84,651 $3,198 4% 001 07.515.12903 F/T SALARIES - BUILDING INSPECTOR $83,392 $72,166 $87,508 $4,116 5% 001 07 515 12904 F/T SALARIES - PUBLIC WORKS SUPERINTENDENT $0 $0 $4,095 $4,095 100% 001 07 515.12905 F/T SALARIES - P.W MAINTENANCE SUPERVISOR I $0 $0 $3,646 $3,646 100% 001 07 515 12906 F/T SALARIES - P.W. MAINTENANCE SUPERVISOR II $0 $0 $2,923 $2,923 100% 001.07 515 12907 F/T SALARIES -P W SPECIAL PROJECTS COORDINATOR $0 $0 $2,007 $2,007 100% 001 07 515 13100 P/T SALARIES - PERMIT CLERK $31,726 $14,211 $31,726 $0 0% 001 07 515 13200 P/T SALARIES -CHIEF MECHANICAL INSPECTOR $41,600 $29,440 $34,000 ($7,600) -18% 00107 515.13300 P/T SALARIES - INSPECTORS $10,000 $12,315 $10,000 $0 0% 001 07 515.14100 OVERTIME $10,000 $1,604 $7,500 ($2,500) -25% 001 07 515 14150 OVERTIME REIMBURSEMENT ($10,000) ($1,604) ($7,500) $2,500 -25% 001 07 515.21100 PAYROLL TAXES $93,736 $74,624 $96,393 $2,657 3% 001 07.515.22100 RETIREMENT CONTRIBUTIONS $137,038 $116,772 $141,217 $4,179 3% 001 07 515.23100 LIFE, HEALTH, DISABILITY INSURANCE $82,561 $79,073 $81,948 ($613) -1% 001 07 515.24100 WORKERS COMPENSATION $12,504 $11,878 $13,179 $675 5% 001 07 515.31200 PROFESSIONAL SERVICES $16,000 $15,155 $51,000 $35,000 219% 001.07.515.31300 PROFESSIONAL SERVICES - SELF ASSESSMENT $0 $0 $5,000 $5,000 100% 001.07 515 31400 PROFESSIONAL SERVICES- MASTER PLAN $500 $0 $500 $0 0% 001.07 515 31500 PROFESSIONAL SRVS - FIRE CODE REVIEW/INSPECT $50,000 $31,759 $25,000 ($25,000) -50% 001 07 515.31700 PROFESSIONAL SRVS - CRS SUPPORT $0 $0 $20,000 $20,000 100% 001 07 515 33100 COURT REPORTING -SPECIAL MAGISTRATES $2,000 $1,468 $2,000 $0 0% 001.07 515.34100 CONTRACT SERVICES - FACILITY MGMT $17,780 $16,222 $18,313 $533 3% 001 07.515 40000 TRAVEL & PER DIEM $11,672 $16,249 $11,672 $0 0% 001 07 515.41100 COMMUNICATIONS- WEBSITE MAINTENANCE $4,685 $7,884 $4,685 $0 0% 001.07 515A1200 COMMUNICATIONS $16,050 $9,959 $17,400 $1,350 8% 001 07.515 42000 FREIGHT & POSTAGE $1,500 $3,268 $3,000 $1,500 100% 001 07 515 43000 UTILITIES $25,073 $22,355 $25,073 $0 0% 001 07.515.44000 RENTALS & LEASES $8,015 $7,192 $8,401 $386 5% 001 07.515.45000 INSURANCE PROPERTY & LIABILITY $27,926 $24,895 $30,043 $2,117 8% 001 07 515.46100 REPAIR & MAINTENANCE- VILLAGE HALL $4,400 $6,043 $6,000 $1,600 36% 001.07 515.46200 REPAIR & MAINTENANCE- VEHICLES $6,000 $2,793 $6,000 $0 0% 001 07 515 47000 PRINTING AND BINDING $27,000 $46,574 $27,000 $0 0% 001 07 515.51000 OFFICE SUPPLIES $15,000 $16,294 $15,000 $0 0% 001 07 515 52100 OPERATING SUPPLIES $2,000 $1,617 $2,000 $0 0% 001 07 515.52200 OPERATING SUPPLIES -VEHICLE FUEL $3,300 $2,266 $3,300 $0 0% 001 07 515.52300 OPERATING SUPPLIES -UNIFORMS $0 $4,858 $4,800 $4,800 100% 001 07 515 54100 SUBSCRIPTIONS & MEMBERSHIPS $3,960 $2,529 $4,322 $362 9% 001 07 515.55100 TRAINING $4,787 $1,547 $9,735 $4,948 103% 001 07 515 64100 CAPITAL OUTLAY- EQUIPMENT $5,000 $2,091 $5,000 $0 0% Total Building, Zoning, Planning Expenditures $1,809,359 $1,550,915 $1,890,515 $81,156 4% Revenues: 001.00.322 00300 BUILDING PERMITS $1,200,000 $1,877,739 $1,300,000 $100,000 8% 001.00.322.00301 BUILDING PERMITS - 350 OCEAN DRIVE $50,000 $356,859 $10,000 ($40,000) -80% 001 00 329.00300 CERTIFICATES OF OCCUPANCY $2,500 $2,875 $3,500 $1,000 40% 001 00 329 00317 ZONING & SITE PLAN REVIEW FEES $20,000 $46,301 $20,000 $0 0% 001 00.329.00339 ZONING HEARING FEES $1,000 $3,039 $1,000 $0 0% 001 00.349.00341 RESEARCH & LIEN LETTERS $24,000 $32,080 $25,000 $1,000 4% 001.00.354.00300 BUILDING CODE VIOLATION FINES $81,083 $144,575 $85,000 $3,917 5% 001 00 354 00301 PROPERTY MAINTENANCE VIOLATIONS $1,000 $20,031 $1,000 $0 0% Total Building, Zoning, Planning Revenues $1,379,583 $2,483,499 $1,445,500 $65,917 5% Page 1 o BZP 2014 Police FY2013 YTD FY2014 General Ledger Code/Description Adopted CD 08/15/13 Adopted Variance 001.08.521.12100 F/T SALARIES - CHIEF OF POLICE $163,777 $141,730 $165,251 $1,474 1% 001.08.521.12200 F/T SALARIES - DEPUTY CHIEF OF POLICE $136,348 $117,995 $143,397 $7,049 5% 001.08.521 12300 F/T SALARIES - POLICE LIEUTENANTS (4) $456,370 $393,980 $465,284 $8,914 2% 001.08.521.12400 F/T SALARIES - POLICE SERGEANTS (4) $375,536 $318,494 $378,248 $2,712 1% 001.08.521.12500 F/T SALARIES - POLICE OFFICERS (22) $1,505,313 $1,192,135 $1,480,319 ($24,994) -2% 001.08.521.12600 F/T SALARIES - MUNICIPAL UTILITY WORKERS (2) $89,966 $70,630 $88,997 ($969) -1% 001.08 521.12700 F/T SALARIES - INFORMATION SYSTEMS ADMIN. $77,978 $66,731 $81,826 $3,848 5% 001.08.521.12800 F/T SALARIES - EXEC. ADMINISTRATIVE ASSISTANT $63,709 $55,133 $66,854 $3,145 5% 001.08 521.12801 F/T SALARIES - ADMINISTRATIVE ASSISTANT $48,763 $42,199 $49,202 $439 1% 001.08.521.12900 F/T SALARIES -SPECIAL PROJECTS COORDINATOR $60,570 $52,322 $63,560 $2,990 5% 001.08.521.12901 F/T SALARIES -DISPATCHERS (5) $199,363 $141,680 $191,396 ($7,967) -4% 001.08.521.12902 F/T SALARIES- SERVICE AIDES/PROP & EVID CUSTODIAN $45,712 $37,675 $46,124 $412 1% 001.08.521.13100 P/T SALARIES -CROSSING GUARDS (8) $43,200 $35,047 $43,200 $0 0% 001.08.521.14100 OVERTIME $235,000 $326,487 $235,000 $0 0% 001 08.521.14200 OTHER PAY- ACTING/FTO PAY $0 $580 $1,500 $1,500 100% 001 08.521.14300 OTHER PAY- HOLIDAY PAY $142,712 $117,208 $142,712 $0 0% 001.08.521.15100 OTHER PAY- INCENTIVE PAY $22,140 $17,250 $26,580 $4,440 20% 001.08.521.15200 OTHER PAY- VACATION EXCESS $146,101 $98,527 $164,767 $18,666 13% 001.08.521.21100 PAYROLL TAXES $291,661 $244,472 $293,318 $1,657 1% 001.08.521.22100 RETIREMENT CONTRIBUTIONS $559,492 $493,246 $593,990 $34,498 6% 001.08.521.23100 LIFE, HEALTH, DISABILITY INSURANCE $401,702 $392,290 $492,410 $90,708 23% 001.08.521.24100 WORKERS COMPENSATION $84,581 $75,801 $92,042 $7,461 9% 001.08.521.31100 PROFESSIONAL SERVICES- RECRUITING/HIRING/PHYSICALS $28,650 $4,973 $30,930 $2,280 8% 001.08.521.34100 CONTRACT SERVICES - FACILITY MGMT $35,560 $33,333 $36,627 $1,067 3% 001.08.521.35100 INVESTIGATION EXPENSE $800 $4,704 $3,000 $2,200 275% 001 08.521.40000 TRAVEL & PER DIEM $32,432 $8,749 $37,339 $4,907 15% 001.08.521.41100 COMMUNICATIONS- WEBSITE MAINTENANCE $4,685 $7,626 $4,685 $0 0% 001 08.521.41200 COMMUNICATIONS $47,960 $40,271 $51,561 $3,601 8% 001.08.521.42000 FREIGHT & POSTAGE $700 $727 $700 $0 0% 001.08.521.43000 UTILITIES $50,147 $44,227 $50,000 ($147) 0% 001.08.521.44000 RENTALS & LEASES $12,775 $11,853 $12,775 $0 0% 001.08.521.45000 INSURANCE PROPERTY & LIABILITY $84,649 $78,220 $94,132 $9,483 11% 001.08.521.46100 REPAIR & MAINTENANCE- VILLAGE HALL $31,878 $29,464 $32,628 $750 2% 001.08.521.46200 REPAIR & MAINTENANCE- VEHICLE $40,520 $38,080 $45,720 $5,200 13% 001.08.521.46300 REPAIR & MAINTENANCE -EQUIPMENT $4,700 $2,554 $12,232 $7,532 160% 001.08.521.46400 REPAIR & MAINTENANCE -BOAT $10,176 $5,372 $11,813 $1,637 16% 001.08.521.47100 PRINTING AND BINDING $2,500 $2,521 $4,000 $1,500 60% 001.08.521.48100 PROMOTIONAL ACTIVITIES- D.A.R.E PROGRAM $9,700 $8,334 $9,700 $0 0% 001 08.521.51000 OFFICE SUPPLIES $14,000 $5,310 $14,000 $0 0% 001.08.521.52100 OPERATING SUPPLIES $18,463 $14,437 $20,456 $1,993 11% 001 08.521.52200 OPERATING SUPPLIES -VEHICLE FUEL $102,000 $69,428 $104,440 $2,440 2% 001.08.521.52250 OPERATING SUPPLIES- BOAT FUEL $20,000 $11,131 $24,000 $4,000 20% 001.08 521 52300 OPERATING SUPPLIES- UNIFORMS $38,000 $33,565 $38,720 $720 2% 001.08 521 52400 OPERATING SUPPLIES- RANGE EXPENSES $5,131 $8,614 $8,234 $3,103 60% 001.08.521.54100 SUBSCRIPTIONS & MEMBERSHIPS $17,381 $11,686 $33,203 $15,822 91% 001 08.521 54200 SUBSCRIPTIONS & MEMBERSHIPS -ACCREDITATION $1,954 $375 $2,954 $1,000 51% 001.08.521.55100 TRAINING $8,428 $8,413 $16,530 $8,102 96% 001.08.521.55200 TUITION REIMBURSEMENT $3,000 $0 $3,000 $0 0% 001.08 521.64100 CAPITAL OUTLAY- EQUIPMENT $8,300 $3,464 $11,350 $3,050 37% Total Police Expenditures $5,784,482 $4,919,043 $6,020,706 $236,224 4% Revenues: 001.00.354.00303 FINES & FORFEITURES 001 00.360.00300 SCHOOL CROSSING GUARDS Total Police Revenues $35,000 $39,104 $40,000 $5,000 14% $32,000 $17,035 $32,000 $0 0% $67,000 $56,139 $72,000 $5,000 7% Page 1 of 1 Police 2014 Fire Rescue FY2013 YTD FY2014 General Ledger Code/Description Adopted @ 8/15/13 Adopted Variance 001.09.522.12100 FIT SALARIES - FIRE CHIEF $163,873 $140,863 $172,452 $8,579 5% 001.09.522.12200 FIT SALARIES - DEPUTY FIRE CHIEF (2) $289,836 $249,623 $305,306 $15,470 5% 001.09.522.12300 F/T SALARIES - FIRE CAPTAINS (3) $384,913 $287,400 $402,354 $17,441 5% 001.09.522.12400 F/T SALARIES - EXEC. ASST TO FIRE CHIEF $100,743 $69,086 $86,145 ($14,598) -14% 001.09.522.12500 F/T SALARIES - FIRE LIEUTENANTS (6) $670,268 $601,684 $680,543 $10,275 2% 001.09.522.12600 F/T SALARIES - DRIVER/ENGINEER (12) $1,107,235 $855,637 $1,121,591 $14,356 1% 001.09.522.12700 F/T SALARIES - FIREFTRS/PARAMEDICS (14) $1,056,005 $878,491 $1,031,489 ($24,516) -2% 001.09.522.12800 F/T SALARIES - ADMINISTRATIVE ASSISTANT $49,202 $40,837 $49,202 $0 0% 001.09.522.14100 OVERTIME $179,100 $151,859 $197,010 $17,910 10% 001.09.522.14200 OTHER PAY -ACTING PAY $15,000 $13,636 $16,200 $1,200 8% 001.09.522.14300 OTHER PAY - HOLIDAY PAY $40,750 $29,261 $36,010 ($4,740) -12% 001.09.522.15100 OTHER PAY - INCENTIVE PAY $14,640 $13,850 $15,811 $1,171 8% 001.09.522.15200 OTHER PAY- VACATION EXCESS $65,000 $63,603 $70,200 $5,200 8% 001.09.522.21100 PAYROLL TAXES $316,447 $258,560 $320,100 $3,653 1% 001.09.522.22100 RETIREMENT CONTRIBUTIONS $695,495 $571,221 $704,435 $8,940 1% 001.09.522.23100 LIFE, HEALTH, DISABILITY INSURANCE $482,878 $464,951 $617,865 $134,987 28% 001.09.522.24100 WORKERS COMPENSATION $131,400 $112,806 $139,474 $8,074 6% 001.09.522.31100 PROF. SERVICES - RECRUITING/HIRING/PHYSICALS $28,900 $17,096 $36,900 $8,000 28% 001.09.522.31200 PROF. SERVICES - FIRE PREVENTION $45,000 $23,628 $30,000 ($15,000) -33% 001.09.522.31300 PROF. SERVICES - ACCREDITATION $6,000 $4,700 $1,130 ($4,870) -81% 001.09.522.31400 PROF. SERVICES -TESTING FEES -PROM. EXAMS $0 $0 $9,500 $9,500 100% 001.09.522.34100 CONTRACT SRVS - FACILITY MGMT $17,969 $16,397 $18,508 $539 3% 001.09.522.34200 CONTRTACT SRVS-AUTOMATIC AID AGREEMENT $537,264 $492,772 $537,264 $0 0% 001.09.522.34300 CONTRACT SRVS-FIRE RESCUE SAFETY AGREEMENTS $3,500 $2,558 $3,500 $0 0% 001.09.522.40000 TRAVEL & PER DIEM $26,840 $13,113 $23,140 ($3,700) -14% 001.09.522.41100 COMMUNICATIONS- WEBSITE MAINTENANCE $4,685 $8,246 $4,685 $0 0% 001.09.522.41200 COMMUNICATIONS $28,400 $21,245 $28,400 $0 0% 001.09.522.42000 FREIGHT & POSTAGE $700 $298 $700 $0 0% 001.09.522.43000 UTILITIES $33,200 $30,458 $33,200 $0 0% 001.09 522.44000 RENTALS & LEASES $5,332 $4,599 $5,332 $0 0% 001.09.522.45000 INSURANCE PROPERTY & LIABILITY $98,449 $92,994 $109,892 $11,443 12% 001.09.522.46100 REPAIR & MAINTENANCE- FIRE RESCUE BLDG $34,883 $33,142 $40,115 $5,232 15% 001.09.522.46200 REPAIR & MAINTENANCE VEHICLE $2,500 $7,876 $9,500 $7,000 280% 001.09.522.47100 PRINTING & BINDING $2,000 $1,703 $2,000 $0 0% 001.09.522.51000 OFFICE SUPPLIES $5,000 $2,486 $5,000 $0 0% 001.09.522.52100 OPERATING SUPPLIES $2,400 $1,918 $3,600 $1,200 50% 001.09.522.52200 OPERATING SUPPLIES -VEHICLE FUEL $10,000 $5,377 $10,000 $0 0% 001.09.522.52300 OPERATING SUPPLIES -UNIFORMS $40,850 $26,600 $40,850 $0 0% 001.09.522.54100 SUBSCRIPTIONS & MEMBERSHIPS $22,490 $24,623 $23,140 $650 3% 001.09.522.55100 TRAINING $22,950 $30,220 $28,950 $6,000 26% 001.09.522.55200 TUITION REIMBURSEMENT $4,500 $284 $4,500 $0 0% 001.09.522.62100 CAPITAL OUTLAY - FACILITIES $4,000 $4,182 $4,000 $0 0% 001.09.522.64100 CAPITAL OUTLAY - EQUIPMENT $28,625 $21,990 $32,919 $4,294 15% Total Fire Rescue Expenditures $6,779,222 $5,691,873 $7,012,912 $233,690 3% Revenues: 001.00.335.00303 FIREFIGHTERS SUPPLEMENT $15,520 $12,531 $15,520 $0 0% 001.00.342.00300 FIRE RESCUE TRANSPORT FEES $180,000 $168,694 $190,000 $10,000 6% 001.00.354.00302 FIRE CODE FEES/FINES $12,000 $47,815 $40,000 $28,000 233% Total Fire Rescue Revenues $207,520 $229,040 $245,520 $38,000 18% Page 1 of 1 Fire 2014 Public Works FY2013 YTD FY2014 General Ledger Code/Description Adopted @ 8/15/13 Adopted Variance 001.10.539.12100 F/T SALARIES -PUBLIC WORKS SUPERINTENDENT $65,711 $58,421 $69,617 $3,906 6% 001.10.539.12200 FIT SALARIES -SPECIAL PROJECTS COORDINATOR $55,752 $48,497 $56,866 $1,114 2% 001.10.539.12300 F/T SALARIES-MAINTANENCE SUPERVISOR #1 $61,429 $54,828 $61,982 $553 1% 001.10.539.12400 F/T SALARIES- MAINTENANCE SUPERVISOR #2 $44,566 $40,247 $46,765 $2,199 5% 001.10.539.12500 F/T SALARIES-SPL PROJECTS/ COMM COORDINATOR $8,998 $9,053 $18,157 $9,159 102% 001.10.539.14100 OVERTIME $9,812 $3,713 $7,500 ($2,312) -24% 001.10.539.21100 PAYROLL TAXES $18,840 $19,719 $19,958 $1,118 6% 001.10.539.22100 RETIREMENT CONTRIBUTIONS $29,976 $28,421 $31,306 $1,330 4% 001.10.539.23100 LIFE, HEALTH, DISABILITY INSURANCE $19,170 $23,604 $24,618 $5,448 28% 001.10.539.24100 WORKERS COMPENSATION $13,975 $10,265 $11,986 ($1,989) -14% 001.10.539.31100 PROFESSIONAL SERVICES - CONSULTING SERVICES $27,500 $9,180 $25,000 ($2,500) -9% 001.10.539.31200 PORFESSIONAL SERVICES - TEMP. EMPLOYMENT AGENCY $0 $958 $6,500 $6,500 100% 001.10.539.31300 PROFESSIONAL SERVICES - SELF ASSESSMENT $0 $0 $5,000 $5,000 100% 001.10.539.31400 PORFESSIONAL SERVICES - HORTICULTURALIST $52,000 $36,000 $52,000 $0 0% 001.10.539.34100 CONTRACT SERVICES - FACILITY MGMT $5,926 $5,357 $6,104 $178 3% 001.10.539.34200 CONTRACT SERVICES -SCHEDULED LANDSCAPING MAINT. VILLAGE V $562,505 $434,315 $248,209 ($314,296) -56% 001.10.539.34210 CONTRACT SERVICES -LANDSCAPING MAINTENANCE CONTINGENCY $80,000 $21,245 $150,000 $70,000 88% 001.10.539.34220 CONTRACT SERVICES -PUBLIC WORKS SPECIAL EVENTS $0 $0 $15,030 $15,030 0% 001.10.539.34300 CONTRACT SERVICES -SCHEDULED TREE TRIMMING $230,000 $86,257 $200,000 ($30,000) -13% 001.10.539.34400 CONTRACT SERVICES -BEACH MAINTENANCE $101,752 $84,793 $137,000 $35,248 35% 001.10.539.34410 CONTRACT SERVICES -BEACH MAINTENANCE CONTINGENCY $0 $0 $50,000 $50,000 100% 001.10.539.34500 CONTRACT SERVICES VILLAGE WIDE $62,134 $44,320 $53,734 ($8,400) -14% 001.10.539.40000 TRAVEL & PER DIEM $7,000 $5,655 $7,250 $250 4% 001.10.539.41100 COMMUNICATIONS WEBSITE $4,685 $7,885 $4,685 $0 0% 001.10.539.41200 COMMUNICATIONS $6,882 $6,813 $8,232 $1,350 20% 001.10.539.42000 FREIGHT & POSTAGE $563 $148 $563 $0 0% 001.10.539.43000 UTILITIES $189,000 $218,526 $189,000 $0 0% 001.10.539.44000 RENTALS & LEASES $31,490 $27,606 $18,000 ($13,490) -43% 001.10.539.45000 INSURANCE PROPERTY & LIABILITY $12,021 $10,882 $11,314 ($707) -6% 001.10.539.46100 REPAIR & MAINTENANCE -VILLAGE HALL $4,800 $7,845 $4,800 ($0) 0% 001.10.539.46200 REPAIR & MAINTENANCE -VEHICLES $15,000 $9,757 $15,000 $0 0% 001.10.539.46300 REPAIR & MAINTENANCE -GENERAL $20,500 $19,267 $20,500 $0 0% 001.10.539.46400 REPAIR & MAINTENANCE- ELECTRICIAN SERVICE $40,000 $43,033 $40,000 $0 0% 001.10.539.46500 REPAIR & MAINTENANCE -CONTRACTS $18,908 $12,244 $14,100 ($4,808) -25% 001.10.539.49000 OTHER CURRENT CHARGES -STORM EXPENSE/PREPARATION $25,252 $8,185 $25,403 $151 1% 001.10.539.51000 OFFICE SUPPLIES $1,000 $2,022 $1,800 $800 80% 001.10.539.52100 OPERATING SUPPLIES $8,740 $11,869 $15,000 $6,260 72% 001.10.539.52200 OPERATING SUPPLIES -VEHICLE FUEL $20,000 $7,529 $14,000 ($6,000) -30% 001.10.539.52300 OPERATING SUPPLIES -UNIFORMS $500 $0 $500 $0 0% 001.10.539.52400 OPERATING SUPPLIES -SMALL TOOLS $15,000 $7,584 $15,000 $0 0% 001.10.539.54100 SUBSCRIPTIONS AND MEMBERSHIPS $0 $0 $250 $250 100% 001.10.539.55100 TRAINING $1,000 $383 $2,225 $1,225 123% 001.10.539.64100 CAPITAL OUTLAY - EQUIPMENT $10,000 $3,650 $7,500 ($2,500) -25% Total Public Works $1,882,387 $1,430,076 $1,712,454 ($169,933) -9% Page 1 of 1 Public Works 2014 Parks FY2013 YTD FY2014 General Ledger Code/Description Adopted @ 8/15/13 Adopted Variance 001.11.572.12100 F/T SALARIES -PARKS & RECREATION DIRECTOR $130,479 $107,539 $131,654 $1,175 1% 001.11.572.12200 F/T SALAIRES-ASSISTANT PARKS & RECREATION DIRECTOR $82,718 $71,169 $87,636 $4,918 6% 001.11.572.12300 F/T SALARIES -ADMINISTRATIVE ASSISTANT $46,450 $38,046 $49,211 $2,761 6% 001.11.572.12400 F/T SALARIES-SPL PROJECTS/COMM COORDINATOR $35,991 $31,195 $18,157 ($17,834) -50% 001.11.572.21100 PAYROLL TAXES $23,965 $18,084 $21,929 ($2,036) -8% 001.11.572.22100 RETIREMENT CONTRIBUTIONS $37,593 $25,148 $34,399 ($3,194) -8% 001.11.572.23100 LIFE, HEALTH, DISABILITY INSURANCE $29,085 $30,600 $19,040 ($10,045) -35% 001.11.572.24100 WORKERS COMPENSATION $2,581 $2,615 $2,839 $258 10% 001.11.572.31300 PROFESSIONAL SERVICES - ACCREDITATION $0 $0 $5,000 $5,000 100% 001.11.572.40000 TRAVEL & PER DIEM $1,200 $6,531 $7,600 $6,400 533% 001.11.572.41200 COMMUNICATIONS $11,150 $9,950 $12,500 $1,350 12% 001.11.572.43300 UTILITIES -ELECTRIC - FIELD LIGHTS $10,000 $9,109 $20,000 $10,000 100% 001.11.572.44000 RENTALS & LEASES $40,950 $40,273 $40,950 ($0) 0% 001.11.572.45000 INSURANCE PROPERTY & LIABILITY $22,974 $20,744 $25,855 $2,881 13% 001.11.572.46100 REPAIR & MAINTENANCE-PARKS/PLAYGROUND $25,000 $17,766 $25,000 $0 0% 001.11.572.46200 REPAIR & MAINTENANCE -VEHICLE $6,000 $2,878 $4,000 ($2,000) -33% 001.11.572.46300 REPAIR & MAINTENANCE -FIELD $148,400 $124,754 $148,400 $0 0% 001.11.572.48100 PROMOTIONAL EVENTS -GENERAL $50,350 $53,038 $58,600 $8,250 16% 001.11.572.48200 PROMOTIONAL EVENTS -ART FESTIVAL $4,000 $4,945 $4,000 $0 0% 001.11.572.48300 PROMOTIONAL EVENTS -LIGHTHOUSE RUN & WALK $8,000 $7,888 $8,000 $0 0% 001.11.572.48400 PROMOTIONAL EVENTS -4TH OF JULY FIREWORKS $105,290 $105,300 $109,500 $4,210 4% 001.11.572.48500 PROMOTIONAL EVENTS -4TH OF JULY PARADE $30,000 $7,762 $30,000 $0 0% 001.11.572.48600 PROMOTIONAL EVENTS -4TH OF JULY FIREWORKS EVENT $13,000 $13,227 $13,000 $0 0% 001.11.572.48700 PROMOTIONAL EVENTS-WINTERFEST $50,000 $53,431 $50,000 $0 0% 001.11.572.48800 ADVERTISING $38,000 $19,368 $38,000 $0 0% 001.11.572.49100 OTHER CURRENT CHARGES -SR PROGRAMS-A.S.K. CLUB $15,000 $21,905 $25,000 $10,000 67% 001.11.572.49200 OTHER CURRENT CHARGES -SENIOR TRANSPORTATON $43,805 $38,750 $43,805 $0 0% 001.11.572.49300 OTHER CURRENT CHARGES -SENIOR ACTIVITIES $16,000 $22,276 $24,000 $8,000 50% 001.11.572.51000 OFFICE SUPPLIES $6,000 $1,621 $6,000 $0 0% 001.11.572.52100 OPERATING SUPPLIES - PROGRAMS SUPPLIES $17,000 $16,279 $27,000 $10,000 59% 001.11.572.52100 OPERATING SUPPLIES - VEHICLE FUEL $0 $4,564 $2,000 $2,000 100% 001.11.572.52300 OPERATING SUPPLIES - UNIFORMS $1,000 $1,000 $1,000 $0 0% 001.11.572.54100 SUBSCRIPTIONS AND MEMBERSHIPS $1,000 $2,642 $1,000 $0 0% 001.11.572.55100 TRAINING $5,000 $742 $5,000 $0 0% 001.11.572.62100 CAPTIAL OUTLAY - PARK IMPROVEMENTS $13,500 $14,123 $13,500 $0 0% 001.11.572.64100 CAPITAL OUTLAY - PROGRAM EQUIPMENT $8,000 $9,731 $8,000 $0 0% Total Parks $1,079,482 $954,993 $1,121,575 $42,094 4% Page 1 of 1 Parks 2014 Community Center FY2013 YTD FY2014 General Ledger Code/Description Adopted @ 8/15/13 Adopted Variance 001.12.572.12200 F/T SALARIES -YOUTH SERVICES COORDINATOR $50,686 $43,038 $53,188 $2,502 5% 001.12.572.12300 F/T SALARIES- FRONT DESK MANAGER $55,881 $48,317 $58,639 $2,758 5% 001.12.572.12400 F/T SALARIES -ADULT PROGRAMS SUPERVISOR $68,924 $59,646 $69,544 $620 1% 001.12.572.12500 F/T SALARIES -RECREATION SUPERVISOR $32,729 $28,857 $34,345 $1,616 5% 001.12.572.13100 PART TIME PERSONNEL $450,000 $352,653 $425,000 ($25,000) -6% 001.12.572.21100 PAYROLL TAXES $47,606 $39,746 $49,015 $1,409 3% 001.12.572.22100 RETIREMENT CONTRIBUTIONS $22,714 $19,923 $25,886 $3,172 14% 001.12.572.23100 LIFE, HEALTH, DISABILITY INSURANCE $17,347 $18,671 $23,388 $6,041 35% 001.12.572.24100 WORKERS COMPENSATION $12,215 $7,776 $18,068 $5,853 48% 001.12.572.31100 PROF. SERVICES - PROGRAM REVENUE $750,000 $853,426 $750,000 $0 0% 001.12.572.34100 CONTRACT SERVICES - FACILITY MGMT $189,516 $166,389 $194,961 $5,445 3% 001.12.572.41200 COMMUNICATIONS $13,802 $10,590 $15,152 $1,350 10% 001.12.572.42000 FREIGHT & POSTAGE $1,000 $776 $1,000 $0 0% 001.12.572.43000 UTILITIES $125,000 $100,069 $125,000 $0 0% 001.12.572.44000 RENTALS & LEASES $4,843 $4,222 $12,793 $7,950 164% 001.12.572.45000 INSURANCE PROPERTY & LIABILITY $86,347 $78,836 $92,502 $6,155 7% 001.12.572.46100 REPAIR & MAINTENANCE- COMMUNITY CENTER $60,900 $83,997 $70,751 $9,851 16% 001.12.572.46200 REPAIR & MAINTENANCE- MINOR REPAIRS $10,000 $6,568 $10,000 $0 0% 001.12.572.48800 ADVERTISING $30,500 $25,646 $27,500 ($3,000) -10% 001.12.572.51000 OFFICE SUPPLIES $6,000 $5,428 $6,000 $0 0% 001.12.572.52100 OPERATING SUPPLIES $67,000 $72,217 $68,000 $1,000 1% 001.12.572.52300 OPERATING SUPPLIES- UNIFORMS $2,000 $2,163 $2,000 $0 0% Total Community Center Expenditures $2,105,010 $2,028,954 $2,132,732 $27,722 1% Revenues: 001.00.347.00300 POINT OF SALE $290,000 $299,644 $300,000 $10,000 3% 001.00.347.00301 COURSE REVENUES $990,000 $923,774 $1,000,000 $10,000 1% 001.00.347.00302 FACILITY RENTALS $25,000 $21,937 $25,000 $0 0% 001.00.347.00303 MEMBERSHIPS $660,000 $534,171 $660,000 $0 0% Total Community Center Revenues $1,965,000 $1,779,526 $1,985,000 $20,000 1% Page 1 of 1 Community Center 2014 Athletic Division FY2013 YTD FY2014 General Ledger Code/Description Adopted @ 8/15/13 Adopted Variance 001.13.572.12100 F/T SALARIES -ATHLETIC COORDINATOR $60,742 $52,565 $63,740 $2,998 5% 001.13.572.12200 F/T SALARIES -ASST ATHLETIC COORDINATOR $34,359 $30,567 $36,054 $1,695 5% 001.13.572.13100 PART TIME SALARIES (3) $30,000 $39,835 $30,000 $0 0% 001.13.572.21100 PAYROLL TAXES $9,570 $7,578 $9,929 $359 4% 001.13.572.22100 RETIREMENT CONTRIBUTIONS $11,412 $10,189 $11,975 $563 5% 001.13.572.23100 LIFE, HEALTH, DISABILITY INSURANCE $11,382 $11,204 $11,388 $6 0% 001.13.572.24100 WORKERS COMPENSATION $2,946 $1,847 $3,660 $714 24% 001.13.572.34400 CONTRACT SERVICES -BACKGROUND CHECKS $3,000 $1,447 $2,000 ($1,000) -33% 001.13.572.41200 COMMUNICATIONS $1,800 $935 $2,150 $350 19% 001.13.572.43100 UTILITIES -TEMPORARY FIELD LIGHTING $18,000 $15,378 $0 ($18,000) -100% 001.13.572.44100 RENTALS & LEASES - CRANDON PARK $25,000 $21,305 $25,000 $0 0% 001.13.572.48200 PROMOTIONAL ACTIVITIES -TACKLE FOOTBALL $20,000 $16,822 $20,000 $0 0% 001.13.572.48400 PROMOTIONAL ACTIVITIES- YOUTH SOCCER $230,000 $221,741 $230,000 $0 0% 001.13.572.48500 PROMOTIONAL ACTIVITIES- BASKETBALL $40,000 $40,365 $40,000 $0 0% 001.13.572.48600 PROMOTIONAL ACTIVITIES- BASEBALL $46,000 $27,306 $35,000 ($11,000) -24% 001.13.572.48700 PROMOTIONAL ACTIVITIES- VOLLEYBALL $23,000 $15,524 $23,000 $0 0% 001.13.572.48800 ADVERTISING $10,000 $3,614 $4,000 ($6,000) -60% 001.13.572.48900 PROMOTIONAL ACTIVITIES- ADULT SOFTBALL $1,400 $842 $1,200 ($200) -14% 001.13.572.48910 PROMOTIONAL ACTIVITIES- ADULT SOCCER $6,525 $5,990 $6,525 $0 0% 001.13.572.48920 PROMOTIONAL ACTIVITIES -FIELD HOCKEY $35,000 $23,515 $35,000 $0 0% 001.13.572.48930 RUGBY $0 $32,347 $40,000 $40,000 100% 001.13.572.54100 SUBSCRIPTIONS & MEMBERSHIPS -ONLINE REGISTR $6,000 $7,086 $8,000 $2,000 33% Total Athletic Division $626,136 $588,002 $638,622 $12,486 2% Revenues: 001.00.347.00304 SPORT PROGRAMS REVENUE $401,925 $317,921 $441,725 $39,800 10% Page 1 of 1 Athletics Division 2014 Transportation Special Revenue Fund Description FY2013 Budget Actual 8/15/2013 FY2014 Adopted LOCAL OPTION GAS TAX TRANSPORTATION SURTAX COUNTY TOLL BRIDGE REVENUE INTEREST INCOME Total Revenues TRANSPORTATION PROJECTS DEBT SERVICE - CRANDON BLVD, PHASE II DEBT SERVICE - CRANDON BLVD, PHASE III Total Expenditures $210,188 $420,246 $365,000 $150 $138,742 $296,424 $365,000 $15 $205,380 $422,811 $365,000 $150 $995,584 $800,181 $993,341 $397,673 $240,785 $357,126 $36,464 $240,785 $267,844 $395,430 $240,785 $357,126 $995,584 $545,093 $993,341 Excess (Revenues)/Expenditures $0 $255,088 $0 variance ($4,808) $2,565 $0 $0 ($2,243) 0% ($2,243) $0 $0 ($2,243) 0% Stormwater Fund Description STORMWATER FEES LATE FEES WASD COLLECTION FEE Total Revenues PUBLIC WORKS COST SHARING PROFESSIONAL SERVICES OPERATIONS & MAINTENANCE ADMINISTRATIVE EXPENSES STRUCTURAL IMPROVEMENTS DEBT SERVICE MAINTENANCE RESERVE Total Expenditures FY2013 Budget $985,565 $30,000 ($5,011) Actual 8/15/2013 FY2014 Adopted variance $540,695 $985,565 $0 0% $0 ($30,000) ($5,011) $0 0% $1,010,554 $63,478 $52,000 $177,440 $34,497 $83,409 $568,031 $31,699 $540,695 $980,554 ($30,000) -3% $52,570 $64,554 $1,076 2% $90,993 $52,000 $0 0% $81,583 $152,360 ($25,080) -14% $2,650 $14,125 ($20,372) -59% $102,284 $90,000 $6,591 8% $572,355 $566,559 ($1,472) 0% $40,956 $9,257 29% $1,010,554 $902,435 $980,554 ($30,000) -3% Excess (Revenues)/Expenditures $0 ($361,740) $0 Solid Waste FY2013 Actual FY2014 Description Budget 8/15/2013 Adopted variance SOLID WASTE COLLECTION $618,450 $589,550 $618,450 $0 0% OTHER REVENUE (LATE FEES) $0 $4,753 $0 $0 0% INTEREST INCOME $150 $67 $150 $0 0% Total Revenues $618,600 $594,370 $618,600 $0 0% CONTRACTUAL SERVICES $530,591 $472,203 $530,591 $0 0% ADMINISTRATIVE EXPENSES $15,000 $5,112 $15,000 $0 0% Total Expenditures $545,591 $477,315 $545,591 $0 0% Excess (Revenues)/Expenditures $73,009 $117,055 $73,009