More
Help
About
Sign Out
No preview available
/
Fit window
Fit width
Fit height
400%
200%
100%
75%
50%
25%
View plain text
This document contains no pages.
The URL can be used to link to this page
Your browser does not support the video tag.
August 2014 Council Expense Information
As of 9/10/2014 91.67 % Year Complete Executive Aug-14 YTD Budget % of Budget Aug-13 YTD July Difference YTD Difference Salary 14,340.60 163,261.91 185,482.62 88.02%14,195.18 165,237.64 145.42 (1,975.73) Benefits 1,756.60 24,639.87 26,080.73 94.48%1,695.84 23,476.42 60.76 1,163.45 Operations 1,938.55 37,139.12 45,998.00 80.74%2,327.88 37,129.45 (389.33) 9.67 Capital Outlay - - Total 18,035.75 225,040.90 257,561.35 87.37%18,218.90 225,843.51 (183.15) (802.61) Legislative Aug-14 YTD Budget % of Budget Aug-13 YTD July Difference YTD Difference Salary 10,417.04 104,170.40 125,000.00 83.34%10,417.04 114,555.36 - (10,384.96) Benefits 704.84 14,953.68 16,856.50 88.71%823.31 15,647.07 (118.47) (693.39) Operations - 4,002.44 23,390.00 17.11%1,868.30 4,769.88 (1,868.30) (767.44) Capital Outlay - - - - - Total 11,121.88 123,126.52 165,246.50 74.51%13,108.65 134,972.31 (1,986.77) (11,845.79) Finance Aug-14 YTD Budget % of Budget Aug-13 YTD July Difference YTD Difference Salary 22,087.29 238,414.07 273,059.80 87.31%20,437.27 232,932.54 1,650.02 5,481.53 Benefits 3,552.99 46,073.36 50,241.57 91.70%3,140.98 42,396.69 412.01 3,676.67 Operations 5,618.24 295,372.86 268,290.00 110.09%13,803.37 276,218.67 (8,185.13) 19,154.19 Capital Outlay 26,018.00 - - Total 31,258.52 579,860.29 617,609.37 93.89%37,381.62 551,547.90 (6,123.10) 28,312.39 City Clerk Aug-14 YTD Budget % of Budget Aug-13 YTD July Difference YTD Difference Salary 9,025.95 99,668.83 114,514.40 87.04%8,886.55 99,320.32 139.40 348.51 Benefits 1,293.23 18,098.23 20,333.33 89.01%1,241.28 17,280.68 51.95 817.55 Operations 1,427.39 38,694.27 52,100.00 74.27%1,453.15 36,584.90 (25.76) 2,109.37 Capital Outlay - - Total 11,746.57 156,461.33 186,947.73 83.69%11,580.98 153,185.90 165.59 3,275.43 HR Aug-14 YTD Budget % of Budget Aug-13 YTD July Difference YTD Difference Salary 14,816.62 167,776.44 190,727.69 87.97%14,526.10 167,050.15 290.52 726.29 Benefits 2,421.62 33,150.27 36,267.47 91.40%2,308.58 32,278.18 113.04 872.09 Operations 3,231.35 42,409.37 91,125.00 46.54%2,410.36 87,460.79 820.99 (45,051.42) Capital Outlay - - Total 20,469.59 243,336.08 318,120.16 76.49%19,245.04 286,789.12 1,224.55 (43,453.04) IT Aug-14 YTD Budget % of Budget Aug-13 YTD July Difference YTD Difference Salary 7,992.15 80,018.14 108,707.64 73.61%4,752.59 54,770.59 3,239.56 25,247.55 Benefits 1,190.91 14,743.40 19,498.26 75.61%684.70 10,164.99 506.21 4,578.41 Operations 58,975.07 892,102.10 907,921.28 98.26%61,759.08 820,194.89 (2,784.01) 71,907.21 Capital Outlay 22,137.76 32,601.59 110,172.00 29.59%98,005.01 22,137.76 (65,403.42) Total 90,295.89 1,019,465.23 1,146,299.18 88.94%67,196.37 983,135.48 23,099.52 36,329.75 Vehicle Maint.Aug-14 YTD Budget % of Budget Aug-13 YTD July Difference YTD Difference Salary 16,213.55 230,627.73 299,205.32 77.08%20,304.57 231,624.39 (4,091.02) (996.66) Benefits 2,538.65 43,631.53 55,238.10 78.99%3,090.71 43,372.91 (552.06) 258.62 Operations 981.14 100,800.90 100,980.00 99.82%3,003.03 69,332.49 (2,021.89) 31,468.41 Capital Outlay 19,546.61 20,000.00 97.73%- 19,546.61 Total 19,733.34 394,606.77 475,423.42 83.00%26,398.31 344,329.79 (6,664.97) 50,276.98 City of Prattville August Unaudited Expenses By Department Engineering Aug-14 YTD Budget % of Budget Aug-13 YTD July Difference YTD Difference Salary 35,580.58 436,308.36 536,525.65 81.32%39,277.71 462,646.56 (3,697.13) (26,338.20) Benefits 5,665.99 82,804.28 102,801.26 80.55%6,204.89 83,912.19 (538.90) (1,107.91) Operations 24,627.26 319,347.00 620,800.00 51.44%73,246.33 392,131.57 (48,619.07) (72,784.57) Captial Projects 0.00%- - Capital Outlay 481,442.64 571,018.00 84.31%- 481,442.64 Total 65,873.83 1,319,902.28 1,831,144.91 72.08%118,728.93 938,690.32 (52,855.10) 381,211.96 Planning Aug-14 YTD Budget % of Budget Aug-13 YTD July Difference YTD Difference Salary 17,147.22 194,401.92 220,706.63 88.08%16,809.34 257,704.85 337.88 (63,302.93) Benefits 2,830.11 38,273.32 41,312.93 92.64%2,679.16 49,181.48 150.95 (10,908.16) Operations 23,321.88 377,901.78 622,273.00 60.73%31,497.78 430,617.96 (8,175.90) (52,716.18) Captial Projects 0.00%- - Capital Outlay - - 26,018.00 0.00%10,750.00 - (10,750.00) Total 43,299.21 610,577.02 910,310.56 67.07%50,986.28 748,254.29 (7,687.07) (137,677.27) Urban Management Aug-14 YTD Budget % of Budget Aug-13 YTD July Difference YTD Difference Salary 70,422.95 630,186.79 816,831.17 77.15%51,687.59 506,584.98 18,735.36 123,601.81 Benefits 10,035.51 132,026.51 170,834.08 77.28%6,955.64 100,838.48 3,079.87 31,188.03 Operations 22,055.93 270,104.29 367,049.75 73.59%42,340.61 249,062.77 (20,284.68) 21,041.52 Capital Outlay 12,719.52 236,091.37 238,500.00 98.99%99,707.01 12,719.52 136,384.36 Total 115,233.91 1,268,408.96 1,593,215.00 79.61%100,983.84 956,193.24 14,250.07 312,215.72 Facilities Maintenance Aug-14 YTD Budget % of Budget Aug-13 YTD July Difference YTD Difference Salary 8,016.40 102,942.69 174,935.92 58.85%- - 8,016.40 102,942.69 Benefits 1,253.22 19,841.53 34,964.32 56.75%- - 1,253.22 19,841.53 Operations 1,206.40 11,986.13 33,800.00 35.46%- - 1,206.40 11,986.13 Capital Outlay - 0.00%- - - - Total 10,476.02 134,770.35 243,700.24 55.30%- - 10,476.02 134,770.35 Police Aug-14 YTD Budget % of Budget Aug-13 YTD July Difference YTD Difference Salary 342,532.44 3,733,797.30 4,448,270.03 83.94%289,664.86 3,616,177.01 52,867.58 117,620.29 Benefits 55,581.02 718,180.09 837,823.12 85.72%45,000.19 668,532.41 10,580.83 49,647.68 Operations 36,297.86 813,576.02 921,171.20 88.32%68,228.27 832,661.83 (31,930.41) (19,085.81) Capital Outlay 148,100.00 241,708.00 61.27%250,061.44 - (101,961.44) Total 434,411.32 5,413,653.41 6,448,972.35 83.95%402,893.32 5,367,432.69 31,518.00 46,220.72 Fire Aug-14 YTD Budget % of Budget Aug-13 YTD July Difference YTD Difference Salary 326,257.87 3,708,688.14 4,191,018.49 88.49%346,287.08 4,037,832.42 (20,029.21) (329,144.28) Benefits 52,963.27 710,949.05 791,017.02 89.88%53,976.79 736,038.09 (1,013.52) (25,089.04) Operations 54,281.97 666,529.01 812,025.00 82.08%58,312.98 644,746.97 (4,031.01) 21,782.04 Capital Outlay 108,507.70 108,507.70 100.00%502,274.48 533,320.72 (502,274.48) (424,813.02) Total 433,503.11 5,194,673.90 5,902,568.21 88.01%960,851.33 5,951,938.20 (527,348.22) (757,264.30) Building Aug-14 YTD Budget % of Budget Aug-13 YTD July Difference YTD Difference Salary 17,255.34 202,128.73 249,217.41 81.11%- - 17255.34 202128.73 Benefits 2,809.22 36,117.45 45,311.64 79.71%- - 2809.22 36117.45 Operations 423.76 16,390.30 42,470.00 38.59%- - 423.76 16390.3 Capital Outlay 25,999.95 52,018.00 49.98%- - 0 25999.95 Total 20,488.32 280,636.43 389,017.05 72.14%- - 20,488.32 280,636.43 Parks & Recreation Aug-14 YTD Budget % of Budget Aug-13 YTD July Difference YTD Difference Salary 54,441.58 500,980.54 623,669.03 80.33%49,288.97 486,060.73 5,152.61 14,919.81 Benefits 7,409.99 118,206.25 136,420.54 86.65%6,281.21 101,369.89 1,128.78 16,836.36 Operations 39,458.18 605,947.55 840,535.00 72.09%86,168.18 595,655.92 (46,710.00) 10,291.63 Capital Outlay 21,851.25 35,000.00 62.43%239,633.36 - (217,782.11) Total 101,309.75 1,246,985.59 1,635,624.57 76.24%141,738.36 1,422,719.90 (40,428.61) (175,734.31) Performing Arts Aug-14 YTD Budget % of Budget Aug-13 YTD July Difference YTD Difference Salary 3,025.46 27,406.73 51,799.62 52.91%1,783.00 25,648.53 1,242.46 1,758.20 Benefits 441.60 5,341.68 9,091.54 58.75%136.39 4,340.19 305.21 1,001.49 Operations 4,012.48 75,356.46 96,460.00 78.12%9,394.73 61,636.09 (5,382.25) 13,720.37 Capital Outlay - - Total 7,479.54 108,104.87 157,351.16 68.70%11,314.12 91,624.81 (3,834.58) 16,480.06 Non-Departmental Aug-14 YTD Budget % of Budget Aug-13 YTD July Difference YTD Difference City - County Svcs 20,292.49 508,217.51 528,510.00 96.16%6,250.00 428,750.00 14,042.49 79,467.51 Community Initiatives 35,631.10 552,515.12 1,001,334.00 55.18%74,768.61 405,932.85 (39,137.51) 146,582.27 Transfer to Group Health 175,529.16 1,930,820.76 2,112,013.52 91.42%172,760.41 2,828,541.98 2,768.75 (897,721.22) Transfer to Judicial 4,000.00 0.00% Capital Projects 25,874.98 642,231.62 964,157.40 66.61%57,739.66 298,744.01 (31,864.68) 343,487.61 Total 257,327.73 3,633,785.01 4,610,014.92 78.82%311,518.68 3,961,968.84 (54,190.95) (328,183.83) Debt Service Aug-14 YTD Budget % of Budget Aug-13 YTD July Difference YTD Difference Debt Service 17,219.87 5,231,698.97 5,861,791.84 89.25%359,508.30 6,799,912.50 (342,288.43) (1,568,213.53) Total 17,219.87 5,231,698.97 5,861,791.84 89.25%359,508.30 6,799,912.50 (342,288.43) (1,568,213.53) Total Aug-14 YTD Budget % of Budget Aug-13 Prior Year YTD July Difference YTD Difference Salary 969,573.04 10,620,778.72 12,609,671.42 84.23%888,317.85 10,458,146.07 81,255.19 162,632.65 Benefits 327,977.93 3,987,851.26 4,506,105.93 88.50%306,980.08 4,757,371.65 20,997.85 (769,520.39) Operations 333,781.05 5,628,392.23 7,380,232.23 76%536,832.66 5,372,887.03 (203,051.61) 255,505.20 Capital Projects 25,874.98 642,231.62 964,157.40 67%57,739.66 298,744.01 (31,864.68) 343,487.61 Capital Outlay 34,857.28 1,074,141.11 1,428,959.70 75%502,274.48 1,231,477.54 (467,417.20) (157,336.43) Debt Service 17,219.87 5,231,698.97 5,861,791.84 89%359,508.30 6,799,912.50 (342,288.43) (1,568,213.53) Total 1,709,284.15 27,185,093.91 32,750,918.52 83.01%2,651,653.03 28,918,538.80 (942,368.88) (1,733,444.89) Prepared by______________________________________________