|
FUND GENERAL SNOW AND ICE REMOVAL
<br />Business
<br />Unit
<br />I
<br />Object
<br />Account
<br />I
<br />Description
<br />2019
<br />Actual
<br />2020
<br />Actual
<br />I
<br />2021
<br />Actual
<br />2022
<br />Actual
<br />2023
<br />Adopted
<br />Budget
<br />2024
<br />Requested
<br />Budget
<br />0312
<br />6102
<br />F.T. REGULAR -WAGES & SALARIES
<br />111,161
<br />74,710
<br />911623
<br />1_10)001
<br />107,821
<br />1521565
<br />0312
<br />6103
<br />FULL TIME -REGULAR -OVERTIME
<br />27,433
<br />171925
<br />17,122
<br />17,405
<br />10,000
<br />10,000
<br />0312
<br />6105
<br />TEMPORARY -WAGES &SALARIES
<br />7,443
<br />2,151
<br />4,922
<br />9;082
<br />8,775
<br />12;000
<br />0312
<br />6121
<br />PERA CONTRIBUTIONS
<br />101547
<br />1,959
<br />7,997
<br />9,179
<br />8,837
<br />12)193
<br />0312
<br />6122
<br />FICA/MEDICARE CONTRIBUTIONS
<br />11,416
<br />6,451
<br />8,541
<br />101046
<br />91685
<br />13;354
<br />0312
<br />6133
<br />WORKERS COMP INSURANCE PREMIUM
<br />9,353
<br />6,726
<br />6,629
<br />11,287
<br />12,104
<br />16;025
<br />0312
<br />6223
<br />GASOLINE
<br />-
<br />60636
<br />1,873
<br />81000
<br />111000
<br />0312
<br />6225
<br />DIESEL FUEL
<br />26)138
<br />14,396
<br />19,191
<br />23,092
<br />281000
<br />35,000
<br />,0312
<br />6229
<br />SHOP MATERIALS
<br />57
<br />24
<br />144
<br />d
<br />200
<br />500
<br />�0312
<br />6251
<br />BATTERIES
<br />0312
<br />6257
<br />OTHER VEHICLE PARTS
<br />35,875
<br />541572
<br />28,260
<br />42,965
<br />381000
<br />42;000
<br />0312
<br />6261
<br />SAND & GRAVEL
<br />4,726
<br />2,907
<br />-
<br />2,300
<br />3,400
<br />3,800
<br />0312
<br />16263
<br />SALT
<br />97,334
<br />92;362
<br />68)800
<br />129,704
<br />77Y000
<br />192)240
<br />0312
<br />6267
<br />OTHER STREET MAINTENANCE SUIPPIL
<br />5,777
<br />4,779
<br />4,284
<br />1,076
<br />11,000
<br />12,500
<br />0312
<br />6361
<br />GENERAL LIABILITY/PROPERTY INS
<br />31553
<br />2,906
<br />21586
<br />2)851
<br />6)000
<br />3,100
<br />0312
<br />6388
<br />OTHER VEHICLE REPAIR
<br />9,491
<br />709
<br />2,842
<br />50282
<br />141000
<br />151000
<br />0312
<br />6489
<br />OTHER CONTRACTED SERVICES
<br />-
<br />Total Expenditure
<br />360301
<br />289,211
<br />264.1815
<br />374,270
<br />34218221
<br />531)277
<br />DESCRIPTION OF SERVICES:
<br />The Snow and Ice Removal budget provides for snow removal and for ice control on city streets, parking
<br />lots, and pathways.
<br />I I
<br />BUDGET HIGHLIGHTS
<br />• Staff time redistributed between streets., traffic engr & snow plowing
<br />Salt Costs Increase - $115,240 (6263)
<br />7-
<br />GOALS OF CURRENT YEAR BUDGET:
<br />Clearing of parking ramp utilizing PW Staff (full time, temp on call, & seasonal staff) See PUM/
<br />Continue to monitor and reduce salt usage
<br />Continue to complete citywide plowing in 8 hours or less
<br />Upgrade weather service to MDSS (maintenance decision support software)
<br />Equip cul-de-sac trucks and sidewalk plowing equipment with AVIL to track snow removal
<br />Performance Measurements:
<br />IMiles
<br />2019 Actual
<br />2020 Actual
<br />2021 Actual
<br />2022 Actual
<br />2023 Projected
<br />2024 Projected
<br />of Streets Plowed
<br />181.8
<br />181.8
<br />Cul-de-sacs
<br />283
<br />283
<br />Salt/sand Purchased (tons)
<br />1200
<br />1200
<br />Snow Removal Hours
<br />5161
<br />3090
<br />Full Scale Plowing Events
<br />9.00
<br />F 9.00
<br />
|