|
FUND GENERAL DEPARTMENT: TRAFFIC ENGINEERING
<br /> FUNCTION: PUBLIC SAFETY
<br /> 2021
<br /> Business Object 2018 2019 2020
<br /> Unit Account Description Actual Actual Actual Adopted 2022
<br /> Budget Adopted Budget
<br /> 0260 6102 F.T.REGULAR-WAGES&SALARIES 24,461 25,844 29,166 59,681 44,096
<br /> 0260 6103 FULL TIME-REGULAR-OVERTIME - - 62
<br /> 0260 6105 TEMPORARY-WAGES&SALARIES - -
<br /> 0260 6121 PERA CONTRIBUTIONS 1,878 1,930 2,154 4,476 3,307
<br /> 0260 6122 FICA/MEDICARE CONTRIBUTIONS 1,845 1,934 2,195 4,565 3,373
<br /> 0260 6133 WORKERS COMP INSURANCE PREMIUM 1,790 1,639 2,027 2,471 4,166
<br /> 0260 6249 MISCELLANEOUS OPERATING SUPPLY 21,921 8,448 11,868 14,000 14,000
<br /> 0260 6271 SIGN REPAIR MATERIALS - 121 382 2,000 2,000
<br /> 0260 6361 GENERAL LIABILITY/PROPERTY INS 1,081 572 680 1,500
<br /> 0260 6371 ELECTRIC UTILITIES 12,261 14,511 13,265 13,000 13,000
<br /> 0260 6382 MACHINERY&EQUIPMENT REPAIR 20,422 4,307 5,081 15,000 10,000
<br /> 0260 6489 CONTRACTED SERVICES 300 600 1,807 2,000 2,000
<br /> 0260 6580 OTHER EQUIPMENT 38,556
<br /> Total Expenditure 124,516 1 59,904 1 68,686 1 117,193 1 97,442
<br /> DESCRIPTION OF SERVICES:
<br /> The Traffic Engineering budget funds the installation and maintenance of traffic signage on,above,and/or near city streets.
<br /> BUDGET HIGHLIGHTS
<br /> No major changes. Staff time redistributed between streets,traffic engr&snow plowing
<br /> GOALS OF CURRENT YEAR BUDGET
<br /> Continue to meet FHWA guidelines for traffic signage
<br /> Replace damaged or defective signs within 48 hours
<br /> Bring signage up to current standards on all reconstruct and overlay projects
<br /> Continue to support Engineering and Community Development departments with traffic issues
<br /> Performance Measurements:
<br /> 2018 Estimate 2019 Actual 2020 Projected 2021 Projected 2022 Projected
<br /> Total Hours 610 539 610
<br /> Number of Traffic Signs in System 2390 2390 2390
<br /> Number of Traffic Counts Performed 15 15 15
<br /> -44-
<br />
|