Page 198 - Hurst Budget FY21
P. 198
CITY OF HURST
FUND DEPARTMENT DIVISION
110 GENERAL FUND COMMUNITY SERVICES RECREATION
SUMMARY
ACTUAL BUDGET ESTIMATED APPROVED
FY 2019 FY 2020 FY 2020 FY 2021
PERSONNEL SERVICES $895,975 $916,120 $910,531 $845,662
MATERIAL AND SUPPLIES $29,968 $30,610 $19,810 $25,910
MAINTENANCE $15,060 $14,435 $11,385 $14,935
SUNDRY CHARGES $497,816 $502,878 $440,339 $432,586
INTERNAL SERVICES $8,469 $8,469 $8,469 $8,469
CAPITAL OUTLAY $0 $0 $0 $0
TOTAL 110-0773 $1,447,289 $1,472,512 $1,390,534 $1,327,561
PERSONNEL SCHEDULE
ACTUAL ACTUAL ACTUAL APPROVED
POSITION TITLE PAY GRADE
FY 2018 FY 2019 FY 2020 FY 2021
RECREATION DIRECTOR Exempt 1 1 1 1
ATHLETICS AND AQUATICS MANAGER Exempt 1 1 0 0
RECREATION PROGRAMS MANAGER Exempt 1 1 1 1
RECREATION CENTER MANAGER Exempt 1 1 2 2
RECREATION ACTIVITES SUPERVISOR 57 1 1 1 1
ADMINISTRATIVE ASSISTANT 56 0 0 1 1
SENIOR SECRETARY 56 1 1 0 0
RECREATION SPECIALIST 54 1 1 1 1
BUILDING MAINTENANCE WORKER 52 1 1 1 1
PART-TIME EMPLOYEES Part Time 8 8 8 8
TOTAL 110-0773 16 16 16 16
186