3. Scandia Budget Analysis 2015 - Brad BorgCi
t
y
o
f
S
c
a
n
d
i
a
2
0
1
5
D
r
a
f
t
B
u
d
g
e
t
A
n
a
l
y
s
i
s
Ge
n
e
r
a
l
F
u
n
d
1
0
1
Av
e
r
a
g
e
A
n
n
u
a
l
E
x
p
e
n
s
e
2
0
1
5
B
u
d
g
e
t
e
d
A
m
o
u
n
t
$
$
V
a
r
i
a
n
c
e
Pa
r
k
s
&
R
e
c
r
e
a
t
i
o
n
(
4
5
0
0
0
)
E
x
p
e
n
s
e
:
Co
n
t
r
a
c
t
u
a
l
S
e
r
v
i
c
e
s
-
38
5
-
S
e
w
e
r
P
u
m
p
i
n
g
a
n
d
M
a
i
n
t
e
n
a
n
c
e
$6
7
9
.
0
0
$2
,
0
0
0
.
0
0
$1
,
3
2
1
.
0
0
Pu
b
l
i
c
W
o
r
k
s
(
4
3
0
0
0
)
E
x
p
e
n
s
e
:
Ma
t
e
r
i
a
l
s
&
S
u
p
p
l
i
e
s
-
21
0
-
O
p
e
r
a
t
i
n
g
S
u
p
p
l
i
e
s
$8
,
2
5
4
.
0
0
$1
1
,
0
0
0
.
0
0
$2
,
7
4
6
.
0
0
24
0
-
S
m
a
l
l
T
o
o
l
s
a
n
d
M
i
n
o
r
E
q
u
i
p
m
e
n
t
$6
,
5
3
2
.
0
0
$7
,
5
0
0
.
0
0
$9
6
8
.
0
0
Fi
r
e
D
e
p
a
r
t
m
e
n
t
(
4
2
2
2
0
0
)
E
x
p
e
n
s
e
:
Ma
t
e
r
i
a
l
s
a
n
d
S
u
p
p
l
i
e
s
-
21
7
-
T
u
r
n
o
u
t
G
e
a
r
&
U
n
i
f
o
r
m
s
$4
,
7
3
1
.
0
0
$1
2
,
5
0
0
.
0
0
$7
,
7
6
9
.
0
0
24
0
-
S
m
a
l
l
T
o
o
l
s
a
n
d
E
q
u
i
p
m
e
n
t
$5
,
0
1
9
.
0
0
$1
0
,
0
0
0
.
0
0
$4
,
9
8
1
.
0
0
Co
n
t
r
a
c
t
u
a
l
S
e
r
v
i
c
e
s
-
31
7
-
E
m
p
l
o
y
e
e
T
r
a
i
n
i
n
g
$5
,
0
2
2
.
0
0
$8
,
0
0
0
.
0
0
$2
,
9
7
8
.
0
0
38
1
-
U
t
i
l
i
t
i
e
s
$8
,
4
3
3
.
0
0
$1
3
,
3
9
0
.
0
0
$4
,
9
5
7
.
0
0
40
4
-
M
a
c
h
i
n
e
r
y
&
E
q
u
i
p
m
e
n
t
R
e
p
a
i
r
$8
,
4
7
9
.
0
0
$1
0
,
0
0
0
.
0
0
$1
,
5
2
1
.
0
0
To
t
a
l
s
$4
7
,
1
4
9
.
0
0
$
7
4
,
3
9
0
.
0
0
$
2
7
,
2
4
1
.
0
0
Ex
p
e
c
t
e
d
P
a
r
k
D
e
d
i
c
a
t
i
o
n
F
e
e
s
2
0
1
5
$7
,
0
0
0
.
0
0
Po
t
e
n
t
i
a
l
F
u
n
d
s
A
v
a
i
l
a
b
l
e
t
o
F
u
n
d
Li
l
l
e
s
k
o
g
e
n
C
a
p
i
t
a
l
I
m
p
r
o
v
e
m
e
n
t
s
2
0
1
5
=
$3
4
,
2
4
1
.
0
0
Pa
r
k
C
a
p
i
t
a
l
I
m
p
r
o
v
e
m
e
n
t
F
u
n
d
(
4
0
4
)
To
t
a
l
P
o
t
e
n
t
i
a
l
C
a
p
i
t
a
l
I
m
p
r
o
v
e
m
e
n
t
P
r
o
j
e
c
t
s
20
1
5
t
h
r
u
2
0
1
9
$6
,
6
9
2
,
0
0
0
.
0
0
Po
t
e
n
t
i
a
l
C
a
p
i
t
a
l
I
m
p
r
o
v
e
m
e
n
t
s
F
o
r
S
c
a
n
d
i
a
P
a
r
k
s
Fu
n
d
e
d
b
y
C
i
t
y
(
n
o
t
g
r
a
n
t
s
a
n
d
d
o
n
a
t
i
o
n
s
)
$6
0
,
0
0
0
.
0
0
%
O
f
P
o
t
e
n
t
i
a
l
C
a
p
i
t
a
l
I
m
p
r
o
v
e
m
e
n
t
s
Fu
n
d
e
d
B
y
C
i
t
y
f
o
r
P
a
r
k
s
&
R
e
c
r
e
a
t
i
o
n
0.
8
9
6
6
%