Академический Документы
Профессиональный Документы
Культура Документы
GENERAL GOVERNMENT
MAYOR (7710)
Personal Services
Materials and Supplies
Contractual Services
Other Charges
Actual
2007
$149,977
Actual
2008
$155,843
Actual
2009
$159,522
Actual
2010
$162,797
Budget
2011
$163,020
3,920
3,419
2,533
1,823
1,765
326
504
3,095
2,231
2,617
9,133
$163,356
10,898
$170,663
7,796
$172,945
4,249
$171,100
3,468
$170,870
5/1/2012
GENERAL GOVERNMENT
MAYOR( 7710)
PERSONAL SERVICES
Wages full time
Wages part time temporary
Overtime
Sick Leave Incentive
P.E.R.S.
Medicare
Medical insurance
Life Insurance Premiums
Workers Compensation
TOTALS
52101
52104
52106
52109
52150
52153
52160
52162
52163
Actual
2007
$108,868
822
0
16,879
937
20,027
154
2,290
$149,977
Actual
2008
$111,003
0
0
0
18,428
1,542
22,608
154
2,108
$155,843
Actual
2009
$115,016
0
0
0
16,074
1,597
24,419
166
2,249
$159,522
Actual
2010
$115,909
0
0
0
15,683
1,740
27,399
146
1,919
$162,797
Budget
2011
$113,187
$0
$0
$0
$15,846
$1,641
$29,352
$163
$2,830
$163,020
5/1/2012
GENERAL GOVERNMENT
MAYOR( 7710)
Hire
date
Name or Position
Welo, Georgine
Van Dyke-Williams, Lee
(60% mayor, 40% law)
wages
longevity
1/1/2004
1/1/2004
Longevity
amount
700
700
2010
Wages
26.18
Wage/hr
41.64
26.18
2011
Wages
Hosp
family/single
86,615 family
30,635 family
117,250
1,400
Budget with
furlough days
2011
82,585
29,202
0
111,787
1,400
52101
111,787
1,400
113,187
Overtime
Sick leave incentive
52104
52106
52109
0
0
0
0
0
0
0
0
0
0
113,187
medicare = 1.45%
1,641
P.E.R.S. at 14%
$15,846
5/1/2012
Hospitalization:
total family
:Non Service Family
:Non Service Single
Workers' Comp at
Non Service Life Insurance
Dental (Safety)
2 total single
0
29,352
0
29,352
29,352
2,830
163
0
5/1/2012
GENERAL GOVERNMENT
MAYOR (7710)
CONTRACTUAL SERVICES
Telephone
Copier Lease
Cell phones
Outside labor
TOTALS
OTHER CHARGES
Conferences & meetings
Membership/dues
Travel
Equipment
Miscellaneous
TOTALS
52304
52310
52314
52396
52401
52403
52404
52407
52409
52435
52499
52703
52705
52706
52743
52799
Actual
2007
$326
$416
$948
$0
$326
Actual
2008
$504
$1,991
$493
$0
$504
Actual
2009
$522
$1,494
$1,079
$0
$3,095
Actual
2010
$536
$871
$824
$0
$2,231
Budget
2011
$536
$2,000
$81
$0
$2,617
Actual
2007
1,514
0
1,635
0
91
$282
398
$3,920
Actual
2008
971
0
2,318
0
114
$0
16
$3,419
Actual
2009
405
816
1,276
0
35
$0
0
$2,533
Actual
2010
656
199
866
0
102
$0
0
$1,823
Budget
2011
300
99
1,366
0
0
0
0
$1,765
Actual
2007
7561
Actual
2008
$7,514
$2,129
$1,067
$130
$57
$10,898
Actual
2009
2,155
4,854
787
0
0
$7,796
Actual
2010
Budget
2011
364
624
584
$9,133
285
3,362
123
0
479
$4,249
39
3,362
17
0
50
$3,468
5/1/2012
GENERAL GOVERNMENT
CITY COUNCIL (7720)
Personal Services
Materials and Supplies
Contractual Services
Other Charges
Actual
2007
$68,466
Actual
2008
$82,260
Actual
2009
$84,378
Actual
2010
$97,860
Budget
2011
$100,423
9,941
3,508
594
127
127
3,590
$81,997
5,516
$91,284
972
$85,944
0
$97,987
0
$100,550
5/1/2012
GENERAL GOVERNMENT
CITY COUNCIL (7720)
PERSONAL SERVICES
Wages -part time perm
Sick Leave Incentive
P.E.R.S.
Medicare
Medical insurance
Workers Compensation
TOTALS
52103
52109
52150
52153
52160
52163
Actual
2007
$60,487
6,074
476
0
1,429
$68,466
Actual
2008
$68,801
0
11,148
895
0
1,416
$82,260
Actual
2009
$72,138
0
10,167
1,004
0
1,069
$84,378
Actual
2010
$84,177
11,302
1,090
0
1,292
$97,860
Budget
2011
$85,140
0
11,920
1,235
0
2,129
$100,423
5/1/2012
GENERAL GOVERNMENT
CITY COUNCIL (7720)
Name or Position
Hire
date
Longevity
amount
2010
Wages
Wage/hr
2011
Wages
Hosp
family/single
Budget
2011
0
Caroscio, Tony
Goodman, Jane
Gray, Ruth
Icove, Edward
Miller, David
Romeo, Modestino
new council person
10,000
10,000
10,000
10,000
11,000
10,000
10,000
Benjamin, Keith
(salary 80/20 comm rel/council)
140
Total Longevity
140
Overtime
32.19
10,000
10,000
10,000
10,000
11,000
10,000
10,000
0
13,391
0
10,000
10,000
10,000
10,000
11,000
10,000
10,000
0
12,767
0
83,767
140
0
85,140
medicare = 1.45%
1,235
P.E.R.S. at 14%
85,000
140
85,140
0
$11,920
5/1/2012
Hospitalization:
total family
:Non Service Family
:Non Service Single
Workers' Comp at
Non Service Life Insurance
Dental (Safety)
0 total single
0
0
0
0
2,129
0
0
5/1/2012
GENERAL GOVERNMENT
CITY COUNCIL (7720)
MATERIALS AND SUPPLIES
Copier lease (added 2011)
Printing and supplies
Postage
Operating Supplies
Small tools & equipment (new 2006)
TOTALS
OTHER CHARGES
Conferences & meetings
Miscellaneous
TOTALS
Actual
2007
52310
52403
52404
52421
52435
52703
52799
Actual
2008
Actual
2009
2,671
3,420
$276
$3,574
$9,941
764
2,509
$235
$0
$3,508
330
202
$62
$0
$594
Actual
2007
$2,390
1,200
$3,590
Actual
2008
$4,816
700
$5,516
Actual
2009
$972
0
$972
Actual
2010
Budget
2011
62
0
$65
$0
$127
Actual
2010
62
0
$65
$0
$127
Budget
2011
$0
0
$0
$0
0
$0
5/1/2012
GENERAL GOVERNMENT
FINANCE DEPARTMENT (7730)
Personal Services
Materials and Supplies
Contractual Services
Other Charges
Actual
2007
$274,999
Actual
2008
$265,227
Actual
2009
$267,944
Actual
2010
$273,570
Budget
2010
$267,689
6,946
5,839
4,808
4,613
4,671
19,508
21,191
25,465
29,663
30,939
4,939
$306,392
2,779
$295,036
2,181
$300,398
1,850
$309,697
1,716
$305,015
5/1/2012
GENERAL GOVERNMENT
FINANCE DEPARTMENT (7730)
PERSONAL SERVICES
Wages - full time
Wages - Part Time permanent
Wages part time temporary
Overtime
Sick Leave Incentive
P.E.R.S.
Medicare
Medical insurance
Life Insurance Premiums
Workers Compensation
TOTALS
52101
52103
52104
52106
52109
52150
52153
52160
52162
52163
Actual
2007
$199,262
3,458
1,007
28,332
1,801
36,668
339
4,132
$274,999
Actual
2008
$184,713
2,384
1,515
661
0
31,388
2,694
37,966
307
3,599
$265,227
Actual
2009
$188,005
0
5,060
528
0
27,052
2,739
40,943
333
3,284
$267,944
Actual
2010
$193,309
0
1,171
412
0
26,391
2,762
45,901
286
3,339
$273,570
Budget
2010
$175,390
$5,500
$6,000
$1,500
$0
$26,375
$2,732
$45,157
$326
$4,710
$267,689
5/1/2012
GENERAL GOVERNMENT
FINANCE DEPARTMENT (7730)
Hire
date
Name or Position
Filippo, Joseph
Longevity
amount
1/1/04
Fioritto, Michelle
new finance clerk 8 months
Pallas, Joyce
Mann, Rachel(final payout)
8/13/07
12/14/09
9/6/05
wages
longevity
700
700
2010
Wages
43.75
43.75
Hosp
family/single
91,000 family
17.44
17.44
16.00
20.60
14.50
34,008 cash
20,800 family
40,170 family
1,200
20.60
14.50
Wage/hr
2010
Wages
187,178
Budget with
furlough days
2010
86,768
32,438
20,800
38,284
1,200
0
179,490
1,400
52101
52104
52106
52109
0
0
6,000
0
0
0
6,000
6,000
1,500
0
1,500
0
1,500
0
188,390
medicare = 1.45%
2,732
P.E.R.S. at 14%
179,490
1,400
180,890
$26,375
5/1/2012
Hospitalization:
Cash option
:Non Service Family
:Non Service Single
Workers' Comp at
Non Service Life Insurance
Dental (Safety)
total family
3 total single
$100.00 per emp per month
$1,223.00 per emp per month
$437.00 per empl per month
# empl
2.5000% of benefit wage base
$6.80 per employee per month
4
per employee/depend per month
0
1
45,157
0
45,157
45,157
4,710
326
0
5/1/2012
GENERAL GOVERNMENT
FINANCE DEPARTMENT (7730)
CONTRACTUAL SERVICES
Copier lease
Maintenance of Equipment
Cell phones
Consultant
Bank fees
Outside labor
Other professional
TOTALS
OTHER CHARGES
Conferences & meetings
Memberships & dues
Travel (new 2006)
Equipment
Miscellaneous
TOTALS
52310
52313
52314
52354
52359
52396
52399
52401
52403
52404
52407
52703
52705
52706
52743
52799
Actual
2007
2,880
15,345
220
343
370
0
$350
$19,508
Actual
2008
4,305
15,500
563
123
0
0
$700
$21,191
Actual
2009
3,760
20,400
483
123
0
0
$700
$25,465
Actual
2010
3,576
25,560
474
54
0
0
$0
$29,663
Budget
2011
3,760
24,676
774
79
0
0
$1,650
$30,939
Actual
2007
4,148
155
2,365
278
$6,946
Actual
2008
1,851
0
2,809
1,179
$5,839
Actual
2009
2,555
0
2,253
0
$4,808
Actual
2010
2,094
30
2,241
248
$4,613
Budget
2011
2,000
30
2,241
400
$4,671
Actual
2007
1,581
630
18
1,391
1,319
$4,939
Actual
2008
1,145
465
98
628
443
$2,779
Actual
2009
Actual
2010
1,109
365
14
0
362
$1,850
Budget
2011
932
520
178
0
551
$2,181
800
365
14
0
537
$1,716
5/1/2012
GENERAL GOVERNMENT
INCOME TAX ADMINISTRATION - 7731
Actual
2007
Personal Services
Materials and Supplies
Contractual Services
Other Charges
Actual
2008
Actual
2009
Actual
2010
Budget
2011
$0
$0
$0
$0
$0
299,791
309,306
312,828
315,024
330,000
0
$299,791
0
$309,306
0
$312,828
0
$315,024
0
$330,000
5/1/2012
GENERAL GOVERNMENT
INCOME TAX ADMINISTRATION - 7731
CONTRACTUAL SERVICES
Subpoena program
Tax collection - RITA
Court costs - RITA
TOTALS
52339
52340
52341
Actual
2007
23,688
253,104
22,999
$299,791
Actual
2008
24,000
251,331
33,975
$309,306
Actual
2009
20,304
249,546
42,978
312,828
Actual
2010
21,856
245,625
47,543
$315,024
Budget
2011
25,000
255,000
50,000
$330,000
5/1/2012
GENERAL GOVERNMENT
LAW DEPARTMENT (7740)
Personal Services
Materials and Supplies
Contractual Services
Other Charges
Actual
2007
$134,642
Actual
2008
$145,638
Actual
2009
$139,260
Actual
2010
$137,231
Budget
2011
$125,256
9,349
16,343
16,620
13,205
11,542
192,584
191,363
149,901
177,214
173,413
17,602
$354,177
14,650
$367,994
9,188
$314,969
8,352
$336,002
8,352
$318,563
5/1/2012
GENERAL GOVERNMENT
LAW DEPARTMENT (7740)
PERSONAL SERVICES
Wages full time
Wages part time permanent
Wages part time temporary
P.E.R.S.
Medicare
Workers Compensation
TOTALS
52101
52103
52104
52150
52153
52163
Actual
2007
$69,154
39,394
7,035
15,859
972
2,228
$134,642
Actual
2008
$72,754
40,533
8,649
19,998
1,572
2,132
$145,638
Actual
2009
$76,447
41,749
1,169
16,691
1,569
1,635
$139,260
Actual
2010
$0
117,804
0
15,912
1,557
1,958
137,231
Budget
2011
$0
$106,152
$0
$14,900
$1,543
$2,661
125,256
5/1/2012
GENERAL GOVERNMENT
LAW DEPARTMENT (7740)
Hire
date
Name or Position
Longevity
amount
2010
Wages
per pay
Wage/hr
2011
Wages
Hosp
family/single
Lograsso, Michael
Casa, Mary Riley( less 4 months)
Shaughnessy, Michael
Williams,Lee
(40% law, 60% mayor
52103
Longevity
1/1/04
1/1/04
1/1/04
280
2,155.69
803.77
803.77
26.18
2,155.69
803.77
803.77
26.18
56,048
20,898
20,898
20,424
0
0
280
52104
Overtime
Total Longevity
Budget
2011
53,461
13,289
19,934
19,468
0
106,152
280
280
0
0
0
0
106,432
0
280
106,432
medicare = 1.45%
1,543
P.E.R.S. at 14%
106,152
$14,900
5/1/2012
Hospitalization:
total family
:Non Service Family
:Non Service Single
Workers' Comp at
Non Service Life Insurance
Dental (Safety)
0 total single
0
0
0
0
2,661
0
0
5/1/2012
GENERAL GOVERNMENT
LAW DEPARTMENT (7740)
CONTRACTUAL SERVICES
Copier Lease
Outside Legal Expenses
Contract Negotiations
Codification
Other Professional Services
TOTALS
OTHER CHARGES
Conferences/meetings
Travel Expenses
Legal Advertising
Equipment
Miscellaneous
TOTALS
Actual
2007
52310
52324
52325
52338
52399
Actual
2008
1,110
173,514
0
12,388
4,350
$191,363
Actual
2009
1,493
147,402
0
0
1,006
$149,901
Actual
2010
963
140,177
18,335
17,289
450
$177,214
Budget
2011
1,963
159,700
300
11,000
450
$173,413
9,194
$9,349
Actual
2008
194
40
195
15,913
$16,343
Actual
2009
456
0
200
15,964
$16,620
Actual
2010
154
88
300
12,663
$13,205
Budget
2011
104
18
300
11,120
$11,542
Actual
2007
1,743
0
15,047
0
812
$17,602
Actual
2008
1,514
0
12,486
0
650
$14,650
Actual
2009
1,295
0
7,260
633
0
$9,188
Actual
2010
505
0
6,798
0
1,049
$8,352
Budget
2011
505
0
6,798
0
1,049
$8,352
188,314
3,975
295
$192,584
52401
52403
52404
52408
52703
52706
52715
52743
52799
Actual
2007
155
0
5/1/2012
GENERAL GOVERNMENT
MUNICIPAL COURT (7750)
Personal Services
Materials and Supplies
Contractual Services
Other Charges
Actual
2007
$431,392
Actual
2008
$458,375
Actual
2009
$489,514
Actual
2010
$499,574
Budget
2011
$542,074
30,261
31,057
34,796
31,433
40,750
5,837
6,928
5,909
3,521
5,250
5,525
$473,015
6,028
$502,388
8,072
$538,291
5,159
$539,687
11,000
$599,074
5/1/2012
GENERAL GOVERNMENT
MUNICIPAL COURT (7750)
PERSONAL SERVICES
Wages - full time
Wages - Part Time permanent
Overtime
Sick Leave Incentive
P.E.R.S.
Medicare
Medical insurance
Life Insurance Premiums
Workers Compensation
TOTALS
52101
52103
52106
52109
52150
52153
52160
52162
52163
Actual
2007
$205,557
111,856
231
44,120
2,792
59,437
480
6,919
$431,392
Actual
2008
$210,913
113,801
88
0
53,575
4,547
68,359
432
6,661
$458,375
Actual
2009
$241,595
113,329
0
0
49,519
5,008
73,992
458
5,613
$489,514
Actual
2010
$243,721
112,788
32
0
48,187
5,045
83,023
853
5,925
499,574
Budget
2011
$244,545
137,000
2,000
0
53,696
5,561
89,112
571
9,589
542,074
5/1/2012
GENERAL GOVERNMENT
MUNICIPAL COURT (7750)
Name or Position
Kleri, Patricia
Jones, Lindsay
2010 Longevity missed
Foster, Tanya(50% comp fund)
Gorter, Elizabeth
Moore, Gail
Overberger, Patricia
Wright, Jennifer
wages
longevity
Part Time Employees
Ditomas, Linda
Doering, Cathy
Farrell, James
Jagels, Patricia
Patrick, Gary
Suydam, Roberta
acting judges
Adornetto, Ray(spec proj fund)
Love, Helene(spec proj fund)
Rapeport, Hedy(spec proj fund)
Hire
date
1/1/1994
1/5/2006
11/4/2002
11/26/2007
12/6/1999
10/9/2003
1/14/2000
Longevity
amount
700
500
700
950
700
950
2010
Wages
Wage/hr
21.54
21.54
22.00
14.50
23.60
16.50
16.50
22.00
14.50
23.60
16.50
16.50
2011
Wages
37,950
42,000
21,450
28,275
46,020
32,175
32,175
0
Hosp
family/single
single
family
single
single
family
family
family
4,500
1/2/1991
3/5/1997
6/15/1964
1/6/2004
7/8/2008
5/26/1987
11/19/2009
5/22/2001
1/1/1994
1560 hrs
600 hrs
988 hrs
1000 hrs
988 hrs
900 hrs
19.00
31.00
19.80
14.50
15.00
32.00
0
0
0
0
0
0
0
0
0
Budget
2011
37,950
42,000
0
21,450
28,275
46,020
32,175
32,175
240,045
4,500
29,640
18,600
19,563
14,500
14,820
28,800
11,000
family
136,923
Overtime
2,000
383,545
medicare = 1.45%
5,561
P.E.R.S. at 14%
240,045
4,500
244,545
137,000
2,000
$53,696
5/1/2012
Hospitalization:
total family
:Non Service Family
:Non Service Single
5 total single
73,380
15,732
89,112
89,112
3 empl
Workers' Comp at
Non Service Life Insurance
Dental (Safety)
9,589
571
0
5/1/2012
GENERAL GOVERNMENT
MUNICIPAL COURT (7750)
CONTRACTUAL SERVICES
Telephone
Copier expense
Cell phones/pagers
Service Contracts
L.E.A.D.S.
TOTALS
OTHER CHARGES
Conferences & meetings
Memberships & dues
Mileage
Jury and Witness Fees
Indigent Legal Expense
Equipment
Miscellaneous
TOTALS
52304
52310
52314
52320
52342
52401
52404
52408
52435
52703
52705
52707
52717
52718
52743
52799
Actual
2007
$309
$2,244
$205
$2,959
120
$5,837
Actual
2008
$477
$3,446
$534
$1,871
600
$6,928
Actual
2009
$495
$1,740
$459
$2,315
900
$5,909
Actual
2010
$510
$0
$714
$1,847
450
$3,521
Budget
2011
$650
$0
$1,000
$3,000
600
$5,250
Actual
2007
11,747
14,542
3,731
$241
$30,261
Actual
2008
9,645
16,428
3,790
$1,194
$31,057
Actual
2009
9,753
20,302
4,741
$0
$34,796
Actual
2010
8,299
19,021
4,113
$0
$31,433
Budget
2011
11,750
22,000
5,000
$2,000
$40,750
Actual
2007
865
1,474
Actual
2008
1,034
1,135
$0
2,841
0
345
$5,525
$0
3,859
0
0
$6,028
Actual
2009
1,687
1,110
211
$0
5,065
0
0
$8,072
Actual
2010
1,541
1,299
381
$0 1
1,874
0
65
$5,159
Budget
2011
2,000
2,000
1,000
$0
5,000
0
1,000
$11,000
5/1/2012
GENERAL GOVERNMENT
CIVIL SERVICE (7760)
Personal Services
Materials and Supplies
Contractual Services
Other Charges
Actual
2007
$7,510
Actual
2008
$7,757
Actual
2009
$7,744
Actual
2010
$7,739
Budget
2011
$6,760
26
24
124
3,260
19,240
9,670
9,900
3,167
$13,937
378
$27,378
3,496
$11,266
952
$18,384
725
$17,509
5/1/2012
GENERAL GOVERNMENT
CIVIL SERVICE (7760)
PERSONAL SERVICES
Wages Part Time permanent
Sick Leave Incentive
P.E.R.S.
Medicare
Workers Compensation
TOTALS
52103
52109
52150
52153
52163
Actual
2007
$6,600
683
72
155
$7,510
Actual
2008
$6,600
$0
922
96
140
$7,757
Actual
2009
$6,600
$0
924
96
124
$7,744
Actual
2010
$6,600
$0
924
96
119
$7,739
Budget
2011
$5,723
$0
$811
$83
$143
$6,760
5/1/2012
GENERAL GOVERNMENT
CIVIL SERVICE (7760)
Name or Position
Hire
date
Longevity
amount
2010
Wages
Wage/hr
2011
Wages
Hosp
family/single
Budget
2011
with -4.615%
4.615%
2,100
2,003
97
1,500
1,500
0
1,500
0
0
0
0
0
1,431
1,431
0
1,431
0
0
0
0
0
6,295
69
69
0
69
0
0
0
0
0
5,723
Secretary(Zamiska, Mark)
Overtime
Total Longevity
0.00
5,723
medicare = 1.45%
83
P.E.R.S. at 14%
$811
5/1/2012
Hospitalization:
total family
:Non Service Family
:Non Service Single
Workers' Comp at
Non Service Life Insurance
Dental (Safety)
0 total single
0
0
0
0
143
245
0
5/1/2012
GENERAL GOVERNMENT
CIVIL SERVICE (7760)
CONTRACTUAL SERVICES
Physical Exams
Polygraph/background checks
Drug screening
CSC Entrance & Promo Exams
TOTALS
OTHER CHARGES
Training
Membership/ dues
Miscellaneous
TOTALS
Actual
2007
52331
52332
52333
52334
Actual
2008
0
$0
$0
3,260
$3,260
Actual
2007
52404
52499
0
$0
$0
19,240
$19,240
Actual
2008
$0
$0
52704
52705
52799
Actual
2009
Actual
2007
$2,890
$125
$152
$3,167
$3
0
$3
Actual
2008
$180
$0
$198
$378
Actual
2010
0
$0
$0
0
$0
0
$0
$0
9,670
$9,670
Budget
2011
0
$0
$0
9,900
$9,900
Actual
2009
$26
0
$26
Actual
2010
$24
0
$24
Budget
2011
$124
0
$124
Actual
2009
$536
$0
$2,960
$3,496
Actual
2010
$425
$0
$527
$952
Budget
2011
$425
$0
$300
$725
5/1/2012
GENERAL GOVERNMENT
ENGINEERING (7770)
Personal Services
Materials and Supplies
Contractual Services
Other Charges
Actual
2007
$18,259
Actual
2008
$18,848
Actual
2009
$18,841
Actual
2010
$18,830
Budget
2011
$17,986
240
500
29,755
15,897
21,170
11,358
10,000
0
$48,014
0
$34,985
0
$40,011
0
$30,188
0
$28,486
5/1/2012
GENERAL GOVERNMENT
ENGINEERING (7770)
PERSONAL SERVICES
Wages Part Time perm (City Engineer)
Sick Leave Incentive
P.E.R.S.
Medicare
Workers Compensation
TOTALS
52103
52109
52150
52153
52163
Actual
2007
15,575
2,149
170
365
$18,259
Actual
2008
16,059
0
2,226
233
330
$18,848
Actual
2009
16,059
0
2,248
233
301
$18,841
Actual
2010
16,059
0
2,248
233
290
$18,830
Budget
2011
15,318
0
2,145
222
301
$17,986
5/1/2012
GENERAL GOVERNMENT
ENGINEERING (7770)
Hire
date
Name or Position
Longevity
amount
2010
Wages
Wage/hr
2011
Wages
Hosp
family/single
Budget with
furlough days
2011
0
Blackley, Andrew
16,059
0
0
0
52103
Overtime
Total Longevity
15,318
0
0
0
0.00
15,318
medicare = 1.45%
222
P.E.R.S. at 14%
15,318
$2,145
5/1/2012
Hospitalization:
total family
:Non Service Family
:Non Service Single
Workers' Comp at
Non Service Life Insurance
Dental (Safety)
0 total single
0
0
0
0
443
245
0
63-2
5/1/2012
GENERAL GOVERNMENT
ENGINEERING (7770)
CONTRACTUAL SERVICES
Engineering fees
Inspection fees
Storm Water Testing
TOTALS
OTHER CHARGES
Easements
TOTALS
52326
52327
52336
Actual
2007
$29,755
$0
$0
$29,755
Actual
2008
$14,520
$1,377
$0
$15,897
Actual
2009
$21,170
$0
$0
$21,170
Actual
2010
$11,358
$0
$0
$11,358
Budget
2011
$10,000
$0
$0
$10,000
Actual
2007
Actual
2008
240
$240
Actual
2009
Actual
2010
Budget
2011
500
$500
Actual
2008
Actual
2009
52403
0
$0
Actual
2007
52720
0
$0
0
$0
0
$0
0
$0
Actual
2010
0
$0
Budget
2011
0
$0
0
$0
5/1/2012
GENERAL GOVERNMENT
MUNICIPAL COMPLEX (7780)
Actual
2007
$87,122
Actual
2008
$86,246
Actual
2009
$28,677
Actual
2010
$21,020
Budget
2011
$2,268
$33,303
$28,194
$38,820
$37,484
$38,558
Contractual Services
383,810
342,722
382,302
378,049
433,500
26,273
$530,508
35,661
$492,823
16,958
$466,757
14,050
$450,603
14,990
$489,316
Personal Services
Other Charges
5/1/2012
GENERAL GOVERNMENT
MUNICIPAL COMPLEX (7780)
PERSONAL SERVICES
Wages full time
Part Time permanent
Overtime
Sick Leave Incentive
Commercial Drivers License
P.E.R.S.
Medicare
Medical insurance
AFSCME
Life Insurance Premiums
Workers Compensation
Uniform maintenance
Boot Allowance
TOTALS
52101
52103
52106
52109
52115
52150
52153
52160
52161
52162
52163
52171
52172
Actual
2007
$45,654
18,851
4,718
0
9,456
167
3,033
2,070
0
1,472
1,701
350
$87,122
Actual
2008
$48,918
21,013
2,459
0
0
8,952
297
1,567
1,095
0
1,440
505
0
$86,246
Actual
2009
$6,863
15,503
28
0
0
4,063
317
180
0
26
1,307
392
0
$28,677
Actual
2010
$17,529
51
0
0
0
2,382
253
432
0
73
331
(30)
0
$21,020
Budget
2011
$1,200
$0
$0
$0
$0
$468
$100
$0
$0
$0
$500
$0
$0
$2,268
5/1/2012
GENERAL GOVERNMENT
MUNICIPAL COMPLEX (7780)
Name or Position
Hire
date
Longevity
amount
2010
Wages
Wage/hr
2011
Wages
Hosp
family/single
Budget
2011
0
12.00
Overtime
Total Longevity
0
0
0
0 family
0
1,200
0
0
0
0
0
0
0
0
0
0
1,200
0
0
0
1,200
0
0.00
1,200
medicare = 1.45%
37
P.E.R.S. at 14%
0
1,200
$468
5/1/2012
Hospitalization:
total family
:Non Service Family
:Non Service Single
Workers' Comp at
Non Service Life Insurance
Dental (Safety)
Uniform maintenance
Boot allowance
0 total single
52171
52172
0
0
0
0
830
0
0
0
0
5/1/2012
GENERAL GOVERNMENT
MUNICIPAL COMPLEX (7780)
CONTRACTUAL SERVICES
Electricity
Gas
Water
Telephone
Maintenance Agreements
Drug screening
Cobra Administration
Computer service
Consultants
Personnel Hiring
Auction Fees (new 2006)
Maintenance & repair
Contractual Services
TOTALS
52301
52302
52303
52304
52320
52333
52335
52353
52354
52356
52361
52370
52398
Actual
2007
128,750
58,930
2,581
47,375
19,096
0
745
55,588
16,045
1,347
710
52,643
Actual
2008
113,002
63,548
6,146
35,902
14,762
0
795
53,603
0
3,760
1,706
49,496
$383,810
$342,722
Actual
2009
132,824
56,600
4,958
44,855
23,789
0
1,456
69,881
2,325
499
711
44,404
28,966
$382,302
Actual
2010
142,789
44,769
3,637
48,918
11,898
0
1,797
53,416
965
634
0
37,824
31,402
$378,049
Budget
2011
145,000
55,000
5,000
50,000
15,000
0
2,000
60,000
1,000
500
0
$40,000
$60,000
$433,500
5/1/2012
GENERAL GOVERNMENT
MUNICIPAL COMPLEX (7780)
OTHER CHARGES
Membership/Dues
NOACA
Refunds
Building improvements
Landscaping and Grounds
Equipment
Miscellaneous
TOTALS
52401
52402
52403
52404
52407
52409
52421
52423
52432
52705
52708
52716
52731
52734
52743
52799
Actual
2007
4,509
5,582
2,297
2,488
0
1,179
17,248
0
0
$33,303
Actual
2008
4,507
6,362
550
-1,416
1,695
1,257
16,051
0
-812
$28,194
Actual
2009
2,988
6,358
2,271
2,700
550
1,316
17,422
0
5,215
$38,820
Actual
2010
1,480
5,742
1,200
-16
26
1,348
17,898
0
9,806
$37,484
Budget
2011
1,510
6,000
1,200
500
0
1,348
18,000
0
10,000
$38,558
Actual
2007
3,168
2,942
Actual
2008
3,072
2,942
15,300
1,852
1,415
1,107
9,973
$35,661
Actual
2009
3,672
2,942
628
4,508
474
0
4,734
$16,958
Actual
2010
3,122
2,942
387
2,960
0
0
4,639
$14,050
Budget
2011
3,500
3,000
500
3,000
0
500
4,490
$14,990
4,500
3,096
1,015
11,552
$26,273
5/1/2012
GENERAL GOVERNMENT
GENERAL SERVICES - 7790
Personal Services
Materials and Supplies
Contractual Services
Other Charges
Actual
2007
$60,268
Actual
2008
$28,114
Actual
2009
$93,962
Actual
2010
$38,787
Budget
2011
$40,000
347,199
393,897
394,344
388,998
404,600
77,684
$485,151
441,844
$863,855
241,411
$729,718
24,186
$451,970
187,450
$632,050
593,478
310,000
396,522
990,000 #
225,000
535,000
810,000
1,070,000
915,000
Advances
15,000
825,000
53,000
1,123,000
260,000
1,175,000
5/1/2012
GENERAL GOVERNMENT
GENERAL SERVICES - 7790
PERSONAL SERVICES
Medicare-Employer
Dental Fees
Unemployment Compensation Claims
EAP services
Educational Reimbursement
52153
52158
52164
52166
52180
Actual
2007
40,667
60
3,091
6,660
9,790
60,268
Actual
2008
0
0
13,608
8,556
5,950
28,114
Actual
2009
0
0
43,520
8,480
41,962
93,962
Actual
2010
0
0
11,352
6,764
20,671
38,787 0
Budget
2011
0
0
15,000
10,000
15,000
40,000
5/1/2012
GENERAL GOVERNMENT
GENERAL SERVICES - 7790
CONTRACTUAL SERVICES
Annual Audit
CAFR - GAAP Conversion
Drug Screen
Real Property Appraisal (new 2009)
Auditor/Treasurer Collection Fees
Bank fees
Public officials bond
Damage Reimbursement (new 2011)
Tri-City Consortium on Aging
52322
52323
52333
52348
52358
52359
52366
52382
52395
OTHER
Reverse 911
Refunds
Jury and Witness Fees
Operation Home Improvement
City Owned Property
Demolition
Abatement of Nuisances
Moral Claims
Elections
Green space preservation
Reimburseable Expense
Miscellaneous
52713
52716
52717
52721
52736
52737
52738
52747
52748
52750
52797
52799
Actual
2007
25,000
14,134
240
Actual
2008
26,500
11,534
965
74,930
2,756
3,804
226,335
347,199
0
1,529
0
62,789
300
1,673
1,260
0
2,543
7,590
77,684
76,202
8,073
3,498
Actual
2009
25,000
11,287
500
500
68,991
24,325
2,199
Actual
2010
28,000
13,481
36
2,500
60,286
21,254
1,899
267,125
393,897
261,542
394,344
261,542
388,998
Budget
2011
30,000
16,000
100
1,100
70,000
23,000
2,000
400
262,000
404,600
462
219
1,758
0
403,825
0
611
400
28,984
0
1,727
4,321
441,844
0
2,010
1,311
0
233,476
0
744
2,300
0
0
1,168
402
241,411
0
322
168
0
12,558
0
0
0
5,834
0
0
5,304
24,186
0
500
250
0
150,000
0
0
200
30,000
0
500
6,000
187,450
5/1/2012
TOTALS
485,151
863,855
729,718
451,970
632,050
Transfers
9910.
52901
810,000
1,070,000
915,000
593,478
310,000
Advances - Out
9920.
52902
15,000
53,000
260,000
396,522
225,000
0
825,000
0
1,123,000
0
1,175,000
990,000
0
535,000
5/1/2012
GENERAL GOVERNMENT
GENERAL SERVICES - 9910
advance
2010 actual
202
205
408
409
425
440
510
516
926
Transfers
Street maintenance
Parking lots
General Improvement
Safety vehicles
Road Improvement
Land Acquisition
Special Bond Retirement
Sewer maintenance
Sick leave
0
20,000
350,000
200,000
100,000
0
20,000
0
50,000
Total
740,000
206 pools
270,000
2010 actual
advances
2011
2011 actual
0
0
0
200,000
0
25,000
400,000
400,000
200,000
60,000
60,000
50,000
50,000
310,000
200,000
110,000
225,000
100,000
5/1/2012
GENERAL GOVERNMENT
MANDATED INSURANCE (7791)
Actual
2007
Personal Services
Materials and Supplies
Contractual Services
Other Charges
Actual
2008
Actual
2009
Actual
2010
Budget
2011
$0
$0
$0
$0
$0
143,611
157,317
168,690
155,705
173,000
0
$143,611
0
$157,317
0
$168,690
0
$155,705
0
$173,000
5/1/2012