|
Y-T-D
<br />2007 2008 2009 2010 09/30/10 2011 Change from 2010
<br />Actual Actual Actual Budget Actual Request Dollar Percent
<br />Public Works Administration (100-4410):
<br />Personnel services:
<br />0100 Salaries, regular 74,020 54,954 63,041 88,009 58,651 91,346 3,337 3.79%
<br />0150 Salaries, part-time 132 71 80 728 - 728 - 0.00%
<br />0300 Social Security 5,317 3,883 4,451 6,789 4,157 7,044 255 3.76%
<br />0321 PERA 4,235 3,144 4,237 6,160 4,101 6,623 463 7.52%
<br />0400 Group insurance 7,813 6,410 9,121 13,275 8,775 13,469 194 1.46%
<br />0500 Workers compensation 1,297 987 1,306 1,372 1,377 1,097 (275) -20.04%
<br />Total personnel services 92,814 69,449 82,236 116,333 77,061 120,307 3,974 3.42%
<br />Materials & supplies:
<br />1230 Supplies, equipment - - - - - - - 0.00%
<br />1600 Operating supplies - - 153 200 6 200 - 0.00%
<br />2400 Uniforms & clothing 298 - - 400 165 400 - 0.00%
<br />Total materials and supplies 298 - 153 600 171 600 - 0.00%
<br />Contractual services:
<br />3030 Other professional services 895 44,223 23,503 1,040 127 340 (700) -67.31%
<br />3610 Memberships 142 185 433 883 341 683 (200) -22.65%
<br />3630 Training & conferences 819 100 469 1,280 58 1,140 (140) -10.94%
<br />3800 Mileage reimbursement - - - 300 - 300 - 0.00%
<br />Total contractual services 1,856 44,508 24,405 3,503 526 2,463 (1,040) -29.69%
<br />Capital outlays:
<br />7030 Equipment 1,791 - - - - - - 0.00%
<br />Total capital outlays 1,791 - - - - - - 0.00%
<br />Total public works administration 96,759 113,957 106,794 120,436 77,758 123,370 2,934 2.44%
<br />2011 Budget Summary
<br />30
|