|
PUB WKS ENG/PROJ MGMT
<br />PUBLIC WORKS ACCOUNTING UNIT
<br />CONSTRUCTION ENGINEERING OB617611
<br />Aeanun�`
<br />.1. .. Cade.. �. LffifE31'ENI RESOURCCS a
<br />q'QTLIAL v
<br />�Fy°>fl f7 , a
<br />'ACTl7AL
<br />KF 171$
<br />kbbPTEb
<br />'H9' f$ f9
<br />PRDPOBEP
<br />EY'l9a2Rr n):
<br />61000 Salaries Regular
<br />858,879
<br />967,940
<br />1,133,89D
<br />1,027,050
<br />61020 Salaries Part -Time
<br />40,262
<br />52.451
<br />104,260
<br />1D4,300
<br />61040 Salaries Overtime
<br />78,723
<br />80,460
<br />36,000
<br />35,000
<br />61100 Retirement -Employer Normal Cost
<br />203.027
<br />262,739
<br />349,670
<br />49,130
<br />61101 Retirement- Employer Unfunded
<br />0
<br />0
<br />0
<br />249,300
<br />61110 Part -Time Retirement
<br />1,510
<br />1,967
<br />0
<br />0
<br />61120 Medicare Insurance
<br />13,674.
<br />15,350
<br />17,955
<br />14,570
<br />61130 Health insurance
<br />138,771.
<br />151,378
<br />176,030
<br />182,700
<br />61170 Retiree Health Benefits
<br />21,094
<br />0
<br />0.
<br />0
<br />6118D Worker Compensation Insurance
<br />28,522
<br />37,177
<br />56,215
<br />183,410
<br />SUBTOTAL SALARIES & BENEFITS
<br />1,384,461
<br />1,609,462
<br />1,873,020
<br />1,845,460
<br />62010 Communications
<br />191827
<br />21,267
<br />30,000
<br />30,000
<br />62120 Training, Transportation, Meetings
<br />5,362
<br />656
<br />7,0D0
<br />7,000
<br />62140 Membership, Subscription & Dues
<br />805
<br />1,615
<br />- 2,950
<br />3,00D
<br />62300 Contract Services -Professional
<br />14,113
<br />19,910
<br />201.355
<br />21,600
<br />02322 Maintenance & Repair Machinery
<br />1,992
<br />1,736
<br />3,000
<br />3,D00
<br />SUBTOTAL CONTRACTUALS
<br />42,099
<br />45,184
<br />244,305
<br />64,600
<br />63001 Miscellaneous Operating Expenses
<br />17,337
<br />10,827
<br />23,150.
<br />23,200
<br />63300 Gas & Diesel
<br />14,454
<br />15,022
<br />15,855
<br />15,900
<br />SUBTOTAL COMMODITIES
<br />31,791
<br />25,849
<br />39,005'
<br />39,100
<br />65000 Building Rental
<br />65,645
<br />66,525
<br />66,625'
<br />66,500
<br />65010 Rental City Equipment
<br />33,912
<br />33,612
<br />33,610
<br />44,500
<br />65011 Equipment Replacement Charges
<br />15,939
<br />17,388
<br />17,390
<br />17,400
<br />65012 Accident Repair & Replacement
<br />2,160
<br />2,16D
<br />2,015
<br />2,000
<br />65040 IT Maintenance Charge
<br />0
<br />0
<br />0
<br />58,130
<br />65100 Insurance Charges
<br />58,065
<br />58,045
<br />58.985
<br />179,560
<br />65210 Delivery Charges
<br />0
<br />0
<br />0
<br />1,010
<br />65240 Public Works Administrative Ch
<br />796,060
<br />796,050
<br />616,225
<br />796,000
<br />65400 Indirect Costs
<br />95,636
<br />106,684.
<br />131,135
<br />196,600
<br />SUBTOTAL FIXED CHARGES
<br />1,067,407
<br />1,080.464
<br />925,885
<br />1,361,600
<br />67200 Principal -Capital Lease
<br />0
<br />3,154
<br />3.155
<br />3,200
<br />SUBTOTAL DEBT SERVICE
<br />0
<br />3,154
<br />3,155
<br />3,200
<br />68000 Transfer to Fund 051
<br />3,154
<br />0
<br />D
<br />0
<br />68000 Transfer to Fund 404 (Police Bldg/Ross Annex Debt)
<br />59,185
<br />- 58,910
<br />58,595
<br />58,620
<br />SUBTOTAL TRANSFERS
<br />62,339
<br />58,910
<br />58,595
<br />58,620
<br />TOTAL
<br />2,588,097
<br />2,783,024
<br />3,143,965
<br />3,372,580
<br />6-49
<br />
|