16.11.2013 Views

preliminary fy 2011-12 city of glendale, az annual budget book

preliminary fy 2011-12 city of glendale, az annual budget book

preliminary fy 2011-12 city of glendale, az annual budget book

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

City <strong>of</strong> Glendale<br />

Budget Summary by Department<br />

City Attorney<br />

FUND NUMBER /<br />

BUDGET BY PROGRAM<br />

FY 2010<br />

Actual<br />

FY <strong>2011</strong><br />

Budget<br />

FY <strong>2011</strong><br />

Estimate<br />

FY 20<strong>12</strong><br />

Budget<br />

Percent Over<br />

FY <strong>2011</strong> Budget<br />

(1000) Attorney-Spec Proj Fees/Costs<br />

$3,527,908 $0 $0 $0 NA<br />

(1000) City Attorney<br />

$2,321,104 $2,339,684 $2,458,342 $2,353,306 1%<br />

(1000) Outside Legal Fees<br />

$0 $500,000 $500,000 $500,000 0%<br />

Total - City Attorney $5,849,0<strong>12</strong> $2,839,684 $2,958,342 $2,853,306 0%<br />

BUDGET BY CATEGORIES<br />

OF EXPENDITURES<br />

FY 2010<br />

Actual<br />

FY <strong>2011</strong><br />

Budget<br />

FY <strong>2011</strong><br />

Estimate<br />

FY 20<strong>12</strong><br />

Budget<br />

Percent Over<br />

FY <strong>2011</strong> Budget<br />

Wages/Salaries/Benefits $2,190,800 $2,290,892 $2,409,550 $2,461,073 7%<br />

Supplies and Contracts $3,617,525 $628,336 $628,336 $596,919 -5%<br />

Internal Premiums $32,558 $32,802 $32,802 $30,586 -7%<br />

Internal Service Charges $8,<strong>12</strong>9 $8,340 $8,340 $7,818 -6%<br />

Work Order Credits ($<strong>12</strong>0,686) ($<strong>12</strong>0,686) ($243,090) 101%<br />

Total - City Attorney $5,849,0<strong>12</strong> $2,839,684 $2,958,342 $2,853,306 0%<br />

STAFFING BY PROGRAM<br />

FY 2010<br />

Actual<br />

FY <strong>2011</strong><br />

Budget<br />

FY <strong>2011</strong><br />

Estimate<br />

FY 20<strong>12</strong><br />

Budget<br />

Percent Over<br />

FY <strong>2011</strong> Budget<br />

(1000) City Attorney 28<br />

26 27 27 4%<br />

Total -City Attorney 28 26 27 27 4%<br />

116<br />

Return to TOC

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!