<strong>City</strong> <strong>of</strong> <strong>Pittsburgh</strong> <strong>2008</strong> <strong>Operating</strong> <strong>Budget</strong> Department <strong>of</strong> <strong>City</strong> Planning Subclass Detail Subclass Description Detail Amount 100 Supplies Office $ 12,693 Printing $ 6,501 Books, Manuals, Periodicals $ 3,054 Paper & Forms $ 2,544 Miscellaneous $ 1,997 $ 26,789 150 Miscellaneous Services Advertising $ 2,891 Computer Training $ 5,800 Court Stenographer $ 5,805 Micr<strong>of</strong>ilm/Film Processing $ 462 S<strong>of</strong>tware Maintenance and Licensing $ 5,476 Maintenance Contracts $ 13,400 Board <strong>of</strong> Adjustment Contract $ 34,588 $ 68,422
<strong>City</strong> <strong>of</strong> <strong>Pittsburgh</strong> <strong>2008</strong> <strong>Operating</strong> <strong>Budget</strong> Department <strong>of</strong> <strong>City</strong> Planning Subclass Description 2005 Actual 2006 Actual 2007 <strong>Budget</strong> 2007 Estimate <strong>2008</strong> <strong>Budget</strong> 2009 <strong>Budget</strong> 2010 <strong>Budget</strong> 2011 <strong>Budget</strong> 2012 <strong>Budget</strong> 10 Salaries $ 838,794 $ 807,352 $ 1,148,103 $ 1,141,083 $ 1,469,834 $ 1,506,580 $ 1,544,245 $ 1,582,852 $ 1,622,423 20 Premium Pay $ 707 $ 15 $ 4,140 $ 2,973 $ 4,140 $ 4,244 $ 4,350 $ 4,459 $ 4,570 30 Education and Training $ - $ 2,085 $ 4,000 $ 3,751 $ 4,000 $ 4,040 $ 4,080 $ 4,121 $ 4,162 40 Fringe Benefits $ - $ - $ - $ - $ - $ - $ - $ - $ - 50 Uniforms $ - $ - $ - $ - $ - $ - $ - $ - $ - 100 Supplies $ 20,193 $ 21,430 $ 21,789 $ 21,670 $ 26,789 $ 27,459 $ 28,145 $ 28,849 $ 29,570 110 Materials $ - $ - $ - $ - $ - $ - $ - $ - $ - 120 Equipment $ 6,053 $ 6,441 $ 6,481 $ 6,351 $ 6,481 $ 6,643 $ 6,809 $ 6,979 $ 7,153 130 Repairs $ - $ - $ - $ - $ - $ - $ - $ - $ - 140 Rentals $ 4,607 $ 7,444 $ 7,699 $ 5,855 $ 7,699 $ 7,891 $ 8,088 $ 8,290 $ 8,497 150 Miscellaneous Services $ 65,000 $ 67,067 $ 88,324 $ 88,109 $ 68,422 $ 70,133 $ 71,886 $ 73,683 $ 75,525 160 Utilities $ 246 $ 2,040 $ 2,151 $ 1,133 $ 2,151 $ 2,205 $ 2,260 $ 2,317 $ 2,375 170 Judgments $ - $ - $ - $ - $ - $ - $ - $ - $ - 180 Pension $ - $ - $ - $ - $ - $ - $ - $ - $ - 200 Debt Service $ - $ - $ - $ - $ - $ - $ - $ - $ - 210 Debt Service Subsidy $ - $ - $ - $ - $ - $ - $ - $ - $ - 300 GF Grants $ - $ 8,237 $ - $ - $ - $ - $ - $ - $ - 350 GF Projects $ - $ - $ - $ - $ - $ - $ - $ - $ - 400 Transfers $ - $ - $ - $ - $ - $ - $ - $ - $ - TOTAL $ 935,600 $ 922,111 $ 1,282,687 $ 1,270,925 $ 1,589,516 $ 1,629,195 $ 1,669,863 $ 1,711,550 $ 1,754,275