<strong>City</strong> <strong>of</strong> <strong>Pittsburgh</strong> <strong>2008</strong> <strong>Operating</strong> <strong>Budget</strong> Department <strong>of</strong> Public Works Bureau <strong>of</strong> Operations 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 $ 11,556,000 $ 11,081,288 $ 11,779,653 $ 11,132,802 $ 11,851,187 $ 12,147,466 $ 12,451,153 $ 12,762,431 $ 13,081,492 20 Premium Pay $ 569,000 $ 504,614 $ 743,758 $ 749,407 $ 743,758 $ 762,352 $ 781,411 $ 800,946 $ 820,970 30 Education and Training $ - $ - $ - $ - $ - $ - $ - $ - $ - 40 Fringe Benefits $ - $ - $ - $ - $ - $ - $ - $ - $ - 50 Uniforms $ - $ - $ - $ - $ - $ - $ - $ - $ - 100 Supplies $ 73,000 $ 77,823 $ 79,265 $ 79,200 $ 79,265 $ 81,247 $ 83,278 $ 85,360 $ 87,494 110 Materials $ 1,121,000 $ 1,091,633 $ 1,065,554 $ 1,063,845 $ 1,065,554 $ 1,092,193 $ 1,119,498 $ 1,147,485 $ 1,176,172 120 Equipment $ 53,000 $ 55,739 $ 55,760 $ 53,942 $ 55,760 $ 57,154 $ 58,583 $ 60,048 $ 61,549 130 Repairs $ 254,000 $ 262,630 $ 325,000 $ 324,366 $ 325,000 $ 333,125 $ 341,453 $ 349,989 $ 358,739 140 Rentals $ 436,000 $ 483,542 $ 495,000 $ 494,973 $ 495,000 $ 507,375 $ 520,059 $ 533,060 $ 546,387 150 Miscellaneous Services $ 188,000 $ 317,758 $ 299,048 $ 299,048 $ 316,548 $ 324,462 $ 332,574 $ 340,888 $ 349,410 160 Utilities $ - $ - $ - $ - $ - $ - $ - $ - $ - 170 Judgments $ - $ - $ - $ - $ - $ - $ - $ - $ - 180 Pension $ - $ - $ - $ - $ - $ - $ - $ - $ - 200 Debt Service $ - $ - $ - $ - $ - $ - $ - $ - $ - 210 Debt Service Subsidy $ - $ - $ - $ - $ - $ - $ - $ - $ - 300 GF Grants $ - $ - $ - $ - $ - $ - $ - $ - $ - 350 GF Projects $ - $ - $ - $ - $ - $ - $ - $ - $ - 400 Transfers $ - $ - $ - $ - $ - $ - $ - $ - $ - TOTAL $ 14,250,000 $ 13,875,027 $ 14,843,038 $ 14,197,583 $ 14,932,072 $ 15,305,374 $ 15,688,009 $ 16,080,207 $ 16,482,213
<strong>City</strong> <strong>of</strong> <strong>Pittsburgh</strong> Department <strong>of</strong> Public Works <strong>2008</strong> <strong>Operating</strong> <strong>Budget</strong> Liquid Fuels Trust Fund Subclass Description <strong>2008</strong> BEGINNING BALANCE $ 1,250,000 REVENUES Federal and State Grants $ 6,566,737 Total Revenues $ 6,566,737 EXPENDITURES 10 Salaries $ 4,630,000 110 Materials $ 1,150,000 150 Miscellaneous Services $ 950,000 Total Expenditures $ 6,730,000 ENDING BALANCE $ 1,086,737