CITY OF SCRANTON – 2011 OPERATING BUDGET

More documents

Recommendations

Info

Misc. Revenue/ Cable TV Overview This account represents funds received from various sources. Cable TV franchise fee represents a majority of the current balance. The remaining balance can be attributed to miscellaneous revenue recognized by the City. Budget Actual Account No. Account Description 2010 2011 As of 9.30.10 Misc. Revenue/ Cable TV 01.380.38000 Other-Not Classified 55,024.00 104,000.00 57,863.00 01.380.38010 Cable TV Revenue 826,000.00 975,000.00 584,089.00 01.380.38020 Donated Revenue 1,000.00 1,000.00 - 01.380.38030 Other Financing Source 500.00 500.00 - 01.380.38800 Advance Sale Delinq RE Tax 2,000,000.00 - - 01.380.38840 Proceeds from Sale Golf Crse 1,800,000.00 - - 01.380.38850 Search Fee - 50,000.00 - Total Revenue 4,682,524.00 1,130,500.00 641,952.00 Budget Variance In 2010, the City utilized the remaining proceeds from the sale of the municipal golf course and the advance on the sale of delinquent taxes. These items are not included in the 2011 Budget. While the 2011 Budget includes a new account for a $25 fee per search performed by the City Treasurer for current and delinquent payables. 24
Inter-fund Transfers Account Description This account represents reimbursements from third parties. Transfers from other funds includes reimbursement from insurance companies relating to worker’s compensation excess from recovery payments. While the other account represents the annual liquid fuels tax fund payment. Under provisions of the law, these payments are based on the total miles of locally owned roads and streets plus the most recent U.S. Federal census figures on record. Funds are used for the construction, reconstruction, and maintenance of these roads and streets. Budget Actual Account No. Account Description 2010 2011 As of 9.30.10 I nter-fund Transfers 01.392.39331 Transfers in From Other Funds 100,000.00 300,100.00 - 01.392.39332 Transfers in From Liquid Fuels 1,577,819.00 1,577,819.00 - Total Revenue 1,677,819.00 1,877,919.00 Budget Variance In 2011, the City will transfer $300,000 from a special city account which originated from a grant by the Weinberg Fund. These funds will be used to pay down debt from a capital project at Weston Field. 25
Page 2 and 3: CITY OF SCRANTON - 2011 OPERATING B
Page 4: Appendix Police Service Area Police
Page 7 and 8: Explanation of the Budget Document
Page 9 and 10: Exhibit 2: Summary of 2011 Expendit
Page 11 and 12: Exhibit 4: Three Year History of Ex
Page 13 and 14: Exhibit 6: Comparison of Average Co
Page 15 and 16: Real Estate Tax Account Description
Page 17 and 18: Local Tax Account Description Budge
Page 19 and 20: Licenses and Permits Account Descri
Page 21 and 22: Budget Variance Revenue from Licens
Page 23 and 24: Interest Earnings Account Descripti
Page 25 and 26: Payment in Lieu of Taxes Account De
Page 27: User Fees Overview User Fees are co
Page 31 and 32: BUDGET OVERVIEW The expenditure sec
Page 33 and 34: Mayor’s Office Department Descrip
Page 35 and 36: City Clerk/ City Council Department
Page 37 and 38: Details for the Following Non-Compe
Page 39 and 40: City Controller Department Descript
Page 43 and 44: Business Administration Department
Page 45 and 46: Personnel Complement Position/ Titl
Page 47 and 48: Advertising - Acct# 4250 Actual Act
Page 49 and 50: Enforcement Officer 25,692.87 144.9
Page 51 and 52: Human Resources Department Descript
Page 55 and 56: Information Technology Department D
Page 57 and 58: Travel and Lodging - Acct #4420 Act
Page 59 and 60: Personnel Complement Position/ Titl
Page 61 and 62: Office of Economic and Community De
Page 63 and 64: Department of Licenses, Inspections
Page 67 and 68: Department of Licenses, Inspections
Page 71 and 72: Landscape 2,112.00 868.00 2,000.00
Page 73 and 74: Department of Law Department Descri
Page 75 and 76: Act 111 Arbitration- Police 9,214.9
Page 77 and 78: Public Safety - Scranton Police Dep
Page 79 and 80:
Personnel Complement Position/ Titl
Page 81 and 82:
CORPORAL HARRIS/JOSEPH 1,790.10 2,6
Page 83 and 84:
Details for the Following Non-Compe
Page 85 and 86:
Stationary/ Office Supplies- Acct#4
Page 87 and 88:
Travel and Lodging -Acct#4420 Actua
Page 89 and 90:
Capital Expenditures -Acct#4550 Act
Page 91 and 92:
Page 93 and 94:
DEPUTY CHIEF LUCAS/ALLEN P 4,634.76
Page 95 and 96:
Page 97 and 98:
Air Packs/ Rehab Supplies -Acct#443
Page 99 and 100:
Department of Public Works Departme
Page 101 and 102:
Longevity Calculation Position/ Tit
Page 103 and 104:
Department of Public Works - Engine
Page 105 and 106:
Stationary/ Office Supplies -Acct#4
Page 107 and 108:
Page 109 and 110:
SNOW REMOVAL - 520.00 - SNOW REMOVA
Page 111 and 112:
CDL RENEWAL - 88.00 - MATERIALS - 1
Page 113 and 114:
Page 115 and 116:
Department of Public Works - Garage
Page 117 and 118:
Page 119 and 120:
KASSMAUL BATTERY, CHARGER 644.09 2,
Page 121 and 122:
Small Tools/Shop Supplies-Acct#4360
Page 123 and 124:
LETTERING VEHICLES - 450.00 - PARTS
Page 125 and 126:
Page 127 and 128:
WATER WESTON FIELD 171.00 90.50 100
Page 129 and 130:
ROOF REPAIRS - 3,750.00 - SUPPLIES
Page 131 and 132:
Capital Expenditures -Acct#4550 200
Page 133 and 134:
show all

CITY OF SCRANTON – 2011 OPERATING BUDGET

You also want an ePaper? Increase the reach of your titles

Delete template?

Save as template?