Summary of <strong>2011</strong> Expenditures Budget Summary Use 2010 Actual (Through 9/30/10) 2010 Budget <strong>2011</strong> Budget Salary & Wages $ 16,723,294 $ 22,766,651 $ 24,079,871 Uniform Allowance 255,612 265,600 241,735 Health Insurance 10,142,921 12,657,000 11,328,017 Life/ Disability Insurance 278,222 309,000 281,637 Pension 361,025 4,307,800 4,480,227 Social Security 657,338 853,000 775,616 Professional Services 420,431 679,950 835,471 Gas, Oil, & Lubricants 386,382 590,000 484,425 Equipment/ Vehicle Repairs 170,895 240,000 299,080 Bldg Repairs/ Supply & Maintenace 191,160 190,000 217,824 Construction - Paving Materials 30,732 150,000 150,000 Materials & Supplies 280,842 285,000 227,430 Salt 199,123 200,000 240,000 Telephone 97,425 130,000 128,500 Utilities 761,334 1,323,949 1,123,000 Street Lighting 474,089 440,000 503,000 Street Lighting Service/ Maintenance 144,000 260,000 190,000 Landfill 1,079,198 1,600,000 1,502,450 Capital Expenditures 377,264 754,672 539,770 Liability & Casuality Insurance 932,678 980,000 1,132,000 SPA Citation Issuers 601,140 650,000 677,733 Flood Protection Maintenance 35,654 85,000 74,100 Workers' Compensation 3,829,551 4,100,000 2,026,069 Boards & Commissions 148,142 195,000 175,500 Interest & Debt Service (w/o TANs) 4,869,946 7,112,150 7,106,000 TANs (Series A&B) 5,079,896 15,190,000 15,190,000 Unpaid/ Court Awards/ Misc. 298,861 683,949 815,150 Other Expenditures 547,580 867,025 679,561 Total Expenditures $ 49,374,736 $ 77,865,746 $ 75,504,167 28
Mayor’s Office Department Description Mission The Mayor is the Chief Executive Officer of the City. The Mayor’s Office directs all City departments except those administered by other elected officials; administers the efficient delivery of municipal services; and develops the City economic base. To provide leadership in developing regional, state and federal policies and priorities that promote Scranton’s growth and stability, and to advocate those policies and priorities on behalf of the citizens of Scranton. The Mayor’s Office coordinates the activities of the City government to ensure that services are provided in an efficient and effective manner. Department Budget Actual Account No. Account Description 2010 <strong>2011</strong> As of 9.30.10 Mayor's Office - #10 Christopher A. Doherty, Mayor 01.010.00000.4010 Standard Salary 86,571.00 86,571.39 63,288.72 01.010.00000.4080 Overtime - 2,500.00 2,280.79 Total Compensation 86,571.00 89,071.39 65,569.51 01.010.00000.4270 Dues and Subscritions 36,666.00 36,389.68 36,389.68 01.010.00000.4290 Stationary/ Office Supplies 2,000.00 2,000.00 561.17 01.010.00000.4420 Travel and Lodging 2,000.00 2,000.00 618.56 Total Expenditures 127,237.00 129,461.07 103,138.92 Personnel Complement Position/ Title 2010 <strong>2011</strong> Change Complement Mayor 50,000 50,000 0% 1 Confidential Secretary 36,571 36,571 0% 1 Total Compensation 86,571 86,571 0% 2 29
- 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 and 28: User Fees Overview User Fees are co
- Page 29 and 30: Inter-fund Transfers Account Descri
- Page 31: BUDGET OVERVIEW The expenditure sec
- 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 41 and 42: Details for the Following Non-Compe
- 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 53 and 54: Details for the Following Non-Compe
- 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 65 and 66: Details for the Following Non-Compe
- Page 67 and 68: Department of Licenses, Inspections
- Page 69 and 70: Details for the Following Non-Compe
- 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:
Personnel Complement Position/ Titl
- Page 93 and 94:
DEPUTY CHIEF LUCAS/ALLEN P 4,634.76
- Page 95 and 96:
Details for the Following Non-Compe
- 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:
Personnel Complement Position/ Titl
- Page 109 and 110:
SNOW REMOVAL - 520.00 - SNOW REMOVA
- Page 111 and 112:
CDL RENEWAL - 88.00 - MATERIALS - 1
- Page 113 and 114:
Personnel Complement Position/ Titl
- Page 115 and 116:
Department of Public Works - Garage
- Page 117 and 118:
Details for the Following Non-Compe
- 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:
Personnel Complement Position/ Titl
- 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:
Personnel Complement Position/ Titl