MEASURE DD SALARY
Oakland Operating Funds Available Anaysis Report  Report Date  :  16-NOV-2004 16:42  Report Date  :  16-NOV-2004 16:42
Account Period: P04-05  Fund Range  5320 to 5320
Encumbrance  Type: ALL  For FUND - 5320  Budget Name  :  CITY OP  Budget Name  :  CITY OP
Interval Year: Year to Date Extended
Currency: USD
Project Account Description  Budget Amount  Encumbrance Amount  Actual Amount  Funds Available  Actual  Prior Drawdown  Drawdown This Period
------------- -------------- ---------------  ---------------------  ------------------------------  ---------------------  ---------------------- ---------------  ----------------------  -----------------------------
MEASURE DD - ADMINISTRATION
C241510 51111 ...Regular - Civilian - S                      -                                   -             155,452.64        155,452.64
51412 ...Acting Pay - S/R ***..                      -                                   -                     15.76                15.76
51511 ...Paid Leave Charge- Civ                      -                                   -              30,563.73          30,563.73
51611 ...Retirement Accrual - C                      -                                   -              11,292.18          11,292.18
51613 ...Fringe Benefits Accrua                      -                                   -              50,531.17          50,531.17
58521 ...Departmental Overhead                      -                                   -              31,942.54          31,942.54
58522 ...Central Services Overh                      -                                   -              43,585.65          43,585.65
58523 ...Division Overhead Cost                      -                                   -                1,733.03           1,733.03
58524 ...Sectional Overhead Cos                      -                                   -                3,163.93           3,163.93
             
LABOR CHARGES      1,935,034.00                                 -             328,280.63               1,606,753.37        328,280.63             306,141.90                       22,138.73
LM 12TH STREET - DD
C241610 51111 ...Regular - Civilian - S                      -                                   -              66,210.82          66,210.82
51122 ...Temporary - Regular Pa                      -                                   -                     73.30                73.30
51420 ...License - S/R *..                      -                                   -                   294.55              294.55
51511 ...Paid Leave Charge- Civ                      -                                   -              12,688.66          12,688.66
51611 ...Retirement Accrual - C                      -                                   -                4,569.36           4,569.36
51613 ...Fringe Benefits Accrua                      -                                   -              21,036.31          21,036.31
58521 ...Departmental Overhead                      -                                   -                8,169.84           8,169.84
58522 ...Central Services Overh                      -                                   -              16,596.95          16,596.95
58523 ...Division Overhead Cost                      -                                   -                2,288.97           2,288.97
58524 ...Sectional Overhead Cos                      -                                   -                   475.77              475.77
             
LABOR CHARGES      1,360,000.00                                 -             132,404.53               1,227,595.47        132,404.53             120,910.42                       11,494.11
LM WATER QUALITY - DD
C241710 51111 ...Regular - Civilian - S                      -                                   -              13,362.21          13,362.21
51420 ...License - S/R *..                      -                                   -                     24.12                24.12
51511 ...Paid Leave Charge- Civ                      -                                   -                2,571.10           2,571.10
51611 ...Retirement Accrual - C                      -                                   -                1,031.67           1,031.67
51613 ...Fringe Benefits Accrua                      -                                   -                4,195.79           4,195.79
51911 ...Miscellaneous Payroll                      -                                   -             (11,011.82)         (11,011.82)
58521 ...Departmental Overhead                      -                                   -                1,641.71           1,641.71
58522 ...Central Services Overh                      -                                   -                3,327.23           3,327.23
58523 ...Division Overhead Cost                      -                                   -                   386.90              386.90
58524 ...Sectional Overhead Cos                      -                                   -                   126.23                126.23
             
LABOR CHARGES         141,000.00                                 -              15,655.14                  125,344.86          15,655.14              12,352.42                         3,302.72
LM MUNI BOAT - DD
C241910 51111 ...Regular - Civilian - S                      -                                   -              38,717.65          38,717.65
51212 ...Overtime - Civilian -                      -                                   -                   527.98              527.98
51312 ...Meal Allowance - N/R..                      -                                   -                     10.75                10.75
51420 ...License - S/R *..                      -                                   -                   145.25              145.25
51511 ...Paid Leave Charge- Civ                      -                                   -                7,758.40           7,758.40
51611 ...Retirement Accrual - C                      -                                   -                2,615.13           2,615.13
51613 ...Fringe Benefits Accrua                      -                                   -              13,007.20          13,007.20
58521 ...Departmental Overhead                      -                                   -                4,965.49           4,965.49
58522 ...Central Services Overh                      -                                   -              10,094.80          10,094.80
58523 ...Division Overhead Cost                      -                                   -                1,179.01             1,179.01
             
LABOR CHARGES                      -                                   -              79,021.66                  (79,021.66)          79,021.66              74,062.56                         4,959.10
LM SAILBOAT - DD
C242010 51111 ...Regular - Civilian - S                      -                                   -              12,026.92          12,026.92
51122 ...Temporary - Regular Pa                      -                                   -                   190.51              190.51
51420 ...License - S/R *..                      -                                   -                     94.35                94.35
51511 ...Paid Leave Charge- Civ                      -                                   -                1,967.41           1,967.41
51611 ...Retirement Accrual - C                      -                                   -                1,227.69           1,227.69
51613 ...Fringe Benefits Accrua                      -                                   -                2,929.62           2,929.62
51627 ...Retirement Contributio                      -                                   -                      7.14                  7.14
58521 ...Departmental Overhead                      -                                   -                1,411.90           1,411.90
58522 ...Central Services Overh                      -                                   -                2,833.33           2,833.33
58523 ...Division Overhead Cost                      -                                   -                   408.17              408.17
58524 ...Sectional Overhead Cos                      -                                   -                      1.17                    1.17
             
LABOR CHARGES                      -                                   -              23,098.21                  (23,098.21)          23,098.21              17,997.82                         5,100.39
LM SYSTEM IMPROVEMENT - DD
C242110 51111 ...Regular - Civilian - S                      -                                   -              21,543.15          21,543.15
51420 ...License - S/R *..                      -                                   -                     26.46                26.46
51511 ...Paid Leave Charge- Civ                      -                                   -                4,638.53           4,638.53
51611 ...Retirement Accrual - C                      -                                   -                1,091.14           1,091.14
51613 ...Fringe Benefits Accrua                      -                                   -                8,096.23           8,096.23
51911 ...Miscellaneous Payroll                      -                                   -             (42,649.35)         (42,649.35)
58521 ...Departmental Overhead                      -                                   -                2,825.03           2,825.03
58522 ...Central Services Overh                      -                                   -                5,773.20           5,773.20
58523 ...Division Overhead Cost                      -                                   -                   779.59              779.59
58524 ...Sectional Overhead Cos                      -                                   -                     16.52                  16.52
             
LABOR CHARGES         322,000.00                                 -                2,140.50                  319,859.50           2,140.50                2,140.50                                   -  
LM RETAIN WALLS - DD
C242210 51111 ...Regular - Civilian - S                      -                                   -              10,131.18          10,131.18
51511 ...Paid Leave Charge- Civ                      -                                   -                2,181.30           2,181.30
51611 ...Retirement Accrual - C                      -                                   -                   895.50              895.50
51613 ...Fringe Benefits Accrua                      -                                   -                3,544.91           3,544.91
51911 ...Miscellaneous Payroll                      -                                   -               (9,780.85)          (9,780.85)
58521 ...Departmental Overhead                      -                                   -                1,339.69           1,339.69
58522 ...Central Services Overh                      -                                   -                2,715.21           2,715.21
58523 ...Division Overhead Cost                      -                                   -                   377.82                377.82
             
LABOR CHARGES         171,000.00                                 -              11,404.76                  159,595.24          11,404.76              11,404.76                                   -  
LM PED/BIKE PATH - DD
C242310 51111 ...Regular - Civilian - S                      -                                   -                8,763.36           8,763.36
51420 ...License - S/R *..                      -                                   -                     58.24                58.24
51511 ...Paid Leave Charge- Civ                      -                                   -                1,886.93           1,886.93
51611 ...Retirement Accrual - C                      -                                   -                   804.71              804.71
51613 ...Fringe Benefits Accrua                      -                                   -                3,048.19           3,048.19
58521 ...Departmental Overhead                      -                                   -                1,159.65           1,159.65
58522 ...Central Services Overh                      -                                   -                2,348.50           2,348.50
58523 ...Division Overhead Cost                      -                                   -                   327.84              327.84
58524 ...Sectional Overhead Cos                      -                                   -                     30.66                  30.66
             
LABOR CHARGES         845,000.00                                 -              18,428.08                  826,571.92          18,428.08              17,406.30                         1,021.78
LM EL EMBARCADERO
C242410 51111 ...Regular - Civilian - S                      -                                   -              18,076.72          18,076.72
51122 ...Temporary - Regular Pa                      -                                   -                   307.44              307.44
51420 ...License - S/R *..                      -                                   -                1,156.23           1,156.23
51511 ...Paid Leave Charge- Civ                      -                                   -                3,869.93           3,869.93
51611 ...Retirement Accrual - C                      -                                   -                1,028.59           1,028.59
51613 ...Fringe Benefits Accrua                      -                                   -                6,734.81           6,734.81
51627 ...Retirement Contributio                      -                                   -                     11.51                11.51
58521 ...Departmental Overhead                      -                                   -                2,405.78           2,405.78
58522 ...Central Services Overh                      -                                   -                4,911.93           4,911.93
58523 ...Division Overhead Cost                      -                                   -                   663.87              663.87
58524 ...Sectional Overhead Cos                      -                                   -                   109.61                109.61
             
LABOR CHARGES         263,000.00                                 -              39,276.42                  223,723.58          39,276.42              38,781.97                            494.45
ESTUARY PARK - DD
C242510 51111 ...Regular - Civilian - S                      -                                   -                3,570.11           3,570.11
51511 ...Paid Leave Charge- Civ                      -                                   -                   768.73              768.73
51611 ...Retirement Accrual - C                      -                                   -                   180.66              180.66
51613 ...Fringe Benefits Accrua                      -                                   -                1,341.69           1,341.69
58521 ...Departmental Overhead                      -                                   -                   468.17              468.17
58522 ...Central Services Overh                      -                                   -                   956.75              956.75
58523 ...Division Overhead Cost                      -                                   -                   128.87                128.87
             
LABOR CHARGES         402,000.00                                 -                7,414.98                  394,585.02           7,414.98                7,414.98                                   -  
10TH AVENUE TRAIL - DD
C242610 51111 ...Regular - Civilian - S                      -                                   -                1,597.98           1,597.98
51511 ...Paid Leave Charge- Civ                      -                                   -                   344.02              344.02
51611 ...Retirement Accrual - C                      -                                   -                   106.76              106.76
51613 ...Fringe Benefits Accrua                      -                                   -                   582.78              582.78
58521 ...Departmental Overhead                      -                                   -                   210.29              210.29
58522 ...Central Services Overh                      -                                   -                   428.29              428.29
58523 ...Division Overhead Cost                      -                                   -                     59.48                  59.48
             
LABOR CHARGES                      -                                   -                3,329.60                    (3,329.60)           3,329.60                3,329.60                                   -  
BB/MARINE TRAIL - DD
C242710 51111 ...Regular - Civilian - S                      -                                   -              10,370.34          10,370.34
51511 ...Paid Leave Charge- Civ                      -                                   -                1,935.28           1,935.28
51611 ...Retirement Accrual - C                      -                                   -                   888.88              888.88
51613 ...Fringe Benefits Accrua                      -                                   -                3,080.57           3,080.57
58521 ...Departmental Overhead                      -                                   -                1,246.12           1,246.12
58522 ...Central Services Overh                      -                                   -                2,518.75           2,518.75
58523 ...Division Overhead Cost                      -                                   -                   354.24              354.24
58524 ...Sectional Overhead Cos                      -                                   -                      1.60                  1.60
             
LABOR CHARGES         292,000.00                                 -              20,395.78                  271,604.22          20,395.78              17,564.76                         2,831.02
BB/EMBARCADERO COVE
C242810 51111 ...Regular - Civilian - S                      -                                   -                1,978.04           1,978.04
51511 ...Paid Leave Charge- Civ                      -                                   -                   425.82              425.82
51611 ...Retirement Accrual - C                      -                                   -                   128.30              128.30
51613 ...Fringe Benefits Accrua                      -                                   -                   724.03              724.03
58521 ...Departmental Overhead                      -                                   -                   260.20              260.20
58522 ...Central Services Overh                      -                                   -                   530.17              530.17
58523 ...Division Overhead Cost                      -                                   -                     72.56                72.56
             
LABOR CHARGES                      -                                   -                4,119.12                    (4,119.12)           4,119.12                4,119.12                                   -  
LIVINGSTON PIER - DD
C242910 51111 ...Regular - Civilian - S                      -                                   -                1,700.56           1,700.56
51511 ...Paid Leave Charge- Civ                      -                                   -                   360.59              360.59
51611 ...Retirement Accrual - C                      -                                   -                   120.07              120.07
51613 ...Fringe Benefits Accrua                      -                                   -                   605.25              605.25
58521 ...Departmental Overhead                      -                                   -                   220.64              220.64
58522 ...Central Services Overh                      -                                   -                   448.93              448.93
58523 ...Division Overhead Cost                      -                                   -                     62.33                62.33
             
LABOR CHARGES                      -                                   -                3,518.37                    (3,518.37)           3,518.37                3,481.52                              36.85
CRYER SITE  - DD
C243010 51111 ...Regular - Civilian - S                      -                                   -                9,266.22           9,266.22
51511 ...Paid Leave Charge- Civ                      -                                   -                1,686.55           1,686.55
51611 ...Retirement Accrual - C                      -                                   -                   737.71              737.71
51613 ...Fringe Benefits Accrua                      -                                   -                2,709.97           2,709.97
58521 ...Departmental Overhead                      -                                   -                1,098.76           1,098.76
58522 ...Central Services Overh                      -                                   -                2,222.86           2,222.86
58523 ...Division Overhead Cost                      -                                   -                   311.04              311.04
58524 ...Sectional Overhead Cos                      -                                   -                      1.28                  1.28
             
LABOR CHARGES                      -                                   -              18,034.39                  (18,034.39)          18,034.39              15,971.17                         2,063.22
UNION POINT PARK - DD
C243110 51111 ...Regular - Civilian - S                      -                                   -                3,833.98           3,833.98
51420 ...License - S/R *..                      -                                   -                     25.54                25.54
51511 ...Paid Leave Charge- Civ                      -                                   -                   437.27              437.27
51611 ...Retirement Accrual - C                      -                                   -                   174.68              174.68
51613 ...Fringe Benefits Accrua                      -                                   -                   713.91              713.91
58521 ...Departmental Overhead                      -                                   -                   405.27              405.27
58522 ...Central Services Overh                      -                                   -                   818.44              818.44
58523 ...Division Overhead Cost                      -                                   -                   118.48              118.48
             
LABOR CHARGES                      -                                   -                6,527.57                    (6,527.57)           6,527.57                3,904.51                         2,623.06
PARK STREET BRIDGE - DD
C243210 51111 ...Regular - Civilian - S                      -                                   -                5,372.87           5,372.87
51511 ...Paid Leave Charge- Civ                      -                                   -                   936.45              936.45
51611 ...Retirement Accrual - C                      -                                   -                   453.01              453.01
51613 ...Fringe Benefits Accrua                      -                                   -                1,475.09           1,475.09
58521 ...Departmental Overhead                      -                                   -                   638.78              638.78
58522 ...Central Services Overh                      -                                   -                1,289.16           1,289.16
58523 ...Division Overhead Cost                      -                                   -                   182.26              182.26
             
LABOR CHARGES                      -                                   -              10,347.62                  (10,347.62)          10,347.62                8,152.65                         2,194.97
PARK STREET TRIANGLE - DD
C243310 51111 ...Regular - Civilian - S                      -                                   -                   151.92              151.92
51511 ...Paid Leave Charge- Civ                      -                                   -                     32.71                32.71
51611 ...Retirement Accrual - C                      -                                   -                      7.69                  7.69
51613 ...Fringe Benefits Accrua                      -                                   -                     57.09                57.09
58521 ...Departmental Overhead                      -                                   -                     19.93                19.93
58522 ...Central Services Overh                      -                                   -                     40.71                40.71
58523 ...Division Overhead Cost                      -                                   -                      5.49                  5.49
             
LABOR CHARGES                      -                                   -                   315.54                       (315.54)              315.54                   315.54                                   -  
PIER 29 RESTAURANT - DD
C243410 51111 ...Regular - Civilian - S                      -                                   -                2,515.62           2,515.62
51511 ...Paid Leave Charge- Civ                      -                                   -                   514.02              514.02
51611 ...Retirement Accrual - C                      -                                   -                   193.84              193.84
51613 ...Fringe Benefits Accrua                      -                                   -                   847.26              847.26
58521 ...Departmental Overhead                      -                                   -                   315.21              315.21
58522 ...Central Services Overh                      -                                   -                   639.97              639.97
58523 ...Division Overhead Cost                      -                                   -                     88.68                88.68
             
LABOR CHARGES                      -                                   -                5,114.60                    (5,114.60)           5,114.60                4,930.38                            184.22
DERBY STREET PARK - DD
C243510 51111 ...Regular - Civilian - S                      -                                   -                2,711.92           2,711.92
51511 ...Paid Leave Charge- Civ                      -                                   -                   567.28              567.28
51611 ...Retirement Accrual - C                      -                                   -                   222.37              222.37
51613 ...Fringe Benefits Accrua                      -                                   -                   929.33              929.33
58521 ...Departmental Overhead                      -                                   -                   348.14              348.14
58522 ...Central Services Overh                      -                                   -                   706.29              706.29
58523 ...Division Overhead Cost                      -                                   -                     98.21                98.21
             
LABOR CHARGES                      -                                   -                5,583.54                    (5,583.54)           5,583.54                5,473.00                            110.54
OW MUSEUM - DD
C243610 51111 ...Regular - Civilian - S                      -                                   -                6,909.83           6,909.83
51420 ...License - S/R *..                      -                                   -                     40.07                40.07
51511 ...Paid Leave Charge- Civ                      -                                   -                1,383.05           1,383.05
51611 ...Retirement Accrual - C                      -                                   -                   446.84              446.84
51613 ...Fringe Benefits Accrua                      -                                   -                2,331.75           2,331.75
58521 ...Departmental Overhead                      -                                   -                   845.83              845.83
58522 ...Central Services Overh                      -                                   -                1,721.64           1,721.64
58523 ...Division Overhead Cost                      -                                   -                   236.31              236.31
58524 ...Sectional Overhead Cos                      -                                   -                     83.36                83.36
             
LABOR CHARGES                      -                                   -              13,998.68                  (13,998.68)          13,998.68              13,298.64                            700.04
LANCASTER TRAIL - DD
C243710 51111 ...Regular - Civilian - S                      -                                   -                2,281.94           2,281.94
51511 ...Paid Leave Charge- Civ                      -                                   -                   463.77              463.77
51611 ...Retirement Accrual - C                      -                                   -                   149.00              149.00
51613 ...Fringe Benefits Accrua                      -                                   -                   782.08              782.08
58521 ...Departmental Overhead                      -                                   -                   283.63              283.63
58522 ...Central Services Overh                      -                                   -                   577.33              577.33
58523 ...Division Overhead Cost                      -                                   -                     79.71                79.71
             
LABOR CHARGES                      -                                   -                4,617.46                    (4,617.46)           4,617.46                4,433.24                            184.22
FRUITVALE BRIDGE - DD
C243810 51111 ...Regular - Civilian - S                      -                                   -                7,846.13           7,846.13
51511 ...Paid Leave Charge- Civ                      -                                   -                1,507.52           1,507.52
51611 ...Retirement Accrual - C                      -                                   -                   602.87              602.87
51613 ...Fringe Benefits Accrua                      -                                   -                2,461.03           2,461.03
58521 ...Departmental Overhead                      -                                   -                1,000.73           1,000.73
58522 ...Central Services Overh                      -                                   -                2,027.39           2,027.39
58523 ...Division Overhead Cost                      -                                   -                   283.11              283.11
58524 ...Sectional Overhead Cos                      -                                   -                      2.08                  2.08
             
LABOR CHARGES                      -                                   -              15,730.86                  (15,730.86)          15,730.86              14,515.05                         1,215.81
ALAMEDA AVENUE TRAIL- DD
C243910 51111 ...Regular - Civilian - S                      -                                   -                2,570.42           2,570.42
51511 ...Paid Leave Charge- Civ                      -                                   -                   525.86              525.86
51611 ...Retirement Accrual - C                      -                                   -                   177.72              177.72
51613 ...Fringe Benefits Accrua                      -                                   -                   880.83              880.83
58521 ...Departmental Overhead                      -                                   -                   321.84              321.84
58522 ...Central Services Overh                      -                                   -                   654.69              654.69
58523 ...Division Overhead Cost                      -                                   -                     90.55                90.55
             
LABOR CHARGES                      -                                   -                5,221.91                    (5,221.91)           5,221.91                5,037.69                            184.22
US AUDIO TRAIL - DD
C244010 51111 ...Regular - Civilian - S                      -                                   -                5,288.54           5,288.54
51511 ...Paid Leave Charge- Civ                      -                                   -                   841.29              841.29
51611 ...Retirement Accrual - C                      -                                   -                   354.83              354.83
51613 ...Fringe Benefits Accrua                      -                                   -                1,360.74           1,360.74
58521 ...Departmental Overhead                      -                                   -                   609.34              609.34
58522 ...Central Services Overh                      -                                   -                1,232.30           1,232.30
58523 ...Division Overhead Cost                      -                                   -                   173.53              173.53
             
LABOR CHARGES                      -                                   -                9,860.57                    (9,860.57)           9,860.57                7,871.07                         1,989.50
HIGH STREET BRIDGE - DD
C244110 51111 ...Regular - Civilian - S                      -                                   -                5,269.37           5,269.37
51511 ...Paid Leave Charge- Civ                      -                                   -                   837.10              837.10
51611 ...Retirement Accrual - C                      -                                   -                   433.84              433.84
51613 ...Fringe Benefits Accrua                      -                                   -                1,298.82           1,298.82
58521 ...Departmental Overhead                      -                                   -                   602.35              602.35
58522 ...Central Services Overh                      -                                   -                1,213.43           1,213.43
58523 ...Division Overhead Cost                      -                                   -                   173.20              173.20
             
LABOR CHARGES                      -                                   -                9,828.11                    (9,828.11)           9,828.11                7,838.58                         1,989.53
AGGREGATE TRAIL - DD
C244210 51111 ...Regular - Civilian - S                      -                                   -                5,599.13           5,599.13
51511 ...Paid Leave Charge- Civ                      -                                   -                   935.65              935.65
51611 ...Retirement Accrual - C                      -                                   -                   391.96              391.96
51613 ...Fringe Benefits Accrua                      -                                   -                1,515.31           1,515.31
58521 ...Departmental Overhead                      -                                   -                   653.60              653.60
58522 ...Central Services Overh                      -                                   -                1,322.40           1,322.40
58523 ...Division Overhead Cost                      -                                   -                   185.75              185.75
             
LABOR CHARGES                      -                                   -              10,603.80                  (10,603.80)          10,603.80                8,798.51                         1,805.29
66TH AVENUE GATEWAY - DD
C244310 51111 ...Regular - Civilian - S                      -                                   -              11,430.54          11,430.54
51511 ...Paid Leave Charge- Civ                      -                                   -                2,180.04           2,180.04
51611 ...Retirement Accrual - C                      -                                   -                   886.39              886.39
51613 ...Fringe Benefits Accrua                      -                                   -                3,548.83           3,548.83
58521 ...Departmental Overhead                      -                                   -                1,379.77           1,379.77
58522 ...Central Services Overh                      -                                   -                2,796.01           2,796.01
58523 ...Division Overhead Cost                      -                                   -                   388.96              388.96
58524 ...Sectional Overhead Cos                      -                                   -                      2.24                  2.24
             
LABOR CHARGES                      -                                   -              22,612.78                  (22,612.78)          22,612.78              20,733.76                         1,879.02
WATERFRONT REMED - DD
C244410 51111 ...Regular - Civilian - S                      -                                   -              10,850.63          10,850.63
51511 ...Paid Leave Charge- Civ                      -                                   -                2,248.15           2,248.15
51611 ...Retirement Accrual - C                      -                                   -                   886.73              886.73
51613 ...Fringe Benefits Accrua                      -                                   -                3,677.67           3,677.67
58521 ...Departmental Overhead                      -                                   -                1,125.98           1,125.98
58522 ...Central Services Overh                      -                                   -                2,278.28           2,278.28
58523 ...Division Overhead Cost                      -                                   -                   238.86              238.86
             
LABOR CHARGES                      -                                   -              21,306.30                  (21,306.30)          21,306.30              20,716.79                            589.51
7TH STREET FLOOD CONTROL - DD
C244510 51111 ...Regular - Civilian - S                      -                                   -              12,547.29          12,547.29
51212 ...Overtime - Civilian -                      -                                   -                   271.40              271.40
51511 ...Paid Leave Charge- Civ                      -                                   -                2,701.48           2,701.48
51611 ...Retirement Accrual - C                      -                                   -                   655.08              655.08
51613 ...Fringe Benefits Accrua                      -                                   -                4,701.25           4,701.25
58521 ...Departmental Overhead                      -                                   -                1,645.94           1,645.94
58522 ...Central Services Overh                      -                                   -                3,410.42           3,410.42
58523 ...Division Overhead Cost                      -                                   -                   453.50              453.50
58524 ...Sectional Overhead Cos                      -                                   -                     93.42                93.42
             
LABOR CHARGES                      -                                   -              26,479.78                  (26,479.78)          26,479.78              26,479.78                                   -  
STUDIO ONE - DD
C244710 51111 ...Regular - Civilian - S                      -                                   -                8,933.56           8,933.56
51420 ...License - S/R *..                      -                                   -                     35.84                35.84
51511 ...Paid Leave Charge- Civ                      -                                   -                1,677.32           1,677.32
51611 ...Retirement Accrual - C                      -                                   -                   448.99              448.99
51613 ...Fringe Benefits Accrua                      -                                   -                2,890.88           2,890.88
58521 ...Departmental Overhead                      -                                   -                1,156.59           1,156.59
58522 ...Central Services Overh                      -                                   -                2,354.90           2,354.90
58523 ...Division Overhead Cost                      -                                   -                   340.09              340.09
             
LABOR CHARGES                      -                                   -              17,838.17                  (17,838.17)          17,838.17              16,166.29                         1,671.88
CREEK RESTORE - DD
C244810 51111 ...Regular - Civilian - S                      -                                   -                9,021.00           9,021.00
51112 ...Regular - Sworn - S/R                      -                                   -                     61.88                61.88
51231 ...Comp Time Earned-1.5x.                      -                                   -                   591.29              591.29
51511 ...Paid Leave Charge- Civ                      -                                   -                2,054.72           2,054.72
51611 ...Retirement Accrual - C                      -                                   -                   494.89              494.89
51613 ...Fringe Benefits Accrua                      -                                   -                3,577.97           3,577.97
58521 ...Departmental Overhead                      -                                   -                1,251.84           1,251.84
58522 ...Central Services Overh                      -                                   -                2,557.41           2,557.41
58523 ...Division Overhead Cost                      -                                   -                   339.77              339.77
58524 ...Sectional Overhead Cos                      -                                   -                      2.82                  2.82
             
LABOR CHARGES                      -                                   -              19,953.59                  (19,953.59)          19,953.59              19,770.59                            183.00
WATERSHED ACQUISITION - DD
C244910 51111 ...Regular - Civilian - S                      -                                   -                6,707.14           6,707.14
51231 ...Comp Time Earned-1.5x.                      -                                   -                   562.02              562.02
51511 ...Paid Leave Charge- Civ                      -                                   -                1,011.65           1,011.65
51611 ...Retirement Accrual - C                      -                                   -                   661.99              661.99
51613 ...Fringe Benefits Accrua                      -                                   -                1,474.87           1,474.87
58521 ...Departmental Overhead                      -                                   -                   858.86              858.86
58522 ...Central Services Overh                      -                                   -                1,720.67           1,720.67
58523 ...Division Overhead Cost                      -                                   -                     10.48                10.48
             
LABOR CHARGES                      -                                   -              13,007.68                  (13,007.68)          13,007.68                8,964.98                         4,042.70 26015.36
FUND LABOR  CHARGES TOTAL      5,731,034.00                                 -             925,470.73               4,805,563.27        925,470.73             850,480.85                       74,989.88