ATTACHMENT #1

Department: ENGINEERING

Budget Change / Addition Form

Fiscal Year 2007-08 (FY 08)

Date: April 18, 2007

Council/Management Goal:

Provide service effectively and efficiently 

Method/Tool for achieving goal:

Hire and allocate staff resources necessary to perform traffic engineering work effectively and efficiently.

Resource Requested: Delete Traffic Program Supervisor Position effective July 1, 2007 and replace with two full time regular positions (Traffic Signal Technician and Administrative Technician).  This will allow us to complete traffic related projects effectively and quickly.  To offset the cost of both proposed positions, we recommended reallocation of the budgeted Traffic Program Supervisor salary supplemented as necessary with additional revenue from Work Zone Traffic Control Permits and Traffic Signal Reimbursements from Carrboro.

 

Account Name

Account Number

2007-08
Request

2008-09
Estimate

Salaries

 

 

-

Traffic Program Supervisor (39)

10270-50100

(52,197)

(52,197)

Traffic Signal Technician (31B)

10270-50100

35,329

35,329

 Administrative Technician  (29B)

10270-50100 

 32,044

 32,044

 Group Insurance

 

 

 

Traffic Program Supervisor (39)

 10270-50650

 (8,511)

 (8,511)

Traffic Signal Technician (31B)

 10270-50650

 8,340

 8,340

 Administrative Technician  (29B)

 10270-50650

8,200

8,200

FICA

 

 

 

Traffic Program Supervisor (39)

 10270-50505

 (3,993)

 (3,993)

Traffic Signal Technician (31B)

 10270-50505

 2,703

2,703

Administrative Technician  (29B) 

 10270-50505

2,452

2,452

Retirement

 

 

 

Traffic Program Supervisor (39)

 10270-50600

 (5,173)

 (5,173)

Traffic Signal Technician (31B)

 10270-50600

3,215

3,215

 Administrative Technician  (29B) 

 10270-50600

3,000

3,000

Supplies

10270-60700

1,500

0

Computer Usage Charges

10270-60660

5,000

0

Revenues from Work Zone Traffic Control

 

(31,909)

(31,909)

 

Total

0

+6,500