Professional Documents
Culture Documents
TABLE OF CONTENTS
MAYOR’S PROPOSED BUDGET for
FISCAL YEAR JULY 1, 2011 to JUNE 30, 2012
TABLE OF CONTENTS
TRANSMITTAL LETTER
BUDGET SUMMARY
Accounting Policies 1-7
Fund Balance Policy 1-9
Fund Structure 1-10
Budget Process 1-11
General Fund by Agency 1-13
Internal Service Fund Summary 1-14
Revenue Summary 1-15
General Fund by Appropriation Type 1-16
Personnel Summary 1-17
Appropriation Category Descriptions 1-18
BRIDGEPORT IN CONTEXT
Community Profile 1-19
ORGANIZATIONAL CHART 1-29
DEPARTMENT BUDGETS
Office of the Mayor 1
Central Grants and Community Development 9
FINANCE DIVISIONS
Comptroller’s Office 17
Finance Administration 23
Print Shop 29
Purchasing 35
Tax Collector 41
Tax Assessor 47
Treasury 53
GENERAL GOVERNMENT
Registrar of Voters 57
City Clerk 61
City Attorney 65
Archives & Records 71
Civil Service 75
Grants Personnel / Benefits Administration 81
Labor Relations 87
Pensions / Other Employee Benefits 93
Town Clerk 95
Legislative Department 101
Office of Policy & Management 105
Chief Administrative Office 109
Information Technology Services 117
Minority Business Enterprise 121
PUBLIC SAFETY
Police Department / Animal Control 125
Fire Department 141
Weights & Measures 157
Public Safety Communications 159
APPENDIX
GLOSSARY 393
STATE & LOCAL CORE OPERATIONS ESSENTIAL QUALITY OF LIFE NON- ESSENTIAL
ELECTORAL MANDATES SERVICES TO SERVICES
SUPPORT CORE
OPERATIONS
Board of Education (0) Building & Zoning (19) Archives (.5) Department on Aging (6) Airport (14)
City Clerk (6) Economic & Community Central Grants (6) Employee & Organizational Arena at Harbor Yard (0)
Development (19.5) Development (0)
Ethics Commission (0) Education & Nutrition City Attorney (21) Health & Social Services: Beardsley Zoo (13)
(2208) Communicable Disease,
Laboratory, Clinics, Parent
Aide Program (6)
Legislative Council (1) Environmental Health & Finance (18.5) Human Services (2) Captain's Cove (0)
Licensure, Lead
Prevention, Housing
Inspections, Sanitation
(47)
Mayor/CAO (15) Fire (296) Health Libraries (52) Fairchild Wheeler Golf
Administration (2) Course (3)
Registrar of Voters (5) Personnel Services: Civil Information Lighthouse Program (4) Harbor Yard Stadium (0)
Service, Benefits, Human Technology (15),
Resources, Labor Minority Business
Relations (26) Resource Center
(2)
Town Clerk (7) Police (479), Harbor Office of Policy & Persons with Disabilities Miscellaneous properties
Master (1) Management (6.5) (0) under 10,000 SF (0)
Vital Statistics (5) Roadway, Facilities, Parks Public Facilities Parks & Recreation Print Shop (7.5)
& Fleet Maintenance (102) Administration Administration (7)
(15.5), Engineering
(6)
Emergency Operations Purchasing (6) Veterans Affairs (2) Weights & Measures (2)
Center (EOC) (59)
Tax Assessor
Collector, and
Treasurer (33)
3,548 TOTAL GENERAL FUND WORKFORCE
39 3,258.5 132 79 39.5
PERCENTAGE OF GENERAL FUND WORKFORCE
1.10% 91.84% 3.72% 2.23% 1.11%
PERCENTAGE OF WORKFORCE DELIVERING MANDATED, CORE & CORE-SUPPORTIVE OPERATIONS:
96.66%
GENERAL FUND BUDGET
BUDGET SUMMARY BUDGET & ACCOUNTING POLICIES
ACCOUNTING POLICIES
FISCAL YEAR
The City of Bridgeport’s Fiscal Year begins July 1 and ends June 30.
BALANCED BUDGET
The Charter of the City of Bridgeport mandates a balanced budget. For the purposes of meeting
this requirement, each year a budget is adopted in which the projected expenditures are equal to
the projected revenues.
BASIS OF ACCOUNTING
The City of Bridgeport’s accounting system is operated on a fund basis. A fund is a fiscal and
accounting entity with a self-balancing set of accounts in which cash and other financial
resources or balances are recorded and segregated to carry on specific activities or attain certain
objectives in accordance with specific regulations and limitations. The operations of the general
fund are maintained on a modified accrual basis, with revenues recorded when measurable and
available and the expenditures recorded when the services or goods are received and liabilities
are incurred. In contrast, accounting records for the City’s enterprise, pension and
nonexpendable trust funds are managed on the accrual basis of accounting. The types of funds
utilized by the City are as follows: general; special revenue; capital projects; enterprise; and trust
and agency. The type and number of individual funds established is determined by GAAP and
sound financial administration.
BUDGET PROCEDURE
The Mayor’s annual budget is developed by the City’s Office of Policy & Management (OPM).
The budget is submitted to the City Council, which in turn makes additions and changes as
necessary before turning it over to the Mayor for approval. The City maintains budgetary control
through the Office of Policy & Management. The objective of budgetary control is to ensure
compliance with the legal provisions embodied in the annual adopted budget approved by the
City Council. The level of budgetary control is established by organization, agency, appropriation
and object. The City of Bridgeport also utilizes an encumbrance accounting system as one
technique for accomplishing budgetary control. Encumbrances reserve appropriations which have
been obligated through purchase orders or other contractual documents. Encumbrances are
reported as reservations of fund balance at the end of the year. Transfers of certain
appropriations between departments require the approval of the City Council. The City of
Bridgeport’s Capital & General Fund Budgets must be adopted by the City Council and approved
by the Mayor.
INTERNAL CONTROLS
The management of the City of Bridgeport is maintained through a control structure designed to
ensure that the assets of the City are protected from loss, theft, or misuse and to ensure that
adequate accounting data is compiled to allow for the preparation of financial statements in
conformity with GAAP. The control structure is designed to provide reasonable assurance that
these objectives are met. The concept of reasonable assurance recognizes that the cost of a
control should not exceed the benefits likely to be derived from that cost and that the valuation of
costs and benefits requires estimates and judgments be made by management. In addition, the
City of Bridgeport has an internal audit staff responsible for monitoring the various City
departments in compliance with the City Charter, ordinances, and all other policies and
procedures.
As a recipient of Federal, State and local financial assistance, the City of Bridgeport is
responsible for ensuring adequate internal control policies and procedures are in place to ensure
and document compliance with applicable laws and regulations related to these programs. This
internal control structure is subject to periodic evaluation by management as well.
RISK MANAGEMENT
The City is exposed to various risks of loss related to torts; theft of, damage to, and destruction of
assets; errors and omissions; injuries to employees; and natural disasters. The City carries
commercial insurance for insurable risks of loss except for general liability, workers'
compensation and employee health and dental insurance. Coverage has not been materially
reduced, nor have settled claims exceeded commercial coverage in any of the past three years.
The City carries no insurance coverage for losses arising out of workers' compensation claims.
These claims are paid from the General Fund. This is accounted for in the governmental
activities of the government-wide statements.
The City maintains a group health and dental self-insurance plan to pay for medical claims of
current and retired City employees and their covered dependents. Approximately 4,380 active
employees and 4,012 retirees receive their health coverage through this plan. Payments related
to these claims are made by an outside administrator under an administrative services contract
and are accounted for in the Internal Service Fund. The contract requires the City to maintain a
$2,500,000 certificate of deposit which is recorded as restricted cash in the accompanying
balance sheet.
The liability for general liability, workers' compensation and group health insurance includes all
known claims reported plus a provision for those claims incurred but not reported, net of
estimated recoveries. The liability is based on past experience adjusted for current trends and
includes incremental claim expenditures. The liability for workers' compensation claims is
calculated using actuarial methods. Changes in the reported liability are as follows:
A reconciliation of changes in the aggregate liabilities for claims for the 2001-2010 fiscal years:
Current year
claims & Liability: End
Liability: Start changes in Claim of the Fiscal
of fiscal year estimates Payments Year
2010 72,277,783 119,677,303 108,253,612 83,701,474
2009 67,301,000 102,236,079 90,691,701 72,277,783
2008 65,740,860 88,167,399 86,607,259 67,301,000
2007 50,070,000 95,669,180 79,998,320 65,740,860
2006 54,076,619 71,379,804 75,386,423 50,070,000
2005 62,045,079 66,036,204 74,004,664 54,076,619
2004 61,964,745 66,974,067 66,893,733 62,045,079
2003 65,787,386 59,776,938 63,599,579 61,964,745
2002 81,968,096 42,867,583 59,048,293 65,787,386
2001 68,979,599 66,977,701 53,989,204 81,968,096
AUDIT
State Statutes require an annual audit conducted by independent certified public accountants.
Portions of these audits are included in the City’s Comprehensive Annual Financial Report, and
these can be accessed through the City’s website,
http://www.bridgeportct.gov/finance/Documents/2010CAFR.pdf
PURPOSE
To maintain a balance of funds within the total unreserved, undesignated fund balance to be available for
unforeseen contingencies.
Definition: Unreserved, undesignated fund balance is the remaining balance available following the reduction for
“resources not available for spending” or “legal restrictions” (reservation) and “management’s intended future use
of resources” (designation).
POLICY
The sum of all components identified for the undesignated fund balance level will be set at no less than
8.00% of annual operating expenditures and other financing uses (transfers out) of the prior audited fiscal
year with the annual approval by the City Council. In the event that the undesignated fund balance exceeds
12.00%, the amount exceeding this percentage may be available for appropriation at the discretion of the
Mayor with the approval of City Council.
RATIONALE
The City of Bridgeport recognizes the importance of maintaining an appropriate level of undesignated fund
balance on a Generally Accepted Accounting Principles (GAAP) basis to withstand short-term financial
emergencies. After evaluating the City’s operating characteristics, its overall financial health, the diversity
and flexibility of its tax base, the reliability of non-property tax revenues sources, the City’s working capital
needs, the impact of state policies regarding tax exempt properties and PILOT reimbursements on City
revenues, Brownfield policies, the national, state and local economic outlooks, emergency and disaster
risks, other contingent issues and the impact on the City bond ratings of all these factors, the City of
Bridgeport hereby establishes goals regarding the appropriate handling and funding of the undesignated
fund balance.
The City of Bridgeport’s formal undesignated fund balance policy shall be to maintain adequate
unencumbered reserves to accomplish the following objectives:
(1) Have sufficient funds available for appropriation for unforeseen expenditures or unforeseen
shortfalls in revenue after adoption of the annual budget ; and
(2) Avoid unexpected spikes in the mill rate caused by non-reoccurring revenues.
REPLENISHMENT OF SHORTFALL
The undesignated fund balance of the General Fund may fall below the approved minimum level due to
fluctuations between planned and actual revenues and expenditures, other financial emergencies or
catastrophic events of an unforeseen nature. When an audited shortfall is reported in the Comprehensive
Annual Financial Report (CAFR), it must be rebuilt during the following ensuing fiscal years. This will be
achieved by adding an annual appropriation, during the budgeting process of a minimum of 10% of the
difference between the fund balance policy level and the undesignated fund balance presented in the latest
audited statements.
When dealing with the unanticipated sale of municipal assets, no less than 50% of the ―gain on sale of city
asset‖ must be deposited toward the undesignated fund balance until the 12.00% goal has been achieved.
The maintenance of undesignated levels is not to be construed as surpluses or over-taxation by the City.
Rather, it is an element of sound fiscal management required for sustaining a high credit rating and financial
management flexibility.
Detailed financial schedules for all of the funds described below are not contained within this
budget document. This document includes information on the General Fund, as well as some
detail on Special Revenue Funds, the Internal Service Fund, and Capital Project Funds. Of these
funds, only the General Fund is subject to appropriation. Detail on the other funds described
below can be found in the City’s Comprehensive Annual Financial Report, prepared by the
Finance Department, and can be accessed through the City’s website,
http://www.bridgeportct.gov/finance/ Grateful acknowledgement of the assistance of the
Finance Department in providing certain schedules and detail from the 2010 CAFR is noted here,
and we have provided attribution for these throughout the budget book, as is applicable.
GOVERNMENTAL FUNDS
The City of Bridgeport maintains 21 individual governmental funds. The major funds of these
21 are discussed below.
THE GENERAL FUND is the primary operating fund of the city. It is the largest fund
which encompasses traditional governmental services, and is used to account for all financial
resources except those required to be accounted for in another fund. The General Fund is
primarily supported by the property tax. General Fund revenues are displayed by type in the
Revenue Summary section of this budget and by department in the Budget Detail section.
Appropriations are also listed by department in the Budget Detail section. Governmental
funds are reported using the current financial resources measurement focus and the modified
accrual basis of accounting. Revenues are recognized when they are both measurable and
available.
SPECIAL REVENUE FUNDS are used to account for revenues dedicated for a specific
purpose. These funds are prescribed by Federal or State program guidelines regarding the
distribution or use of revenues.
THE DEBT SERVICE FUND is used for the accumulation of resources for, and the
payment of, general long term bonded debt to be issued in future years.
BOARD OF EDUCATION FUND This fund accounts for the operations of the Board of
Education, except for those required to be accounted for in another fund.
CAPITAL PROJECT FUNDS are for various construction projects as well as the purchase
of the City’s fleet inventory. Capital Project Funds are used to account for the proceeds of
general obligation bonds and other financing sources for the planning, acquisition and
construction or improvement of major capital facilities such as new schools and urban
renewal projects.
PROPRIETARY FUNDS
ENTERPRISE FUNDS are used to report activities that are financed and operated in a
manner similar to a private business enterprise. In the case of the City of Bridgeport, the
Water Pollution Control Authority or WPCA, is one such fund which accounts for the activities
of the City’s two sewage treatment plants, sewage pumping stations, and collection systems
for the City of Bridgeport. These funds are covered in the Finance Department’s Annual
Financial Report, but not in this document.
FIDUCIARY FUNDS
Fiduciary funds are used to account for resources held for the benefit of parties outside the
government. These funds are not reflected in government-side financial statements because
the resources contained within these funds are not available to provide services for the City’s
constituents. The City of Bridgeport has four pension trust funds that support the pensions of
City employees. The accounting used for fiduciary funds is much like that used for proprietary
funds, and again, is covered in some detail in the Finance Department’s Annual Financial
Report, but not in this document.
BUDGET TIMETABLE
FISCAL YEAR 2011 - 2012
Dates : Day Actions
Jan. 28, 2011 Friday Departments data enter request budget into MUNIS
28-Jan DEPARTMENTS MUST SUBMIT STATUS OF FY 2011 GOALS
Jan. 28, 2011 Friday Departments must submit capital project request and back-up to OPM
Feb. 7, 2011 Monday OPM Submits FIRST Draft Recommended Budget to the Mayor
Feb 14 - Feb 25 Mayor may hold meetings regarding b udget with various departments
March 01, 2011 Mayor Submits Capital Budget to the City Council
( no later than) Tuesday
Feb 14 - Mar 25 Mayor formulates General Fund Budget. Budget goes to final production
April 05, 2011 Per City Charter, Mayor Submits Proposed Budget
( no later than) Tuesday to the City Council
May 10, 2011 Tuesday City Council Submits Adopted Budget to the Mayor
( no later than)
May 24, 2011 Tuesday Last day for the Mayor to Veto the City Council's
( no later than) Adopted Budget
May 31, 2011 Tuesday Last day for the City Council to vote on the Mayor's veto
( no later than) of the City Council's Adopted Budget
GENERAL FUND
BY AGENCY CATEGORY
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
AGCY CAT ACTUAL CURRENT REQUEST PROPOSED BUDGET
01 GENERAL GOVERNMENT 38,871,203 40,791,499 42,145,508 39,697,713 -1,093,786
02 PUBLIC SAFETY 132,087,194 139,596,920 140,130,253 139,475,918 -121,002
03 PUBLIC FACILITIES 41,672,949 42,944,972 44,057,116 45,469,655 2,524,683
04 OPED 13,139,884 13,878,434 13,880,711 13,179,580 -698,854
05 HEALTH & SOCIAL SERVICES 3,271,685 3,748,154 3,858,437 3,856,702 108,548
06 NONDEPARTMENTAL 4,306,874 -1,483,222 -1,483,222 401,326 1,884,548
07 LIBRARIES 4,741,139 6,723,003 6,723,003 6,723,003
08 BOARD OF EDUCATION 192,256,923 192,418,968 192,441,841 192,418,968 0
09 BOE FOOD SERVICES 12,850,296 11,315,145 11,315,572 11,315,572 427
10 BOE DEBT SERVICE 18,638,563 19,437,442 19,437,442 15,539,675 -3,897,767
Grand Total 461,836,710 469,371,315 472,506,661 468,078,112 -1,293,203
The City, by Ordinance, established an Internal Service Fund to account for self-insured health
benefit activities of the City, Board of Education and all other departments. Governmental
Accounting Standards allow for the use of Internal Service Funds for risk financing activities. The
Internal Service Fund is a proprietary type fund, which utilizes the accrual basis of accounting.
The primary source of revenues in the City of Bridgeport is property taxes. The second largest
chunk of revenues comes from Intergovernmental Revenue—which includes aid to public
schools, Education Cost Sharing, and funding for federal school lunch programming. The
economic downturn, paired with the collapse of the housing market, had a deleterious impact on
revenues, particularly those revenues that were to come from Bridgeport’s real estate market.
Additionally, the real estate conveyance fees collected by the town clerk on real estate
transactions are based upon the value of those transactions, and many foreclosure filings result
in transactions whose value is negligible, which means that the fees collected on them are a
fraction of what they would be in a healthy real estate market. This year’s revenues reflect a
property tax re-evaluation, and a conservative approach to anticipating the turnaround of the
economy. Additional measures the City has taken to handle the loss of revenues include, but are
not limited to: more aggressive tax collection strategies, including the use of the bootfinder on
vehicles with delinquent tax bills, fee increases, and the sale of excess city properties. The
Revenue Detail section in the appendix of this document provides additional detail about the
funding sources that support the General Fund Budget.
REVENUE SUMMARY
FY 2012
FY 2011 FY 2012 MAYOR VARIANCE TO
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED FY2011 BUDGET
01010000 COMPTROLLER'S OFFICE -3,141,422 -2,477,551 -2,491,969 -2,982,150 504,599
01040000 TAX COLLECTOR -269,861,115 -274,940,394 -265,869,367 -274,628,640 -311,754
01041000 TAX ASSESSOR -20,780,216 -19,590,209 -19,590,209 -19,235,731 -354,478
01045000 TREASURY -214,197 -275,000 -275,000 -275,000
01050000 REGISTRAR OF VOTERS -150 -500 -500
01060000 CITY ATTORNEY -15,000 -15,000 -15,000
01070000 CIVIL SERVICE -9 -88,500 -38,500 -88,500
01090000 TOWN CLERK -1,537,065 -1,542,300 -1,542,300 -1,545,800 3,500
01108000 INFORMATION TECHNOLOGY SERVICE -789 -250 -250 -250
01250000 POLICE ADMINISTRATION -5,002,035 -6,749,265 -6,942,765 -6,705,850 -43,415
01260000 FIRE DEPARTMENT ADMINISTRATION -205,012 -194,515 -203,515 -203,515 9,000
01285000 WEIGHTS & MEASURES -74,260 -76,000 -76,000 -76,000
01300000 PUBLIC FACILITIES ADMINISTRATION -1,100,589 -799,200 -799,200 -799,200
01310000 FACILITIES MAINTENANCE -535
01325000 SANITATION & RECYCLING -9,200 -20,000 -20,000 -20,000
01341000 BEARDSLEY ZOO/CAROUSEL -355,000
01350000 RECREATION -69,270 -62,000 -67,000 -67,000 5,000
01355000 PARKS ADMINISTRATION -2,382,991 -2,374,005 -2,380,356 -2,440,356 66,351
01356000 PARKS MAINTENANCE SERVICES 24,976
01375000 AIRPORT -758,062 -922,115 -928,200 -928,200 6,085
01385000 ENGINEERING -2,801 -4,600 -4,000 -4,000 -600
01450000 OPED ADMINISTRATION -520,901 -1,145,500 -1,145,500 -645,500 -500,000
01455000 BUILDING DEPARTMENT -1,952,319 -1,904,000 -1,929,000 -1,929,000 25,000
01456000 ZBA -35,283 -35,000 -35,000 -35,000
01457000 ZONING COMMISSION -218,025 -160,500 -160,500 -160,500
01552000 VITAL STATISTICS -450,989 -441,500 -441,500 -441,500
01554000 COMMUNICABLE DISEASE CLINIC -31,380
01555000 ENVIRONMENTAL HEALTH -335,055 -328,850 -328,850 -328,850
01556000 HOUSING CODE -34,340 -42,000 -42,000 -42,000
01560000 CLINICS -72,380 -20,000 20,000
01585000 SOCIAL SERVICES -25
01600000 GENERAL PURPOSE BONDS PAYABLE -2,369,395 -2,377,776 -2,377,776 -1,943,026 -434,750
01610000 OTHER FINANCING USES -639,500 -1,100,000 -1,100,000 -1,100,000
01863000 BOE ADMINISTRATION -139,765,958 -137,906,967 -137,906,967 -137,619,726 -287,241
01875000 TRANSPORTATION -2,862,886 -2,482,672 -2,482,672 -2,482,672
01900902 NUTR-NUTRITION -12,353,927 -11,315,146 -11,315,146 -11,315,146
Grand Total -467,112,103 -469,371,315 -460,508,542 -468,078,112 -1,293,203
APPROPRIATION SUMMARY
BY AGENCY CATEGORY
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
AGCY CAT ACTUAL CURRENT REQUEST PROPOSED BUDGET
01 GENERAL GOVERNMENT 38,871,203 40,791,499 42,145,508 39,697,713 -1,093,786
02 PUBLIC SAFETY 132,087,194 139,596,920 140,130,253 139,475,918 -121,002
03 PUBLIC FACILITIES 41,672,949 42,944,972 44,057,116 45,469,655 2,524,683
04 OPED 13,139,884 13,878,434 13,880,711 13,179,580 -698,854
05 HEALTH & SOCIAL SERVICES 3,271,685 3,748,154 3,858,437 3,856,702 108,548
06 NONDEPARTMENTAL 4,306,874 -1,483,222 -1,483,222 401,326 1,884,548
07 LIBRARIES 4,741,139 6,723,003 6,723,003 6,723,003
08 BOARD OF EDUCATION 192,256,923 192,418,968 192,441,841 192,418,968 0
09 BOE FOOD SERVICES 12,850,296 11,315,145 11,315,572 11,315,572 427
10 BOE DEBT SERVICE 18,638,563 19,437,442 19,437,442 15,539,675 -3,897,767
Grand Total 461,836,710 469,371,315 472,506,661 468,078,112 -1,293,203
These account levels represent line item funding for all departmental budgets. See the
Appropriation Category Section of this document for descriptions of major appropriation titles for
each group type.
PERSONNEL SUMMARY
The proposed budget provides for level staffing as stated in the Mayor’s transmittal letter with the
inclusion of two new funded positions. Through the Finch administration, there has been a
reduction of over 192 direct service positions in keeping with its mission of providing CORE
services to the public, first and foremost. Additionally, this budget once again includes in every
department TOTAL personnel costs such as medicare, social security, pension and health care.
Although health care is determined on a COBRA basis and not true cost, as the City is on claim
payout, it is a fair representation of how and where the total value is paid. This is another
milestone in the Finch’s Administration philosophy regarding fiscal integrity and more transparent
governance. This budget continues to direct the City’s labor force to the delivery of Core and
Core-supportive services. City Charter mandates: Administering and affecting governance;
educating; protection of persons and property; promotion of sanitation, recycling, and blight
removal; maintenance of the City’s physical assets including buildings, roads, parks and fleet;
promotion of housing and economic development; and regulatory oversight of environmental,
building, code and zoning compliance.
BRIDGEPORT AT A GLANCE
FORM OF GOVERNMENT
Bridgeport is governed by its City Charter which was adopted by the state legislature in 1907 and
revised in 1912 and 1992. The city operates under a Mayor-City Council form of government. The
Mayor serves a four-year term. The Mayor sets policy, makes nominations and appointments to
boards and commissions, and presides at City Council meetings. In addition, the Mayor acts as
official City representative and liaison with various governmental and private agencies and
oversees the financial aspects of the City government. Mayoral authority comes from the City of
Bridgeport’s charter, Municipal Code, and the State of Connecticut General Statues.
The City Council consists of 20 members elected to two-year terms. Each of the ten council
districts is represented by two council members. The City Council holds regular meetings twice
per month. Major responsibilities of the City Council include enacting ordinances necessary to
govern the City and adopting the budget. Together the Mayor and the City Council oversee the
five line divisions: City Clerk, Water Pollution Control Authority, Libraries, Department of
Education, and the Registrar of Voters.
The Chief Administrative Officer (CAO), a mayoral appointee, is responsible for coordinating the
management and implementation of operational policies and practices for the Mayor. The CAO is
the liaison between the Mayor and the head administrators of the City’s departments which
include: The Office of Policy & Management, Civil Service, the Fire Department, the Police
Department, Planning & Economic Development, Finance, Public Facilities, Health & Social
Services, Labor Relations, the City Attorney, Weights & Measures, and Information Technology.
The only elected board in the City, aside from the City Council, is the Board of Education. This
board consists of nine members elected to staggered four-year terms, and meets once a month.
In addition, there are 18 appointed boards and commissions whose members are volunteers who
have been appointed by the Mayor. These consist of the following: Board of Assessment
Appeals, Board of Public Purchases, Bridgeport Redevelopment Agency, Cable Advisory Board,
Civil Service Commission, Commission on Aging, Ethics Commission, Fair Housing Commission,
Fair Rent Commission, Fire Commission, Harbor Management Commission, Historic Commission
No. 1, Housing Authority, Housing Site Development Agency, Parks Commission, Planning &
Zoning Commission, Police Commission, Port Authority Commission, Stratfield Historic District
Commission, Water Pollution Control Authority Commission and the Zoning Board of Appeals.
Additionally, the City appoints members to serve on the boards of regional planning agencies
including the Greater Bridgeport Regional Planning Agency and the Greater Bridgeport Transit
Authority.
GEOGRAPHY
Bridgeport is Connecticut’s largest city with a population estimated at 144,229 residents. Located
along Long Island Sound at the mouth of the Pequonnock River, the city has an area of 19.4
square miles. Bridgeport experiences warm to hot and humid summers and cold, snowy winters.
These seasonal extremes are somewhat moderated by Long Island Sound. This results in a
lower average temperature in summer and moderate snowfall, as compared to our neighbors
inland. The city receives 41.7 inches of precipitation and around 25.6 inches of snowfall in an
average year. The snowiest winter on record occurred in 1996 when Bridgeport received
76.8 inches in total accumulation. Bridgeport is located on Long Island Sound and is bordered by
Fairfield, Connecticut to the West, Stratford, Connecticut to the East, and Trumbull, Connecticut
to the North.
PHYSICAL DESCRIPTION
Land Area: 19.4 square miles.
Mixed Use
1% Land Use by Type
Industrial
7%
Commercial
7%
Vacant
12%
Residential
Parks/Open 50%
Space
16%
Institutional
7%
COMMUNITY PROFILE
Bridgeport was originally a part of the township of Stratford. The first recorded settlement here
was made in 1659. It was called Pequonnock until 1695, when its name was changed to
Stratfield, due to its location between the already existing towns of Stratford and Fairfield. In 1800
the borough of Bridgeport was chartered and in 1821 the township was incorporated. The city
was not chartered until 1836. The city's location on the deep Newfield Harbor supported
th
shipbuilding and whaling endeavors in the mid 19 century. Later, rapid industrialization and the
presence of the railroad made Bridgeport an ideal manufacturing center producing Bridgeport
milling machines, saddles, corsets, carriages, brass fittings, sewing machines and ammunition.
By 1930, Bridgeport was an industrial center with more than 500 factories and a thriving
immigrant population.
In the early 21st century, Bridgeport is rebounding from a loss of jobs and population, and is
transitioning into a role as both a bedroom community for New York City, and as oasis of
relatively low-cost housing in the otherwise prohibitively expensive Fairfield County. Located just
Bridgeport supports two large hospitals—St. Vincent’s and Bridgeport Hospital. It is located on
the Metro-North commuter line, which offers daily service to New York City, and regional service
to other areas of Connecticut, and also serves as a stop on Amtrak’s train lines. Additionally, ferry
service to Long Island is offered from Bridgeport’s harbor, and local and interstate bus service is
also available. Bridgeport owns Stratford’s Sikorsky Memorial Airport. Additionally, Bridgeport’s
location in the middle of a confluence of highways—among them Interstate 95, the Merritt
Parkway, Route 8 & Route 25, and Route 1 connect the City to many other regions. Institutions of
higher learning housed in the City include The University of Bridgeport, Housatonic Community
College, St. Vincent’s College, and Bridgeport Hospital School of Nursing. The Bridgeport School
system educates approximately 22,000 children, making it the second largest school system in
the state.
The Arena at Harbor Yard and the Klein Memorial Auditorium host regional and national
performances of musical acts and sporting events. Regional theater is in evidence at the
Downtown Cabaret Theatre and the Playhouse on the Green. Additionally, the City of Bridgeport
is home to 44 parks which encompass 1,330 acres of open space.
The decline in Bridgeport’s population has coincided with an increase in the population of greater
Fairfield County. Like many urban areas, Bridgeport’s declining population in the 1960s and
1970s coincided with an increase in population in nearby sleeper suburbs. All population
estimates discussed forthwith are based on the US Census’ American Community Survey, 2005-
2007 3 year estimates (in the column which reads 2007). As such, they are decidedly less
accurate than the numbers produced by the decennial census, as they are based on a smaller
sample size than 10 year census data. Likewise, the following comparisons also should be
viewed with the knowledge that Bridgeport’s population characteristics are evidenced in the
greater Fairfield County information, and as such are not a truly perfect comparison. However,
they allow us to view Bridgeport’s demographic makeup in the context of our greater geographic
region.
In terms of demographics, the population of Bridgeport is on the whole less affluent and more
diverse than the rest of Fairfield County. Median household income is lower than our Fairfield
County neighbors, and our population on the whole is younger, has completed less education,
and has a higher likelihood of speaking a language other than English at home. Our
unemployment rates are higher, and poverty impacts the lives of our residents in greater numbers
than in the rest of Fairfield County.
POPULATION CHARACTERISTICS
MEDIAN HOUSEHOLD INCOME 2000 2007
FAIRFIELD COUNTY, CONNECTICUT $ 65,249 $ 80,241
BRIDGEPORT, CONNECTICUT $ 34,658 $ 44,216
MEDIAN AGE
FAIRFIELD COUNTY, CONNECTICUT 37.3 39
BRIDGEPORT, CONNECTICUT 31.4 33.2
FAMILIES BELOW THE POVERTY LEVEL
FAIRFIELD COUNTY, CONNECTICUT 5.0% 5.8%
BRIDGEPORT, CONNECTICUT 16.2% 16.1%
INDIVIDUALS BELOW THE POVERY LEVEL
FAIRFIELD COUNTY, CONNECTICUT 6.9% 7.0%
BRIDGEPORT, CONNECTICUT 18.4% 19.20%
HIGH SCHOOL EDUCATION OR HIGHER
FAIRFIELD COUNTY, CONNECTICUT 84.4% 88.0%
BRIDGEPORT, CONNECTICUT 65.0% 73.0%
BACHELOR'S DEGREE OR HIGHER
FAIRFIELD COUNTY, CONNECTICUT 39.9% 43%
BRIDGEPORT, CONNECTICUT 12.2% 13.8%
SPEAK A LANGUAGE OTHER THAN ENGLISH AT HOME
FAIRFIELD COUNTY, CONNECTICUT 23.9% 27.1%
BRIDGEPORT, CONNECTICUT 43.5% 47.9%
UNEMPLOYMENT RATE 2000 2007
FAIRFIELD COUNTY, CONNECTICUT 3.1% 5.8%
BRIDGEPORT, CONNECTICUT 6.4% 9.7%
POPULATION ETHNICITY
The mean travel time to work for Bridgeport residents is slightly less than that of our neighbors,
as shown below, but the increased cost of travel is a reality for all of Connecticut’s population.
Despite the variety of transportation options available to Bridgeport’s population, the vast majority
of commuters drive to work alone (67.3%). While carpooling has decreased, reliance on public
transportation has increased in both Bridgeport and the greater Fairfield County area.
Monthly housing costs are an important consideration in light of the sub-prime mortgage crisis,
and Bridgeport is not untouched by this situation. This comparison of housing costs, based on
reported monthly owner costs including mortgages, reveals a level of debt that could be
catastrophic to families faced with increased fuel, gasoline, and other energy costs. The majority
of Bridgeport’s resident labor force works outside the city in neighboring towns in the region.
While these calculations merely reflect the impact of the median home ownership cost on the
homeowner with the median income, the sharp increase in the percentage of mortgage & other
debt that Bridgeport families have assumed in recent history is troubling. In April of 2009,
RealtyTrac reported that foreclosure activity has reached record levels, and has increased 25%
since April of 2008. In Connecticut, 1 in 662 homes received a foreclosure filing. Connecticut
th
ranks 19 nationwide in foreclosure filings. Bridgeport residents hold at least 5,586 sub-prime
loans and with a total of 34,489 real estate parcels, the impact of foreclosures on these properties
could be detrimental to the area’s homeowners and the economy on the whole. The negative
impact that foreclosures have had on city revenues (particularly on the conveyance tax, which is
based on the value of real estate transactions) is already being felt in municipal budgets.
Bridgeport has received nearly $6 million in federal funding to forestall foreclosures and stabilize
neighborhoods (the highest amount awarded in the state of Connecticut).
3000 $150,000
2500 $125,000
2000 $100,000 Sales
1500 $75,000 Price
1000 $50,000
500 $25,000
0 $-
1988
1989
1990
1991
1992
1993
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
Year
$280,000 Hartford
$240,000 Stamford
$200,000 Waterbury
$120,000
$80,000
$40,000
1988
1989
1990
1991
1992
1993
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
While Bridgeport is not the only city in Connecticut faced with the fallout from the housing crisis, it
is evident in the patterns that are already developing that urban homeowners and minorities were
particularly vulnerable to predatory lending practices. Defaults are three times more likely to
happen in minority-concentrated areas compared with white ones. Even when blacks earn as
much as whites, they're still more likely to be victimized by predatory lenders. For example, a
black household making $68,000 a year is five times as likely as a white household making the
same amount of money – or less – to hold high-interest subprime mortgages, according to the
New York Times. That makes it five times as hard to hold onto their homes. Eighty-five percent of
the neighborhoods worst-hit by the crisis — where the default rate is at least double the regional
average — have a majority of black and Latino homeowners.
1,500
1,250 $80,000,000
1,000
750 $50,000,000
500 $20,000,000
250
- $(10,000,000)
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009*
number of permits
value of permits
Year
Bridgeport has developed a strategy to tackle the problem which involves a two-pronged
approach:
Stabilizing neighborhoods by providing the mechanism for property purchase and
financing that can spur sustainable home ownership.
Rehabilitating, redeveloping or demolishing severely dilapidated properties.
In December of 2008, HUD (Housing & Urban Development) approved $25 million in funding for
Connecticut for the federal Neighborhood Stabilization Program (NSP). Bridgeport was
successful in lobbying for the greatest share of the $25 million, and will receive nearly $6 million
to aid struggling subprime borrowers. The funds provided by HUD allows state and local
governments to acquire land and property; to demolish or rehabilitate abandoned properties;
and/or offer downpayment assistance and closing cost assistance to low and moderate income
homebuyers. In addition, grantees can create ―land banks‖ to assemble, manage, and dispose of
vacant land for the purpose of stabilizing neighborhoods and encouraging re-use and
redevelopment of urban properties.
Because the nature and extent of Bridgeport’s subprime activity varied greatly by neighborhood,
the city’s strategy will be used in a variety of ways. Additionally, Bridgeport has partnered with the
Housing Development Fund (HDF) of Lower Fairfield County to leverage its funds with HDF’s
Bridgport Estimated
Potential Target AMI
Proposed Use of Funds Amount Direct
Neighborhoods population
Allocation Impact
North End, North
Bridgeport,
Financial Mechanism 25% Down Payment Assistance $1.42M 50-120 150-200
Brooklawn, St.
Vincent, Mill Hill
South End,
Hollow, East End
Acquisition & Rehabilitation 25% Acquistion, Rehab/Sale $1.42M 30-80 50
East Side, West
End/ West Side
North End,
Landbanking 25% Buy-hold $1.42M 50-120 25
Brooklawn
East Side/ East
Blight Removal 25% Green Space & Redevelopment $1.42M 40-80 50
End
Financial Mechanisms: we determined market conditions in the North End, North Bridgeport, Mill Hill, Brooklawn and St.
Vincent to be in the 40th-80th percentile of potential market strength, based on factors such as tenure, education and
income levels, housing stocks (age and type), subprime activity, and current real estate value. We envision the bulk of the work and
resources deployed In these neighborhoods to actually be in the North End, where problem loan activity has been the
highest. Our aim is 10 marry NSP funds to other local housing development fund programs to expand home ownership
opportunities while stemming defaults and abandonment. These are middle market neighborhoods.
Acquistion and Rehabilitation: The focus of acquistion rehabilitation resources will go towards structures that are older,
principally 2- and 3-Family homes that can be stabilized by assisting current (at-risk) owners, and enabling new owners to
feasibly hold onto or acquire an income-producing property, the rents from which can make possible ownership, keep a
property from declining into abandonment, and upgrade the property to market or, where feasible, above-market
conditions. These activities would primarily occur near and around downtown, where visible improvements can stabilize
the market that in turn shapes conditions in our downtown, Most of the work would be on the East Side, though some may
occur in Hollow, the West End, West Side, the South End, and the East End.
Landbanking: It is critical to acquire as many properties as possible for future disposition, especially where site control is
a key component of holding the line against the domino effect of foreclosure, or when the site is likely to have an upside
as new affordable housing in the future. The North End represents a key opportunity to bank otherwise costly properties
as a hedge against losses of important affordable stocks in otherwise stable neighborhoods where stability could be
compromised without site control.
Blight Removal/Redevelopment: This includes both the work of clearing problem/distressed properties for the
development of open space, and redevelopment of blighted properties where there is a chance for sale to a strong buyer,
We estimate about 25% of our stabilization funds would be appropriate for demolition and green/community space
creation, and generating opportunities for future revitalization-oriented redevelopment This activity would be appropriately
located in the East Side and East End.
The damage wrought by deceptive, predatory, and irresponsible lending practices cannot be
erased in a short time, and while the funding Bridgeport has received, paired with the leveraged
funding from HDF will make a significant positive impact on the health of the local housing
market, it cannot possibly erase all of the damage done. Estimates of the total magnitude of the
problem suggest that the fallout from sub-prime lending is a nearly $50 million dollar problem for
Bridgeport. Below are two other American Recovery and Reinvestment Act programs that
Bridgeport has applied for (one of which has been funded), and a complete list is located in the
appendix of this document, on page 547.
WATER
POLLUTION LIBRARY BOARD OF REGISTRAR OF
CITY CLERK TOWN CLERK
CONTROL BOARD EDUCATION VOTERS
AUTHORITY
MAYORAL
BOARD OF STAFF
LEGISLATIVE LIBRARIES
EDUCATION
CHIEF
ADMINISTRATIVE
OFFICER
EMERGENCY BENEFITS/
ANIMAL
OPERATIONS PLANNING BUILDING VITAL GRANTS
SHELTER COMPTROLLER
CENTER DEPARTMENT MAINTENANCE STATISTICS PERSONNEL
ZONING LEAD
TAX ASSESSOR ENGINEERING
DEPARTMENT PREVENTION
NEIGHBORHOOD
HARBOR PERSONS WITH
REVITALIZATION/ ARCHIVES
ANTI-BLIGHT MASTER DISABILITIES
COMMUNITY
VETERANS
DEVELOPMENT PRINT SHOP ROADWAY
AFFAIRS
AGENCY
SIKORSKY
AIRPORT
Please note:
This chart of organization does not include all of the boards & commissions. Additionally, some hierarchy has been omitted in favor of readability.
For the most accurate depiction of organizations structure on a smaller scale, please see the organizational charts of each individual department.
GENERAL GOVERNMENT DIVISIONS
OFFICE OF THE MAYOR
MISSION STATEMENT
To set the direction of City government and oversee the administration of all City Departments.
OBJECTIVES
To set policy.
To develop, communicate, and implement a long-term agenda that ensures the fiscal health
of the City and a high quality of life for its citizens.
To act as a representative and liaison to the entire community, including the citizens, media,
public and private agencies, state and federal officials, and City departments.
To direct the receipt and resolution of constituent complaints.
To serve as a liaison for other City departments in order to ensure that the citizens of
Bridgeport receive effective public service expeditiously and courteously.
To provide guidance and direction to all Department Managers in order to improve services
offered to the City of Bridgeport.
To serve as a liaison with various governmental agencies and to influence local, state and
federal legislation that is necessary and favorable to the City.
CHIEF
ADMINISTRATIVE
OFFICER
ALL CITY
DEPARTMENTS
1
GENERAL FUND BUDGET
OFFICE OF THE MAYOR BUDGET DETAIL
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01001000 OFFICE OF THE MAYOR 685,658 730,620 730,620 756,878 26,258
1001PS MAYOR'S PERSONAL SVCS 543,548 564,730 564,730 581,709 16,979
2001TPS MAYOR'S OTHER PERS SERVICES 8,957 2,100 2,100 2,175 75
3001FB MAYOR'S FRINGE BENEFITS 103,287 130,683 130,683 139,887 9,204
4001EX MAYOR'S OPER EXP 22,984 25,481 25,481 25,481
6001SS MAYOR'S SPEC SVCS 6,882 7,626 7,626 7,626
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) Continue to implement long-term financial goals which will provide greater budget
transparency, decrease the city’s historic reliance on one-time revenues and improve the
City’s financial standing.
2) Continue to grow the city’s tax base by increasing the city’s ability to attract and retain
sustainable economic and community development.
3) Reduce tax delinquencies by continuing to pursue an aggressive zero-tolerance tax collection
policy to increase revenues.
4) Continue to implement the Mayor’s Sustainable Bridgeport initiative – BGreen2020 – to lower
the city’s carbon footprint, increase recycling rates, improve energy efficiency in city facilities
and address brownfield remediation.
5) Continue to promote efficiency and accountability throughout city government through the
CitiStat program, QAlert technology (the City’s online citizen service request form), labor-
management cooperative and employee training.
6) Continue to work together with the Board of Education to improve Bridgeport schools by,
continuing our investment in building new state-of-the-art schools (planned Interdistrict
Magnet High School, Roosevelt and Harding High School) and renovating several other City
schools.
7) Strengthen alliances with community groups and support initiatives that will benefit the City’s
quality of life.
8) Support diversity at all levels in government through progressive hiring practices, human
resources and labor relations, and by supporting our Small and Minority Business Resource
Office, which provides resources and support for local minority contractors, develops best
practices, policies and procedures to ensure that the City’s Minority Contracting Business
Enterprise Goals are achieved.
9) Focus efforts to combat blight and strengthen neighborhoods through a comprehensive city
program of neighborhood stabilization, which will include promoting and increasing the
number of Neighborhood Revitalization Zones, and unifying the efforts of the City’s Housing
Code and Blight offices to work together to reduce blighted buildings and properties
throughout the City.
10) In partnership with the Police Chief, work together to formulate strategic initiatives that
combat crime and support successful neighborhood policing by expanding the Neighborhood
Watch program, allowing more residents to take part in being responsible for their
neighborhoods.
11) In partnership with the Fire Chief, the American Red Cross and RYASAP’s Safe
Neighborhoods Americorp Partnership (SNAP) ensure that every resident in Bridgeport
benefits from a free smoke detector through the City’s Safe Asleep program.
12) Continue to improve the City’s Parks and Green Spaces, and increase the number of parks
available to city residents within a 15-minute walk of their home.
3
GENERAL FUND BUDGET
OFFICE OF THE MAYOR PROGRAM HIGHLIGHTS
owned property during the past two years. In addition, we are continuing our municipal
consolidation plan, moving city offices from inefficient buildings into space at City Hall
Annex, with the eventual goal of selling those vacated properties.
During the past year, we have consolidated the Housing Code and Environmental Health
departments into City Hall Annex. We anticipate moving the Probate Court offices, and
Vital Statistics and Registrars of Voters offices into City Hall Annex in the next six
months.
The City has maintained its positive bond raiting. Debt financing has been restructured to
produce additional savings to taxpayers. This budget is the third straight that reduces
government spending. The fund balance has increased for the past two years following
balanced budgets.
2) Continue to grow the city’s tax base by increasing the city’s ability to attract and retain
sustainable economic and community development.
6 MONTH STATUS: During the past six months, the City has recorded substantial progress
on several fronts related to economic and community development.
With the assistance of CHFA/GE funding, the 323 Fairfield Avenue mixed-use
building created 84 new residential units and 7 commercial storefronts, which, when
added to the Citytrust, Arcade Mall, 881 Lafayette, and 333 State St. units will mean
more than 1,000 people will call downtown Bridgeport home. The revitalization of the
downtown is the linchpin of the City’s long term goal of fostering transit oriented
development.
P.C. Richards, a national electronics retail chain, which just recently expanded into
Connecticut, opened a new regional distribution center in the former West End
Moving & Storage company building adjacent to I-95.
The City partnered with Mayor Michael Bloomberg and the City of New York to
receive an award of a federal Sustainable Cities grant to fund the feasibility study for
the second train station and related transit-oriented development in the City’s East
Side. The City has acquired the land for a new train station at 812 Barnum Avenue,
southernmost parcel of the former Remington Arms site. We are securing the State’s
commitment to clear the site and prepare a plan for it. A second Bridgeport train
station will bring much needed journey-to-work mobility to an impoverished, immobile
population on the East Side.
The City also was awarded a TIGER II grant, a competitive federal grant, to fund
more than $11 million of road, utility and other infrastructure improvements to the 48-
acre Steelpointe, Bridgeport’s premier mixed-use development site leveraging
millions of private investment dollars with federal infrastructure funds.
The City of Bridgeport and Urban Green received a $3 million commitment from
DECD to help tenant fit-out for Phase 2 including funds for a grocery store and tenant
fit out – for both the Arcade and 144 Golden Hill (first story retail). New tenants have
been identified, retail leasing continues and it is expected that an announcement of a
grocery store operator for the Arcade will occur this spring.
An LDA has been approved and executed between the Bridgeport Port Authority and
Konover. Meetings have been held with DOT and DEP regarding site access issues.
Both DOT AND DEP have bought into the conceptual plans for the development of
the site and the developers’ initial specific site plans. The signing of the agreement
has started a due diligence period for the developer which will allow them to develop
precise cost estimates related to the site.
4) Continue to implement the Mayor’s Sustainable Bridgeport effort to lower the city’s
carbon footprint, increase recycling rates, improve energy efficiency in city facilities and
address brownfield remediation.
6 MONTH STATUS: The City will implement a number of forward leaning energy
improvements and programs which it has been working diligently on as part of the
Mayor’s BGreen 2020 plan including:
Solar Leasing Program with Main Street Power beginning with city buildings and
expanding into businesses; the City will expand its EID which include lower utility rates
for businesses and homeowners; the City will continue building out its energy saving
features on the Burroughs Library; the City will continue to develop the Green Energy
Park at the Seaside Landfill; select a developer for our City Hall/Annex Sale/Leaseback,
and complete our consolidation of McLevy Hall to the Annex.
In addition the City will expand its recycling efforts by: Adopting single stream recycling
by the Fall of 2011; enhancing capacity of recycling throughout the city by deployment of
new containers to all residents.
Further the City will implement the following environmental initiatives: Complete the Parks
Master Plan; complete the Pleasure Beach Master Plan; begin work on the Downtown
Intermodal Enhancement Program; complete work on our Pleasure Beach Water Taxi
System; complete our Pequannock River Watershed Plan and follow on program.
5) Continue to promote efficiency and accountability throughout city government through the
CitiStat program, QScend technology (the City’s online citizen work request form), labor-
management cooperative – Total Quality Management program and employee training.
6 MONTH STATUS: CitiStat continues to meet with departments on a regular basis
measuring the status of their goals and work productivity. QAlert, which is managed by
CitiStat, has recorded at least 40,000 citizen service requests. The system continues to
adapt with the changes in department workflow, making it easier for departments to track
the services they provide to Bridgeport’s citizens. Finally, CitiStat is continuing the efforts
of the labor-management cooperative by putting together a series of employee customer
service training and by developing an overall employee training program.
6) Help to lower class size and improve Bridgeport’s schools, by continuing our investment
in building new state of the art schools (the Discovery Magnet School and the Interdistrict
Magnet High School, Roosevelt and Harding High School) and renovating Aquaculture,
Black Rock School, Columbus, Cross, Dunbar.
6 MONTH STATUS: The Discovery Magnet Elementary School opened for classes in
January 2011; the school will be certified as a LEED Silver building, one of the greenest
schools in the City. The addition to the Aquaculture School was completed in the late
summer and was dedicated in September 2010. We continue to work through the
process to build the $125 million MultiMagnet High School on land in Trumbull. On April
13, the state Legislature will consider a border change to allow the high school project to
7) Strengthen alliances with community groups and support initiatives that will benefit the
City’s quality of life.
6 MONTH STATUS: The Mayor has instituted a very aggressive schedule of meetings
and events with community groups and constituents including, regular meetings with City
clergy; the Mayor’s weekly Brown Bag Lunch; and, the monthly Community Cabinet
meetings with a wide cross-section of people throughout the City.
8) Support diversity at all levels in government through progressive hiring practices, human
resources and labor relations, and by supporting our new Small and Minority Business
Resource Office, which provides resources and support for local minority contractors,
develops best practices, policies and procedures to ensure that the City’s Minority
Contracting Business Enterprise (MBE) goals are achieved.
6 MONTH STATUS: In 2010, prime contractors in the City were awarded $17,720,851 for
physical development projects and of that amount $2,277,123 or 12.85% of those
contracts were awarded to minority or women-owned businesses. Also, during that time
of that time of the subcontracts that were awarded, $4,621,075 or 74.19% was awarded
to minority or women-owned businesses. Through aggressive monitoring efforts, the City
of Bridgeport has placed five companies under review for violating the Minority Business
Enterprise Ordinance; of those five, two companies (Connecticut Masons and Waterbury
Masonry) have already been fined. Additionally, as a result of the City’s prevailing wage
investigation, Seakco Construction has paid over $47,000 in restitution to project
employees for violating the Prevailing Wages Laws and is at risk of being debarred for
their actions.
10) Hire a Police Chief and work with the Chief to formulate strategic initiatives which combat
crime and support successful neighborhood policing.
6 MONTH STATUS:A nationwide search yielded three candidates for the Mayor to
review, including Acting Police Chief Joseph Gaudett Jr., who was ultimately chosen by
th
the Mayor to lead the 400+ member police department, the 10 chief in the department’s
history. Chief Gaudett has formulated a number of initiatives to increase public safety
including, a new manpower allocation plan which will put police officers and command
staff where they are most needed; expansion of the ”Take Back Our Neighborhood”
program, including increasing the number of Neighborhood Watch groups in the city and,
finding sponsors for a second round of a gun buyback program.
11) In partnership with the Fire Chief, the American Red Cross and RYASAP’s Safe
Neighborhoods Americorp Partnership (SNAP), ensure that every resident in Bridgeport
benefits from a free smoke detector through the City’s Safe Asleep program.
6 MONTH STATUS: the Fire Department, together with RYASAP and AmeriCorps
continues to lead the nation in smoke detector installations through the City’s Safe
Asleep Program. Nearly 30,000 have been installed in City residents’ homes and small
apartment buildings. Funding has been secured to keep this essential program in
operation through 2011.
12) Continue to improve and upgrade the City’s Parks and Green Spaces.
6 MONTH STATUS: The City of Bridgeport Parks & Recreation Department continues to
improve and upgrade parks and green spaces as part of the City of Bridgeport’s B-Green
2020 Sustainability Plan.
Some of the major projects completed in fiscal year 2011 include: Seaside Park
(Diamond 1 Field Improvements, new picnic areas at West Beach, waterfront
walkways and curbing restoration after a severe storm in March, 2010); Veteran’s
Memorial Park (Discovery School, Solar Nature Trail and hiking improvements and a
disc golf course); Beardsley Park (new Bunnell’s Pond overlook and sidewalk
repairs); Ellsworth Park (new restroom, field improvements, playground and
splashpad area); Luis Marin Garfield Open Space (New splash pad); Newfield Park
(new restroom, picnic area and walking path in progress); William Barnum Park (new
swing set, picnic area, plantings and basketball court).
Already under way this fiscal year 2011 and continuing into fiscal year 2012: Citywide
Public Park Improvement and Enhancement Program, which focuses on enhancing
green spaces such as James Brown Waterview Park on the Yellow Mill River,
Johnson Oak Park beside Tisdale School, Svirha Park near Read School and other
pocket parks in multiple neighborhoods of the City; Glenwood Park Tennis Court Site
Improvements; Knowlton Park, a new development to recapture Pequonnock River
waterfront for parks green space; Washington Park, where enhancement of all park
amenities and improvements to the infrastructure is planned including a proposed
splash pad and updated playground area; Pleasure Beach Master Plan and
Feasibility Study, that will provide the environmental assessment needed to protect
and enhance park land; An Urban Tree Canopy Study, which will assess the City’s
existing tree canopy and provide recommendations for the City’s ongoing urban
forestry efforts; the Pequonnock River Watershed Plan, which will provide a
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01001000 OFFICE OF THE MAYOR 685,658 730,620 730,620 756,878 26,258
51000 FULL TIME EARNED PAY 543,548 564,730 564,730 581,709 16,979
51140 LONGEVITY PAY 2,100 2,100 2,175 75
51156 UNUSED VACATION TIME PAYOU 8,957
52154 LIFE INSURANCE CIVIL SERVICE 14
52360 MEDICARE 3,548 7,127 7,127 7,030 -97
52385 SOCIAL SECURITY 467 2,535 2,535 -2,535
52504 MERF PENSION EMPLOYER CONT 42,329 49,965 49,965 66,315 16,350
52917 HEALTH INSURANCE CITY SHARE 56,930 71,056 71,056 66,542 -4,514
53605 MEMBERSHIP/REGISTRATION FEES 57 57 57
53705 ADVERTISING SERVICES 20 20 20
53750 TRAVEL EXPENSES 1,220 5,619 5,619 5,619
53905 EMP TUITION AND/OR TRAVEL REIM 1,465 798 798 798
54595 MEETING/WORKSHOP/CATERING FOOD 8,951 8,450 8,450 8,450
54650 LANDSCAPING SUPPLIES 100 140 140 140
54675 OFFICE SUPPLIES 4,808 4,636 4,636 4,636
54705 SUBSCRIPTIONS 45 36 36 36
54720 PAPER AND PLASTIC SUPPLIES 92 171 171 171
55155 OFFICE EQUIPMENT RENTAL/LEAS 6,302 5,534 5,534 5,534
55530 OFFICE FURNITURE 20 20 20
56110 FINANCIAL SERVICES 6,135 4,500 4,500 4,500
56175 OFFICE EQUIPMENT MAINT SRVCS 707 2,010 2,010 2,010
56180 OTHER SERVICES 719 719 719
56240 TRANSPORTATION SERVICES 218 218 218
56250 TRAVEL SERVICES 40 179 179 179
To further the Administration’s mission to make Bridgeport the cleanest, greenest, safest, most
affordable city with schools and neighborhoods that improve every year by strategically applying for
funding and increasing community collaborations and regionalism where cost effective and
appropriate in order to provide quality services to the public without increasing the tax burden of city
taxpayers.
CHIEF
ADMINISTRATIVE
OFFICER
CENTRAL
GRANTS &
COMMUNITY
DEVELOPMENT
9
GENERAL FUND BUDGET
CENTRAL GRANTS & COMMUNITY DEVELOPMENT BUDGET DETAIL
Kelly McDermott
Senior Manager
Alex McGoldrick
Acting Director
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01005000 CENTRAL GRANTS OFFICE 326,715 402,678 402,678 389,411 -13,267
1005PS CENTRAL GRANTS PERSONAL SVCS 234,778 303,050 303,050 311,687 8,637
2005TPS CENTRAL GRANTS OTHER PERS SVCS 1,565
3005FB CENTRAL GRANTS FRINGE BENEFITS 63,766 61,667 61,667 55,365 -6,302
4005EX CENTRAL GRANTS OPER EXP 12,122 12,392 12,392 9,573 -2,819
6005SS CENTRAL GRANTS SPEC SVCS 11,483 20,689 20,689 10,346 -10,343
7005SC CENTRAL GRANTS SUPRT CONTR 3,000 4,880 4,880 2,440 -2,440
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
10
GENERAL FUND BUDGET
CENTRAL GRANTS & COMMUNITY DEVELOPMENT PROGRAM HIGHLIGHTS
1) Continue to strategically apply for formula and competitive funding for City priority projects
and programs and to strive for a 60% award rate for grant applications.
2) Promote regionalism through partnerships for funding opportunities to realize cost efficiencies
or increased economic development opportunities.
3) Increase applications to support sustainability that will enhance the quality of life for residents
and promote Bridgeport as a destination for cultural activities and living.
4) Cultivate relationships with area and national foundations to benefit Bridgeport grant
applications.
5) Work with National Community Development Association (NCDA), Area Office of the U.S.
Department of Housing and Urban Development (HUD) Office, and others to advocate for
Bridgeport’s fair share of federal formula, competitive and stimulus funding.
7) Encourage funding entities to visit Bridgeport to see firsthand the many opportunities present
here.
8) Host a Legislative Breakfast to highlight the City’s accomplishments and to present funding
needs.
10) Promote regionalism through partnerships for funding opportunities to realize cost efficiencies
or increased economic development opportunities.
6 MONTH STATUS: The Central Grants and Community Development staff has been
working successfully on regional grant applications and funding opportunities during the
current fiscal year. Success has been achieved on the recently funded HUD Sustainable
11
GENERAL FUND BUDGET
CENTRAL GRANTS & COMMUNITY DEVELOPMENT PROGRAM HIGHLIGHTS
Communities regional collaboration grant. Additionally, regional homeland security and
public safety applications have achieved success.
11) Increase applications to support sustainability that will enhance the quality of life for residents
and promote Bridgeport as a destination for cultural activities and living.
6 MONTH STATUS: Bridgeport was recently awarded funding under the HUD Sustainable
Communities program. As a result an unprecedented bi-state collaboration of nine cities, two
counties and six regional planning organizations has come together to form the New York-
Connecticut Sustainable Communities Consortium. With support from the states of New York
and Connecticut, the Consortium is designed to integrate housing, economic development,
transportation and environmental planning in the metropolitan region. Working together, the
Consortium will develop livable communities and growth centers around existing and planned
transit to enhance affordable housing efforts, reduce congestion, improve the environment
and continue to expand economic opportunities. A central goal is to link strategies, on a
metropolitan scale, to develop mixed- income housing, employment and infrastructure in
locations connected by the region's two commuter rail networks - the MTA Metro-North
Railroad and the MTA Long Island Rail Road.
13) Cultivate relationships with area and national foundations to benefit Bridgeport grant
applications.
6 MONTH STATUS: Central Grants and Community Development continues to work with
local area foundations such as the Fairfield County Community Foundation as well as United
Way of Coastal Fairfield County, RYASAP and CT Association of Non-profits to benefit local
grant applications. As part of the Sustainable Communities implementation effort, the
department has worked with the regional team to develop relationships with the National
LISC Organization and Ford Foundation to leverage additional support and funding into this
important project.
14) Work with National Community Development Association (NCDA), Area Office of the U.S.
Department of Housing and Urban Development (HUD) Office, and others to advocate for
Bridgeport’s fair share of federal formula, competitive and stimulus funding.
6 MONTH STATUS: The Department currently has developed strong relationships with
NCDA as well as the HUD Area Office to advocate for formula and competitive funding. In
January, the Deputy CAO for CG&CD attended a critical funding conference and lobbying
effort in Washington DC, with the Mayor, as it relates to proposed HUD Entitlement Funding
cuts in the federal budget.
15) Work with Connecticut Community Development Association (CCDA), the State of
Connecticut and in particular the Department of Economic and Community Development as
well as the Department of Environmental Protection and others to advocate for Bridgeport’s
fair share of state funding.
6 MONTH STATUS: The CG&CD staff has been working diligently with CCDA, DECD and
HUD to receive a new Neighborhood Stabilization Program funding award under Round
Three of the program. The Department is currently working to submit the formal application
which will bring an additional $1.5 million to the City to support expanded homeownership
opportunities and foreclosure prevention efforts.
16) Encourage funding entities to visit Bridgeport to see firsthand the many opportunities present
here.
6 MONTH STATUS: Central Grants and Community Development has hosted visits from the
US Environmental Protection Agency, US Department of Justice, US Attorneys Office, State
Department of Economic and Community Development and US Department of Housing and
12
GENERAL FUND BUDGET
CENTRAL GRANTS & COMMUNITY DEVELOPMENT PROGRAM HIGHLIGHTS
Urban Development. The Department continues to host funders and assists the Mayor’s
Office with coordinating such events.
17) Host a Legislative Breakfast to highlight the City’s accomplishments and to present funding
needs.
6 MONTH STATUS: Central Grants and Community Development currently has a legislative
delegation meeting scheduled for late February 2011.
13
GENERAL FUND BUDGET
CENTRAL GRANTS & COMMUNITY DEVELOPMENT PROGRAM HIGHLIGHTS
COMMUNITY DEVELOPMENT FY 2011-2012 GOALS
1) Continue to make improvements to the Central Grants and Community Development
application process for annual federal Community Development Block Grant, Emergency
Shelter Grant, Housing Opportunities for Persons with AIDS and HOME Partnership
Program entitlement funding through the US Department of Housing and Urban
Development (HUD).
2) Continue to implement the Five Year Consolidated Plan for Housing and Community
Development and develop an Action Plan for year three of the five year plan for HUD
approval.
3) Manage all Central Grants and Community Development federal HUD entitlement grants
in a timely manner consistent with federal guidelines and regulations.
4) To continue to be an active partner to the Greater Bridgeport Continuum of Care and the
Greater Bridgeport Area 10-year Plan to End Homelessness.
6) To work with the Office of Planning & Economic Development to advance projects which
benefit low and moderate income households.
2) Continue to implement the Five Year Consolidated Plan for Housing and Community
Development and develop an Action Plan for year three of the five year plan for HUD
approval.
6 MONTH STATUS: The 5 Year Plan was completed by the Department in July of 2008 and
will be in effect until 2013. The Plan was approved by the US Department of Housing and
Urban Development (HUD) and can be accessed on the City of Bridgeport website or by
contacting Central Grants and Community Development.
3) Manage all Central Grants and Community Development federal HUD entitlement grants in a
timely manner consistent with federal guidelines and regulations.
6 MONTH STATUS: Ongoing. The City has successfully met the 1.5 timeliness
performance standard two years in a row (May1, 2000 & May1, 2010) and is on track for
2011. The timeliness performance standard measures the amount of entitlement allocation
which is left in the City’s letter of credit.
14
GENERAL FUND BUDGET
CENTRAL GRANTS & COMMUNITY DEVELOPMENT PROGRAM HIGHLIGHTS
4) Continue to facilitate and manage the implementation of the Recovery Act Homeless
Prevention and Rapid Re-housing (HPRP) program. HPRP is a three year federal grant.
6 MONTH STATUS: The City of Bridgeport received $1,351,004 under the American
Recovery and Reinvestment Act of 2009 to provide homeless prevention assistance to
households who would otherwise become homeless and/or rapidly re-house individuals who
have recently become homeless as a result of the economic crisis. The City is working with
the Greater Bridgeport Continuum of Care as well as Operation Hope, United Way of Coastal
Fairfield County, Alpha Community Services, Inc., Fairfield 08, CT Legal Services, and the
Connecticut Coalition to End Homelessness to implement these funds and provide services.
5) To support non-profit capacity development activities and increase access to grant funding
for non-profit organizations.
6 MONTH STATUS: Central Grants and Community Development is currently identifying
opportunities to continue to provide non-profit capacity development activities as the HHS
Compassion Capital ACT program begins to closeout programs during the final year of
federal funding. Additional training and technical assistance opportunities will be coordinated
by CG&CD in the upcoming months. CG&CD will staff will continue to provide grant
resources to community partners.
6) To continue to be an active partner to the Greater Bridgeport Continuum of Care and the
Greater Bridgeport Area 10-year Plan to End Homelessness.
6 MONTH STATUS: The Department continues to be an active partner in the Continuum of
Care. CG&CD staff attend all Continuum meetings and provide support during the annual
funding application to HUD.
7) To assist in advancing housing and community development projects including but not limited
to the Bijou Square Project, Park City Hospital and the Jessica Tandy Housing Project.
6 MONTH STATUS: The Department has leveraged over $2million in HUD HOME
Investment Partnership Program grant entitlement dollars to support the advancement and
success of the Bijou Square, Park City Hospital and Jessica Tandy Housing Projects.
Currently construction is complete at Bijou Square and Park City Hospital and Jessica Tandy
is approaching completion.
9) To work with the Office of Neighborhood Revitalization and NRZs to establish HUD
Neighborhood Revitalization Strategy Areas (NRSAs).
6 MONTH STATUS: CG&CD staff are currently working on this objective.
10) To work with the Office of Planning & Economic Development to advance projects which
benefit low and moderate income households.
6 MONTH STATUS: CG&CD staff have worked on numerous projects with the Office of
Planning and Economic Development. Most notably, CG&CD assisted OPED in the process
of obtaining approval to submit a HUD Section 108 Loan to support the Seaview Plaza
development. It is the intention of CG&CD and OPED to submit a BEDI application to further
advance the Seaview Plaza development project. Additionally, CG&CD is working to
advance the Elias Howe Elderly Housing Project and Clinton Commons Housing Project.
15
GENERAL FUND BUDGET
CENTRAL GRANTS & COMMUNITY DEVELOPMENT APPROPRIATION SUPPLEMENT
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01005000 CENTRAL GRANTS OFFICE 326,715 402,678 402,678 389,411 -13,267
51000 FULL TIME EARNED PAY 231,285 303,050 303,050 311,687 8,637
51099 CONTRACTED SALARIES 3,493
51140 LONGEVITY PAY -935
51156 UNUSED VACATION TIME PAYOU 2,500
52154 LIFE INSURANCE CIVIL SERVICE 20
52360 MEDICARE 1,759 4,394 4,394 3,691 -703
52385 SOCIAL SECURITY 1,212 6,884 6,884 -6,884
52504 MERF PENSION EMPLOYER CONT 15,795 18,242 18,242 23,433 5,191
52917 HEALTH INSURANCE CITY SHARE 44,979 32,147 32,147 28,241 -3,906
53605 MEMBERSHIP/REGISTRATION FEES 440 800 265 133 -667
53610 TRAINING SERVICES 189
53705 ADVERTISING SERVICES 100 100 50 -50
53720 TELEPHONE SERVICES 251 251 126 -125
53750 TRAVEL EXPENSES 1,124 1,124 562 -562
53905 EMP TUITION AND/OR TRAVEL REIM 2,377 1,414 1,564 782 -632
54595 MEETING/WORKSHOP/CATERING FOOD 2,291 1,277 1,688 844 -433
54675 OFFICE SUPPLIES 1,537 2,000 2,000 2,000
54700 PUBLICATIONS 792 793 793 793
54705 SUBSCRIPTIONS 238 290 263 132 -158
54755 TRAFFIC CONTROL PRODUCTS 125 125 125
55155 OFFICE EQUIPMENT RENTAL/LEAS 3,861 3,833 3,833 3,833
55530 OFFICE FURNITURE 398 386 386 193 -193
56085 FOOD SERVICES 747 1,000 1,000 500 -500
56165 MANAGEMENT SERVICES 852 735 735 368 -367
56175 OFFICE EQUIPMENT MAINT SRVCS 1,714 1,600 1,600 800 -800
56250 TRAVEL SERVICES 354 1,439 1,439 720 -719
56998 SPECIAL SERVICES FREEZE 7,815 15,915 15,915 7,958 -7,957
59500 SUPPORTIVE CONTRIBUTIONS 3,000 4,880 4,880 2,440 -2,440
16
FINANCE DIVISIONS
COMPTROLLER’S OFFICE
MISSION STATEMENT
The mission of the Comptroller’s Office is to prepare and maintain all financial records of the City of
Bridgeport. The Department’s objectives include receiving, recording and depositing all City
revenues, completing all expenditure transactions and producing all payroll payments, and preparing
monthly, quarterly and annual journal entries. Also, to monitor and establish procedures for grant
account fiscal activity and to maintain the financial records and books of entry for all capital
improvement projects. In addition, the Comptroller’s Office analyzes and prepares monthly
reconciliations of all fiscal balance sheet accounts and handles all transactions in accordance with all
local, state and federal accounting standards.
CHIEF
ADMINISTRATIVE
OFFICER
FINANCE
DEPARTMENT
COMPTROLLER
17
GENERAL FUND BUDGET
COMPTROLLER’S OFFICE BUDGET DETAIL
Dawn Norton
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01010000 COMPTROLLER'S OFFICE -3,141,422 -2,477,551 -2,491,969 -2,982,150 504,599
41277 RESTITUTION RECOVERY -17,397 -5,000 -5,000 -5,000
41290 RETAIL SALES TAX -366,000 366,000
41392 DEBT SERVICE PARENT CENTER -65,000 -60,000 -60,000 60,000
41538 MISC CASH -599,780 -50,000 -50,000 -50,000
41551 O.T.B INCOME -468,753 -480,000 -450,000 -450,000 -30,000
41552 STATE BINGO -43 -200 -200 -200
41553 BOOKS / MAP SALES -100 -100 -100
41555 CAPITAL FUND INTEREST TRANSFER -500,000 -500,000 -500,000 -500,000
41559 COURT FINES -10,947 -20,000 -15,000 -15,000 -5,000
41560 PROPERTY RENTAL -35,621 -25,000 -25,000 -25,000
41561 DEBTSERVICEPRINCIPALREIMBURSEM -40,000 -100,000 -115,249 115,249
41562 DEBTSERVICEINTERESTREIMBURSEME -20,750 -75,000 -110,069 110,069
41563 HEALTHINSURANCE/WORKERSCOM.REI -12,045 -150,000 -150,000 -150,000
41564 ADMINISTRATIVEFEE/OVERHEADALLO -133,180 -70,000 -70,000 -70,000
44550 TOWN AID -665,532 -491,669 -491,669 -665,532 173,863
45354 WPCACOLLECTIONSERVICEREIMBURSE -572,374 -635,582 -500,000 -500,000 -135,582
47565 PORTAUTHORITYANNUALPILOTPAYMEN -50,000 -50,000
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01010000 COMPTROLLER'S OFFICE 1,232,077 1,354,333 1,357,877 1,394,635 40,302
1010PS COMPTROLLERS PERSONAL SVCS 689,266 798,020 798,020 820,949 22,929
2010TPS COMPTROLLERS OTHER PERS SVCS 10,597 11,100 11,100 11,325 225
3010FB COMPTROLLERS FRINGE BENEFITS 196,077 214,716 214,716 232,283 17,567
4010EX COMPTROLLERS OPER EXP 3,742 9,047 9,842 5,879 -3,168
6010SS COMPTROLLERS SPEC SVCS 332,395 321,450 324,199 324,199 2,749
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
18
GENERAL FUND BUDGET
COMPTROLLER’S OFFICE PROGRAM HIGHLIGHTS
FY 2011-2012 GOALS
1) To maintain and evolve the integrated, comprehensive and responsive core financial
management system to meet the needs of the City.
2) To streamline relevant financial information to assist all departments and to better inform the
Mayor, City Council and administration of the current and future financial status of the City.
3) Reorganize to improve departmental efficiency initiating better processes and consolidating
financial functions.
4) Setup, perform and maintain real-time monitoring of grant reporting processes to better
assess financial conditions of various programs.
5) Develop a mindset within the department toward a force of cooperation working to put the
well being of the whole ahead of the individual.
2) Provide easy & transparent flow of business transactions from one user to another.
6 MONTH STATUS: The initial learning curve of change has subsided, transactions from one
user to another are becoming easy and transparent.
19
GENERAL FUND BUDGET
COMPTROLLER’S OFFICE PROGRAM HIGHLIGHTS
4) Work to integrate and support resource sharing, procurement, and staffing in concert with the
larger Finance Department and the City as a whole.
6 MONTH STATUS: This is an ongoing process.
5) Provide timely and integrated operational data regarding finances and transactions by
location.
6 MONTH STATUS: This is an evolving process as the data is gathered to support the needs
of the City.
6) Provide accurate current and historical data to support policymakers in developing informed
decisions.
6 MONTH STATUS: This is an evolving process as the data is gathered to support the needs
of the City.
7) Increase efficiency and incur a cost savings by updating processes and implementing
programs with a movement toward paperless and efficient workflow processes as part of the
Mayor Green initiative.
6 MONTH STATUS: This is an ongoing process.
8) Continue to restructure financial processes and establish controls for a more proficient team.
6 MONTH STATUS: This is an ongoing process.
10) Continue to support and sustain the implementation of the new financial accounting system
MUNIS across all departments with technical assistance and training opportunities.
6 MONTH STATUS: Ongoing.
20
GENERAL FUND BUDGET
COMPTROLLER’S OFFICE APPROPRIATION SUPPLEMENT
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01010000 COMPTROLLER'S OFFICE 1,232,077 1,354,333 1,357,877 1,394,635 40,302
51000 FULL TIME EARNED PAY 688,575 760,020 760,020 782,949 22,929
51004 FULL TIME VACATION PAY 692
51099 CONTRACTED SALARIES 38,000 38,000 38,000
51106 REGULAR STRAIGHT OVERTIME 207
51108 REGULAR 1.5 OVERTIME PAY 744
51140 LONGEVITY PAY 11,100 11,100 11,325 225
51156 UNUSED VACATION TIME PAYOU 9,645
52360 MEDICARE 5,158 10,150 10,150 10,330 180
52385 SOCIAL SECURITY 362 10,307 10,307
52504 MERF PENSION EMPLOYER CONT 51,525 64,380 64,380 85,086 20,706
52917 HEALTH INSURANCE CITY SHARE 139,032 140,186 140,186 126,560 -13,626
53605 MEMBERSHIP/REGISTRATION FEES 874 874 437 -437
53705 ADVERTISING SERVICES 113 113 57 -56
53905 EMP TUITION AND/OR TRAVEL REIM 473 473 237 -236
54555 COMPUTER SUPPLIES 1,359 1,387 1,387 694 -693
54595 MEETING/WORKSHOP/CATERING FOOD 396 1,500 1,500 750 -750
54640 HARDWARE/TOOLS 74 -74
54675 OFFICE SUPPLIES 262 2,583 2,583 1,292 -1,291
54700 PUBLICATIONS 1,675 1,710 1,710 1,710
54720 PAPER AND PLASTIC SUPPLIES 131 1,000 500 369
55155 OFFICE EQUIPMENT RENTAL/LEAS 50 202 202 202
56100 AUDITING SERVICES 260,000 260,000 260,000 260,000
56165 MANAGEMENT SERVICES 63,819 52,450 55,000 55,000 2,550
56175 OFFICE EQUIPMENT MAINT SRVCS 8,576 9,000 9,199 9,199 199
21
GENERAL FUND BUDGET
22
FINANCE DIVISIONS
FINANCE DEPARTMENT
MISSION STATEMENT
To plan and prepare all official statements for short and long term financing as well as the City's
Comprehensive Annual Financial Report and to oversee all financial departments. Our objectives
include ensuring adherence to all provisions of the Government Accounting Standards Board
(GASB), preparing monthly financial reports on the fiscal condition of the City in relation to the
budget, acting as a liaison to all financial institutions on matters relating to City business, and
ensuring all debt obligations of the City are paid in accordance with borrowing provisions.
CHIEF
ADMINISTRATIVE
OFFICER
FINANCE
DEPARTMENT
23
GENERAL FUND BUDGET
FINANCE DEPARTMENT BUDGET DETAIL
Dawn Norton
Manager
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01015000 FINANCE ADMINISTRATION 453,347 475,216 475,216 462,324 -12,892
1015PS FINANCE ADM PERSONAL SVCS 369,778 384,760 384,760 394,367 9,607
2015TPS FINANCE ADM OTHER PERS SVCS 7,924 2,625 2,625 2,625
3015FB FINANCE ADM FRINGE BENEFITS 71,096 80,917 80,917 61,873 -19,044
4015EX FINANCE ADM OPER EXP 4,118 5,769 5,769 2,886 -2,883
6015SS FINANCE ADM SPEC SVCS 431 1,145 1,145 573 -572
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
24
GENERAL FUND BUDGET
FINANCE DEPARTMENT PROGRAM HIGHLIGHTS
FY 2011-2012 GOALS
1) Increase efficiency and incur cost savings by updating processes and implementing
programs to use current technology in reviewing department activities and processes.
2) Promote actions to achieve the City’s priorities and change flawed ideas and systems that
compel the City to be unsustainable.
Grow Fund Balance
Preserve pension funding plan
Reduce TANs (tax anticipation note) borrowing amounts.
3) Review department performance and processes seeking to maximize organizational
effectiveness in cash control.
4) Receive Governmental Finance Officers Association certificate of achievement for excellence
in financial reporting.
2) Streamline year-end Form W-2 and Form 1099-MISC issuances and reporting.
6 MONTH STATUS: First year processing W-2 and 1099-R on MUNIS – 1099 Misc have
been streamlined.
3) Continue to update the new Accounting and Procedures Manual in light of the introduction of
a new financial system.
6 MONTH STATUS: Ongoing process.
4) Present a pension funding plan to the State Office of Policy and Management.
6 MONTH STATUS: Presented and accepted – need to present again by April 2011.
25
GENERAL FUND BUDGET
FINANCE DEPARTMENT PROGRAM HIGHLIGHTS
5) Receive Governmental Finance Officers Association certificate of achievement for excellence
in financial reporting.
6 MONTH STATUS: Received and awarded for FY09.
26
GENERAL FUND BUDGET
FINANCE DEPARTMENT APPROPRIATION SUPPLEMENT
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01015000 FINANCE ADMINISTRATION 453,347 475,216 475,216 462,324 -12,892
51000 FULL TIME EARNED PAY 369,778 384,760 384,760 394,367 9,607
51140 LONGEVITY PAY 2,625 2,625 2,625
51156 UNUSED VACATION TIME PAYOU 7,924
52360 MEDICARE 2,876 5,617 5,617 4,141 -1,476
52504 MERF PENSION EMPLOYER CONT 30,212 36,801 36,801 33,411 -3,390
52917 HEALTH INSURANCE CITY SHARE 38,008 38,499 38,499 24,321 -14,178
53605 MEMBERSHIP/REGISTRATION FEES 555 889 889 445 -444
53610 TRAINING SERVICES 182 182 91 -91
53905 EMP TUITION AND/OR TRAVEL REIM 486 486 243 -243
54555 COMPUTER SUPPLIES 79 243 243 122 -121
54675 OFFICE SUPPLIES 1,879 2,953 2,953 1,477 -1,476
54705 SUBSCRIPTIONS 712 712 356 -356
55150 OFFICE EQUIPMENT 1,605 304 304 152 -152
56175 OFFICE EQUIPMENT MAINT SRVCS 95 264 264 132 -132
56250 TRAVEL SERVICES 126 821 821 411 -410
59010 MAILING SERVICES 210 60 60 30 -30
27
GENERAL FUND BUDGET
28
FINANCE DIVISIONS
IN-PLANT PRINTING
MISSION STATEMENT
To provide all printing needs including typesetting, printing, binding, graphic arts and desktop design
for all City departments.
CHIEF
ADMINISTRATIVE
OFFICER
FINANCE
DEPARTMENT
IN-PLANT
PRINTING
Anthony Palumbo
Manager
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01030000 IN-PLANT PRINTING 772,435 810,689 809,479 817,831 7,142
1030PS PRINT SHOP PERSONAL SVCS 363,010 370,814 370,814 380,737 9,923
2030TPS PRINT SHOP OTHER PERS SERVICES 3,423 5,635 5,635 6,410 775
3030FB PRINT SHOP FRINGE BENEFITS 91,438 103,762 103,762 116,336 12,574
4030EX PRINT SHOP OPER EXP 257,986 273,328 272,118 257,198 -16,130
6030SS PRINT SHOP SPEC SVCS 56,578 57,150 57,150 57,150
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) Continue to maintain and provide professional service in a timely manner for all of the City’s
departments and the Board of Education.
2) Continue to stay upgraded with our graphic software so we can communicate with all the
departments and outside vendors. We have currently upgraded Adobe Photoshop, Adobe
Illustrator, Adobe In-Design (which will support the City’s new Master Plan of Conservation
and Development program) and Corel Draw.
3) Continue to support every department and the Board of Education by performing normal
printing services and be fully involved in projects during their critical time periods.
4) Continue to investigate cost savings for printing and postage.
5) Continue the use of our large format printer at a great cost savings.
6) We will continue with the responsibility of working with Finance using our folding/Stuffing
Machine. We take the Payroll Checks, Vendor Checks, Pension Checks, Police outside
Overtime Invoices and Purchasing Invoices and the machine inserts them into an envelope,
seals it and then we take it to the mail room. This new method of printing and preparing
checks and getting them into the mail is a tremendous cost savings compared the way we did
it a year ago.
7) Continue to stay upgraded with our graphic software so we can communicate with all the
departments and outside vendors. We have currently upgraded Adobe Photoshop, Adobe
Illustrator, Adobe In-Design (which will support the City’s new Master Plan of Conservation
and Development program) and Corel Draw.:
8) Continue to negotiate paper prices using 3 different paper vendors. We are currently paying
$200 less for a skid of paper (40 cartons which is 200,000 sheets of 20 lb bond) and buying a
better quality sheet than we did 16 years ago.
9) We now have the capability to print full color and assemble a book in the same pass.
2) Continue to stay upgraded with our graphic software so we can communicate with all the
departments and outside vendors. We have currently upgraded Adobe Photoshop, Adobe
3) Continue to support every department and the Board of Education by performing normal
printing services and be fully involved in projects during their critical time periods.
6 MONTH STATUS: We offer support, design assistance, and printing services for all
departments and the Board of Education. Our shop works as a day-to-day operation, never
knowing what will be requested of us. We print everything from report cards to enormous
tables of organization.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01030000 IN-PLANT PRINTING 772,435 810,689 809,479 817,831 7,142
51000 FULL TIME EARNED PAY 363,010 370,814 370,814 380,737 9,923
51108 REGULAR 1.5 OVERTIME PAY
51140 LONGEVITY PAY 5,635 5,635 6,410 775
51156 UNUSED VACATION TIME PAYOU 3,423
52154 LIFE INSURANCE CIVIL SERVICE 14
52360 MEDICARE 1,851 3,799 3,799 3,716 -83
52504 MERF PENSION EMPLOYER CONT 28,732 35,764 35,764 43,402 7,638
52917 HEALTH INSURANCE CITY SHARE 60,842 64,199 64,199 69,218 5,019
53605 MEMBERSHIP/REGISTRATION FEES 750 900 900 450 -450
53750 TRAVEL EXPENSES 572 700 700 350 -350
53905 EMP TUITION AND/OR TRAVEL REIM 594 550 550 550
54020 COMPUTER PARTS
54550 COMPUTER SOFTWARE 538 620 -620
54555 COMPUTER SUPPLIES 2,496 590 -590
54675 OFFICE SUPPLIES 24,890 20,848 20,848 20,848
54725 POSTAGE 198,193 200,000 200,000 200,000
54730 PRINTING SUPPLIES -7,966 5,000 5,000 5,000
55155 OFFICE EQUIPMENT RENTAL/LEAS 37,919 44,120 44,120 30,000 -14,120
56170 OTHER MAINTENANCE & REPAIR S 8,935 9,975 9,975 9,975
56175 OFFICE EQUIPMENT MAINT SRVCS 5,096 6,375 6,375 6,375
59010 MAILING SERVICES 13,926 9,300 9,300 9,300
59015 PRINTING SERVICES 28,621 31,500 31,500 31,500
Provide our customers with professional services, support, and advice for the carrying out of
departmental objectives. Strive for the cost-effective procurement of quality goods and services
resulting in high quality and cost effective services to the city.
CHIEF
ADMINISTRATIVE
OFFICER
FINANCE
DEPARTMENT
PURCHASING
Bernd Tardy
Manager
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01035000 PURCHASING 423,210 514,744 514,744 530,500 15,756
1035PS PURCHASING PERSONAL SVCS 314,041 379,443 379,443 386,563 7,120
2035TPS PURCHASING OTHER PERS SVCS 3,713 5,100 5,100 5,250 150
3035FB PURCHASING FRINGE BENEFITS 69,487 89,668 89,668 106,269 16,601
4035EX PURCHASING OPER EXP 8,661 10,322 10,322 5,312 -5,010
6035SS PURCHASING SPEC SVCS 27,307 30,211 30,211 27,106 -3,105
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) Our goal is to utilize all remaining staff resources to maintain day to day purchasing activities.
This has been and still is an enormous challenge. Due to the implementation of ever
changing City objectives, policies and guidelines with even less staff than last year due to an
extended FMLA leave.
2) To encourage more departments to try doing more RFI’s RFQ’s, & RFP’s for their
departments needs; thereby showing more collaboration, consensus & best value purchases.
3) To encourage Departments to be proactive for seasonal & fiscal year bids and strongly
encourage departments to better communicate with their buyers for realistic time lines for
their requirement dates.
2) Assist MBE program administrator in implementing the city’s “small local business enterprise”
initiative.
6 MONTH STATUS: Pending. The City Attorney has established guidelines for this, and
some work remains to be done regarding who will be responsible for the project.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01035000 PURCHASING 423,210 514,744 514,744 530,500 15,756
51000 FULL TIME EARNED PAY 314,041 379,443 379,443 386,563 7,120
51140 LONGEVITY PAY 5,100 5,100 5,250 150
51156 UNUSED VACATION TIME PAYOU 3,713
52360 MEDICARE 1,441 3,780 3,780 3,719 -61
52385 SOCIAL SECURITY 3,951 3,951 -3,951
52504 MERF PENSION EMPLOYER CONT 24,869 36,531 36,531 44,068 7,537
52917 HEALTH INSURANCE CITY SHARE 43,177 45,406 45,406 58,482 13,076
53605 MEMBERSHIP/REGISTRATION FEES 180 250 250 125 -125
53705 ADVERTISING SERVICES 750 750 375 -375
53905 EMP TUITION AND/OR TRAVEL REIM 347 347 174 -173
54675 OFFICE SUPPLIES 6,763 7,000 7,000 3,500 -3,500
54705 SUBSCRIPTIONS 287 300 300 300
55150 OFFICE EQUIPMENT 1,432 1,675 1,675 838 -837
56075 EDUCATIONAL SERVICES 1,844 4,211 4,211 2,106 -2,105
56175 OFFICE EQUIPMENT MAINT SRVCS 1,463 2,000 2,000 1,000 -1,000
56180 OTHER SERVICES 24,000 24,000 24,000 24,000
The overall mission of the Tax Collector is to collect all tax revenue due to the City in accordance with
Connecticut State Statutes and to provide the taxpayers of the City with information and assistance in
a prompt and courteous manner.
CHIEF
ADMINISTRATIVE
OFFICER
FINANCE
DEPARTMENT
TAX COLLECTOR
Anne Kelly-Lenz
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01040000 TAX COLLECTOR -269,861,115 -274,940,394 -265,869,367 -274,628,640 -311,754
41305 TAX COLLECTOR: 3030 PARK -860,248 -860,246 -860,246 -860,246
41343 ROOM OCCUPANCY TAX -34,000 34,000
41355 TAX COLLECTOR: ATM FEES -1,413 -1,500 -1,500 -1,500
41538 COPIES 1,365 -2,500 -500 -2,500
41693 CURRENT TAXES: REAL ESTATE -260,538,480 -259,827,624 -259,827,624 -259,827,624
41694 CURRENT TAXES: MOTOR VEHICLES -6,723,003 -6,723,003
41697 ARREARS TAXES -3,197,517 -2,800,000 -1,200,000 -3,200,000 400,000
41702 PENALTIES: CURRENT TAXES -2,459,053 -1,930,965 -1,500,000 -1,500,000 -430,965
41703 PENALTIES: ARREARS TAXES -1,404,428 -1,300,000 -1,000,000 -1,000,000 -300,000
41704 LIEN FEES -175,930 -175,000 -175,000 -175,000
44319 LAFAYETTE BLVD LOFTS PILOT -123,199 -163,811 -137,671 -137,671 -26,140
44320 BROAD STREET PILOT -27,327 -26,387 -28,991 -28,991 2,604
44321 CITY TRUST PILOT -205,641 -198,570 -218,165 -218,165 19,595
44322 EAST MAIN STREET PILOT -7,764 -8,036 -11,581 -11,851 3,815
44323 ARCADE PILOT -35,907 -35,907 -35,907 -35,907
44324 CAPTAIN COVE PILOT -74,767 -120,000 -120,000 -120,000
44325 CASA PILOT -13,406 -13,675 -13,949 -13,949 274
44340 ARTSPACE READS BUILDING PILOT -63,852 -70,670 -72,983 -72,983 2,313
44346 UNITED CEREBRAL PALSY PILOT -13,525 -13,795 -14,071 -14,071 276
44347 144 GOLDEN HILL STREET PILOT -71,496 -71,496 -71,496 -71,496
44348 GOODWILL-HELMS HOUSING PILOT -6,915 -6,140 -6,140 -6,140
44349 PARK CITY RCH PILOT -65,678 -67,649 -69,678 -69,678 2,029
44358 JEFFERSON SCHOOL PILOT -20,400 -20,169 -20,169 -231
44373 WASHINGTON PARK PILOT -21,500 -21,500 -21,500 -21,500
44392 881 LAFAYETTE BLVD PILOT -69,020 -49,696 -49,696 -19,324
44393 PREMIUM ON LIEN SALE -12,911
44689 MISCELLANEOUS PILOTS -10,000 -10,000 -10,000
44698 TELECOMM. ACCESS INE TAXES -335,996 -400,000 -400,000 -400,000
45205 C.R.R.A PILOT PAYMENT -145,000
47278 BHA RENTAL PROPERTY PILOT PMT -528 -2,500 -2,500 -2,500
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01040000 TAX COLLECTOR 1,320,351 1,438,953 1,448,087 1,479,688 40,735
1040PS TAX COLLECTOR PERSONAL SVCS 723,980 805,325 805,325 813,554 8,229
2040TPS TAX COLLECTOR OTHER PERS SVCS 41,590 39,650 39,650 42,650 3,000
3040FB TAX COLLECTOR FRINGE BENEFIT 233,123 266,156 266,156 302,948 36,792
4040EX TAX COLLECTOR OPER EXP 38,476 46,520 46,475 30,298 -16,222
6040SS TAX COLLECTOR SPEC SVCS 283,182 281,302 290,481 290,238 8,936
42
GENERAL FUND BUDGET
TAX COLLECTOR BUDGET DETAIL
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) Finalize office reorganization for efficiencies and increased customer service.
2) Train all staff members in the CT State Statutes that govern the Tax Collection process. All
staff members will be versed in the basic statutes to carry out their jobs in an efficient and
effective manner.
3) Concentrate on all areas of delinquent tax collections. Prepare and publish a Request for
Proposal for the collection of delinquent Personal Property taxes.
4) Continue to work in tandem with the Tax Assessor to clean up all tax records.
43
GENERAL FUND BUDGET
TAX COLLECTOR PROGRAM HIGHLIGHTS
2) Moving to new credit card/debit card vendor. In listening to tax payers’ request, there is a
need for credit cards/debit card payment options in the office. Currently, these types of
payments are only payable on-line. In moving to a new vendor, we were able to negotiate a
lower fee for residents while giving point of service payment options.
st
6 MONTH STATUS: COMPLETED - The new service went live July 1 2010 and Tax Payers
have been very receptive.
3) There is a need for additional resources or seasonal staff during tax season and statement
mailings. The current office resources cannot sustain the volume of walk-ins and phone calls
that come in during peak season.
6 MONTH STATUS: The plan of reorganization has been approved by the administration and
is now going forward to the Civil Service Commission for approval.
4) Continue collaborative collection effort with City Attorney and Tax Assessor on delinquent
taxes and concise records. Clean up personal property records that are not viable tax
receivables.
6 MONTH STATUS: The work of both offices has cleaned up over 1,500 records that are no
longer valid which was causing the receivables to be over stated.
5) Continue to offer additional hours during tax season with coverage from the Assessor’s office.
6 MONTH STATUS: The additional hours during tax season have been in effect for a year
and will continue.
6) Looking to change lockbox service vendor to reduce costs and increase efficiencies for bulk
payment processing.
6 MONTH STATUS: The winning proposal has been chosen and the time line for the
conversion is approximately 6 months.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01040000 TAX COLLECTOR 1,320,351 1,438,953 1,448,087 1,479,688 40,735
51000 FULL TIME EARNED PAY 723,980 805,325 805,325 813,554 8,229
51099 CONTRACTED SALARIES 13,955
51106 REGULAR STRAIGHT OVERTIME 11,063 10,000 10,000 10,000
51108 REGULAR 1.5 OVERTIME PAY 13,654 17,000 17,000 17,000
51116 HOLIDAY 2X OVERTIME PAY 500 500 500
51140 LONGEVITY PAY 12,150 12,150 15,150 3,000
51156 UNUSED VACATION TIME PAYOU 2,918
52360 MEDICARE 4,855 10,183 10,183 9,807 -376
52385 SOCIAL SECURITY 1,921 1,921 1,921
52504 MERF PENSION EMPLOYER CONT 58,596 73,953 73,953 88,297 14,344
52917 HEALTH INSURANCE CITY SHARE 169,672 180,099 180,099 202,923 22,824
53430 OTHER INSURANCE 9,020 9,020 9,020 9,020
53605 MEMBERSHIP/REGISTRATION FEES 296 375 382 382 7
53610 TRAINING SERVICES 1,783 1,432 1,432 1,432
53705 ADVERTISING SERVICES 4,598 6,263 6,400 3,200 -3,063
53710 OTHER COMMUNICATION SERVICES 600 600 300 -300
53750 TRAVEL EXPENSES 52 -52
53905 EMP TUITION AND/OR TRAVEL REIM 1,977 1,124 987 987 -137
54675 OFFICE SUPPLIES 18,536 22,852 22,852 11,426 -11,426
55145 EQUIPMENT RENTAL/LEASE 279 2,502 2,502 1,251 -1,251
55155 OFFICE EQUIPMENT RENTAL/LEAS 1,987 2,300 2,300 2,300
56040 BOOKBINDING SERVICES 521 521 261 -260
56045 BUILDING MAINTENANCE SERVICE 110 388 388 388
56105 BANKING SERVICES 15,907 19,000 19,000 19,000
56110 FINANCIAL SERVICES 49,904 50,985 51,000 51,000 15
56130 LEGAL SERVICES 138,392 109,212 129,212 129,212 20,000
56175 OFFICE EQUIPMENT MAINT SRVCS 17,704 25,000 25,000 25,000
56180 OTHER SERVICES 176 33 17 -16
56225 SECURITY SERVICES 360 375 360 360 -15
59015 PRINTING SERVICES 60,629 75,788 65,000 65,000 -10,788
The primary statutory responsibility of the Department of Assessment is to develop the annual Grand
List of Taxable and Exempt properties and to assure fair valuation and equitable distribution of
assessment for all property owners. The statutory obligation of the Assessment Department is to
discover, value, and list real and personal property consistent with state law. The Department of
Assessment staffed by nine full-time employees.
Grand List includes three principal categories: 1) Real Estate; 2) Personal Property; and 3) Motor
Vehicles. The net taxable Grand List for October 1, 2010 (FY 2011-2012) was composed of
approximately 34,650 parcels of Real Estate, approximately 4,875 Personal Property accounts, and
approximately 72,500 Motor Vehicles. Included in the continuous maintenance of the Grand List is the
administration of approximately 10,000 personal exemptions, 1245 elderly tax credits, and
approximately 150 Commercial Personal Property Exemptions. There are approximately 1,930
parcels of Tax Exempt Real Property (churches, schools, charitable organizations, etc.) totaling
approximately $2.89 Billion.
CHIEF
ADMINISTRATIVE
OFFICER
FINANCE
DEPARTMENT
TAX ASSESSOR
47
GENERAL FUND BUDGET
TAX ASSESSOR BUDGET DETAIL
Elaine Carvalho
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01041000 TAX ASSESSOR -20,780,216 -19,590,209 -19,590,209 -19,235,731 -354,478
41538 COPIES -6,372 -9,000 -9,000 -9,000
44357 MUNI VIDEO COMPETITION TST REV -55,275 -8,000 -8,000 -8,000
44680 ELDERLY/DISABLEDFREEZETAXREIMB -24,000 -19,000 -19,000 -18,000 -1,000
44681 DCA TAX ABATEMENT -136,158
44682 ELDERLYEXEMPTION-OWNERSPROGRAM -697,376 -650,000 -650,000 -650,000
44683 ELDERLYEXEMPTION-TOTALLYDISABL -17,365 -10,000 -10,000 -15,000 5,000
44684 ELDERLYEXEMPTION-ADDITIONALVET -39,022 -40,000 -40,000 -36,000 -4,000
44686 TAX EXEMPT HOSPITALS -9,917,387 -8,909,623 -8,909,623 -8,545,284 -364,339
44687 STATE-OWNED PROPERTY PILOT -2,455,099 -2,901,662 -2,901,662 -2,940,776 39,114
44690 DISTRESSEDMUNICIPALITYTAXEXEMP -339,437 -325,000 -325,000 -325,000
44691 MANUFACTURINGMACHINERY&EQUIPME -1,001,882 -608,000 -608,000 -608,000
44692 MASHANTUCKET PEQUOT/MOHEGAN FD -6,090,842 -6,109,924 -6,109,924 -6,080,671 -29,253
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01041000 TAX ASSESSOR 795,175 1,189,137 1,242,387 1,070,576 -118,561
1041PS TAX ASSESSOR PERSONAL SVCS 528,176 665,616 665,616 683,012 17,396
2041TPS TAX ASSESSOR OTHER PERS SVCS 15,653 85,025 95,025 58,700 -26,325
3041FB TAX ASSESSOR FRINGE BENEFITS 142,337 184,087 184,087 174,532 -9,555
4041EX TAX ASSESSOR OPER EXP 23,768 65,414 65,414 32,709 -32,705
6041SS TAX ASSESSOR SPEC SVCS 85,241 188,995 232,245 121,623 -67,372
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
5.0 1.0 TAX ASSESSMENT CLERK (35 HOURS) 251,292 245,641 -5,651
3.0 1.0 PROPERTY APPRAISER I (35 HOURS) 183,195 179,869 -3,326
1.0 TAX ASSESSMENT PROFESSIONAL 49,173 60,453 11,280
1.0 TAX ASSESSOR 96,589 108,233 11,644
1.0 DEPUTY TAX ASSESSOR 85,367 88,816 3,449
01041000 Total 9.0 4.0 665,617 683,012 17,395
48
GENERAL FUND BUDGET
TAX ASSESSOR PROGRAM HIGHLIGHTS
FY 2011-2012 GOALS
1) To continue to serve the constituents of the City of Bridgeport in the most effective manner,
with all of our resources available.
2) Tackle the out of town and out of state motor vehicle registration issues that continue to
plague the City of Bridgeport’s tax roll, with the assistance of the City of Bridgeport’s Police
Department.
49
GENERAL FUND BUDGET
TAX ASSESSOR PROGRAM HIGHLIGHTS
4) Continue to maintain a close liaison with the Administration and Department Heads to provide
essential data and reports in a timely fashion.
6 MONTH STATUS: Ongoing.
5) Continue a cooperative and effective alliance with the Tax Collector’s Office in order to
streamline processes and customer service between the offices, and to initiate, along with Tax
Collector, group meetings with all staff members.
6 MONTH STATUS: Ongoing.
6) Encourage the staff to be aware of the importance of sustainability in the office and in their
individual homes.
6 MONTH STATUS: Ongoing.
7) Meet with the public and tax exempt entities, when necessary, to address their individual
concerns.
6 MONTH STATUS: Ongoing.
50
GENERAL FUND BUDGET
TAX ASSESSOR APPROPRIATION SUPPLEMENT
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01041000 TAX ASESSOR 795,175 1,189,137 1,242,387 1,070,576 -118,561
51000 FULL TIME EARNED PAY 527,532 665,616 665,616 683,012 17,396
51036 FT GRIEVANCE/ARB AWARD PAY 644
51106 REGULAR STRAIGHT OVERTIME 10,000 10,000 10,000
51108 REGULAR 1.5 OVERTIME PAY
51140 LONGEVITY PAY 8,775 8,775 10,575 1,800
51156 UNUSED VACATION TIME PAYOU 4,451
51403 ASSESSMENT APPEALS STIPENDS 11,201 76,250 76,250 38,125 -38,125
52360 MEDICARE 3,610 9,147 9,147 9,199 52
52385 SOCIAL SECURITY 8,342 8,342 8,503 161
52504 MERF PENSION EMPLOYER CONT 41,853 64,068 64,068 77,866 13,798
52917 HEALTH INSURANCE CITY SHARE 96,874 102,530 102,530 78,964 -23,566
53605 MEMBERSHIP/REGISTRATION FEES 665 3,769 3,769 1,884 -1,885
53610 TRAINING SERVICES 505 6,786 6,786 3,393 -3,393
53705 ADVERTISING SERVICES 369 1,818 1,818 909 -909
53720 TELEPHONE SERVICES 1,388 1,388 694 -694
53905 EMP TUITION AND/OR TRAVEL REIM 357 2,252 2,252 1,126 -1,126
54555 COMPUTER SUPPLIES 2,313 2,160 2,160 1,080 -1,080
54595 MEETING/WORKSHOP/CATERING FOOD 300 767 767 384 -383
54640 HARDWARE/TOOLS 203 203 101 -102
54675 OFFICE SUPPLIES 4,837 7,449 7,449 3,725 -3,724
54705 SUBSCRIPTIONS 2,300 3,229 3,229 1,615 -1,614
54720 PAPER AND PLASTIC SUPPLIES 50 50 25 -25
54725 POSTAGE 8,514 15,307 15,307 7,654 -7,653
55055 COMPUTER EQUIPMENT 3,412 3,412 1,706 -1,706
55145 EQUIPMENT RENTAL/LEASE 6,975 6,975 3,488 -3,487
55150 OFFICE EQUIPMENT 2,700 2,700 1,350 -1,350
55155 OFFICE EQUIPMENT RENTAL/LEAS 3,608 7,150 7,150 3,575 -3,575
56040 BOOKBINDING SERVICES 105 11,212 11,212 5,606 -5,606
56055 COMPUTER SERVICES 12,070 13,238 13,238 6,619 -6,619
56095 APPRAISAL SERVICES 30,200 31,750 75,000 43,000 11,250
56100 AUDITING SERVICES 746 746 373 -373
56175 OFFICE EQUIPMENT MAINT SRVCS 1,350 1,350 675 -675
56180 OTHER SERVICES 42,866 130,699 130,699 65,350 -65,349
51
GENERAL FUND BUDGET
52
FINANCE DIVISIONS
TREASURY
MISSION STATEMENT
Our mission is to act as the custodian of all funds belonging to the City of Bridgeport. Our objectives
include maximizing on-line Banking Services from each Financial Institution to expedite wire
transfers, stop payments, and check retention needed for research purposes. We work with Financial
Institutions to implement on-line investment practices, and deposit and invest all funds in any national
or state bank/trust company. We comply with all regulations, orders and ordinances made by the City
Council. Our activities include the distribution of all payroll and vendor checks. In addition, we make
all payments for Debt Service and prepare and maintain all records of monetary transactions for the
City of Bridgeport.
CHIEF
ADMINISTRATIVE
OFFICER
FINANCE
DEPARTMENT
TREASURER
Ronald Preston
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01045000 TREASURY -214,197 -275,000 -275,000 -275,000
41246 EARNINGS ON INVESTMENTS -164,197 -225,000 -225,000 -225,000
41564 ADMINISTRATIVEFEE/OVERHEADALLO -50,000 -50,000 -50,000 -50,000
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01045000 TREASURY 237,365 242,859 288,600 247,606 4,747
1045PS TREASURER PERSONAL SVCS 110,177 119,398 119,398 121,367 1,969
2045TPS TREASURER OTHER PERS SERVICES 1,022 1,575 1,575 1,725 150
3045FB TREASURER FRINGE BENEFITS 28,598 36,905 36,905 41,352 4,447
4045EX TREASURER OPER EXP 4,678 4,605 16,014 12,808 8,204
6045SS TREASURER SPEC SVCS 92,890 80,377 114,708 70,354 -10,023
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) Select a banking proposal from the recent RFP for Banking Services. The selected proposal
will benefit the City of Bridgeport by reducing costs and provide excellent banking services to
the City.
2) To successfully convert City Pensioners to receive their pensions via direct deposit to reduce
the amount of paper checks produced which will minimize costs to the City.
3) Continue to manage the City of Bridgeport’s cash flow and seek new investment
opportunities to maximize Return on Investment.
2) Prepare a Request for Proposal (RFP) for Banking Services in order to ensure that the city of
Bridgeport is receiving the best banking services for the lowest price.
6 MONTH STATUS: The RFP for Banking Services was issued and we are currently in the
process of selecting the proposal which will be the most beneficial to the City of Bridgeport.
3) To successfully convert the majority of City Employees and Vendors to receive their payroll
and payments via direct deposit and EFT respectively. The conversion to direct deposit and
EFT will allow payment notifications to be sent via email which will significantly reduce the
amount of paper and checks used by the City and will also reduce costs.
6 MONTH STATUS: The City has made significant progress in reducing payroll costs by
converting employees to direct deposit and also direct deposit email notifications, instead of
receiving payroll checks. Vendors’ costs have also been reduced by converting them to
receive payments via Electronic Funds Transfer (EFT).
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01045000 TREASURY 237,365 242,859 288,600 247,606 4,747
51000 FULL TIME EARNED PAY 110,177 119,398 119,398 121,367 1,969
51106 REGULAR STRAIGHT OVERTIME 79
51108 REGULAR 1.5 OVERTIME PAY 89
51140 LONGEVITY PAY 1,575 1,575 1,725 150
51156 UNUSED VACATION TIME PAYOU 855
52154 LIFE INSURANCE CIVIL SERVICE 14
52360 MEDICARE 996 1,754 1,754 1,696 -58
52504 MERF PENSION EMPLOYER CONT 8,381 11,492 11,492 13,836 2,344
52917 HEALTH INSURANCE CITY SHARE 19,208 23,659 23,659 25,820 2,161
53605 MEMBERSHIP/REGISTRATION FEES 65 122 300 150 29
53720 TELEPHONE SERVICES 135 135 68 -67
53750 TRAVEL EXPENSES 120 120 60 -60
53905 EMP TUITION AND/OR TRAVEL REIM 168 168 84 -84
54555 COMPUTER SUPPLIES 700 1,087 9,400 9,400 8,313
54560 COMMUNICATION SUPPLIES 0 0 0
54595 MEETING/WORKSHOP/CATERING FOOD 472 200 200 200
54675 OFFICE SUPPLIES 1,313 1,555 4,000 2,000 445
54705 SUBSCRIPTIONS 191 191 96 -95
55150 OFFICE EQUIPMENT 2,128 1,227 1,500 750 -477
56105 BANKING SERVICES 78,200 59,669 94,000 60,000 331
56175 OFFICE EQUIPMENT MAINT SRVCS 111 608 608 304 -304
56180 OTHER SERVICES 1,350 1,350 675 -675
56205 PUBLIC SAFETY SERVICES 14,579 18,750 18,750 9,375 -9,375
To seek better ways to provide services to encourage all eligible residents to exercise their right to
vote; conduct elections in a fair, accurate and efficient manner; maintain a continuous professional
level of service to the public; and develop new techniques to improve outreach services which
acknowledge the diversity of the city of Bridgeport.
REGISTRAR OF
MAYOR CITY COUNCIL
VOTERS
CHIEF
ADMINISTRATIVE
OFFICER
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01050000 REGISTRAR OF VOTERS -150 -500 -500
41260 DISKETTE FEES -150
41538 COPIES -500 -500
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01050000 REGISTRAR OF VOTERS 443,377 551,466 676,596 587,326 35,859
1050PS REG OF VOTERS PERSONAL SVCS 348,493 385,112 381,957 399,527 14,415
2050TPS REG OF VOTERS OTHER PERS SVCS 9,364 27,325 89,680 37,475 10,150
3050FB REG OF VOTERS FRINGE BENEFIT 54,828 79,498 79,498 87,397 7,899
4050EX REG OF VOTERS OPER EXP 24,394 50,076 54,490 47,793 -2,284
6050SS REG OF VOTERS SPEC SVCS 6,298 9,455 70,971 15,134 5,679
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
MANDATED SERVICES
The Registrar of Voters is responsible for registering voters and conducting Federal, State, Special
and Local elections. The Registrar prepares the published notices of elections and lists of offices for
which candidates are to be nominated. It is the Registrars’ duty to accept and check the nominating
petitions of candidates for office. The Registrar is also required to establish and revise voting
precincts, provide for the tabulation of returns on election night and conduct the official canvass of
votes cast. The Registrar is also responsible for the following:
1) Responsible for conducting hand count of machine read ballots after elections if jurisdiction is
subject to audit.
2) Responsible for completing and filing audit paperwork with the Secretary of State.
3) Able to hire additional officials on Election Day, the day after the election if the need arises.
4) Mandated to electronically update voter file with information as to who voted after every
election.
5) All challenge and provisional ballot supplies which used to be provided by the Town Clerk
must now be provided by the Registrar.
6) Responsible to determining the amount of ballots that will be ordered for use at each polling
place (Registrar must now pay for the printing of the ballots).
7) Able to determine if two shifts of election officials will be used at an election without legislative
body approval.
8) Assume the Town Clerk’s responsibility for providing polling place supplies to moderators on
the day before the election.
9) Responsible for training poll workers on the proper procedures to follow including the
procedure to accommodate an individual who is at the polls but are unable to enter the
polling place (curb-side voting).
10) Responsible for storage of all voted ballots after the election and up until the 14 day lock-
down period has expired or the audit is complete. After the 14 day lock-down the Registrar
must (1) transmit the absentee ballots for long-term storage and (2) keep all voted ballots
used at the polls for long term storage.
11) Responsible for training Absentee Ballot election officials; and poll workers on the proper
procedures to follow including the procedure to accommodate an individual who is at the polls
but are unable to enter the polling place (curb-side voting).
12) Responsible for storage of all voted ballots after the election and up until the 14 day lock-
down period has expired or the audit is complete. After the 14 day lock-down the Registrar
must (1) transmit the absentee ballots for long-term storage and (2) keep all voted ballots
used at the polls for long term storage.
13) Responsible for training Absentee Ballot election officials.
14) Responsible for providing supplies for a paper ballot election. An Election where no voting
tabulators are used.
15) Responsible for assisting and ensuring that the Head Moderator completes and files the
Head Moderator’s Return with the Secretary of the State.
To provide clerical staff and support to the City Council and their standing and special committees; to
provide accurate records of actions and proceedings of the City Council to all Council members,
municipal departments, and interested citizens under the requirements of the State of Connecticut’s
Freedom of Information Act. To act as guardian of the City seal, affixing only to proper and valid
municipal documents and to accept and record all services, summonses and writs against the City.
Under the City Hall Committee division, the staff provides clerical assistance to the City Hall
Committee (a three-member board) consisting of the City Clerk, the City Council President, and the
Director of Finance. This committee is charged by Charter with the upkeep of the City Hall building,
the assignment of office space, the sale of various City owned properties, and the assignment,
questions, and complaints relating to the City Hall parking facilities.
We value: responsiveness to the needs of all customers; neutrality and professionalism; fostering
honest, open communication between the public, Council and staff; personal and professional
commitment to quality customer service; and consistency, fairness, mutual respect and courtesy in
our work environment.
CHIEF
ADMINISTRATIVE
OFFICER
61
GENERAL FUND BUDGET
CITY CLERK BUDGET DETAIL
Fleeta Hudson
City Clerk
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01055000 CITY CLERK 354,628 399,567 406,654 336,028 -63,540
1055PS CITY CLERK PERSONAL SVCS 252,390 262,919 262,919 242,226 -20,693
2055TPS CITY CLERK OTHER PERS SVCS 2,555 6,525 6,525 3,750 -2,775
3055FB CITY CLERK FRINGE BENEFITS 62,058 73,682 73,682 53,499 -20,183
4055EX CITY CLERK OPER EXP 16,568 27,010 33,742 21,660 -5,350
6055SS CITY CLERK SPEC SVCS 21,057 29,432 29,786 14,893 -14,539
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
62
GENERAL FUND BUDGET
CITY CLERK PROGRAM HIGHLIGHTS
FY 2011-2012 GOALS
1) Continue to maintain the City Clerk’s website with full packages of minutes and agendas of all
City Council meetings to better serve the public, departments and council members allowing
them to obtain information directly through the website.
2) Continue to be efficient despite budgetary cuts and staff shortage.
63
GENERAL FUND BUDGET
CITY CLERK APPROPRIATION SUPPLEMENT
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01055000 CITY CLERK 354,628 399,567 406,654 336,028 -63,540
51000 FULL TIME EARNED PAY 252,390 262,919 262,919 242,226 -20,693
51140 LONGEVITY PAY 1,225 6,525 6,525 3,750 -2,775
51156 UNUSED VACATION TIME PAYOU 1,330
52360 MEDICARE 1,535 2,829 2,829 4,532 1,703
52504 MERF PENSION EMPLOYER CONT 19,644 25,597 25,597 21,110 -4,487
52917 HEALTH INSURANCE CITY SHARE 40,880 45,256 45,256 27,857 -17,399
52920 HEALTH BENEFITS BUYOUT
53605 MEMBERSHIP/REGISTRATION FEES 40 587 550 275 -312
53705 ADVERTISING SERVICES 4,692 8,815 9,000 4,500 -4,315
53750 TRAVEL EXPENSES 1,016 3,629 4,500 2,250 -1,379
53905 EMP TUITION AND/OR TRAVEL REIM 1,056
54675 OFFICE SUPPLIES 2,542 3,774 4,200 2,100 -1,674
54700 PUBLICATIONS 47 47 24 -23
54720 PAPER AND PLASTIC SUPPLIES 17 17 17
55055 COMPUTER EQUIPMENT 2,308 1,914 2,200 2,200 287
55150 OFFICE EQUIPMENT 2,360 2,360 2,360
55155 OFFICE EQUIPMENT RENTAL/LEAS 4,914 5,868 5,868 2,934 -2,934
55530 OFFICE FURNITURE 5,000 5,000 5,000
56055 COMPUTER SERVICES 1,007 4,846 5,000 2,500 -2,346
56085 FOOD SERVICES 368 442 442 221 -221
56175 OFFICE EQUIPMENT MAINT SRVCS 1,194 2,000 2,200 1,100 -900
56180 OTHER SERVICES 18,488 22,144 22,144 11,072 -11,072
64
GENERAL FUND BUDGET
CITY ATTORNEY
MISSION STATEMENT
We provide legal representation in accordance with the City Charter to the City, its officers, City
Council, and its boards and commissions. We Provide prosecution and defense services for all civil
actions brought in any state or federal court or before any administrative board or agency.
CHIEF
ADMINISTRATIVE
OFFICER
CITY
ATTORNEY
Mark Anastasi
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01060000 CITY ATTORNEY -15,000 -15,000 -15,000
41543 FORECLOSURE COST RECOVERY -15,000 -15,000 -15,000
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01060000 CITY ATTORNEY 3,312,336 3,738,545 4,495,545 4,029,891 291,346
1060PS CITY ATTORNEY PERONAL SVCS 1,452,148 1,603,151 1,603,151 1,773,641 170,490
2060TPS CITY ATTORNEY OTHER PERS SVCS 46,802 21,225 21,225 25,500 4,275
3060FB CITY ATTORNEY FRINGE BENEFIT 334,757 395,606 395,606 455,187 59,581
4060EX CITY ATTORNEY OPER EXP 1,040,000 1,208,605 1,765,605 1,265,605 57,000
6060SS CITY ATTORNEY SPEC SVCS 438,629 509,958 709,958 509,958
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
2) Continue to dispose (via strict foreclosure) of newly acquired city inventory of vacant and
unwanted municipally owned real property through auction sales.
6 MONTH STATUS:
4) Increase substantially the collection of fines for anti-blight and unlawful depositing to enable
these “QUALITY OF LIFE” projects so that they become revenue neutral.
6 MONTH STATUS:
5) Together with Purchasing Department draft and obtain adoption of revisions to the City’s
Procurement Ordinance and Regulations as recommended based upon department user
experience.
6 MONTH STATUS:
6) Together with the City Council’s Special Rules Committee draft and obtain adoption of
revised Rules of the City Council to facilitate efficient Council proceedings.
6 MONTH STATUS:
8) Obtain federal court approval for elimination of judicial supervision of the Bridgeport Police
Department via the Bridgeport Guardians’ case, thereby returning total administrative control
of the Department to the Police Chief and Board of Police Commissioners.
6 MONTH STATUS:
9) Increase the collections from Parking Violation Citations through use of Assistant City
Attorney as Hearing Officer and through use of aggressive collections procedures post
hearings.
6 MONTH STATUS:
10) Enhance office support staff structure through filling of paralegal positions.
6 MONTH STATUS:
11) Assist Board of Education in its efforts to reduce legal costs by increasing provision of legal
services in lieu of retention of outside counsel.
6 MONTH STATUS:
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01060000 CITY ATTORNEY 3,312,336 3,738,545 4,495,545 4,029,891 291,346
51000 FULL TIME EARNED PAY 1,452,148 1,435,151 1,435,151 1,605,641 170,490
51099 CONTRACTED SALARIES 168,000 168,000 168,000
51106 REGULAR STRAIGHT OVERTIME 5,135 5,000 5,000 5,000
51108 REGULAR 1.5 OVERTIME PAY 18,196 7,000 7,000 7,000
51140 LONGEVITY PAY 9,225 9,225 13,500 4,275
51156 UNUSED VACATION TIME PAYOU 23,471
52154 LIFE INSURANCE CIVIL SERVICE 14
52360 MEDICARE 10,474 21,743 21,743 20,939 -804
52385 SOCIAL SECURITY 731 9,205 9,205 7,254 -1,951
52504 MERF PENSION EMPLOYER CONT 116,087 153,178 153,178 183,043 29,865
52917 HEALTH INSURANCE CITY SHARE 207,452 211,480 211,480 243,951 32,471
53005 PERSONAL PROPERTY CLAIMS AWARD 140,255 138,459 188,459 188,459 50,000
53010 PERSONAL PROPERTY CLAIMS ATTY 844,545 1,000,000 1,500,000 1,000,000
53605 MEMBERSHIP/REGISTRATION FEES 4,860 8,143 6,643 6,643 -1,500
53610 TRAINING SERVICES 2,574 5,074 5,074 2,500
53705 ADVERTISING SERVICES 3,375 3,375 3,375
53905 EMP TUITION AND/OR TRAVEL REIM 4,206 6,010 8,010 8,010 2,000
54675 OFFICE SUPPLIES 18,705 16,970 16,970 16,970
54700 PUBLICATIONS 12,918 13,394 13,394 13,394
54705 SUBSCRIPTIONS 3,292 10,605 10,605 10,605
55155 OFFICE EQUIPMENT RENTAL/LEAS 11,220 9,076 13,076 13,076 4,000
56095 APPRAISAL SERVICES 3,563 3,563 3,563
56130 LEGAL SERVICES 433,815 496,000 695,500 495,500 -500
56175 OFFICE EQUIPMENT MAINT SRVCS 2,815 4,595 4,595 4,595
56180 OTHER SERVICES 1,998 5,800 6,300 6,300 500
This department directs the orderly and systematic maintenance, preservation, and disposition of the
records of the City of Bridgeport in compliance with State and Federal laws. To do so it operates a
records center for the storage of non-current records, and an archive for the City’s permanent and
historical documents. The Records Manager/Archivist assists other departments in solving records
and filing problems, arranges for the destruction of obsolete materials, microfilms permanent records,
and answers a variety of questions from the public about the City’s past and present operations.
CAO
CHIEF FINANCIAL
OFFICER
ARCHIVES
71
GENERAL FUND BUDGET
ARCHIVES & RECORDS BUDGET DETAIL
Patty Ulatowski
Acting Manager
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01065000 ARCHIVES 70,760 71,154 71,194 75,312 4,158
1065PS ARCHIVES PERSONAL SVCS 43,516 42,307 42,307 49,621 7,314
2065TPS ARCHIVES OTHER PERS SVCS
3065FB ARCHIVES FRINGE BENEFITS 16,924 17,930 17,930 20,060 2,130
4065EX ARCHIVES OPER EXP 6,285 4,117 4,157 2,231 -1,886
6065SS ARCHIVES SPEC SVCS 4,034 6,800 6,800 3,400 -3,400
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
72
GENERAL FUND BUDGET
ARCHIVES PROGRAM HIGHLIGHTS
FY 2011-2012 GOALS
1) Continue the current hours of operation in order to better manage the budget and create
more efficient government.
2) The Records Manager continues in its temporary assignment at the Vital Records department
located at McLevy Hall for approximately 15 hours each week. During this assignment the
staff has been thoroughly trained on the city’s new financial program and a Cash
Management Policy was written, adopted and put into place. The Manager will remain at
Vital Records to assist with a major relocation of the department to the City Hall Annex and
will continue to assist the Assistant Registrar with the management of the department. This
department is one of the top revenue departments for the city and it is crucial that it receives
attention.
73
GENERAL FUND BUDGET
ARCHIVES APPROPRIATION SUPPLEMENT
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01065000 ARCHIVES 70,760 71,154 71,194 75,312 4,158
51000 FULL TIME EARNED PAY 43,516 42,307 42,307 49,621 7,314
51106 REGULAR STRAIGHT OVERTIME
52360 MEDICARE 319 613 613 657 44
52504 MERF PENSION EMPLOYER CONT 4,127 4,019 4,019 5,657 1,638
52917 HEALTH INSURANCE CITY SHARE 12,477 13,298 13,298 13,746 448
53610 TRAINING SERVICES 263 -263
53710 OTHER COMMUNICATION SERVICES 2,700 2,700 1,350 -1,350
53905 EMP TUITION AND/OR TRAVEL REIM
54660 LIBRARY SUPPLIES 304 304 304
54675 OFFICE SUPPLIES 1,889 1,154 1,154 577 -577
54700 PUBLICATIONS
54705 SUBSCRIPTIONS
55150 OFFICE EQUIPMENT 4,396
56055 COMPUTER SERVICES 1,500 1,500 1,500 750 -750
56175 OFFICE EQUIPMENT MAINT SRVCS 536 2,362 2,362 1,181 -1,181
56210 RECYCLING SERVICES 1,998 2,938 2,938 1,469 -1,469
74
GENERAL GOVERNMENT DIVISIONS
CIVIL SERVICE
MISSION STATEMENT
To serve as the central personnel office for the City of Bridgeport as prescribed by the City Charter.
CIVIL SERVICE
MAYOR CITY COUNCIL
COMMISSION
CHIEF
ADMINISTRATIVE
OFFICER
David Dunn
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01070000 CIVIL SERVICE -9 -88,500 -38,500 -88,500
41538 COPIES -9 -1,000 -500 -1,000
41547 RESIDENTAPPLICATION/ADMINISTRA -17,500 -8,000 -17,500
41548 NON-RESIDENTAPPLICATION/ADMINI -70,000 -30,000 -70,000
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01070000 CIVIL SERVICE 980,150 1,077,070 1,115,219 944,413 -132,657
1070PS CIVIL SERVICE PERSONAL SVCS 608,165 543,153 543,153 568,186 25,033
2070TPS CIVIL SERVICE OTHER PERS SVCS 23,378 39,525 44,525 44,825 5,300
3070FB CIVIL SERVICE FRINGE BENEFIT 115,834 102,836 102,836 106,433 3,597
4070EX CIVIL SERVICE OPER EXP 41,390 179,043 179,043 89,522 -89,521
6070SS CIVIL SERVICE SPEC SVCS 191,382 212,513 245,662 135,447 -77,066
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) Successful completion of a Fire Department Entry Level Examination, in compliance with the
Connecticut Fire Service CPAT (Candidate Physical Ability Test) Standards.
2) Successfully manage, administer and complete Fire Inspector Examination, Deputy Fire
Marshal Examination and Senior Fire Inspector Examination.
3) Successfully manage and administer a Fire Pumper Engineer Examination and a Fire
Captain Examination.
4) Successfully manage and administer a Police Captain Examination and a Police Deputy
Chief Examination.
5) Permanently adopt a continuing recruitment process for entry level police officers.
6) Successful expansion of non-competitive division classifications through the systematic
elimination and restructuring of the competitive division positions for civilian occupied jobs.
7) Continued successful expansion of interview panels and formal recruitment campaigns for
department head and senior management positions.
8) Successful expansion of a modern job bidding promotional process for NAGE, LIUNA, and
Supervisor positions.
9) Fully integrate the Civil Service office into a City-wide Human Resources department that
includes Grants Personnel, Benefits, and Labor Relations.
10) Continue to expand Civil Service office’s ability to support a digital archive through the
scanning of documents and files.
2) Successfully manage & administer a Fire Department Entry Level Examination, in compliance
with Connecticut State Fire Service CPAT (Candidate Physical Abilities Test) Standards.
6 MONTH STATUS: In process. Exam scheduled approximately May 1, 2011. CPAT
Certification standards in process, approved by Union Management Safety Productivity
Committee, Fire Commission, and Civil Service Commission on October 22, 2010.
Recruitment team in place and working. Advertising and candidate information has been
distributed. Public Relations event scheduled for February 6, 2011. CPAT Certification
registration must be completed by February 25, 2011.
6) Successful expansion of a modern job bidding promotional process for NAGE, LIUNA and
SUPERVISOR positions.
6 MONTH STATUS: In process. Awaiting union approval for Library Assistant II, Custodian
IV, Custodial Supervisor, Personnel Assistant I/II, Administrative Assistants, Personnel
Examiner.
7) Successfully conduct, manage and administer Pumper Engineer, Fire Lieutenant and Fire
Captain Examinations.
6 MONTH STATUS: Completed Pumper Engineer - List active. Fire Lieutenant – list inactive,
however, 4 employees have recall rights will hold up any immediate Fire Lt. exam until the
last employee is recalled. Fire Captain completed. Expect to conduct a new Fire Captain
upon successful completion of the current Assistant Fire Chief examination.
8) Successfully conduct, manage and administer Police Sergeant, Lieutenant and Captain
Examinations.
6 MONTH STATUS: Police Sgt list is active through January 2012. Police Lieutenant and
Captain exams are in planning stages. There are currently no vacancies, however, as soon
as Chief Gaudett’s promotion is finalized, his promotion will create a domino effect for a
Deputy Police Chief exam, a Captain’s exam, and a Lieutenant’s exam, all of which are likely
to occur in 2012 or sooner.
9) Permanently adopt a continuing recruitment process for entry level Police Officers.
6 MONTH STATUS: In process. Civil Service Commission and Common Council approval
needed to progress further.
10) Fully integrate the Civil Service Office into a City-wide Human Resources Department that
includes Grants Personnel, Benefits and Labor Relations.
6 MONTH STATUS: In process. Awaiting further direction from the Mayor/CAO office.
11) Expand the Civil Service Office’s ability to support a digital archive through the scanning of
documents and files and subsequent conversion of those files to digital document rather than
current paper archive.
6 MONTH STATUS: In process. Acquired scanning capability. The scanning is still in testing
phase. We are working out some issues with ITS department and OCE (vendor).
Conversion of master files to digital documentation is partially in process. Will be completed
upon acquisition of 2nd scanner/copier.
8) New permanent office staff (Deborah Brelsford, Lisa Kollman, Sandra Ferreira) have
successfully been integrated into office operations and brought needed professionalism,
customer service, and green thinking to the Civil Service office.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01070000 CIVIL SERVICE 980,150 1,077,070 1,115,219 944,413 -132,657
51000 FULL TIME EARNED PAY 518,165 543,153 543,153 568,186 25,033
51036 FT GRIEVANCE/ARB AWARD PAY 90,000
51106 REGULAR STRAIGHT OVERTIME 5,220 6,000 6,000 6,000
51108 REGULAR 1.5 OVERTIME PAY 11,699 5,000 5,000 5,000
51116 HOLIDAY 2X OVERTIME PAY 308
51140 LONGEVITY PAY 3,525 3,525 3,825 300
51146 PROCTOR PAY 25,000 30,000 30,000 5,000
51156 UNUSED VACATION TIME PAYOU 6,151
52360 MEDICARE 4,399 7,191 7,191 6,326 -865
52385 SOCIAL SECURITY 3,510 8,598 8,598 4,680 -3,918
52504 MERF PENSION EMPLOYER CONT 42,182 46,188 46,188 48,966 2,778
52917 HEALTH INSURANCE CITY SHARE 65,743 40,859 40,859 46,461 5,602
53050 PROPERTY RENTAL/LEASE 4,926 49,561 49,561 24,781 -24,780
53605 MEMBERSHIP/REGISTRATION FEES 520 550 550 275 -275
53705 ADVERTISING SERVICES 24,484 110,712 110,712 55,356 -55,356
53905 EMP TUITION AND/OR TRAVEL REIM 310 921 921 461 -460
54560 COMMUNICATION SUPPLIES 368 900 900 450 -450
54640 HARDWARE/TOOLS 5,063 5,063 2,531 -2,532
54675 OFFICE SUPPLIES 5,216 4,354 4,354 2,177 -2,177
54700 PUBLICATIONS 654 530 530 265 -265
54725 POSTAGE 32 32 16 -16
55155 OFFICE EQUIPMENT RENTAL/LEAS 3,720 3,720 3,720 1,860 -1,860
55530 OFFICE FURNITURE 1,194 2,700 2,700 1,350 -1,350
56085 FOOD SERVICES 522 5,821 7,600 3,800 -2,021
56110 FINANCIAL SERVICES 173 173 87 -86
56130 LEGAL SERVICES 46,968
56155 MEDICAL SERVICES 30,288 30,630 62,000 42,000 11,370
56165 MANAGEMENT SERVICES 104,910 155,886 155,886 77,943 -77,943
56175 OFFICE EQUIPMENT MAINT SRVCS 3,022 3,232 3,232 3,232
56180 OTHER SERVICES 5,391 15,000 15,000 7,500 -7,500
59010 MAILING SERVICES 281 960 960 480 -480
59015 PRINTING SERVICES 810 810 405 -405
The Benefit Administration Office administers the group benefits and workers’ compensation
programs for the City and manages the benefits and workers’ compensation expenditures for both the
City and the Board of Education. The mission of the Benefits Office is to assure accurate, timely and
efficient administration of employee benefit programs at fair cost to both the City’s taxpayers, and its
active and retired employees and their eligible dependents and to manage the distribution of financial
resources in the delivery of these benefits with frugality, skill and professional judgment.
CHIEF
ADMINISTRATIVE
OFFICER
LABOR
RELATIONS
GRANTS
PERSONNEL/
BENEFITS
ADMINISTRATION
REVENUE SUMMARY
Not applicable.
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01075000 HEALTH BENEFIT ADMINISTRATION 19,353,634 19,304,769 19,600,872 18,181,734 ‐1,123,035
1075PS BENEFITS PERSONAL SVCS 409,579 639,306 639,306 661,679 22,373
2075TPS BENEFITS OTHER PERS SVCS 11,411 10,425 10,425 10,950 525
3075FB BENEFITS FRINGE BENEFITS 18,802,544 18,603,331 18,810,531 17,451,432 ‐1,151,899
4075EX BENEFITS OPER EXP 24,114 13,054 13,310 11,123 ‐1,931
6075SS BENEFITS SPEC SVCS 105,986 38,653 127,300 46,550 7,897
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) Continue participation in Medicare-D subsidy programs.
2) Continue participation in the Early Retirement Reinsurance Program and assure the most
cost effective compliance with requirements of the Affordable Care Act.
3) Evaluate the City’s participation in Medicare medical and drug programs to achieve the most
cost effective programs.
4) Conclude evaluation of feasibility of workers compensation audit and proceed if appropriate.
4) Review the benefit of continuing participation with the Fully Insured Medicare Advantage
HMO.
6 MONTH STATUS: The City was fortunate in obtaining a competitive proposal for calendar
year 2011 to replace the carrier which was leaving the Connecticut market at the end of
2010.
1) Implement obligations and leverage opportunities of the Affordable Care Act of 2010.
6 MONTH STATUS: With the passage of the Act in February, 2010, various requirements
and opportunities arose which required our attention. Two principal requirements taking
effect in January, 2011 called for enrollment of adult children through age 26, elimination of
annual limits for durable medical benefits and co-payments for preventive care. A provision of
the Act, the Early Retirement Reinsurance Program (ERRP) created an opportunity for the
City to receive federal subsidies for certain expenses associated with medical benefits for
non-Medicare-eligible retirees. The City application for this program was accepted. Thus far,
the City has received a subsidy payment of $487,418.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01075000 HEALTH BENEFIT ADMINISTRATION 19,353,634 19,304,769 19,600,872 18,181,734 ‐1,123,035
51000 FULL TIME EARNED PAY 409,579 639,306 639,306 661,679 22,373
51106 REGULAR STRAIGHT OVERTIME 426
51108 REGULAR 1.5 OVERTIME PAY 36
51140 LONGEVITY PAY 10,425 10,425 10,950 525
51156 UNUSED VACATION TIME PAYOU 10,949
52004 DENTAL HMO ‐ WPCA ACTIVE 1,000
52008 DENTAL HMO ‐ COBRA/RETIREE 1,500 400 400 400
52016 DENTAL HMO ‐ BOE GRANTS 4,800
52020 DENTAL PPO FEE ‐ WPCA ACTIVE 200
52024 DENTAL PPO ‐ COBRA/RETIREE 1,100 2,100 2,100 2,100
52032 DENTAL PPO ‐ BOE GRANTS 11,600
52104 VISION FEE ‐ WPCA ACTIVE 100
52108 VISION FEE ‐ COBRA/RETIREE 400 600 600 600
52114 VISION FEE ‐ BOE GRANTS 1,900
52124 VISION CLMS‐BOE GRANTS 16,100
52127 VISION CLMS‐WPCA 900
52129 VISION CLMS‐CITY RETIREES 3,000 5,200 5,200 5,200
52154 LIFE INSURANCE CIVIL SERVICE 27 137,300
52155 LIFE INSURANCE GRANT EMPLOYEES 3,200
52156 LIFE INSURANCE CITY DISABLED 66,000
52162 CLMS DNTL‐ BOE GRANTS 233,000
52166 CLMS DNTL‐ CITY RETIREES 25,000 44,600 157,130 112,530
52169 CLMS DNTL‐ WPCA 7,000
52202 ST DISABILITY UNAFILLIATED 20,600
52203 ST DISABILITY TEAMSTERS 1,200
52204 LT DISABILITY UNAFILLIATED 22,300
52205 LT DISABILITY TEAMSTERS 1,200
52258 STATE OF CT ANNUAL ASMT FEE 236,000 300,000 300,000 302,000 2,000
52260 CT 2ND INJURY FUND ASSESSM 357,800 270,200 270,200 251,700 ‐18,500
52262 WORKERS' COMP ADM FEE 500,000 479,000 479,000 430,000 ‐49,000
52270 WORKERS' COMP INDM ‐ GEN G 98,000 99,800 99,800 100,000 200
52278 WORKERS' COMP INDM ‐ WPCA 31,000
52286 WORKERS' COMP MED ‐ GEN GO 223,000 205,500 205,500 200,000 ‐5,500
52294 WORKERS' COMP MED ‐ WPCA 1,000
52360 MEDICARE 3,352 7,727 7,727 7,497 ‐230
52361 MEDICARE PART B REIMB FIRE/POL 885,000 920,300 920,300 ‐920,300
52385 SOCIAL SECURITY 1,431 9,338 9,338 9,338
52402 RX CLAIMS ‐ BOE GRANTS 624,000
52408 RX CLAIMS ‐ WPCA 22,000
52418 RX ADM ‐ BOE GRANTS 500
52426 RX ADM ‐ RETIREES 8,900 6,300 6,300 ‐6,300
52436 RX CLAIMS ‐ CITY RET & COBRA 1,657,000 2,352,600 2,352,600 2,445,500 92,900
52504 MERF PENSION EMPLOYER CONT 29,876 48,565 48,565 75,431 26,866
52700 HEALTH ASO FEES: BOE GRANTS 164,900
52703 HEALTH ASO FEES: WPCA ACTIVE 3,000
52704 HEALTH ASO FEES: CITY RETIREES 296,700 320,400 320,400 8,380 ‐312,020
52709 HEALTH ASO FEES: WORKERS COMP 3,800 4,200 4,200 ‐4,200
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
52710 CLMS MENTAL HEALTH ‐ BOE GRANT 86,500
52725 CLMS MENTAL HEALTH ‐ WRKR COMP 131,500
52730 CLMS MENTAL HEALTH ‐ WPCA 2,000
52740 CLMS MENTAL HEALTH ‐ CITY RETI 394,300
52760 CLAIMS CHIROPRACTIC ‐ BOE GRNT 45,300
52780 CLAIMS CHIROPRACTIC ‐ WPCA 400
52790 CLMS CHIROPRACTIC ‐ CITY RETIR 79,000
52810 CLMS SKLD NURSING‐BOE GRNT 212,600
52860 CLAIMS DR/HSPTLS ‐ BOE GRANTS 3,024,700
52875 CLAIMS DR/HSPTLS ‐ WORKER COMP 69,000 309,100 309,100 ‐309,100
52880 CLAIMS DR/HSPTLS ‐ WPCA ACTIVE 126,100
52890 CLAIMS DR/HSPTLS‐CITY RETIREES 11,516,200 8,866,777 8,866,777 6,389,633 ‐2,477,144
52891 MEDICAL MEDICARE RETIREES F/P 1,237,000 1,515,900 1,515,900 1,029,400 ‐486,500
52892 MEDICAL MEDICARE CSG 1,036,000 1,321,400 1,321,400 5,719,300 4,397,900
52893 RX MEDICARE F/P 582,000 661,300 661,300 ‐661,300
52894 RX MEDICARE CSG 1,643,000 1,642,300 1,642,300 ‐1,642,300
52898 ASO FEES:MEDICAL MEDICARE F&P 48,000 40,600 40,600 ‐40,600
52899 ASO FEES:MEDICAL MEDICARE CSG 51,000 53,700 53,700 48,400 ‐5,300
52916 EMPLOYEE ASSISTANCE PROGRAM 38,000 38,000 38,000
52917 HEALTH INSURANCE CITY SHARE 72,783 92,301 92,301 134,423 42,122
52920 HEALTH BENEFITS BUYOUT 30,000 30,000 97,000 67,000
52926 HEALTH CAPITATION: CITY GRANTS 1,189,606 ‐1,044,877 ‐1,044,877 1,044,877
52931 CITY/GRANTS EMPLY HEALTH COPAY ‐8,199,331
53605 MEMBERSHIP/REGISTRATION FEES 1,875 500 250 ‐1,625
53705 ADVERTISING SERVICES 15,689 1,300 1,500 750 ‐550
53710 OTHER COMMUNICATION SERVICES 575 1,500 750 175
53750 TRAVEL EXPENSES 169 ‐169
53905 EMP TUITION AND/OR TRAVEL REIM 375 375 188 ‐187
54595 MEETING/WORKSHOP/CATERING FOOD 375 500 250 ‐125
54675 OFFICE SUPPLIES 3,617 3,750 4,300 4,300 550
55155 OFFICE EQUIPMENT RENTAL/LEAS 4,808 4,635 4,635 4,635
56090 ACTUARIAL SERVICES 13,500 13,500 12,000 12,000 ‐1,500
56100 AUDITING SERVICES 37,000
56115 HUMAN SERVICES 9,292 10,000 20,000 20,000 10,000
56165 MANAGEMENT SERVICES 83,099 10,000 54,600 12,700 2,700
56175 OFFICE EQUIPMENT MAINT SRVCS 95 4,073 2,500 1,250 ‐2,823
59015 PRINTING SERVICES 1,080 1,200 600 ‐480
CHIEF
ADMINISTRATIVE
OFFICER
LABOR
RELATIONS
Lawrence Osborne
Manager
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01085000 LABOR RELATIONS 585,759 649,835 649,835 662,726 12,891
1085PS LABOR RELATIONS PERSONAL SVCS 399,745 460,838 460,838 473,525 12,687
2085TPS LABOR RELATIONS OTHER PERS SVCS 10,046 4,350 4,350 4,575 225
3085FB LABOR RELATIONS FRNG BENEFIT 99,280 121,567 121,567 123,287 1,720
4085EX LABOR RELATIONS OPER EXP 6,943 9,458 9,458 7,717 -1,741
6085SS LABOR RELATIONS SPEC SVCS 69,745 53,622 53,622 53,622
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) Negotiate the last three (3) remaining open collective bargaining contracts: NAGE; Police,
Local 1159 and AFSCME, Local 1522.
2) Utilize the binding interest arbitration process to achieve an acceptable resolution of
outstanding contracts/issues if necessary.
3) Successfully represent the City’s interests in arbitrations and Connecticut State Board of
Labor Relations hearings.
4) Continue to work with Benefits, other City departments and the City’s Workers
Compensation administrator to control Workers Compensation expenses.
5) Continue to monitor the enforcement by departments of the City’s Attendance Policies.
6) Continue to work with LIUNA (Laborers’ International Union of North America) as necessary
on the reclassification study. Rewriting of existing job descriptions of LIUNA bargaining unit
positions is complete. Reclassification and wage survey analysts continues.
7) Continue to aggressively handle, where needed, grievances, complaints, investigations,
and disciplinary hearing.
8) Continue to negotiate to implement a Reasonable Suspicion Drug Testing Policy for the
Fire Department, mimicking the Drug Testing Policy for the Police Department.
9) Continue to negotiate transfer of Fire union membership to participate in Connecticut
Municipal Employees Retirement System.
3) Negotiate/arbitrate for benefit costs savings in open union contracts. Work with the Benefits
Manager and other City/Board of Education staff and consultants to meet budgetary goals for
benefit costs and to implement/negotiate measures to control the costs of benefits for City/
Board of Education employees and retirees. Audit the pharmacy benefits manager contract
and make allowable adjustments where needed.
6 MONTH STATUS:
4) Successfully represent the City’s interests in arbitrations and Connecticut State Board of
Labor Relations hearings.
6 MONTH STATUS:
7) Continue to work with LIUNA (Laborers’ International Union of North America) as necessary
to research the reclassification and rewriting of existing job descriptions of LIUNA bargaining
unit positions.
6 MONTH STATUS:
10) Negotiate and implement a Reasonable Suspicion Drug Testing Policy for the Fire
Department, mimicking the Drug Testing Policy for the Police Department.
6 MONTH STATUS:
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01085000 LABOR RELATIONS 585,759 649,835 649,835 662,726 12,891
51000 FULL TIME EARNED PAY 399,745 460,838 460,838 473,525 12,687
51140 LONGEVITY PAY 4,350 4,350 4,575 225
51156 UNUSED VACATION TIME PAYOU 10,046
52360 MEDICARE 1,539 3,963 3,963 2,861 -1,102
52385 SOCIAL SECURITY 14 4,270 4,270 4,270
52504 MERF PENSION EMPLOYER CONT 30,543 44,194 44,194 46,131 1,937
52917 HEALTH INSURANCE CITY SHARE 67,185 69,140 69,140 70,025 885
53605 MEMBERSHIP/REGISTRATION FEES 930 1,779 1,779 890 -889
53905 EMP TUITION AND/OR TRAVEL REIM 344 1,704 1,704 852 -852
54675 OFFICE SUPPLIES 1,656 1,914 1,914 1,914
54705 SUBSCRIPTIONS 4,013 4,061 4,061 4,061
56130 LEGAL SERVICES 13,160
56175 OFFICE EQUIPMENT MAINT SRVCS 6,382 4,122 3,622 3,622 -500
56180 OTHER SERVICES 50,203 49,500 50,000 50,000 500
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01086000 PENSIONS 76,725 91,388 91,388 74,338 -17,050
52515 LIUNA PENSION 45,621 50,000 50,000 50,000
52519 ICMA PENSION EMPLOYER CONTRIBU 7,104 7,288 7,288 7,288
56090 ACTUARIAL SERVICES 24,000 34,100 34,100 17,050 -17,050
All full-time employees of the City, except for Board of Education personnel, police, firefighters,
janitors and engineers participate in the Connecticut Municipal Employees’ Retirement Fund B
(CMERF), a cost-sharing multiple employer public employee retirement system administered by
the State of Connecticut. All benefits vest after 5 years of continuous service. Members who retire
after age 55 with 15 years of service or after 25 years of service, irrespective of age, are entitled
to an annual retirement benefit, payable monthly for life, in an amount for each year of service
equal to: 2% of the average of earnings for the three highest paid years of service (if not covered
by social security) or (if covered by social security) 1-1/6% of the average earnings not in excess
of the taxable wage base for the 10 highest paid years, plus 2% of the average earnings for the
three highest paid years of service which is in excess of the average of earnings not in excess of
the taxable wage base for the 10 highest paid years. CMERF also provides death and disability
benefits.
Benefits and other plan provisions are established by State statute. Covered employees are
required by Connecticut statute to contribute 2-1/4% of earnings upon which social security tax is
paid plus 5% of earnings upon which no social security tax is paid. The City is required to make
contributions as set by the State Retirement Commission to fund the remaining cost. The
employer contribution represents 7.00% of covered payroll. The City's contributions for the years
ending June 30, 2007, 2006 and 2005 were $5,312,000, $4,749,000 and $3,367,000,
respectively, equal to the required contributions for each year. The financial statements of the
plan are available from the State Treasurer for the CMERF Fund, 55 Elm Street, Hartford, CT
06106.
The City maintains and administers four single employer defined benefit pension plans which
cover substantially all of the employees of the City with the exception of those covered under
CMERF and the State Teachers’ Retirement System. The costs of administering the plans are
paid by each individual plan. Stand alone plans are not available for these plans. The four City
plans are as follows: 1) Public Safety A Investment and Pension Trust (Plan A) 2) Police
Retirement Plan B 3) Firefighters’ Retirement Plan B 3) Janitors’ and Engineers’ Retirement Plan.
The Police Retirement Plan B and the Firefighters’ Retirement Plan B are funded on an actuarial
basis; the Janitors’ and Engineers’ Retirement Plan is funded on a “pay as you go” basis, that is,
the City’s contribution to the plan is the amount necessary to pay annual benefits. The City makes
contributions to Plan A equal to the actuarially determined Normal Cost amounts. The net
pension obligation and the contribution requirements are actuarially determined. Plan A is a
closed plan and as such no new enrollments have been allowed since January 1, 1984.
In August 1985, the City purchased an annuity contract for approximately $75 million to fund a
portion of the net pension obligation for Plan A. The plan assets available for benefits and the net
pension obligation amounts for Plan A exclude the plan assets and pension obligations covered
by the above mentioned annuity contract. For the year ended June 30, 2008, approximately
$2,902,000 of benefits were provided through this annuity contract.
In August 2000, the City issued $350,000,000 of taxable general obligation pension funding
bonds. The proceeds of these bonds were transferred into Plans A’s Investment Trust (the “A
Trust”). The proceeds and any future investment earnings are to be used to make contributions
to the Plan A or to pay benefits on behalf of the Plan. The City can, however, withdraw from the
Plan A Trust the greater of: 1) 20% of the amount by which the A Trust assets exceed the present
value of accrued Plan benefits ($360,619,000 based on the July 1, 2006 actuarial valuation) or 2)
the amount of the Plan A Trust assets in excess of 110% of the present value of accrued Plan
benefits.
MISSION STATEMENT
To protect the interests of the City and its citizens by acting as a registry for the recording and/or filing
of documents, collecting conveyance taxes, issuing licenses and handling election duties in
accordance with State Statutes and the City Charter.
CHIEF
ADMINISTRATIVE
OFFICER
Alma L. Maya
Town Clerk
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01090000 TOWN CLERK -1,537,065 -1,542,300 -1,542,300 -1,545,800 3,500
41208 DEEDS/CERTIFICATIONS -451,253 -400,000 -400,000 -400,000
41209 CERTIFIED COPIES -33,472
41210 LIQUOR APPLICATION/PERMIT -840 -700 -700 -700
41211 DOG LICENSES 13,124 -15,000 -15,000 -500 -14,500
41225 CONVEYANCE TAX ASSIGNMENT -1,008,818 -1,100,000 -1,100,000 -1,100,000
41237 TRADE NAMES -4,090 -2,000 2,000
41242 TOWN FUND -18,464
41244 NOTARY COMMISSION -2,410 -2,500 -2,500 -2,500
41245 POLITICALCOMMITTEELATEFILINGFE -100 -100 -100 -100
41306 CITY FARM FUND -18,688 -18,000 -18,000 -20,000 2,000
41376 STATE DOG LICENSE FEE -274
41377 STATE DOG LICENSE SURCHARGE -124
41378 STATE FARM FUND -2,556
41381 VACANT PROPERTY FEES -9,100 -6,000 -6,000 -20,000 14,000
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01090000 TOWN CLERK 620,470 676,172 696,750 732,066 55,894
1090PS TOWN CLERK PERSONAL SVCS 297,511 313,532 313,532 347,702 34,170
2090TPS TOWN CLERK OTHER PERS SVCS 4,595 9,225 9,225 10,125 900
3090FB TOWN CLERK FRINGE BENEFITS 91,147 101,996 101,996 107,430 5,434
4090EX TOWN CLERK OPER EXP 16,326 39,396 48,997 43,809 4,413
6090SS TOWN CLERK SPEC SVCS 210,891 212,023 223,000 223,000 10,977
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
(1) Includes the recording of all documents pertaining to land records (i.e. warranties, mortgages, liens, releases,
judgments et cetera.
(2) Copies of any documents filed in the Town Clerk’s Office.
(3) We no longer sell sportsman’s licenses. They are available online from the CT Department of Environmental
Protection.
(4) Includes change of address & name change
(5) We are now registering vacant properties. Public Act 09-144 Neighborhood Protection Act requires owners of
foreclosed properties to maintain specified standards to prevent blight. Registration with the town clerk is a $100 fee,
which should positively impact revenues. We have also seen an increase in property sales and remain hopeful that
this will increase revenues.
FY 2011-2012 GOALS
1) Provide a computer for each employee at their individual workstation.
2) Hire an additional full-time employee in order to increase office hours to five days per week.
3) Add more shelving in the vault to accommodate more permanent land records.
4) Archive older maps to increase present map storage.
5) Initiate the second phase of conversion of old records to new books and availability on
computers.
6) Continue map project to digitize and microfilm maps for easier storage and access of maps
and also the preservation of hard copies of maps with help from the historic preservation
grant.
7) Researching ways to automate the absentee ballot process.
8) Cleaning and organization of election records.
9) The cross training of employees in the department.
10) Continue to apply for historic preservation grant.
2) Hire an additional full-time employee in order to increase office hours to five days per week.
6 MONTH STATUS: Not complete.
6) Complete preservation survey and report with the assistance of Historic Preservation grant—
we will use the information gathered from this report to make adjustments to our work
environment.
6 MONTH STATUS: The survey and report are complete.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01090000 TOWN CLERK 620,470 676,172 696,750 732,066 55,894
51000 FULL TIME EARNED PAY 297,511 313,532 313,532 347,702 34,170
51106 REGULAR STRAIGHT OVERTIME 666 1,100 1,100 1,100
51108 REGULAR 1.5 OVERTIME PAY 86 1,900 1,900 1,900
51140 LONGEVITY PAY 956 6,225 6,225 7,125 900
51156 UNUSED VACATION TIME PAYOU 2,887
52360 MEDICARE 1,460 3,128 3,128 2,955 -173
52385 SOCIAL SECURITY 366 906 906 3,224 2,318
52504 MERF PENSION EMPLOYER CONT 22,900 28,989 28,989 30,431 1,442
52917 HEALTH INSURANCE CITY SHARE 66,421 68,973 68,973 70,820 1,847
53605 MEMBERSHIP/REGISTRATION FEES 370 625 2,500 2,500 1,875
53705 ADVERTISING SERVICES 4,433 6,024 7,500 7,500 1,476
53725 TELEVISION SERVICES 599 1,000 1,000 1,000
54555 COMPUTER SUPPLIES 1,080 810 810 405 -405
54675 OFFICE SUPPLIES 4,711 2,500 2,500 1,250 -1,250
54680 OTHER SUPPLIES 80 7,000 7,000 3,500 -3,500
54705 SUBSCRIPTIONS 68 67 34 -34
55090 ELECTION EQUIPMENT 2,438 18,750 25,000 25,000 6,250
55155 OFFICE EQUIPMENT RENTAL/LEAS 2,616 2,620 2,620 2,620
56055 COMPUTER SERVICES 210,000 210,000 220,000 220,000 10,000
56175 OFFICE EQUIPMENT MAINT SRVCS 891 2,023 3,000 3,000 977
LEGISLATIVE
DEPARTMENT
Thomas McCarthy
City Council President
Thomas White
Legislative Director
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01095000 LEGISLATIVE DEPARTMENT 174,366 355,547 355,547 295,137 -60,410
1095PS LEGISLATIVE PERSONAL SVCS 65,785 46,555 46,555 47,411 856
2095TPS LEGISLATIVE PERS SERVICE 86,622 180,000 180,000 180,000
3095FB LEGISLATIVE FRINGE BENEFITS 7,245 12,906 12,906 9,429 -3,477
4095EX LEGISLATIVE OPER EXP 9,981 9,150 9,150 4,828 -4,322
6095SS LEGISLATIVE SPEC SVCS 4,733 106,936 106,936 53,469 -53,467
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) On the whole work to maintain and improve level and detail of support to the members of
the City Council with minimal staffing level, employing creative management approaches,
refined time management techniques and use of available technology.
2) Assist City Council in the introduction of the Executive Summary and Financial Impact
requirement for communications requiring Council action.
3) Refine and implement recommendations to improve overall workflow and interaction
between the Office of the City Clerk and the Council’s Office of Legislative Services.
4) Organize ‘Ethics for Elected Officials’ training session for City Council Members to
comply with revisions to the City’s Code of Ethics Ordinance.
5) Resume monthly meetings of Office of Legislative Services staff and City Attorney to
review and report status of requests from Council Members and Committees.
6) Assist City Council Members and Committees with projects as requested, such as the
Special Committee on Redistricting charge to develop new City Council district lines.
3) Interact with Human Resource Department to complete details for staff salary analysis
and necessary Council action to establish internal wage equity.
6 MONTH STATUS: Cancelled.
4) Make recommendations to address issues of the flow of information between the Office
of the City Clerk and the Office of Legislative Services.
6 MONTH STATUS: Under review by Council Leadership.
5) Implement remote access use of Laser Fiche system to access City Council records.
6 MONTH STATUS: Being reviewed as part of overall recommendations for operational
improvements.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01095000 LEGISLATIVE DEPARTMENT 174,366 355,547 355,547 295,137 -60,410
51000 FULL TIME EARNED PAY 65,785 46,555 46,555 47,411 856
51402 CITY COUNCIL STIPENDS 86,622 180,000 180,000 180,000
52360 MEDICARE 731 1,259 1,259 687 -572
52385 SOCIAL SECURITY 1,676 2,497 2,497 2,497
52504 MERF PENSION EMPLOYER CONT 3,536 8,250 8,250 5,405 -2,845
52917 HEALTH INSURANCE CITY SHARE 1,302 900 900 840 -60
53605 MEMBERSHIP/REGISTRATION FEES 375 375 188 -187
53610 TRAINING SERVICES 225 225 113 -112
53705 ADVERTISING SERVICES 375 375 188 -187
53905 EMP TUITION AND/OR TRAVEL REIM 75 75 38 -37
54650 LANDSCAPING SUPPLIES 500 500 500
54675 OFFICE SUPPLIES 2,176 1,775 1,775 888 -887
54705 SUBSCRIPTIONS 200 650 650 325 -325
54725 POSTAGE 75 75 38 -37
55055 COMPUTER EQUIPMENT 2,090
55155 OFFICE EQUIPMENT RENTAL/LEAS 4,840 5,100 5,100 2,550 -2,550
55160 PHOTOGRAPHIC EQUIPMENT 675
56085 FOOD SERVICES 2,433 2,200 2,200 1,100 -1,100
56165 MANAGEMENT SERVICES 1,000 3,625 3,625 1,813 -1,812
56175 OFFICE EQUIPMENT MAINT SRVCS 461 461 231 -230
56180 OTHER SERVICES 300 99,500 99,500 49,750 -49,750
56250 TRAVEL SERVICES 150 150 75 -75
59015 PRINTING SERVICES 1,000 1,000 1,000 500 -500
CHIEF
ADMINISTRATIVE
OFFICER
OFFICE OF
POLICY&
MANAGEMENT
Thomas R. Sherwood
Manager
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01100000 OFFICE OF POLICY & MANAGEMENT 552,028 582,559 582,559 685,490 102,931
1100PS OPM PERSONAL SVCS 436,701 457,274 457,274 549,692 92,418
2100TPS OPM OTHER PERS SVCS 11,322 6,750 6,750 7,050 300
3100FB OPM FRINGE BENEFITS 94,054 105,329 105,329 115,542 10,213
4100EX OPM OPER EXP 9,109 10,635 10,635 10,635
6100SS OPM SPEC SVCS 842 2,571 2,571 2,571
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) To prepare a City budget that connects the missions, goals and objectives for all City
departments and divisions to the service and performance of that work.
2) To collect data reflecting performance levels for service for all City departments. To analyze
department performance levels using history, benchmarking and other comparative analysis
methods and integrate these measures into the City budgets.
3) Continue to support City departments financially and operationally in providing necessary
services to their customers.
4) To maintain and control through the fiscal year, the City-wide and department budgets.
5) To develop, maintain, and produce monthly reports throughout the fiscal year detailing
justifications and documentation for all City expenditures.
6) To provide support and guidance in budgeting and financial management decision making to
other departments.
7) To work with the Finance Department, the Implementation Team, and other stakeholders to
insure that the transition to the new Financial System is as painless as possible.
8) To provide budgeting support to all grants received by the City of Bridgeport
4) To maintain and control through the fiscal year, the City-wide and department budgets.
6 MONTH STATUS: This process is continuous.
5) To develop, maintain, and produce monthly reports throughout the fiscal year detailing
justifications and documentation for all City expenditures.
6 MONTH STATUS: OPM closely monitors spending and revenues continuously. Monthly
reports are produced by this office.
6) To provide support and guidance in budgeting and financial management decision making to
other departments.
6 MONTH STATUS: OPM has played a central role in the support and training of all
departments in the new financial system. We continue to provide a variety of budgeting and
financial management support mechanisms to other departments throughout the year.
MISSION STATEMENT
To coordinate all department management and operational polices and practices for the Mayor.
The Chief Administrative Officer is positioned between the Mayor and department heads and
reports directly to the Mayor. This office has the responsibility and authority of running the daily
business activities of the City.
CHIEF
ADMINISTRATIVE
OFFICER
ALL CITY
DEPARTMENTS
109
GENERAL GOVERNMENT DIVISIONS
CHIEF ADMINISTRATIVE OFFICE BUDGET DETAIL
Andrew Nunn
Manager
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01105000 ETHICS COMMISSION 1,828 3,344 3,344 3,344
4105EX ETHICS COMMISSION OPER EXP 244 244 244
6105SS ETHICS SPEC SVCS 1,828 3,100 3,100 3,100
Note: Appropriation Summary Includes funding for Ethics Commission. Pursuant to the City Charter, Chapter 1, Section
15: “The city council shall provide, by ordinance, for the establishment of an ethics commission for the City of Bridgeport.”
The funding provided in the budget for the ethics commission supports their transcription and mailing expenses.
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
110
GENERAL GOVERNMENT DIVISIONS
CHIEF ADMINISTRATIVE OFFICE PROGRAM HIGHLIGHTS
FY 2011-2012 GOALS
1) Oversee all departmental management and operational policies and practices.
2) Provide assistance to departments in identifying and complying with executive priorities,
goals, policies, and procedures.
3) Work with individuals, community groups, institutions, and agencies to ascertain concerns to
be addressed through administrative remedies.
4) Create and maintain continuity among municipal services and strategic planning, budgeting,
and capital project programs.
5) Continue to support and champion the Mayor’s sustainable Bridgeport effort.
6) Ensure that the City’s Minority Business Enterprise (MBE) goals are achieved.
7) Continue role as Acting Executive Director of the Bridgeport Port Authority.
3) Work with individuals, community groups, institutions, and agencies to ascertain concerns to
be addressed through administrative remedies.
6 MONTH STATUS: Ongoing. Chaired quarterly Safety Committee meetings; Attendance at
Mayor’s Community Cabinet; Regular meetings with local businesses, agencies and non-
profit organizations to work together on common goals for the betterment of the City of
Bridgeport; Negotiated transfer of Arena Operating Agreement from Centerplate to the Sound
Tigers.
4) Create and maintain continuity among municipal services and strategic planning, budgeting,
and capital project programs.
6 MONTH STATUS: Created an internal Capital Project working group to better manage all
aspects of the City’s Capital work across Departments; Member of the CitiStat Panel and
directed staff to follow-up and improve processes where appropriate; Directed Departments
to provide the necessary resources following the tornado last summer and the winter storms
in December, January and February of this year.
6) Ensure that the City’s Minority Business Enterprise (MBE) goals are achieved.
6 MONTH STATUS: Chairman of the Contract Compliance Committee, which meets monthly.
Over the last year nearly 13% of City physical development contracts were awarded to
CITISTAT
MISSION STATEMENT
To utilize continuous data collection, timely assessment, and regularly scheduled meetings to enable
the City of Bridgeport to gain unprecedented performance-based knowledge about its departments
and operations. This knowledge will enable the city to execute strategies to improve citizen service
delivery, and within each city department, it will promote increased accountability and efficiency while
improving the quality and cost of delivering city services.
CHIEF
ADMINISTRATIVE
OFFICER
CITISTAT
FY 2011-2012 GOALS
1) Promote useage of QAlert as a function on the City website, allowing residents to submit
requests directly through the website. This will include hosting training seminars for the
general public, and advertising via e-mail. Train 50 new city employees to use the QAlert
system in various departments citywide.
2) Conduct citizen surveys using a variety of sources as a means of measuring citizen feedback
and satisfaction with city services. These surveys will be considered throughout the CitiStat
process when analyzing department performance and delivery of services.
3) Continue to work with all departments that have begun collectiong data and presenting such
to the CitiStat panel. Also, we will introduce the CitiStat program to al least six new
departments—the remaining divisions of the Finance department (Treasurer, Purchasing,
Print Shop, Archives) as well as the Police & Fire Department.
4) Continue to work closely with the Inspection Services Committee to increase communication
between all departments, align tracking of work and how it is processed, and to help find
creative solutions.
2) Implement and promote 311 as the City’s central telephone number for citizen’s service
requests and inquiries. Establish an in-house call center within the CitiStat Department,
initially staffed by interns, to field the citizen requests coming in through the 311 line, enter
the requests in the Qalert system, and follow-up with the citizen. The in-house system will
operate five days a week, and will provide faster and more accurate response to the citizen
requests. This will allow for easier tracking of service request data and increase interaction
with citizens through follow up phone calls and surveys, and increase the level of customer
service. It will also increase the level of productivity within City departments, and decrease
the number of non-emergency calls going to 911.
6 MONTH STATUS: The 311 line has been implemented and is being promoted via the City
website. It is not being staffed by interns but current CitiStat staff as well as the Constituent
Services Representatives.
3) Continue to work with all subdivisions of Public Facilities, Tax Collector, Tax Assessor, and
areas within the Health Department. Continue to work with the other departments CitiStat is
gathering data from (Animal Shelter, Anti-Blight, Labor Relations, Social Services,
Conservation Corps, Building Department, Vital Statistics, Illegal Dumping, and
Communicable Diseases/HIV).
6 MONTH STATUS: Completed and ongoing.
4) Introduce CitiStat Program to five (5) other city departments: Zoning, Lead, Environmental
Health, Housing Code, and Engineering.
6 MONTH STATUS: Completed and ongoing.
5) Continue to work closely with the Labor-Management Committee to help gather data when
working on special projects designed to improve morale, increase the quality of work for
employees, and improve the level of services for citizens.
6 MONTH STATUS: The Labor-Management Committee is no longer active however CitiStat
continues to work on special projects that were initially brought up by the committee (i.e. –
employee training program, employee performance evaluations, etc.)
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01105000 ETHICS COMMISSION 1,828 3,344 3,344 3,344
54725 POSTAGE 214 214 214
54998 OPERATIONAL EXPENSE FREEZE 30 30 30
56180 OTHER SERVICES 1,828 2,875 2,875 2,875
56998 SPECIAL SERVICES FREEZE 225 225 225
CHIEF
ADMINISTRATIVE
OFFICER
INFORMATION
TECHNOLOGY
SERVICES
Adam Heller
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01108000 INFORMATION TECHNOLOGY SERVICE -789 -250 -250 -250
41610 FREEDOM OF INFORMATION FEES -789 -250 -250 -250
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01108000 INFORMATION TECHNOLOGY SERVICE 3,411,868 3,141,929 3,142,139 3,168,157 26,228
1108PS ITS PERSONAL SVCS 852,097 913,485 913,485 948,076 34,591
2108TPS ITS OTHER PERS SVCS 5,021 25,125 25,125 26,325 1,200
3108FB ITS FRINGE BENEFITS 191,264 225,952 225,952 229,032 3,080
4108EX ITS OPER EXP 1,277,435 1,204,231 1,204,441 1,192,088 -12,143
6108SS ITS SPEC SVCS 1,086,052 773,136 773,136 772,636 -500
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
4) Domain upgrade.
6 MONTH STATUS: Postponed to FYE 2012.
6) Replace 300 older PCs and monitors with less expensive energy efficient PCs.
6 MONTH STATUS: Completed.
MAYOR
CITY COUNCIL
CHIEF
ADMINISTRATIVE
OFFICER
Deborah Caviness
Senior Program Administrator
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01112000 MINORITY BUSINESS RESOURCE OFF 123,875 179,760 179,310 186,061 6,301
1112PS MBE PERSONAL SVCS 95,025 133,561 133,561 137,070 3,509
2112TPS MBE OTHER PERS SVCS 3,213
3112FB MBE FRINGE BENEFITS 14,758 26,699 26,699 29,941 3,242
4112EX MBE OPER EXP 10,879 18,000 19,050 19,050 1,050
6112SS MBE SPEC SVCS 1,500 -1,500
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
Please note the Small & Minority Business Development Office is a new department, so service indicators reflect recent history only.
FY 2011-2012 GOALS
1) To increase the utilization of small, minority and women owned-businesses in construction
commodities, contractual, architectural and engineering services.
1) To continue our aggressive grassroots outreach efforts and participating in community events and
forums.
6 MONTH STATUS:
3) Partnering with local organizations that provide capacity building workshops and professional
services to small/minority businesses.
6 MONTH STATUS: the first capacity building workshop was held on March 17th in partnership
with CTCIC. A scheduled has been confirmed thru June 2nd which totals 15 additional
workshops.
4) Working with developers to identify small/minority owned businesses to fulfill MBE requirements.
6 MONTH STATUS: Will meet with OPED department to discuss and identify potential
opportunities
123
GENERAL FUND BUDGET
SMALL & MINORITY BUSINESS OFFICE APPROPRIATION SUPPLEMENT
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01112000 MINORITY BUSINESS RESOURCE OFF 123,875 179,760 179,310 186,061 6,301
51000 FULL TIME EARNED PAY 95,025 133,561 133,561 137,070 3,509
51156 UNUSED VACATION TIME PAYOU 3,213
52154 LIFE INSURANCE CIVIL SERVICE 14
52360 MEDICARE 840 1,937 1,937 1,959 22
52385 SOCIAL SECURITY
52504 MERF PENSION EMPLOYER CONT 7,681 12,688 12,688 15,626 2,938
52917 HEALTH INSURANCE CITY SHARE 6,223 12,074 12,074 12,356 282
53605 MEMBERSHIP/REGISTRATION FEES 1,000 1,225 1,000 1,000 -225
53705 ADVERTISING SERVICES 5,900 4,000 4,000 4,000
53750 TRAVEL EXPENSES 1,375 1,375 1,375
54675 OFFICE SUPPLIES 3,979 9,000 9,000 9,000
55150 OFFICE EQUIPMENT 2,400 3,675 3,675 1,275
56170 OTHER MAINTENANCE & REPAIR S 1,500 -1,500
MISSION STATEMENT
The Bridgeport Police Department is dedicated to serving the community through the protection of life
and property and the prevention of crime. The police and the community are accountable to each
other and will work together for the purpose of ensuring the highest quality of life; to enforce the law,
maintain order, educate the public and provide public assistance with respect, dignity and equality
while maintaining the highest standards of professional ethics and integrity.
MAYOR
CITY COUNCIL
CHIEF
ADMINISTRATIVE
OFFICER
POLICE INTERNAL
COMMISSION AFFAIRS
POLICE
DEPARTMENT
Joseph Gaudett
Chief of Police
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01250000 POLICE ADMINISTRATION -5,002,035 -6,749,265 -6,942,765 -6,705,850 -43,415
41362 JUNK DEALER PERMIT -2,500 -12,000 -2,500
41363 AUCTIONEER LICENSE -150 -150 -150
41364 OUTDOOR EXHIBITION LICENSE -350 -300 -300 -300
41365 ACCIDENT TOWERS LIST PERMIT -14,725 -35,000 -35,000 35,000
41366 REDEEMED VEHICLES SURCHARGE -17,725 -60,000 -80,000 -60,000
41367 ABANDONED VEHICLES SURCHARGE -42,436 -72,000 -72,000 -72,000
41372 ORDINANCE INFRACTIONS -2,758 -15,000 -15,000
41374 VEHICLE SURCHARGE -3,300 -25,000 -2,000 2,000
41380 POLICE DEPT TELEPHONE COMMISSI -881 -1,000 -1,000 -1,000
41512 RECLAIMED DOG -910 -35,415 -35,415 -1,000 -34,415
41538 COPIES -19,884 -35,000 -35,000 -10,000 -25,000
41593 PUBLIC HALL PERMIT -200 -1,000 -1,000 -1,000
41642 PERMITS -49,870 -50,000 -50,000 -50,000
41644 OUTSIDE OVERTIME REIMBURSEMENT -3,129,183 -4,000,000 -4,000,000 -4,948,000 948,000
41645 OUTSIDE OVERTIME SURCHARGE -394,092 -950,000 -950,000 -950,000
41646 TOWING FINES -106,545 -125,000 -125,000 -125,000
41647 VENDORANNUALREGISTRATIONFEES -12,740 -20,000 -20,000 -20,000
41648 HOUSINGAUTHORITYREIMB.POLICEOF -125,000
41649 POLICE REPORTS -244 -300 -300 -300
41650 PARKING VIOLATIONS -1,173,630 -1,350,000 -1,350,000 -1,350,000
41651 COMMERCIAL ALARMS 54% -19,454 -25,000 -25,000 -25,000
41652 RESIDENTIAL ALARMS 46% -1,296 -600 -600 -600
41653 ORDINANCE VIOLATIONS -11,814 -6,000 -2,000 -4,000
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01250000 POLICE ADMINISTRATION 33,989,836 39,242,033 39,624,445 38,070,628 -1,171,405
1250PS POLICE PERSONAL SVCS 401,571 129,120 129,120 119,120 -10,000
2250TPS POLICE OTHER PERS SVCS -119,889 12,345,012 12,345,012 10,837,286 -1,507,726
3250FB POLICE FRINGE BENEFITS 14,148,477 7,285,234 7,285,234 8,079,334 794,100
4250EX POLICE OPER EXP 18,827,285 18,730,418 19,057,465 18,373,346 -357,072
6250SS POLICE SPEC SVCS 732,391 752,249 807,614 661,542 -90,707
01251000 PATROL 25,978,915 24,346,677 24,346,677 25,403,190 1,056,513
1250PS POLICE PERSONAL SVCS 15,002,808 15,887,150 15,887,150 16,926,994 1,039,844
2250TPS POLICE OTHER PERS SVCS 7,527,862 283,690 283,690 301,015 17,325
3250FB POLICE FRINGE BENEFITS 3,448,245 8,175,837 8,175,837 8,175,181 -656
01252000 DETECTIVE 5,772,435 5,662,879 5,662,879 5,820,655 157,776
1250PS POLICE PERSONAL SVCS 3,592,606 3,802,598 3,802,598 3,976,034 173,436
2250TPS POLICE OTHER PERS SVCS 1,420,621 80,625 80,625 87,000 6,375
3250FB POLICE FRINGE BENEFITS 759,208 1,779,656 1,779,656 1,757,621 -22,035
01253000 TRAFFIC 1,246,788 1,167,645 1,167,645 1,213,310 45,665
1250PS POLICE PERSONAL SVCS 755,884 792,145 792,145 832,562 40,417
2250TPS POLICE OTHER PERS SVCS 341,388 29,475 29,475 30,675 1,200
3250FB POLICE FRINGE BENEFITS 149,515 346,025 346,025 350,073 4,048
01254000 NARCOTICS & VICE 1,957,574 1,567,277 1,567,277 1,621,312 54,035
1250PS POLICE PERSONAL SVCS 1,039,445 996,266 996,266 1,048,821 52,555
2250TPS POLICE OTHER PERS SVCS 677,980 28,425 28,425 26,700 -1,725
3250FB POLICE FRINGE BENEFITS 240,149 542,586 542,586 545,791 3,205
01255000 TRAINING 118,378 90,297 90,297 93,579 3,282
1250PS POLICE PERSONAL SVCS 55,643 58,349 58,349 61,458 3,109
2250TPS POLICE OTHER PERS SVCS 49,646 1,875 1,875 1,950 75
3250FB POLICE FRINGE BENEFITS 13,089 30,073 30,073 30,171 98
01256000 RECORDS 728,813 694,327 694,327 809,233 114,906
1250PS POLICE PERSONAL SVCS 482,474 478,451 478,451 557,522 79,071
2250TPS POLICE OTHER PERS SVCS 142,502 16,379 16,379 21,854 5,475
3250FB POLICE FRINGE BENEFITS 103,837 199,497 199,497 229,857 30,360
01257000 COMMUNICATIONS 825,086 877,605 877,605 800,239 -77,366
1250PS POLICE PERSONAL SVCS 460,201 603,900 603,900 565,392 -38,508
2250TPS POLICE OTHER PERS SVCS 262,405 10,800 10,800 10,950 150
3250FB POLICE FRINGE BENEFITS 102,480 262,905 262,905 223,897 -39,008
01258000 AUXILIARY SERVICES 3,998,999 4,164,832 4,164,832 4,178,886 14,054
1250PS POLICE PERSONAL SVCS 2,597,435 2,816,878 2,816,878 2,800,055 -16,823
2250TPS POLICE OTHER PERS SVCS 831,530 60,300 60,300 60,210 -90
3250FB POLICE FRINGE BENEFITS 570,033 1,287,654 1,287,654 1,318,621 30,967
01259000 POLICE UNASSIGNED 3,748,544 3,965,101 3,965,101 4,179,331 214,230
1250PS POLICE PERSONAL SVCS 2,537,125 2,773,221 2,773,221 2,927,627 154,406
2250TPS POLICE OTHER PERS SVCS 685,169 50,527 50,527 60,352 9,825
3250FB POLICE FRINGE BENEFITS 526,251 1,141,353 1,141,353 1,191,352 49,999
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
*Please note that due to the Heartbeat CAD reporting system still under development, we were not able to
retrieve all of the information that you’ve requested. We will be working with KTI to resolve these issues.*
FY 2011-2012 GOALS
1) Staffing: Identify/hire Public Information Officer (PIO); Identify/hire Crime Analyst; Identify/hire
forensic “ITS” analyst.
2) Install Dignitary Escort Protocol
3) Train all of Patrol Division in “Active Shooter”
4) Complete acquisition of ESU (Emergency Services Unit)/TNT (Tactical Narcotics Team)
Building-relocate TNT
5) Begin process of identifying viable options for Firing Range property
6) Examine Patrol sidearm options (Smith & Wesson DAO (double action only))
7) Install Area Commanders in accordance with PERF (Police Executive Research Forum)
recommendations; Affirm Patrol Lieutenants as “watch commanders”-PERF
8) Define workspace for Area Commanders/Lieutenants/Sergeants.
9) Move non-essential property to Annex River Street
10) Install department-wide “XP” to Windows 7 upgrade.
11) Clean property room office and move to previous location.
2) Facilitate the compliance with the Interim Modification to the Remedy Order (institutionalizing
“criteria and assessment based” specialized units and divisions, continue “fair and equitable”
discipline, increase all aspects of “recruitment and retention” and attract qualified minority and
female candidates).
6 MONTH STATUS: Ongoing.
3) Optimize Federal Grants to acquire needed equipment and Phase 3 of Police Car purchases
while considering “green alternatives” in all areas to include Charger MDS (increase of 2 mpg
vs. last year’s model), IdleRight Fuel Saver System, FlexFuel and Hybrid Units.
6 MONTH STATUS: Ongoing.
4) Apply and implement the recommendations provided by the PERF STUDY to the greatest
extent possible by creating and institutionalizing a five-year strategic plan for the Department.
6 MONTH STATUS: Ongoing.
5) Identify city owned property that will support infrastructure necessary to house TNT, ESU,
SCUBA operations and equipment.
6 MONTH STATUS: Ongoing.
12) Continue to enhance Community Policing Initiatives to include: Citizen’s Police Academy,
Social Network participation, maintaining Police presence in Parks, utilizing foot patrols, and
other resources where appropriate (Segways, ATV’s, Bicycles, Horses).
6 MONTH STATUS: Ongoing
13) Continue community outreach and Youth Initiatives through involvement with Explorers
POST, Young Adult Commissioners, RYASAP (Regional Youth Adult Substance Abuse
Project), Police Activities League, and social networks online.
6 MONTH STATUS: Ongoing.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01259000 POLICE UNASSIGNED 3,748,544 3,965,101 3,965,101 4,179,331 214,230
51000 FULL TIME EARNED PAY 2,363,618 2,649,040 2,649,040 2,927,627 278,587
51036 FT GRIEVANCE/ARB AWARD PAY 173,507 124,181 124,181 -124,181
51102 LONG TERM ACTING PAY 218
51106 REGULAR STRAIGHT OVERTIME 2,140
51108 REGULAR 1.5 OVERTIME PAY 206,676
51112 OUTSIDE PAY 22,348
51114 OUTSIDE OVERTIME 1.5X PAY 206
51116 HOLIDAY 2X OVERTIME PAY
51122 SHIFT 2 - 1.5X OVERTIME 322,643
51124 SHIFT 2 - 2X OVERTIME
51128 SHIFT 3 - 1.5X OVERTIME 39,464
51134 TEMP SHIFT 2 DIFFERENTIAL 485
51136 TEMP SHIFT 3 DIFFERENTIAL 1,058
51138 NORMAL STNDRD SHIFT DIFFER 1,332 2,002 2,002 2,002
51140 LONGEVITY PAY 1,513 48,525 48,525 58,350 9,825
51156 UNUSED VACATION TIME PAYOU 8,618
51318 PERSONAL DAY PAYOUT RETIREMENT 49,743
51324 LONGEVITY RETIREMENT 28,725
52154 LIFE INSURANCE CIVIL SERVICE 27
52360 MEDICARE 21,482 30,357 30,357 31,478 1,121
52385 SOCIAL SECURITY 1,671 5,240 5,240 6,083 843
52399 UNIFORM ALLOWANCE 19,550 20,350 20,350 24,600 4,250
52504 MERF PENSION EMPLOYER CONT 81,487 77,207 77,207 101,902 24,695
52508 POLICE RELIEF PENSION FUND 142,979 437,728 437,728 393,843 -43,885
52917 HEALTH INSURANCE CITY SHARE 259,054 571,072 571,072 634,047 62,975
52920 HEALTH BENEFITS BUYOUT -601 -601 -601
MAYOR
CITY COUNCIL
CHIEF
ADMINISTRATIVE
OFFICER
BOARD OF FIRE
COMMISSIONERS
FIRE
DEPARTMENT
Brian Rooney
Fire Chief
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01260000 FIRE DEPARTMENT ADMINISTRATION -205,012 -194,515 -203,515 -203,515 9,000
41359 ALARM REGISTRATION FEE -1,000 -1,000 -1,000
41538 COPIES -1,142 -1,500 -1,500 -1,500
41583 BLASTING PERMIT -210 -250 -250 -250
41584 CARNIVAL PERMIT -800 -800 -800
41585 DAY CARE PERMIT -900 -2,800 -2,800 -2,800
41586 DAY CARE - GROUP PERMIT -75 -75 -75
41587 DRY CLEANER PERMIT -2,700 -350 -350 -350
41588 FLAMMABLE LIQUID LICENSE -28,250 -33,000 -33,000 -33,000
41589 FOAM GENERATOR LICENSE -500 -500 -500
41590 GAS PIPE TEST PERMIT
41591 HOTEL PERMIT -400 -450 -450 -450
41592 LIQUOR PERMIT -15,700 -15,000 -15,000 -15,000
41593 PUBLIC HALL PERMIT -1,000 -450 -450 -450
41594 ROOMING HOUSE PERMIT -4,100 -5,000 -5,000 -5,000
41595 SITE ASSESSMENT PERMIT -1,077 -5,000 -5,000 -5,000
41596 TANKINSTALLATION-COMMERCIALPER -2,050 -1,000 -1,000 -1,000
41597 TANKINSTALLATION-RESIDENTIALPE -1,225 -2,500 -2,500 -2,500
41598 TRUCK - HAZMAT PERMIT -20,100 -14,000 -14,000 -14,000
41599 VENDOR PERMIT -681 -200 -200 -200
41600 96/17 HOOD SYSTEM PERMIT -7,100 -7,500 -7,500 -7,500
41601 CHARGE FOR TIME -47,466 -38,000 -44,000 -44,000 6,000
41603 FIREWATCH REIMBURSEMENT -70,850 -65,000 -68,000 -68,000 3,000
41604 FIRE HYDRANT USE PERMITS -60 -140 -140 -140
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01260000 FIRE DEPARTMENT ADMINISTRATION 23,398,791 25,566,055 25,675,917 25,262,338 -303,717
1260PS FIRE DEPT PERSONAL SVCS 44,889
2260TPS FIRE DEPT OTHER PERS SVCS 89,625 4,953,524 4,953,524 4,453,524 -500,000
3260FB FIRE DEPT FRINGE BENEFITS 6,857,653 4,179,272 4,179,272 4,301,072 121,800
4260EX FIRE DEPT OPER EXP 15,911,702 15,935,471 16,016,026 16,076,324 140,853
6260SS FIRE DEPT SPEC SVCS 494,921 497,788 527,095 431,418 -66,370
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01269000 FIRE ENGINE 6 1,338,241 1,447,555 1,447,555 1,436,440 -11,115
1260PS FIRE DEPT PERSONAL SVCS 901,954 922,996 922,996 959,732 36,736
2260TPS FIRE DEPT OTHER PERS SVCS 227,089 16,950 16,950 19,500 2,550
3260FB FIRE DEPT FRINGE BENEFITS 209,198 507,609 507,609 457,208 -50,401
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) Submit a Capital Budget Request for a new Rescue truck to replace a 1992 Pierce Rescue with
very high engine hours and mileage.
2) Submit a Capital Budget Request for a new 105’ midship mount tower ladder truck to replace a
1992 rebuilt Baker Tower ladder which is reaching the end of its useful service life as a reserve
ladder truck.
3) Continue training fire department members in the use of our new Fire Boat to ensure an adequate
number of firefighters sufficiently trained to man the boat when emergency responses are
necessary.
4) Conduct a Firefighter entrance examination in the spring of 2011 to establish a hiring list to replace
positions vacant due to retirements.
5) Conduct promotional examinations for the position of Assistant Fire Chief, Deputy Fire Marshal,
Senior Inspector and Assistant Superintendent of Maintenance.
6) Continue to promote and market our smoke alarm campaign Safe Asleep which is currently in the
last year of a five year grant through the Federal Government’s Centers for Disease Control, by
getting the message out to the residents of the City of Bridgeport as to the importance of working
smoke alarms.
2) The Fire Department this spring is prepared to have our new 28’ Fireboat in service with a
sufficient number of qualified employees properly trained in the safe operation of the boat.
6 MONTH STATUS: Several Fire Companies have already been trained in the operation of the
new Fire Boat and are capable of responding to emergency calls when needed. During the spring
of 2011 a number of other firefighters will also be trained and qualified to operate the Fire Boat.
3) Conduct promotional examination for the positions of Fire Marshal, Senior Inspector, Assistant
Fire Chief, Superintendent of Maintenance and Assistant Superintendent of Maintenance.
6 MONTH STATUS: Promotional examinations have been conducted for the positions of Fire
Marshal and Superintendent of Maintenance. The Fire Assistant Chief Exam is scheduled for
February 2011. Senior Inspector, Inspector and Assistant Superintendent of Maintenance exams
have not been announced as of yet.
4) Develop and administer a Fire Department entrance examination in order to fill approximately 35
vacancies and bring the department to its full budgeted strength.
6 MONTH STATUS: A Firefighter entrance examination is scheduled for May 2011. After the final
hiring list has been established, a determination will be made as to how many new firefighters will
be hired.
5) Continue to market our Safe Asleep program, which is currently in the fourth year of the five year
grant, by getting the word out to the residents of the City of Bridgeport as to the importance of
working smoke alarms in their homes. The project to date has installed over 22,500 smoke
alarms in homes of Bridgeport residents.
7) Continue to work with our Specific Needs/Vulnerable Population, Red Cross, Social Services,
Health Department and other local agencies to ensure accountability, emergency preparedness,
emergency planning, and mass care availability for those residents with specific needs.
6 MONTH STATUS: We have been working with our Bridgeport Special Needs Coalition,
Disability Resource Center and other special needs agencies. We are coordinating a program to
engage these agencies along with other vulnerable population care sites.
8) Work with the Bridgeport Police Department Animal Control Officer to ensure proper animal
preparedness procedures and planning is in place in the event of an emergency or hazard.
6 MONTH STATUS: We are continuing to educate the community on pet preparedness initiatives
and ensuring that in an emergency or disaster pets are cared for.
10) Continue to lead and support emergency management & homeland security (OEMHS ) initiatives,
grants and programs that will better prepare our city and region.
6 MONTH STATUS: Bridgeport OEMHS continues to be the lead in our region and our State by
advocating for comprehensive emergency management and homeland security regional
collaboration strategies so that we will not only be the most prepared community but also the
most prepared region in the State.
11) Enhance the City Emergency Operations Center technology efforts, to ensure state of the art
technology is utilized when preparing for all types of hazards including terrorism.
6 MONTH STATUS: We have continued to enhance the usage of GIS, social media, Pictometry,
web-based software, camera systems and other information sharing technologies. Purchases are
targeted utilizing grants and other funding streams to help minimize operational costs.
12) Work with the City Council to adopt ordinances to ensure business and community emergency
prevention, preparedness, response and recovery.
6 MONTH STATUS: We are continuing to find ways of engaging businesses and our
neighborhoods in adoption of emergency planning, preparedness and adequate insurance
coverage for all hazards.
13) Continue implementation of the City of Bridgeport Credentialing and building security program.
The Implementation of the Bridgeport Credentialing and Building Security Program is to continue
the initiatives to support Homeland Security Presidential Directive 7 Protection of Critical
Infrastructures and Key Resources. In 2004 Bridgeport OEMHS in conjunction with Police, Fire
and Public Facilities conducted security assessments of City Buildings to determine strengths and
Robert DeLucia
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01285000 WEIGHTS & MEASURES -74,260 -76,000 -76,000 -76,000
41252 ANNUALCOMMERCIALSSCALECERTIFIC -74,260 -76,000 -76,000 -76,000
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01285000 WEIGHTS & MEASURES 79,977 126,546 126,546 135,805 9,259
1285PS WEIGHTS & MEASURES PERSONAL SVCS 66,401 110,003 110,003 111,801 1,798
2285TPS WEIGHTS & MEASURES OTHER PERS SVCS 2,123
3285FB WEIGHTS & MEASURES FRNG BENE 11,289 16,077 16,077 23,538 7,461
4285EX WEIGHTS & MEASURES OPER EXP 164 466 466 466
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
PROGRAM SUMMARY
The Department of Weights & Measures protects the public consumer by maintaining &
monitoring all scales, gas pump meters, oil truck meters, taxi cab meters, measured materials,
and cords of wood; by randomly selecting and testing packages for weight accuracy; and by
enforcing laws and regulations regarding weights & measures; by investigating consumer
complaints, and by issuing licenses in accordance with Connecticut State Statutes.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01285000 WEIGHTS & MEASURES 79,977 126,546 126,546 135,805 9,259
51000 FULL TIME EARNED PAY 66,401 110,003 110,003 111,801 1,798
51156 UNUSED VACATION TIME PAYOU 2,123
52360 MEDICARE 591 1,595 1,595 1,594 -1
52385 SOCIAL SECURITY 676 3,247 3,247 3,247
52504 MERF PENSION EMPLOYER CONT 4,440 5,475 5,475 12,746 7,271
52917 HEALTH INSURANCE CITY SHARE 5,582 5,760 5,760 5,951 191
54675 OFFICE SUPPLIES 164 466 466 466
The Bridgeport Public Safety Communications 911 Center is committed to answering 911 calls and non-
emergency calls with professionalism, integrity and compassion while efficiently dispatching police, fire
and emergency medical services. Customer service is essential to our success, so we treat each caller
with empathy and respect. As first responders and we provide the vital link between public safety staff
and citizens in need of assistance. We strive to provide the highest degree of professionalism while
providing service to citizens and public safety personnel.
MAYOR
CITY COUNCIL
CHIEF
ADMINISTRATIVE
OFFICER
PUBLIC SAFETY
COMMUNICATIONS
CENTER
Doree Price
Manager
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01290000 EMERGENCY OPERATIONS CENTER 3,418,278 4,418,433 4,459,492 4,445,312 26,879
1290PS EOC PERSONAL SVCS 1,703,883 2,386,429 2,386,429 2,379,081 -7,348
2290TPS EOC OTHER PERS SVCS 936,284 787,037 787,037 764,937 -22,100
3290FB EOC FRINGE BENEFITS 605,995 774,156 774,156 839,924 65,768
4290EX EOC OPER EXP 172,116 248,611 298,970 248,470 -141
6290SS EOC SPEC SVCS 222,200 212,900 212,900 -9,300
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
2) The new consolidated center is expected to open during the second quarter of 2010. The center
will provide dispatching services for the police and fire departments. All personnel will be cross
trained and will process calls for police, fire and EMS. This consolidation will reduce the number
of telephone transfers required to process a 911 call and afford the citizens of Bridgeport, its
visitors and field personnel an efficient and comprehensive service.
6 MONTH STATUS: The Center was successfully consolidated on April 29th, 2010. Dispatching
services for the police and fire departments are processed at the Center. The Center has handled
numerous events since the April opening including the tornado, several snow storms, structure
fires and critical police events. The consolidation did reduce the number of telephone transfers
necessary to process a 911 call and affords the citizens of Bridgeport and the field units a
comprehensive service.
The center received 117,573 911 calls
The center received 122,891 non 911 calls, but emergency calls on the 7 digit line
Total calls received in the Center = 240,464
3) Implementation of the first release of the Heartbeat CAD (Computer Aided Dispatch) system. This
is a new, customized CAD system being developed by KT International as part of a consortium
with Hartford and New Britain. The CAD is critical to any Public Safety Answering Point. There
will be further development of the CAD system to include a scheduling module, Locution
interface, RMS (Records Management System) interface and others which will be completed in
2010.
6 MONTH STATUS: Bridgeport opened the new Center with the first release of the Heartbeat
CAD system. We are still in the process of working with Hartford and New Britain along with KT
International to finalize the system and its functionality. This product is expected to be finalized in
the 3rd quarter of 2011. The finalized system is expected to include Locution, Scheduling
Program, Tow data base and RMS capability.
4) Training of all personnel on the new CAD and Motorola radio systems will take place in
March/April of 2010 and will continue as the CAD system is further developed. There will also be
ongoing training of new personnel.
6 MONTH STATUS: The initial systems training was completed prior to the opening of the Center
and is ongoing as the CAD system is developed and the protocols are modified.
5) Emergency Medical Dispatch training will begin in 2010 as well. All Telecommunicators will
become certified in this protocol which will allow us to provide another service to the citizens of
Bridgeport and its visitors during emergency situations.
6 MONTH STATUS: Emergency Medical Dispatch training was not completed in 2010 but is
expected to be completed by the end of 2011 provided that the staffing needs of the center are
able to be established. Due to the numerous changes and the extensive training that was already
required of the Telecommunicators, it was decided that it was in the best interest of the Center to
postpone the implementation of EMD.
6) Once the center is operational, committees will be developed to evaluate the systems, policies
and procedures, enhancements and to provide constructive feedback from all departments for the
overall improvement of the system and to recognize those employees who demonstrate
exemplary performance.
6 MONTH STATUS: The Director and Training Officer meet regularly with the Assistant Chief of
the Fire Department and with their Safety Committee when requested. We also meet monthly
with the Police Department Captains to review protocols and exchange information. The Director
also attends the Police Department’s staff meetings on a regular basis.
7) A Certified Training Officers (CTO) program will be further developed once the center is
operational. Those employees performing CTO responsibilities will be required to complete a
formal certification program to ensure consistency and effective training of all personnel.
6 MONTH STATUS: This is ongoing.
8) The Office of Statewide Emergency Telecommunications will provide all Public Safety Answering
Points (PSAP) with a new Emergency Notification System. This system will be implemented in
2010; personnel are currently training on this system. The system will allow the Public Safety
Communications Department to communicate critical information to the citizens and/or to notify
the citizens quickly and efficiently of an emergency situation so they are aware of any dangerous
or potentially hazardous situation. It will also allow us to solicit assistance from the citizens as
well.
6 MONTH STATUS: This is ongoing.
CITY
MAYOR
COUNCIL
CHIEF
ADMINISTRATIVE
OFFICER
AIRPORT
PARK BOARD
COMMISSION
PUBLIC FACILITIES
ADMINISTRATION
Charlie Carroll
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01300000 PUBLIC FACILITIES ADMINISTRATION -1,100,589 -799,200 -799,200 -799,200
41538 COPIES 100 -1,000 -1,000 -1,000
41654 CONTRACTORS' STREET LICENSE -5,900 -6,500 -6,500 -6,500
41655 CONTRACTORS' SIDEWALK LICENSE -6,000 -8,400 -8,400 -8,400
41656 STREET EXCAVATING PERMITS -97,600 -80,000 -80,000 -80,000
41657 SIDEWALK EXCAVATING PERMITS -6,750 -6,500 -6,500 -6,500
41658 CONTRACTORS' DUMP LICENSES -10,600 -18,000 -18,000 -18,000
41662 SIDEWALK OCCUPANCY PERMITS -3,255 -3,000 -3,000 -3,000
41664 PARKING METER COLLECTIONS -434,479 -440,000 -440,000 -440,000
41666 SALE OF SCRAP METAL -191,295 -175,000 -175,000 -175,000
41667 OCCUPANCY PERMIT FINES -35 -500 -500 -500
41668 SIDEWALKEXCAVATINGPERMITFINES -1,100 -1,500 -1,500 -1,500
41669 STREET EXCAVATING PERMIT FINES -850 -1,500 -1,500 -1,500
41670 COMMERCIAL DUMPING TIP FEES -60,721 -57,000 -57,000 -57,000
41673 SIDEWALK REPAIR FEE -300 -300 -300
45172 CRRA HOST COMMUNITY REVENUE -282,104
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01300000 PUBLIC FACILITIES ADMINISTRATION 11,309,194 11,958,174 11,958,174 13,492,661 1,534,487
1300PS PUBLIC FACILITIES PERSONAL SVCS 1,123,879 1,160,847 1,160,847 1,200,819 39,972
2300TPS PUBLIC FACILITIES OTHER PERS SVCS 20,723 18,850 18,850 19,875 1,025
3300FB PUBLIC FACILITIES FRINGE BENEFITS 1,744,741 1,933,712 1,933,712 1,882,148 -51,564
4300EX PUBLIC FACILITIES OPER EXP 8,417,542 8,844,765 8,844,765 10,389,819 1,545,054
6300SS PUBLIC FACILITIES SPEC SVCS 2,309
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) Continue trends in reduced expenditure levels, reduced energy consumption and increased
productivity.
2) Continue to reduce refuse tonnage and increase recycling, thereby continuing to reduce expenses.
3) Continue to save more than $450k per year (compared to 2008 contract) by providing condo refuse
and recycling services directly.
4) Continue to save more than $300k per year (compared to FY08) on streetlight electric utility
expense.
5) Identify method to reduce $1.5M fire hydrant capacity expense.
6) Continue to assist in consolidation of City properties, reducing utility and maintenance costs, while
generating opportunities for economic development and increasing the property tax base.
7) Continue improvements to City facilities, including buildings, parks and streets.
8) Procure new rollout carts for Recycling in anticipation of implementing Single Stream in summer
2011.
9) Continue to upgrade vehicle and equipment fleet.
10) Move Municipal Garage from existing facility at Asylum Street to 990 Housatonic to improve vehicle
maintenance and longevity while improving worker productivity and efficiency.
11) Purchase or build wash bay for trucks at 990 Housatonic to improve vehicle maintenance and
longevity of equipment, reducing expenses in both short-term and long-term.
12) Continue to examine, adjust and balance Sanitation and Recycling routes to improve efficiency and
reduce payroll, fuel and vehicle costs.
13) In conjunction with the Mayor’s Office, the Chief Administrator’s Office and the City’s Sustainability
Program:
a) Support and expand the Mayor’s Conservation Corps’ canvassing efforts, recycling bin and rain
barrel distributions and overall citizen outreach program to help increase recycling, divert storm-
runoff, save energy and spend less.
b) Support efforts to re-develop closed landfill at Seaside Park into a Green Energy Park,
potentially with solar panel or wind farm.
c) Complete energy-saving retrofits at Burroughs Memorial Library with funding from Energy
Improvement Block Grant (ARRA) and UI’s Energy Conservation Fund, or other funding once
secured.
d) Continue to work with Education Department on energy efficiency and recycling in City schools.
e) Perform detailed study of potential to turn sludge from the WPCA’s Treatment Plant into
resource-sharing energy opportunity using funds from Energy Improvement Block Grant
(ARRA). Instead of trucking sludge to New Haven for incineration, it might instead be converted
into a biomass energy source utilizing a combination of different utilities’ by-products. The
6 MONTH STATUS: Meeting goal. Achieving 6% reduction (573,600 kwh) in overall electric
energy consumption across Streetlight, Traffic Light and Public Facilities accounts in first six
months of FY11 compared to same months FY10, saving $89k. The Public Facilities buildings are
contributing at the highest rate, with savings of 9.3%.
The above builds on an electricity consumption history already decreasing significantly over last
three years. FY10 electricity consumption down by 1% from FY09 and almost 5% from FY08. If
FY11 finishes as projected, will have decreased electricity consumption by 10% over only three
years!
Electricity consumption reductions, combined with careful lock-in of favorable rates has combined
to reduce FY11 projected expense by $728k from FY08 level. If FY08 expense levels had
remained unchanged, City would have spent almost $1.36M more by end of FY11!
Natural gas consumption down 1.6% at Maintenance accounts locations for first six months of
FY11 compared to same months FY10, avoiding $2,500 additional expense. FY10 consumption
down from FY09 almost 8% across all accounts, saving more than $142k. Consumption for FY10
compared to FY08 down only 2.5%, but favorable rates helped reduce FY10 total expense by
almost $255k compared to FY08!
If Gas Utility expense from FY08 had remained unchanged, and we continued to spend same
amounts for FY09, FY10 and projected FY11, we’d be spending $688k more than we are!
Combining electricity and gas utilities, City has avoided spending a total of almost $2.05
Million over three years compared to FY08 levels!
2) Continue to reduce refuse tonnage and increase recycling, thereby continuing to reduce
expenses. (See Sanitation and Recycling section for details on reductions in refuse, increases in
recycling and reductions in expenses.)
6 MONTH STATUS: Meeting goal. Tip fee expenses for calendar years 2008, 2009 and 2010
combined are a total of $2M less than the total tip fee expenses for the previous three-year
period.
3) Continue to save more than $450k per year (compared to 2008 contract) by providing condo
refuse and recycling services directly.
6 MONTH STATUS: Meeting goal. Providing refuse and recycling services directly to condo
residents continues to save more than $450k per year while increasing satisfaction.
6) Continue to assist in consolidation of City properties, reducing utility and maintenance costs,
while generating opportunities for economic development and increasing the property tax base.
6 MONTH STATUS: Meeting goal. Already re-located: Housing, Environmental Health and Lead
Prevention. Vital Statistics, Registrar of Voters and Probate Court expected to be re-located
summer 2011.
8) Procure new large rollout carts for Recycling in anticipation of implementing Single Stream in
second half of FY11.
6 MONTH STATUS: Meeting goal. Expect bid April 2011, distribution of rollout carts summer
2011 with full implementation of Single Stream recycling August 1, 2011.
9) Upgrade vehicle and equipment fleet, including replacing six snowplows which must be retired at
end of current season.
6 MONTH STATUS: Partially meeting goal. See Garage for detailed description of purchases and
rebuilds completed during summer 2010 and plans for 2011.
10) Move Municipal Garage from existing facility at Asylum Street to 990 Housatonic to improve
vehicle maintenance and longevity while improving worker productivity and efficiency.
6 MONTH STATUS: Multi-year ongoing effort. All vehicles stored at new garage facility and
layout re-designed to improve efficiency and accountability. New garage doors and partial roof
repairs expected complete April 2011.
11) Purchase or build wash bay for trucks at 990 Housatonic to improve vehicle maintenance and
longevity of equipment, reducing expenses in both short-term and long-term.
6 MONTH STATUS: Not yet done. Part of multi-year project of improvements to facilitate full
move of Vehicle Maintenance into this location.
12) Utilize new Accu-brine Machine purchased and installed in FY10 to improve winter road
conditions, enhance snow and ice removal, reduce salt and sand consumption, thereby also
reducing sand needing to be swept or washing into drains or watercourses, all combining to
reduce expenses.
6 MONTH STATUS Goal met, but also continuing. Brine machine installed and operational
summer 2010 and utilized heavily during record-breaking winter 2010-2011. Will expand number
of trucks capable of spreading brine pre-storm during FY12.
13) Reconfigure snow routes to improve efficiency and reduce payroll, fuel and vehicle costs.
6 MONTH STATUS: Not meeting goal. Limited resources.
14) Continue to examine, adjust and balance Sanitation and Recycling routes to improve efficiency
and reduce payroll, fuel and vehicle costs.
6 MONTH STATUS: See Sanitation and Recycling section. Already examining sanitation routes
for balance, need and efficiency. Will implement Single Stream recycling summer 2011 and
analyze feasibility of re-distributing routes and/or increasing frequency of recycling pickups.
16) Continue to secure capital funding to facilitate City operating Transfer Station directly, reducing
expenses.
6 MONTH STATUS: Not meeting goal.
18) Complete re-paving Capitol and Iranistan Avenue areas, administering use of American Recovery
and Reinvestment Act (ARRA) funds.
6 MONTH STATUS: Project complete, although still some follow-up items active.
20) Continue expanding Mucci Memorial Green, adding additional panels, completing World War II,
Korean War, Vietnam War and Operation Iraqi Freedom Monuments.
6 MONTH STATUS: Complete.
21) In conjunction with the Mayor’s Office, the Chief Administrator’s Office and the City’s
Sustainability Program:
a) Support and expand the Mayor’s Conservation Corps’ canvassing efforts, recycling bin and rain
barrel distributions, home energy efficiency audits, weatherization and overall citizen outreach
program to help increase recycling, divert storm-runoff, save energy and spend less. The Corps’
campaign, coordinated with the our Sanitation/Recycling division and the cooperation of our
residents, helped the City collect more recycling bins on curbside routes during the first six
months of FY10 than in any six-month period in more than ten years. More households in
Bridgeport are recycling than ever before. The rain barrel program has also been very popular,
with more than 900 applications generated and 500 distributed through Feb 2010.
6 MONTH STATUS: Meeting goal(s). Working with Mayor’s Conservation Corps, received
requests for and distributed approximately 4000 recycling bins over 18 months; there are more
recycling bins being picked up on the City’s forty recycling routes than ever before. Procured,
assembled and distributed several hundred more rain barrels. Continued through FY10 and FY11
to be only town in 13-member group to increase recycling tonnages each of past two years.
b) Support efforts to re-develop closed landfill at Seaside Park into a Green Energy Park, potentially
with solar panel or wind farm.
6 MONTH STATUS: Meeting goal – multi-year, ongoing effort; early stages. Simultaneously
pursuing potential buyers for electricity that would be generated, consulting with DPUC regarding
jurisdiction of potential new power lines and pursuing funding for project from state agencies and
elsewhere.
c) Begin energy-saving retrofits at Burroughs Memorial Library with funding from Energy
Improvement Block Grant (ARRA) and UI’s Energy Conservation Fund, or other funding once
secured. 6 MONTH STATUS: Meeting goal. Work expected complete spring/summer 2011.
d) Continue to work with Education Department on energy efficiency and recycling in City schools.
6 MONTH STATUS: Ongoing, multi-year effort. Conducted several shared programs and events;
currently working to establish feasibility of solar panel installation on select locations.
14) The Graffiti Removal Program provides a sophisticated process for color-matching homes and
buildings which have been vandalized, as well as using high-pressure wash for removal from natural
surfaces. The swift removal of graffiti contributes to a higher quality of life, improves the visual landscape
and contributes to lower crime rates. The chart below illustrates the Public Facilities Department’s efforts
for calendar 2010.
City Property
Private
Property Parks Municipal BOE Total
January 46 0 4 0 50
February 75 0 1 1 77
March 197 5 1 0 203
April 299 8 0 4 311
May 184 25 2 1 212
June 226 26 8 1 261
July 265 5 9 0 279
August 450 8 5 2 465
September 211 6 10 0 227
October 295 4 1 0 300
November 126 3 1 0 130
December 55 2 0 0 57
The Garage performs these functions, totaling more than 3,000 repairs annually on more than 500
vehicles and pieces of equipment, with one foreman, five mechanics, one welder, one servicer, one
inventory-keeper and one clerk.
CHIEF
ADMINISTRATIVE
OFFICER
PUBLIC FACILITIES
ADMINISTRATION
MUNICIPAL
GARAGE
Andy Kennedy
Manager
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01305000 MUNICIPAL GARAGE 1,960,063 1,973,814 2,107,081 2,187,279 213,465
1305PS MUNICIPAL GARAGE PERSONAL SVCS 415,729 454,669 454,669 513,948 59,279
2305TPS MUNICIPAL GARAGE OTHER PERS SVCS 151,269 79,785 79,785 79,820 35
3305FB MUNICIPAL GARAGE FRINGE BENEFITS 169,754 177,235 177,235 213,119 35,884
4305EX MUNICIPAL GARAGE OPER EXP 1,031,073 1,025,246 1,167,242 1,152,242 126,996
6305SS MUNICIPAL GARAGE SPEC SVCS 192,237 236,879 228,150 228,150 -8,729
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) Move into new Fleet Maintenance Garage with efficient work-flow design, replacing current
old, poorly designed, too-small facility without enough bay doors.
2) Build new vehicle-washing facility to reduce rust and corrosion on vehicles, reducing
component wear or failure, extending useful life and improving the appearance of the fleet.
3) Continue providing driver training to improve skills and increase responsible operation, and to
reduce accidents, downtime and expenses.
4) Continue training supervisors for optimal Fleet Management practices -- assignment by
supervisors of appropriate equipment for task at hand to improve maintenance, increase
accountability, reduce downtime and expenses.
5) Continue to enforce accountability for load and weight abuse, holding drivers and supervisors
accountable for overloading equipment which causes increased wear and breakdowns.
6) Continue using, updating and customizing the new computerized vehicle repair information
system to compile data on the repairs and cost per vehicle, preventive maintenance
scheduling and parts inventory.
7) Continue to use synthetic lubricants and oil analysis program. This program results in
extended drain intervals that reduce parts and labor costs.
8) Continue and increase the tire-recapping program and continue installing Tire-Track ID’s.
9) Purchase new snowplow vehicles with sand/salt spreader equipment, replacing trucks that are
over 25 years old.
10) Continue to expand tire inflation with nitrogen in City vehicles.
11) Continue tire surveys, reducing tire wear, saving fuel and reducing flats.
12) Continue to research new vehicle technologies and schedule training classes to familiarize
mechanics with latest technologies.
13) Continue component failure analyses, thereby improving operations and reducing downtime.
14) To Reduce petroleum use by promoting smarter driving practices, idle reduction, fuel-efficient
vehicles, and increase sustainability efforts with new advanced technologies.
(1) Eight older out of service Mack & Ford snow trucks were rebuilt & overhauled into like-new
front-line plow/dump trucks. The rotted, worn out bodies, frames, spreaders, plow hitches,
plows, wiring and hydraulic lines were removed, the chassis power washed, painted, re-
plumed, rewired and new hydraulic lines installed. The complete trucks were refurbished front
to back with new springs, brakes, tires, steering and rebuilt rear ends. Then chassis were
then sent out for new spreaders, dump bodies, hitches and plows. This saved the City from
renting eight very expensive trucks with equipment during this record-breaking winter (2010-
11). These complete rebuilt trucks will last another 5-7 years at ¼ the cost of what 8 new
truck purchases would have been. The savings from not needing to rent was $70k+ and the
savings from new truck purchases $1.5M. This project took 6 months working on and off in-
between the daily workload. (picture of finished truck below)
(19) Purchased new shop equipment that improves efficiency, morale, and allows for professional
repairs done safely.
(a) New drill press for welding/fabrication shop requires much less effort by shop personnel.
Instead of being forced to apply his body weight to the drill to generate force, the operator can
use the leverage of the drill press. The working stock can also be clamped directly to the table of
the drill press, so it cannot shift while the spindle is being lowered. It adjustable table, permitting
perfect drilling of angled holes. No belts to replace which reduces maintenance. Shop personnel
can work on a large piece of stock without having to keep moving it around on the table. The arm
can also swing out of the way to make it easier to get the large stock onto the table and clamped
into place.
(b) New rim clamp tire machine allows us to mount all tires under 21” faster with no need to
send out, reducing down time and external labor costs.
(20) Hired April 2010 new ASE-certified professional Fleet Mechanic with over 25 years
experience in the repair of heavy equipment and trucks. The new Mechanic has been an
excellent addition to the professional hard working crew of the City of Bridgeport Municipal
Garage.
(21) All mechanics attended 8-hr training seminar December 2010. This training helped us
become more efficient and diagnose problems right the first time, including specialized training on
Powerstroke systems operation, subsystem strategies and operating systems; how to diagnose
and repair the most common fault codes, electronic engine control system components,
troubleshooting, IDS diagnostics, Technical Service Bulletin Info, high pressure oil rail check
valve testing and much more. The result of this extensive training on this very complex equipment
is lower operating cost and less down time.
(22) With all the heavy snow this winter, from December 1st to February 9th (about 11 weeks) we
performed 950 repairs here at the garage. The bulk quantity of the repairs were: snow plows 177,
sanders 72, preventative maintenance 133, lighting 95, hydraulic systems 48, brakes 50, cooling
system 26, exhaust 10, cranking system 23, and much more. We have a stringent vehicle
maintenance program. Everyone in the Fleet Division realizes the value of identifying problems
and making repairs in our shop versus having an outside vendor complete. Minimizing
unscheduled repairs leads to reduced down time and lower costs, and helps us provide better
customer service.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01305000 MUNICIPAL GARAGE 1,960,063 1,973,814 2,107,081 2,187,279 213,465
51000 FULL TIME EARNED PAY 415,003 454,669 454,669 513,948 59,279
51004 FULL TIME VACATION PAY 726
51104 TEMPORARY ACTING 2X OVERTI 8
51106 REGULAR STRAIGHT OVERTIME 199
51108 REGULAR 1.5 OVERTIME PAY 130,067 63,100 63,100 63,100
51110 TEMP ACTING 1.5X OVERTIME 54 300 300 -300
51116 HOLIDAY 2X OVERTIME PAY 12,417 6,000 6,000 6,000
51134 TEMP SHIFT 2 DIFFERENTIAL 53 100 100 -100
51136 TEMP SHIFT 3 DIFFERENTIAL 5,502 4,500 4,500 4,500
51138 NORMAL STNDRD SHIFT DIFFER 588
51140 LONGEVITY PAY 5,785 5,785 6,220 435
51156 UNUSED VACATION TIME PAYOU 2,383
52360 MEDICARE 3,545 5,715 5,715 5,928 213
52385 SOCIAL SECURITY 1,049 2,046 2,046 2,046
52504 MERF PENSION EMPLOYER CONT 45,177 43,742 43,742 58,588 14,846
52917 HEALTH INSURANCE CITY SHARE 119,983 125,732 125,732 146,557 20,825
53605 MEMBERSHIP/REGISTRATION FEES 235 235 235
53610 TRAINING SERVICES 225 1,425 1,425 1,425
53705 ADVERTISING SERVICES 1,289 3,800 3,800 3,800
53905 EMP TUITION AND/OR TRAVEL REIM 122 273 273 273
54010 AUTOMOTIVE PARTS 332,330 292,368 298,898 283,898 -8,470
54025 ROADWAY PARTS 92,965 93,000 125,000 125,000 32,000
54530 AUTOMOTIVE SUPPLIES 44,193 37,900 33,900 33,900 -4,000
54535 TIRES & TUBES 37,557 28,700 37,000 37,000 8,300
54540 BUILDING MATERIALS & SUPPLIE 2,347 10,000 10,000 10,000
54545 CLEANING SUPPLIES 1,016 1,100 1,100 1,100
54560 COMMUNICATION SUPPLIES 1,500 1,500 1,500
54610 DIESEL 315,690 323,000 387,566 387,566 64,566
54615 GASOLINE 136,805 149,400 175,000 175,000 25,600
54625 NATURAL GAS 1,802 5,550 5,550 5,550
54635 GASES AND EQUIPMENT 4,477 6,463 6,463 6,463
54640 HARDWARE/TOOLS 5,035 9,900 13,900 13,900 4,000
54670 MEDICAL SUPPLIES 634 1,200 1,200 1,200
54675 OFFICE SUPPLIES 446 475 475 475
54745 UNIFORMS 891 920 920 920
54750 TRANSPORTATION SUPPLIES 220 500 500 500
55035 AUTOMOTIVE SHOP EQUIPMENT 14,832 11,200 11,200 11,200
55145 EQUIPMENT RENTAL/LEASE 850 950 950 950
55155 OFFICE EQUIPMENT RENTAL/LEAS 2,229 3,650 3,400 3,400 -250
55160 PHOTOGRAPHIC EQUIPMENT 400 500 500 100
55175 PUBLIC SAFETY EQUIPMENT 150 150 150
55190 ROADWAY EQUIPMENT 34,779 40,000 45,000 45,000 5,000
55215 WELDING EQUIPMENT 1,000 1,000 1,000
55530 OFFICE FURNITURE 337 337 337 337
56015 AGRIC/HEAVY EQ MAINT SRVCS 350 350 350
56035 TOWING SERVICES 5,109 4,300 5,200 5,200 900
56055 COMPUTER SERVICES 23,138 39,329 49,000 49,000 9,671
56065 COMMUNICATION EQ MAINT SVCS 200 200 200
56140 LAUNDRY SERVICES 6,115 5,000 5,000 5,000
56175 OFFICE EQUIPMENT MAINT SRVCS 325 400 400 400
56225 SECURITY SERVICES 4,100 9,000 9,000 9,000
59005 VEHICLE MAINTENANCE SERVICES 153,450 178,300 159,000 159,000 -19,300
The Facilities Maintenance Division provides operational and maintenance service and repairs for
more than four dozen locations and all traffic and decorative lights with nine tradesmen (two
plumbers, four electricians, one painter, one carpenter and one mason) and one maintainer; provides
custodial services for fifteen locations and numerous special events with nineteen budgeted positions;
devotes two maintainers daily to assisting with evictions; all with support and management provided
by Administration.
CHIEF
ADMINISTRATIVE
OFFICER
PUBLIC FACILITIES
ADMINISTRATION
BUILDING
MAINTENANCE
John Tristine
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01310000 FACILITIES MAINTENANCE -535
41512 RECLAIMED DOG -535
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01310000 FACILITIES MAINTENANCE 10,789,970 10,379,206 10,659,619 10,554,421 175,215
1310PS MAINTENANCE PERSONAL SERVICES 1,334,222 1,421,834 1,421,834 1,453,694 31,860
2310TPS MAINTENANCE OTHER PERS SERVICE 214,848 124,257 124,257 122,707 -1,550
3310FB MAINTENANCE FRINGE BENEFITS 463,623 510,395 510,395 542,277 31,882
4310EX MAINTENANCE OPER EXP 8,331,738 7,993,464 8,193,687 8,079,687 86,223
6310SS MAINTENANCE SPEC SVCS 445,538 329,256 409,446 356,056 26,800
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY06-07 FY06-07 FY07-08 FY07-08 FY08-09 FY08-09 FY09-10 FY09-10 FY11 PROJ
ELECTRIC UTILITY
DETAIL $ kwh $ kwh $ Kwh $ Kwh $
subtotal -- all above $ 4,157,968 18,729,719 $ 4,606,175 19,205,507 $ 4,380,270 18,189,143 $ 4,170,141 18,285,014 $3,931,731
Sample group -- City Hall,
Annex, Police HQ, Fire HQ,
Health $ 779,421 5,334,834 $ 937,864 5,790,957 $ 943,823 5,415,831 $ 819,564 5,374,616 $ 814,879
Airport – All Electric $ 105,487 658,959 $ 105,014 593,126 $ 149,432 817,649 $ 91,750 550,042 $ 58,000
Zoo and Carousel -- All
Electric $ 129,308 832,985 $ 143,491 841,364 $ 150,576 837,839 $ 132,652 807,946 $ 134,384
Golf Course -- All Electric $ 33,778 185,785 $ 49,257 247,290 $ 51,426 267,458 $ 50,149 290,102 $ 51,574
Subtotal $ 268,573 1,677,729 $ 297,762 1,681,780 $ 351,434 1,922,946 $ 274,371 1,648,090 $ 243,958
Average dollars per kwh $ 0.1601 $ 0.1771 $ 0.1828 $ 0.1665 $ .1609
TOTAL ALL ELECTRIC
UTILITY $ 4,426,541 20,407,448 $ 4,903,937 20,887,287 $ 4,731,704 20,112,089 $ 4,444,512 19,933,104 $4,175,689
FY06-07 FY06-07 FY07-08 FY07-08 FY08-09 FY08-09 FY09-10 FY09-10 FY11 PROJ
GAS
UTILITY
DETAIL $ CCF $ CCF $ CCF $ CCF $
Facilities
Maintenance
group $ 1,017,427 545,777 $ 1,014,710 578,984 $ 962,728 635,566 $ 837,022 579,869 $ 756,888
Parks $ 26,223 14,302 $ 28,164 15,954 $ 24,716 16,009 $ 21,386 13,921 $ 21,185
Airport $ 91,645 49,062 $ 74,302 42,498 $ 21,738 14,400 $ 21,293 14,851 $ 36,000
Zoo and
Carousel $ 129,260 65,601 $ 117,574 65,998 $ 116,010 74,957 $ 108,520 71,629 $ 108,980
Golf Course $ 28,951 17,734 $ 36,483 23,669 $ 33,442 26,582 $ 28,290 28,689 $ 27,020
Total Gas
Utility
Expense $ 1,293,506 692,476 $ 1,271,233 727,103 $ 1,158,634 767,514 $ 1,016,511 708,959 $ 914,073
FY06-07 FY06-07 FY07-08 FY07-08 FY08-09 FY08-09 FY09-10 FY09-10 FY11 PROJ
WATER
UTILITY
DETAIL $ CCF $ CCF $ CCF $ CCF $
Hydrant
Capacity $ 1,457,267 capacity $ 1,446,356 capacity $ 1,477,545 capacity $ 1,502,451 capacity $1,508,254
Municipal
buildings $ 56,784 9,920 $ 75,226 10,079 $ 94,502 11,342 $ 93,743 10,761 $ 91,737
Parks --
offices,
irrigation,
bathhouses,
concessions $ 33,555 5,174 $ 47,984 24,566 $ 63,482 15,795 $ 54,242 11,501 $ 72,319
Subtotal $1,547,606 15,094 $ 1,569,566 34,645 $ 1,635,529 27,137 $ 1,650,436 22,262 $1,672,310
FY 2011-2012 GOALS
1. Continue to drive down utility consumption and expenses across all City accounts.
2. Continue upgrade of deco lights to LED. 475 planned for Fairfield Ave, McLevy Park, Broad
St, Madison Ave, Park Ave, and State St.
3. Implement energy conservation measures in Burroughs Library, City Hall and Public Facilities
Vehicle Storage Barn identified in audits.
4. Install solar voltaic array on City Hall and Public Facilities Storage Barn.
5. Conduct pilot program with UI for placing LED lights on UI-owned streetlights.
6. Enroll the Emergency Communication and Operation Center in ISO New England Load
Response Program.
7. Identify and remove from service streetlights no longer meeting City needs, contributing to
reductions in consumption and expenses.
8. Monitor energy markets for most favorable commodity rate pricing, locking in when optimal.
9. Continue utility bill audits to identify billing errors and high usage trends requiring
investigation and corrective action.
10. Continue consolidation of City offices into City Hall Annex, completing re-location of McLevy
Hall offices.
11. Upgrade 14 additional traffic light intersections to LED, decreasing electric consumption and
expense.
12. Identify means of reducing expense for fire hydrant capacity, which is currently over $1.5M
and heading to $1.6M, representing approximately 85% of all water utility expense. Fire
hydrant capacity costs roughly six times the total water utility expense for all other locations
and uses combined (all buildings, all parks, all irrigation, no Education).
13. Continue numbering of decorative light poles and develop decorative light maintenance
record system.
14. Install more light sensors throughout City buildings.
15. Install in buildings (where have not already done so) computerized energy management
system to control and monitor HVAC and lighting, reducing utility consumption and expense
while providing easier access for changing settings.
The above builds on an electricity consumption history already decreasing significantly over
last three years. FY10 electricity consumption down by 1% from FY09 and almost 5% from
FY08. If FY11 finishes as projected, will have decreased electricity consumption by 10% over
only three years!
Electricty consumption reductions, combined with careful lock-in of favorable rates has
combined to reduce current-year projected expense by $728k from FY08 level. If FY08
expense levels had remained unchanged, City would have spent almost $1.36M more by end
of FY11!
Natural gas consumption down 1.6% at Maintenance accounts locations for first six months
of FY11 compared to same months FY10, avoiding $2,500 additional expense. FY10
consumption down from FY09 almost 8% across all accounts, saving more than $142k.
Consumption for FY10 compared to FY08 down only 2.5%, but favorable rates helped reduce
FY10 total expense by almost $255k compared to FY08!
If Gas Utility expense from FY08 had remained unchanged, and we continued to spend same
amounts for FY09, FY10 and projected FY11, we’d be spending $688k more than we are!
So combining electricity and gas utilities, City has avoided spending a total of almost
$2.05 million over three years compared to FY08 levels remaining unchanged!
2) Identify and remove from service streetlights no longer meeting City needs, contributing to
reductions in consumption and expenses.
6 MONTH STATUS: Ongoing, multi-year effort, contributing to expense savings described
above. In last six months, approximately twenty missing lights identified, helping saving
approx $13k.
4) Monitor energy markets for most favorable commodity rate pricing, locking in when optimal.
6 MONTH STATUS: Electrical generation locked in for FY 12 at rate that is approximately
28% per kwh less than UI’s generation rate, resulting in savings of $567k (as compared to
using UI’s generation rate). Similar savings for BoE and WPCA also in process. Currently
evaluating natural gas markets for locking in prices for FY 12.
5) Identify means of reducing expense for fire hydrant capacity, which was just under $1.5M in
FY09 and is expected to be over $1.5M in each of FY10 and FY11, representing
approximately 85% of all water utility expense. Fire hydrant capacity costs roughly six times
the total water utility expense for all other locations and uses combined (all buildings, all
parks, all irrigation, no Education).
6 MONTH STATUS: Goal is much larger than Public Facilities’ ability to meet. Must be part of
coordinated effort through Mayor’s Office, City Council and State delegation to achieve rule
changes effecting rate structure administered by DPUC.
6) Continue utility bill audits to identify billing errors and high usage trends requiring
investigation and corrective action.
6 MONTH STATUS: Meeting goal – ongoing, continuous vigilance. More than $30k in errors
identified and corrected this year.
7) Continue participation in ISO New England Load Response Program. Load response
programs compensate large electricity users for reducing consumption when market prices or
demand are highest and system reliability is at risk.
6 MONTH STATUS: Meeting goal. Enrolled City Hall and Fire HQ in 3 yr program.
Participation in Load Response Program earned $23,540 back from UI in FY10.
8) Upgrade 14 additional traffic light intersections to LED, decreasing electric consumption and
expense.
6 MONTH STATUS: Meeting goal – multi-year effort. Seventeen completed FY10 and project
fourteen additional by year-end FY11.
10) Complete the numbering of decorative light poles and develop decorative light maintenance
record system.
6 MONTH STATUS: Progress slow so far due to manpower assigned to other necessary
projects. In process now to start with approximately 225 lights.
12) Install in buildings (where have not already done so) computerized energy management
system to control and monitor HVAC and lighting, reducing utility consumption and expense
while providing easier access for changing settings.
6 MONTH STATUS: Multi-year effort, but progress this year almost none; manpower
performing other functions.
14) Continue to replace all boilers over twenty years old with higher efficiency, lower power units.
6 MONTH STATUS: Engine 3-4 starting April 2011. Engine 7-11 expected to start June 2011.
Main Library replacement of chillers and air handlers expected to start May 2011 using
American Recovery and Reinvestment Act (ARRA) funding.
15) Replace all HVAC units over twenty years old with higher efficiency or alternate power units.
6 MONTH STATUS: Partially meeting goal – ongoing, multi-year effort dependent on capital
funding. Engine 3-4 -- four units starting April 2011.
17) Generate a database of asbestos or other hazardous material information for all buildings to
improve safety during construction and repair projects as well as to improve advance cost
estimates for those jobs.
6 MONTH STATUS: Partially meeting goal. Complete for: Police Dept, Health Dept, 990
Housatonic Public Facilites Garage, Newfield Training Academy, Engines 3-4 and 7-11.
18) Conduct air tests within City buildings to check for mold or other airborne contaminants,
improving health environment, leading to reduced illnesses and increased productivity.
6 MONTH STATUS: Not meeting goal.
19) Improve reporting, communication and coordination between Police, City Attorney and
Facilities Maintenance regarding accidents, property damage, insurance collections and
overall tracking of liabilities owed City. (Replaced three traffic light cabinets and three deco
light cabinets in first seven months of FY10 alone, due to automobile accidents. Repayment
for damages very low compared to expenses for repairs and replacements.)
6 MONTH STATUS: Partially meeting goal. New paralegal in City Attorney’s Office making
progress.
1. Performed electrical rate analysis and adjustment of rate plan to yield $69k savings.
2. Favorably negotiated and resolved UI back charge for North End Senior Center.
3. Achieve savings by personally turning off lights during tours of buildings/offices.
4. Selected vendor and conducted numerous meetings and analyses to identify strategic
locations energy performance contracting.
5. Financial grade energy audit performed on Burroughs Library.
6. General energy audit performed on City Hall and PF vehicle storage barn.
7. Hosted two energy efficient lighting sales open to employees and public.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01310000 FACILITIES MAINTENANCE 10,789,970 10,379,206 10,659,619 10,554,421 175,215
51000 FULL TIME EARNED PAY 1,328,597 1,389,834 1,389,834 1,413,694 23,860
51036 FT GRIEVANCE/ARB AWARD PAY 309
51100 PT TEMP/SEASONAL EARNED PA 5,316 32,000 32,000 40,000 8,000
51104 TEMPORARY ACTING 2X OVERTI 15
51106 REGULAR STRAIGHT OVERTIME 147
51108 REGULAR 1.5 OVERTIME PAY 178,850 83,000 83,000 83,000
51110 TEMP ACTING 1.5X OVERTIME 231 300 300 -300
51116 HOLIDAY 2X OVERTIME PAY 6,190 5,500 5,500 5,500
51122 SHIFT 2 - 1.5X OVERTIME 11,951 6,700 6,700 6,700
51124 SHIFT 2 - 2X OVERTIME 409 475 475 475
51128 SHIFT 3 - 1.5X OVERTIME 120
51134 TEMP SHIFT 2 DIFFERENTIAL 1,738 3,300 3,300 -3,300
51136 TEMP SHIFT 3 DIFFERENTIAL 273 100 100 -100
51138 NORMAL STNDRD SHIFT DIFFER 8,600 5,577 5,577 5,577
51140 LONGEVITY PAY 1,125 19,305 19,305 21,455 2,150
51156 UNUSED VACATION TIME PAYOU 5,199
52154 LIFE INSURANCE CIVIL SERVICE 11
52360 MEDICARE 9,512 17,536 17,536 16,402 -1,134
52385 SOCIAL SECURITY 355 1,984 1,984 1,984
52504 MERF PENSION EMPLOYER CONT 117,635 131,458 131,458 153,956 22,498
52917 HEALTH INSURANCE CITY SHARE 336,111 359,417 359,417 369,935 10,518
53110 WATER UTILITY 1,726,742 1,666,533 1,760,361 1,730,361 63,828
53120 SEWER USER FEES 62,518 68,000 79,077 79,077 11,077
53130 ELECTRIC UTILITY SERVICES 4,165,958 4,280,000 4,280,000 4,280,000
53140 GAS UTILITY SERVICES 860,481 1,031,000 1,031,000 1,031,000
53150 HONEYWELL CONSERVATION 22,549 30,000
53435 PROPERTY INSURANCE 383,123 388,000 439,000 400,000 12,000
53605 MEMBERSHIP/REGISTRATION FEES 1,872 2,390 2,390 2,390
53610 TRAINING SERVICES 100 2,740 2,740 2,740
53705 ADVERTISING SERVICES 450 1,650 1,650 1,650
53715 PAGING SERVICES 1,783 2,400 2,400 2,400
53725 TELEVISION SERVICES 1,032 1,465 1,465 1,465
53750 TRAVEL EXPENSES 770 770 770
53905 EMP TUITION AND/OR TRAVEL REIM 734
54540 BUILDING MATERIALS & SUPPLIE 84,544 77,848 97,915 97,915 20,067
54545 CLEANING SUPPLIES 26,503 38,876 39,376 39,376 500
54555 COMPUTER SUPPLIES 77 90 90 90
54560 COMMUNICATION SUPPLIES 75,626 3,820 3,820 3,820
54585 ELECTRICAL SUPPLIES 630 900 900 900
54595 MEETING/WORKSHOP/CATERING FOOD 1,146 1,800 1,800 1,800
54605 FURNISHINGS 345 870 5,000 5,000 4,130
54620 HEATING OIL 70,747 55,000 40,000 40,000 -15,000
54635 GASES AND EQUIPMENT 30 150 150 150
54640 HARDWARE/TOOLS 22,430 29,500 29,500 29,500
54670 MEDICAL SUPPLIES 2,747 1,400 1,400 1,400
54675 OFFICE SUPPLIES 1,593 1,553 1,553 1,553
54680 OTHER SUPPLIES 8,261 8,209 8,209 8,209
54695 PHOTOGRAPHIC SUPPLIES 90 90 90
54700 PUBLICATIONS -299 270 270 270
54715 PLUMBING SUPPLIES 37,534 33,826 23,826 23,826 -10,000
54720 PAPER AND PLASTIC SUPPLIES 31,992 20,600 20,600 20,600
54745 UNIFORMS 1,087 900 900 900
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
54755 TRAFFIC CONTROL PRODUCTS 47,426 39,636 39,636 39,636
54780 DECORATIVE LIGHTING SUPPLIES 59,784 57,087 57,087 57,087
55045 VEHICLES 306,716
55050 CLEANING EQUIPMENT 3,683 3,150 3,150 3,150
55055 COMPUTER EQUIPMENT 2,291 4,550 4,550 4,550
55080 ELECTRICAL EQUIPMENT 45,355 36,750 45,000 45,000 8,250
55105 HOUSEHOLD APPLIANCES 89 10 10 10
55110 HVAC EQUIPMENT 53,293 54,629 61,000 46,000 -8,629
55145 EQUIPMENT RENTAL/LEASE 58,808 54,200 54,200 54,200
55150 OFFICE EQUIPMENT 85 442 442 442
55155 OFFICE EQUIPMENT RENTAL/LEAS 13,676 16,800 16,800 16,800
55160 PHOTOGRAPHIC EQUIPMENT 155 190 190 190
55175 PUBLIC SAFETY EQUIPMENT 785 1,520 1,520 1,520
55190 ROADWAY EQUIPMENT 60,359 1,500 1,500 1,500
55220 WATER/SEWER EQUIPMENT 83,410
55530 OFFICE FURNITURE 3,488 2,350 2,350 2,350
56010 ENGINEERING SERVICES 6,400 1,600 1,600 1,600
56045 BUILDING MAINTENANCE SERVICE 274,704 181,510 239,000 203,110 21,600
56055 COMPUTER SERVICES 7,000 7,000 7,000
56060 CONSTRUCTION SERVICES -500 -500 -500
56125 LANDSCAPING SERVICES 32,760 3,557 3,057 3,057 -500
56140 LAUNDRY SERVICES 6,578 8,386 8,386 8,386
56165 MANAGEMENT SERVICES 13,537 9,300 15,000 10,000 700
56170 OTHER MAINTENANCE & REPAIR S 12,774 17,526 24,026 17,526
56175 OFFICE EQUIPMENT MAINT SRVCS 1,375 1,435 1,435 1,435
56180 OTHER SERVICES 45,878 41,650 41,650 41,650
56185 PUBLIC FACILITIES SERVICES 173 465 465 465
56225 SECURITY SERVICES 51,361 57,327 68,327 62,327 5,000
Roadway performs these functions with 45 full-time positions: four foremen, one administrative
assistant and 40 maintainers; and approximately 10-15 seasonal part-timers.
CHIEF
ADMINISTRATIVE
OFFICER
PUBLIC FACILITIES
ADMINISTRATION
ROADWAY
MAINTENANCE
193
GENERAL FUND BUDGET
ROADWAY MAINTENANCE BUDGET DETAIL
Robert Kennedy
Manager
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01320000 ROADWAY MANAGEMENT 2,907,443 3,292,386 3,447,386 3,542,136 249,750
1320PS ROADWAY PERSONAL SVCS 1,605,195 1,923,164 1,923,164 2,019,451 96,287
2320TPS ROADWAY OTHER PERS SERVICE 212,787 185,475 185,475 182,390 -3,085
3320FB ROADWAY FRINGE BENEFITS 528,672 586,871 586,871 650,919 64,048
4320EX ROADWAY OPER EXP 475,969 507,581 628,581 587,581 80,000
6320SS ROADWAY SPEC SVCS 84,819 89,295 123,295 101,795 12,500
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
2) To reduce overall age of sweeper fleet by purchasing new equipment through capital funding.
6 MONTH STATUS:
195
GENERAL FUND BUDGET
ROADWAY MAINTENANCE PROGRAM HIGHLIGHTS
3) To purchase new Mad-Vac for cleaning sidewalks.
6 MONTH STATUS:
5) To continue to improve response time for pothole repair from 48hrs to 24hrs.
6 MONTH STATUS:
6) To continue training employees in safe operation of all mechanical equipment and use of
personal protective equipment.
6 MONTH STATUS:
FY 2011-2012 GOALS
2) To purchase additional snow equipment to replace equipment that is over 15 years old.
6 MONTH STATUS:
3) To continue training employees in safe operation of snow removal and operating snow
equipment.
6 MONTH STATUS:
198
PUBLIC FACILITIES DIVISIONS
SANITATION & RECYCLING
MISSION STATEMENT
Sanitation Division provides weekly curbside collection of all general household solid waste in the City
in compliance with all applicable City, State and Federal health, environmental and safety regulations.
The Recycling Division removes recyclable materials from the solid waste stream through collection
and transportation to a regional intermediate processing center as prescribed by City ordinance.
Recycling provides bi-weekly curbside household recycling collection of glass, metal food containers,
newspapers, HDPE & PETE plastics while also providing recycling of tires, white metal goods and
batteries through the Transfer Station. In addition, Recycling removes and processes leaves and tree
trimmings for composting and use in City landscaping projects. All services are provided with strict
adherence to all applicable Environmental Protection Agency & Department of Environmental
Protection regulations.
The Sanitation/Recycling Division accomplishes these tasks with 34 total full-time positions: one
manager, one foreman, two supervisors and 30 maintainers (22 assigned to Sanitation, 8 assigned to
Recycling). There are twelve daily sanitation routes and four daily recycling routes.
CHIEF
ADMINISTRATIVE
OFFICER
PUBLIC FACILITIES
ADMINISTRATION
SANITATION
Charlie Carroll
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01325000 SANITATION & RECYCLING -9,200 -20,000 -20,000 -20,000
41285 PF ENFORCEMENT FINES -9,200 -20,000 -20,000 -20,000
41406 CURBSIDE ADVERTISING
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01325000 SANITATION & RECYCLING 5,084,752 5,179,518 5,423,694 5,340,854 161,336
1325PS SANITATION PERSONAL SVCS 1,360,210 1,438,731 1,438,731 1,446,692 7,961
2325TPS SANITATION OTHER PERS SERVICES 397,051 328,957 328,957 327,377 -1,580
3325FB SANITATION FRINGE BENEFITS 568,338 605,765 605,765 656,544 50,779
4325EX SANITATION OPER EXP 2,676,540 2,726,665 2,831,841 2,811,841 85,176
6325SS SANITATION SPEC SVCS 82,613 79,400 218,400 98,400 19,000
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
Tons -- Total Residential Refuse 62,855 63,721 56,584 55,436 56,624 56,011
Tons -- Schools Refuse 2,752 2,521 2,297 2,370 2,255 2,325
Tons -- Commercial Refuse 2,853 818 911 738 876 1,250
Tons -- Total Refuse 68,460 67,060 59,792 58,543 59,756 59,586
Tipping fee per ton (Residential /
Commercial) $61.83 / 66 $65.67/ 70 $71.61/76 $75.34/80 $63.00 $ 64.09
Total Tip Fees Paid to CRRA $4,244,773 $4,404,992 $4,285,695 $4,060,437 $3,764,620 $ 3,818,840
Minimum Commitment Charges
paid to CRRA $880,000 $880,000 $550,000 $1,017,500 $0 $0
Total Paid to CRRA $5,124,773 $5,284,992 $4,835,695 $5,077,937 $3,764,620 $3,818,840
YARD WASTE COLLECTION
Accounts 34,750 34,750 34,750 34,750 33,330 33,330
Leaves -- Transfer Station, tons 671 728 709 621 727 750
Leaves -- Total Tons 1,668 2,317 1,884 3,159 3,252 3,275
Yard Waste / Brush -- curbside
and T Station na na na na 2,194 2,000
Leaves and Yard Waste -- Total
Tons 1,581 1,500 2,626 3,596 5,446 5,666
Leaves and Yard waste -- Tons
Composted 1,581 1,500 2,626 3,596 5,446 5,666
SATISFACTION INFORMATION
Total Complaints about refuse
collection 300 290 270 400 230 348
2) To continue to reduce refuse tonnages and tip fee expense while increasing recycling.
4) To re-evaluate all refuse and recycling routes to ensure balance required by collective
bargaining agreement (12 tons/per route) as well as to improve efficiency, reduce costs and
eventually to shift from refuse routes to recycling routes.
2) To re-evaluate all refuse and recycling routes to ensure balance required by collective
bargaining agreement (12 tons/per route) as well as to improve efficiency and reduce costs.
6 MONTH STATUS: Partially meeting goal — ongoing effort. Will be re-examining and re-
evaluating routes as part of implementation of Single Stream recycling this summer, with
long-term goal of replacing sanitation routes with recycling routes. Currently initiating
requirement for operators to dump after every route rather than continue onto next route,
thereby enabling better recording of each route’s tons.
3) To continue to drive down refuse tonnages and tip fee expenses while increasing recycling,
improving public outreach programs, and increasing frequency and volume of recycling. We
will continue to provide information about recycling availability and benefits, and issue
reminders to separate recycling from trash and to reduce water weight in trash.
6 MONTH STATUS: Meeting goal(s). Initiated rewards pilot program on four recycling routes,
conducting repeated, multi-faceted, multi-location outreach program on recycling benefits, as
well as direct mail. Also, when stop is cited for contamination, Recycling Foreman visits
resident and provides information about the citation, compliance, expense-avoidance and
benefits of recycling.
6) To continue to work with Mayor’s Office to assist in providing Single Stream recycling to
Bridgeport residents during fiscal year 2011.
6 MONTH STATUS: Meeting goal. Single Stream recycling will be available citywide summer
2011.
2) To procure and distribute 64gal rollout carts to resident households for use in Single Stream
recycling. Single Stream recycling will allow expanded list of accepted items to be thrown all into
same container, with no need to separate paper from plastics or cardboard. Additional numbered
plastic containers as well as screw-top paper containers will become accepted. Recycling tonnages
should increase, potentially by 30% or more, thereby avoiding expense for disposal.
3) Utilizing Single Stream recycling, perform routes with rear-loader trucks (same as Sanitation)
equipped with automatic cart-lifters, thereby continuing to reduce worker compensation costs as well
as improving vehicle maintenance efficiency.
4) Examine potential for shifting routes from Sanitation to Recycling if tonnages warrant.
1) To continue to work with the Mayor’s Office and CRRA (Connecticut Resources Recovery
Authority) to provide Single Stream recycling to households during second half of fiscal year
2011, eliminating need to separate recycling by types, reducing burden to households,
expanding types accepted and greatly increasing tonnage.
6 MONTH STATUS: Meeting goal. Single Stream recycling to be available citywide mid-2011.
3) To continue to reduce refuse tonnages and increase recycling tonnages, thereby reducing tip
fee expenses. The goal for curbside recycling route tonnages is to increase fiscal year 2011
by 15% over fiscal year 2010, which is projecting at 15% increase over fiscal year 2009.
6 MONTH STATUS: Partially meeting goal. Recycling tonnages through first six months of
fiscal year up 2.2% from same time last year. Curbside/residential recycling tonnages for
FY10 finished 9.4% above FY09, but continuing that rate of growth in weight so far in FY11
has been very challenging. Industry-wide, recycling tonnages are down not only due to the
recession, but also from fewer newspapers and magazines in circulation, lighter weight
containers, smaller packaging, increased use of thinner plastics, plastics replacing glass,
deposits on water bottles and many efforts by manufacturers, shippers and retailers to save
costs and shelf-space by reducing the size and weight of packaging.
Bridgeport was one of only three municipalities in 13-town coalition (SWEROC) to increase
recycling tonnages for FY10. Through first six months of FY11, Bridgeport is one of only two
towns to show increases. For Bridgeport’s tonnages to be climbing at a time when many
factors are combining to drive down the weight of recycling speaks to the continued efforts of
departmental staff, the direction and leadership of the Mayor’s Office, along with the
increased cooperation of our residents. It also suggests that we had and likely continue to
have much room to grow.
Diversion of solid waste from the refuse stream to the recycling stream continues to defy any
direct, dependent relationship. Refuse tonnages (isolating curbside collection only)
decreased 1000 tons from FY09 to FY10, but recycling tonnages increased only 212 tons.
From FY08 to FY09, refuse tonnages decreased 1887 tons while recycling tons actually
decreased 42 tons. Through the first six months of FY11, curbside-only refuse tons have
dropped 486 tons, but recycling tonnage is up only 27 tons.
5) To work with Mayor’s Office to identify and explore new sources of untapped potential:
private commercial generators.
6 MONTH STATUS: Partially meeting goal – ongoing effort. Working with Downtown Special
Services District to improve recycling through downtown merchants.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01325000 SANITATION & RECYCLING 5,084,752 5,179,518 5,423,694 5,340,854 161,336
51000 FULL TIME EARNED PAY 1,342,994 1,438,731 1,438,731 1,446,692 7,961
51024 FT SNOW DAY PAY 1,784
51036 FT GRIEVANCE/ARB AWARD PAY 15,432
51104 TEMPORARY ACTING 2X OVERTI 1,333 1,600 1,600 1,600
51106 REGULAR STRAIGHT OVERTIME 225,841 108,000 108,000 108,000
51108 REGULAR 1.5 OVERTIME PAY 53,174 75,000 75,000 75,000
51110 TEMP ACTING 1.5X OVERTIME 157 600 600 -600
51116 HOLIDAY 2X OVERTIME PAY 95,042 100,000 100,000 100,000
51134 TEMP SHIFT 2 DIFFERENTIAL 45 200 200 200
51136 TEMP SHIFT 3 DIFFERENTIAL 13,893 13,000 13,000 13,000
51138 NORMAL STNDRD SHIFT DIFFER 2,522 2,392 2,392 2,392
51140 LONGEVITY PAY 28,165 28,165 27,185 -980
51156 UNUSED VACATION TIME PAYOU 5,045
52360 MEDICARE 11,001 17,313 17,313 15,925 -1,388
52385 SOCIAL SECURITY
52504 MERF PENSION EMPLOYER CONT 137,439 136,649 136,649 157,542 20,893
52917 HEALTH INSURANCE CITY SHARE 419,898 451,803 451,803 483,077 31,274
53610 TRAINING SERVICES 225 1,800 1,800 1,800
53735 COMMERCIAL TIPPING FEE 28,675 35,000 52,284 52,284 17,284
53745 MUNICIPAL TIPPING FEES 2,515,236 2,619,640 2,682,532 2,682,532 62,892
54010 AUTOMOTIVE PARTS 69,145
54545 CLEANING SUPPLIES 1,690 360 360 360
54560 COMMUNICATION SUPPLIES 3,025 3,025 3,025
54640 HARDWARE/TOOLS 31,999 30,000 35,000 35,000 5,000
54675 OFFICE SUPPLIES 484 746 746 746
54745 UNIFORMS 12,092 12,694 12,694 12,694
54775 RECYCLING SUPPLIES 16,993 20,000 40,000 20,000
55160 PHOTOGRAPHIC EQUIPMENT 2,500 2,500 2,500
55175 PUBLIC SAFETY EQUIPMENT 900 900 900
56045 BUILDING MAINTENANCE SERVICE 11,540
56125 LANDSCAPING SERVICES 5,340
56140 LAUNDRY SERVICES 11,482 14,000 14,000 14,000
56165 MANAGEMENT SERVICES 1,682
56170 OTHER MAINTENANCE & REPAIR S 1,183 1,200 1,200 1,200
56180 OTHER SERVICES 4,778
56210 RECYCLING SERVICES 25,000 41,000 180,000 60,000 19,000
56215 REFUSE SERVICES 14,200 14,200 14,200
56225 SECURITY SERVICES 21,608 9,000 9,000 9,000
59005 VEHICLE MAINTENANCE SERVICES 14,200 -14,200
The Transfer Station is owned and operated by the City of Bridgeport to provide for its residents and
permitted small businesses safe, environmentally responsible access to refuse disposal and recycling
services. The City provides the site itself, management of the site, a Weigh Master, a roll-off truck
with driver employed by the City to provide for refuse disposal and recycling.
CHIEF
ADMINISTRATIVE
OFFICER
PUBLIC FACILITIES
ADMINISTRATION
SANITATION
TRANSFER
STATION
Anthony DePrimo
Manager
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01330000 TRANSFER STATIONS 1,820,057 1,796,079 1,980,777 1,882,223 86,144
1330PS TRANSFER STATIONS PERSONAL SVCS 38,169 39,602 39,602 41,610 2,008
2330TPS TRANSFER STATION OTHER PERS SV 13,150 24,420 24,420 24,320 -100
3330FB TRANSFER STATION FRNGE BENEF 21,142 22,179 22,179 25,176 2,997
4330EX TRANSFER STATIONS OPER EXP 73,060 77,640 77,640 77,640
6330SS TRANSFER STATION SPEC SVCS 1,674,536 1,632,238 1,816,936 1,713,477 81,239
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
TRANSFER STATION
Tipping fee per ton -- Residential* $61.83 $65.67 $71.61 $75.34/$63 $63.00 $64.09
Tipping fee per ton -- Commercial* $66.00 $70.00 $76.00 $80/$63 $63.00 $64.09
FY 2011-2012 GOALS
1) Implement electronic waste recycling program, removing unwanted televisions, computers,
printers, amplifiers, receivers, tape players, speakers, headphones and other equipment from
the waste stream, thereby avoiding disposal and tip fee costs while reducing incineration of
toxic materials.
2) Enter into partnership with Salvation Army to reduce amount of bulk trash moving through
Transfer Station. Salvation Army will take usable furniture, including sofas, chairs, dressers,
and other household furnishings at no cost to City. They will supply their own container and
their own manpower. This effort should reduce tip fee expenses as well as illegal dumping
and its related costs throughout city.
2) Enter into partnership with Salvation Army to reduce amount of bulk trash moving through
Transfer Station. Salvation Army will take usable furniture, including sofas, chairs, dressers,
and other household furnishings at no cost to City. They will supply their own container and
their own manpower. This effort should reduce tip fee expenses as well as illegal dumping
and its related costs throughout city.
6 MONTH STATUS: Efforts ongoing, program not yet implemented.
Listed below are accepted items, their associated disposal fees when applicable (or historical
averages), and a typical monthly tonnage:
Municipal Solid Waste (bulk, furniture, house-hold trash): $64.09/ton, 1,376 tons/month.
Leaves: processed at compost site-in-house: 61 tons/month.
Brush: processed at compost site-in-house: 183 tons/month.
Tires: $12.50/yard, usually $500.00/load, 3-4 loads delivered per month.
Scrap Metal: $100/gross-lg-ton: 87 tons/month—revenue from sale deposited to General
Fund, rates vary with market.
Waste Oil: $6,000 fee; 187 gal/month.
Antifreeze: 99 gal/month.
Small amounts of aggregated construction and demolition material: .75/ton, processed by
The facility is open to Bridgeport residents and small business owners/haulers with permits, year-
round, with the following hours of operation:
Spring/Summer/Fall Winter
April 1 through October 31
Hours November
Hours1 -March 31
Monday-Friday Monday-Friday
7 AM-3:30 PM 7 AM-2:30 PM Monday-Friday
Saturday Saturday
7 AM-2:30 PM 7 AM-NOON
Closed on the following holidays
New Year'sfollowingholidays:holidays:
Day, Martin Luther King Day, Good Friday
Memorial Day, Independence Day, Labor Day, Thanksgiving Day and Christmas Day
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01330000 TRANSFER STATIONS 1,820,057 1,796,079 1,980,777 1,882,223 86,144
51000 FULL TIME EARNED PAY 38,169 39,602 39,602 41,610 2,008
51106 REGULAR STRAIGHT OVERTIME 151 200 200 200
51108 REGULAR 1.5 OVERTIME PAY 10,726 21,000 21,000 21,000
51110 TEMP ACTING 1.5X OVERTIME 100 100 -100
51116 HOLIDAY 2X OVERTIME PAY 1,481 2,000 2,000 2,000
51122 SHIFT 2 - 1.5X OVERTIME 5
51124 SHIFT 2 - 2X OVERTIME 9
51128 SHIFT 3 - 1.5X OVERTIME 37
51136 TEMP SHIFT 3 DIFFERENTIAL
51138 NORMAL STNDRD SHIFT DIFFER 10
51140 LONGEVITY PAY 1,120 1,120 1,120
51156 UNUSED VACATION TIME PAYOU 731
52360 MEDICARE 367 590 590 567 -23
52504 MERF PENSION EMPLOYER CONT 4,047 3,869 3,869 4,744 875
52917 HEALTH INSURANCE CITY SHARE 16,728 17,720 17,720 19,865 2,145
53705 ADVERTISING SERVICES 10,360 12,318 12,318 12,318
53720 TELEPHONE SERVICES 1,375 24,000 24,000 24,000
53730 CASH FOR TRASH 13,500 13,500 13,500 13,500
54540 BUILDING MATERIALS & SUPPLIE 644 2,000 2,000 2,000
54560 COMMUNICATION SUPPLIES 800 800 800
54640 HARDWARE/TOOLS 20 720 720 720
54670 MEDICAL SUPPLIES 160 750 750 750
54675 OFFICE SUPPLIES 466 466 466
54680 OTHER SUPPLIES 125 1,812 1,812 1,812
54745 UNIFORMS 99 184 184 184
54770 SALE OF SURPLUS/OBSOLETE ITE 20,900 20,000 20,000 20,000
55155 OFFICE EQUIPMENT RENTAL/LEAS 775 1,090 1,090 1,090
55165 PARKS EQUIPMENT 25,103
56080 ENVIRONMENTAL SERVICES 13,016 17,500 57,500 17,500
56125 LANDSCAPING SERVICES 4,485 1,000 630 630 -370
56140 LAUNDRY SERVICES 503 747 747 747
56170 OTHER MAINTENANCE & REPAIR S 1,486 1,486 1,486
56180 OTHER SERVICES 2,120 5,130 5,500 5,500 370
56210 RECYCLING SERVICES 3,000 3,000 3,000
56215 REFUSE SERVICES 1,613,476 1,591,575 1,736,273 1,672,814 81,239
56225 SECURITY SERVICES 40,937 11,800 11,800 11,800
CHIEF
ADMINISTRATIVE
OFFICER
PUBLIC FACILITIES
ADMINISTRATION
PARK BOARD
PARKS
ADMINISTRATION
D. FAIRCHILD
WHEELER
GOLF COURSE
215
GENERAL FUND BUDGET
FAIRCHILD WHEELER G.C. BUDGET DETAIL
Charles Carroll
Manager
REVENUE SUMMARY
Contained in Parks
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01331000 FAIRCHILD WHEELER GOLF COURSE 1,229,797 1,323,048 1,339,300 1,327,843 4,795
1331PS FAIRCHILD WHEELER PERSONAL SVCS 513,493 538,837 538,837 543,283 4,446
2331TPS FAIRCHILD WHEELER OTHER PERS SVC 48,875 50,000 50,000 50,000
3331FB FAIRCHILD WHEELER FRINGE BENEFITS 47,291 50,556 50,556 49,653 -903
4331EX FAIRCHILD WHEELER OPER EXP 561,577 635,055 635,007 635,007 -48
6331SS FAIRCHILD WHEELER SPEC SVCS 58,560 48,600 64,900 49,900 1,300
PERSONNEL SUMMARY
216
GENERAL FUND BUDGET
FAIRCHILD WHEELER G.C. PROGRAM HIGHLIGHTS
FY 2011-2012 GOALS
1) To increase rounds to 62,000 and continue to increase the # of Tournament/Outings/Events.
To this end we need to maintain the momentum and progress we’ve made improving the
course conditions. We also aim to retain all new and long-standing
Tournaments/Outing/Events partnerships.
2) To continue the strong partnership with the First Tee Program at Fairchild Wheeler and to
increase Bridgeport youth involvement in the sport of golf. The construction of a new building
to facilitate First Tee programs at the driving range is being planned through the generous
donation of J.J. Henry and the Henry House foundation. To continue the promotion, youth
engagement and success of the First Tee Program at Fairchild Wheeler as the flagship
model of First Tee’s nationally recognized program and chapter consisting of 6 locations in
the tri-state area.
3) To continue to grow our relationship with Sacred Heart University (I.E. – Alumni Association
Golf Outing/ Faculty and Student leagues).
4) To continue to increase advertising, visibility and accessibility of D. Fairchild Wheeler Golf
Course through Internet, print and radio media. By increasing our web presence, integrating
social media, and linking with Bridgeport’s current web site, awareness about the course will
increase. To establish a Facebook page and Twitter page to update our customers with
current course conditions and specials. To expand our advertising through trade.
5) To improve customer service at Fairchild Wheeler while maintaining professional
accommodations and proper golf course etiquette. To schedule part time employee work at
Fairchild Wheeler Golf Course based on weekly peak golf times and seasonal trends as a
2) To continue the strong partnership with the First Tee Program at Fairchild Wheeler and to
increase Bridgeport youth involvement in the sport of golf.
6 MONTH STATUS: Over 1500 youth participated in the First Tee Program. Groups from
local community recreation centers, Bridgeport schools and Fairfield county youth ranging
from ages 7 through 17 utilized Fairchild Wheeler Golf Course to learn the sport of golf, team
building, discipline, leadership skills and work ethic on and off the fairways.
The First Tee at Fairchild Wheeler continues to grow and represent the largest
number of participants in the North East Section of all seven First Tee facilities. The
construction of a new building to facilitate First Tee programs at the driving range is being
planned through the generous donation of J.J. Henry and the Henry House foundation.
3) To assess and phase-in the completion of the remaining prioritized areas of improvement
outlined in the Master Plan. To monitor and measure how these improvements in landscape
design and safety impact the future playability and sustainability of the golf course. As a
component of this exercise, to revisit the Master Plan to evaluate the construction of bunkers
and drainage repairs on the Red course.
6 MONTH STATUS: A main strength of the Fairchild Wheeler Golf Course Greens keeper
crew is its ability to implement Master Plan recommendations for improvements in-house
without the markup of outside contractors and extra capital dollars. 90% of Fairchild Wheeler
capital construction projects were performed on an in-house basis. In keeping with the spirit
of the Master Plan our staff has designed and built many course improvements in the past 6
to 12 months. Staff has carried out these construction projects efficiently, interfacing golf
course resources and coordinating work with Public Facilities and Parks Maintenance while
recycling and reusing supplies. We enjoy this work, and we continually improve the finished
product.
7) To improve and enhance the property with special attention to the welcome area and main
clubhouse, cart paths, bunkers, tee boxes, grass lengths, and signage.
6 MONTH STATUS: To complement the restriping and paving of the parking lot and entrance
road, so far this fiscal year has been an active period for course renovations. Several major
improvements involving tee box enhancements, drainage repairs, irrigation upgrades have
been completed on both the Black and Red Course, augmented by Public Facilities Roadway
Maintenance assistance widening and repairing cart paths and cart pickup/drop off areas and
Parks Department help building a new scoreboard, positioning traffic horses and planters and
cleaning driving range.
1. Tripled the size of the Red Tee box on 1st hole of the Black Course
2. Built a brand new Red Tee box on the 2nd hole of the Black course
3. Built a brand new Red Tee box on the 4th hole of the Black course
4. Built a brand new Red Tee box on the 8th hole of the Red course
5. Began doubling the size of the White Tee box on the 9th hole of the Red Course;
scheduled for completion in the Spring of 2011
6. Began expansion of the Tee box on the 3rd hole of the Black Course; scheduled for
completion in the Spring of 2011
7. Began doubling the size of the Tee box on the 12th hole of the Red Course;
scheduled for completion in the Fall of 2011
8. Finished an extensive in-house drainage project on #1 Black fairway; finally
eliminating the biggest eye-sore on the property and increasing playability during wet
periods, potentially increasing revenue.
9. Completed smaller, but important, drainage projects on #17 Black, #13 Black, #18
Red, #2 Red, #9 Red.
8) To expand the cart barn to facilitate all 120 carts and as a long-term goal, to establish an
electric fleet to replace gas-powered golf carts in 2011.
6 MONTH STATUS: At the end of the term of the current lease with the current golf cart
provider the feasibility of an electric fleet at Fairchild Wheeler Golf Course will be evaluated
for its cost savings and energy benefits. Electric cart deployments at similar facilities will be
researched for its effect on the pace of the course, player satisfaction, operations and
increased revenue. Preliminary planning for strategic action will be conducted in fiscal year
2012.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01331000 FAIRCHILD WHEELER GOLF COURSE 1,229,797 1,323,048 1,339,300 1,327,843 4,795
51000 FULL TIME EARNED PAY 176,444 174,567 174,567 179,013 4,446
51100 PT TEMP/SEASONAL EARNED PA 337,049 364,270 364,270 364,270
51106 REGULAR STRAIGHT OVERTIME 418
51108 REGULAR 1.5 OVERTIME PAY 43,130 45,000 45,000 45,000
51116 HOLIDAY 2X OVERTIME PAY 3,711 5,000 5,000 5,000
51156 UNUSED VACATION TIME PAYOU 1,617
52154 LIFE INSURANCE CIVIL SERVICE 7
52360 MEDICARE 3,585 7,814 7,814 2,507 -5,307
52385 SOCIAL SECURITY 9,362 6,622 6,622 6,622
52504 MERF PENSION EMPLOYER CONT 15,213 16,584 16,584 20,407 3,823
52917 HEALTH INSURANCE CITY SHARE 19,125 19,536 19,536 20,117 581
53110 WATER UTILITY 77,934 99,000 99,000 99,000
53120 SEWER USER FEES 1,975 3,200 3,200 3,200
53130 ELECTRIC UTILITY SERVICES 50,149 55,940 55,940 55,940
53140 GAS UTILITY SERVICES 28,290 38,000 38,000 38,000
53605 MEMBERSHIP/REGISTRATION FEES 160 1,000 1,000 1,000
53705 ADVERTISING SERVICES 5,957 3,700 3,700 3,700
53720 TELEPHONE SERVICES 9,060 8,900 8,900 8,900
54010 AUTOMOTIVE PARTS 1,919 2,000 2,000 2,000
54530 AUTOMOTIVE SUPPLIES 449
54535 TIRES & TUBES 620 800 800 800
54540 BUILDING MATERIALS & SUPPLIE 11,224 8,000 8,000 8,000
54545 CLEANING SUPPLIES 1,594 1,500 1,500 1,500
54560 COMMUNICATION SUPPLIES 436 500 500 500
54610 DIESEL 9,458 15,000 15,000 15,000
54615 GASOLINE 25,003 31,000 31,000 31,000
54635 GASES AND EQUIPMENT 1,000 1,000 1,000
54640 HARDWARE/TOOLS 4,524 4,500 4,500 4,500
54650 LANDSCAPING SUPPLIES 177,332 156,500 156,452 156,452 -48
54675 OFFICE SUPPLIES 227 1,200 1,200 1,200
54710 PARKS SUPPLIES 7,275 20,500 20,500 20,500
54720 PAPER AND PLASTIC SUPPLIES 2,408 2,400 2,400 2,400
54735 ROADWAY SUPPLIES 5,939 6,200 6,200 6,200
54745 UNIFORMS 2,805 2,800 2,800 2,800
54750 TRANSPORTATION SUPPLIES 877 900 900 900
55040 VEHICLE RENTAL/LEASE 104,362 122,265 122,265 122,265
55055 COMPUTER EQUIPMENT 130 500 500 500
55080 ELECTRICAL EQUIPMENT 2,872 1,600 1,600 1,600
55120 LANDSCAPING EQUIPMENT 4,578 7,500 7,500 7,500
55145 EQUIPMENT RENTAL/LEASE 19,920 21,735 21,735 21,735
55195 SPORTING EQUIPMENT 4,102 16,915 16,915 16,915
56045 BUILDING MAINTENANCE SERVICE 2,832 3,300 3,300 3,300
56125 LANDSCAPING SERVICES 7,251 7,110 10,610 10,610 3,500
56170 OTHER MAINTENANCE & REPAIR S 40,698 28,200 41,000 26,000 -2,200
56175 OFFICE EQUIPMENT MAINT SRVCS 500 500 500
56180 OTHER SERVICES 1,490 1,850 1,850 1,850
56225 SECURITY SERVICES 5,990 7,140 7,140 7,140
59005 VEHICLE MAINTENANCE SERVICES 300 500 500 500
221
GENERAL FUND BUDGET
Connecticut's Beardsley Zoo is dedicated to acquainting a diverse public to the delicate balance that
exists between living things and their environment. Animal exhibits, plantings, graphics, and Zoo
programs are presented in such a manner as to give the visitor a sense of awareness and concern for
the intricate beauty and fragility of our planet. This mission is achieved by a formal master plan
comprised of the following goals:
Education: Achieved through staff involvement and training, outreach and in-house formal
programs, workshops, lectures, docent volunteers, natural animal exhibits, informational and
interpretive graphics, and research utilizing staff, universities and other zoological facilities.
Recreation: Achieved through state-of-the-art exhibit design, well-run visitor services and by
maximizing the natural and park-like setting with formal and informal landscaping.
CHIEF
ADMINISTRATIVE
OFFICER
PUBLIC FACILITIES
ADMINISTRATION
PARKS
ADMINISTRATION
BEARDSLEY
ZOOLOGICAL
GARDENS
Greg Dancho
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01341000 BEARDSLEY ZOO/CAROUSEL -355,000
44268 STATE OF CT ZOO SUBSIDY -355,000
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01341000 BEARDSLEY ZOO / CAROUSEL 1,289,785 1,407,851 1,423,050 1,467,878 60,027
1341PS ZOO PERSONAL SVCS 596,158 636,838 636,838 662,855 26,017
2341TPS ZOO OTHER PERS SVCS 57,789 70,865 70,865 71,295 430
3341FB ZOO FRINGE BENEFITS 182,721 206,828 206,828 225,209 18,381
4341EX ZOO OPER EXP 400,329 439,240 454,739 454,739 15,499
6341SS ZOO SPEC SVCS 52,787 54,080 53,780 53,780 -300
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) This year the Connecticut Zoological Society has looked inward to its board and has
renovated its committee structure. One committee that has been formed is the Education and
Visitor Experience Committee. One of the charges of this group is to standardize our training
of all full and part time staff along with volunteers. Our goal is to become even more of a
facility friendly organization. More programs and interactive displays will be added to the
grounds along with small animal exhibits that will bring our collection numbers up.
6 MONTH STATUS:
2) A new eagle exhibit will open this spring with three eagles being selected for the exhibit: 2
from Alaska and 1 from Florida.
6 MONTH STATUS:
3) We will continue to enhance our sculpture garden from a local artist Kim Kuzina.
6 MONTH STATUS:
4) Our education department will again create a “show” for our visitors, this year focusing on the
Wildlife of the World. We will dovetail that program into our marketing plan.
6 MONTH STATUS:
5) A staff focus group has put the beginning touches on that plan which will be rolled out this
spring. We know that we will not be able to build a major exhibit with the existing economy
but we can look at bringing new animals that will not tax our operational expense. Small
exhibits are planned along the walkway from the front gate into the Zoo and a replacement
for our Andean Condor is in the works with The Association of Zoos & Aquariums (AZA).
Also all empty exhibits will be filled for the summer season.
6 MONTH STATUS:
225
GENERAL FUND BUDGET
BEARDSLEY ZOO PROGRAM HIGHLIGHTS
6) The Zoo needs to have a great relationship with its guest as they are our best marketing plan
through word of mouth. To that end we are standardizing a customer service training program
for all staff and volunteers. This program will be held this spring and recorded for use
throughout the season.
6 MONTH STATUS:
7) As always, we look to increase our visitation and we have been fortunate to have brought
more visitors to the Zoo year after year—this year attendance increased 8%. We have an
AZA Species Survival recommendation to breed our Amur Tigers this year. You cannot count
your cubs before they are born, but we will put together a plan for marketing and education in
case of that lucky event. This year being the Asian Year of the Tiger would help that effort!
6 MONTH STATUS:
8) We are again focusing on our Andean Bear exhibit with the aim of fundraising to move the
bears to a new location. We are hopeful that private funding can be secured and perhaps
bond funding can be investigated.
6 MONTH STATUS:
9) This is the last year that the People’s United Bank Foundation will fund our graphics program.
The New World Tropics is the last area for a graphic makeover and enhancements will be
complete this spring/summer. We will also be adding interpretive graphics throughout the
grounds that will be informative and offer better photo opportunities.
6 MONTH STATUS:
10) This year, we will institute a Teacher Appreciation Day with free admission to the zoo for area
school teachers. We will inform teachers about our educational programs and show them
how they can use the Zoo for their Mastery programs.
6 MONTH STATUS:
226
GENERAL FUND BUDGET
BEARDSLEY ZOO APPROPRIATION SUPPLEMENT
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01341000 BEARDSLEY ZOO / CAROUSEL 1,289,785 1,407,851 1,423,050 1,467,878 60,027
51000 FULL TIME EARNED PAY 511,650 551,838 551,838 577,855 26,017
51100 PT TEMP/SEASONAL EARNED PA 81,281 85,000 85,000 85,000
51102 LONG TERM ACTING PAY 195
51108 REGULAR 1.5 OVERTIME PAY 14,641 17,000 17,000 17,000
51116 HOLIDAY 2X OVERTIME PAY 39,579 40,000 40,000 40,000
51140 LONGEVITY PAY 13,865 13,865 14,295 430
51156 UNUSED VACATION TIME PAYOU 3,374
51306 PERSONAL DAY PAY OUT 3,227
52360 MEDICARE 2,844 6,295 6,295 4,994 -1,301
52385 SOCIAL SECURITY 1,781 7,052 7,052 1,872 -5,180
52504 MERF PENSION EMPLOYER CONT 44,501 53,741 53,741 65,876 12,135
52917 HEALTH INSURANCE CITY SHARE 133,595 139,740 139,740 152,467 12,727
53110 WATER UTILITY 32,046 42,000 43,760 43,760 1,760
53120 SEWER USER FEES 10,614 11,800 12,239 12,239 439
53130 ELECTRIC UTILITY SERVICES 132,652 140,000 153,000 153,000 13,000
53140 GAS UTILITY SERVICES 107,658 125,000 125,000 125,000
53610 TRAINING SERVICES 300 300 300 300
53905 EMP TUITION AND/OR TRAVEL REIM 1,958 3,600 3,600 3,600
54010 AUTOMOTIVE PARTS 200 200 200
54515 ANIMAL SUPPLIES 78,831 80,000 80,000 80,000
54540 BUILDING MATERIALS & SUPPLIE 5,020 4,440 5,200 5,200 760
54545 CLEANING SUPPLIES 2,196 2,200 2,200 2,200
54560 COMMUNICATION SUPPLIES 5,808 3,000 3,000 3,000
54640 HARDWARE/TOOLS 2,989 3,200 3,200 3,200
54650 LANDSCAPING SUPPLIES 3,074 2,550 2,550 2,550
54670 MEDICAL SUPPLIES 10,259 7,400 7,400 7,400
54675 OFFICE SUPPLIES 150 150 150
54715 PLUMBING SUPPLIES 404 2,990 2,990 2,990
54720 PAPER AND PLASTIC SUPPLIES 3,134 3,200 3,200 3,200
54745 UNIFORMS 1,162 3,800 3,800 3,800
54765 WATER/SEWER SUPPLIES
55055 COMPUTER EQUIPMENT 300 300 300
55080 ELECTRICAL EQUIPMENT 350 350 350
55110 HVAC EQUIPMENT 2,227 3,360 2,300 2,300 -1,060
56030 VETERINARY SERVICES 26,125 27,000 27,000 27,000
56045 BUILDING MAINTENANCE SERVICE 10,821 10,343 10,343 10,343
56125 LANDSCAPING SERVICES 2,300 2,300 2,300
56155 MEDICAL SERVICES 3,062 3,500 3,500 3,500
56170 OTHER MAINTENANCE & REPAIR S 1,610 1,121 1,637 1,637 516
56225 SECURITY SERVICES 11,170 9,816 9,000 9,000 -816
227
GENERAL FUND BUDGET
BEARDSLEY ZOO APPROPRIATION SUPPLEMENT
228
PUBLIC FACILITIES DIVISIONS
RECREATION PROGRAMS
MISSION STATEMENT
The mission of the Recreation division is to improve the quality of life of the City's residents through
recreational programs. Our objectives are to maintain exceptional facilities and to provide creative,
healthy, fun programs for all our residents, but with particular focus on youth and seniors.
CHIEF
ADMINISTRATIVE
OFFICER
PUBLIC FACILITIES
ADMINISTRATION
PARK BOARD
PARKS
ADMINISTRATION
RECREATION
DEPARTMENT
Luann Conine
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01350000 RECREATION -69,270 -62,000 -67,000 -67,000 5,000
41675 BALLFIELD RENTAL -14,250 -12,000 -12,000 -12,000
41676 SEASIDE PARK RENTAL -55,020 -50,000 -55,000 -55,000 5,000
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01350000 RECREATION 812,871 875,256 875,256 876,234 978
1350PS RECREATION PERSONAL SVCS 524,120 566,460 566,460 569,636 3,176
2350TPS RECREATION OTHER PERS SERVIC 120,976 125,900 125,900 125,975 75
3350FB RECREATION FRINGE BENEFITS 50,772 59,721 59,721 57,448 -2,273
4350EX RECREATION OPER EXP 101,015 105,058 105,058 105,058
6350SS RECREATION SPEC SVCS 15,989 18,117 18,117 18,117
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) To provide recreation programs for youth, adults, and senior citizens in the Park City.
2) To develop new and innovative activities to engage children, youth, and young adults in
educational, health conscious, and environmentally-friendly activities.
3) To expand opportunities for youth to support and reinforce good behavior. To expand the
Annual Night Recreation Basketball Tournament and reinforce the principles of
sportsmanship and teamwork that the program inspires.
4) To provide exceptional support to youth and young adults who are entering the job field in
Recreation and related areas. To continue the Lifeguard Swim Academy for the fifth
consecutive year in 2012. The Lifeguard Academy trains youth and adults to staff our pools
and beaches and provide water safety instruction, lifesaving skills, and other important life
skills.
5) To expand upon the recreational activities offered to Adults and Senior Citizens in Bridgeport
and to provide a progressive and varied assortment of fitness classes and other health
related activities. To facilitate Senior Leisure and Healthy Lifestyle Programs that will include
an outdoor recreation component, leisure excursions, and health and fitness enrichment
classes.
6) To expand and continue the success of the Parks and Recreation Adult Softball League.
7) To continue to provide outstanding leadership and staff support at Seaside and Beardsley
Parks during the summer peak season most notably with lifeguard and checkpoint staffing.
8) To continue to foster relationships with other municipal departments and community
organizations in an effort to deliver an assortment of activities to all Bridgeport residents.
9) To provide comprehensive up-to-date web content on the City website detailing news and
information about departmental programs.
2) To develop new and innovative activities to engage children, youth and young adults in
educational, health conscious, and environmentally-friendly activities.
To maintain the current structure of Night Recreation Programming while and
continuing to attract more Bridgeport youth & young adults to participate.
6 MONTH STATUS: The Night Recreation program for children and adults for the
2010-2011 season took place at 6 recreation sites at Blackham, Cesar Batalla,
Geraldine Johnson, JFK-Eastside, Longfellow, and Luis Marin Schools. Participant
numbers all sites improved from the previous year.
To enhance the experience for children ages 5-14 at Seaside Park Summer Day
Camp and Veteran’s / Puglio Park Tennis camp and continue to provide these
affordable and organized programs to working families in Bridgeport.
6 MONTH STATUS: The 2010 Seaside Park Summer Camp was a tremendous
success as the number of campers increased. The camp staff coordinated all the
daily activities including trips to the Beardsley Zoo, Bridgeport / Port Jefferson Ferry,
Nutmeg Bowl as well as two exciting new trips to Bounce U and Lake Quassy
Amusement Park. The 2010 Tennis Camp enjoyed the gorgeous location at
Veteran’s / Puglio Park which provides a great facility and more exciting environment,
and the tennis campers also took part in a variety of field trips.
3) To expand opportunities for youth to support and reinforce good behavior including field trips.
To expand the Annual Night Recreation Basketball Tournament and support the
sportsmanship and teamwork that the event inspires.
6 MONTH STATUS: The Night Recreation Basketball Tournament named in memory of
Jackie Lindsay Sr. took place in March/April 2011 and included 4 sites with two divisions of 8-
12 year olds and 13-14 year olds. Over 100 youths participated in the tournament.
4) To provide exceptional support to youth and young adults who are entering the job field in
Recreation and related areas. To continue the Lifeguard Academy for the fourth consecutive
year in 2011. The Lifeguard Academy trains Bridgeport youth to staff our pools and beaches,
and provides water safety instruction, lifesaving skills, and other important life skills.
6 MONTH STATUS: The Lifeguard Swim Academy took place in March/April 2011 with 16
registered applicants. The Swim Academy is a program for applicants to train and build
endurance to become proficient in all lifeguard skills and receive their required certifications.
The Department supports and sustains this community of certified lifeguards with attention to
maintaining their practice and skill set as required by the American Red Cross.
5) To expand upon the recreational activities offered to Adults and Senior Citizens in Bridgeport
and to provide a progressive and varied assortment of fitness classes and other health
related activities. To facilitate Senior Leisure and Healthy Lifestyle Programs that will include
an outdoor recreation, leisure excursions, health/fitness, arts and enrichment classes.
6 MONTH STATUS: The Recreation Department coordinated various activities for adults and
senior citizens. The Senior Picnic at Seaside Parks in September 2010 served over 400
seniors. The Halloween Dinner at the Holy Trinity Greek Orthodox Church served over 275
seniors. Zumba fitness instruction is a weekly class offered at Black Rock Senior Center,
Eisenhower Senior Center, and Holy Trinity Greek Orthodox Church for Recycled Teenagers
Group with an instructor provided by the Recreation Department. The Night Recreation
Program offers supervised athletic activities for adults at the six night recreation centers and
swimming nights for adults and families at the Blackham School Pool.
6) To expand and continue the success of the Parks and Recreation Adult Softball League.
6 MONTH STATUS: The Parks and Recreation Department Adult Softball League at Seaside
Park increased to 12 teams for the Summer 2010 season. The league included an 11 game
schedule for each team and a double-elimination playoff tournament. The Boricuas won the
regular season championship and The Chosen Few won the playoff tournament. Over 200
adults participated in the league.
7) To continue to provide outstanding leadership and staff support at Seaside and Beardsley
Parks during the summer peak season most notably with lifeguard and checkpoint staffing.
6 MONTH STATUS: Recreation staffed and supervised lifeguards and checkpoint attendants
seven days a week from Memorial Day Weekend to Labor Day Weekend in 2010 at Seaside
and Beardsley Park.
9) To provide comprehensive up-to-date web content on the City website detailing news and
information about departmental programs.
6 MONTH STATUS: The Recreation Department continues to update the website regularly to
include new information for the public including recent photos and up-to-date information on
all offerings from the Parks and Recreation Department.
CHIEF
ADMINISTRATIVE
OFFICER
PUBLIC FACILITIES
ADMINISTRATION
PARK BOARD
PARKS
ADMINISTRATION &
MAINTENANCE
Charles Carroll
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01355000 PARKS ADMINISTRATION -2,382,991 -2,374,005 -2,380,356 -2,440,356 66,351
41316 T-MOBILE RENT KENNEDY STADIUM -36,000 -36,000 -36,000 -36,000
41326 WONDERLAND BOND DEBT SERVICE -65,106 -65,106 -65,106
41623 SEASIDEANDBEARDSLEYCHECKPOINT -281,427 -242,649 -280,000 -280,000 37,351
41624 KENNEDY STADIUM RENTAL -3,700 -1,000 -10,000 -10,000 9,000
41625 PARK STICKERS -17,216 -110,000 -20,000 -80,000 -30,000
41626 90ACRESFLEAMARKETSPACERENTAL -4,500 -2,250 -2,250 -2,250
41629 WONDERLAND OF ICE - RENT -79,000 -72,000 -72,000 -72,000
41630 % OF PROFIT -125,000 -75,000 -75,000 -75,000
41632 CITY CONCESSIONS -8,000 -8,000 -8,000
41633 APARTMENT RENTAL -2,700 -1,500 -1,500 -1,500
41635 FAIRCHILDWHEELERGOLFCOURSEREVE -1,772,948 -1,700,000 -1,750,000 -1,750,000 50,000
45341 W.I.C.C ANNUAL LEASE -10,500 -10,500 -10,500 -10,500
45342 FAIRCHILDWHEELERRESTAURANTREVE -50,000 -50,000 -50,000 -50,000
41635 FAIRCHILDWHEELERGOLFCOURSEREVE 24,976
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) To continue to deliver extensive services to City residents and visitors throughout our 45
beautiful parks and to support a healthier lifestyle by providing recreational havens for all city
residents.
Park Master Plan - comprehensive plan to improve all parks in the City; Enhance
existing resources of the Park City; Expand the city’s open space inventory; Ensure
that all residents live within a 15-minute walk from a park or open space by 2020.
Complete and deliver results as part of BGreen sustainability plan in 2011.
Pleasure Beach Master Plan and Feasibility Study - conduct an all-inclusive planning
process coordinated with multiple environmental regulatory and local agencies,
departments and community residents while protecting the existing environmental
habitats and preparing for the restoration of public access.
Washington and Knowlton Park - Initiate enhancements and renovations to both East
Side parks. Establish Knowlton Park as the first thrust of the City’s plan to recapture
riverfront and create an accessible recreational haven for the East Side while
stabilizing and supporting neighborhood economic development.
2) To continue to provide support services annually for large and small events, recreational
activities, volunteer cleanups and beautification service projects and community gatherings.
3) To continue to enhance and maintain park system and augment services in areas
experiencing increased resident and visitor usage. To continue to provide quality ball field
preparation for 37 athletic fields and daily cleaning and maintenance to Parks and Recreation
facilities.
4) To continue to work closely with the Board of Parks Commissioners on projects and initiatives
that prioritize the delivery of outstanding results to City residents and visitors who enjoy the
parks, recreation programs and D. Fairchild Wheeler Golf Course.
Board of Park Commissioners to play active role in community outreach, engagement
and visioning contained in citywide Park Master Planning Process as well as the
Pleasure Beach Master Planning Process.
Board of Park Commissioners to continue to support the Park & Recreation
Department in daily operations, capital construction projects and improvements to
resident services.
5) To continue to improve Seaside Park, the beautiful Long Island Sound waterfront recreational
area. To monitor existing resources at the park through daily assessments. To balance
development and increased usage with sustainable initiatives and maintenance activities to
protect its natural green spaces.
6) To continue improvements to the natural resources found at Beardsley Park while enhancing
accessibility to its picturesque landscapes and protecting the Pequonnock River Watershed
by applying best practice models as an outcome of the City’s Stormwater Management plan.
Where applicable, deploy Pequonnock River Initiative priorities, goals and action items to
subwatersheds (Islandbrook, Johnson Creek, Yellow Mill River, Lewis Gut and other water
bodies).
7) To continue to expand and expedite citywide playground, fence and signage repairs and
improvements. To promote the utilization of the parks as an essential public space for the
neighborhood and community. To promote park appreciation among City residents.
To continue to work with CitiStat to respond effectively and efficiently to constituent
requests via the QALert system.
To engage Kaboom in a community service playground building project in the fall of
2011 if selected and awarded the opportunity.
8) To provide updated information and press releases about the Parks and Recreation
Department, program information and special events and workshops on the City Website.
9) To effectively maintain and protect the urban tree canopy in the Park City through proper tree
care and maintenance practices and the implementation of citywide street tree plantings that
encourage community residents and neighborhoods to be engaged in local environmental
stewardship.
To implement the BGreen 2020 Urban Forest Effects Model Study America the
Beautiful Grant Program provided by the CTDEP and US Forest Service as the first
step in developing an urban forest management plan.
To benchmark tree planting goals leading to the fulfillment of the milestone of
planting 2,012 trees by the spring of 2012. To organize and gather neighborhood
support, shared resources and volunteer groups to achieve this goal.
To continue effective tree maintenance and stump removal while also fielding
constituent requests via the Qalert system.
To continue to work closely with OEMHS and Emergency personnel to be prepared
to respond in the event of a severe storm event.
10) To continue to work closely with all departments of the City of Bridgeport to improve services
to the residents and all who visit the largest municipality in the State of Connecticut. To
conduct and develop strong relationships with all agencies, neighborhood groups,
organizations and entities that are partners, contribute and support Bridgeport’s urban
renewal and revitalization.
2) To provide support services annually for large and small events, recreational activities and
community gatherings.
6 MONTH STATUS: Over 325 small events and 150 large events are expected to be
supported by the Parks and Recreation Department by the end of the year. Close
coordination with Parks and Recreation Administration, staff, the Board of Park
Commissioners and Parks Maintenance and the event organizers and individual residents
has been strong throughout the year.
3) To continue to provide quality ball field preparation for 37 athletic fields and daily cleaning
and maintenance to Parks and Recreation facilities. This goal also includes the renovation
and enhancement of existing park facilities scheduled for completion in 2010 such as
Ellsworth Park, Luis Marin Water Splash pad, Newfield Park, Veteran’s Memorial Park Trails
and other public park improvements.
6 MONTH STATUS:
Ellsworth Park: Construction Management Services conducted multiple bids to stay within
budget and has broken ground on Ellsworth Park in 2010. The project is expected to be
completed during spring/early summer 2011. The Parks Board of Commissioners has
allocated 65K to build a splash pad feature as part of the playground renovations. The
existing playground has been removed and stored to be reinstalled into another park.
4) To continue to work closely with the Board of Parks Commissioners on projects and initiatives
that prioritize the delivery of outstanding results to City residents and visitors who enjoy the
parks, recreation programs and D. Fairchild Wheeler Golf Course.
6 MONTH STATUS:
The Board of Park Commissioners first priority is to service the City and its residents. The
Board of Park Commissioners reviewed all major events held in the Bridgeport Park System,
providing advice and recommendations in order to permit each event to be held safely,
securely and with the most positive results. In addition, the Luis Marin Splashpad project,
Seaside Park Diamond #1 Improvements were coordinated with Parks Board support.
Ellsworth Park improvements have integrated a water play feature into their renovations
through the Board of Park Commissioner efforts. The Board of Park Commissioners has
supported D. Fairchild Wheeler Golf Course has increased rounds of golf and the number of
tournaments.
5) To continue to improve Seaside Park, the beautiful Long Island Sound waterfront recreational
area. To monitor existing resources at the park through daily assessments. To balance
development and increased usage with sustainable initiatives and maintenance activities to
protect its natural green spaces. To assess West Beach and Area leading to Fayerweather
Lighthouse, to shape existing picnic areas to accommodate park visitors, to implement
sidewalk repairs where needed, and to explore other conservation and public service
opportunities at Bridgeport’s premier leisure destination.
6 MONTH STATUS:
Following the March 2010 Storm a variety of improvements were necessary to rebuild from
the damage inflicted on Seaside Park and St. Mary’s. Sidewalk and Rock wall reconstruction,
widespread curb repairs, beach sand restoration, fishing pier refurbishment, reseeding of
disturbed lawn areas, tree pruning and removal and other park repairs were done during the
weeks and months following the storm. Additionally, West Beach picnic areas were
refurbished, new picnic tables and grills installed and West Beach Bathhouse planters were
filled with salt tolerant perennials.
6) To continue improvements to the natural resources found at Beardsley Park while enhancing
accessibility to its picturesque landscapes and protecting the Pequonnock River Watershed.
6 MONTH STATUS:
PRI Initiative: Public Facilities began grant implementation on a 319 CTDEP grant. Working
with Fuss & O’Neill, Save the Sound, non-profit groups, businesses and an array of local
agencies, City departments and outside organizations, the City established strong
partnerships with the town of Trumbull and Monroe on this multifaceted BGreen Initiative. The
Pequonnock Watershed protection plan is in the final stages of development by the firm and
is expected to be completed in May following a series of public workshops being held.
7) To continue to expand and expedite citywide playground, fence and signage repairs and
improvements. To promote the utilization of the parks as an essential public space for the
neighborhood and community. To promote park appreciation among City residents.
6 MONTH STATUS:
William Barnum Park Improvements: trees, plantings, a swingset, benches, and a
new half court were built in the summer and fall of 2010.
Newfield Park Improvements: Horseshoe pits were repaired. Restroom roof fixed.
Public Park improvements are planned for James Brown Waterview Park, McGovern
Park, Johnson Oak Park and Svirha Park in the spring and early summer of 2011.
Tree Planting Program and Glenwood Park Court Improvements as part of the PY36
Community Development Block Grant Program to be completed in phases this year.
8) To revise and update the Parks and Recreation Department information on the City Website
to better service City residents.
6 MONTH STATUS:
Overhauled site content to reflect departmental offerings and provide information regarding
new developments. Future planning efforts are expected to be updated on the calendar to
encourage public participation in public meetings, workshops, and events.
9) To effectively maintain and protect the urban tree canopy in the Park City through proper tree
care and maintenance practices and the implementation of citywide street tree plantings that
encourage community residents and neighborhoods to be engaged in local environmental
stewardship.
6 MONTH STATUS:
Community Development Block Grant Tree Planting Program: City has planted over
350 trees in the past year and aim to increase planting through renewed efforts
identified in Mayor Bill Finch’s BGreen 2020 Sustainability initiative to plant 2,012
trees by 2012.
Urban Forest Effects Model America the Beautiful Grant Program planning has
started.
QAlert: Tornado response and FEMA Emergency documentation
St. Mary’s by the Sea Tree vandalism damage is being monitored for recovery and
the healing of the wounds. Tree conditions have been routinely inspected and will be
continued to be monitored in springtime 2011.
Planted trees as part of the Greening of the Boston Post Road program, CDBG
Adopt-A-Tree Planting Program, Tree City USA arbor day celebration, and various
park improvement projects.
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
Charles Carroll
Manager
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
CHIEF
ADMINISTRATIVE
OFFICER
DEPARTMENT
ON AGING
247
GENERAL FUND BUDGET
DEPARTMENT ON AGING PROGRAM HIGHLIGHTS
Rosemarie Hoyt
Manager
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01351000 DEPT ON AGING 327,846 359,415 359,415 369,925 10,510
1351PS DEPT ON AGING PERSONAL SVCS 240,603 256,008 256,008 258,338 2,330
2351TPS DEPT ON AGING OTHER PERS SVCS 2,304 6,750 6,750 7,050 300
3351FB DEPT ON AGING FRINGE BENEFITS 81,984 90,124 90,124 98,004 7,880
4351EX DEPT ON AGING OPER EXP 2,955 2,553 2,553 2,553
6351SS DEPT ON AGING SPEC SVCS 100 100 100
7351SC DEPT ON AGING SUPP CONT 3,880 3,880 3,880
PERSONNEL SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01351000 DEPT ON AGING 327,846 359,415 359,415 369,925 10,510
1351PS DEPT ON AGING PERSONAL SVCS 240,603 256,008 256,008 258,338 2,330
2351TPS DEPT ON AGING OTHER PERS SVCS 2,304 6,750 6,750 7,050 300
3351FB DEPT ON AGING FRINGE BENEFITS 81,984 90,124 90,124 98,004 7,880
4351EX DEPT ON AGING OPER EXP 2,955 2,553 2,553 2,553
6351SS DEPT ON AGING SPEC SVCS 100 100 100
7351SC DEPT ON AGING SUPP CONT 3,880 3,880 3,880
248
GENERAL FUND BUDGET
DEPARTMENT ON AGING PROGRAM HIGHLIGHTS
ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL ESTIMATED
SERVICE INDICATORS 2005-2006 2006-2007 2007-2008 2008-2009 2009-2010 2010-2011
DEPARTMENT ON AGING
Volunteer Placements 149 197 215 215 215 215
Meals Provided 11,350 8,247 8,924 9,075 9,075 10,050
Health Services-approx. units incl. Outreach (1) 4,080 640 380 380 380 380
Transportation Provided (2) 285 400 760 750 750 760
Chore Program Visits (units) (3) 1,556 750 1,030 650 350 0
Recreation unduplicated (4) 120 190 650 450 450 650
Social Services and Referrals 4,238 5,200 6,150 4,590 4,590 5,250
Senior Activity Excursions & luncheons: Units 14,860 18,000 18,000 18,000 18,000 18,000
Total Seniors Served FY 36,638 33,624 36,109 34,110 34,110 36,155
(1) We have not had a full-time nurse in some time. The Health Department sends a nurse only twice a month now to
the Eisenhower Center and once a month to the Black Rock Senior Center.
(2) Transportation provided includes trips to and from shopping centers.
(3) The CHORE Program was only for a few months and was not renewed for the next fiscal year.
(4) This includes swimming, exercise w/ equipment, ceramics, bingo, line dancing, arts & crafts, cards, billiards.
FY 2011-2012 GOALS
1) Our goals remain the same: to provide more services, recreation and seniors to participate in
the programming we provide. It is essential for mental & physical well-being of seniors that they
get out of the house & socialize with others.
2) We continue to strive to provide varied nutrition, health, transportation and recreational
opportunities to Bridgeport’s senior population.
3) Our swimming pool has a new furnace that keeps the water at a very comfortable 86 degrees.
Swimming is great exercise for seniors, and it is great for easing aches & pains, particularly
arthritis. We are also blessed with a very caring and energetic lifeguard who jumps in the pool
with swimmers and leads them in swim aerobics.
249
GENERAL FUND BUDGET
DEPARTMENT ON AGING APPROPRIATION SUPPLEMENT
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01351000 DEPT ON AGING 327,846 359,415 359,415 369,925 10,510
51000 FULL TIME EARNED PAY 236,894 218,959 218,959 221,289 2,330
51100 PT TEMP/SEASONAL EARNED PA 3,709 37,049 37,049 37,049
51140 LONGEVITY PAY 6,750 6,750 7,050 300
51156 UNUSED VACATION TIME PAYOU 2,304
52154 LIFE INSURANCE CIVIL SERVICE 14
52360 MEDICARE 1,493 2,796 2,796 2,510 -286
52385 SOCIAL SECURITY 838 259 259 259
52504 MERF PENSION EMPLOYER CONT 16,850 21,046 21,046 24,751 3,705
52917 HEALTH INSURANCE CITY SHARE 62,789 66,023 66,023 70,484 4,461
53905 EMP TUITION AND/OR TRAVEL REIM 146
54555 COMPUTER SUPPLIES
54675 OFFICE SUPPLIES 979 1,214 1,214 1,214
54765 WATER/SEWER SUPPLIES 332 150 150 150
55010 ARTS & CRAFT EQUIPMENT 899 450 450 450
55155 OFFICE EQUIPMENT RENTAL/LEAS 600 739 739 739
56170 OTHER MAINTENANCE & REPAIR S 100 100 100
59500 SUPPORTIVE CONTRIBUTIONS 3,880 3,880 3,880
250
PUBLIC FACILITIES DIVISIONS
SIKORSKY AIRPORT
MISSION STATEMENT
The Mission of the Sikorsky Memorial Airport is to operate effectively in accordance with the
regulations of the Federal Aviation Administration (FAR Part 139). Our objectives include maximizing
the airport’s economic & public service value to the City and the region, and providing a safe and
secure aviation facility for the general and aviation public.
CHIEF
ADMINISTRATIVE
OFFICER
PUBLIC FACILITIES
ADMINISTRATION
AIRPORT
COMMISSION
SIKORSKY
AIRPORT
John Ricci
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01375000 AIRPORT -758,062 -922,115 -928,200 -928,200 6,085
41273 AIRPORT FINANCE CHARGES -8
41501 PARKING FEES -3,500
41502 TRANSIENT REVENUE -50,355 -54,015 -48,200 -48,200 -5,815
41503 SECURITY BADGES -330 -200 -200 -200
41504 TIE DOWN -56,198 -95,940 -95,940 -95,940
41505 T-HANGARS -65,000 -67,200 -67,200 -67,200
41506 HANGER RENTALS -242,917 -267,000 -267,000 -267,000
41507 ANNUAL BASE RENT -169,397 -239,660 -275,660 -275,660 36,000
41508 OPERATING CERTIFICATE FEE -1,100 -1,200 -1,200 -1,200
41509 % OF GROSS -75,150 -90,400 -74,600 -74,600 -15,800
41510 FUEL FLOWAGE FEE -85,103 -106,500 -98,200 -98,200 -8,300
41511 CAR RENTAL % OF GROSS -9,004
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2010-2011 GOALS
1) Complete preliminary design for RW 6-24.
2) Obtain approval for relocation of Main Street, Stratford Route 113.
3) Negotiate Phase II of New Hangar and Office Complex.
4) Continue to complete T-Hangar Project on South Ramp
5) Complete sale of 5.6 acres of surplus land now under negotiations.
3) Transfer by lease to Atlantic Aviation as part of the settlement agreement property on East
Ramp for demolition of antiquated Hangar & Office Buildings and redevelopment.
6 MONTH STATUS:
4) Submit plans for approval to State of Connecticut and the Town of Stratford for relocation of
Main Street, Stratford and the safety improvement project.
6 MONTH STATUS:
5) Complete Phase I of the New Hangar and Office Building Complex and develop plans for
Phase II.
6 MONTH STATUS:
CHIEF
ADMINISTRATIVE
OFFICER
PUBLIC FACILITIES
ADMINISTRATION
CITY
ENGINEERING
John Urquidi
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01385000 ENGINEERING -2,801 -4,600 -4,000 -4,000 -600
41546 MAP SALES -2,801 -4,600 -4,000 -4,000 -600
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) To propose, initiate, secure funding, administer and manage public improvement projects that
will enhance the City's environment, reduce flooding and improve safety by repairing or
replacing the City's infrastructure, specifically the construction of Downtown Paving to include
John Street, Lafayette Boulevard, North Frontage Road and Water Street. Design of the
project is currently being done in-house in the Engineering Department and funding will be
obligated shortly. Construction is slated to begin in the second half of 2011. We are in
discussion with the State Department of Transportation (DOT) for additional funding sources
for paving projects through federally funded programs.
2) To modernize the traffic signal surveillance system with state of the art technology. Design
will begin for 20 new state of the art intersections on Main Street to replace the antiquated
system. Construction is slated to begin in 2012. Engineering will oversee all construction
activities and make field decisions based on design.
3) Seek alternative funding for design of the replacement of the Capitol Avenue and Arctic
Street Bridges.
4) To maintain engineering maps, records and survey monument system, to aid and promote
development in the City.
5) To provide technical assistance and data to City Departments, Commissions, Boards,
residents and businesses of the City, and to respond efficiently to citizen requests and
complaints to enhance the quality of life and aid in development.
6) Continue design goals to replace Congress Street Bridge. Final design has been put on hold
during the demolition project. Final Design for bridge replacement is approximately 90%
complete. Permitting will be required for the construction of the new bridge.
2) To modernize the traffic signal surveillance system with state of the art technology. Design
has been completed for 14 new state of the art intersections. Construction is slated to begin
in the fall of 2010. Engineering will oversee all construction activities and make field
decisions based on design.
6 MONTH STATUS: Project has begun construction and is currently in winter shut down
operations. This department has been involved in all project oversight from design, bidding,
contracts and construction. Project will resume construction in the spring 2011 and likely be
completed with construction activities in the fall of 2011. Inspection and testing will
continually be done by Engineering after construction is completed.
3) Seek alternative funding for design of the replacement of the Capitol Avenue and Arctic
Street Bridges.
6 MONTH STATUS: All funding avenues to date have not been eligible. We will continue
to work with GBRPA and DOT to find an applicable funding source.
4) Secure Federal funding for the upgrade of Main Street’s traffic signal system. Install state of
the art system complete with video traffic detectors and ID capable emergency vehicle
preemption equipment. This proposal will be submitted through the GBRPA (Greater
Bridgeport Regional Planning Agency).
6 MONTH STATUS: Funding has been accepted through the GBPRA MPO. The funds for
the design phase will come out of the STP (Surface Transportation Program) Urban fund.
Consultant proposal will be requested through Purchasing once a scope of work is initiated.
Engineering will administer the RFQ process for hiring a design consultant. Design will begin
in the Summer/Fall of 2011.
5) To maintain engineering maps, records and survey monument system, to aid and promote
development in the City.
6 MONTH STATUS: Ongoing.
8) Evaluate the new FEMA (Federal Emergency Management Agency) Flood Insurance Rate
Maps (FIRM) and revise ordinances to reflect new FEMA minimum requirements. The new
FIRM maps will be GIS based.
6 MONTH STATUS: Ordinances have been revised and approved through City Council.
FIRM maps are on file and being used by staff in the office.
9) AutoCAD and GIS based training for engineering staff as demand for technical assistance
from other departments and increase in number of projects administered has increased.
6 MONTH STATUS: A request was made for additional training dollars in last year’s budget
but denied.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01385000 ENGINEERING 388,843 529,412 532,799 543,955 14,543
51000 FULL TIME EARNED PAY 299,389 414,336 414,336 421,897 7,561
51102 LONG TERM ACTING PAY 270
51140 LONGEVITY PAY 3,675 3,675 1,950 -1,725
51156 UNUSED VACATION TIME PAYOU 1,031
52360 MEDICARE 1,804 5,226 5,226 5,926 700
52385 SOCIAL SECURITY 6,513 6,513
52504 MERF PENSION EMPLOYER CONT 23,435 39,712 39,712 48,096 8,384
52917 HEALTH INSURANCE CITY SHARE 54,788 57,215 57,215 46,938 -10,277
53605 MEMBERSHIP/REGISTRATION FEES 515 2,100 2,100 2,100
53610 TRAINING SERVICES 75 1,500 1,500 1,425
53705 ADVERTISING SERVICES 600 600 600
53905 EMP TUITION AND/OR TRAVEL REIM 30 500 500 470
54555 COMPUTER SUPPLIES 81 250 700 700 450
54640 HARDWARE/TOOLS 457 325 325 325
54675 OFFICE SUPPLIES 2,429 2,058 2,500 2,500 442
54705 SUBSCRIPTIONS 34 150 150 150
55015 ENGINEERING EQUIPMENT 1,145 800 800 800
55155 OFFICE EQUIPMENT RENTAL/LEAS 280 280 280
56175 OFFICE EQUIPMENT MAINT SRVCS 3,458 3,000 3,000 3,000
59005 VEHICLE MAINTENANCE SERVICES 7 180 180 180
CHIEF
ADMINISTRATIVE
OFFICER
PUBLIC FACILITIES
ADMINISTRATION
HARBORMASTER
Robert A. Scinto
Manager
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) Attend training modules to hone my security skills.
2) Update the charting and configuration of the city’s mooring fields.
3) Update the GPS coordinate mapping of the mooring fields with aerial view.
4) Continue to provide safe and efficient operation of Bridgeport’s harbors through oversight,
proper planning and education.
5) To secure funds to remove an abandoned 25’x40’ wooden barge, circa early 1900’s, from the
head of Johnson Creek.
6) The permit and bid process has been completed for the Water Street floating dock expansion
and will be completed by the end of the fiscal year.
5) Continue to provide safety and efficient operation of Bridgeport’s harbor though oversight and
proper planning.
6 MONTH STATUS: I have educated and certified 122 people to operate a vessel.
6) Complete the update of the 42’ boat including an exterior paint job.
6 MONTH STATUS: This has been accomplished, with the help of Lt. R. Christy and
Assistant Harbor Master A. Palumbo, all new exterior paint, vinyl graphics and new safety
equipment including life rings, rescue throw bags and heavy-duty towline.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01390000 HARBOR MASTER 72,966 76,562 76,562 79,759 3,197
51000 FULL TIME EARNED PAY 66,020 68,143 68,143 69,933 1,790
52360 MEDICARE 493 988 988 1,014 26
52504 MERF PENSION EMPLOYER CONT 5,150 6,474 6,474 7,972 1,498
52917 HEALTH INSURANCE CITY SHARE 1,302 957 957 840 -117
Our mission is to assist in the revitalizing and development of the city of Bridgeport in order to create
jobs, expand the tax base, foster public/private partnerships and improve the City’s overall
importance and image in the region. We implement the administration’s development policies,
programs, and projects.
Our staff is involved in planning and policy activities, transportation, business development, deal
making, marketing, business finance, incentive programs and environmental matters. In addition we
deliver general customer service to other City departments, the business sector and residential
communities. We work with State and Federal agencies to secure funding for large-scale long term
public infrastructure improvements along the City’s transportation corridors, waterfront and within the
Central Business District.
CHIEF
ADMINISTRATIVE
OFFICER
OFFICE OF
PLANNING &
ECONOMIC
DEVELOPMENT
ECONOMIC
DEVELOPMENT
DEPARTMENT
Donald Eversley
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01450000 OPED ADMINISTRATION -520,901 -1,145,500 -1,145,500 -645,500 -500,000
41318 1057 CONNECTICUT AVENUE RENT -422
41638 CONGRESS PLAZA RENT -6,018
41641 PARKING REVENUES -72,168 -778,000 -778,000 -278,000 -500,000
45138 ANNUAL RENT -75,000 -72,500 -72,500 -72,500
45140 ANNUAL PILOT -276,040 -250,000 -250,000 -250,000
45327 LAMAR -55,460 -45,000 -45,000 -45,000
45328 JP MORGAN CHASE RENT -35,793
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) Initiate construction of infrastructure utilizing the TIGER II Grant from FHWA (Federal Highway
Administration) on the Steel Point Peninsula.
2) Finalize Transfer Agreement with Connecticut DOT (Department of Transportation) for Commuter
Garage & Train Station.
3) Finalize FTA (Federal Transit Administration) Funding for Downtown Connectivity and ITC
Improvements.
4) Finalize STP funding for Downtown Paving Program.
5) Initiate Feasibility Study for Black Rock / Ash Creek to Black Rock Train Station Pedestrian
Bridge, subject to funding.
6) Initiate Downtown Lafayette Circle Feasibility Study (Lafayette Blvd reconfiguration), subject to
funding.
7) Initiate NEPA (National Environmental Policy Act) review for Seaview Ave Transitway.
8) Initiate Feasibility Study for PT Barnum Train Station – Barnum Ave, subject to funding.
9) Initiate Downtown Enhancements in concert with Connecticut DOT and the FTA (Federal Transit
Administration).
10) Facilitate Bridgeport Landing Development’s substantial completion of 150,000 square foot retail
development in Upland Phase I by June 30, 2012.
11) Facilitate ongoing groundwater monitoring of Voluntary Cleanup (environmental) sites in West
End. (Dari-Farms and Went Field).
12) Begin Remediation and Transfer Sell State-Clinton Redevelopment Site; Transfer portion of
former Bryant Site to Dari Farms for parking expansion.
5) Disposition of 80 Hastings Street to qualified private entity that will assume environmental
responsibility.
6 MONTH STATUS: Environmental investigations completed; Remedial Action Plan and cost
estimate ($600-800,000) completed with EPA funding. Conducted Request for Proposals with
one respondent. We are presently evaluating capabilities of multiple parties to assume
responsibility for remediation and redevelopment.
6) Facilitate completion of construction of 333 State Street project with Carlson Group.
6 MONTH STATUS: Construction is underway, completion of construction anticipated prior to
June 30, 2011. Occupancy of apartments anticipated June-July, 2011. Commercial tenants for
the ground floor are anticipated by September 2011.
9) Facilitate continued commercial leasing in Arcade Hotel, Citytrust and other Downtown projects.
6 MONTH STATUS: Working with private property owners, we provided various forms of
assistance that led to approximately ten (10) new retail or office leases in Downtown Bridgeport;
at Bijou Square, the Arcade Hotel, 779 Main Street (Casey Family Services) and 144 Golden Hill
Street. We also successfully advocated for State of Connecticut financial assistance that will lead
to new grocery store in the Arcade Hotel during calendar year 2011.
10) Initiate anti-blight measures and development at the Stratford/Central/Newfield Ave site.
6 MONTH STATUS: Multiple properties targeted for demolition through the condemnation
process. Two properties prioritized for Spring 2011 demolition.
11) Initiate retail plaza development at the State Street/Hubbell site on the West Side.
6 MONTH STATUS: Held multiple meetings with shopping center developers regarding potential
projects and tenants. Provided property’s purchase option holder with leads and financing advice.
14) Complete Seaview Avenue Industrial park project, in collaboration with BEDCO.
6 MONTH STATUS: Project nearing completion with new infrastructure construction to occur in
Spring 2011; currently working with CT DECD (Department of Economic and Community
Development) to reprogram other funding to complete project. Facilitated acquisition of a one
acre parcel by Sampson Associates, a building material recycling company planning to construct
a 9-14,000 square foot facility, invest approximately $1 Million in plant and equipment, and create
20-60 jobs.
15) Continue environmental remediation of Chrome, Pacelli and Trashmore sites; identify sources of
funding. Achieve community consensus on and initiate redevelopment of the sites.
6 MONTH STATUS: Closeout of initial $600,000 in US EPA grants currently in process. Provided
briefing for legislative delegation regarding funding needs for project. Staff is continuing to
explore other sources of funding.
16) Finalize Transfer Agreement with Connecticut DOT (Department of Transportation) for Commuter
Garage.
6 MONTH STATUS: Agreement anticipated to be finalized by June 30, 2011.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01450000 OPED ADMINISTRATION 11,531,633 12,085,435 12,088,796 11,412,927 -672,508
51000 FULL TIME EARNED PAY 1,072,982 1,334,134 1,334,134 1,338,585 4,451
51099 CONTRACTED SALARIES 40,584 27,398 27,398 27,398
51140 LONGEVITY PAY 12,525 12,525 15,375 2,850
51156 UNUSED VACATION TIME PAYOU 15,765
52154 LIFE INSURANCE CIVIL SERVICE 31
52360 MEDICARE 7,942 17,935 17,935 17,359 -576
52385 SOCIAL SECURITY 4,901 16,565 16,565 5,966 -10,599
52504 MERF PENSION EMPLOYER CONT 78,168 105,991 105,991 148,267 42,276
52917 HEALTH INSURANCE CITY SHARE 169,771 182,753 182,753 195,081 12,328
53050 PROPERTY RENTAL/LEASE 80,000 80,000 80,000 40,000 -40,000
53200 PRINCIPAL & INTEREST DEBT SERV 9,698,218 9,874,857 9,874,857 9,248,335 -626,522
53605 MEMBERSHIP/REGISTRATION FEES 1,969 1,800 1,800 1,800
53610 TRAINING SERVICES 974 2,000 3,000 1,500 -500
53705 ADVERTISING SERVICES 15,890 17,190 20,000 10,000 -7,190
53715 PAGING SERVICES 325 -325
53720 TELEPHONE SERVICES 1,496 1,880 1,880 940 -940
53750 TRAVEL EXPENSES 2,246 5,854 1,854 1,854 -4,000
53905 EMP TUITION AND/OR TRAVEL REIM 2,353 3,353 3,353 1,676 -1,677
54555 COMPUTER SUPPLIES 619 100 100 50 -50
54640 HARDWARE/TOOLS 601 597 150 150 -447
54675 OFFICE SUPPLIES 10,844 4,553 5,000 2,500 -2,053
54705 SUBSCRIPTIONS 943 2,000 2,000 2,000
55055 COMPUTER EQUIPMENT 2,838 1,000 1,000 500 -500
55155 OFFICE EQUIPMENT RENTAL/LEAS 11,724 13,742 13,000 13,000 -742
55160 PHOTOGRAPHIC EQUIPMENT 151 150 150 75 -75
55530 OFFICE FURNITURE 367
56010 ENGINEERING SERVICES 22,247 65,000 60,000 30,000 -35,000
56085 FOOD SERVICES 7,395 7,000 7,000 3,500 -3,500
56095 APPRAISAL SERVICES 7,000 10,000 10,000 3,000
56110 FINANCIAL SERVICES 12,061 9,922 7,000 7,000 -2,922
56130 LEGAL SERVICES 3,650 7,000 7,000 3,500 -3,500
56160 MARKETING SERVICES 94,724 142,678 142,678 142,678
56165 MANAGEMENT SERVICES 8,941 25,000 25,000 16,059
56175 OFFICE EQUIPMENT MAINT SRVCS 5,838 6,127 5,127 2,564 -3,563
56180 OTHER SERVICES 19,074 17,459 10,000 10,000 -7,459
56190 FILM PROCESSING SERVICES 125 125 63 -62
56250 TRAVEL SERVICES 1,543 621 3,621 811 190
59010 MAILING SERVICES 300 300 150 -150
59015 PRINTING SERVICES 8 500 500 250 -250
59500 SUPPORTIVE CONTRIBUTIONS 143,716 106,059 105,000 105,000 -1,059
To guide the development of the City, through recommendations regarding land use policies, the
design of projects, and the siting of projects in pursuit of an optimal balance of economic and social
objectives. To assist the Office of Planning & Economic Development with growing the City’s tax base
and provide the framework to build an economically vibrant and dynamic Bridgeport.
The Planning Department works with the development community to guide them through the City’s
regulatory processes, neighborhood and redevelopment plans, and other siting issues associated
with their investment opportunities. Through the coordination of proposed projects with the larger
streetscape, neighborhood and citywide issues, the department seeks to balance the development
project plans with those of the City in order to maintain the character and livability of City and its
neighborhoods.
Strengthen the City’s attractiveness as a place to live, work, and recreate by creating and maintaining
the City’s Master Plan of Conservation & Development that sets forth the vision of the city for its
foreseeable future. Developing the information delivery systems necessary for the privately funded
economic development delivery systems to be able to provide excellent customer service to the real
estate development community, city neighborhoods, and the residents of Bridgeport.
Provide the City of Bridgeport with research and siting analysis for its public projects such as schools,
parks, public access to the waterfront, streetscape projects, etc.
CHIEF
ADMINISTRATIVE
OFFICER
OFFICE OF
PLANNING &
ECONOMIC
DEVELOPMENT
PLANNING
DEPARTMENT
FY 2011-2012 GOALS
1) While the current economic climate within the city of Bridgeport, state of Connecticut, and the
nation is slowly showing signs of a resurgence; the department is seeing a noticeable increase in
development and redevelopment interest in the city and as a result, an increase in the number of
inquiries by consultants, developers, and property owners. These inquiries are in the form of
office visits, letters, e-mails, and phone calls that arrive on a daily basis and seek information on
land use, zoning, application processing data, and siting issues.
2) For 2011-2012, the Department of City Planning expects to continue to be an information and
processing resource for governmental agencies, consultants, property owners, other city
departments, people within the development community and the general public. Many calls
received do not pertain directly to the department’s mission however; all of these calls are
redirected to the appropriate location and not ended until the caller is satisfied. Our goal is to
continue to be responsive in a timely manner to questions, inquiries, and processing requests
from any and all sources in a manner befitting the professionalism of the staff and the City of
Bridgeport.
3) The Planning Department completed its mission with regards to the creation of the 2010 new
Zoning Regulations which became effective in January 2010. We are aware of several
amendments to these Regulations are needed and continue to monitor with the Zoning Office
areas where they can be further improved and/or clarified. There are several elements of both
the Master Plan of Conservation & Development and the new Zoning Regulations that will require
the drafting of new City Ordinances such as the Housing Overlay Zone and the Payment in Lieu
of Parking (PILOP). It is the goal of the Planning Department to bring these items to the City
Council in 2011 or at the latest, in 2012.
4) The Bridgeport Enterprise Geographic Information System (B EGIS) will need to have its base
maps updated as there have been new subdivisions established, city streets accepted or
abandoned, and other changes to the face of the city made since the 2005 aerial photographs
were last taken. The work plan for the GIS Program calls for a new set of aerial photos and maps
updated every five (5) years in order to keep the system “fresh” however; economic
considerations being as they are, a partial updating of the areas where change has occurred will
be done at this time. The City’s Emergency Services Departments rely upon the GIS Program to
serve its new Computer Automated Dispatch System functioning accurately and having the
system’s maps accurately reflect the city’s current street grid is critical for timely emergency
services responses. It is the goal of the Planning Department to do a partial updating of these
items in 2011-2012 in order to keep the city’s base maps as current as possible.
The GIS Program has not seen any new layers added in recent years. The Planning Department
is preparing to add two (2) new layers during the 2011-2012 time periods:
(1) a Historic District layer and (2) the new Zoning Map layer. It is the goal of the Planning
Department to have these layers operational by the summer of 2011.
276
GENERAL FUND BUDGET
PLANNING DEPARTMENT PROGRAM HIGHLIGHTS
5) During 2010, the Planning Department in conjunction with the Downtown Business Community
planned out and implemented the highly successful “Downtown Thursdays” and “ArtsFest”
events. It is the goal of the Planning Department, again in 2011-2012, to work with the Downtown
Business Community to support and grow these special events.
6) Working in conjunction with the Greater Bridgeport Regional Planning Agency (GBRPA) who
recently completed a Downtown Parking Study for the City, the Planning Department will be
drafting a Downtown Parking Plan with the objective of improving the parking capacity within
downtown Bridgeport. Along with this Plan, the City is looking at the potential for acquiring new,
state-of-the-art parking meters that will accept coins as well as credit, and possibly, debit cards
for payment. Additionally, these new meters will have the technology to provide the City with
operational and usage data through a wireless network linkage. It is the goal of the Planning
Department to have both the Downtown Parking Plan and the parking meter implementation
projects completed during 2011-2012.
7) The Planning Department continues to assist the Economic Development staff with their support
and assistance of potential development projects. Working in tandem with the City’s deal
makers, the Department provides assistance with property research, regulatory processing,
organizational tasks, mapping, etc. in support of enhancing the City’s tax base. It is the goal of
the Planning Department to be able to respond as needed to any requests for assistance within
its domain in an accurate and timely manner.
8) The 2010 U.S. Census was conducted on April 1, 2010 and the Planning Department is
monitoring the U.S. Commerce Department’s schedule for the release of the new census data.
Having worked as one of several City departments with the Census Bureau to organize the
Bridgeport census program, the Planning Department was disappointed when the city’s
participation rate dropped from 64% in 2000 to 61% in 2010. While this was not atypical for major
cities throughout the country, Bridgeport’s effort lacked nothing. It is the goal of the Planning
Department to be prepared to receive the new Census data as it is disseminated and organize it
into usable information.
9) The Department continues to assist the developers of the Bridgeport Landing Development
(SteelPoint) project with its regulatory and site development activities. In 2010, the 48-acre
redevelopment site received its Planned Development District (PDD) designation from the
Planning & Zoning Commission – the first such PDD in the city of Bridgeport. The next step will
be an application for the first phase of the project and its Detailed Development Plan (DDP) which
is expected to be filed during 2011-2012. It is the Planning Department goal to assist the
developer as needed with this application.
10) The Department is prepared to advance the next Neighborhood Revitalization Zone (NRZ) Plan
for the Mill Hill neighborhood once the CDBG (Community Development Block Grant) contract
has been fully executed. Most of the base data has been assembled and the Request For
proposals (RFP) should be published by this spring. It is the goal of the Planning Department to
complete this Plan during the 2011-2012 fiscal years.
11) It is the overall goal of the Planning Department to be able to weather the City’s fiscal crisis
without the loss of any current staff as there is no capacity to absorb the workloads should the
Department lose any staff. Any further reductions in staff will impact the Department’s ability to
serve the public and other City departments. The present staff is comprised of professional,
highly capable, accommodating, individuals who are knowledgeable about the city, their fields,
and about Bridgeport’s land use policies. It is an on-going goal of the Planning Department to
have the City’s GIS Coordinator reassigned to this Department for the betterment of the B EGIS
Program and as called for in the City’s Code of Ordinances. Without this professional in a
nurturing environment, the GIS Program is not able to reach its full potential.
277
GENERAL FUND BUDGET
PLANNING DEPARTMENT PROGRAM HIGHLIGHTS
FY 2010-2011 GOAL STATUS
1) With the current economic climate within the city of Bridgeport, state of Connecticut, and the
nation beginning to show signs of a slow economic resurgence; the Department expects to see a
slight increase in development and redevelopment interest in the city and as a resultant, a slight
increase in the number of inquiries by consultants, developers, property owners, etc. In spite of
the economic climate, the Department continues to receive visits, letters, e-mails, and phone calls
from the public seeking information, assistance, application processing questions, etc.
6 MONTH STATUS: While the national and local economies continue to grow at a snail’s pace,
there has been a noticeable increase in requests for information and other contacts from within
the development community. Most projects associated with these inquiries would involve projects
that would be considered “singles” verses “doubles, triples, etc.” however; it is representative of
the fact that there is interest in the city. OPED’s Economic Development reports on the specifics
of these projects in their budget book submission.
2) For 2010 – 2011, the Department of City Planning expects to continue to be an information and
processing resource for governmental agencies, consultants, other city departments, people
within the development community, and the general public. Our goal is to be able to continue to
be responsive in a timely manner to question, requests, inquiries, and processing requests from
any and all sources in a manner befitting the staff as professionals and the City of Bridgeport.
6 MONTH STATUS: The Department continues to respond to a wide variety of data, research,
and mapping requests from various sources.
3) Specifically, the Department will be finalizing the printing of the Zoning Regulation in late FY
2009-10 and together with the Master Plan of Conservation & Development that was adopted in
late FY 2007-08, we will begin implementing the various elements of these land use documents.
The establishment of several ordinances necessary to implement the Storm Water Management
Plan (ordinance completed in 2008); Housing Incentive Overlay Zone; and Village District
elements of the Master Plan and Zoning Regulations will need to be drafted and advanced
through the City Council.
6 MONTH STATUS: The Department is currently working on the Incentive Housing Zone Plan
with the Regional Plan Association (RPA) that will lead to the adoption of the Housing Incentive
Overlay Zone. Already in place is the Storm Water Management Plan and its associated City
Ordinance that is being implemented through the Office of the City Engineer since 2008. The
Payment in Lieu of Parking (PILOP) program as called for in the City’s land use documents is
being addressed as a part of an overall Downtown Parking Plan that the Department is currently
working on. With the completion of this Plan, an ordinance will be prepared for consideration by
the City Council.
4) The Bridgeport Enterprise Geographic Information System (B EGIS) has become the premier
program of its kind within the state of Connecticut. The GIS staff has been transferred to the
Information Technology Services (ITS) Department. The Planning Dept. is seeking to develop
several new informational layers during FY 2009-10 including the addition of a “Historic
Properties” layer. The “Pictometry” layer has been completed. Since the GIS staff has been
transfer to ITS, there have been no improvements or layers added to the system. Internal data
layers associated with the Police, Fire, City Stat, Health, Housing & Community, OPED, WPCA,
BOE, GBTA, and Public Facilities have been only partially developed. During the first half of FY
2009-10, the City’s GIS web site recorded over 40,000 hits on the B EGIS site alone. It is the
goal of the Department to continue developing more data layers and pursue the return of the GIS
staff to the Planning Department in order to continue developing this critical tool in conjunction
with the needs of the city.
6 MONTH STATUS: The Department has not been successful as yet with bringing the GIS
Program back into the Planning Department, where it is authorized to be located by City
Ordinance. Staff continues to assemble the supporting data needed to create new layers and
have tried to add these layers to the system with limited success. As previously mentioned, the
“Historic Properties” and “Zoning Map” have their respective databases in place but, the staff has
had only limited success with adding the layers to the program. The man-hours devoted to these
278
GENERAL FUND BUDGET
PLANNING DEPARTMENT PROGRAM HIGHLIGHTS
tasks make the effort inefficient however; the City’s investment in this program is extensive and
the Department is committed to making it successful.
5) The Department continues to assist the Economic Development staff with their support and
assistance of potential development projects. Working in tandem with the City’s deal makers, the
Department provides assistance with property research, regulatory processing, organizational
tasks, etc. in support of enhancing the City’s tax base. It is the goal of the Department to be able
to respond as needed to any requests for assistance within its domain in an accurate and timely
manner.
6 MONTH STATUS: The Department continues to respond to a wide variety of data, research,
and mapping requests from various sources. Often times, this assistance takes the form of
preliminary siting mapping and research, regulatory impacts analysis, and alternative options
issues.
6) The 2010 U.S. Census program is well underway and the Department is gearing up to respond to
the needs of the Census Bureau. The City’s GIS Program has made this process easier. The
accuracy of this count is critical to the City in terms of revenue sharing, political representation,
and grant awards therefore; it is critical that this City provide all of the assistance that it possibly
can to the Federal government in this regard. Although we are concerned about our ability to be
responsive, the Department’s goal is to do its best to provide the U.S. Census Bureau with its
very best effort.
6 MONTH STATUS: The 2010 Census was taken on April 1, 2010 and the preliminary numbers
indicate that the Nation’s 2010 population was 308,745,538; Connecticut’s population for 2010
was 3,574,097 which is an increase of 4.9%; and the City’s population will not be released until
the spring of 2011. Bridgeport’s participation rate for the 2010 Census was 61%; down from 64%
in 2000. The Department is monitoring the data release schedule established by the Census
Bureau and expects to obtain the first set of City data during February-March 2011. It has been
established that the state will not lose any Congressional representation as a result of the census.
7) The Department continues to assist the developers of the Bridgeport Landing Development
(SteelPoint) project with its regulatory processing and site development activities. There are
changes happening with the project from the Economic Development side of the OPED
operations which necessitated a redesign of the project and the renegotiation of the existing
agreements mainly due to the downturn in the economy however; the developer is planning to
approach the City’s regulatory boards and commissions in late FY 2009-10 for the necessary land
use approvals. It remains the goal of the Department to provide the necessary assistance to
advance the project and get a “shovel in the ground” as soon as possible.
6 MONTH STATUS: The Bridgeport Landing Development (BLD) has received its approval of the
City’s first Planned Development District (PDD) designation and it actively marketing the site.
The Department is expecting the BLD team to submit their first phase’s Detail Development Plan
(DDP) application during FY 2011-12 and will be available to assist as requested.
8) Members of the Department continue to work with the Neighborhood Revitalization Zone (NRZ)
planning processes. During FY 2009-10, work on NRZ Plans for the East Side, South End, West
Side, and Black Rock neighborhoods were nearing completion. Upon completion of the planning
process, the Plans are turned over to the Office of Neighborhood Revitalization (ONR) for
implementation. The goal of this Department for FY 2010-11 is to complete the planning process
for the existing neighborhoods with these Plans.
6 MONTH STATUS: The NRZ Plans for the East Side, South End, West Side, and Black Rock
neighborhoods were completed and turned over to the Office of Neighborhood Revitalization
(ONR) for implementation during this time period. The Department has drafted the process,
scope, and outline for the next NRZ neighborhood’s planning project for the Mill Hill area of the
city and it awaiting the signoff of the CDBG contract for this next Plan.
9) The Planning Department is seeing a slight increase in development interest in the city based
upon the number and variety of inquiries received. With the new Zoning Regulation becoming
279
GENERAL FUND BUDGET
PLANNING DEPARTMENT PROGRAM HIGHLIGHTS
effective on January 1, 2010, there are several new zoning classifications and processes
contained within them that are geared towards streamlining the regulatory process. The
downtown Bridgeport neighborhood has a form-based zoning concept and incentive packages
that allow for greater densities and include streetscape design standards and reduced parking
requirements.
6 MONTH STATUS: The Department continues to see a slight increase in development increase
in the city. There have been several inquires on the new form-based zoning code for the
downtown area and regarding the new Office–Retail (OR) zone that combined two (2) prior
Zoning classifications.
10) It is the overall goal of the Department of City Planning to be able to survive the City’s fiscal crisis
without losing any additional staff as there is no capacity to absorb the tasks of any of the current
staff. The department was fortunate that it has been able to replace a vacant position recently
with a qualified planner. Any further reductions will substantially impact the Department’s ability
to achieve the goals established above.
6 MONTH STATUS: The Department has been able to maintain its current staffing level during
this period and thus, is on track for achieving its goals.
280
PLANNING & ECONOMIC DEVELOPMENT DIVISIONS
LAND USE & CONSTRUCTION REVIEW
Land Use & Construction Review is responsible for overseeing the land use and regulatory
operational function of the City of Bridgeport, including the Building Department and the Planning and
Zoning Department. We organize and manage the Design Review Meetings; conduct implementation
and management of the One-Stop Permitting Process, including permit tracking; provide information
on operations to city leadership in the form of reports, charts, etc. Review applications to land use
board and commission for compliance with adopted regulations. Exercise personnel management
and budgetary oversight of both the Building and Zoning Departments. Reports to the Mayor on
matters of policy. Reports to the Office of Planning and Economic Development on matters of
personnel and departmental operations.
MISSION STATEMENT
CHIEF
ADMINISTRATIVE
OFFICER
OFFICE OF
PLANNING &
ECONOMIC
DEVELOPMENT
INLAND HISTORIC
WETLANDS DISTRICT
FY 2011-2012 GOALS
1) Continue the push to fill all vacancies on all commissions and boards.
2) Provide reports to historic district commissions.
3) Amend zoning regulations as deemed necessary.
4) Hold at least two training sessions for all commissioners.
5) Develop an automatic property alert system for buyers of historic properties.
6) Manually review monthly property transfers and alert buyers regarding historic property
requirements.
7) Develop an effective enforcement mechanism for historic violations.
8) Make corrections to our historic property data.
9) Re-distribute corrected historic property data.
10) Work with the Connecticut Historical Commission to assist with historic property correction.
11) Develop a more systematic way of recording information requests and complaints.
3) Institute over-the-counter design review. The analyst hired will perform reviews to make sure that
they meet design standards which would improve the aesthetic quality of projects.
6 MONTH STATUS: Complete. See item #1 above. The design analyst is reviewing over the
counter applications as the need arises.
4) In conjunction with the Chief Administrative Officer, continue to implement Permitting Software.
6 MONTH STATUS: Project Discontinued. After careful review and analysis by OPM, ITS and the
City Attorney’s office, this item was discontinued because the cost associated with continuing the
project far out-weighed the anticipated benefits.
The Building Department issues permits and inspects work done to all buildings and other structures.
Permits include building, electrical, plumbing, heating, air conditioning, fire protection sprinklers and
extinguishing systems, refrigeration, demolition and signs. Applications for permits are reviewed for
conformance to all applicable laws, codes and ordinances. A permit constitutes permission to
proceed with the approved work. The purpose of permits and inspections is to ensure public safety,
health and welfare insofar as they are affected by building construction, through structural strength,
adequate exit facilities, fire safety, light and ventilation and sanitary equipment. The Building
Department function is to secure safety to life and property from hazards incident to the design,
erection, repair, removal, demolition or planned occupancy of buildings, structures or premises.
CHIEF
ADMINISTRATIVE
OFFICER
OFFICE OF
PLANNING &
ECONOMIC
DEVELOPMENT
BUILDING
DEPARTMENT
Peter Paajanen
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01455000 BUILDING DEPARTMENT -1,952,319 -1,904,000 -1,929,000 -1,929,000 25,000
41405 STATE PERMIT FEES -1,415 -1,415
41524 SIGN LICENSE -3,920 -3,000 -3,000 -3,000
41525 SIGN / LICENSE RENEWAL PERMIT -14,340 -10,000 -10,000 -10,000
41526 RESIDENTIALADDITIONSANDALTERAT -315,644 -198,586 -200,000 -200,000 1,415
41527 NON-RESIDENTIALADDITIONSANDALT -832,158 -400,000 -600,000 -600,000 200,000
41528 NEWSINGLEFAMILYHOUSEPERMITS -18,050 -30,000 -20,000 -20,000 -10,000
41529 TWO-UNIT HOUSING PERMITS -5,738 -45,000 -30,000 -30,000 -15,000
41530 THREEORMORE-UNITSHOUSINGPERMIT -138,500 -150,000 -150,000 -150,000
41531 POOL,TENTS,GARAGES-OTHERBUILDI -6,475 -5,000 -5,000 -5,000
41532 NEW-NON RESIDENTIAL -2,925 -500,000 -350,000 -350,000 -150,000
41533 ELECTRICAL PERMITS -211,456 -175,000 -175,000 -175,000
41534 PLUMBING PERMITS -115,679 -120,000 -120,000 -120,000
41535 HEATING PERMITS -142,828 -150,000 -150,000 -150,000
41536 AIR CONDITIONING PERMITS -30,005 -40,000 -40,000 -40,000
41537 DEMOLITION PERMITS -27,660 -10,000 -10,000 -10,000
41538 COPIES -403 -500 -500 -500
41539 REFRIGERATION PERMITS -12,575 -3,500 -3,500 -3,500
41540 CERTIFICATE OF OCCUPANCY -57,130 -50,000 -50,000 -50,000
44386 FIRE PROTECTION -14,710 -10,000 -10,000 -10,000
44387 VENTILATION -2,125 -2,000 -2,000 -2,000
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
1
Number of inspections varies per permit (typical minimum number below, excluding future additional
required):
Building renovation (plaster removed): 1 Existing framing inspection; 1 rough electrical inspection; 1
rough plumbing inspection; 1 rough heating inspection; 1 insulation inspection; 1 final building
inspection; 1 final electrical inspection; 1 final plumbing inspection; 1 final heating inspection. Total: 9
inspections.
New Single family dwelling: 2 footing inspections (perimeter walls plus interior column piers and/or
porch/deck footings); 1 foundation inspection; 1 concrete slab inspection; 1 framing inspection; 1 wind
resistant connector inspection; 1 electrical service inspection; 1 electrical rough inspection; 1
plumbing rough inspection; 1 heating rough inspection; 1 insulation inspection; 1 gypsum board
inspection; 1 final building inspection; 1 final electrical inspection; 1 final plumbing inspection; 1 final
heating inspection. Total: 16 inspections.
Large projects require more numerous inspections of all phases of work. As an example, a school
may require daily inspections of footings for four to five weeks. Continuous framing and trade
inspections are needed as the construction is completed for those phases of work. Multiple days for
each type of inspection are allocated for final inspections.
FY 2011-2012 GOALS
1) Protect the health, safety and welfare of the public. This will be achieved through the
enforcement of applicable laws and codes to provide safe, energy efficient, accessible
buildings in the city of Bridgeport.
2) Improve the turnaround time between calls for inspections and appointments.
3) Continue to seek ways to shorten the plan review process times.
4) Continue to reduce open permit backlogs and issue certificates of occupancy.
2) With current staffing, we can continue the Building Code requirements for additional
inspections not previously performed.
6 MONTH STATUS: Attrition by retirement of an assistant building inspector has increased
scheduled times for the added inspections.
3) Increase the number of certificates of occupancy issued for completed permitted work.
Certificates are currently being issued at a ratio of approximately eighty percent of the
number of building permits issued per year. Customers are not requesting the required final
inspections causing a continuing backlog.
6 MONTH STATUS: Attrition by retirement of an assistant building inspector, an electrical
inspector and a vacancy in one of two clerical positions has reduced the ability to perform the
necessary functions to generate additional certificates.
4) Improve turnaround times from date of permit application to completion of plan review by
reviewing methods and procedures and implementing possible changes that improve times.
6 MONTH STATUS: The Building Department initiated a “to-do” system of processing simple
permits at the end of each week. The plan review staff is creating a series of “cook books”
with examples of how to provide critical information for various common constructions, such
as decks, additions and new one family dwellings.
101.1.1 Statutes. In accordance with the provisions of sections 29-252a and 29-253 of the
Connecticut General Statutes, respectively, this code shall be the building code for all towns, cities
and boroughs and all state agencies.
109.3. Required inspections. The building official, upon notification, shall make the inspections set
forth in Sections 109.3.1 through 109.3.10.
109.3.1 Footing and foundation inspection. Footing and foundation inspections shall be made after
excavations for footings are complete and any required reinforcing steel is in place. For concrete
foundations, any required forms shall be in place prior to inspection. Materials for the foundation shall
be on the job, except where concrete is ready mixed in accordance with ASTM C 94, the concrete
need not be on the job. (Foundation is new inspection requirement)
109.3.2 Concrete slab and under-floor inspection. Concrete slab and under-floor inspections shall
be made after in-slab or under-floor reinforcing steel and building service equipment, conduit, piping
accessories and other ancillary equipment items are in place, but before any concrete is placed or
floor sheathing installed, including the subfloor. (Concrete slab is new inspection requirement)
109.3.3 Lowest floor elevation. In flood hazard areas, upon placement of the lowest floor, including
the basement and prior to further vertical construction the elevation certification required in Section
1612.5 shall be submitted to the building official.
109.3.4 Frame inspection. Framing inspections shall be made after the roof deck or sheathing, all
framing, fireblocking and bracing are in place and pipes, chimneys and vents to be concealed are
complete and the rough electrical, plumbing, heating wires, pipes and ducts are approved.
109.3.5 Lath and gypsum board inspection. Lath and gypsum board inspections shall be made
after lathing and gypsum board, interior and exterior, is in place, but before any plastering is applied
or gypsum board joints and fasteners are taped and finished. (New inspection requirement)
Exception: Gypsum board that is not part of a fire-resistance-rated assembly.
109.3.6 Fire-resistant penetrations. Protection of joints and penetrations in fire-resistance-rated
assemblies shall not be concealed from view until inspected and approved.
109.3.7 Energy efficiency inspections. Inspections shall be made to determine compliance with
Chapter 13 and shall include, but not be limited to, inspections for: envelope insulation R and U
values, fenestration U value, duct system R value, and HVAC and water-heating equipment
efficiency.
109.3.8 Other inspections. In addition to the inspections specified above, the building official is
authorized to make or require other inspections of any construction work to ascertain compliance with
the provisions of this code and other laws that are enforced by the department of building safety.
109.3.8.1 Electrical inspections. Required electrical inspections shall include installations of
temporary services prior to activation; installation of underground piping and conductors after
trenches are excavated and bedded and before backfill is put in place; rough inspections of installed
wiring and components after the roof, framing, fireblocking and bracing are complete and prior to
concealment; and final inspection after all work required by the permit is complete.
109.3.9 Special inspections. For special inspections, see Section 1704.
109.3.10 Final inspection. The final inspection shall be made after all work required by the building
permit is completed.
109.5 Inspection requests. It shall be the duty of the holder of the building permit or their duly
authorized agent to notify the building official when work is ready for inspection. It shall be the duty of
the permit holder to provide access to and means for inspections of such work that are required by
this code.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01455000 BUILDING DEPARTMENT 1,172,157 1,263,119 1,263,258 1,277,381 14,262
51000 FULL TIME EARNED PAY 922,291 989,483 989,483 1,002,851 13,368
51108 REGULAR 1.5 OVERTIME PAY 54
51140 LONGEVITY PAY 1,150 9,825 9,825 7,125 -2,700
51156 UNUSED VACATION TIME PAYOU 18,348
52360 MEDICARE 5,775 11,884 11,884 12,022 138
52385 SOCIAL SECURITY 9,150 9,150
52504 MERF PENSION EMPLOYER CONT 73,486 94,936 94,936 109,603 14,667
52917 HEALTH INSURANCE CITY SHARE 142,565 148,365 148,365 129,965 -18,400
53605 MEMBERSHIP/REGISTRATION FEES 1,311 1,995 1,995 1,995
54675 OFFICE SUPPLIES 4,416 3,361 3,500 1,750 -1,611
54700 PUBLICATIONS 555 325 325 325
55055 COMPUTER EQUIPMENT 250 250 125 -125
55080 ELECTRICAL EQUIPMENT 450 450 225 -225
56175 OFFICE EQUIPMENT MAINT SRVCS 2,206 2,245 2,245 2,245
To promote the health, safety, and community standards of the City through the enforcement of the
Zoning Regulations.
CITY
MAYOR
COUNCIL
CHIEF
ADMINISTRATIVE
OFFICER
ZONING
ZONING
BOARD OF
COMMISSION
APPEALS
ZONING
Dennis Buckley
Zoning Administrator
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01456000 ZBA -35,283 -35,000 -35,000 -35,000
41253 PUBLIC HEARING FEES -35,283 -35,000 -35,000 -35,000
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) Re-distribution of office tasks resulting in less time in the field for inspectors.
2) This change will free up the schedules of additional inspectors to investigate complaints and
compliance with conditions of approval by applicants.
6 MONTH STATUS: We do our best to continue to maintain a good level of service to the
public, however this is becoming increasingly difficult as there is only one inspector at this
time.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01456000 ZONING, BOARD OF APPEALS 81,366 88,960 88,960 65,703 -23,257
51000 FULL TIME EARNED PAY 44,423 41,882 41,882 41,882
51140 LONGEVITY PAY 1,575 1,575 -1,575
52360 MEDICARE 309 630 630 595 -35
52504 MERF PENSION EMPLOYER CONT 3,442 4,128 4,128 4,775 647
52917 HEALTH INSURANCE CITY SHARE 15,183 17,346 17,346 6,751 -10,595
53705 ADVERTISING SERVICES 15,169 20,000 20,000 10,000 -10,000
54675 OFFICE SUPPLIES 1,777 1,949 1,949 975 -974
56175 OFFICE EQUIPMENT MAINT SRVCS 1,063 1,450 1,450 725 -725
To promote the health, safety, community standards and general welfare of the community through
the enforcement of the Zoning Regulations.
CITY
MAYOR
COUNCIL
CHIEF
ADMINISTRATIVE
OFFICER
ZONING
ZONING
BOARD OF
COMMISSION
APPEALS
ZONING
Dennis Buckley
Zoning Administrator
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01457000 ZONING COMMISSION -218,025 -160,500 -160,500 -160,500
41254 PETITIONTOTHEP&ZCOMMISSIONFEE -104,239 -75,000 -75,000 -75,000
41255 ZONING COMPLIANCE FINE -97,859 -80,000 -80,000 -80,000
41256 LIQUOR CERTIFICATION FEE -6,490 -3,000 -3,000 -3,000
41257 PURCHASE OF ZONING REGULATIONS -957 -300 -300 -300
41258 PURCHASE OF ZONING MAPS -180 -100 -100 -100
41259 STATECONSERVATIONAPPLICATIONFE -6,584 -1,000 -1,000 -1,000
41344 LAND USE FEES -1,490 -1,000 -1,000 -1,000
41538 COPIES -227 -100 -100 -100
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
Enforcement Activity: We verify the complaint, refer out or more than likely issue an order to comply, registered mail. When
card is returned, another inspection performed. If letter comes back then property is posted with order to comply. If no action is
taken on the part of the homeowner, a prosecutor’s summons is requested; usually a court pre-trial date is 30 to 45 days away.
Day of pre-trial needs another inspection. Prosecutor will continue cases numerous times due to legal process and/or progress
by owner. Every time there is a state’s prosecutor hearing an inspection is needed. It is not unusual to conduct 8 to 10
inspections before a property comes into compliance. It is not unusual to have a case open for 8 months, some well beyond a
year.
FY 2011-2012 GOALS
1) Replace the inspector who resigned due to poor health.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01457000 ZONING COMMISSION 354,729 440,920 439,697 423,569 -17,351
51000 FULL TIME EARNED PAY 258,278 306,121 306,121 313,592 7,471
51140 LONGEVITY PAY 2,550 2,550 2,625 75
51156 UNUSED VACATION TIME PAYOU 3,564
52154 LIFE INSURANCE CIVIL SERVICE 27
52360 MEDICARE 2,045 4,475 4,475 4,431 -44
52385 SOCIAL SECURITY 1,056 2,541 2,541
52504 MERF PENSION EMPLOYER CONT 17,598 29,324 29,324 35,750 6,426
52917 HEALTH INSURANCE CITY SHARE 27,757 35,366 35,366 30,660 -4,706
53605 MEMBERSHIP/REGISTRATION FEES 204 250 250 125 -125
53705 ADVERTISING SERVICES 32,873 53,922 53,922 30,000 -23,922
54675 OFFICE SUPPLIES 3,782 3,939 3,939 1,970 -1,969
55155 OFFICE EQUIPMENT RENTAL/LEAS 5,288 3,100 3,100 1,550 -1,550
56130 LEGAL SERVICES 1,480
56175 OFFICE EQUIPMENT MAINT SRVCS 778 1,223 -1,223
56180 OTHER SERVICES 650 650 325 -325
Our mission is to promote and protect the health of the people of Bridgeport through the provision of
essential health services, monitoring of programs, enforcement of laws and ordinances, and
collection of health information. Our objectives are to provide a stable and trusted vehicle of
communication, education, training and collaboration between all Health & Social Service
departments, divisions and programs. We endeavor to provide administrative leadership, support,
and oversight. We strive to incorporate technology in order to provide more efficient and effective
Department, and to support and encourage community health care planning.
CHIEF
ADMINISTRATIVE
OFFICER
HEALTH
ADMINISTRATION
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01550000 HEALTH & SOCIAL SERVICES ADM 402,065 365,178 365,178 354,084 -11,094
1550PS HEALTH & SS ADM PERSONAL SVCS 116,772 136,399 136,399 144,325 7,926
2550TPS HEALTH & SS ADM OTHER PERS SVCS 1,275 1,275
3550FB HEALTH & SS ADM FRNG BENEFIT 263,569 208,634 208,634 190,603 -18,031
4550EX HEALTH & SS ADM OPER EXP 17,904 14,430 14,430 12,166 -2,264
6550SS HEALTH & SS ADM SPEC SVCS 3,819 5,715 5,715 5,715
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
Notes: Outreach programs consist of programs done in conjunction with other departments and the community like World AIDS
Day, Recovery & Substance Abuse Luncheon, Legislative Breakfasts, MRC, Internship collaborations (FSW, SCSU), Medical
magnet tours, Community talks, presentations (6), A1c Champions, heart fair . Existing Programs: Elderly health (existing &
outreach), A1c Champions, special needs registry, MRC, Emergency preparedness. New Initiatives: Heart Fair, Health
promotion and awareness programs- pancreatic Cancer, Walks in the park (2), GIS layers, Train Vaccination, Vote and Vax,
Smoking Survey, Bridgeport Airs, Stroke Alert.
Existing and new Initiatives for 2011 – 2012 will include: Healthy Bridgeport walks (6); Healthy Heart Fair in February (1);
smoking cessation education and support group (12); obesity program in partnership with Bridgeport Hospital (4); Healthy
Homes for young children (3); Bridgeport CARES data presentation (20); BAYC Community Awareness Program (2); REACH
2020 (4); Pequonnock River Initiative (2)
FY 2011-2012 GOALS
Increase awareness, knowledge, and the implementation of Mayor Finch's 13 goals and objectives
through public health core concepts of health promotion, prevention, health equity, and social
determinants of health and its indicators. Of particular interest to the Health Administration's core
mission are the following:
1) Creating a leaner, more efficient government.
Continue to oversee staff and monitor and administer General Fund and grant funded
programs under the Health and Social Services umbrella to ensure efficiency. Continue to
work with the Central Grants Office to secure grant funding to hire essential staff to
implement programs and accomplish goals.
Collaborate on public-private partnerships to coordinate services and expand and
enhance funding and programs to the Bridgeport community. Have all health department
staff engage in and play a key role in ongoing community collaboratives seeking to
improve the health and well being of Bridgeport residents.
Utilize Public Health interns to implement special projects, supplement City staff, and
continue to provide training ground for new public health professionals.
Continue to provide Firefighter physicals which results in a cost savings to the City of over
$200,000.
Assess ongoing programs through close process evaluation with an eye to better
implementing programs and meeting community needs.
Provide additional opportunities for staff to continuously improve programs and their own
education through use of in-house training such as journal club and visits to model
programs in other communities.
2) Making our streets and citizens safer through health awareness programming.
Continue to serve plan, drill and implement Public Health Emergency Preparedness to
ensure quick and effective response to public health emergencies such as pandemic flu.
Plan and participate in community forums to raise awareness of health issues.
Gather information from the 2010 CARES Health Assessment, RYASAP Search Institute
Data, and other resources to develop a comprehensive profile of Bridgeport resources and
needs pertaining to health and public health issues.
3) Supporting a healthier lifestyle through existing programming and the expansion of activities
and events that highlight the positive impact healthy Iifestyle choices can have on health.
Continue to plan and implement programs for City employees and the community which
raise awareness and reduce risk factors for heart disease and stroke, diabetes, high blood
pressure.
Engage community involvement in activities which promote a healthy lifestyle such as
Community Health Fairs and Healthy Bridgeport walks.
Continue to provide an on-site Farm Stand for low income Bridgeport residents with a
focus on serving those residing in under-served communities.
4) Protecting our environment and greening our city which will in turn improve the health and
awareness of Bridgeport's residents.
Continue to participate on the Asthma Council and the Bridgeport Airs Program to address
issues of indoor and outdoor air quality in Bridgeport.
Forge relationships with other City departments regarding the Healthy Homes Initiative.
2) Making our streets and citizens safer through health awareness programming.
Continue to serve as the Regional Public Health Emergency Preparedness Lead to plan
and prepare to respond to public health emergencies such as pandemic flu.
Plan and participate in community forums to raise awareness of health issues.
Gather information from the 2005 BHIP Community Health Assessment, Bridgeport Child
Advocacy Coalition, RYASAP and other resources to develop a comprehensive profile of
Bridgeport resources and needs pertaining to health issues.
6 MONTH STATUS: The Public Health Emergency Preparedness program is currently
undergoing a re-organization to make it more responsive to possible public health
emergencies. Health Department administration is working closely with DPH, CADH and
Bridgeport EOC. They will be scheduling staff and community emergency response trainings
in the near future.
The Bridgeport CARES Health Assessment was completed in the fall of 2010. It collected
valuable data which illustrated the level of health disparities in Bridgeport. This information
will be publicly released soon and will be a valuable tool in securing additional grant dollars to
address community health needs. The RYASAP SIS Data is also extremely useful and will
be used when applying for the 2011 SAMSHA Drug Free Communities Grant.
3) Supporting a healthier lifestyle through existing programming and the expansion of activities
and events that highlight the positive impact healthy Iifestyle choices can have on health.
Continue to plan and implement programs for City employees and the community which
raise awareness and reduce risk factors for heart disease and stroke, diabetes, high blood
pressure.
Engage community involvement in activities which promote a healthy lifestyle such as the
Community Health Fair, Farm Stand and Walks in the Park.
6 MONTH STATUS: This summer was the best year for the on-site Farm Stand. Over 2,000
low income Bridgeport residents had access to fresh fruits and vegetables from July through
October. The program was possible through a grant from the State Department of Social
Services and in partnership with Wholesome Wave Foundation and UCONN. Bridgeport
families, WIC mothers and children and seniors benefitted from the program. Dial-a-Ride
was used to transport seniors to the farm stand each week. UCONN provided a nutritionist
who did cooking demonstrations and provided healthy recipes. We are working with Central
Grants to secure additional funding to expand our sites to serve more people.
Other health initiatives included walks at Housatonic Rails to Trails and participation in
various community health fairs during the summer months. Staff is currently working on an
Employee Healthy Heart Fair and smoking cessation program to be unveiled this spring.
4) Protecting our environment and greening our city which will in turn improve the health and
awareness of Bridgeport's residents.
Continue to participate on the Asthma Council and the Bridgeport Airs Program to address
issues of indoor and outdoor air quality in Bridgeport.
Forge relationships with other City departments regarding the Healthy Homes Initiative.
6 MONTH STATUS: The Health Department continues to host meetings of the Asthma
Council to address issues of indoor and outdoor air quality in Bridgeport. They are looking to
secure additional grant dollars for cross-training of staff and to educate the community and
raise awareness of lead poisoning, asthma and other related issues.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01550000 HEALTH & SOCIAL SERVICES ADM 402,065 365,178 365,178 354,084 -11,094
51000 FULL TIME EARNED PAY 116,772 136,399 136,399 144,325 7,926
51140 LONGEVITY PAY 1,275 1,275
52272 WORKERS' COMP INDM - HEALT 95,000 82,300 82,300 55,700 -26,600
52288 WORKERS' COMP MED - HEALTH 158,000 115,200 115,200 90,500 -24,700
52360 MEDICARE 804 1,978 1,978 4,052 2,074
52385 SOCIAL SECURITY 2,664 8,281 8,281 8,281
52399 UNIFORM ALLOWANCE 870 875 875 -875
52504 MERF PENSION EMPLOYER CONT 6,230 16,453 16,453
52917 HEALTH INSURANCE CITY SHARE 15,617 15,617
53605 MEMBERSHIP/REGISTRATION FEES 1,475 1,924 1,896 1,896 -28
53610 TRAINING SERVICES 2,685 1,302 1,330 1,330 28
53905 EMP TUITION AND/OR TRAVEL REIM 861 40 40 40
54555 COMPUTER SUPPLIES 1,101 1,116 1,116 558 -558
54595 MEETING/WORKSHOP/CATERING FOOD 800 800 400 -400
54675 OFFICE SUPPLIES 4,545 2,304 2,304 1,152 -1,152
54680 OTHER SUPPLIES 2,041 800 800 800
54700 PUBLICATIONS 209 209 105 -104
54705 SUBSCRIPTIONS 100 100 50 -50
54725 POSTAGE 211 100 100 100
54745 UNIFORMS 330 1,000 1,000 1,000
55155 OFFICE EQUIPMENT RENTAL/LEAS 4,656 4,735 4,735 4,735
56225 SECURITY SERVICES 3,146 5,562 5,562 5,562
59010 MAILING SERVICES 153 153 153
59015 PRINTING SERVICES 673
The mission of the Department of Vital Statistics is to receive and record all births, deaths, and
marriages that have occurred in the City of Bridgeport. In addition, we record adoptions, affidavits of
parentage, legal name changes, corrections, and amendments. We provide copies of vital records
upon request in accordance with Connecticut General Statutes.
CITY
MAYOR
COUNCIL
CHIEF
ADMINISTRATIVE
OFFICER
HEALTH
ADMINISTRATION
VITAL STATISTICS
Pat McCoy
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01552000 VITAL STATISTICS -450,989 -441,500 -441,500 -441,500
41247 MARRIAGE LICENSE FEE -10,198 -20,000 -20,000 -20,000
41248 BIRTH CERTIFICATES -227,218 -250,000 -250,000 -250,000
41249 DEATH CERTIFICATES -164,126 -125,000 -125,000 -125,000
41250 BURIAL PERMITS -4,545 -5,000 -5,000 -5,000
41251 CREMATION PERMITS -1,560 -1,500 -1,500 -1,500
41272 MARRIAGE LICENSE SURCHARGE -27,420 -25,000 -25,000 -25,000
41538 COPIES -15,922 -15,000 -15,000 -15,000
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
The relocation of the office to the City Hall Annex is the primary focus and our main goal for fiscal
year 2012. We have met with Public Facilities, reviewed and participated in the drawing of the plans
for the vault and office area and subsequently had them approved by the State Public Records
Administrator pursuant to state statute. The proposal for the shelving and housing of the vital records
was prepared and a purchase order for the materials has been issued by the Purchasing Agent. The
bids for the construction of the new vault have been received and are being reviewed by the Public
Facilities Director. As soon as the moving date is determined, we will begin preparations for the
packing of the vital records in accordance with state statutes.
2) Staffing is worse due to retirements. Hopefully that will be taken care of as soon as possible.
We still serve the 100-125 customers daily, and are grateful to the assistance we have
received from the City’s Records Manager who has been temporarily assigned to Vital
Records for 15 hours a week by the Chief Financial Officer. During this assignment the staff
has been thoroughly trained on the city’s new financial program and a cash management
policy was written and implemented. The Records Manager will remain at Vital Records to
assist with a major relocation of the department to the City Hall Annex and will continue to
assist the Assistant Registrar with the management of the department.
6 MONTH STATUS: Retaining the City Record’s manager on a part-time basis has made a
vast improvement in the operation and management of the office. The personalized MUNIS
training from the manager has made our financial operation more efficient. She has been my
partner in the planning of the new office and vault. Once we are settled in our new location,
we will focus on customer service training with the goal of becoming a more people-friendly
office. It is my plan to have the records manager train me in the budget and accounting
section of MUNIS so that I may become proficient and manage my own accounts.
Fees have increased. We still serve the 100-125 customers daily, and are grateful to the
assistance we have received from the City’s Records Manager who has been temporarily
assigned to Vital Records for 15 hours a week by the Chief Financial Officer. During this
assignment the staff has been thoroughly trained on the city’s new financial program and a
cash management policy was written and implemented. The Records Manager will remain at
Vital Records to assist with a major relocation of the department to the City Hall Annex and
will continue to assist the Assistant Registrar with the management of the department.
6 MONTH STATUS: This office exceeded its revenue projection in 2010 and hopes to repeat
that feat in 2011. In 2010 it raised $450,000 in revenue. It has collected 52% of its projection
to date for 2011. This department is one of the top ten (10) revenue producing departments
for the City. We continue to honor our mission of receiving and recording all births, deaths,
and marriages that have occurred in the City of Bridgeport. In addition, we record adoptions,
affidavits of parentage, legal name changes, corrections and amendments. We provide
copies of vital records upon request in accordance with Connecticut General Statutes. We
process more that 125 walk-in requests for vital records’ assistance and 75- 90 pieces of mail
daily. We have a modest staff, the smallest in the state to accomplish this mission.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01552000 VITAL STATISTICS 261,249 277,850 281,750 264,331 -13,519
51000 FULL TIME EARNED PAY 185,609 193,056 193,056 175,477 -17,579
51140 LONGEVITY PAY 4,875 4,875 5,325 450
52360 MEDICARE 657 1,269 1,269 1,391 122
52504 MERF PENSION EMPLOYER CONT 11,245 13,801 13,801 16,831 3,030
52917 HEALTH INSURANCE CITY SHARE 31,962 31,972 31,972 39,668 7,696
54540 BUILDING MATERIALS & SUPPLIE 500 500 250 -250
54675 OFFICE SUPPLIES 11,120 8,815 8,815 4,408 -4,407
55150 OFFICE EQUIPMENT 598 4,750 5,000 2,500 -2,250
55155 OFFICE EQUIPMENT RENTAL/LEAS 5,962 6,000 6,000 6,000
55530 OFFICE FURNITURE 7,672
56040 BOOKBINDING SERVICES 2,208 2,508 7,000 7,000 4,492
56055 COMPUTER SERVICES 2,043 5,688 5,000 2,500 -3,188
56175 OFFICE EQUIPMENT MAINT SRVCS 678 1,412 2,612 1,306 -106
56205 PUBLIC SAFETY SERVICES 161 2,454 1,500 1,500 -954
56210 RECYCLING SERVICES 350 350 175 -175
59015 PRINTING SERVICES 1,334 400 -400
To identify, treat and prevent the spread of communicable disease within the City.
CITY
MAYOR
COUNCIL
CHIEF
ADMINISTRATIVE
OFFICER
HEALTH
ADMINISTRATION
COMMUNICABLE
DISEASE CLINIC
Michelle Meade
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01554000 COMMUNICABLE DISEASE CLINIC -31,380
41549 BILLED SERVICES -31,380
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) To offer counseling, vaccines and medications necessary for international travel.
2) To expand the agreement with the Fire Dept. for work related physicals to include state of the
art hearing evaluations.
3) Responded to the need for school age immunizations necessary to enter/remain in school.
3) Orient and train new Public Health Nurses in the Communicable Disease Division as
contractual language forced changes.
6 MONTH STATUS: No change in nursing staff since January 2010.
7) Continue to provide a Tuberculosis Clinic. Clinical services include testing and treatment of
all persons with active or latent Tuberculosis. In October of 2008 we needed to provide
tuberculosis testing to employees of Walgreens pharmacy as part of a contact investigation.
6 MONTH STATUS: Maintained optimal level of care.
8) Provide a sexually transmitted disease clinic. Clinical services provide comprehensive STD
screening, diagnosis and treatment for all STDs including HIV.
6 MONTH STATUS: Maintained optimal level of care.
9) Provide Directly Observed Therapy to patients with active (contagious) tuberculosis. This is
the standard of care as recommended by the State Health Department and the Centers for
Disease control.
6 MONTH STATUS: Maintained optimal level of care.
10) Provide epidemiological follow-up for reportable and Infectious diseases. This includes but is
not limited to: Hepatitis, Salmonella, Shigella and other food-borne illnesses, Typhoid,
Measles, Mumps, Legionella, Meningitis, et cetera. Each case is reviewed and reported to
the State Department of Health. Follow-up includes contacting patients, health care facilities
and providers to ensure that these diseases are treated and controlled to prevent their
spread.
6 MONTH STATUS: Maintained optimal level of care.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01554000 COMMUNICABLE DISEASE CLINIC 313,047 417,572 417,572 435,651 18,079
51000 FULL TIME EARNED PAY 222,048 292,805 292,805 298,785 5,980
51106 REGULAR STRAIGHT OVERTIME 209
51108 REGULAR 1.5 OVERTIME PAY 1,128
51122 SHIFT 2 - 1.5X OVERTIME 183
51140 LONGEVITY PAY 2,550 2,550 4,475 1,925
51156 UNUSED VACATION TIME PAYOU 2,564
52360 MEDICARE 1,213 3,243 3,243 3,141 -102
52385 SOCIAL SECURITY 4,909 4,909 4,909
52399 UNIFORM ALLOWANCE 423 770 770 -770
52504 MERF PENSION EMPLOYER CONT 17,098 28,058 28,058 34,062 6,004
52917 HEALTH INSURANCE CITY SHARE 54,396 51,083 51,083 69,058 17,975
52920 HEALTH BENEFITS BUYOUT 417
53605 MEMBERSHIP/REGISTRATION FEES 400 400 400
53720 TELEPHONE SERVICES 500 500 250 -250
53905 EMP TUITION AND/OR TRAVEL REIM 1,352 1,200 1,200 1,200
54595 MEETING/WORKSHOP/CATERING FOOD 305
54645 LABORATORY SUPPLIES 468 468 468
54670 MEDICAL SUPPLIES 6,490 17,258 17,258 8,629 -8,629
54675 OFFICE SUPPLIES 1,800 1,795 1,795 1,795
54700 PUBLICATIONS 42 42 21 -21
55135 MEDICAL EQUIPMENT 50 50 25 -25
55155 OFFICE EQUIPMENT RENTAL/LEAS 1,953 2,300 2,300 2,300
56055 COMPUTER SERVICES 895 895 895
56150 MEDICAL EQUIPMENT MAINT SRVC 742 742 742
56155 MEDICAL SERVICES 1,281 8,016 8,016 4,008 -4,008
56175 OFFICE EQUIPMENT MAINT SRVCS 186 488 488 488
To provide licenses and inspections in accordance with Connecticut General Statutes and local
ordinances for restaurant and food establishments, swimming pools, barber and beauty shops, and
child care and nursery school facilities.
CITY
MAYOR
COUNCIL
CHIEF
ADMINISTRATIVE
OFFICER
HEALTH
ADMINISTRATION
ENVIRONMENTAL
HEALTH
Warren Blunt
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01555000 ENVIRONMENTAL HEALTH -335,055 -328,850 -328,850 -328,850
41308 RODENT INSPECTION FEES -2,700 -4,500 -4,500 -4,500
41309 FLOOR PLAN REVIEW PLANS -4,400 -1,500 -1,500 -1,500
41332 TATTOO SHOPS -1,800 -2,250 -2,250 -2,250
41333 TRANSITIONAL LIVING HOUSES -3,000 -3,000 -3,000
41335 HAIR BRAIDING -600 -7,500 -7,500 -7,500
41337 MASSAGE ESTABLISHMENT PERMITS -300 -5,000 -5,000 -5,000
41360 DRY CLEANING LICENSE -600 -600 -600
41361 BUYING & SELLING LIVE POULTRY -150 -150 -150
41370 ITINERANT VENDOR LICENSE -2,500 -2,500 -2,500
41371 RETAIL TOBACCO LICENSE -20,000 -20,000 -20,000
41567 BARBER SHOP LICENSE -7,650 -6,000 -6,000 -6,000
41568 BEAUTY SHOP LICENSE -16,050 -16,000 -16,000 -16,000
41569 BEVERAGE LICENSE -9,250 -6,500 -6,500 -6,500
41570 DAYCARE FACILITY LICENS -7,200 -900 -900 -900
41571 ELDERLY CARE FACILITY LICENSE -200 -200 -200
41572 FOOD ESTABLISHMENT LICENSE -90,130 -85,000 -85,000 -85,000
41573 FROZEN DESSERT LICENSE -3,900 -3,500 -3,500 -3,500
41574 MILK DEALER LICENSE -100 -100 -100 -100
41575 NAIL SALON LICENSE -4,050 -3,500 -3,500 -3,500
41576 SWIMMING POOL LICENSE -4,400 -5,000 -5,000 -5,000
41577 POULTRY LICENSE -150 -150 -150 -150
41578 RESTAURANT LICENSE -107,625 -95,000 -95,000 -95,000
41579 SANDWICH SHOP LICENSE -39,100 -45,000 -45,000 -45,000
41580 TEMPORARY VENDOR LICENSE -19,000 -5,000 -5,000 -5,000
41581 VENDOR LICENSE -16,500 -10,000 -10,000 -10,000
41582 SEWAGE DISPOSAL SITE LICENSE -150
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
Please Note: (1) Sandwich, Beverage, Milk & Poultry were combined to Restaurant/Food Establishment.
(2) Nail Salons and Hair Braiding were added to Barbershop & Beauty
(3) Temporary Vendors were added to Vendor/Push Carts.
Restaurant and food establishments are inspected 1-4 times a year annually, not including re-inspections. All other
establishments, including beauty shops, barber shops, nail salons, hair braiders, massage therapists, day care centers, and
vendors and temporary vendors are inspected at least once annually.
FY 2011-2012 GOALS
1) To establish a more efficient and streamlined food licensing system to consolidate the
different types of food licenses into four (4) simple Classes to simplify and expedite licensing.
The consolidation will not reduce our revenue or have any negative impact.
2) To establish a fee for rooming house inspections. Environmental Health currently inspects the
rooming houses with the Housing Code and Fire Departments and is the only agency not
collecting a fee for such inspection. This will help increase our revenue.
3) Begin enforcement of existing ordinances such as Dry Cleaning License. The existing
ordinance states the fees are $50 for each plant, $2 for each press-shop, and $50 for each
bobtail cleaner. This will increase our department’s revenue.
4) Begin enforcement of existing Tobacco Marketing Permit License. The existing ordinance
states every establishment that sells tobacco must pay $125. This will increase our revenue
by approximately $50,000.
5) To implement a weekly educational program at night for the public to speak to constituents on
a variety of environmental health topics such as: healthy homes, safe food handling,
integrated pest management, mold, bed bugs, mice, reusable sources of energy, proper
sanitation, etc. This program would help educate the public and hopefully help reduce the
number of complaints in the community and would allow the public to voice any concerns.
6) Purchase hand held PC components for our new digital computer system to maximize
efficiency and productivity for use out in the field. This will help reduce the work load of our
Mini Computer Operator and reduce wasted paper and be part of our going green initiative.
7) Hire an additional inspector to handle the increased work load of licensing new
establishments such as the Tobacco Marketing Licensing, the Dry Cleaning License and the
Rooming House License. This inspector would have to be a Registered Sanitarian.
2) Expand license and regulation to cover approximately 50 Liquor Stores in the area, at a $250
license fee per store. Liquor Stores do sell food items such as water, juice, soda and ice.
6 MONTH STATUS: Met with city attorneys regarding existing ordinance for Food
Establishments to be used to license such facilities and it was agreed upon and still pending
to collect the fees from such establishments.
4) Upgrade computer software to increase overall efficiency in daily operations. The current
system is outdated and has limited application. A new system would allow capacity for digital
inspections, accurate accounting and reporting measures.
6 MONTH STATUS: System has been purchased, the data is converted and our scheduled
Go Live date is January 31, 2011. The system is web based and digital and once the field
hand held components are purchased our efficiency will be greatly increased.
5) Establish a re-inspection fee for all failed inspections. Time is money and establishments that
fall should pay for re-inspection. This would increase revenues and act as a logical incentive
for establishments to be in compliance.
6 MONTH STATUS: We are currently in process in conjunction with city attorneys, and
finance department of collecting data from surrounding towns of their fee schedules and their
ordinances to present to Bridgeport City Council this year for approval for the next budget
year.
6) Increase the number of participants in the Food Handler Course to cover QFO's (Qualified
Food Operator) and managers providing extra safety measures against an outbreak.
6 MONTH STATUS: Our Food Handlers Course continues to grow and encompass more
citizens every week. The program has not expanded yet to cover QFO’s due to time and
budget constraints.
7) Increase overtime line item to $10,000. This would be for Registered Sanitarians to work after
hours with other agencies (Fire Department and Police Department) to identify illegal clubs
and stores. This would help increase revenue and get those establishments in compliance.
6 MONTH STATUS: Our line item was not increased but the Registered Sanitarians continue
to work with other agencies such as Police and Fire as needed to identify illegal clubs and
establishments and close them when necessary.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01555000 ENVIRONMENTAL HEALTH 541,145 587,179 593,179 644,703 57,524
51000 FULL TIME EARNED PAY 390,384 434,868 434,868 454,934 20,066
51108 REGULAR 1.5 OVERTIME PAY 15,494 7,000 7,000 7,000
51116 HOLIDAY 2X OVERTIME PAY 300 300 300
51140 LONGEVITY PAY 4,200 4,200 5,325 1,125
51156 UNUSED VACATION TIME PAYOU 4,419
52360 MEDICARE 2,469 5,140 5,140 5,181 41
52385 SOCIAL SECURITY 293 3,137 3,137 3,137
52504 MERF PENSION EMPLOYER CONT 31,819 36,906 36,906 51,861 14,955
52917 HEALTH INSURANCE CITY SHARE 73,801 78,401 78,401 102,233 23,832
53605 MEMBERSHIP/REGISTRATION FEES 515 420 420 210 -210
53610 TRAINING SERVICES 3,752 1,500 1,500 1,500
53715 PAGING SERVICES 2,800 2,800 1,400 -1,400
54675 OFFICE SUPPLIES 2,554 2,507 2,507 2,507
54680 OTHER SUPPLIES 1,136 1,151 1,151 575 -576
54745 UNIFORMS 601 618 618 309 -309
55155 OFFICE EQUIPMENT RENTAL/LEAS 1,909 2,231 2,231 2,231
56055 COMPUTER SERVICES 12,000 6,000 12,000 6,000
To enforce all applicable State statutes and municipal ordinances under Housing and Commercial
Code (15.12 and 15.16) to ensure safe, clean and habitable housing, to provide assistance to low and
moderately low-income neighborhoods and to prevent blight and slums. Housing Code also issues
Certificates of Apartment Occupancy (rental certificates required for most multi-family properties
within the City) and yearly rooming house and hotel licenses.
Housing & Commercial Code also provides inspection assistance to City agencies, including but not
limited to: Fire Marshal, Police, Building Official, Zoning, Tax Collector, Environmental Health and
Lead Paint Poisoning Divisions, OPED and Anti Blight Office, Community Development, City
councilpersons and community groups. Outside agencies such as DCF, United Illuminating and
Southern CT Gas Company also request inspections from the Housing & Commercial Code
Enforcement.
CITY
MAYOR
COUNCIL
CHIEF
ADMINISTRATIVE
OFFICER
HEALTH
ADMINISTRATION
HOUSING &
COMMERCIAL
CODE
Richard Paoletto
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01556000 HOUSING CODE -34,340 -42,000 -42,000 -42,000
41607 CERTIFICATEOFAPARTMENTRENTAL/O -26,695 -35,000 -35,000 -35,000
41608 ROOMINGHOUSE/HOTELLICENSES -5,195 -6,000 -6,000 -6,000
41609 HOTELLICENSECOMBINEDWITHROOMIN -2,450 -1,000 -1,000 -1,000
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
Procedures changed for issuing court summons. We are in the process of updating all files begun under the older process
accordingly.
It is very difficult to predict how many new complaints will be received in a given time period (tenants and citizens calling
complaints/referrals daily and referrals are received infrequently from other departments (which directly impacts the number of
initial and re-inspections)
FY 2011-2012 GOALS
1) Continue with goals set forth in 2009-2010.
2) Continue to work with Citistat to improve response time and compliance with code
enforcement complaints.
3) Work to bring in more revenue.
4) Work with incoming new health director, Ms. Kristen duBay Horton, to make sure housing &
commercial code enforcement fits into the Mayor’s and Ms. Horton’s vision of a modern and
efficient health department.
2) Explore implementation of ordinance requiring inspection & possible licensure of all college-
owned residential facilities within the City.
6 MONTH STATUS: The process of moving offices in July and extended leave of absence of
acting deputy director temporarily delayed this project. Currently consulting with CDA
administration.
3) Expand the Healthy Homes Program.
6 MONTH STATUS: The process of moving offices in July and extended leave of absence of
acting deputy director temporarily delayed this project. Currently consulting with CDA
administration.
4) Explore the adoption of the International Code Council Property Maintenance Code (to unify
and eliminate existing weak or overlapping current City Ordinances).
6 MONTH STATUS: The process of moving offices in July and extended leave of absence of
acting deputy director temporarily delayed this project. Currently consulting with CDA
administration.
5) Certify all housing & commercial code inspectors as property maintenance inspectors.
6 MONTH STATUS: The process of moving offices in July and extended leave of absence of
acting deputy director temporarily delayed this project. Currently consulting with CDA
administration. Funding limitations are also a factor in procuring training facilities for the
inspectors.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01556000 HOUSING CODE 109,892 418,425 418,958 428,509 10,084
51000 FULL TIME EARNED PAY 80,541 322,177 322,177 322,177
51140 LONGEVITY PAY 7,275 7,275 7,875 600
52360 MEDICARE 571 2,829 2,829 2,707 -122
52504 MERF PENSION EMPLOYER CONT 6,219 31,298 31,298 36,727 5,429
52917 HEALTH INSURANCE CITY SHARE 16,230 49,454 49,454 55,285 5,831
53605 MEMBERSHIP/REGISTRATION FEES 150 175 175 88 -87
53610 TRAINING SERVICES 650 595 700 350 -245
53905 EMP TUITION AND/OR TRAVEL REIM 2,222 762 1,000 500 -262
54550 COMPUTER SOFTWARE 2,500 2,500 2,500 1,250 -1,250
54675 OFFICE SUPPLIES 809 810 1,000 1,000 190
56175 OFFICE EQUIPMENT MAINT SRVCS 550 550 550
56185 PUBLIC FACILITIES SERVICES
To screen children for elevated lead levels and to ensure the removal of lead hazards in accordance
with the Connecticut State Statutes, Federal Regulations, and Local ordinances.
CITY
MAYOR
COUNCIL
CHIEF
ADMINISTRATIVE
OFFICER
HEALTH
ADMINISTRATION
LEAD PREVENTION
PROGRAM
Audrey Gaines
Manager
REVENUE SUMMARY
Not applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
PERSONNEL SUMMARY
Not Applicable
FY 2011-2012 GOALS
1) Prevent lead exposures by identifying possible or potential lead hazards before children are
affected. This can accomplished by assuring that a comprehensive lead inspection is
conducted at all properties built prior to December 1978, where children dwell or frequent.
2) Educate and enhance community knowledge regarding the identification of hazards in the home. The
effects of high blood lead levels on health and life quality. Assist with the selection of lead hazard
control methods that are safe, effective, feasible and sustainable.
3) Code Enforcement by assuring that homeowners, contractors, and other appropriate parties
subject to lead hazard control mandations are complying.
4) Identify lead poisoned children via blood screenings held in schools, homes, daycares, health
promotion events and office walk ins. Assure that children identified with positive lead
screenings obtain a confirmatory lead test.
5) Case Management of all environmental and medical actions and maintain surveillance
through the required database.
6) Assure that children’s blood lead levels reduce from the identified elevated blood lead level.
7) Assure the safe removal of lead hazards identified in homes where children dwell of locations
they frequent.
8) Increase revenue by increasing fee collection.
9) Develop an interactive question and answer web page.
2) Reduce incidents of elevated blood lead levels through timely testing, screenings, case
management, and testing.
6 MONTH STATUS: 351 children were screened of which 149 required confirmatory testing.
Case management assured that 134. Through the past 6 months, program personnel timely
notification and blood results monitoring of 468.
4) Surveillance to create and maintain a lead safe housing index. Track the status of all lead
poisoned children. Central to this effort is STELLAR, a case and program management tool
developed by the Centers for Disease Control. STELLAR stands for Systematic Tracking of
Elevated Lead Levels and Remediation. This software application allows for a practical
means of tracking medical and environmental activities in lead poisoning cases. The intent of
this application is to provide an electronic means of addressing the data that Programs
receive from labs, providers, clinics and case management professionals.
6 MONTH STATUS: 1888 environmental and medical events recorded.
5) Primary Prevention
6 MONTH STATUS: All ongoing daily activities.
6) Education of property owners, parents & families, and the general public about the dangers of
lead exposure through educational sessions in a variety of public venues.
6 MONTH STATUS: 12 community and professional forums educational sessions were held.
47 were held in the primary homes and alternate homes of children with elevated blood lead
levels.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01558000 LEAD PREVENTION PROGRAM 5,071 7,199 9,100 6,050 -1,149
54680 OTHER SUPPLIES 932
55155 OFFICE EQUIPMENT RENTAL/LEAS 2,391 2,391 3,000 3,000 609
56175 OFFICE EQUIPMENT MAINT SRVCS 1,647 4,608 6,000 3,000 -1,608
56180 OTHER SERVICES 100 200 100 50 -150
Per the City Charter, the purpose of Human Services (formerly Human Resources Development) is
“to plan and/or coordinate programs of the city pertaining to manpower development, including
training, job placement and employment and job counseling; welfare; day care; drug abuse control
and prevention; services to youth for the prevention of delinquency; programs for the aging; the
problems of the physically handicapped; and such other programs for the development of the full
potential of individuals as may be assigned to it from time to time by ordinance or executive direction.”
CITY
MAYOR
COUNCIL
CHIEF
ADMINISTRATIVE
OFFICER
HEALTH
ADMINISTRATION
HUMAN SERVICES
Valerie Sorrentino
Manager
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
PERSONNEL SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
Human Services staff assists in the Program Management of several Health Department grants as well as planning and
implementing special events, health fairs and wellness activities. These are included in the Health Administration budget.
Human Services is the umbrella agency for Veterans’ Affairs, the Office for Persons with Disabilities, the Youth Services
Bureau, and the East Side Senior Center. Since our relocation to the Health Department, Human Services staff has taken on
the management of several grants in addition to the planning & coordination of special events.
NAA=Neighborhood Assistance Act DSS=Department of Social Services
SSBG=Social Services Block Grant YSB= Youth Service Bureau
SWCAA=Southwestern Connecticut Agency on Aging
FY 2011-2012 GOALS
1) Efficient operation of departments and grant programs under the Human Services umbrella.
Oversee Veterans Affairs, Office for Persons with Disabilities and East Side Senior Center
and provide assistance and support as needed.
Monitor progress and expenditures to ensure that programs are operating efficiently and that
grant and General Fund dollars are spent appropriately and within funding period.
Encourage program development and expansion.
2) Grant/Program Administration
Administer and manage new and renewal grants and sub-contracts with non-profit agencies
for health and human services programs in Bridgeport.
Complete all required monthly, quarterly and annual reports.
Work with Central Grants Office to secure additional grant dollars to meet community needs.
Manage and monitor the programs and contracts under the Youth Service Bureau (YSB) and
Bridgeport United Coalition.
6 MONTH STATUS: Assistance and monitoring are ongoing. All programs are currently operating as
efficiently as can be expected. Veterans and Disabilities have been very successful in expanding their
programs in spite of limited staff hours. East Side Senior Center continue to provide recreation,
socialization, health screening including flu shots, education and nutrition to 60 – 65 seniors each
day. The center is bright and inviting and seen as a second home to many seniors, primarily Latino.
2) Grant/Program Administration
Administer and manage new and renewal grants and sub-contracts with non-profit agencies
for health and human services programs in Bridgeport.
Complete all required monthly, quarterly and annual reports.
Work with Central Grants Office to secure additional grant dollars to meet community needs.
Manage and monitor the programs and contracts under the Youth Service Bureau (YSB),
Mayor's Substance Abuse Prevention Council and Bridgeport United Coalition.
Implement activities under Bridgeport United Coalition (DMHAS).
Monitor the progress of the Elderly Health Screening Program and provide technical
assistance as needed.
Coordinate trips under Dial-A-Ride Transportation Program for seniors and people with
disabilities. Work to expand transportation dollars for seniors, veterans and people with
disabilities.
6 MONTH STATUS: Continue to manage 13 Human Services grants and 16 sub-contracts with non-
profit agencies; assist Health Dept in program and fiscal management of their grants and complete all
required reports. Continue to work with Central Grants to secure additional grant funding – will be
applying for Drug Free Communities Grant to continue efforts of Bridgeport United Coalition. Elderly
Health Screening program is providing services at 13 sites; currently administering flu vaccines.
Recently developed implementation plan for a coordinated senior transportation program which will
be administered by Parks & Recreation.
6 MONTH STATUS: In 2010, 20 non-profit organizations participated in the NAA program. A total of
$204,600 was pledged for these programs, Technical assistance was provided as needed.
6 MONTH STATUS: Continue to manage Health Dept grants and serve as liaison to the Central
Grants Office and City Council. Assisted HIV/AIDS Dept in partnering with GBAPP to secure
additional funding for testing and education. Participated in various health fairs during the summer
months and assisted with special events such as World Aids Day program.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01575000 HUMAN SERVICES ADMINISTRATION 97,508 99,570 99,570 101,144 1,574
51000 FULL TIME EARNED PAY 68,598 70,104 70,104 70,819 715
51106 REGULAR STRAIGHT OVERTIME 715
51108 REGULAR 1.5 OVERTIME PAY 153
51140 LONGEVITY PAY -295
51156 UNUSED VACATION TIME PAYOU 1,696
52360 MEDICARE 480 1,017 1,017 942 -75
52504 MERF PENSION EMPLOYER CONT 5,569 6,660 6,660 8,073 1,413
52917 HEALTH INSURANCE CITY SHARE 17,034 19,112 19,112 19,005 -107
53705 ADVERTISING SERVICES 87 45 45 23 -22
54595 MEETING/WORKSHOP/CATERING FOOD 900
54675 OFFICE SUPPLIES 912 1,132 920 920 -212
54680 OTHER SUPPLIES 212 212 212 212
55050 CLEANING EQUIPMENT 600
55055 COMPUTER EQUIPMENT 500 800 800 800
55155 OFFICE EQUIPMENT RENTAL/LEAS 346 700 700 350 -350
Our mission is to provide information on issues, rights, and programs for persons with any disability,
their families and the community. The office empowers persons to advocate for themselves, to assist
with direct advocacy support, when necessary, and to ultimately achieve the full inclusion of persons
with disabilities in the community. Our objectives include providing information and referral for
persons with disabilities and their families, providing advocacy/protective/safeguarding services for
persons with disabilities to help insure their rights are protected and to prevent abuse, neglect and/or
exploitation, and providing community outreach and education to community groups, agency
personnel and disability support groups.
CITY
MAYOR
COUNCIL
CHIEF
ADMINISTRATIVE
OFFICER
HEALTH
ADMINISTRATION
HUMAN SERVICES
OFFICE OF
PERSONS WITH
DISABILITIES
Valerie Sorrentino
Manager
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
PERSONNEL SUMMARY
Not Applicable
FY 2011-2012 GOALS
1) To provide 1,200 information and referral contacts.
2) Serve at least 50 families through the Disabilities/Veterans food pantry.
3) Provide 50 clients with special nutritional needs the opportunity to meet with a nutritionist who
will help them eat healthy.
4) Expand services to include case-management in order to follow-up and ensure that needed
services are received; help clients apply for Renter’s Rebate, Medicare and other financial
assistance programs.
5) Attend meetings at the Disability Resource Center for the purpose of sharing information and
networking; create partnerships and have a stronger presence in the community.
2) To attend regularly scheduled meetings at the Disability Resource Center for the purpose of
information sharing and focusing on community integration and systems advocacy.
6 MONTH STATUS: A representative of the office attended meetings at the Disability
Resource Center. Meetings are held the first Thursday of every month. Many resources are
obtained during these meetings and the meetings provide a perfect venue for networking.
3) To staff and provide support to the Commission for People with Disabilities.
6 MONTH STATUS: The commission is in the process of being reformed. Meetings have not
been scheduled as of yet.
4) To serve 300 families (duplicated) each year through the Veterans/Office of Persons with
Disabilities (OPD) food pantry.
6 MONTH STATUS: To date 158 disabled persons and their families have been served
through the food pantry and follow up on each client is done to ensure that the people in
Bridgeport are receiving the benefits they are entitled to.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01576000 PERSONS WITH DISABILITIES 5,968 5,855 5,855 4,762 -1,093
53605 MEMBERSHIP/REGISTRATION FEES 25
53610 TRAINING SERVICES 897 350 950 475 125
53705 ADVERTISING SERVICES 400 1,255 1,255 1,255
53720 TELEPHONE SERVICES 210 210 210 210
54675 OFFICE SUPPLIES 1,160 1,874 889 889 -985
54680 OTHER SUPPLIES 1,728 1,235 617 617
54705 SUBSCRIPTIONS 67 250 250 250
54725 POSTAGE 502 451 451 451
54730 PRINTING SUPPLIES 680 300 300 300
55160 PHOTOGRAPHIC EQUIPMENT 299 315 315 315
56225 SECURITY SERVICES 3,180 -3,180
Our mission is to ensure the provision and coordination of human services for the City's armed forces
veterans. We educate Bridgeport veterans and their families of benefits, programs and all information
to which they are entitled. We assist veterans with paperwork and advocate on their behalf. We direct
veterans to job opportunities with the State Department of Labor. We help obtain food vouchers for
their families. We direct and support Memorial Day and Veterans Day programs.
CITY
MAYOR
COUNCIL
CHIEF
ADMINISTRATIVE
OFFICER
HEALTH
ADMINISTRATION
HUMAN SERVICES
VETERANS’
AFFAIRS
Jill Bruno
Manager
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
340
GENERAL FUND BUDGET
VETERANS AFFAIRS PROGRAM HIGHLIGHTS
ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL ESTIMATED
SERVICE INDICATORS 2005-2006 2006-2007 2007-2008 2008-2009 2009-2010 2010-2011
VETERANS AFFAIRS
Veterans Assisted (1) 600 825 500 700 800 450
New Programs Implemented N/A 550 475 250 140
Special Event Programming N/A 300 460 650 13
Transportation Provided (2) N/A 3,680 4,672 5,000 7,500 3,800 (1)
Veterans assisted are unduplicated.
(2) Transportation provided numbers are units of service, and thus duplicated.
FY 2011-2012 GOALS
1) To Serve Bridgeport Veterans and their dependents through assistance with essential
services.
2) To provide transportation to and from the Veterans Medical Center, Monday through
Friday.
3) To provide information & referral on entitlements for: Military benefits. Medical Benefits,
Death benefits, Addiction Services, Education, Employment, Records, Renter’s Rebate
and related programs.
4) To provide a Food Pantry for all Veterans and or their dependents who are in need.
5) To provide over 10,000 flags each year to be placed on the graves of those Veterans
buried in all Bridgeport cemeteries.
6) To provide ongoing communication with the community to raise awareness of our
services and to outreach to veterans and their families needing assistance.
7) To work together with the State of Connecticut Department of Labor and the Federal
Government Veterans Center by creating programs and providing help in our office that
would be staffed by these and other agencies. This will also help create a leaner more
efficient government and create a “one stop shop” atmosphere.
8) Work with the New Haven Vets Center to schedule the mobile veteran center at our
location quarterly to expedite all medical and disability claims.
9) Along with the Office for Persons with Disabilities a nutrition program will be created in
order to educate those with health related issues to improve or maintain their special
dietary needs.
3) To provide information & referral on entitlements for: Military benefits. Medical Benefits,
Death benefits, Addiction Services, Education, Employment, Records and related
programs.
6 MONTH STATUS: The Office of Veterans Affairs files a request for all military records
including their discharge documents and copies are kept on file in order to provide follow-
up services.
5) To provide over 10,000 flags each year to be placed on the graves of those Veterans
buried in all Bridgeport cemeteries.
6 MONTH STATUS: Volunteers gather the week before Memorial Day to place over
14,000 flags at the grave site of all veterans in all of the cemeteries in Bridgeport.
7) To work together with the State of Connecticut Department of Labor and the Federal
Government Veterans Center by creating programs and providing help in our office that
would be staffed by these and other agencies. This will also help create a leaner more
efficient government.
6 MONTH STATUS: The Office of Veterans Affairs is currently working with the State of
Connecticut’s Commissioner, Linda Schwartz in order to provide a central location in
Bridgeport whereas both offices can work together increasing the benefits in order to
better serve our existing veterans and those currently returning from war.
The Office of Veterans Affairs has been working with The U.S. Department of Veterans
Affairs Vet Center for the last year once every week. This collaboration has helped to
bring the current combat veterans in for their assessment in benefits.
The Mobile Vet Center (a 39’ RV) will be visiting us in February offering to assist with
medical claims and disabilities (service connected and non-service connected). It is our
goal to have this mobile veteran center visit our location quarterly. This will expedite all
medical and disability claims.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01578000 VETERANS' AFFAIRS 58,460 72,559 72,559 101,819 29,260
51000 FULL TIME EARNED PAY 30,398 30,848 30,848 70,630 39,782
52360 MEDICARE 212 447 447 400 -47
52504 MERF PENSION EMPLOYER CONT 2,348 2,931 2,931 3,627 696
52917 HEALTH INSURANCE CITY SHARE 13,237 13,595 13,595 13,552 -43
53605 MEMBERSHIP/REGISTRATION FEES 25 -25
53720 TELEPHONE SERVICES 1,000 1,000 500 -500
54595 MEETING/WORKSHOP/CATERING FOOD 3,795 3,000 3,000 1,500 -1,500
54610 DIESEL 4,000 4,000 2,000 -2,000
54615 GASOLINE 6,000 6,000 3,000 -3,000
54650 LANDSCAPING SUPPLIES 875 875 875 875
54675 OFFICE SUPPLIES 446 450 450 450
54680 OTHER SUPPLIES 6,000 6,777 6,802 3,401 -3,376
54745 UNIFORMS 1,150 1,155 1,155 1,155
56170 OTHER MAINTENANCE & REPAIR S 1,457 1,457 729 -728
342
HEALTH DIVISIONS: HUMAN SERVICES
LIGHTHOUSE PROGRAM
MISSION STATEMENT
The mission of the Lighthouse Program is to provide youth within the City of Bridgeport with
opportunities to learn and grow in a structured environment. Objectives include providing 3,500 youth
with quality after-school and summer educational and recreational programming in a structured
setting; providing a minimum of 100 high school youth with meaningful year round employment
opportunities; and increasing current advocacy and marketing efforts.
VISION STATEMENT
To provide a safe environment that compliments school day learning and fosters intellectual, cultural,
physical, social and emotional development of children by partnering with and supporting the efforts
of family, school, and community. Children, youth and adults will be provided with opportunities to
become independent lifetime learners as well as innovative, creative, and productive citizens.
CHIEF
ADMINISTRATIVE
OFFICER
HEALTH
ADMINISTRATION
HUMAN
SERVICES
LIGHTHOUSE
PROGRAM/
YOUTH SERVICES
Tammy Papa
Manager
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) To transition the Lighthouse Program into the Mayor’s Office of Education and Youth.
2) To work with the IT Department in the production of a community based information template
that will automatically map existing services for children.
3) To establish goals for each of the subcommittees under the Mayor’s Office of Education and
Youth.
4) To ensure goals for each subcommittee are met.
5) To maintain existing Lighthouse afterschool and summer services at 26 sites.
6) To expand and enhance the professional development opportunities offered through the new
office of Education and Youth to include subcommittee personnel.
7) To solicit one new funding source to help carry out the work of the Mayor’s Office of
Education and Youth.
2) To develop a teen training and employment program independent of grant funding to ensure
available slots for summer and year round positions.
6 MONTH STATUS: As part of the Mayor’s office of Education and Youth, we are working
with providers of training and employment services to promote additional opportunities. The
Lighthouse Program is prepared to offer training by which students can receive certificates of
completion, but will work with others in the community to reach out for job placements.
3) To cultivate the partnerships necessary to implement a year round teen training and
employment program.
6 MONTH STATUS: See # 2 above
7) To increase the number of students served with supplemental educational tutoring services
by 20%. Current numbers are 325.
6 MONTH STATUS: Unfortunately, we have fallen short of expectations due to the number
of new providers offering tutoring. Available slots decreased and numbers of providers
increased. All past vendors are serving less students than originally anticipated. Current
Lighthouse numbers are at 235 and we anticipate an additional 30 plus Kindergarten
students later this month or in early February.
8) We are looking to complete a guide to local government functions for schools to have on
hand when they tour City Hall. This child-friendly manual will convey the mission and
activities of most municipal departments.
6 MONTH STATUS: We have some preliminary drafts in place and would like to roll this out
as part of the Mayor’s Office of Education and Youth as we believe it is a nice fit.
9) To develop a Lighthouse Program sponsored “green” initiative involving school age children
addressing local community issues.
6 MONTH STATUS: The Lighthouse Program has subcontracted with the Student
Conservation Association and is currently working in five after school locations. Children are
exposed to all types of conservation initiatives with age appropriate curriculum and class trips
to further their experience. If successful, we hope to increase the numbers of participating
sites for next year.
10) To showcase the Lighthouse Program in one culminating activity during the spring of 2011.
6 MONTH STATUS: Lighthouse staff in partnership with Neighborhood Studios is currently
working on the planning stages of this event and a venue in which to hold it. It is anticipated
rd
that it will more than likely take place the 3 week of May.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01579000 LIGHTHOUSE/YOUTH SERVICES 1,338,410 1,359,719 1,359,719 1,365,411 5,692
51000 FULL TIME EARNED PAY 207,893 215,822 215,822 222,682 6,860
51140 LONGEVITY PAY 2,400 2,400 3,150 750
52360 MEDICARE 1,484 3,164 3,164 3,079 -85
52504 MERF PENSION EMPLOYER CONT 16,239 20,731 20,731 25,386 4,655
52917 HEALTH INSURANCE CITY SHARE 33,048 33,602 33,602 33,911 309
53605 MEMBERSHIP/REGISTRATION FEES 621 650 650 650
53610 TRAINING SERVICES 324 350 350 175 -175
53705 ADVERTISING SERVICES 445 1,500 1,500 750 -750
53720 TELEPHONE SERVICES 744 744 372 -372
53750 TRAVEL EXPENSES 2,569 1,000 1,000 1,000
53905 EMP TUITION AND/OR TRAVEL REIM 2,490 2,000 2,000 2,000
54675 OFFICE SUPPLIES 4,597 5,000 5,000 2,500 -2,500
55155 OFFICE EQUIPMENT RENTAL/LEAS 3,756 3,756 3,756 3,756
56085 FOOD SERVICES 5,964 6,000 6,000 3,000 -3,000
56115 HUMAN SERVICES 1,060,000 1,060,000 1,060,000 1,060,000
56175 OFFICE EQUIPMENT MAINT SRVCS 1,000 1,000 1,000 1,000
56240 TRANSPORTATION SERVICES 1,980 2,000 2,000 2,000
56250 TRAVEL SERVICES -4,000
To provide for the social and economic welfare of Bridgeport residents through career development
opportunities, community outreach and referral services and hardship assistance to prevent
homelessness. The department also provides technical assistance to community agencies,
administers state and federal programs that target economically and socially disadvantaged city
residents and assists in special initiatives of a social nature as assigned by the city’s administration.
Additionally, to support legislation which helps support economically disadvantaged city residents.
The department is a social service liaison to the community and business sector.
CITY
MAYOR
COUNCIL
CHIEF
ADMINISTRATIVE
OFFICER
HEALTH
ADMINISTRATION
SOCIAL SERVICES
Iris Molina
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01585000 SOCIAL SERVICES -25
41678 LAWSUITSETTLEMENTREIMBURSEMENT -25
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
FY 2011-2012 GOALS
1) The Social Services Department’s goal is driven by the outcome requirements for the grants
programs that we administer. For the fiscal year 2012, we anticipate administering 6 grant
funded programs and remain in compliance with state and federal guidelines. The Social
Services Department will continue to seek grants funding that will enable the City of
Bridgeport to administer programs that will enhance the lives of those residents who are
socio-economically challenged.
$150 per client per month for Structured Job Search Skills Training – one month limit
$100 per client per month for Assessment Services – one time per FY
$100 per client per month for Work experience – no time limit
$250 per client per month for Education – five months limit
Supplemental Nutrition Assistance Training Program (SNAP): Continue to provide training services to
State Administered General Assistance (SAGA) and SNAP recipients who are Able-Bodied adults
without children and former TFA recipients. Additionally, assist them in finding employment so they
can become self-sufficient.
The Social Services Department is meeting its goal with the State’s Department of Social Services for
administering the program and for FY 2011 provided services to 2,248 clients in the following
categories:
We are hoping that the State will extend the contract beyond 3/31/11.
Social Services Block Grant/SAGA: Continue to provide information and referral services, emergency
services and to date is meeting its goal providing case management services to Bridgeport residents
who may or may not be State Administered General Assistance (SAGA) clients.
FY 2011, services provided is 2,459 to Bridgeport residents in the areas of Information & referral,
basic needs assessment, case management and housing referrals.
Elderly Hispanic Outreach: Continue to provide outreach & referral and benefit counseling to the
elderly Hispanic population in the greater Bridgeport area.
FY 2011, information & assistance and outreach services provided is 250 to elderly Hispanic and to
some elderly who were not of Hispanic origin.
CDBG - Code Violation /Hardship Relocation: Continue to provide services to City residents primarily
through case-management, information/referral and relocation services.
FY 2011, housing code violation relocation and hardship services to has been provided to 450
Bridgeport residents. Residents who received services were low/moderate income. The Code
Violation /Hardship Relocation program was very instrumental in providing relocation services to over
100 Bridgeport residents who were displaced from their homes during the Tornado touch down in the
City on June 26, 2010.
7) Women Infant & Children (WIC) - Grant Program: 10/1/07- 9/30/10 – Extended to 12/31/10
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01585000 SOCIAL SERVICES 138,873 137,049 234,998 150,239 13,190
51000 FULL TIME EARNED PAY 73,042 61,723 159,943 95,477 33,754
51140 LONGEVITY PAY -619 2,325 2,325 -2,325
51156 UNUSED VACATION TIME PAYOU 2,465
52360 MEDICARE 271 271 270 -1
52385 SOCIAL SECURITY -22
52504 MERF PENSION EMPLOYER CONT 4,730 5,863 5,863 7,025 1,162
52917 HEALTH INSURANCE CITY SHARE 16,053 9,910 9,910 13,988 4,078
54675 OFFICE SUPPLIES 913 957 957 479 -478
55155 OFFICE EQUIPMENT RENTAL/LEAS 4,944 6,000 6,000 3,000 -3,000
56000 RELOCATION 37,096 50,000 50,000 30,000 -20,000
Dawn Norton
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01600000 GENERAL PURPOSE BONDS PAYABLE -2,369,395 -2,377,776 -2,377,776 -1,943,026 -434,750
41403 BUILD AMERICA BOND SUBSIDY -600,240 600,240
41404 ECONOMIC DEV BOND SUBSIDY -122,778 122,778
44514 SCHOOL DEBT SRVC REIMBURSEMENT -2,369,395 -2,377,776 -2,377,776 -1,220,008 -1,157,768
APPROPRIATION SUMMARY
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01600000 GENERAL PURPOSE BONDS PAYABLE 3,613,027 1,228,445 1,228,445 3,694,447 2,466,002
53205 PRINCIPAL PAYMENTS 1,334,624 232,169 232,169 232,169
53210 INTEREST PAYMENTS 1,549,453 71,276 71,276 2,537,278 2,466,002
53212 NEW MONEY INTEREST 142,116 300,000 300,000 300,000
53213 TAX ANTICIPATION NOTES 245,987 400,000 400,000 400,000
56110 FINANCIAL SERVICES 315,847 200,000 200,000 200,000
56130 LEGAL SERVICES 25,000 25,000 25,000 25,000
PERSONNEL SUMMARY
Not Applicable
SUMMARY
Municipalities have the authority to issue general obligation debt in order to finance capital
expenditures. Debt service payments are made routinely for interest on outstanding long-term
debt and to retire debt principal as it matures. The City’s total debt increased by $8 million during
the fiscal year ended June 30, 2010. At the end of the current fiscal year, the City had total
bonded debt outstanding of $664,920,000. 100% of this debt is backed by the full faith and credit
of the City government.
The annual debt service requirements relative to the outstanding notes payable and general
obligation bonds are as follows:
The State of Connecticut reimburses the City for eligible school bond principal and interest costs.
The amount of such reimbursement for the year ended June 30, 2009 was approximately
Governmental activity funds are used to account for financial resources used in the day-to-day
operations of the government. Business-type activities are used to account for the government's
activities where fees are charged for the services rendered, for example, utility services and the
Water Pollution Control Authority.
DEBT LIMIT
The overall statutory debt limit for the City is equal to seven times annual receipts from taxation
or $1.74 billion. As of June 30, 2010, the City recorded long-term debt of $666.8 million related
to Governmental Activities and $49.8 million related to Business-Type Activities, well below its
statutory debt limit
The City’s indebtedness does not exceed the legal debt limitation as provided by Connecticut
General Statutes and as reflected in the following schedule:
CATEGORY
General purpose $ 72,352,000
Unfunded Pension Benefit Obligation $ 90,000,000
Schools $ 67,698,000
$ 230,050,000
OTHER EVENTS
On June 1, 2010, the City issued a tax anticipation note in the amount of $23,500,000 to fund
cash flows for operating expenses. The notes matured and were paid in full on August 12, 2010
with an interest rate of 1.50%.
On October 21, 2010, the City issued a tax anticipation note in the amount of $71,500,000 to fund
cash flows for operating expenses. The notes mature on February 7, 2011 with an interest rate of
1.25%.
Dawn Norton
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01610000 OTHER FINANCING USES -639,500 -1,100,000 -1,100,000 -1,100,000
41544 SALE OF CITY PROPERTY -639,500 -1,100,000 -1,100,000 -1,100,000
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
SUPPLEMENTAL DETAIL
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01610000 OTHER FINANCING USES 184,124 -3,296,692 -3,296,692 -3,878,146 -581,454
50700 ATTRITION -4,090,319 -4,090,319 -4,671,773 -581,454
57005 CONTINGENCY 500,000 500,000 500,000
57010 REQUIRED RESERVE 93,627 93,627 93,627
59500 SUPPORTIVE CONTRIBUTIONS 184,124 200,000 200,000 200,000
SUMMARY
Other financing provides for the $500,000 required budgetary reserve, the $500,000 contingency
reserve, and funding for personnel services that includes the prevailing wage provisions.
360
NON-DEPARTMENTAL
SUPPORTIVE/MEMBERSHIPS
BUDGET DETAIL
Thomas R. Sherwood
Manager
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01620000 SUPPORTIVE CONTRIBUTIONS 486,632 495,275 495,275 495,275
53605 MEMBERSHIP/REGISTRATION FEES 635 2,005 2,005 2,005
53705 ADVERTISING SERVICES 1,600 1,600 1,600
53750 TRAVEL EXPENSES 2,760 2,760 2,760
54675 OFFICE SUPPLIES 720 824 824 824
56085 FOOD SERVICES 350 841 841 841
56160 MARKETING SERVICES 2,000 2,000 2,000
56165 MANAGEMENT SERVICES 7,495 7,495 7,495
56240 TRANSPORTATION SERVICES 6,783 10,000 10,000 10,000
56250 TRAVEL SERVICES 2,669 2,669 2,669
56255 CONSULTANT REIMBURSED EXPENS 13,161 20,000 20,000 20,000
59500 SUPPORTIVE CONTRIBUTIONS 464,984 445,081 445,081 445,081
SUMMARY
Supportive contributions and memberships support Bridgeport’s inclusion in regional & national
organizations such as the greater Bridgeport Transit Authority, The Greater Bridgeport Regional
Planning Agency, RYASAP (Regional Youth/Adult Substance Abuse Project) and provide support
for various local organizations such as the Barnum Museum.
361
GENERAL FUND BUDGET
362
LIBRARIES
BRIDGEPORT PUBLIC LIBRARY
MISSION STATEMENT
We believe that libraries change people’s lives. They are cornerstones of democracy. The Bridgeport
Public Library provides opportunities for residents to learn, enjoy and achieve. To accomplish that
mission, the Bridgeport Public Library offers free and open access to a relevant collection, staff
knowledge, and modern facilities.
PUBLIC LIBRARY
Scott A. Hughes
City Librarian
REVENUE SUMMARY
Not Applicable
APPROPRIATION SUMMARY
FY 2012 VARIANCE
FY2010 FY 2011 FY 2012 MAYOR TO FY 2011
ORG APPR
Desc Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
PERSONNEL SUMMARY
FY 2011 FY 2012
Org Code Fill Vac Job Class Description CURRENT PROPOSED 2012 vs 2011
2) All Bridgeport children and students will benefit from a new emphasis as well as commitment
to them in all Bridgeport Public Library facilities, programs, and collections.
6 MONTH STATUS: The Bridgeport Public Library plays an active role in partnership with the
Bridgeport After-school Network. Private funding from Pitney Bowes and the Black Rock
Rotary Club enabled Bridgeport Public Library to implement two new teen cafes at the Main
Library and Black Rock Branch Library respectively. Bridgeport Public Library began working
with the Bridgeport Public Schools towards implementing One Card Bridgeport.
3) The Bridgeport Public Library will become a valued destination for literacy in Bridgeport.
6 MONTH STATUS: Bridgeport Public Library provides strong literacy support to the public
and parochial schools, as well as community based adult literacy programs including but not
limited to Mercy Learning, Literacy Volunteers, and Friends and Volunteers of the Library.
4) The Bridgeport Public Library will develop strategic partnerships and alliances throughout the
city to benefit more residents.
6 MONTH STATUS: Through the efforts of friends, staff and volunteers of the Library, the
Bridgeport Public Library has cultivated strong partnerships with Bridgeport based
organizations including but not limited to ABCD, AARP, Barnum Museum, Beardsley Zoo,
Bridgeport Neighborhood Trust, Bridgeport Police Department, Bridgeport Public Schools,
Caribe Youth Athletics, Census 2010, Discovery Museum, Public Allies Connecticut, Planned
Parenthood, Rotary International, RYASAP, Housatonic Community College, Fairfield
University, Fresh Start, Greater Bridgeport Transit, Sacred Heart University, University of
Bridgeport, and the Office of the US Attorney.
6) Bridgeport Public Library facilities, collections, programs, and staff will be repositioned to help
focus on building community, helping people, and changing lives.
6 MONTH STATUS: The Bridgeport Public Library has actively de-accessioned record
amounts of obsolete materials in concert with friends and volunteers of the library and
community based agencies and stakeholders. The Bridgeport Public Library began plans to
develop a citywide library facilities master plan that will provide recommendations regarding
size, location and service priorities projected for ten (10) and twenty (20) years. This facilities
plan should enable the Bridgeport Public Library to respond appropriately and effectively to
societal change, technological and telecommunications developments, emerging role
expectations, aging facilities, and other transformations, while also maintaining and improving
continuing relevant traditional services.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01700000 LIBRARY ADMINISTRATION 4,741,139 6,723,003 6,723,003 6,723,003
51000 FULL TIME EARNED PAY 2,461,404 3,107,850 3,107,850 2,524,658 -583,192
51036 FT GRIEVANCE/ARB AWARD PAY
51106 REGULAR STRAIGHT OVERTIME 270
51108 REGULAR 1.5 OVERTIME PAY 19,595
51116 HOLIDAY 2X OVERTIME PAY 132
51122 SHIFT 2 - 1.5X OVERTIME 10,839
51128 SHIFT 3 - 1.5X OVERTIME 40
51134 TEMP SHIFT 2 DIFFERENTIAL 3,616
51136 TEMP SHIFT 3 DIFFERENTIAL 7
51138 NORMAL STNDRD SHIFT DIFFER 5,112
51140 LONGEVITY PAY 42,150 42,150 48,225 6,075
51156 UNUSED VACATION TIME PAYOU 18,525
52360 MEDICARE 14,406 27,674 27,674 28,233 559
52385 SOCIAL SECURITY 4,010 3,835 3,835 11,015 7,180
52399 UNIFORM ALLOWANCE 3,000 3,000 -3,000
52504 MERF PENSION EMPLOYER CONT 184,712 292,801 292,801 281,439 -11,362
52917 HEALTH INSURANCE CITY SHARE 480,957 568,690 568,690 557,995 -10,695
53050 PROPERTY RENTAL/LEASE 161,648 175,000 175,000 175,000
53110 WATER UTILITY 8,500 8,500 8,500
53120 SEWER USER FEES 3,000 3,000 3,000
53130 ELECTRIC UTILITY SERVICES 145,000 145,000 145,000
53140 GAS UTILITY SERVICES 75,000 75,000 75,000
53200 PRINCIPAL & INTEREST DEBT SERV 347,686 331,634 331,634 340,872 9,238
53605 MEMBERSHIP/REGISTRATION FEES 2,400 28,400 28,400 28,400
53705 ADVERTISING SERVICES 2,000 2,000 2,000
53710 OTHER COMMUNICATION SERVICES 2,616 5,500 5,500 5,500
53720 TELEPHONE SERVICES 10,102 23,000 23,000 23,000
53725 TELEVISION SERVICES 1,798 4,500 4,500 4,500
54020 COMPUTER PARTS 1,951 4,000 4,000 4,000
54545 CLEANING SUPPLIES 15,000 15,000 15,000
54550 COMPUTER SOFTWARE 10,472 15,000 15,000 15,000
54555 COMPUTER SUPPLIES 9,986 10,000 10,000 10,000
54560 COMMUNICATION SUPPLIES 1,174 1,200 1,200 1,200
54615 GASOLINE 2,000 2,000 2,000
54660 LIBRARY SUPPLIES 14,270 30,000 30,000 30,000
54675 OFFICE SUPPLIES 14,343 23,000 18,000 18,000 -5,000
54700 PUBLICATIONS 696,671 600,000 600,000 600,000
54705 SUBSCRIPTIONS 66,539 168,500 168,500 168,500
54725 POSTAGE 20,000 20,000 20,000
55055 COMPUTER EQUIPMENT 49,617 100,000 100,000 100,000
55145 EQUIPMENT RENTAL/LEASE 9,210 15,000 15,000 15,000
55525 LIBRARY FURNITURE 8,694 123,500 30,000 30,000 -93,500
56040 BOOKBINDING SERVICES 1,383 4,250 4,250 4,250
56045 BUILDING MAINTENANCE SERVICE 181,500 181,500 181,500
56055 COMPUTER SERVICES 65,097 139,000 139,000 139,000
56160 MARKETING SERVICES 7,500 7,500 7,500
56170 OTHER MAINTENANCE & REPAIR S 20,000 20,000 20,000
56175 OFFICE EQUIPMENT MAINT SRVCS 4,105 10,000 10,000 10,000
56180 OTHER SERVICES 57,751 381,519 480,019 1,065,216 683,697
59005 VEHICLE MAINTENANCE SERVICES 2,000 2,000 2,000
59015 PRINTING SERVICES 2,500 2,500 2,500
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01863000 BOE ADMINISTRATION -139,765,958 -137,906,967 -137,906,967 -137,619,726 -287,241
41521 HIGHSCHOOLATHLETIC-TICKETSALES -15,000 -15,000 -15,000
41522 SUMMER SCHOOL TUITION -24,840 -110,000 -110,000 -25,000 -85,000
44350 ECS PROPERTY TAX RELIEF -3,432,961 -3,432,961 -3,432,961
44517 AID TO NON-PUBLIC SCHOOLS -146,513 -193,642 -193,642 -165,000 -28,642
44519 LEGALLY BLIND -183,666 -358,599 -358,599 -185,000 -173,599
44520 EDUCATION COST SHARING -139,410,939 -133,796,765 -133,796,765 -133,796,765
APPROPRIATION SUMMARY
FY 2012
FY 2010 FY 2011 FY 2012 MAYOR
AGCY CAT ACTUAL CURRENT REQUEST PROPOSED
08 BOARD OF EDUCATION 192,256,923 192,418,968 192,441,841 192,418,968
10 BOE DEBT SERVICE 18,638,563 19,437,442 19,437,442 15,539,675
FY 2012
FY 2010 FY 2011 FY 2012 MAYOR
ORG Desc
OBJ Desc ACTUAL CURRENT REQUEST PROPOSED
01805000 INSTRUCTIONAL SUPPLIES 138,850 387,282 387,282 387,282
01806000 SUPPLEMENTARY SUPPLIES 16,388 18,400 18,400 18,400
01807000 HIGH SCHOOL TEXTBOOKS 0 236,374 236,374 236,374
01808000 ELEMENTARY TEXTBOOKS 69,513 657,160 663,410 663,410
01809000 PRE K - K -326,119 2,506,195 1,708,496 429,523
01809801 PREK-K-BARNUM 106,357 8,966 8,966 192,025
01809802 PREK-K-BEARDSLEY 85,066 18,158 18,158 206,926
01809803 PREK-K-BLACK ROCK 143,657 23,764 23,764 229,269
01809804 PREK-K-BRYANT SCHOOL 158,935 36,099 36,099 195,351
01809805 PREK-K-COLUMBUS 165,296 41,799 41,799 369,818
01809807 PREK-K-EDISON 0 0 0 93,580
01809810 PREK-K-MARIN 140,753 48,998 48,998 228,570
01809811 PREK-K-HALL 0 0 0 179,258
01809812 PREK-K-HALLEN 106,202 27,927 27,927 217,730
01809813 PREK-K-HOOKER 47,047 6,610 6,610 138,375
01809814 PRE K-K BATALLA SCHOOL 122,536 47,551 49,438 299,144
01809817 PREK-K PARK CITY MAGNET 68,492 32,310 32,310 164,758
01809819 PREK-K-LONGFELLOW 181,890 38,253 42,411 219,354
01809820 PREK-K MADISON 0 0 0 256,158
01809821 PREK-K-CLASSICAL STUDIES 46,820 805 859 57,925
01809822 PREK-K-TISDALE 137,755 6,697 6,697 134,309
01809825 PREK-K-READ 85,048 18,160 18,160 295,219
01809826 PREK-K-ROOSEVELT 91,388 1,134 1,134 128,326
01809830 PREK-K-WALTERSVILLE 101,043 26,766 39,281 120,058
01809832 PREK-K-JOHNSON 109,128 19,167 19,167 144,546
01809836 PREK-K-WINTHROP 131,290 24,536 34,893 203,886
01809839 PREK-K-CROSS 58,009 31,300 31,300 225,140
01809840 PREK-K-BLACKHAM 273,308 51,933 51,933 439,950
01809841 PREK-K-DUNBAR 52,529 6,611 6,611 156,683
01809842 PREK-K-CURIALE 0 0 0 132,630
01809844 PREK-K-SKANE 49,450 3,099 14,793 3,099
01809845 PREK-K-HIGH HORIZONS 152,955 27,300 36,234 150,297
01809846 PREK-K-MULTICULTURAL 31,515 0 0 77,120
01810000 BILINGUAL EDUCATION 148,838 5,498,677 5,317,052 5,498,677
01810801 BILINGUAL ED-BARNUM 302,039 45,558 47,539 395,923
01810802 BILINGUAL ED-BEARDSLEY 68,528 18,479 18,010 97,653
01810803 BILINGUAL ED-BLACK ROCK 54,016 805 6,727 805
01810804 BILINGUAL ED-BRYANT 82,211 18,627 18,158 105,522
01810805 BILINGUAL ED-COLUMBUS 420,660 68,175 67,614 505,523
01810810 BILINGUAL ED-MARIN 886,903 198,768 185,991 1,116,071
01810814 BILINGUAL ED-BATALLA 1,004,484 223,393 217,810 1,302,037
01810819 BILINGUAL ED-LONGFELLOW 63,074 14,897 14,533 82,660
01810820 BILINGUAL ED-MADISON 46,314 4,543 6,611 55,988
01810825 BILINGUAL ED-READ 0 17,424 0 75,976
01810826 BILINGUAL ED-ROOSEVELT 480,944 66,173 77,502 545,943
01810830 BILINGUAL ED-WALTERSVILLE 52,854 18,170 17,697 73,700
01810832 BILINGUAL ED-JOHNSON 72,700 21,895 6,511 204,480
01810836 BILINGUAL ED-WINTHROP 75,808 17,424 5,922 105,477
01810840 BILINGUAL ED-BLACKHAM 138,545 19,400 32,525 97,698
01810842 BILINGUAL ED-CURIALE 52,349 6,820 6,692 62,158
01810846 BILINGUAL ED-MULTICULTURAL 546,679 88,612 86,427 649,284
01810861 BILINGUAL ED-BASSICK 248,414 24,687 30,004 196,388
01810862 BILINGUAL ED-CENTRAL 61,558 18,311 17,842 84,664
01810863 BILINGUAL ED-HARDING 581,436 101,955 113,049 637,853
01810896 BILINGUAL ED-BILINGUAL 195,311 44,558 30,608 309,537
373
GENERAL FUND BUDGET
BOARD OF EDUCATION APPROPRIATION SUPPLEMENT
FY 2012
FY 2010 FY 2011 FY 2012 MAYOR
ORG Desc
OBJ Desc ACTUAL CURRENT REQUEST PROPOSED
01811000 BILINGUAL AIDES 0 63,845 63,845 63,845
01811814 BILINGUAL AIDES-BATALLA 35,360 22,163 22,219 77,095
01811896 BILINGUAL AIDES-BILINGUAL 35,136 19,291 19,529 72,973
01812000 WORLD LANGUAGES 77,433 1,737,083 1,743,577 1,737,083
01812814 WORLD LANG-BATALLA 81,186 17,826 1,244 65,857
01812846 WORLD LANG-MULTICULTURAL 32,509 6,694 6,512 52,453
01812861 WORLD LANG-BASSICK 175,694 24,971 37,976 185,412
01812862 WORLD LANG-CENTRAL 837,715 166,514 148,614 1,025,402
01812863 WORLD LANG-HARDING 434,465 56,276 38,815 540,640
01812864 WORLD LANG-AQUACULTURE 44,294 6,711 6,529 53,701
01813000 VISUAL ARTS 76,973 2,603,265 2,603,265 2,603,265
01813800 VISUAL ARTS-UNASSIGNED 408,723 78,209 68,606 476,611
01813801 VISUAL ARTS-BARNUM 92,314 1,329 18,338 45,324
01813805 VISUAL ARTS-COLUMBUS 47,933 14,636 14,272 63,655
01813810 VISUAL ARTS-MARIN 138,200 29,909 29,181 173,306
01813811 VISUAL ARTS-HALL 5,246 0 0 0
01813812 VISUAL ARTS-HALLEN 5,246 0 0 0
01813813 VISUAL ARTS-HOOKER 55,698 18,207 17,738 75,976
01813814 VISUAL ARTS-BATALLA 55,523 18,210 17,737 75,837
01813819 VISUAL ARTS-LONGFELLOW 44,083 6,691 6,563 52,453
01813820 VISUAL ARTS-MADISON 45,267 14,637 6,588 63,655
01813821 VISUAL ARTS-CLASSICAL STUDIES 51,259 14,714 14,346 69,268
01813822 VISUAL ARTS-TISDALE 76,453 24,588 7,036 189,787
01813825 VISUAL ARTS-READ 56,623 6,898 6,766 68,365
01813826 VISUAL ARTS-ROOSEVELT 85,601 8,800 5,848 105,531
01813828 VISUAL ARTS-BPT LEARNING CTR 77,599 0 13,603 0
01813830 VISUAL ARTS-WALTERSVILLE 43,078 18,068 17,615 97,167
01813832 VISUAL ARTS-JOHNSON 84,280 15,172 14,808 101,404
01813836 VISUAL ARTS-WINTHROP 77,579 35,942 18,048 166,837
01813839 VISUAL ARTS-CROSS 95,581 25,202 24,547 150,122
01813840 VISUAL ARTS-BLACKHAM 138,100 22,153 38,616 117,807
01813841 VISUAL ARTS-DUNBAR 46,588 624 6,546 624
01813842 VISUAL ARTS-CURIALE 74,953 10,606 18,119 56,452
01813845 VISUAL ARTS-HIGH HORIZON 83,673 13,967 13,603 100,226
01813861 VISUAL ARTS-BASSICK 213,277 15,218 15,014 232,813
01813862 VISUAL ARTS-CENTRAL 359,101 60,848 57,863 442,896
01813863 VISUAL ARTS-HARDING 165,796 43,323 42,256 221,723
01814000 PERFORMING ARTS 158,254 2,869,092 2,897,729 2,869,092
01814800 PERFORMING ARTS-UNASSIGNED 748,608 128,756 133,409 849,420
01814801 PERFORMING ARTS-BARNUM 160,839 9,993 31,038 109,897
01814802 PERFORMING ARTS-BEARDSLEY 47,881 18,166 17,697 73,745
01814803 PERFORMING ARTS BLACK ROCK 69,811 17,164 1,134 93,580
01814805 PERFORMING ARTS-COLUMBUS 48,510 14,043 6,633 65,318
01814810 PERFORMING ARTS-MARIN 90,419 13,512 13,253 114,055
01814814 PERFORMING ARTS-BATALLA 86,687 31,218 18,051 160,684
01814817 PERFORMING ARTS-PARK CITY MAGN 42,714 18,404 17,941 105,306
01814819 PERFORMING ARTS LONGFELLOW 22,054 5,820 0 49,959
01814820 PERFORMING ARTS MADISON SCHL 43,464 14,593 14,175 60,537
01814821 PERFORMING ARTS-CLASSICAL STUD 3,361 0 0 0
01814822 PERFORMING ARTS-TISDALE 68,917 6,709 6,581 53,701
01814825 PERFORMING ARTS-READ 101,181 16,362 21,340 65,326
01814826 PERFORMING ARTS-ROOSEVELT 98,514 1,273 7,112 1,273
01814830 PERFORMING ARTS-WALTERSVILLE 23,702 6,050 0 60,296
01814832 PERFORMING ARTS-JOHNSON 89,873 18,779 24,231 116,380
01814836 PERFORMING ARTS-WINTHROP 51,412 10,159 6,583 58,227
01814839 PERFORMING ARTS-CROSS 76,811 14,957 14,683 101,404
01814840 PERFORMING ART-BLACKHAM 81,622 35,623 17,725 143,081
01814841 PERFORMING ARTS-DUNBAR 34,458 22,374 0 149,320
01814842 PERFORMING ARTS-CURIALE 50,844 6,792 6,664 60,296
01814844 PERFORMING ARTS-SKANE 74,201 7,130 7,002 84,265
01814845 PERFORMING ARTS-HIGH HORIZON 79,655 12,766 6,588 125,585
01814861 PERFORMING ARTS-BASSICK 86,266 7,449 7,375 106,094
01814862 PERFORMING ARTS-CENTRAL HS 209,850 36,560 35,682 256,415
01814863 PERFORMING ARTS-HARDING 170,624 22,446 21,954 194,238
374
GENERAL FUND BUDGET
BOARD OF EDUCATION APPROPRIATION SUPPLEMENT
FY 2012
FY 2010 FY 2011 FY 2012 MAYOR
ORG Desc
OBJ Desc ACTUAL CURRENT REQUEST PROPOSED
01815000 ENGLISH 85,357 3,748,372 2,825,932 3,748,372
01815801 ENGLISH-BARNUM 45,717 18,135 17,666 73,700
01815805 ENGLISH-COLUMBUS 84,037 7,257 18,158 92,073
01815810 ENGLISH- MARIN 177,177 30,074 29,338 184,891
01815813 ENGLISH- HOOKER 89,689 24,843 24,242 122,885
01815814 ENGLISH-BATALLA 112,266 13,780 13,521 133,262
01815817 ENGLISH- PARK CITY MAGNET 75,062 7,143 7,015 84,265
01815819 ENGLISH- LONGFELLOW 95,414 15,026 14,658 93,616
01815822 ENGLISH - TISDALE 117,650 24,119 12,485 175,539
01815825 ENGLISH- READ 119,328 13,061 7,708 105,947
01815826 ENGLISH - ROOSEVELT 161,515 33,667 32,826 199,093
01815830 ENGLISH-WALTERSVILLE 51,142 18,149 17,676 71,679
01815832 ENGLISH- JOHNSON 42,858 14,963 0 108,906
01815836 ENGLISH-WINTHROP 156,168 21,194 16,736 156,545
01815839 ENGLISH-CROSS 128,901 25,332 24,727 160,241
01815840 ENGLISH-BLACKHAM 276,081 41,459 56,372 243,314
01815841 ENGLISH-DUNBAR 144,987 13,511 30,210 140,834
01815842 ENGLISH- CURIALE 169,141 16,102 14,399 114,950
01815845 ENGLISH-HIGH HORIZONS 112,957 16,681 1,244 147,278
01815846 ENGLISH-MULTICULTURAL 161,171 32,488 31,651 197,924
01815861 ENGLISH-BASSICK 693,005 158,976 160,955 852,314
01815862 ENGLISH-CENTRAL HS 1,448,683 279,559 295,232 1,505,802
01815863 ENGLISH-HARDING 953,909 136,560 153,330 989,213
01816000 MATH 162,321 3,640,697 2,695,588 3,640,697
01816801 MATH-BARNUM 40,332 6,716 6,588 54,325
01816805 MATH-COLUMBUS 93,898 15,161 14,793 101,440
01816810 MATH-MARIN 127,574 36,711 35,772 173,490
01816813 MATH-HOOKER 61,736 18,315 17,842 90,871
01816814 MATH-BATALLA 107,560 1,644 1,644 116,264
01816817 MATH-PARK CITY MAGNET 57,873 9,603 941 79,053
01816819 MATH-LONGFELLOW 76,811 15,063 14,699 93,580
01816822 MATH-TISDALE 80,888 32,174 17,738 136,513
01816825 MATH-READ 140,902 36,821 35,882 181,358
01816826 MATH-ROOSEVELT 55,318 6,555 14,383 49,959
01816828 MATH-BPT LEARNING CENTER 23,410 0 0 0
01816830 MATH-WALTERSVILLE 100,813 32,591 18,155 177,726
01816832 MATH-JOHNSON 78,122 24,187 17,943 140,830
01816836 MATH-WINTHROP 119,619 24,047 21,022 166,910
01816839 MATH-CROSS 110,230 25,503 24,902 175,180
01816840 MATH-BLACKHAM 153,831 29,952 14,812 210,974
01816841 MATH-DUNBAR 85,248 16,907 13,603 96,596
01816842 MATH-CURIALE 153,192 36,876 32,566 166,429
01816845 MATH-HIGH HORIZONS 47,028 6,738 6,610 55,795
01816846 MATH-BASSICK 51,665 18,186 6,680 78,872
01816861 MATH-BASSICK 583,213 60,046 90,955 513,771
01816862 MATH-CENTRAL 1,386,731 247,060 254,553 1,617,464
01816863 MATH-HARDING 734,848 102,504 156,759 759,943
01816866 MATH-PARK CITY ACADEMY 41,941 14,876 6,610 62,014
FY 2012
FY 2010 FY 2011 FY 2012 MAYOR
ORG Desc
OBJ Desc ACTUAL CURRENT REQUEST PROPOSED
01817000 SCIENCE 161,655 3,993,884 4,003,645 64,321
01817801 SCIENCE-BARNUM 42,296 20,259 6,563 113,614
01817805 SCIENCE-COLUMBUS 15,393 571 0 47,196
01817810 SCIENCE-MARIN 59,146 23,222 17,799 172,643
01817813 SCIENCE-HOOKER 81,186 1,190 1,244 84,944
01817814 SCIENCE-BATALLA 95,171 14,290 13,307 118,571
01817819 SCIENCE-LONGFELLOW 84,056 7,259 7,131 92,073
01817822 SCIENCE-TISDALE 62,931 3,391 6,563 3,391
01817825 SCIENCE-READ 139,659 36,813 42,028 205,250
01817826 SCIENCE-ROOSEVELT 23,627 6,674 6,492 51,206
01817830 SCIENCE-WALTERSVILLE 26,369 6,715 0 54,117
01817832 SCIENCE-JOHNSON 85,565 7,042 7,189 94,036
01817836 SCIENCE-WINTHROP 102,141 10,850 21,101 62,572
01817839 SCIENCE-CROSS 48,168 6,676 6,494 51,206
01817840 SCIENCE-BLACKHAM 152,480 15,417 31,279 187,736
01817841 SCIENCE-DUNBAR 105,574 12,648 5,922 142,081
01817842 SCIENCE-CURIALE 55,864 23,160 17,737 172,643
01817845 SCIENCE-HIGH HORIZONS 0 15,147 0 105,522
01817846 SCIENCE-MULTICULTURAL 64,666 1,055 1,109 77,120
01817850 SCIENCE-948 MAIN ST 37,229 0 14,314 0
01817861 SCIENCE-BASSICK 666,324 58,426 90,560 474,215
01817862 SCIENCE-CENTRAL 1,093,486 234,360 184,691 1,447,674
01817863 SCIENCE-HARDING 987,169 145,598 184,351 992,146
01817864 SCIENCE-AQUACULTURE 29,270 666 720 666
01817877 SCIENCE-MAKE THE GRADE 39,119 0 0 0
01817889 SCIENCE-HUMAN RESOURCES 18,661 0 0 0
01818000 SOCIAL STUDIES 127,449 4,266,239 4,296,884 4,266,239
01818801 SOC STUDIES-BARNUM 36,517 6,600 0 51,622
01818805 SOCIAL STUDIES-COLUMBUS 31,347 18,402 17,939 105,306
01818810 SOCIAL STUDIES-MARIN 108,684 36,385 35,442 150,952
01818813 SOCIAL STUDIES-HOOKER 60,237 18,258 17,789 87,605
01818814 SOCIAL STUDIES-BATALLA 100,528 12,077 13,427 118,233
01818817 SOCIAL STUDIES-PARK CITY MAGNE 48,619 13,608 6,643 67,606
01818819 SOCIAL STUDIES-LONGFELLOW 113,805 6,054 5,922 83,163
01818822 SOCIAL STUDIES-TISDALE 68,027 28,950 6,643 132,747
01818825 SOCIAL STUDIES-READ 93,915 13,490 13,231 112,600
01818826 SOCIAL STUDIES-ROOSEVELT 101,030 18,062 13,603 73,700
01818830 SOCIAL STUDIES-WALTERSVILLE 56,519 1,099 6,333 61,490
01818832 SOCIAL STUDIES-JOHNSON SCHL 44,631 18,287 17,818 81,768
01818836 SOCIAL STUDIES-WINTHROP 124,090 15,772 15,458 144,726
01818839 SOCIAL STUDIES-CROSS 101,725 25,206 24,609 151,354
01818840 SOCIAL STUDIES-BLACKHAM 184,682 36,470 35,610 216,301
01818841 SOCIAL STUDIES-DUNBAR 109,734 6,709 6,581 53,701
01818842 SOCIAL STUDIES-CURIALE 181,174 21,137 30,558 117,563
01818845 SOCIAL STUDIES-HIGH HORIZONS 84,399 17,424 16,955 104,308
01818846 SOCIAL STUDIES-MULTICULTURAL 83,590 15,382 16,955 100,226
01818861 SOCIAL STUDIES-BASSICK 422,745 77,687 68,239 528,282
01818862 SOCIAL STUDIES-CENTRAL 1,335,862 254,691 250,159 1,607,319
01818863 SOCIAL STUDIES-HARDING 651,098 130,204 119,528 862,541
376
GENERAL FUND BUDGET
BOARD OF EDUCATION APPROPRIATION SUPPLEMENT
FY 2012
FY 2010 FY 2011 FY 2012 MAYOR
ORG Desc
OBJ Desc ACTUAL CURRENT REQUEST PROPOSED
01819000 PHYSICAL EDUCATION 79,723 3,054,672 3,054,672 3,054,672
01819800 PHYSICAL ED-UNASSIGNED 853,774 126,507 146,339 944,507
01819801 PHYSICAL ED-BARNUM 126,608 13,951 13,688 144,526
01819803 PHYSICAL ED-BLACK ROCK 4,825 0 0 0
01819805 PHYSICAL ED-COLUMBUS 89,119 15,176 14,808 101,440
01819810 PHYSICAL ED-MARIN 118,368 6,713 6,635 129,735
01819811 PHYSICAL ED-HALL 5,845 0 0 0
01819812 PHYSICAL ED-HALLEN 77,032 17,428 16,955 96,596
01819813 PHYSICAL ED-HOOKER 45,211 6,709 6,581 53,701
01819814 PHYSICAL ED-BATALLA 96,179 24,859 24,254 125,172
01819817 PHYSICAL ED-PARK CITY MAGNET 84,006 12,966 16,955 104,308
01819819 PHYSICAL ED-LONGFELLOW 76,970 17,199 16,736 96,380
01819820 PHYSICAL ED-MADISON 52,307 6,820 6,692 62,158
01819825 PHYSICAL ED-READ 128,242 19,251 24,699 150,820
01819826 PHYSICAL ED-ROOSEVELT 84,582 18,504 18,035 97,653
01819830 PHYSICAL ED-WALTERSVILLE 66,145 18,394 17,925 90,871
01819832 PHYSICAL ED-JOHNSON 55,119 17,836 6,563 97,437
01819836 PHYSICAL ED-WINTHROP 6,381 0 0 0
01819839 PHYSICAL ED-CROSS 50,374 14,688 14,324 67,606
01819840 PHYSICAL ED-BLACKHAM 171,699 17,751 13,227 201,329
01819841 PHYSICAL ED-DUNBAR 42,015 14,626 14,262 63,031
01819842 PHYSICAL ED-CURIALE 47,047 6,738 6,610 55,780
01819861 PHYSICAL ED-BASSICK 113,561 30,904 13,220 209,212
01819862 PHYSICAL ED-CENTRAL 370,428 63,529 61,905 456,798
01819863 PHYSICAL ED-HARDING 287,946 48,825 41,755 392,626
01820000 HEALTH 285,756 746,096 889,450 746,096
01820861 HEALTH-BASSICK 149,651 16,725 0 251,880
01820862 HEALTH-CENTRAL 202,655 54,717 442 315,307
01820863 HEALTH-HARDING 171,498 27,846 161 288,299
01821000 FAMILY & CONSUMER SCIENCE -27,608 753,766 753,766 753,766
01821801 FAMILY & CONS SCIENCE-BARNUM 25,242 0 0 0
01821861 FAMILY & CONS SCIENCE-BASSICK 249,288 20,021 19,525 191,101
01821862 FAMILY & CONS SCIENCE-CENTRAL 394,938 52,850 60,604 462,198
01821863 FAMILY & CONS SCIENCE-HARDING 140,947 21,211 20,715 192,279
01822000 TECHNOLOGY EDUCATION 16,801 892,861 892,861 892,861
01822813 TECH ED-HOOKER 18,932 0 0 0
01822819 TECH ED-LONGFELLOW 54,134 7,255 7,127 92,089
01822861 TECH ED-BASSICK 282,979 33,449 46,229 198,806
01822862 TECH ED-CENTRAL 213,145 27,799 42,117 294,035
01822863 TECH ED-HARDING 449,696 77,133 77,133 407,333
01823000 BUSINESS EDUCATION 58,232 1,437,267 1,437,267 1,437,267
01823800 BUSINESS ED-UNASSIGNED 236,883 36,178 49,385 390,962
01823801 BUSINESS ED-BARNUM 9,824 0 0 0
01823810 BUSINESS ED-MARIN 67,529 1,073 1,127 77,120
01823819 BUSINESS ED-LONGFELLOW 10,777 0 0 0
01823840 BUSINESS ED-BLACKHAM 13,658 0 0 0
01823841 BUSINESS ED-DUNBAR 35,747 14,709 17,697 74,384
01823842 BUSINESS ED-CURIALE 48,813 7,105 6,977 92,073
01823846 BUSINESS ED-MULTICULTURAL 84,056 7,259 7,131 92,073
01823861 BUSINESS ED-BASSICK 544,130 71,553 77,757 516,711
01823862 BUSINESS ED-CENTRAL 494,585 70,786 82,800 530,545
01823863 BUSINESS ED-HARDING 278,881 36,596 35,790 364,608
377
GENERAL FUND BUDGET
BOARD OF EDUCATION APPROPRIATION SUPPLEMENT
FY 2012
FY 2010 FY 2011 FY 2012 MAYOR
ORG Desc
OBJ Desc ACTUAL CURRENT REQUEST PROPOSED
01824000 PROJECT LEAD THE WAY -31,740 321,904 321,904 321,904
01824800 PROJ LEAD THE WAY-UNASSIGNED 11,024 0 0 0
01824810 PROJ LEAD THE WAY-MARIN 52,166 0 54 83,730
01824813 PROJ LEAD THE WAY-HOOKER 18,720 0 0 0
01824826 PROJ LEAD THE WAY-ROOSEVELT 5,845 0 0 0
01824836 PROJ LEAD THE WAY-WINTHROP 6,344 0 0 0
01824839 PROJ LEAD THE WAY-CROSS 5,246 0 0 0
01824840 PROJ LEAD THE WAY-BLACKHAM 16,998 0 0 0
01824841 PROJ LEAD THE WAY-DUNBAR 5,557 0 0 0
01824842 PROJ LEAD THE WAY-CURIALE 7,660 0 0 0
01824861 PROJ LEAD THE WAY-BASSICK 134,433 35,736 34,797 188,972
01824862 PROJ LEAD THE WAY-CENTRAL 82,959 6,050 5,922 90,875
01824863 PROJ LEAD THE WAY-HARDING 18,932 0 0 0
01825000 TALENTED AND GIFTED PROGRAM 4,421 298,256 298,256 298,256
01825805 TALENTED-COLUMBUS 47,263 6,728 6,600 54,878
01825836 TALENTED-WINTHROP 167,953 29,145 28,409 201,630
01825841 TALENTED-DUNBAR 83,673 13,971 13,603 100,226
01826000 HOMEBOUND 589,645 525,000 538,390 525,000
01827000 SPECIAL EDUCATION 12,728,165 26,947,794 27,031,872 13,985,300
01827800 SPECIAL ED-UNASSIGNED 493,385 86,598 117,491 423,838
01827801 SPECIAL ED-BARNUM 350,385 78,500 78,500 447,802
01827802 SPECIAL ED-BEARDSLEY 185,341 54,967 53,568 173,674
01827803 SPECIAL ED-BLACK ROCK 215,901 49,363 49,363 273,863
01827804 SPECIAL ED-BRYANT 227,944 42,951 42,951 284,215
01827805 SPECIAL ED-COLUMBUS 401,420 81,035 81,035 530,733
01827807 SPECIAL ED-EDISON 207,489 41,578 41,578 256,486
01827810 SPECIAL ED-MARIN 465,952 97,743 90,992 664,030
01827811 SPECIAL ED-HALL 211,109 30,759 30,759 250,827
01827812 SPECIAL ED-HALLEN 150,765 24,273 31,224 154,952
01827813 SPECIAL ED-HOOKER 434,773 66,938 66,938 557,082
01827814 SPECIAL ED-BATALLA 615,072 131,136 131,136 784,541
01827817 SPECIAL ED-PARK CITY MAGNET 255,044 45,241 45,241 298,105
01827819 SPECIAL ED-LONGFELLOW 293,252 57,646 57,646 363,058
01827820 SPECIAL ED-MADISON 453,886 83,442 83,442 609,757
01827821 SPECIAL ED-CLASSICAL STUDIES A 83,607 631 13,603 49,898
01827822 SPECIAL ED-TISDALE 669,077 112,244 112,244 768,603
01827825 SPECIAL ED-READ 518,198 89,561 89,561 648,221
01827826 SPECIAL ED-ROOSEVELT 420,079 76,664 76,664 513,978
01827828 SPECIAL ED-BPT LEARNING CENTER 647,954 110,185 96,795 917,123
01827830 SPECIAL ED-WALTERSVILLE 346,209 77,530 77,530 450,573
01827832 SPECIAL ED-JOHNSON 501,566 101,684 86,166 626,436
01827836 SPECIAL ED-WINTHROP 260,539 51,429 51,429 336,875
01827839 SPECIAL ED-CROSS 259,960 37,262 49,247 169,852
01827840 SPECIAL ED-BLACKHAM 515,354 100,178 100,178 673,833
01827841 SPECIAL ED-DUNBAR 271,654 49,876 59,977 320,114
01827842 SPECIAL ED-CURIALE 314,553 45,881 45,881 381,732
01827844 SPECIAL ED-SKANE 1,145,595 230,626 181,467 1,509,917
01827846 SPECIAL ED-MULTICULTURAL 186,757 48,790 30,558 264,805
01827850 SPECIAL ED-948 MAIN ST 562,852 56,390 72,394 565,709
01827861 SPECIAL ED-BASSICK 513,452 91,617 46,608 720,598
01827862 SPECIAL ED-CENTRAL 637,248 103,543 103,543 820,162
01827863 SPECIAL ED-HARDING 648,571 154,635 112,553 908,058
01827866 SPECIAL ED-PARK CITY ACADEMY 82,525 7,127 7,127 92,073
01827879 SPECIAL ED-MEAD HALL 253,314 42,012 42,012 302,092
378
GENERAL FUND BUDGET
BOARD OF EDUCATION APPROPRIATION SUPPLEMENT
FY 2012
FY 2010 FY 2011 FY 2012 MAYOR
ORG Desc
OBJ Desc ACTUAL CURRENT REQUEST PROPOSED
01829000 SPECIAL ED AIDES 103,224 3,801,881 3,795,568 51,854
01829801 SPECIAL ED AIDES-BARNUM 127,231 63,845 72,718 250,112
01829802 SPECIAL ED AIDES-BEARDSLEY 56,139 36,785 32,472 131,346
01829803 SPECIAL ED AIDES-BLACK ROCK 72,189 33,285 33,519 129,232
01829804 SPECIAL ED AIDES-BRYANT 21,878 6,909 10,088 44,713
01829805 SPECIAL ED AIDES-COLUMBUS 62,013 32,657 33,354 127,627
01829807 SPECIAL ED AIDES-EDISON 25,783 7,200 10,278 48,968
01829810 SPECIAL ED AIDES-MARIN 193,471 86,508 109,919 477,444
01829811 SPECIAL ED AIDES-HALL 27,727 10,454 10,691 54,972
01829812 SPECIAL ED AIDES-HALLEN 27,423 10,459 10,691 54,972
01829813 SPECIAL ED AIDES-HOOKER 135,774 81,229 58,429 367,041
01829814 SPECIAL ED AIDES-BATALLA 88,845 64,947 45,992 361,833
01829817 SPECIAL ED AIDES-PARK CITY MAG 107,149 82,904 73,117 318,846
01829819 SPECIAL ED AIDES-LONGFELLOW 78,837 33,449 39,108 111,843
01829820 SPECIAL ED AIDES-MADISON 173,593 77,032 92,725 343,181
01829821 SPECIAL ED AIDES-CLASSICAL STU 33,082 22,754 19,147 116,501
01829822 SPECIAL ED AIDES-TISDALE 186,942 95,066 71,491 440,770
01829826 SPECIAL ED AIDES-ROOSEVELT 29,645 41,106 22,016 242,951
01829828 SPECIAL ED AIDES-BPT LEARNING 221,942 79,864 109,944 232,189
01829830 SPECIAL ED AIDES-WALTERSVILLE 130,177 82,489 83,425 277,197
01829832 SPECIAL ED AIDES-JOHNSON 216,587 119,506 150,470 515,306
01829836 SPECIAL ED AIDES-WINTHROP 102,771 64,476 67,685 262,594
01829839 SPECIAL ED AIDES-CROSS 32,545 29,112 22,529 118,431
01829840 SPECIAL ED AIDES-BLACKHAM 221,573 94,274 110,161 298,595
01829841 SPECIAL ED AIDES-DUNBAR 24,885 5,554 0 46,491
01829842 SPECIAL ED AIDES-CURIALE 70,910 29,965 25,393 275,805
01829844 SPECIAL ED AIDES-SKANE 475,915 206,608 235,408 818,038
01829845 SPECIAL ED AIDES-HIGH HORIZONS 21,332 0 8,705 0
01829846 SPECIAL ED AIDES-MULTICULTURAL 74,019 44,739 41,189 144,555
01829850 SPECIAL ED AIDES-948 MAIN ST 81,598 40,907 37,592 136,307
01829861 SPECIAL ED AIDES-BASSICK 164,979 80,116 81,594 431,276
01829862 SPECIAL ED AIDES-CENTRAL 299,843 159,808 156,097 665,491
01829863 SPECIAL ED AIDES-HARDING 61,668 23,580 40,928 70,222
01829879 SPECIAL ED AIDES-MEAD HALL 27,479 16,058 18,483 59,566
01830000 SPECIAL ED CLERICALS 5,215 520,982 450,051 450,051
01830800 SPECIAL ED CLERICALS-UNASSIGNE 57,027 11,780 19,497 69,535
01830850 SPECIAL ED CLERICALS-948 MAIN 418,513 96,677 159,891 588,997
01831000 SPECIAL EDUCATION EXTENDED YEA 196,372 225,000 225,000 225,000
01832000 HEARING 17,323 398,416 317,230 588,283
01832822 HEARING-TISDALE 274,664 0 68,262 0
01833000 ALTERNATIVE EDUCATION 472,802 360,589 344,530 366,310
01833866 ALTERNATIVE ED-PARK CITY ACADE 117,992 0 5,392 0
01834000 CENTRAL AT NIGHT 79,569 0 0 0
01834800 CENTRAL AT NIGHT-UNASSIGNED 411 0 0 0
01834862 CENTRAL AT NIGHT-CENTRAL 125,571 0 0 0
01835000 VOCATIONAL AQUACULTURE -450,522 856,128 680,987 943,040
01835864 VOCATIONAL AQUA-AQUACULTURE 1,052,204 -469 169,059 -469
01836000 AQUACULTURE SUPPORT STAFF 5,052 205,696 133,378 229,950
01836864 AQUACULTURE SPT STAFF 169,638 0 80,140 0
01837000 VOCATIONAL AGRICULTURE 450,403 405,948 391,698 391,698
01838000 MAGNET HIGH SCHOOLS 8,718 10,933 10,933 10,933
01839000 DISCOVERY MAGNET 13,277 618,648 865,839 1,364,186
01840000 6 TO 6 MAGNET SCHOOL 897,508 875,000 875,000 875,000
01841000 REG CTR FOR PERFORMING ARTS 227,950 240,000 240,000 240,000
01842000 EDUCATIONAL TECHNOLOGY 53,770 240,265 234,901 185,768
01842850 ED TECHNOLOGY-948 MAIN ST 123,532 0 5,573 0
01842899 ED TECHNOLOGY-PARENT CENTER 161 0 0 0
01843000 ATHLETICS 996,896 1,007,852 1,007,852 1,007,852
01843863 ATHLETICS-HARDING 0 0 0 0
01844000 INTRAMURALS 0 30,000 30,000 30,000
01845000 EXTRACURRICULAR ACTIVITIES 47,208 50,000 50,000 50,000
379
GENERAL FUND BUDGET
BOARD OF EDUCATION APPROPRIATION SUPPLEMENT
FY 2012
FY 2010 FY 2011 FY 2012 MAYOR
ORG Desc
OBJ Desc ACTUAL CURRENT REQUEST PROPOSED
01846000 ADULT ED 6,528 1,907,395 1,877,027 1,479,770
01846895 ADULT ED-ADULT ED 225,677 0 54,526 0
01847000 ADULT ED SECURITY OVERTIME 37,259 47,959 47,959 47,959
01848000 ADULT ED CUSTODIAL OVERTIME 13,898 16,000 16,000 16,000
01849000 SUMMER SCHOOL - REGULAR EDUCAT 142,242 138,318 140,000 138,318
01850000 FRINGES 32,048,872 14,668,522 14,668,522 16,484,755
01851000 DIRECTORS & SUPERVISORS 96,986 1,598,147 1,462,390 1,636,484
01851850 DIRECT & SUPERVISORS-948 MAIN 1,177,908 0 134,783 0
01852000 CLERICALS 14,332 395,696 293,711 404,381
01852850 CLERICALS-948 MAIN ST 289,692 0 91,897 0
01853000 SOCIAL WORKERS 187,732 2,842,592 2,842,069 107,977
01853800 SOCIAL WORKERS-UNASSIGNED 742,555 116,243 128,467 804,906
01853801 SOCIAL WORKERS-BARNUM 65,255 7,038 6,910 77,482
01853805 SOCIAL WORKERS-COLUMBUS 55,256 853 907 62,062
01853810 SOCIAL WORKERS-MARIN 50,683 18,229 17,760 78,458
01853813 SOCIAL WORKERS-HOOKER 58,010 18,607 18,084 105,477
01853814 SOCIAL WORKERS-BATALLA 170,236 8,453 8,375 92,073
01853819 SOCIAL WORKERS-LONGFELLOW 63,280 18,472 18,003 95,008
01853820 SOCIAL WORKERS-MADISON 82,531 7,257 7,125 92,089
01853821 SOCIAL WORKERS-CLASSICAL STUDI 82,777 7,244 7,112 92,073
01853825 SOCIAL WORKERS-READ 97,148 37,013 36,070 196,348
01853830 SOCIAL WORKERS-WALTERSVILLE 85,066 18,614 18,145 105,522
01853832 SOCIAL WORKERS-JOHNSON 82,525 7,240 7,112 92,073
01853836 SOCIAL WORKERS-WINTHROP 82,525 7,257 7,125 92,073
01853839 SOCIAL WORKERS-CROSS 62,512 15,011 14,647 90,934
01853840 SOCIAL WORKERS-BLACKHAM 85,048 18,618 18,145 105,477
01853841 SOCIAL WORKERS-DUNBAR 69,645 15,011 14,647 90,934
01853844 SOCIAL WORKERS-SKANE 84,398 18,618 18,145 105,477
01853850 SOCIAL WORKERS-948 MAIN ST 127,305 7,262 7,471 137,344
01853861 SOCIAL WORKERS-BASSICK 129,068 37,265 36,322 210,954
01853862 SOCIAL WORKERS-CENTRAL 201,106 19,822 25,270 105,522
01853863 SOCIAL WORKERS-HARDING 185,684 33,805 32,972 206,926
01853877 SOCIAL WORKERS-MAKE THE GRADE 109,835 8,808 1,244 101,404
01854000 PSYCHOLOGISTS 112,876 2,827,452 2,816,948 306,648
01854800 PSYCH-UNASSIGNED 573,043 102,453 70,097 830,242
01854801 PSYCH-BARNUM 56,301 4,236 10,158 4,236
01854802 PSYCH-BEARDSLEY 53,568 13,452 17,734 13,452
01854804 PSYCH-BRYANT 52,453 6,806 6,674 63,106
01854805 PSYCH-COLUMBUS 89,920 18,702 18,229 110,574
01854807 PSYCH-EDISON 62,686 18,287 17,818 86,319
01854810 PSYCH-MARIN 90,006 13,967 13,603 105,250
01854812 PSYCH-HALLEN 113,883 14,633 14,377 195,147
01854814 PSYCH-BATALLA 168,237 26,011 25,410 208,551
01854817 PSYCH-PARK CITY MAGNET 9,788 0 0 0
01854819 PSYCH-LONGFELLOW 89,920 18,705 18,232 110,574
01854821 PSYCH-CLASSICAL STUDIES ACADEM 19,876 0 0 0
01854822 PSYCH-TISDALE 79,605 14,834 14,466 82,246
01854825 PSYCH-READ 25,575 0 0 0
01854826 PSYCH-ROOSEVELT 67,359 7,035 6,903 81,687
01854828 PSYCH-BPT LEARNING CENTER 121,376 18,689 18,216 110,574
01854830 PSYCH-WALTERSVILLE 26,502 0 0 0
01854832 PSYCH-JOHNSON 99,729 18,685 18,216 110,574
01854836 PSYCH-WINTHROP 55,454 6,846 6,718 65,460
01854839 PSYCH-CROSS 59,552 7,311 7,129 97,170
01854840 PSYCH-BLACKHAM 54,936 0 0 0
01854841 PSYCH-DUNBAR 66,668 0 0 0
01854842 PSYCH-CURIALE 30,366 0 0 0
01854846 PSYCH-MULTICULTURAL 89,920 18,705 18,232 110,574
01854850 PSYCH-948 MAIN ST 113,589 17,234 17,848 140,124
01854861 PSYCH-BASSICK 91,542 18,685 18,216 110,574
01854862 PSYCH-CENTRAL 48,303 6,739 6,557 56,936
01854863 PSYCH-HARDING 101,337 14,386 14,127 194,356
380
GENERAL FUND BUDGET
BOARD OF EDUCATION APPROPRIATION SUPPLEMENT
FY 2012
FY 2010 FY 2011 FY 2012 MAYOR
ORG Desc
OBJ Desc ACTUAL CURRENT REQUEST PROPOSED
01855000 GUIDANCE COUNSELORS 143,544 3,223,622 3,232,333 30,211
01855800 GUIDANCE-UNASSIGNED 126,847 30,666 27,895 169,662
01855801 GUIDANCE-BARNUM 54,914 18,198 17,725 75,562
01855805 GUIDANCE-COLUMBUS 52,391 6,820 6,692 62,158
01855807 GUIDANCE-EDISON 84,280 15,161 14,793 101,404
01855810 GUIDANCE-MARIN 83,024 7,244 18,145 92,073
01855812 GUIDANCE-HALLEN 46,484 6,739 6,611 57,028
01855814 GUIDANCE BATALLA 49,548 6,803 6,675 60,296
01855817 GUIDANCE-PARK CITY MAGNET 85,066 18,631 18,158 105,522
01855819 GUIDANCE-LONGFELLOW 84,339 17,424 16,955 104,308
01855820 GUIDANCE-MADISON 20,145 0 0 0
01855822 GUIDANCE-TISDALE 83,318 6,050 5,922 90,875
01855825 GUIDANCE-READ 81,909 6,054 5,922 90,875
01855826 GUIDANCE-ROOSEVELT 63,861 18,354 17,885 86,778
01855830 GUIDANCE-WALTERSVILLE 47,830 13,951 6,626 66,394
01855832 GUIDANCE-JOHNSON 52,333 6,274 6,692 62,158
01855836 GUIDANCE-WINTHROP 85,811 0 14,828 0
01855839 GUIDANCE-CROSS 64,664 1,055 1,109 84,944
01855840 GUIDANCE-BLACKHAM 59,048 18,268 17,799 86,733
01855841 GUIDANCE-DUNBAR 60,964 13,971 213 100,226
01855842 GUIDANCE-CURIALE 30,442 827 0 52,809
01855845 GUIDANCE-HIGH HORIZONS 84,280 15,176 14,808 101,404
01855861 GUIDANCE-BASSICK 480,436 94,672 90,361 593,994
01855862 GUIDANCE-CENTRAL 777,414 142,132 139,503 953,019
01855863 GUIDANCE-HARDING 376,614 55,164 42,182 502,091
01855864 GUIDANCE-AQUACULTURE 77,064 15,063 14,699 93,580
01856000 SPEECH & LANGUAGE 64,332 1,616,930 1,616,512 67,558
01856800 SP & LANG-UNASSIGNED 453,347 80,524 68,687 601,981
01856801 SP & LANG-BARNUM 85,048 18,614 18,145 105,477
01856805 SP & LANG-COLUMBUS 22,920 0 0 0
01856812 SP & LANG-HALLEN 75,785 18,614 18,145 105,477
01856819 SP & LANG-LONGFELLOW 81,186 1,190 1,244 84,944
01856825 SP & LANG-READ 52,136 7,147 7,015 84,250
01856830 SP & LANG-WALTERSVILLE 77,579 18,504 18,035 97,653
01856832 SP & LANG-JOHNSON 69,035 19,113 18,164 66,850
01856836 SP & LANG-WINTHROP 26,782 17,903 0 65,218
01856839 SP & LANG-CROSS 40,867 6,655 6,473 49,601
01856840 SP & LANG-BLACKHAM 83,673 13,967 13,603 100,226
01856844 SP & LANG-SKANE 215,535 36,785 41,764 163,319
01856850 SP & LANG-948 MAIN ST 196,528 21,469 21,835 234,279
01856862 SP & LANG-CENTRAL 83,250 7,254 7,122 92,834
01857000 SPEECH & LANGUAGE PARAPROFESSI 3,660 205,444 138,878 278,871
01857800 SP & LANG PP-UNASSIGNED 71,231 0 21,324 0
01857850 SP & LANG PP-948 MAIN ST 73,467 0 46,169 0
381
GENERAL FUND BUDGET
BOARD OF EDUCATION APPROPRIATION SUPPLEMENT
FY 2012
FY 2010 FY 2011 FY 2012 MAYOR
ORG Desc
OBJ Desc ACTUAL CURRENT REQUEST PROPOSED
01858000 SCHOOL MEDIA SPECIALISTS 116,258 2,075,469 2,086,817 2,075,469
01858800 SCHL MEDIA SPEC-UNASSIGNED 8,913 17,424 0 72,510
01858801 SCHL MEDIA SPEC-BARNUM 60,397 18,296 17,827 82,595
01858802 SCHL MEDIA SPEC-BEARDSLEY 64,685 942 17,897 942
01858803 SCHL MEDIA SPEC BLACK ROCK 41,266 714 714 33,978
01858804 SCHL MEDIA SPEC BRYANT 45,236 6,741 6,613 55,988
01858805 SCHL MEDIA SPEC-COLUMBUS 84,824 1,183 1,183 84,944
01858810 SCHL MEDIA SPEC-MARIN 30,694 11,825 0 102,412
01858812 SCHL MEDIA SPEC-HALLEN 55,864 14,776 14,408 74,384
01858813 SCHL MEDIA SPEC-HOOKER 26,797 10,939 643 66,273
01858814 SCHL MEDIA SPEC-BATALLA 99,798 23,842 20,989 131,617
01858817 SCHL MEDIA SPEC-PARK CITY MAGN 82,531 7,259 7,127 92,089
01858819 SCHL MEDIA SPEC-LONGFELLOW 54,936 0 0 0
01858820 SCHL MEDIA SPEC-MADISON 82,531 18,614 7,112 105,477
01858821 SCHL MEDIA SPEC-CLASSICAL STUD 83,978 7,272 7,144 92,089
01858822 SCHL MEDIA SPEC-TISDALE 83,383 6,050 5,922 90,875
01858825 SCHL MEDIA SPEC-READ 35,032 23,035 1,960 117,064
01858826 SCHL MEDIA SPEC-ROOSEVELT 77,559 1,093 18,048 1,093
01858830 SCHL MEDIA SPEC-WALTERSVILLE 10,298 11,571 0 11,571
01858832 SCHL MEDIA SPEC-JOHNSON 47,048 0 0 0
01858836 SCHL MEDIA SPEC-WINTHROP 54,146 6,876 6,744 65,468
01858839 SCHL MEDIA SPEC-CROSS 81,902 6,050 5,922 90,875
01858840 SCHL MEDIA SPEC-BLACKHAM 99,875 20,399 14,806 152,610
01858842 SCHL MEDIA SPEC-CURIALE 93,842 1,371 15,028 49,898
01858845 SCHL MEDIA SPEC-HIGH HORIZONS 50,785 6,050 0 92,073
01858861 SCHL MEDIA SPEC-BASSICK 76,261 13,971 13,603 92,514
01858862 SCHL MEDIA SPEC-CENTRAL 80,563 0 54 83,730
01858863 SCHL MEDIA SPEC-HARDING 82,525 7,244 7,112 92,073
01859000 SCHOOL MEDIA PARAPROFESSIONALS 15,291 0 429,000 0
01859800 SCHL MEDIA PARA-UNASSIGNED 91,744 0 38,644 0
01859804 SCHL MEDIA-BRYANT 34,609 0 19,363 0
01859805 SCHL MEDIA PARA-COLUMBUS 27,238 0 10,583 0
01859807 SCHL MEDIA PARA-EDISON 30,440 0 22,244 0
01859810 SCHL MEDIA PARA-MARIN 30,940 0 18,771 0
01859814 SCHL MEDIA PARA-BATALLA 2,745 0 0 0
01859820 SCHL MEDIA PARA-MADISON 33,228 0 19,424 0
01859822 SCHL MEDIA PARA-TISDALE 14,337 0 10,931 0
01859830 SCHL MEDIA-WALTERSVILLE 28,775 0 18,591 0
01859840 SCHL MEDIA PARA-BLACKHAM 33,215 0 19,355 0
01859845 SCHL MEDIA PARA-HIGH HORIZONS 35,154 0 22,837 0
01859861 SCHL MEDIA PARA-BASSICK 31,064 0 10,683 0
01859862 SCHL MEDIA PARA-CENTRAL 70,039 0 42,192 0
01859863 SCHL MEDIA PARA-HARDING 26,500 0 0 0
01860000 SCHOOL NURSES 16,085 1,555,050 1,555,050 1,555,050
01860800 SCHL NURSES-UNASSIGNED 174,520 37,341 43,423 198,512
01860801 SCHL NURSES-BARNUM 62,269 22,672 22,932 79,058
01860802 SCHL NURSES-BEARDSLEY 60,879 11,697 11,822 67,669
01860805 SCHL NURSES-COLUMBUS 60,450 12,143 12,268 67,691
01860807 SCHL NURSES-EDISON 58,438 7,767 7,831 62,865
01860810 SCHL NURSES-MARIN 61,434 19,475 19,699 75,620
01860811 SCHL NURSES-HALL 61,084 19,452 19,676 75,620
01860812 SCHL NURSES-HALLEN 61,434 19,483 19,707 75,620
01860813 SCHL NURSES-HOOKER 61,434 19,421 19,645 75,620
01860814 SCHL NURSES-BATALLA 55,272 13,469 19,729 67,669
01860817 SCHL NURSES-PARK CITY MAGNET 59,685 12,189 12,314 67,691
01860819 SCHL NURSES-LONGFELLOW 59,529 12,182 12,307 67,669
01860820 SCHL NURSES-MADISON 62,269 22,695 22,955 79,058
01860822 SCHL NURSES-TISDALE 61,437 19,426 19,608 75,671
01860825 SCHL NURSES-READ 61,185 22,345 22,916 79,058
01860826 SCHL NURSES-ROOSEVELT 58,748 22,492 22,752 75,300
01860832 SCHL NURSES-JOHNSON 62,040 22,740 23,000 79,058
01860836 SCHL NURSES-WINTHROP 61,919 22,695 22,955 79,058
01860839 SCHL NURSES-CROSS 59,179 12,159 12,284 67,669
01860840 SCHL NURSES-BLACKHAM 62,269 22,679 22,939 79,058
01860841 SCHL NURSES-DUNBAR 60,672 11,974 12,207 67,669
01860842 SCHL NURSES-CURIALE 62,649 19,460 19,684 75,620
01860844 SCHL NURSES-SKANE 61,434 19,513 19,737 75,620
01860845 SCHL NURSES-HIGH HORIZONS 61,687 19,458 19,639 75,671
01860850 SCHL NURSES-948 MAIN ST 104,776 21,015 23,417 138,973
382
GENERAL FUND BUDGET
BOARD OF EDUCATION APPROPRIATION SUPPLEMENT
FY 2012
FY 2010 FY 2011 FY 2012 MAYOR
ORG Desc
OBJ Desc ACTUAL CURRENT REQUEST PROPOSED
01861000 OCCUPATIONAL THERAPY 95,145 537,449 461,583 548,376
01861800 OCCUPATIONAL THERAPY UNASSIGNE 305,686 0 51,792 0
01862000 ATTENDANCE & TRUANCY 7,256 160,152 160,152 160,152
01862828 ATTEND & TRUANCY-BPT LEARNING 20,056 16,463 18,776 68,484
01862850 ATTEND & TRUANCY-948 MAIN ST 112,728 32,298 32,379 150,160
01862861 ATTEND & TRUANCY-BASSICK 34,555 4,367 22,821 4,367
01862862 ATTEND & TRUANCY-CENTRAL 26,161 20,802 25,412 69,167
01862863 ATTEND & TRUANCY-HARDING 49,875 13,769 38,666 13,769
01863000 BOE ADMINISTRATION 362,474 1,079,596 977,126 1,110,334
01863850 BOE ADMIN-948 MAIN ST 138,602 0 7,557 0
01863891 BOE ADMIN-SUPERINTENDENT 398,401 0 34,473 0
01863892 BOE ADMIN-ASST SUPER ROOM 303 137,510 0 5,573 0
01863893 BOE ADMIN-ASST SUPER ROOM 304 144,944 0 14,867 0
01864000 BOE ADMINISTRATION CLERICALS 19,014 402,846 377,948 377,948
01864802 BOE ADMIN CLERICALS BEARDSLEY 3,579 0 0 0
01864850 BOE ADMIN CLERICALS-948 MAIN S 40,181 11,801 18,328 60,547
01864876 BOE ADM CLERICAL-BOE FACILITIE 8,860 0 0 0
01864891 BOE ADMIN CLERICAL-SUPERINTEND 147,302 34,531 37,567 248,215
01864892 BOE ADMIN CLERICAL-ASST RM303 56,319 14,562 23,321 73,417
01864893 BOE ADMIN CLERICAL-ASST RM304 48,211 12,117 18,693 68,847
01865000 LEGAL SERVICES 519,764 624,416 581,250 581,250
01866000 HUMAN RESOURCES 174,754 690,520 573,535 733,479
01866889 HUMAN RES-PARENT CENTER 399,151 0 118,195 0
01867000 PUPIL SERVICE / STUDENT ASSIGN 61,974 273,056 254,910 98,554
01867850 PUPIL SVCS-948 MAIN ST 178,694 18,402 29,498 335,772
01867890 PUPIL SVCS-SCHOOL VOLUNTEER 35,566 4,232 10,072 10,072
01868000 STUDENT DATA SUPPORT 119,401 177,657 173,502 173,757
01868800 STUDENT DATA SPT-BOE UNASSIGNE 15,930 0 0 0
01868850 STUDENT DATA SUPT-948 MAIN ST 60,453 6,625 10,780 47,845
01869000 BUSINESS OFFICE 1,396,976 1,572,204 1,572,204 1,572,204
01869851 BOE BUS OFF-BOE BUS OFF 162,180 25,202 25,202 113,532
01870000 BUSINESS OFFICE CLERICALS 12,093 231,554 222,859 76,368
01870800 BUSINESS OFFICE CLERICALS-UNAS 52,671 5,009 11,354 56,069
01870851 BUSINESS OFFICE CLERICALS-BUSO 155,630 16,175 18,525 207,085
01871000 PAYROLL 6,915 544,540 489,390 489,390
01871800 PAYROLL UNASSIGNED 8,081 0 0 0
01871871 PAYROLL-PAYROLL/BENEFITS 523,287 84,568 139,718 577,334
01872000 STOCKROOM 45,493 246,526 247,137 246,526
01872872 STOCKROOM-UNASSIGNED 209,257 60,746 60,746 331,538
01873000 INFORMATION TECHNOLOGY SERVICE 341,383 1,761,650 1,697,797 1,697,797
01873851 BOE ITS-BUSINESS OFFICE 82,015 0 0 0
01873852 BOE ITS-BOE IT 622,286 117,449 181,302 729,502
01874000 TRANSPORTATION OFFICE 14,582 225,416 203,310 203,224
01874874 TRANS OFFICE-TRANS OFFICE CITY 198,493 36,537 58,729 249,573
01875000 TRANSPORTATION 5,371,334 5,667,349 5,337,142 5,959,412
01875875 TRANS-TRANS SPED 873,021 0 332,945 0
01876000 BUS MONITORS 84,577 320,000 320,000 320,000
01876841 BUS MONITORS-DUNBAR 398 0 0 0
01876875 BUS MONITORS-TRANS SPED 219,295 0 0 0
01877000 SPECIAL ED TRANSPORTATION 5,695,466 5,193,053 5,193,053 5,193,053
01878000 PAROCHIAL/NON-PUBLIC TRANSPO 1,031,201 1,051,995 1,051,995 1,051,995
01879000 SPECIAL ED VEHICLE MAINTENANCE 205,575 377,261 377,261 377,261
01880000 SCHOOL CROSSING GUARDS -4,440 975,067 902,234 966,037
01880873 CROSSING GUARDS-CROSSING GUARD 846,987 0 74,003 0
01881000 SECURITY ADMINISTRATION 2,047 209,079 182,714 226,585
01881897 SECURITY ADMIN-SCHOOL SEC 184,897 7,697 22,505 7,697
01882000 SECURITY CLERICALS 3,529 101,102 70,133 109,935
01882897 SEC CLERICALS-SCHOOL SECURITY 75,243 0 39,098 0
383
GENERAL FUND BUDGET
BOARD OF EDUCATION APPROPRIATION SUPPLEMENT
FY 2012
FY 2010 FY 2011 FY 2012 MAYOR
ORG Desc
OBJ Desc ACTUAL CURRENT REQUEST PROPOSED
01883000 SECURITY 310,107 3,055,038 3,080,413 377,239
01883801 SECURITY-BARNUM 71,510 21,140 30,204 92,561
01883802 SECURITY-BEARDSLEY 40,871 17,519 17,483 51,365
01883803 SECURITY-BLACK ROCK SCHOOL 34,081 17,813 0 55,163
01883804 SECURITY-E. O'BRIEN TECH 35,898 9,955 9,540 42,487
01883805 SECURITY-COLUMBUS 40,697 23,967 17,049 102,730
01883807 SECURITY-EDISON 41,359 20,833 20,823 55,127
01883810 SECURITY-MARIN 80,830 26,941 27,048 93,852
01883811 SECURITY-HALL 39,298 9,502 9,540 42,487
01883812 SECURITY-HALLEN 38,806 9,609 17,503 42,487
01883813 SECURITY-HOOKER 61,651 35,786 26,114 105,884
01883814 SECURITY-BATALLA 117,232 46,091 47,412 130,278
01883817 SECURITY-PARK CITY MAGNET 41,809 20,827 20,725 55,163
01883819 SECURITY-LONGFELLOW 75,028 13,478 13,075 42,499
01883820 SECURITY-MADISON 37,248 9,502 9,497 41,878
01883821 SECURITY-CLASSCIAL STUDIES 29,963 7,889 20,823 42,487
01883822 SECURITY-TISDALE 74,626 25,262 25,226 91,751
01883825 SECURITY-READ 75,377 21,714 26,936 86,476
01883826 SECURITY-ROOSEVELT 70,457 18,946 18,955 84,365
01883828 SECURITY-BPT LEARNING CENTER 40,331 20,539 20,437 54,704
01883830 SECURITY-WALTERSVILLE 74,366 38,242 38,146 105,890
01883832 SECURITY-JOHNSON 79,042 30,427 30,454 97,626
01883836 SECURITY-WINTHROP 55,772 24,302 38,219 55,127
01883837 SECURITY-DISCOVERY MAGNET 0 9,228 0 51,336
01883839 SECURITY-CROSS 41,886 20,827 20,725 55,163
01883840 SECURITY-BLACKHAM 123,364 47,904 47,895 148,383
01883841 SECURITY-DUNBAR 76,065 19,953 26,878 41,878
01883842 SECURITY-CURIALE SCHOOL 47,216 5,133 9,540 5,133
01883844 SECURITY-SKANE 35,344 16,272 9,540 51,336
01883845 SECURITY-HIGH HORIZONS 37,579 9,257 9,295 42,040
01883846 SECURITY-MULTICULTURAL 44,970 15,970 9,540 51,336
01883850 SECURITY-948 MAIN STREET 34,379 9,585 9,623 42,499
01883861 SECURITY-BASSICK 384,865 122,655 133,969 400,187
01883862 SECURITY-CENTRAL 405,668 195,512 174,980 551,536
01883863 SECURITY-HARDING 388,304 121,528 126,702 481,900
01883864 SECURITY-AQUACULTURE 42,374 5,273 5,340 67,710
01883866 SECURITY-PARK CITY ACADEMY 36,918 2,958 9,482 2,958
01883877 SECURITY-MAKE THE GRADE 34,653 9,792 9,713 42,499
01883897 SECURITY-SCHOOL SECURITY 94,526 53,440 24,023 191,792
01884000 FACILITIES ADMINISTRATION 21,999 508,356 409,225 440,509
01884876 FACILITIES ADMIN-FAC ADM 429,726 0 98,543 0
01884878 FACILTIES ADM-BOE GARAGE 78,957 0 14,313 0
01885000 FACILITIES CLERICALS 20,543 198,724 144,197 247,501
01885876 FACILITIES CLERICALS-FACILI AD 171,117 0 53,942 0
01886000 TRADES 140,951 2,410,287 1,983,238 2,320,357
01886872 TRADES-STOCKROOM 50,013 0 10,918 0
01886878 TRADES-BOE GARAGE 1,947,136 0 442,524 156,500
01887000 CUSTODIANS -38,322 6,145,598 6,128,506 407,026
01887800 CUSTODIANS-UNASSIGNED 34,940 21,276 21,264 54,645
01887801 CUSTODIANS-BARNUM 221,143 78,027 70,884 316,399
01887802 CUSTODIANS-BEARDSLEY 166,313 74,094 60,077 227,909
01887803 CUSTODIANS-BLACK ROCK 134,958 42,293 31,401 163,432
01887804 CUSTODIANS-BRYANT 169,504 46,161 56,911 159,249
01887805 CUSTODIANS-COLUMBUS 237,964 96,935 84,169 313,060
01887807 CUSTODIANS-EDISON 76,466 26,782 35,539 99,084
01887810 CUSTODIANS-MARIN 224,112 64,445 68,571 237,245
01887811 CUSTODIANS-HALL 85,759 23,407 19,938 90,247
384
GENERAL FUND BUDGET
BOARD OF EDUCATION APPROPRIATION SUPPLEMENT
FY 2012
FY 2010 FY 2011 FY 2012 MAYOR
ORG Desc
OBJ Desc ACTUAL CURRENT REQUEST PROPOSED
01887812 CUSTODIANS-HALLEN 136,542 50,438 50,568 172,082
01887813 CUSTODIANS-HOOKER 198,485 79,554 85,167 230,544
01887814 CUSTODIANS-BATALLA 360,087 104,781 112,062 421,409
01887817 CUSTODIANS-PARK CITY MAGNET 145,514 51,515 50,057 157,286
01887819 CUSTODIANS-LONGFELLOW 199,656 66,466 49,887 222,999
01887820 CUSTODIAN-MADISON 135,020 50,467 50,409 169,606
01887821 CUSTODIANS-CLASSICAL STUDIES 147,261 61,998 64,580 170,508
01887822 CUSTODIANS-TISDALE 257,511 110,779 121,235 390,152
01887825 CUSTODIANS-READ 173,071 60,228 41,938 196,883
01887826 CUSTODIANS-ROOSEVELT 250,872 72,037 63,126 322,426
01887828 CUSTODIANS-BPT LEARNING CENTER 56,702 18,732 18,966 70,317
01887830 CUSTODIANS-WALTERSVILLE 214,385 71,260 76,714 261,126
01887832 CUSTODIANS-JOHNSON 211,920 57,736 55,867 207,429
01887836 CUSTODIANS-WINTHROP 183,910 70,203 69,751 270,916
01887839 CUSTODIANS-CROSS 172,477 52,253 63,475 236,796
01887840 CUSTODIANS-BLACKHAM 301,140 95,595 98,275 366,083
01887841 CUSTODIANS-DUNBAR 164,291 40,386 49,252 173,153
01887842 CUSTODIANS-CURIALE 198,904 63,069 69,572 260,367
01887844 CUSTODIANS-SKANE 41,884 9,513 9,551 45,621
01887845 CUSTODIANS-HIGH HORIZON 380,417 94,847 98,504 353,605
01887850 CUSTODIANS-948 MAIN ST 93,670 28,394 28,677 146,664
01887861 CUSTODIANS-BASSICK 376,835 146,034 143,160 581,174
01887862 CUSTODIANS-CENTRAL 586,203 211,711 214,904 730,719
01887863 CUSTODIANS-HARDING 428,487 148,551 147,041 506,830
01887864 CUSTODIANS-AQUACULTURE 46,193 26,829 17,652 110,729
01887866 CUSTODIANS-PARK CITY ACADEMY 44,631 25,335 17,405 50,577
01887876 CUSTODIANS-FACILTIES ADMIN 97,812 23,197 23,476 86,221
01887889 CUSTODIANS-HUMAN RESOURCES 55,699 11,529 11,567 63,385
01887895 CUSTODIANS-ADULT ED 9,470 0 0 0
01888000 PT CUSTODIANS 958 80,000 80,000 80,000
01888805 PT CUSTODIANS-COLUMBUS 6,815 0 0 0
01888812 PT CUSTODIANS-HALLEN 10,336 0 0 0
01888828 PT CUSTODIANS-BPT LEARNING CTR 10,396 0 0 0
01888839 PT CUSTODIANS-CROSS 10,167 0 0 0
01888841 PT CUSTODIANS-DUNBAR 4,274 0 0 0
01888844 PT CUSTODIANS-SKANE 10,140 0 0 0
01888845 PT CUSTODIANS-HIGH HORIZONS 10,145 0 0 0
01888861 PT CUSTODIANS-BASSICK 6,520 0 0 0
01888899 PT CUSTODIANS-PARENT CENTER 13,825 0 0 0
01889000 FRINGE JANITORS & ENGINEER RET 985,489 999,416 999,416 999,416
01890000 CUSTODIAL SERVICES 249,150 385,500 428,500 428,500
01891000 UTILITIES 6,920,520 7,569,797 7,708,436 7,708,436
01892000 REFUSE & RECYCLING 142,837 156,198 79,222 79,222
01893000 OPERATING BUILDING SERVICES 204,187 322,501 321,212 321,212
01894000 REGULATORY COMPLIANCE 48,330 838,860 758,860 813,860
01895000 VEHICLE MAINTENANCE (FACILITIE 131,637 198,300 188,300 190,300
01896000 FACILITIES MAINTENANCE & REPAI 1,809,755 1,206,695 1,213,695 1,213,695
01897000 HARDING RE-START 0 85,037 85,037 85,037
01898000 GENERAL FUND BOE ADMINISTRATIO 69,654 81,731 81,731 81,731
01899000 BOE GRANT ADMINISTRATION 0 0 1,897,527 0
385
EDUCATION DIVISIONS
B.O.E. NUTRITION SERVICES
BUDGET DETAIL
Maura O’Malley
Manager
REVENUE SUMMARY
FY 2012 VARIANCE
FY 2011 FY 2012 MAYOR TO FY2011
ORG DESC
OBJECT DESC FY2010 ACTUAL CURRENT REQUEST PROPOSED BUDGET
01900902 NUTR-NUTRITION -12,353,927 -11,315,146 -11,315,146 -11,315,146
41620 CATERING SALES -30,249 -38,500 -38,500 -38,500
41621 STUDENT SALES -329,874 -395,000 -395,000 -395,000
41622 OTHER SALES -432,485 -350,000 -350,000 -350,000
42121 NUTRITION-FEDERALPORTION,CAF -8,332,145 -8,095,062 -8,095,062 -8,095,062
42617 FEDERAL BREAKFAST PROGRAM -2,906,061 -2,116,066 -2,116,066 -2,116,066
44618 STATE PORTION - LUNCH -155,535 -145,389 -145,389 -145,389
44619 STATEPORTION-BREAKFASTPROGRAM -167,577 -175,129 -175,129 -175,129
APPROPRIATION SUMMARY
FY2011 VARIANCE
FY2009 FY2010 FY2011 MAYOR TO FY2010
ACTUAL BUDGET REQUEST PROPOSED BUDGET
GENERAL STATEMENT
This Proposed Budget is based on appropriations equaling those revenues that the Nutrition
Center realizes.
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
01900000 BOE FOOD SERVICES 9,051,130 8,936,434 8,936,861 9,041,266 104,832
51000 FULL TIME EARNED PAY 1,625,813 3,042,754 3,042,754 3,488,551 445,797
51026 FT HOME BOUND PAY -2,483,357 -2,483,357
51100 PT TEMP/SEASONAL EARNED PA 500,000 500,000 500,000
51106 REGULAR STRAIGHT OVERTIME 2,695 11,920 11,920 11,920
51108 REGULAR 1.5 OVERTIME PAY 1,007 770 770 770
51116 HOLIDAY 2X OVERTIME PAY 1,622 1,622 1,622
51138 NORMAL STNDRD SHIFT DIFFER 2,539 598 598 598
51139 EDUCATION INCENTIVE 25 25 25
51140 LONGEVITY PAY -2,019
51154 UNUSED SICK TIME PAYOUT 35,632
51302 TEMPORARY ACTING PAY 1,800 1,800 1,800
51314 UNUSED VACATION PAY RETIREMENT 8,446
51318 PERSONAL DAY PAYOUT RETIREMENT 596
51400 GENERAL STIPENDS 500 500 500
51404 TRAVEL ALLOWANCE/STIPENDS 2,059 294 294 294
52014 DENTAL HMO - NUTRITION 2,100
52030 DENTAL PPO - NUTRITION 4,900
52112 VISION FEE - NUTRITION 1,300
52125 VISION CLMS-NUTRITION 11,200
52150 LIFE INSURANCE NUTRITION 9,628 9,700 9,700 9,700
52167 CLMS DNTL- NUTRITION CENTER 64,000
52312 WORKERS' COMP INDM - NUTRITION 57,000 43,800 43,800 25,000 -18,800
52314 WORKERS' COMP MED - NUTRITION 50,000 362,300 362,300 40,000 -322,300
52360 MEDICARE 3,684 1,405 1,405 40,021 38,616
52363 MEDICARE PART B REIMB BOE FOOD 1,200 1,400 1,400 1,400
52385 SOCIAL SECURITY 10,961 5,958 5,958 4,885 -1,073
52397 UNEMPLOYMENT 2,084
52399 UNIFORM ALLOWANCE 10,500 1,500 1,500 -1,500
52404 RX CLAIMS - NUTRITION 258,000
52420 RX ADM - NUTRITION 500
52502 MERF PENSION EMPLOYER CONT 258,288
52504 MERF PENSION EMPLOYER CONT -112,303 9,182 9,182 383,652 374,470
52701 HEALTH ASO FEES: NUTRITION 54,800
52715 CLMS MENTAL HEALTH - NUTRITION 22,500
52765 CLMS CHIROPRACTIC - NUTRITION 15,200
52865 CLAIMS DR/HSPTLS - NUTRITION 1,393,090
52917 HEALTH INSURANCE CITY SHARE -230,136 2,072,552 2,072,552
52920 HEALTH BENEFITS BUYOUT 2,830 2,830 2,830
52934 NUTRITION EMPLY HEALTH COPAY -166,599 -166,599 -166,599
53110 WATER UTILITY 7,286 8,000 8,000 8,000
53120 SEWER USER FEES 3,990 7,500 7,500 7,500
53130 ELECTRIC UTILITY SERVICES 145,570 190,000 190,000 190,000
53140 GAS UTILITY SERVICES 90,298 132,000 132,000 132,000
53605 MEMBERSHIP/REGISTRATION FEES 1,395 3,500 3,500 3,500
53705 ADVERTISING SERVICES 2,805 250 1,000 1,000 750
53720 TELEPHONE SERVICES 4,383 7,000 7,000 7,000
53725 TELEVISION SERVICES 200 200 200
53750 TRAVEL EXPENSES 100 100 100
53905 EMP TUITION AND/OR TRAVEL REIM 2,450 1,000 2,250 2,250 1,250
54010 AUTOMOTIVE PARTS 63 6,000 13,500 13,500 7,500
54020 COMPUTER PARTS 3,577 3,577 3,577
54535 TIRES & TUBES 1,000 1,000 1,000
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
54540 BUILDING MATERIALS & SUPPLIE 194 40,168 80,200 80,200 40,032
54545 CLEANING SUPPLIES 32,300 50,000 50,000 50,000
54555 COMPUTER SUPPLIES 204 7,000 7,000 7,000
54560 COMMUNICATION SUPPLIES 2,500 2,500 2,500
54595 MEETING/WORKSHOP/CATERING FOOD 4,194,189 3,624,080 3,450,000 3,450,000 -174,080
54600 FOOD SERVICE SUPPLIES 471,986 522,180 432,180 432,180 -90,000
54605 FURNISHINGS 2,760 2,760 2,760
54615 GASOLINE 12,658 15,500 22,000 22,000 6,500
54620 HEATING OIL 2,385 4,787 4,787 2,402
54630 OTHER FUELS 237 2,000 3,000 3,000 1,000
54640 HARDWARE/TOOLS 6,395 21,804 75,779 75,779 53,975
54645 LABORATORY SUPPLIES 3,012 3,600 5,500 5,500 1,900
54670 MEDICAL SUPPLIES 1,000 1,000 1,000
54675 OFFICE SUPPLIES 13,322 22,000 22,000 22,000
54680 OTHER SUPPLIES 588 963 963 963
54705 SUBSCRIPTIONS 400 2,000 2,000 1,600
54720 PAPER AND PLASTIC SUPPLIES 4,633 4,633 4,633
54745 UNIFORMS 4,787 15,387 15,387 15,387
54770 SALE OF SURPLUS/OBSOLETE ITE 3,400 3,400 3,400
55030 AUTOMOTIVE EQUIPMENT 3,000 3,000 3,000
55045 VEHICLES 44,500 84,500 84,500 40,000
55050 CLEANING EQUIPMENT 1,000 1,000 1,000
55055 COMPUTER EQUIPMENT 8,000 8,000 8,000
55095 FOOD SERVICE EQUIPMENT 870 11,500 41,500 41,500 30,000
55105 HOUSEHOLD APPLIANCES 488 35,000 35,000 35,000
55110 HVAC EQUIPMENT 200 200 200
55145 EQUIPMENT RENTAL/LEASE 951 800 2,000 2,000 1,200
55150 OFFICE EQUIPMENT 13,500 13,500 13,500
55155 OFFICE EQUIPMENT RENTAL/LEAS 1,500 1,500 1,500
55530 OFFICE FURNITURE 480 480 480
55535 FOOD SERVICE FURNITURE 10,361 28,000 28,000 17,639
56010 ENGINEERING SERVICES 5,000 5,000 5,000
56015 AGRIC/HEAVY EQ MAINT SRVCS 3,892 10,157 16,000 16,000 5,843
56045 BUILDING MAINTENANCE SERVICE 12,330 40,803 30,460 30,460 -10,343
56055 COMPUTER SERVICES 4,420 16,923 16,923 16,923
56165 MANAGEMENT SERVICES 4,000 4,000 4,000
56170 OTHER MAINTENANCE & REPAIR S 160,976 167,221 167,648 167,648 427
56175 OFFICE EQUIPMENT MAINT SRVCS 13,895 17,000 22,000 22,000 5,000
56180 OTHER SERVICES 267,863 12,816 12,816 12,816
56185 PUBLIC FACILITIES SERVICES 4,700 4,700 4,700
56210 RECYCLING SERVICES 859 859 859
56250 TRAVEL SERVICES 500 500 500
59005 VEHICLE MAINTENANCE SERVICES 21,267 47,500 50,000 50,000 2,500
59010 MAILING SERVICES 803 300 800 800 500
FY 2012
FY 2010 FY 2011 FY 2012 MAYOR
ORG Desc
OBJ Desc ACTUAL CURRENT REQUEST PROPOSED
01900000 BOE FOOD SERVICES 9,051,130 8,936,434 8,936,861 9,041,266
01900801 NUTR-BARNUM 35,652 3,260 3,260 3,260
01900802 NUTR-BEARDSLEY 30,674 4,610 4,610 3,260
01900803 NUTR-BLACK ROCK 20,969 0 0 0
01900804 NUTR-BRYANT 22,324 3,260 3,260 3,260
01900805 NUTR-COLUMBUS 49,400 4,160 4,160 3,260
01900807 NUTR-EDISON 22,730 4,610 4,610 3,260
01900810 NUTR-MARIN 47,130 3,260 3,260 3,260
01900811 NUTR-HALL 21,189 4,685 4,685 3,260
01900812 NUTR-HALLEN 20,961 3,260 3,260 3,260
01900813 NUTR-HOOKER 24,146 3,260 3,260 3,260
01900814 NUTR-BATALLA 57,133 3,260 3,260 3,260
01900817 NUTR-PARK CITY 17,962 3,260 3,260 3,260
01900819 NUTR-LONGFELLOW 27,364 22,917 22,917 22,274
01900820 NUTR-MADISON 25,620 3,260 3,260 3,260
01900821 NUTR-CLASS STUD 23,688 3,260 3,260 3,260
01900822 NUTR-TISDALE 46,881 5,135 5,135 3,260
01900825 NUTR-READ 49,337 23,077 23,077 22,034
01900826 NUTR-ROOSEVELT 30,621 3,538 3,538 3,288
01900828 NUTR-BRIDGE LRN 10,443 207 207 207
01900830 NUTR-WALTERSVIL 49,127 27,468 27,468 26,744
01900832 NUTR-JOHNSON 48,518 3,298 3,298 3,298
01900836 NUTR-WINTHROP 31,108 5,135 5,135 3,260
01900839 NUTR-CROSS 29,893 3,260 3,260 3,260
01900840 NUTR-BLACKHAM 51,802 4,985 4,985 3,260
01900841 NUTR-DUNBAR 20,881 1,630 1,630 1,630
01900842 NUTR-CURIALE 26,398 2,455 2,455 2,455
01900844 NUTR-SKANE CTR 12,115 0 0 0
01900845 NUTR-HI HORIZON 23,538 0 0 0
01900846 NUTR-MULTICUL 23,327 3,260 3,260 3,260
01900847 NUTR-SIX TO SIX 31,676 6,860 6,860 3,260
01900861 NUTR-BASSICK HS 126,385 31,143 31,143 18,593
01900862 NUTR-CENTRAL HS 267,535 3,367 3,367 2,142
01900863 NUTR-HARDING HS 217,410 4,525 4,525 3,300
01900877 NUTR-MAKE THE GRADE 7,522 250 250 0
01900902 NUTR-NUTRITION 2,247,709 2,178,785 2,178,785 2,106,390
FY 2012 VARIANCE TO
FY2010 FY 2011 FY 2012 MAYOR FY 2011
ORG Desc OBJ Desc ACTUAL CURRENT REQUEST PROPOSED BUDGET
53200 PRINCIPAL & INTEREST DEBT SERV 18,638,563 19,437,442 19,437,442 15,539,675 -3,897,767
391
GENERAL FUND BUDGET
APPENDIX GLOSSARY
CATEGORY (OF REVENUE OR APPROPRIATIONS): Grouping of similar line items. Refer to Budget
Summary, Categorical Descriptions.
CBD: Central Business District.
CCTV: Closed circuit television. Closed circuit television is the use of video cameras to transmit signals to a
specific set of monitors. CCTV is often used for surveillance in areas where security is critical such as
banks, casinos, airports, and other public areas.
CDBG: Community Development Block Grant, a federal program that supports the development of housing
and community projects.
COBRA: An acronym that stands for Consolidated Omnibus Budget Reconciliation Act, which provides
certain former employees, retirees, spouses, former spouses, and dependent children the right to temporary
continuation of health coverage at group rates. This coverage, however, is only available when coverage is
lost due to certain specific events. Group health coverage for COBRA participants is usually more expensive
than health coverage for active employees, since usually the employer pays a part of the premium for active
employees while COBRA participants generally pay the entire premium themselves. It is ordinarily less
expensive, though, than individual health coverage. See
http://www.dol.gov/ebsa/faqs/faq_consumer_cobra.HTML for more information on the program.
CPPB: Certified Professional Public Buyer.
CRRA: Connecticut Resources Recovery Authority, the quasi-public agency that manages the municipal
waste and recycling for the State of Connecticut.
CRS: Community Rating System. The National Flood Insurance Program's (NFIP) Community Rating
System (CRS) is a voluntary incentive program that recognizes and encourages community floodplain
management activities that exceed the minimum NFIP requirements. It is a program sponsored by the
Federal Emergency Management Agency.
DEBT SERVICE: Principal and interest payment on bonds issued by the City to fund Capital and Other
Projects. This includes debt service on past bond issues, as well as those anticipated in the current year of
Capital Improvement Projects (C.I.P).
DECD: Department of Economic and Community Development.
DEP: Department of Environmental Protection.
DEPRECIATION: a decrease or loss in value.
DMV: Department of Motor Vehicles.
ECS: ECS or Education Cost Sharing, aims to equalize some of school funding disparities that municipalities
with a large number of needy students encounter when trying to provide services. ECS provides grants
based on a formula that multiplies three factors: (1) a base aid ratio of each town's wealth to a designated
state guaranteed wealth level (GWL), (2) the foundation, and (3) the number of each town's resident
students adjusted for educational and economic need (“need students”). A per-student bonus is added for
towns that are part of regional school districts. (A copy of the amended ECS formula is available here:
http://www.cga.ct.gov/2007/rpt/2007-R-0436.htm).
ENTERPRISE FUNDS: A fund established to account for operations that are financed and operated in a
manner similar to private business enterprises. The intent is that the full cost of providing the goods or
services be financed primarily through charges and fees thus removing the expenses from the tax rate.
EOC: Emergency Operations Center. A central location that serves as a center for coordination and control
of emergency preparedness and response for the region.
EPA: Environmental Protection Agency, a federal agency.
ESU: Emergency Services Unit. Similar to a SWAT Team, the ESU is a specially trained police unit that
responds to critical incidents such as hostage situations.
EXPENDITURES: Total charges incurred for services received or assets purchased.
FEMA: Federal Emergency Management Agency.
FISCAL YEAR: a twelve-month period for which an organization plans the use of its funds. The City of
Bridgeport’s fiscal year beings on July 1 and concludes on June 30.
FTA: Federal Transit Administration
392
GENERAL FUND BUDGET
APPENDIX GLOSSARY
FTE: An acronym that stands for full time equivalent. Employee counts represent the budgeted sum of
permanent, temporary and part-time employees.
FUND BALANCE: Represents the undesignated fund balance or excess of current assets over liabilities
available for use along with current revenues to fund the various operating budgets.
FUND: A fiscal and accounting entity with a self-balancing set of accounts in which cash and other financial
resources, all related liabilities and residual entities, or balances (and changes therein) are recorded and
segregated to carry on specific activities or attain certain objectives in accordance with specific regulations,
restrictions or limitations.
FUND STRUCTURE: The City’s accounting system is organized and operated on the basis of funds or
account groups, each of which is a separate accounting entity. Each fund is accounted for with a set of self-
balancing accounts comprised of assets, liabilities, fund equity, revenues and expenditures or expenses, as
appropriate. The three broad categories are GOVERNMENTAL FUNDS, PROPRIETARY FUNDS, and
FIDUCIARY FUNDS. They are covered briefly here, and in greater detail in the budget summary, page 26 of
this document.
GOVERNMENTAL FUNDS:
THE GENERAL FUND is used to account for the major general operations of the City, except those
required to be accounted for in a separate fund.
SPECIAL REVENUE FUNDS are used to account for revenues dedicated for a specific purpose as
prescribed by Federal or State program guidelines regarding their use.
DEBT SERVICE FUND is used for the accumulation of resources for, and the payment of, long
term bonded debt.
CAPITAL PROJECT FUNDS are used to account for the proceeds of general obligation bonds and
other financing resources for the planning, acquisition and construction or improvement of major
capital facilities such as new schools and urban renewal projects.
PROPRIETARY FUNDS:
ENTERPRISE FUND Enterprise funds are used to account for the operations of activities that are
financed and operated in a manner similar to a private business enterprise.
INTERNAL SERVICE FUND The City, by Ordinance, established an Internal Service Fund to
account for self-insured health benefit activities of the City, Board of Education (BOE) and all other
departments. Governmental Accounting Standards allow for the use of Internal Service Funds for
risk financing activities.
FIDUCIARY FUNDS:
TRUST AND AGENCY FUNDS are used to account for resources held for the benefit of parties
outside the government. The City of Bridgeport has four pension trust funds that support the
pensions of City employees.
FY: An abbreviation for fiscal year, a twelve-month period for which an organization plans the use of its
funds. The City of Bridgeport’s fiscal year beings on July 1 and concludes on June 30.
GAAP ACCOUNTING: Standards established by the Governmental Accounting Standards Board, which the
City must comply with.
GASB: An acronym that stands for Government Accounting Standards Board. GASB established standards
for state and local governmental accounting in which financial reporting results in useful information for
users.
GENERAL FUND: The major municipally owned fund, which is created with City receipts and which is
charged with expenditures payable from such revenues.
GFOA: Government Finance Officer’s Association
393
GENERAL FUND BUDGET
APPENDIX GLOSSARY
GIS: Geographic Information System (or) geospatial information system. A system designed to capture,
store, analyze, and manage data and associated information that is geographically referenced.
GOVERNMENT-TYPE ACTIVITIES: Those activities used to account for financial resources used in the
day-to-day operations of the government.
GPS: Global Positioning System.
GRAND LIST: The assessed value of all taxable property in the City.
HAZWOPER: Hazardous Waste Operations and Emergency Response Standard
HDPE: High-density polyethylene, a type of plastic.
HUD: Housing and Urban Development Agency.
INTERFUND TRANSFER: Payments from one administrative budget to another, which result in the
recording of a receipt and an expenditure.
INTERNAL SERVICE FUNDS: Used to account for and finance the City’s risk of loss for Employee Benefits,
Workers Compensation, and other liabilities.
ISO New England: A regional transmission organization (RTO), serving Connecticut, Maine, Massachusetts,
New Hampshire, Rhode Island and Vermont. ISO stands for independent service operators. It was
developed at the behest of Congress and the Federal Energy Regulatory Commission (FERC) to enable
restructuring of the electric power industry.
ITC: intermodal transportation center
LAN: Local Area Network
LED: Light-emitting diode. This light source has a higher initial purchase price, but over the long term has a
lower cost because they require much less power to output the same amount of light as a similar
incandescent bulb.
LIABILITY: Debt or other legal obligations arising out of transactions in the past, which must be liquidated,
renewed, or refunded at some future date.
LONGEVITY: Monetary payments to permanent full time employees who have been in the employ of the
City for a set number of years.
MACH: Music and Arts Center for Humanity, a Bridgeport Arts organization.
MBE: Minority Business Enterprise Program. This program aims to implement a race and gender-conscious
program to correct historic discrimination. It aims to reduce and eliminate aspects of the city’s bidding and
contracting processes that pose the greatest difficulties for Minority businesses.
MERF: the Municipal Employees Retirement Fund
MILL RATE: The Mill Rate is the rate of taxation levied on property subject to taxation under Connecticut
General Statutes. One mill is equal to 1/1000 of a dollar. For example, a tax rate of 20 mills is equivalent to
$20 per $1,000 of assessed value.
MODIFIED ACCRUAL: basis for accounting of all governmental funds and expendable trust and agency
funds under which revenues are recorded when they become measureable and available. Expenditures are
recorded when the liability is incurred, except for interest on general long-term obligations, which is recorded
when due.
MRSA: Methicillin-resistant Staphylococcus aureus (MRSA) is a bacterium responsible for difficult-to-treat
infections in humans. MRSA is a resistant variation of the common bacterium Staphylococcus aureus.
NRZ: Neighborhood Revitalization Zones.
NTOA: National Tactical Officer’s Association.
OPED: Office of Planning and Economic Development.
ORDINANCE: A law set forth by a governmental authority; a municipal regulation.
PERF: Police Executive Research Forum. This national membership organization is comprised of police
executives from the largest law enforcement agencies in the United States. They are dedicated to improving
policing and advancing professionalism through research and public policy.
394
GENERAL FUND BUDGET
APPENDIX GLOSSARY
PETE: Polyethylene terephthalate, a type of plastic.
PILOT: An acronym that stands for payments in lieu of taxes. These property tax exemptions are granted to
state-owned property, institutions of higher education & hospitals by the state of Connecticut. The payment
is equal to a percentage of the amount of taxes that would be paid if the property were not exempt from
taxation.
RECOMMENDED BUDGET: The proposed budget for the ensuing fiscal year that has been approved by
the mayor and forwarded to the City Council for their review & approval.
REQUIRED RESERVE: The City of Bridgeport appropriates a $1 million budgetary reserve. This is a
longstanding practice which is a positive factor in the City’s maintenance of its Bond Rating. All three rating
agencies have acknowledged this budgetary practice.
REVENUES: (1) Increases in the net current assets of a governmental fund type from other than
expenditure refunds and residual equity transfers; and (2) increase in the net total assets of a proprietary
fund type from other than expense refunds, capital contributions and residual equity transfers.
RFP Depot: RFP Depot is an online bidding service designed to streamline the bidding process. RFP Depot
offers an enhanced bidding process that allows bid solicitations via the internet. We anticipate the
introduction of RFP Depot will simplify the bidding process for both vendors and departments.
RFP: Request for Proposal.
RFQ: Request for Quotation.
RYASAP: Regional Youth/Adult Substance Abuse Project, a community development organization based in
Bridgeport.
SBE: Small Business Enterprise.
SERVICE INDICATORS: A statement describing an activity conducted or performed by the
department/division. A department or division usually has many Service Indicators. Service Indicators
provide information on whether service objectives are being met.
SLRB: State Labor Relations Board.
SPECIAL REVENUES: The use of these funds are prescribed by Federal or State program guidelines.
Often, the source of these funds are federal and state grants that are to be used for specific projects.
STATEMENT 34: A proposed revision by the Governmental Accounting Standards Board (GASB) in GAAP
Accounting, which requires changes in local government accounting and reporting.
SUBMITTED BUDGET: Departmental estimates of revenue and expenditures for the ensuing fiscal year,
submitted to the Office of Policy & Management, which is reviewed and used in formulating the
recommended budget.
SUPPLEMENTAL APPROPRIATION: Appropriations made by the City Council to cover expenditures that
exceed the adopted appropriation level.
SURPLUS: That portion of prior year Undesignated Fund Balance to be used to offset current year tax
revenues.
SWAT: a special police unit trained to perform dangerous operations.
TAX ABATEMENT: Legal reduction of cancellation of tax obligation.
TAX ANTICIPATION NOTES (TANS): Notes (or warrants) issued in anticipation of the collection of taxes,
usually retireable only from tax collections, and frequently only from the proceeds of the tax levy whose
collections they anticipate.
TAXABLE GRAND LIST: Reflects all property that is not subject to Section 12-81 of the Connecticut general
Statutes which exempts from taxation federal, state, municipal, church, and school property if that property
is used for the purpose for which the agent is exempted.
TOD: Transit Oriented Development
TRANSFERS IN/OUT: Transfers between city funds not technically considered revenues or expenses to
either fund.
395
GENERAL FUND BUDGET
APPENDIX GLOSSARY
TRANSMITTAL LETTER: A document, in the form of a letter that accompanies the budget when it is
presented to the City Council. It is written by the Mayor, in part to explain the considerations that went into
the planning of the budget it is attached to.
TRUST FUND: Funds used to account for assets held by a government in a trustee capacity for individuals,
private organizations, other governments and/or other funds.
WAN: Wide area network, a computer network that covers a broad area.
WIC: Women, Infants & Children, a federal nutritional program.
WPCA: Water Pollution Control Authority.
396