|
|
|
|
Return
to Summary Page |
|
|
|
|
Return to Web |
|
|
|
| #REF! |
#REF! |
Maj Fund
Number |
Account Number |
Description |
Actual 96/97 |
Actual 97/98 |
Actual 99/00 |
Budget 00/01
|
Dept. Request |
Adopted 01/02 |
Amt. Inc/Dec |
% Inc/Dec |
| 1 |
4 |
42070 |
|
** VPPSA ** |
|
|
|
|
|
|
|
|
| 1 |
4 |
42070 |
3008 |
GROUNDWATER MONITORING |
8,886.36 |
21,792.02 |
7,011.62 |
26,194.00 |
23,201.00 |
33,201.00 |
7,007.00 |
26.75% |
| 1 |
4 |
42070 |
3009 |
RECYCLING |
12,086.50 |
17,723.12 |
25,514.00 |
23,980.00 |
23,592.00 |
23,592.00 |
(388.00) |
-1.62% |
| 1 |
4 |
42070 |
3010 |
CONTRIBUTION - ADINISTRATION |
8,044.00 |
8,000.00 |
8,435.50 |
8,500.00 |
8,500.00 |
8,500.00 |
|
|
| 1 |
4 |
42070 |
6000 |
TRANSFER OPERATION |
191,204.00 |
208,457.00 |
220,921.00 |
226,955.00 |
234,609.00 |
234,609.00 |
7,654.00 |
3.37% |
| 1 |
4 |
42070 |
6001 |
TRANSFER RESERVE |
300.00 |
300.00 |
300.00 |
300.00 |
300.00 |
300.00 |
|
|
| 1 |
4 |
42070 |
6002 |
TRANSFER LEASE |
|
|
|
|
20,258.00 |
20,258.00 |
20,258.00 |
|
| 1 |
4 |
42070 |
6003 |
DISPOSAL |
277,647.00 |
254,333.50 |
262,657.58 |
275,233.00 |
291,573.00 |
291,573.00 |
16,340.00 |
5.94% |
| 1 |
4 |
42070 |
6004 |
HOUSEHOLD CHEMICALS |
|
|
|
|
|
|
|
|
| 1 |
4 |
42070 |
6005 |
CONVENIENCE CENTER HAULING |
62,805.50 |
46,467.25 |
38,522.00 |
37,777.00 |
23,078.00 |
23,078.00 |
(14,699.00) |
-38.91% |
| 1 |
4 |
42070 |
6006 |
COMMERCIAL WASTE BILLING |
3,999.95 |
4,000.00 |
4,000.00 |
4,000.00 |
4,000.00 |
4,000.00 |
|
|
| 1 |
4 |
42070 |
6007 |
COMMERCIAL WASTE STARTUP |
|
|
|
|
|
|
|
|
| 1 |
4 |
42070 |
6008 |
COMMERCIAL WASTE COLLECTION |
8,060.05 |
9,579.07 |
10,864.94 |
8,400.00 |
12,000.00 |
12,000.00 |
3,600.00 |
42.86% |
|
42070 |
|
Total VPPSA |
573,033.36
|
570,651.96
|
578,226.64
|
611,339.00 |
641,111.00 |
651,111.00 |
39,772.00 |
6.51% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|