|
|
|
|
Return to Summary Page |
|
|
|
|
|
Return to Web |
|
|
|
|
Maj Fund Number |
Account Number |
Description |
Actual 99/00 |
Actual 00/01 |
Actual 01/02 |
Budget 02/03
|
Actual YTD |
Dept. Request |
Adopted 03/04 |
Amt. Inc/Dec |
% Inc/Dec |
| 4 |
1 |
31050 |
|
** COUNTY DEPUTY ** |
|
|
|
|
|
|
|
|
|
| 4 |
1 |
31050 |
1001 |
COMPENSATION |
8,509.08 |
19,324.64 |
23,716.05 |
23,329.00 |
14,505.31 |
27,728.00 |
27,728.00 |
4,399.00 |
18.86% |
| 4 |
1 |
31050 |
1002 |
OVERTIME |
|
|
|
|
|
|
|
|
|
| 4 |
1 |
31050 |
1005 |
INCENTIVE PAY |
|
|
|
|
|
|
|
|
|
| 4 |
1 |
31050 |
2001 |
FICA |
644.00 |
1,474.78 |
1,814.25 |
1,785.00 |
1,109.65 |
2,121.00 |
2,121.00 |
336.00 |
18.82% |
| 4 |
1 |
31050 |
2002 |
VSRS |
523.44 |
962.85 |
1,166.40 |
1,283.00 |
785.12 |
1,525.00 |
1,525.00 |
242.00 |
18.86% |
| 4 |
1 |
31050 |
2005 |
HOSPITAL PLAN |
1,015.99 |
422.30 |
|
2,850.00 |
|
3,199.00 |
3,199.00 |
349.00 |
12.25% |
| 4 |
1 |
31050 |
2006 |
GROUP LIFE INSURANCE |
|
154.03 |
155.50 |
229.00 |
|
|
|
(229.00) |
-100.00% |
| 4 |
1 |
31050 |
3007 |
ADVERTISEMENT |
|
84.00 |
122.68 |
100.00 |
181.88 |
100.00 |
100.00 |
|
|
| 4 |
1 |
31050 |
5101 |
ELECTRICITY |
|
1,000.00 |
18.70 |
|
|
|
|
|
|
| 4 |
1 |
31050 |
5203 |
TELEPHONE |
333.13 |
981.92 |
1,034.21 |
1,000.00 |
519.04 |
1,000.00 |
1,000.00 |
|
|
| 4 |
1 |
31050 |
5401 |
OFFICE SUPPLIES |
6.53 |
279.33 |
654.46 |
200.00 |
197.41 |
200.00 |
200.00 |
|
|
| 4 |
1 |
31050 |
5408 |
VEHICLE SUPPLIES |
99.46 |
1,997.29 |
1,095.13 |
2,000.00 |
932.17 |
2,000.00 |
2,000.00 |
|
|
| 4 |
1 |
31050 |
5409 |
POLICE SUPPLIES |
|
839.33 |
3,669.19 |
500.00 |
531.98 |
500.00 |
500.00 |
|
|
| 4 |
1 |
31050 |
5410 |
UNIFORMS |
83.00 |
1,500.00 |
491.95 |
500.00 |
530.40 |
500.00 |
500.00 |
|
|
| 4 |
1 |
31050 |
5411 |
BOOKS & SUBSCRIPTIONS |
|
40.48 |
184.30 |
100.00 |
85.00 |
100.00 |
100.00 |
|
|
| 4 |
1 |
31050 |
5503 |
TRAVEL (SUBSIS/LODGING) |
340.14 |
|
196.18 |
200.00 |
|
200.00 |
200.00 |
|
|
| 4 |
1 |
31050 |
5801 |
DUES |
|
|
|
|
|
|
|
|
|
| 4 |
1 |
31050 |
6003 |
ACADEMY PAYMENT |
|
|
3,280.00 |
275.00 |
|
275.00 |
275.00 |
|
|
| 4 |
1 |
31050 |
7003 |
COMMUNICATION EQUIP. |
|
399.70 |
580.03 |
600.00 |
600.00 |
600.00 |
600.00 |
|
|
| 4 |
1 |
31050 |
7005 |
VEHICLES |
|
|
|
|
|
|
|
|
|
31050 |
|
Total County Deputy |
11,554.77 |
29,460.65 |
38,179.03 |
34,951.00 |
19,977.96 |
40,048.00 |
40,048.00 |
5,097.00 |
14.58% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|