|
|
|
|
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 |
42030 |
|
** CONVENIENCE CENTERS ** |
|
|
|
|
|
|
|
|
|
|
| 4 |
1 |
42030 |
1001 |
COMPENSATION |
|
|
|
|
|
|
|
|
|
|
| 4 |
1 |
42030 |
1003 |
COMPENSATION - PT |
72,053.37 |
74,686.34 |
76,401.69 |
77,740.00 |
45,522.01 |
80,850.00 |
80,850.00 |
3,110.00 |
4.00% |
|
3,348.00 |
3,348.00 |
| 4 |
1 |
42030 |
1005 |
COMPENSATION - HOLIDAY |
|
|
|
|
|
|
|
|
|
|
| 4 |
1 |
42030 |
2001 |
FICA |
5,409.57 |
5,707.71 |
5,822.76 |
5,947.00 |
3,482.50 |
6,185.00 |
6,185.00 |
238.00 |
4.00% |
|
| 4 |
1 |
42030 |
2002 |
VSRS |
|
|
|
|
|
|
|
|
|
|
| 4 |
1 |
42030 |
2005 |
HOSPITAL/MEDICAL PLANS |
|
|
|
|
|
|
|
|
|
|
| 4 |
1 |
42030 |
2006 |
GROUP LIFE INSURANCE |
|
|
|
|
|
|
|
|
|
|
| 4 |
1 |
42030 |
2011 |
WORKERS COMPENSATION |
|
|
|
|
|
|
|
|
|
|
| 4 |
1 |
42030 |
3002 |
PROF. SVCS. |
|
|
|
|
|
|
|
|
|
|
| 4 |
1 |
42030 |
3004 |
REPAIRS |
1,014.63 |
661.83 |
|
1,000.00 |
|
1,000.00 |
1,000.00 |
|
|
|
| 4 |
1 |
42030 |
3006 |
PRINTING & BINDING |
|
|
|
|
|
|
|
|
|
|
| 4 |
1 |
42030 |
3007 |
ADVERTISING |
|
|
|
|
|
|
|
|
|
|
| 4 |
1 |
42030 |
3009 |
PURCHASE OF SERVICES |
|
|
|
|
|
|
|
|
|
|
| 4 |
1 |
42030 |
5203 |
TELEPHONE |
1,344.22 |
1,293.94 |
1,542.27 |
1,800.00 |
919.52 |
1,800.00 |
1,800.00 |
|
|
|
| 4 |
1 |
42030 |
5305 |
MOTOR VEHICLE INSURANCE |
|
|
|
|
|
|
|
|
|
|
| 4 |
1 |
42030 |
5407 |
REPAIR & MAINTENANCE SUPPLIES |
1,101.22 |
620.27 |
|
700.00 |
|
700.00 |
700.00 |
|
|
|
| 4 |
1 |
42030 |
5408 |
VEH & POWERED EQUIP. SUPPLIES |
|
|
|
|
|
|
|
|
|
|
| 4 |
1 |
42030 |
5413 |
OTHER OPERATING SUPPLIES |
693.69 |
883.65 |
539.61 |
700.00 |
202.25 |
700.00 |
700.00 |
|
|
|
| 4 |
1 |
42030 |
5501 |
TRAVEL - MILEAGE |
|
|
|
|
|
|
|
|
|
|
| 4 |
1 |
42030 |
7001 |
MACHINERY & EQUIPMENT |
|
|
|
|
|
|
|
|
|
|
|
42030 |
|
Total Convenience Centers |
81,616.70 |
83,853.74 |
84,306.33 |
87,887.00 |
50,126.28 |
91,235.00 |
91,235.00 |
3,348.00 |
3.81% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|