|
|
|
|
Return to Summary Page |
|
|
|
|
|
Return to Web |
|
|
|
|
Maj Fund
Number |
Account Number |
Description |
Actual 00/01 |
Actual 01/02 |
Actual 02/03 |
Budget 03/04
|
Actual YTD |
Dept. Request |
Adopted 04/05 |
Amt. Inc/Dec |
% Inc/Dec |
| 1 |
4 |
12100 |
|
** ASSESSOR ** |
|
|
|
|
|
|
|
|
|
| 1 |
4 |
12100 |
1001 |
COMPENSATION |
|
|
|
|
4,352.90 |
|
|
|
|
| 1 |
4 |
12100 |
1003 |
COMPENSATION - PT |
|
|
12,140.00 |
16,000.00 |
20,731.30 |
|
|
(16,000.00) |
-100.00% |
| 1 |
4 |
12100 |
2001 |
FICA |
|
|
928.72 |
1,224.00 |
1,918.97 |
|
|
(1,224.00) |
-100.00% |
| 1 |
4 |
12100 |
2002 |
VSRS |
|
|
|
|
|
|
|
|
|
| 1 |
4 |
12100 |
2005 |
HOSPITAL/MEDICAL PLANS |
|
|
|
|
|
|
|
|
|
| 1 |
4 |
12100 |
2006 |
GROUP LIFE INSURANCE |
|
|
|
|
|
|
|
|
|
| 1 |
4 |
12100 |
2010 |
WORKERS COMPENSATION |
|
|
|
|
|
|
|
|
|
| 1 |
4 |
12100 |
3002 |
PROFESSIONAL SERVICES |
6,241.28 |
30,000.00 |
74,100.00 |
101,200.00 |
142,215.00 |
50,000.00 |
50000 |
(51,200.00) |
-50.59% |
| 1 |
4 |
12100 |
3004 |
REPAIRS |
|
|
|
|
|
|
|
|
|
| 1 |
4 |
12100 |
3006 |
BINDING & PRINTING |
|
|
|
|
|
|
|
|
|
| 1 |
4 |
12100 |
3007 |
ADVERTISING |
|
|
|
|
|
|
|
|
|
| 1 |
4 |
12100 |
3009 |
PURCHASE OF SERVICES |
|
|
|
|
|
|
|
|
|
| 1 |
4 |
12100 |
5201 |
POSTAGE |
|
|
|
3,000.00 |
4,067.36 |
|
|
(3,000.00) |
-100.00% |
| 1 |
4 |
12100 |
5203 |
TELEPHONE |
|
|
125.00 |
1,000.00 |
|
|
|
(1,000.00) |
-100.00% |
| 1 |
4 |
12100 |
5401 |
OFFICE SUPPLIES |
|
|
387.61 |
500.00 |
2,148.75 |
|
|
(500.00) |
-100.00% |
| 1 |
4 |
12100 |
5413 |
OTHER OPERATING SUPPLIES |
|
|
328.21 |
100.00 |
|
|
|
(100.00) |
-100.00% |
| 1 |
4 |
12100 |
5501 |
TRAVEL (MILEAGE) |
|
|
|
|
|
|
|
|
|
| 1 |
4 |
12100 |
7002 |
FURNITURE & FIXTURES |
|
|
|
|
|
|
|
|
|
|
12100 |
|
Total Assessor |
6,241.28 |
30,000.00 |
88,009.54 |
123,024.00 |
175,434.28
|
50,000.00 |
50,000.00 |
(73,024.00) |
-59.36% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|