|
|
|
|
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 |
Proposed 04/05 |
Amt. Inc/Dec |
% Inc/Dec |
|
|
|
|
|
| 1 |
4 |
11010 |
|
** BOARD OF SUPERVISORS ** |
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1 |
4 |
11010 |
1001 |
COMPENSATION |
30,600.00 |
30,600.00 |
30,600.00 |
30,600.00 |
25,500.00 |
30,600.00 |
30,600.00 |
|
|
|
|
|
|
| 1 |
4 |
11010 |
1002 |
MEETING STIPENS |
|
1,900.00 |
1,450.00 |
8,000.00 |
600.00 |
4,000.00 |
4,000.00 |
(4,000.00) |
-50.00% |
|
|
|
|
|
| 1 |
4 |
11010 |
2001 |
FICA |
1,803.92 |
1,766.91 |
1,650.15 |
2,341.00 |
1,394.72 |
2,341.00 |
2,341.00 |
|
|
|
|
|
|
|
| 1 |
4 |
11010 |
2005 |
HOSPITAL/MEDICAL PLAN |
9,211.80 |
8,416.98 |
9,333.90 |
9,595.00 |
8,450.82 |
10,506.00 |
10,506.00 |
911.00 |
9.49% |
|
|
|
|
|
| 1 |
4 |
11010 |
2006 |
ASL PAYMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1 |
4 |
11010 |
3002 |
PROFESSIONAL SERVICES |
|
|
|
|
|
7,000.00 |
7,000.00 |
7,000.00 |
|
|
|
|
|
|
| 1 |
4 |
11010 |
3005 |
ATTORNEY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1 |
4 |
11010 |
3007 |
ADVERTISING |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1 |
4 |
11010 |
5307 |
PUBLIC OFFICIALS LIABILITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1 |
4 |
11010 |
5408 |
SUPPLIES |
|
386.00 |
1,086.56 |
800.00 |
|
800.00 |
800.00 |
|
|
|
|
|
|
|
| 1 |
4 |
11010 |
5411 |
BOOKS AND SUBSCRIPTIONS |
18.00 |
97.75 |
553.00 |
300.00 |
|
300.00 |
300.00 |
|
|
|
|
|
|
|
| 1 |
4 |
11010 |
5413 |
OTHER OPERATING SUPPLIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1 |
4 |
11010 |
5501 |
TRAVEL (MILEAGE) |
148.40 |
53.55 |
267.63 |
1,500.00 |
2.00 |
1,000.00 |
1,000.00 |
(500.00) |
-33.33% |
|
|
|
|
|
| 1 |
4 |
11010 |
5503 |
TRAVEL (SUBSIS. & LODGING) |
1,913.92 |
3,632.50 |
3,003.46 |
3,000.00 |
4,325.27 |
4,086.00 |
4,086.00 |
1,086.00 |
36.20% |
|
|
|
|
|
| 1 |
4 |
11010 |
5504 |
TRAVEL (CONVENTION & EDUCATION ) |
805.00 |
1,805.00 |
1,344.96 |
1,500.00 |
2,043.02 |
2,000.00 |
2,000.00 |
500.00 |
33.33% |
|
|
|
|
|
| 1 |
4 |
11010 |
5801 |
DUES |
4,154.00 |
2,218.00 |
485.00 |
6,000.00 |
1,889.00 |
1,782.00 |
1,782.00 |
(4,218.00) |
-70.30% |
|
|
|
|
|
| 1 |
4 |
11010 |
5802 |
CLAIMS AND BOUNTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1 |
4 |
11010 |
5803 |
REFUNDS |
1,470.70 |
702.30 |
80.25 |
6,850.00 |
192.50 |
6,850.00 |
1,500.00 |
(5,350.00) |
-78.10% |
|
|
|
|
|
| 1 |
4 |
11010 |
5899 |
MISCELLANEOUS |
1,724.79 |
4,415.92 |
12,577.88 |
10,745.00 |
8,849.04 |
10,745.00 |
10,745.00 |
|
|
|
|
|
|
|
|
11010 |
|
Total Board Of Supervisors |
51,850.53 |
55,994.91 |
62,432.79 |
81,231.00 |
53,246.37 |
82,010.00 |
76,660.00 |
(4,571.00) |
-5.63% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|