|
|
|
|
Return to Summary Page |
|
|
|
|
|
Return to Web |
|
|
|
|
Maj Fund
Number |
Account Number |
Description |
Actual 03/04 |
Actual 04/05 |
Actual 05/06 |
Budget
06/07 |
Actual YTD |
Dept. Request |
Proposed 07/08 |
Amt. Inc/Dec |
% Inc/Dec |
| 1 |
4 |
12100 |
|
** ASSESSOR ** |
|
|
|
|
|
|
|
|
|
| 1 |
4 |
12100 |
1001 |
COMPENSATION |
4,352.90 |
|
|
|
|
|
|
|
|
| 1 |
4 |
12100 |
1003 |
COMPENSATION - PT |
23,364.94 |
242.26 |
|
20,000.00 |
|
|
|
(20,000.00) |
-100.00% |
| 1 |
4 |
12100 |
2001 |
FICA |
1,918.97 |
|
|
1,800.00 |
|
|
|
(1,800.00) |
-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 |
142,215.00 |
7,178.60 |
|
112,500.00 |
|
114,300.00 |
114,300.00 |
1,800.00 |
1.60% |
| 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 |
4,067.36 |
|
|
|
|
|
|
|
|
| 1 |
4 |
12100 |
5203 |
TELEPHONE |
|
|
|
250.00 |
|
|
|
(250.00) |
-100.00% |
| 1 |
4 |
12100 |
5401 |
OFFICE SUPPLIES |
2,158.74 |
|
|
1,000.00 |
|
|
|
(1,000.00) |
-100.00% |
| 1 |
4 |
12100 |
5413 |
OTHER OPERATING SUPPLIES |
|
|
|
|
|
|
|
|
|
| 1 |
4 |
12100 |
5501 |
TRAVEL (MILEAGE) |
6.82 |
|
|
|
|
|
|
|
|
| 1 |
4 |
12100 |
7002 |
FURNITURE & FIXTURES |
|
|
|
|
|
|
|
|
|
|
12100 |
|
Total Assessor |
178,084.73 |
7,420.86 |
|
135,550.00 |
|
114,300.00 |
114,300.00 |
(21,250.00) |
-15.68% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|