|
|
|
|
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 |
12190 |
|
** INSURANCE/RISK MANAGEMENT ** |
|
|
|
|
|
|
|
|
|
| 1 |
4 |
12190 |
2005 |
ASL PAYMENT |
|
|
|
|
|
|
|
|
|
| 1 |
4 |
12190 |
2011 |
WORKER'S COMPENSATION |
20,032.00 |
25,138.00 |
26,598.00 |
30,000.00 |
23,323.50 |
32,000.00 |
32,000.00 |
2,000.00 |
6.67% |
| 1 |
4 |
12190 |
3002 |
PROFESSIONAL SERVICES |
|
|
|
|
|
|
|
|
|
| 1 |
4 |
12190 |
5300 |
EQUIPMENT REIMBURSED |
5,395.88 |
43,149.17 |
75,430.85 |
|
38,576.31 |
|
|
|
|
| 1 |
4 |
12190 |
5301 |
BOILER INSURANCE |
970.00 |
1,197.00 |
1,262.00 |
1,500.00 |
2,649.00 |
2,649.00 |
2,649.00 |
1,149.00 |
76.60% |
| 1 |
4 |
12190 |
5305 |
MOTOR VEHICLE INSURANCE |
19,032.28 |
18,720.00 |
20,874.00 |
22,500.00 |
20,682.00 |
24,000.00 |
24,000.00 |
1,500.00 |
6.67% |
| 1 |
4 |
12190 |
5307 |
PUBLIC OFFICIALS LIABILITY |
5,554.00 |
5,548.00 |
5,613.00 |
6,000.00 |
5,852.00 |
6,297.00 |
6,297.00 |
297.00 |
4.95% |
| 1 |
4 |
12190 |
5308 |
GENERAL LIABILITY INSURANCE |
17,762.00 |
21,225.00 |
22,342.00 |
25,000.00 |
34,497.00 |
35,000.00 |
35,000.00 |
10,000.00 |
40.00% |
|
12190 |
|
Total Insurance/Risk
Management |
68,746.16 |
114,977.17
|
152,119.85
|
85,000.00 |
125,579.81
|
99,946.00 |
99,946.00 |
14,946.00 |
17.58% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|