|
|
|
|
Return to Summary Page |
|
|
|
|
|
Return to
Web |
|
|
|
|
|
|
|
Maj Fund Number |
Account Number |
Description |
Actual05/06 |
Actual 06/07 |
Actual 07/08 |
Budget 08/09 |
Actual YTD |
Dept. Request |
Adopted 09/10 |
Amt. Inc/Dec |
% Inc/Dec |
|
| 1 |
4 |
82040 |
|
** ENVIRON.ENFORCE./WETLANDS ** |
|
|
|
|
|
|
|
|
|
|
| 1 |
4 |
82040 |
1001 |
COMPENSATION |
27,038.04 |
29,012.63 |
27,442.32 |
32,240.00 |
16,155.56 |
31,000.00 |
31,000.00 |
(1,240.00) |
-3.85% |
|
|
| 1 |
4 |
82040 |
1003 |
BOARD COMPENSATION |
4,875.00 |
5,025.00 |
|
|
180.00 |
|
|
|
|
|
| 1 |
4 |
82040 |
2001 |
FICA |
2,024.29 |
2,175.85 |
2,051.09 |
2,466.00 |
2,587.28 |
2,372.00 |
2,372.00 |
(94.00) |
-3.81% |
|
| 1 |
4 |
82040 |
2002 |
VRS |
1,622.28 |
2,622.71 |
2,480.79 |
3,160.00 |
|
3,038.00 |
3,038.00 |
(122.00) |
-3.86% |
|
| 1 |
4 |
82040 |
2005 |
HOSPITAL/MEDICAL PLANS |
4,647.16 |
4,429.15 |
4,763.26 |
5,992.00 |
2,844.27 |
6,000.00 |
6,000.00 |
8.00 |
0.13% |
|
| 1 |
4 |
82040 |
2006 |
GROUP LIFE INSURANCE |
|
327.83 |
274.42 |
287.00 |
114.78 |
254.00 |
254.00 |
(33.00) |
-11.50% |
|
| 1 |
4 |
82040 |
3001 |
COMPENSATION - NON TAXABLE |
|
|
6,075.00 |
1,950.00 |
3,400.00 |
5,800.00 |
5,800.00 |
3,850.00 |
197.44% |
|
| 1 |
4 |
82040 |
3007 |
ADVERTISING |
3,932.93 |
1,936.08 |
3,094.43 |
2,000.00 |
2,133.41 |
2,000.00 |
2,000.00 |
|
|
|
| 1 |
4 |
82040 |
5201 |
POSTAGE |
431.00 |
1,098.00 |
706.15 |
1,500.00 |
1,299.74 |
1,500.00 |
1,500.00 |
|
|
|
| 1 |
4 |
82040 |
5203 |
TELEPHONE |
122.85 |
180.21 |
209.20 |
420.00 |
|
420.00 |
420.00 |
|
|
|
| 1 |
4 |
82040 |
5401 |
OFFICE SUPPLIES |
427.23 |
910.87 |
173.63 |
900.00 |
252.51 |
900.00 |
900.00 |
|
|
|
| 1 |
4 |
82040 |
5408 |
VEH & POWERED EQUIP. SUPPLIES |
119.87 |
291.29 |
211.07 |
500.00 |
16.00 |
500.00 |
500.00 |
|
|
|
| 1 |
4 |
82040 |
5501 |
TRAVEL (MILEAGE) |
151.35 |
70.40 |
419.94 |
400.00 |
|
200.00 |
200.00 |
(200.00) |
-50.00% |
|
| 1 |
4 |
82040 |
5503 |
TRAVEL (SUBSIS & LODGING) |
|
|
|
500.00 |
|
250.00 |
250.00 |
(250.00) |
-50.00% |
|
| 1 |
4 |
82040 |
5504 |
TRAVEL (CONV. & EDUCATION) |
185.00 |
300.00 |
640.00 |
600.00 |
235.00 |
300.00 |
300.00 |
(300.00) |
-50.00% |
|
| 1 |
4 |
82040 |
5804 |
WETLANDS RESTORATION |
|
2,000.00 |
|
|
|
|
|
|
|
|
| 1 |
4 |
82040 |
6006 |
RAPPAHANNOCK RIVER BASIN COMMISSION |
|
|
|
|
|
|
|
|
|
|
|
82040 |
|
Total Environmental Enforcement/Wetlands |
45,577.00 |
50,380.02 |
48,541.30 |
52,915.00 |
29,218.55 |
54,534.00 |
54,534.00 |
1,619.00 |
3.06% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|