|
Fiscal Year 2019 12/31/2015
<br />ACTUAL
<br />2014
<br />ACTUAL
<br />2015
<br />ACTUAL
<br />2016
<br />ACTUAL
<br />2017
<br />BUDGET
<br />2018
<br />EST. ACTUAL
<br />2018
<br />BUDGET
<br />2019
<br />GENERAL FUND EXPENDITURES SUMMARY
<br />101-4226-13-0000 PL GENERAL SUPPLIES 696 344 132 83 130 130 133
<br />101-4302-13-0000 PL CONTRACTED PLANNER 51,355 46,973 49,690 56,252 33,975 40,950 55,000
<br />101-4302-13-0100 PL COMP PLAN - PLANNER - 680 56,483 37,592 - 17,500 -
<br />101-4305-13-0000 PL GIS CONTRACTED SERVICES 5,827 3,760 4,563 4,682 5,500 4,850 4,950
<br />101-4341-13-0000 PL TRAINING, CONF. & MTG.243 326 - - 459 150 475
<br />101-4351-13-0000 PL NOTICES & PUBLICATIONS - 48 - - 154 50 157
<br />TOTAL 59,320$ 62,287$ 121,952$ 109,805$ 53,672$ 76,658$ 74,729$
<br />ELECTIONS
<br />101-4110-14-0000 EL REGULAR EMPLOYEE 11,987$ -$ -$ -$ -$ -$ -$
<br />101-4111-14-0000 EL OVERTIME 877 - - - - - -
<br />101-4112-14-0000 EL PART-TIME EMPLOYEE 6,926 - - - - - -
<br />101-4121-14-0000 EL PERA 894 - - - - - -
<br />101-4122-14-0000 EL FICA/MEDICARE 1,323 - - - - - -
<br />101-4131-14-0000 EL INSURANCE HEALTH 2,535 - - - - - -
<br />101-4211-14-0000 EL OFFICE SUPPLIES 1,885 489 934 352 525 425 525
<br />101-4221-14-0000 EL SUPPLIES- EQUIPMENT 132 16 - - - - -
<br />101-4226-14-0000 EL POSTAGE ABSENTEE 239 - - - - - -
<br />101-4309-14-0000 EL CONTRACTED SERVICES - 19,173 19,713 19,712 19,713 19,713 20,700
<br />101-4339-14-0000 EL REPAIR & MAINTENANCE 1,042 1,042 1,267 3,397 2,702 2,702 2,755
<br />101-4341-14-0000 EL TRAINING, CONF. & MTG.724 1,598 200 279 400 775 420
<br />101-4342-14-0000 EL MEMBERSHIPS & DUES 300 56 - - - - -
<br />101-4351-14-0000 EL NOTICES & PUBLICATIONS 678 273 - - - - -
<br />101-4499-14-0000 EL MISCELLANEOUS 200 - - - - - -
<br />TOTAL 29,742$ 22,647$ 22,114$ 23,740$ 23,340$ 23,615$ 24,400$
<br />FINANCIAL SERVICES
<br />101-4110-15-0000 FS REGULAR EMPLOYEE 95,945$ 147,854$ 166,690$ 174,095$ 187,037$ 188,532$ 194,093$
<br />101-4111-15-0000 FS OVERTIME 816 1,020 1,563 2,193 1,030 7,885 4,500
<br />101-4121-15-0000 FS PERA 6,521 6,837 12,864 13,580 14,105 14,731 14,892
<br />101-4122-15-0000 FS FICA/MEDICARE 7,195 10,022 10,625 11,530 14,387 15,026 15,192
<br />101-4131-15-0000 FS INSURANCE HEALTH 13,043 19,189 21,562 20,969 22,200 21,077 21,271
<br />101-4135-15-0000 FS INSURANCE WC 1,282 1,192 836 1,773 745 1,290 1,778
<br />101-4133-15-0000 FS LIFE INSURANCE 577 790 905 863 905 905 923
<br />101-4211-15-0000 FS OFFICE SUPPLIES 6,412 6,643 5,662 5,161 6,150 4,960 6,000
<br />101-4221-15-0000 FS SUPPLIES - EQUIP 1,159 258 853 679 1,000 700 1,000
<br />101-4226-15-0000 FS GENERAL SUPPLIES 1,296 1,063 2,176 1,876 1,450 2,850 2,900
<br />20
|