tom green county commissioners’ court july 9, 2002 · 2002. 7. 9. · tom green county...

86
Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas, met in Regular Session July 9, 2002 in the Edd B. Keyes Building, with the following members present: Clayton Friend, Commissioner of Precinct #1 Karl Bookter, Commissioner of Precinct #2 Jodie R. Weeks, Commissioner of Precinct #3 Richard Easingwood, Commissioner of Precinct #4 Michael D. Brown, County Judge County Judge, Mike Brown, called the meeting to order at 8:37AM The Pledge of Allegiance was recited and Commissioner Easingwood offered the invocation. 4. Commissioner Friend moved to approve the Consent Agenda as presented. Motion was seconded by Commissioner Weeks: A. Approved the minutes of the from the Regular Meeting, June 25, 2002. B. Approved the Minutes from the Accounts Allowable from 6/26 – 7/2/02 in the amount of $1,031,089.77 from 7/2 - 9/02 in the amount of $202,584.65 for a combined total of $ 1,233,674.42; Purchase Orders from 6/24 – 28/02 in the amount of $78,171.00 and from 7/1 – 5/02 in the amount of $ 22,177.19 for a total of $100,348.19. C. Accepted Personnel Actions as presented: The following salary expenditures are being presented for your Approval: Reyna, Elias “Alex” 07/01/02 Torres, Araceli 07/15/02 Counts, Larry N. ! "# 07/01/02 $ Jackson, Tommy C. 07/15/02 %& % The following personnel actions are presented for Acknowledgement and as a matter of record: Davis, Ross M. ()# # *&+,-# 07/15/02 . //% Martin, Stefanie M. 00)*/+ ,-# 07/15/02 . $/ D. Approved Cooperative Agreement for IV-D Program between the Attorney General of Texas and Tom Green County as a matter of record. E. Presentation of the following Service Awards for January through June, 2002 : 35 Years of Service : Ronnie H. Hedden Road & Bridge (2&4) 25 Years of Service : Ken Tounget Road & Bridge (1&3) 20 Years of Service : Carolyn C. Jennings Library Linda J. Whitford County Clerk Javier G. Valdez Road & Bridge (1&3) 15 Years of Service : Jerry M. Robeson Road & Bridge (2&4) Susan B. Counts Information Technology Thomas J. Parr Sheriff 10 Years of Service : Dorothy S. Chambers CSCD Alice G. Lowry CSCD Edward Sanchez Juvenile Probation Steve R. Ketchum CRTC Dorthy L. Edwards County Clerk Jack Miller Road & Bridge (1&3) Roy A. Aguero County Clerk Gary S. Rommelfanger Veterans’ Services Raul G. Polanco Sheriff 5 Years of Service : M. Fred Buck Constable #3 Stephen R. Lupton District Attorney John O. Tyler CSCD Jodie R. Weeks Commissioner #3 J. Bryan Clayton District Attorney W. Bruce Young CSCD

Upload: others

Post on 10-Mar-2021

3 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,

Tom Green County Commissionersrsquo Court July 9 2002

The Commissionersrsquo Court of Tom Green County Texas met in Regular Session July 9 2002 in the Edd B Keyes Building with the following members present

Clayton Friend Commissioner of Precinct 1 Karl Bookter Commissioner of Precinct 2 Jodie R Weeks Commissioner of Precinct 3 Richard Easingwood Commissioner of Precinct 4 Michael D Brown County Judge

County Judge Mike Brown called the meeting to order at 837AM

The Pledge of Allegiance was recited and Commissioner Easingwood offered the invocation 4 Commissioner Friend moved to approve the Consent Agenda as presented Motion was seconded by Commissioner Weeks

A Approved the minutes of the from the Regular Meeting June 25 2002 B Approved the Minutes from the Accounts Allowable from 626 ndash 7202 in the

amount of $103108977 from 72 - 902 in the amount of $20258465 for a combined total of $ 123367442 Purchase Orders from 624 ndash 2802 in the amount of $7817100 and from 71 ndash 502 in the amount of $ 2217719 for a total of $10034819

C Accepted Personnel Actions as presented The following salary expenditures are being presented for your Approval

1313

Reyna Elias ldquoAlexrdquo 13 070102 Torres Araceli 13 071502 Counts Larry N 070102 $ Jackson Tommy C

13 071502 amp

The following personnel actions are presented for Acknowledgement and as a matter of record

1313

Davis Ross M () amp+ - 071502 Martin Stefanie M 00)+ - 071502 $

D Approved Cooperative Agreement for IV-D Program between the Attorney

General of Texas and Tom Green County as a matter of record E Presentation of the following Service Awards for January through June 2002

35 Years of Service Ronnie H Hedden Road amp Bridge (2amp4) 25 Years of Service Ken Tounget Road amp Bridge (1amp3) 20 Years of Service Carolyn C Jennings Library Linda J Whitford County Clerk Javier G Valdez Road amp Bridge (1amp3) 15 Years of Service Jerry M Robeson Road amp Bridge (2amp4) Susan B Counts Information Technology Thomas J Parr Sheriff 10 Years of Service Dorothy S Chambers CSCD Alice G Lowry CSCD

Edward Sanchez Juvenile Probation Steve R Ketchum CRTC Dorthy L Edwards County Clerk Jack Miller Road amp Bridge (1amp3) Roy A Aguero County Clerk Gary S Rommelfanger Veteransrsquo Services Raul G Polanco Sheriff 5 Years of Service M Fred Buck Constable 3 Stephen R Lupton District Attorney John O Tyler CSCD Jodie R Weeks Commissioner 3 J Bryan Clayton District Attorney W Bruce Young CSCD

5 Years Continued Alvin D Hale District Court L Andrew Kolb Jail Jerry N Faz CSCD Leslie L Floyd CSCD Ray C Rich II Jail Laurie L Helms CSCD Sandy L Smith County Attorney Carlos S Dominguez Road amp Bridge (1amp3) David L Shadrick CSCD

F Accepted the Annual Fixed Asset Inventory for 2001- 2002 as a matter of record

G CalTech Computer Hardware and Software Consulting Contract was ldquoTabledrdquo until a later date

All voted in favor of the motion 5 Herb Strach of Templeton Construction was in the hospital but Judge Brown reported that the Justice Center was just lacking some trim work general clean-up and transfer of construction locks to permanent locks then the computers and other technology hardware will be installed He also reported that Sheriff Hunt had received a ldquoCertificate of Compliancerdquo for the Tom Green County Jail (Recorded with these minutes) The offices that are now housed in the Webb Building (Justice of the Peace 1 Constable 1 County Court at Law and Bailiff) will begin moving into the Justice Center Friday July 12th 2002 the offices of County Judge and County Court at Law II and County Court Reporter will move Monday and Tuesday July 15 amp 16th the County Attorneyrsquos office with the exception of the Domestic Violence Unit (remaining in present location) will be moving Wednesday and Thursday July 17th amp 18th and finally the Collections Department will be moving Friday July 19th 2002 Becky Harris informed the Court that the population at the Roy K Robb facility is down to 23 as of this date but they are anticipating the arrival of some new clients 6 Molly Taylor Election Administrator reported to the Court that she had just received

the final list of the Democratic Judges as of the morning of July 9th due to some problems so the list of Election Judges was presented to the Court for approval

Commissioner Friend moved to approve the appointments of County Presiding Judges and Alternate Judges for the term of August 1 2002 through July 31 2003 for all County State and Federal Elections as presented upon recommendation of the Democratic and Republican Party Chairpersons Commissioner Bookter seconded the motion and all voted in favor (Recorded with these minutes)

7 Item discussed and acted upon in conjunction with Item 17 8 Upon the recommendation of Larry Justiss Judge Brown moved to approve the

contract with Rosa Chiarell-Ugarte for Outreach Services under the TIF Community Networking Grant with the contract to expire April 30 2003 Commissioner Weeks seconded the motion and all voted in favor Upon the request for review Auditor Liles will include each of the Court members with a monthly statement of expenditures and revenue uses for their review

9 Stan Liles County Auditor reported to the Court that there remains a balance of $52329724 showing in the report but this does not include purchase orders of approximately $6000000 that came in this week for sub-contractors utilities this month furniture purchases and some computers that have not been paid for as of this date but there should be enough left from the budgeted amount to finish The parking lot and removal of the Webb Building have not been budgeted for in the past budget There will be some adjusted reimbursements forth coming Commissioner Weeks moved to accept the Auditorrsquos Report for the Month of June 2002 as presented Commissioner Friend seconded the motion and all voted in favor

10 Susan Counts Information Technology reported to the Court that the wiring was done for the Justice Center and they would be ready to install the switches projectors and the other hardware then run testing on the equipment as soon as the permanent locks are secured The GSC line has been disconnected and we are now online with WorldCom and have been assured that the service will not be interrupted Susan has

fielded 40 service calls in the month of June A new Tech will be coming in this week The computers that are being leased by the Justices of the Peace Offices will be tested next week and an update will be given to the Court as requested

11 Larry Justiss recommended to the Court that the RFP 02-006 be awarded to ClickFind due to the software that will build a good communication portal Three years for hosting and sustainability at a cost of $16420000 to be paid out of grant funds Commissioner Easingwood moved to award RFP 02-006 ldquoCommunity Network Web Developmentrdquo to ClickFind Inc of Bryan Texas and authorize Judge Brown to sign the contract for services between Tom Green County Representing the San Angelo Area Community Network and ClickFind Inc as the Service Provider The motion was seconded by Commissioner Friend and all four Commissioners voted in favor (Judge Brown was temporarily out of the room at the time of the vote) (Contract recorded with these minutes)

12 Larry Justiss recommended to the Court that RFP 02-005 not be awarded since the previous award and contract included the Network Hosting Services Judge Brown moved to reject and not award any of the bids for RFP 02-005 ldquoCommunity Network Hosting Servicesrdquo Commissioner Friend seconded the motion and all voted in favor 13 Sylvan Polunsky on behalf of the Library Board recommended to the Court that

Karen Eckhardt be appointed to replace Susan Mertz who has resigned and serve the remainder of Susan Mertz term which expires September 30 2002 Judge Brown moved to appoint Karen Eckhardt to fill the unexpired term of Susan Mertz on the Tom Green County Library Board until the term expires on September 30 2002 Commissioner Friend seconded the motion and all voted in favor

14 Commissioner Easingwood moved to allow the County Treasurer with the County Auditor to transfer any residual funds from the three retired issue debts to the next issue debt (1993 Certificate) to be retired Commissioner Friend seconded the motion and all voted in favor

15 Judge Brown moved to approve Reliant Energy of Houston as our electric energy provider for a one year contract at a rate of 43 cents Commissioner Weeks seconded the motion and all voted in favor

16 Noemi Drgac-developer Herb Hooker of SK Engineering had a discussion with the Court regarding the TNRCC requirements as stated in Tom Green County Subdivision regulations since this is the first one to be challenged The extra cost for compliance with the Engineering certification regarding the ground water availability was listed and discussed at length The Court requested that a representative from the TNRCC address the Court and explain the reasoning for the stringency in this ruling in rebuttal of the cost issue that was brought to the Courtrsquos attention in todays session The Court took no action regarding Los Palomas Estates 2 The ETJ jurisdiction has not been designated as of this date between the City of San Angelo and the County The Courtrsquos intent is to protect the consumer

17 Don Killam Building Maintenance presented cost of moving the existing portable building that is now on site at the Juvenile Justice Center regarding moving to a location behind the Sheriffrsquos office or adjacent to the Roy K Robb facility Cost varied from $325000 to over $400000 to move the building and the foundation cost were essentially the same with the exception of permit fees if inside the city limits The cost for utility hook ups was estimated at approximately $850000 Mark Williams Juvenile Justice Director recommended that the Court consider a request from the Alcohol and Drug Abuse Council for the Concho Valley (ADACCV) to be used to develop two Youth Drug Intervention Programs and utilize as an office for the staff This could possibly be done in conjunction with programs used for the clients at the Juvenile Justice Center The ADACCV could occupy the facility this summer if negotiations could be worked out The Court ldquoTabledrdquo this issue for further study

18 There was no action required regarding the funding for time clocks 19 Commissioner Easingwood requested input from the other members of the Court

regarding needed repairs or possible other actions involving an existing boat ramp in Pugh Park at Christoval on the Concho River The recent rains washed the area where there was a deep drop off and caused some damage to a trailer axle Myron

Schmiedekamp Parks Superintendent advised the Court that they have added a load of large rocks in the washed out area to temporarily avoid damage to trailers The concern of the area residents is that recreational water crafts or large boats might be launched from this area and interrupt the calm serenity and quality of fishing in the area The Texas Parks amp Wildlife has advised Commissioner Easingwood that the size of the craft can not be regulated but the horsepower of the motor is enforceable The options are to build a proper ramp leave as is with the temporary fix or close the ramp to avoid possible future damage to trailers or vehicles The Court recommended to seek possible cost options The Court took no action at this time

20 There was no action taken regarding additional ldquodefinitions and deletions rdquo to the Tom Green County Subdivision and Manufactured Home Rental Community Development Regulation but a future date may be set to discuss some minor wording changes

21 There were no line item transfers

Future Agenda Items 1 Report on Grants and long range plan for Library expansion 2 Consider approval of Los Palomas Estates 2 Subdivision 3 Consider use of temporary storage building 4 Consider options for Pugh Park Boat Ramp 5 Consider Approval of Extension Services Monthly Report 6 Consider Approval of Indigent Health Monthly Report

Announcement 1 Budget Sessions continue Wednesday July 10 2002 at 900 AM

2 Next Commissionersrsquo Court Meeting will be July 23 2002

3 Bishop Michael D Pfeifer informed Judge Brown that a piece of steel from Ground Zero had been received and there is a plan to set up a 911 Memorial in the area around the Celebration Bridge Donations are being sought to develop this project

Meeting was adjourned at 1132 AM

________________________________ ___________________________________________ Michael D Brown County Judge Elizabeth McGill County Clerk and Ex-officio Clerk

of the Commissionersrsquo Court

TOM GREEN COUNTY -

SERVICE AWARDS

2002

JANUARY thru JUNE Copy 35 Years of Service

Name Ronnie H Hedden

Date of Hire 501167

Department Road amp Bridge (214)

25 Years of Service

Ken Tounget 328177 Road amp Bridge (1amp3)

20 Years of Service

Carolyn C Jennings Linda J Whitford Javier G Valdez

112282 521182 52482

Library County Clerk Road amp Bridge (1 amp3)

15 Years of Service

Jerry M Robeson Susan B Counts Thomas J Parr

50787 512687 512687

Road amp Bridge (2amp4) Inform Technology Sheriff

10 Years of Service

Dorothy S Chambers Alice G Lowry Edward Sanchez Steve R Ketchum Dorthy L Edwards Jack Miller Roy A Aguero Gary S Rommelfanger Raul G Polanco

10292 110292 11392 111592 30992 50492 511192 51892 611692

CSCD CSCD Juvenile Probation CRTC County Clerk Road amp Bridge (1amp3) County Clerk Veterans Services Sheriff

(Continued)

VOL 7 4 PAGE 425

Ns gt rt d

Tom Green County Service Awards January -June 2002 Page-2

M Fred Buck Stephen R Lupton John O Tyler Jodie R Weeks J Bryan Clayton W Bruce Young Alvin D Hale LAndrew Kolb Jerry N Faz Leslie L Floyd Ray C Rich II Laurie L Helms Sandy L Smith Carlos S Dominguez David L Shadrick

5 Years of Service

1101197 1101197 1101197 1101197 110297 20397 2110197 22497 30397 30397 402197 501197 50597 6111197 612397

Constable 3 District Attorney CSCD Commissioner3 District Attorney CSCD District Court Jail CSCD CSCD Jail CRTC County Attorney Road amp Bridge (13) CSCD

VOL 7 4 PhGE 426 shy

AMENDMENT TWO

COOPERA TIVE AGREEMENT FOR IV-D PROGRAM BETWEEN

THE OFFICE OF THE ATTORNEY GENERAL OF THE STATE OF TEXAS

AND TOM GREEN COUNTY TEXAS

Contract No 00-03810A2

STATE OF TEXAS sect sect

COUNTY OF TRAVIS sect

1 PURPOSE

The Office ofthe Attorney General ofthe State ofTexas hereinafter referred to as (OAG) and Tom Green County hereinafter referred to as (County) do hereby agree to amend their original Contract as executed initially effective September 1 1999 (and as amended by Amendment One) to extend the period of the Contract

2 AMENDMENT OF THE CONTRACT PERIOD

Section 23 of the original Contract (CONTRACT PERIOD) as amended by Amendment One is amended to read as follows

This Contract shall commence on September 1 1999 and shall terminate on August 31 2003 unless terminated earlier by provisions of this Contract

3 ORIGINAL AGREEMENT

By the signing of this amendment the parties hereto understand and agree that this amendment is hereby made a part of the contract identified in Section 1 of this amendment as though the amendment were set forth word-for-word therein

Page 1 of 2

VOL 74PLfit 427

bull d

~~--------------------------------------------------------------------------------------------------------------------------------------------------~

The Honorable MichaeN) Brown

OFFICE OF THE ATTORNEY TOM GREEN COUNTY GENERAL

~~ County Judge Tom Green County

JUN 1 0 2002r-DATE

Page 2 of 2

VOL 74PAGE 428

TEXAS COMMISSION ON JAIL~STANDARDS

EXECUTIVE DIRECTOR PO Box 12985

Terry Julian Austin Texas 78711 Voice (512) 463-5505 Fax (512) 463-3185

Agency Website httpwwwtcjsst3tetxllS E-mail Address direclortcjsstatetxls

July 1 2002

Sheriff Joe Hunt Tom Green County Jail 122 W Harris San Angelo Texas 76903

Dear Sheriff Hunt

have just signed a Certilicate of Compliance attesting to your jails compliance with Texas Minimum Jail Standards

Congratulations This accomplishment demonstrates your continuing efforts to provide a safe and secure facility

The citizens of your county should be as proud of you as is the Jail Commission

Sincerely

jfl

cc Judge Michael D Brown Tom Green County

Sheriff Terry G Box Chair Gonzalo R Gallegos San Antonio Kelly McVay Nacogdoches Commissioner Jimmy Jackson Vice Chair latrick O Keel Austin Sheriff Ted llontgomery Dumas Mar alette C Fentress Houston Dr Adela S Valdez 110 lIarlingen

VOL I 4PAGE 429

b bull t

= c

-1 -- ~ =gt rTlt

~ ~ o

ITexas Commission on Jail Standards

CERTIFICATE OF COMPLIANCE This is to certify that the

TOM GREEN COUNT~7 JAIL Has Been Duly Inspected On

June 26-27~ 2002 I and Has Beert Found That Date

To Be In Co~pliance With

The Minimum Jail Standards of the Texas Commission on Jail Standards

I

Under Authority of Government Code

Chapter 511

THE STATE OF TEXAS TOM GREEN COUNTY

ORDER OF APPOINTMENT FOR ELECTION JUDGES AND ALTERNATES

The Commissioners Court of Tom Green County Texas does hereby appoint the following election judges and alternate judges for a one year term to begin August 12002 and to end July 31 2003

Precinct

103 146 amp 147 shyBaptist Memorial

106 126 amp 138 shyCalvary Baptist Ch

108 131 - Harriett Baptist Church

110 - Mereta Community Center

112-Veribest School

114 - Southside Rec Center

124 156 amp 157 -Blackshear School

137 - Senior Citizen Center - Chadbourne

144 - Belmore Baptist Church

145 amp 155 -Region XV Ed Ser Cent

209 - Christian Village

211- Van Court Comm Center

213 - Wall Fire Hall

Election Judge

Vernon Brook-Rep

Tommie Sample-Rep

Maurice Beck-Rep

June Helwig-Rep

Noemi Hoelscher-Rep

Carol Cruz-Demo

Sally Ayana-Dem

Mary Cervantes-Demo

Phyllis Dubosld - Rep

Jim Ryan-Rep

Betty Baden-Rep

Virginia Denis-Rep

Dalton Moeller-Rep

Alternate Judge

Rebecca Johnson-Dem

Marietta Oates-Demo

Cindy Koegel-Dem

Inez Gonzales-Dem

Wanda Dickson-Dem

Linda Rodriguez- Rep

John Rangel Jr - Rep

Henry Perez - Rep

Shirley Diekmann-Dem

Donna Guthrie-Dem

Tom Egan-Dem

Joan Gesch-Dem

Charlene Dusek-Dem

VOl 74PAIJE 431

tbull lt d

Sylvia Fletcher-Dem

Betty Schwartz-Demo

Betty Kiesling-Dem

Sue Bramhall-Dem

Millie Hohmann-Dem

Mante Martinez - Dem

George Faulkner-Dem

Patricia Wagner-Demo

Mary Bastardo-Dem

Emma Hinrichs-Dem

Sara Lara - Dem

Cheryl Key-Dem

Vicki Dunn-Dem

Jennifer Rutherford-Dem

Lillie B Nichols-Dem

Fred Wilson-Oem

Margo Dierschke-Dem

VOL 7 4 PAGE 432

215 - Southland Baptist Ross Fowler-Rep Church

220 254-Fairview School Doris Taylor-Rep

225 - Glen Meadows Baptist Church

228243 - Trinity Lutheran Church

230 - Southgate Church Of Christ

240 253 - Fire Training Center

241249 - Concho Valley Council Of Governments

304338 - Lakeview Un Methodist Church

305 - West Angelo Ch Of Christ

306 - Paulann Baptist Church

307327 - Genesis Bapt Church

316317 amp 358 - Grape Creek Fire Station

318 - Carlsbad Community Center

319350352 - Rio Concho West

348 - Quail Valley Baptist Church

351 - Beacon Baptist Church

401 - First Christian Ch

Margaret Nalls-Rep

Jasper McClellan-Rep

Tula Luellen-Rep

David McMahon-Rep

Cheryl DeCordova- Rep

Oscar Cook-Rep

Sandra Smith-Rep

Irma Lynn-Rep

Jo Ann Turner-Rep

Sandra Franke-Rep

Kassandra Minton-Rep

Joy Blake-Rep

Charles Geller-Rep

Russell Elmore-Rep

Sid Clemmer - Rep

402 432 - Angelo State University Tommy Olive-Rep Dorothy Patterson-Oem

421- Southland Fire Station Tom Justice-Rep Elizabeth Ervine-Oem

422 - Christoval Comm Center Tom Smith-Rep Patty Montalvo-Oem

423 - Knickerbocker Comm Center Arlelle Brininstool-Rep Lena Hayes-Oem

429442 - Sunset Mall Bill Young-Rep Wanda Hudson- Oem

433 shy Baptist Temple James Baker-Rep Jim Jones-Oem

434 435 - Hillcrest Baptist Church Deborah Palmer-Rep Ivey Mossell- Oem

436 - MHMR Services Terry Smith-Rep John H Talley-Oem

459 shy San Angelo Convention Center Harold Taylor-Rep Mary Jo Thomson-Oem

It is hereby directed that this order be filed with the clerk of this court and that a copy be provided to the custodian of the election records for said county The Elections Administrator is hereby instructed to send notice of appointment to each election judge of their appointment for a one year term beginning August 12002 and ending July 31 2003 as stated in accordjlnce with Tex Elec Code Ann Subsection 32009 (Vernon 1986)

igned this tjEf1 day of July 2002

ounty Commissioner Precinct 3

VOL 7 4 PAGE 433

t r

- bull

Election Judges And Alternate Judges Effective 11198 By Party (For 2002 appointments)

Precinct Presiding Judge

103 146 amp 147 Republican

106126 amp 138 Republican

108 I 11 I RepublicanI

110 Republican

112 Republican

114 Democrat

124156amp157 Democrat

131 -- Republicanshy

137 Democrat

144 Republican

145 155 Republican

209 Republican

211 Republican

213 Republican

215 Republican

220254middot Republican

225 Republican

228243 Republican

230 Republican

240253 Republican

241249 Republican

304338 Republican

305 Republican

Alternate Judge

Democrat

Democrat

Democrat

Democrat

Democrat

Republican

Republican

Democrat

Republican

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

VOL 74 PAGE 43 Ll

306 Republican

307327 Republican

316317 amp 358 Republican

318 Republican

319350 amp 352 Republican

348 Republican

351 Republican

401 Republican

402432 Republican

421 Republican

422 Republican

423 Republican

429442 Republican

433 Republican

434435 Republican

436 Republican

459 Republican

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

VOL 7 4 P~GE 435

dh t

TOM REpoundNCOUNTi

SAN ANGELO TEXAS OFFICE OF Auditor July 32002

The Honorable Commissioners Court Tom Green County San Angelo Texas

Gentlemen

Attached is the Auditors report for June 2002 which consists of The Software Group generated report Combined Statement of Receipts and Disbursements - All Funds Statement of Expenditures - Budget vs Actual for General Fund and the Road amp Bridge Funds and the Statement of Revenues - Budget vs Actual vs Last Year for General Fund and the Road amp Bridge Funds Also included are the additional statements to detail the General Ledger information These include a statement consolidating monthly receipts and disbursements for each fund a statement summarizing cash near cash and investments of each fund a statement detailing the investment holdings for all funds a statement detailing the bonded indebtedness of Tom Green County a statement of cash and securities for jail construction funds a construction payment schedule and a statement which shows projected expenditures and funds available for jail construction

Respectfully submitted

~L-- CP ~0~J2~ Stanley P Liles County Auditor

~

Honorable Michael D Brown

A~aaltX~ County Judge

112 West Beauregard Avenue San Angelo TX 76903-5850 Phone (915) 659-6521 bull Fax (915) 658-6703

VOl 4 PhGE 436

010

020

030

040

050

060

TOM GREEN COUNTY COMBINED STATEMENT OF CASH and SECURITIESmiddot ALL FUNDS

For the Month Ended June 30 2002

Cash + Securities Fund CC Clearing Book Value MBIA Funds Mgmt Total

General Fund 001 $ 8254012 $ 149336207 $ 310540545 $ 275982260 $ 744113024 Road ampBridge Prcts 1 amp 3 005 (73367) 51734352 51660985 Road ampBridge Prcts 2 amp 4 006 (155662) 67190140 67034478 CHEC-ShannonESFI 007 30000 30000 Employee Self-Funded Ins 008 861074 861074 Cafeteria Plan Trust 009 356853 356853 County Law Library 95943 1957790 5704130 7757863 CafeteriaZesch ampPickett 011 250000 250000 Justice Court Technology Fund 012 155375 2300000 2455375 LibraryHughes 014 17505 152775 46364794 46535074 Library Donations Fund 015 55116 5741114 5796230 Records MgUDistrict Clerk 017 36133 1090794 1126927 Courthouse SecurityCounty Crts 018 186146 16385327 16571473 Records MgUCounty Clerk 019 105495 869598 975093 Library Miscellaneous 89665 4236576 4326241 C1P Donations 021 686058 686058 Bates 022 66525 300804 7987222 8354551 Cert of Obligation 1992 middotIampS 023 580362 7Q43 587405 Cert of Obligation 1993 - IampS 024 304034 10172 314206 General Land Purchase 025 10577 993282 1003859 Cert of Obligation 1993A bull IampS 028 77224 4023 81247 County Clerk Preservation 167887 1602226 1770113 Uninsured Motorist Coverage 031 3092 687375 690467 Criminal Justice Planning Fund 035 15391 15391 Financial Responsibility Fund 036 7500 7500 Compo Rehabilitation Fund 037 6848 6848 Wastewater Treatment Fund 038 98382 98382 Cert of Obligation 1994 - IampS 039 626481 501808 1128289 LEOAlLEOSE 1578 1578 Breath Alcohol Testing 041 6141 6141 Law Enforcement Mgmt Institute 042 829 829 Misdemeanor Court Costs 043 3501 3501 Gen Ob 1994 Refunding Bonds 044 612104 10762 622866 County Attorney Fee 045 2421166 2421166 LEOCE 046 2375 2375 Juror Donations 047 Election Contract Service 048 1224097 1224097 Judicial EducationCounty Judge 049 117146 117146 51 st District Attorney Fee 894195 894195 Lateral Road 051 1910379 1910379 51st DA Special Forfeiture Acct 052 1000810 1000810 Cert of Obligation Series 1995 053 26722683 46742418 45755408 119220509 Cert of Obligation 1995 - I amp S 054 416490 502878 919368 119tl1 District Atty Fee Acct 055 588299 588299 119th DAlDPS Forfeiture Acct 057 294750 294750 119th DA Special Forfeiture Acct 058 1368803 1368803 Park Donations Fund 059 4914 4914 Compo to Victims of Crime Act 364797 5313202 5677999 OJPlLocal Law Enf Block Grant 061 25621 330559 356180 AICCHAP Program 062 3211287 3211287 TAIP CSCD 063 2159522 2159522 Diversion Target Program CCRC 064 1815577 1815577 Comm Supervision ampCorrections 065 6287860 6287860 CRTC 066 27643704 27643704 Community Corrections Prog 067 6846429 6846429

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 1 of 56

VOL 7 4PA~~ 437

b

TOM GREEN COUNTY COMBINED STATEMENT OF CASH and SECURITIESmiddot ALL FUNDS

For the Month Ended June 30 2002

Cash + Securities Fund CC Clearing Book Value MBIA Funds Mgmt Total

Arrest Fees Justice Education Fees State ampMunicipal Fees Consolidated Court Costs Graffiti Eradication Fund

068 070 071 072 073

89257 60908

174005 464228

34557

894655 566188

2856819 6220609

983912 627096

3030824 6684837

34557 Time Payment Fund Veterans Service Employee Enrichment Fund Fugitive Apprehension Fund Indigent Legal Services Fund Juvenile Crime amp Del Fund Bond Fee Fund TCDPChristoval Water Project Judicial Efficiency Fund Juvenile Facility Startup Post Adjud Juv Detention Fac TX Juvenile Probation Comm Juvenile Probationmiddot TGC

074 075 076 077 078 079 080 081 082 083 084 085 086

116610 317643 576104 159778

15552 151284

1752 130068 869224

14527797 54382142 3803702

358386

1415502 422048

474996 317643 576104

1575280 437600 151284

1752 130068 869224

14527797 54382142 3803702

Juv Prob Comm Corrections Child Trust Account Progressive Sanctionsmiddot Coke Progressive Sanctions shy Regional Juvenile Probationmiddot Coke Comm Corrections Assistance Non-Residential Program EFTPSPayroll Tax Clearing Fund Payroll Fund Court at Law Excess St Splmnt LEOSE Training Fund-Sheriff Child Restraint State Fee Fund

087 088 089 090 091 092 093 094 095 096 097 098

6486893 356500

3808451 3104372 2064188 3912162 938590

362665 76539

112364 432241

1673043

6486893 356500

3808451 3104372 2064188 3912162 938590

362665 76539

1785407 432241

Cert of Obligation 1998 -I amp S Tax Anticipation Notes -I amp S Constable Prct 1 Leose Tmg Fund Constable Prct 2 Leose Trng Fund Constable Prct 3 Leose Trng Fund Constable Prct 4 Leose Trng Fund Court Transaction Fee JP Courts

099 101 102 103 104 105 106

11532688 558952 190366

68144 319401 350437

94293 2415375

30012128 5733

41544816 564685 190366

68144 319401 350437

2509668 Gates Training Lab Grant Gates Public Internet Access Grant

107 108

TCOMI Juvenile Deferred Processing Fees Co Judge Excess Contributions Loanstar Library Grant Trollinger Fund Loanstar Library Grant Trollinger Fund

109 110 111 201 202 301 401

2684102 245552

81329 428497

10005 134208

2684102 245552

81329 428497

10005 134208

Total All Funds $ 213087256 $ 149336207 $ 534991502 $ 412848361 $ 1310263326

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 2 of 56

VOl 74PtGE 438

010

020

030

040

050

060

~--------------------------------------------------------------~

TOM GREEN COUNTY

COMBINED STATEMENT OF OPERATING CASH FLOWSmiddot All FUNDS For the Month Ended June 3D 2002

Cash CC MBIA Cash CC MBIA

amp Funds Mgmt Disbursemiddot Cash Flow amp Funds Mgmt

Fund 6102 Receipts ments fm Security 63002 General Fund 001 $ 644814471 $ 119547036 $ 169584690 $ $ 594776817 Road ampBridge Prcts 1 amp 3 005 56797369 3689375 8825759 51660985 Road ampBridge Prcts 2 amp 4 006 71528939 3771341 8265802 67034478 CHECmiddotShannonESFI 007 30000 30000 Employee Self-Funded Ins 008 124076 855977 118979 861074 Cafeteria Plan Trust 009 146310 582621 372078 356853 County Law Library 7710276 572301 524714 7757863 CafeteriaJZesch ampPickett 011 250000 250000 Justice Court Technology Fund 012 2108019 347356 2455375 LibraryHughes 014 46624396 71678 161000 46535074 Library Donations Fund 015 5792987 22243 19000 5796230 Records MgUDistrict Clerk 017 991987 134940 000 1126927 Courthouse SecurityCounty Crts 018 16050240 603137 81904 16571473 Records MgUCounty Clerk 019 724589 250504 000 975093 Library Miscellaneous 4152415 377912 204086 4326241 CIP Donations 021 573823 112235 686058 Bates 022 8355316 12561 13326 8354551 Cert of Obligation 1992 shy IampS 023 (396349) 983754 587405 Cert of Obligation 1993 shy IampS 024 122752 191454 314206 General Land Purchase 025 1002335 1524 1003859 Cert of Obligation 1993A IampS 028 31922 49325 81247 County Clerk Preservation 1718070 866362 814319 1770113 Uninsured Motorist Coverage 031 689430 1037 690467 Criminal Justice Planning Fund 035 8864 6527 15391 Financial Responsibility Fund 036 7500 7500 Compo Rehabilitation Fund 037 4919 1929 6848 Wastewater Treatment Fund 038 100382 15000 17000 98382 Cert of Obligation 1994 middotIampS 039 812597 315692 1128289 LEOALEOSE 1030 548 1578 Breath Alcohol Testing 041 5773 368 6141 Law Enforcement Mgmt Institute 042 529 300 829 Misdemeanor Court Costs 043 2228 1273 3501 Gen Ob 1994 Refunding Bonds 044 (921218) 1544084 622866 County Attomey Fee 045 3027638 308360 914832 2421166 LEOCE 046 1932 443 2375 Juror Donations 047 Election Contract Service 048 (485190) 1764294 55007 1224097 Judicial EducationCounty Judge 049 106064 16082 5000 117146 51 st District Attorney Fee 789107 111421 6333 894195 Lateral Road 051 1902389 7990 1910379 51 st DA Special Forfeiture Acct 052 1027903 233 27326 1000810 Cert of Obligation Series 1995 053 147807423 263751 28850665 119220509 Cert of Obligation 1995 - I amp S 054 752008 167360 919368 119th District Atty Fee Acct 055 542316 52316 6333 588299 119th DADPS Forfeiture Acet 057 294683 067 294750 119th DA Special Forfeiture Ace 058 1158809 251321 41327 1368803 Park Donations Fund 059 4893 021 4914 Compo to Victims of Crime Act 3731444 1946555 5677999 OJpnoeal Law Enf Block Grant 061 355580 600 356180 AICCHAP Program 062 3824382 900000 1513095 3211287 TAIP CSCD 063 8847989 164279 6852746 2159522 Diversion Target Program CCRC 064 1946876 500000 631299 1815577 Comm Supervision ampCorrections 065 24261280 889803 18863223 6287860 CRTC 066 37116107 1418572 10890975 27643704 Community Corrections Prog 067 9769835 2923406 6846429

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 3 of 56

VOL 74rAliE 439

tr t JIM d

TOM GREEN COUNTY COMBINED STATEMENT OF OPERATING CASH FLOWS - ALL FUNDS

For the Month Ended June 30 2002

Cash CC MBIA Cash CC MBIA

amp Funds Mgmt Disburse- Cash Flow amp Funds Mgmt

Fund 6102 Receipts ments fm Security 630102

Arrest Fees 068 641565 342347 983912 Justice Education Fees 070 412522 214574 627096 State ampMunicipal Fees 071 2447866 1523311 940353 3030824 Consolidated Court Costs 072 4395739 2289098 6684837 Graffiti Eradication Fund 073 34412 145 34557 Time Payment Fund 074 471950 474996 471950 474996 Veterans Service 075 454417 21590 158364 317643 Employee Enrichment Fund 076 564621 11483 576104 Fugitive Apprehension Fund 077 1036900 538380 1575280 Indigent Legal Services Fund 078 301800 135800 437600 Juvenile Crime ampDelinquency Fund 079 99427 51857 151284 Bond Fee Fund 080 699 1053 1752 TCDPChristoval Water Project 081 84587 45481 130068 Judicial Efficiency Fund 082 818664 50560 869224 Juvenile Facility Startup 083 Post Adjud Juv Detention Fac 084 15150425 10507796 11130424 14527797 TX Juvenile Probation Comm 085 50708204 5190957 1517019 54382142 Juvenile Probation shy TGC 086 2933438 3073142 2202878 3803702 Juv Prob Comm Corrections 087 6635952 3068979 3218038 6486893 Child Trust Account 088 199950 156550 356500 Progressive Sanctions shy Coke 089 3525954 583753 301256 3808451 Progressive Sanctions shy Regional 090 3103626 746 3104372 Juvenile Probation shy Coke 091 2465590 9241 410643 2064188 Comm Corrections Assistance 092 4851916 321048 1260802 3912162 Non-Residential Program 093 991199 381 52990 938590 EFTPSPayroll Tax Clearing Fund 094 Payroll Fund 095 477382 15741 130458 362665 Court at Law Excess St Splmnt 096 76219 320 76539 LEOSE Training Fund-Sheriff 097 1778766 6641 000 1785407 Child Restraint State Fee Fund 098 339216 93025 432241 Cert of Obligation 1998 -I ampS 099 39714855 1829961 41544816 Tax Anticipation Notes -I ampS 101 405591 159094 564685 Constable Pret 1Leose Tmg Fund 102 189570 796 190366 Constable Prct2 Leose Trng Fund 103 67859 285 68144 Constable Prct3 Leose Trng Fund 104 234182 85219 319401 Constable Prct 4 Leose Trng Fund 105 348911 1466 350437 Court Transaction Fee JP Courts 106 2321677 187991 (000) 2509668 Gates Training Lab Grant 107 Gates Public Intemet Access Grant 108 TCOMI 109 2831023 900000 1046921 2684102 Juvenile Deferred Processing Fees 110 213506 32046 245552 Co Judge Excess Contributions 111 131670 639 50980 81329 Loanstar Library Grant 201 1186089 4982 762574 428497 Trollinger Fund 202 Courthouse Landscaping 301 10000 005 10005 Sheriff Forfeiture Fund 401 134208 134208 Total All Funds $ 1269407444 $ 175759549 $ 284239874 $ $ 1160927119

JUN02 MRxls Prepared by the Tom Green County Audiiors Office Page 4 of 56

VOL 7 4 PlGE 440

TOM GREEN COUNTY INVESTMENT HOLDINGS

as of June 30 2002

Monthly Activity Book Value balance as of June 1 2002 $ 149336207 -$shy

FY02 Investment Accretion Investments Purchased

(T -bills and short-term notes) Investments Matured and Redeemed

(T-bills and short-term notes) Book Value balance as of June 302002

Gain(Loss) Net Effect Change in Monthly Interest Accrued

Book Value Market Value of Mkt Value and Market Value Interest Earned Interest FUND 63002 63002 Accrued Interest MAYmiddotgtJUN Received to Date Earned 001 General

9128275A6 treas 5164

$ 99336207 $ 103484375 $ 4148168 $ 515625 $ $ 14404577 $ 1771409

312924600 fhlmc 446

50000000 50165000 165000 50000 792889

TOTAL $ 149336207 $ 153649375 $ 4313168 $ 565625 $ $ 14404577 $ 2564298

ltNOTEgt Interest Earned to Date reflects the Accrued Interest paid at purchase + any Interest Received to date +Accretion to date Includes FY99 - FY01 investment accretion for 9128275A6

JUN02xls Securities Prepared by the Tom Green County Auditors Office Page 5 of 56

VOL 4PAGE 44 J

b d

TOM GREEN COUNTY BONDED INDEBTEDNESS

as of June 30 2002

Monthly Activity Bonded Indebtedness balance as of June 1 2002 $ 1973500000

Proceeds from Contractual Obligations Proceeds from Bond Refunding Debt Issue

Bonded Indebtedness Principal Paydown --_-~-----_ Bonded Indebtedness balance as of June 30 -- - - - - - - - - - -shy

FY02 FY02 FY02 FY02 Indebtedness Original Administration Principal Payment Interest Payment Total Debt as of

FUND Indebtedness Costs Januarymiddot02 January-02 Cost 6130102

023 92 Certificate of Obligation $900000000 $37500 $40000000 $1079998 $41117498 $000

024 93 Certificate of Obligation 150000000 37500 7500000 393750 7931250 7500000

028 93A Certificate of Obligation 79000000 37500 1500000 40875 1578375

039 94 Certificate of Obligation 260000000 37500 11000000 1191750 12229250 36500000

044 94 General Obligation Refunding 384000000 37500 69500000 1650625 71188125

054 95 Certificate of Obligation 800000000 37500 2500000 756250 3293750 27500000

099 98 General Obligation Refunding 1888500000 37500 12000000 41437125 53474625 1876500000

101 Tax Anticipation Notes 47500000 37500 7500000 677375 8214875 25500000

Grand Total $4509000000 $300000 $151500000 $47227748 $199027748 $1973500000

INVJUN02xls Indebtedness Prepared by the Tom Green County Auditors Office Page 6 of 56

VOL 7 4 PAGE 442 ~

TOM GREEN COUNTY JAIL CONSTRUCTION PROJECTED EXPENDITURES AND FUNDS AVAILABILITY

as of June 30 2002

Funds Available as of June 302002 $ 119220509

Estimated Remaining Expenditures

Phase I Construction $ (23592610) Phase II Construction 66384935 Phase III Plumbing 12000000 Furniture and Fixtures for Jail amp Courtrooms 7577367 Architects and Construction Managers (25420433) Courtrooms in Detention Facility (Including Architect Fees) 24535121

Plumbing Rehabilitation

Property Acquisitions (14100)

Dr Rountrees Parking Lot (114250)

Juvenile Justice Expansion (Roof)

Contingency 5534755

Total Estimated Expenditures (66890785)

Total Projected Available Funds $ 52329724

ltNOTEgt Fund 053 is the only fund containing Construction Funds The breakdown of funds available is shown on page 14 Combined Statement of Receipts and Disbursements - All Funds Fund 053

This schedule summarizes projected expenditures for jail and juvenile detention construction projects It also projects the total of all funds available for these projects Expenditure amounts were estimated based upon a schedule received from Judge Mike Brown as well as discussions with Judge Brown Per Judge Brown his schedule was completed based on discussions with George Morris of Templeton Construction

INVJUN02xls Availability Summary Prepared by the Tom Green County Auditors Office Page 7 of 56

VOL 74PAGE 443

b bull bull = rt

TOM GREEN COUNTY CONSTRUCTION PAYMENT SCHEDULE

June 30 2002

Month

Projected Jail Construction Expenditures

Projected Juv Det Expansion Expenditures

Actual Monthly Interest

Projected Funds Available for Construction

FY 2002 Oct 45701444 848195 258057412 Nov 20736358 706573 238027627 Dec 13884265 458349 224601711 Jan 4451352 446246 220596605 Feb 12674884 400785 208322506 Mar 19461841 334102 189194767 Apr 12117696 189395 177266466 May 29722044 263001 147807423 Jun 28820974 234060 119220509 Jul 13378157 105842352

Aug 13378157 92464195 Se~ 13378157 79086038

FY 2003 Oct 13378157 65707881 Nov 6689079 59018803 Dec 6689079 52329724

This schedule summarizes projected expenditures for jail and juvenile detention construction projects It also estimates the total of all funds available for these projects as of the end of each month listed

INVJUN02xls Payment Summary Prepared by the Tom Green County Auditors Office Page 8 of 56

VOL I 4PhGE 44lt1

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page

Prell Mo Balance bullbullbullbull Receipts Disbursements Closing Balance GENERAL FUND

001-000-1010 CASH $ 7935487 $ 171573215 $ 171254690 $ 8254012 001-000-1318 - CREDIT CARD CLEARING 000 6000 6000 000 001-000-1512 - SECURITIES 149336207 149336207 001-0001515 - MBIA 361282545 2258000 53000000 310540545 001-000-1516 - FUNDS MANAGEMENT 275596439 385821 275982260

--------shy - - ---------shy ---------shy ---shy _- -

Total GENERAL FUND $ 794150678 $ 174223036 $ 224260690 $ 744113024

BENEFIT PLANNERSESFI 004-000-1010 - CASH $ 000 $ $ $ 000

----_ ------_ - -_ Total BENEFIT PLANNERSESFI $ 000 $ 000 $ 000 $ 000

ROAD ampBRIDGE PRECINCT 1 amp3 005-000-1010 - CASH $ 44818_43 $ 4270549 $ 8825759 $ -73367 005-000-1515 - MBIA 52315526 68826 650000 51734352 005-000-1516 - FUNDS MANAGEMENT 000 000

---shy --------shy -----------shy ----------shy - --------shy

Total ROAD ampBRIDGE PRECINCT 1 amp3 $ 56797369 $ 4339375 $ 9475759 $ 51660985

ROAD ampBRIDGE PRECINCT 2 amp4 006-000-1010 - CASH $ 2522532 $ 5587608 $ 8265802 $ -155662 006-000-1515 MBIA 69006407 93733 1910000 67190140 006-000-1516 - FUNDS MANAGEMENT 000 000

-----------shy -------------shy - - - --------shy _-------shy

Total ROAD amp BRIDGE PRECINCT 2 amp4 $ 71528939 $ 5681341 $ 10175802 $ 67034478

CHEC_SHANNONESFI 007-000-1010 - CASH $ 30000 $ 120052 $ 120052 $ 30000

----_ ------_ _---_ Total CHEC_SHANNONESFI $ 30000 $ 120052 $ 120052 $ 30000

EMPLOYEE SELF FUNDED INSURANCE 008-000-1010 - CASH $ 124076 $ 855977 $ 118979 $ 861074

---shy _----shy -----_ _--shy ------shy shy -----shyTotal EMPLOYEE SELF FUNDED INSURANCE $ 124076 $ 855977 $ 118979 $ 861074

CAFETERIA PLAN TRUST 009-000-1010 - CASH $ 146310 $ 582621 $ 372078 $ 356853

----------shy _-------- - ------shy _ - -----shy

Total CAFETERIA PLAN TRUST $ 146310 $ 582621 $ 372078 $ 356853

COUNTY LAW LIBRARY 010-000-1010 CASH $ 108740 $ 811917 $ 824714 $ 95943 010-000-1515 MBIA 1905380 302410 250000 1957790 010-000-1516 FUNDS MANAGEMENT 5696156 7974 5704130

_----------shy --shy _ _---shy -----_ _----shyTotal COUNTY LAW LIBRARY $ 7710276 $ 1122301 $ 1074714 $ 7757863

CAFETERIAZP 011-000-1010 CASH $ 250000 $ 354824 $ 354824 $ 250000

Prepared by the Tom Green County Auditors Office Page 9 of 56

VOL 74PMiE 445

h I 7 zt

bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page 2

Prey Mo Balance Receipts Disbursements Closing Balance

Total CAFETERIAZP $ 250000 $ 354824 $ 354824 $ 250000

JUSTICE COURT TECHNOLOGY FUND 012-000-1010 - CASH $ 2108019 $ 347356 $ 2300000 $ 155375 012-000-1515 MBIA 000 2300000 2300000

Total JUSTICE COURT TECHNOLOGY FUND $ 2108019 $ 2647356 $ 2300000 $ 2455375

LIBRARYHUGHES SETTLEMENT 014-000-1010 - CASH $ 271723 $ 6782 $ 261000 $ 17505 014-000-1515 - MBIA 52696 100079 152775 014-000-1516 FUNDS MANAGEMENT 46299977 64817 46364794

Total LIBRARYHUGHES SETTLEMENT $ 46624396 $ 171678 $ 261000 $ 46535074

LIBRARY DONATIONS FUND 015-000-1010 - CASH $ 1153021 $ 21095 $ 1119000 $ 55116 015-000-1515 - MBIA 4639966 1101148 5741114

Total LIBRARY DONATIONS FUND $ 5792987 $ 1122243 $ 1119000 $ 5796230

COURTHOUSE SECURITYDISTRICT COURTS 016-000-1010 - CASH $ 000 $ $ $ 000

Total COURTHOUSE SECURITYDISTRICT COURTS $ 000 $ 000 $ 000 $ 000

RECORDS MGTDISTRICT COURTS 017-000-1010 - CASH $ 3033 $ 133100 $ 100000 $ 36133 017-000-1515 - MBIA 988954 101840 1090794

Total RECORDS MGTDISTRICT COURTS $ 991987 $ 234940 $ 100000 $ 1126927

COURTHOUSE SECURITY 018-000-1010 - CASH $ 87737 $ 580313 $ 481904 $ 186146 018-000-1515 - MBIA 15962503 422824 16385327

Total COURTHOUSE SECURITY $ 16050240 $ 1003137 $ 481904 $ 16571473

RECORDS MANAGEMENTCO CLERK 019-000-1010 - CASH $ 75238 $ 250257 $ 220000 $ 105495 019-000-1515 - MBIA 649351 220247 869598

Total RECORDS MANAGEMENTCO CLERK $ 724589 $ 470504 $ 220000 $ 975093

LIBRARY MISCELLANEOUS FUND 020-000-1010 - CASH $ 121421 $ 372330 $ 404086 $ 89665 020-000-1515 - MBIA 4030994 205582 4236576

Total LIBRARY MISCELLANEOUS FUND $ 4152415 $ 577912 $ 404086 $ 4326241

Prepared by the Tom Green County Auditors Office Page 10 of 56

VOL 74 Ph[E 446

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U l E 153351 02 JUl 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 - June 30 - ALL 2002

Funds Page 3

CIP DONATIONS 021-000-1010 - CASH

Prey Mo BaLance

$ 573823

bullbullbullReceipts

$ 112235

Disbursements

$

CLosing BaLance

$ 686058

TotaL CIP DONATIONS $ 573823 $ 112235 $ 000 $ 686058

TGC BATES FUND 022-000-1010 - CASH 022-000-1515 - MBIA 022-000-1516 - FUNDS MANAGEMENT

TotaL TGC BATES FUND

$

-$

78616 300644

7976056 _ --shy

8355316

$ 1235 160

11166 _ $ 12561

$

$

13326

13326

$

$

66525 300804

7987222

8354551

CERT OBlIG SERIES1992I amp S 023-000-1010 - CASH 023-000-1516 - FUNDS MANAGEMENT

TotaL CERT OBlIG SERIES1992I ampS

$ -403383 7034

_---------shy$ -396349

$ 983745 009

----------shy

$ 983754

$

- _----------shy$ 000

$ 580362 7043

------------shy

$ 587405

CERT OBlIG SERIES19931 amp S 024-000-1010 - CASH 024-000-1516 - FUNDS MANAGEMENT

TotaL CERT OBllG SERIES19931 ampS

$ 112593 10159

_----_ -shy $ 122752

$ 191441 013

_---------- $ 191454

$

_-------

$ 000

$ 304034 101 72

_--_ ------shy

$ 314206

GENERAL lAND PURCHASE FUND 025-000-1010 - CASH 025-000-1515 - MBIA

TotaL GENERAL lAND PURCHASE fUND

$ 10533 991802

_-------- $ 1002335

$ 044 1480

--------shy

$ 1524

$

----------shy

$ 0_00

$ 10577 993282

------_ -

$ 1003859

GEN OBllG BOND1994CONSTRUCTION 026-000-1010 - CASH

FUND $ 000 $ $ $ 000

TotaL GEN OBllG BOND1994CONSTRUCTION FUND $ 000 $ 000 $ 000 $ 000

DISASTER RELEIF 027-000-1010

GRANTTCDP - CASH $ 000 $ $ $ 000

TotaL DISASTER RELEIf GRANTTCDP $ 000 $ 000 $ 000 $ 000

CERT OBLIG SERIES1993A 028-000-1010 - CASH 028-000-1516 - FUNDS MANAGEMENT

$ 27904 4018

$ 49320 005

$ $ 77224 4023

Total CERT OBLIG SERIES1993A $ 31922 $ 49325 $ 000 $ 81247

CERT OBLIG SERIES1993CONSTRUCTION 029-000-1010 - CASH $ 000 $ $ $ 000

Total CERT DBLIG SERIES1993CONSTRUCTION $ 000 $ 000 $ 000 $ 000

Prepared by the Tom Green County Auditors Office Page 11 of 56

VOL 74 PAliE 447

b as d

--

Tom Green Auditor 8 U D GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 June 30 - All 2002

Funds Page 4

COUNTY CLERK PRESERVATION 030-000-1010 - CASH 030-000-1515 - M8IA

Prey Mo Balance

$ 115924 1602146

Receipts

$ 866282 080

bull Disbursements

$ 814319

Closing Balance

$ 167887 1602226

Total COUNTY CLERK PRESERVATION $ 1718070 $ 866362 $ 814319 $ 1770113

UNINSURED MOTORIST COVERAGE 031-000-1010 - CASH 031-000-1515 - MBIA

$ 3079 686351

$ 013 1024

$ $ 3092 687375

Total UNINSURED MOTORIST COVERAGE $ 689430 $ 1037 $ 000 $ 690467

BONDWARRANTFEE ampCIVIL 032-000-1010 - CASH $ 000 $ $ $ 000

Total 80NDWARRANTFEE ampCIVIL $ 000 $ 000 $ 000 $ 000

CERT OBLIG SERIES1992CONSTRUCTION 034-000-1010 - CASH $ 000 $ $ $ 000

Total CERT OBLIG SERIES1992CONSTRUCTION $ 000 $ 000 $ 000 $ 000

CRIMINAL JUSTICE PLANNING 035-000-1010 - CASH

FUND $ 8864 $ 6527 $ $ 15391

Total CRIMINAL JUSTICE PLANNING FUND $ 8864 $ 6527 $ 000 $ 15391

FINANCIAL RESPONSIBILITY 036-000-1010 - CASH $ 7500 $ $ $ 7500

Total FINANCIAL RESPONSI8ILITY $ 7500 $ 000 $ 000 $ 7500

COMPREHENSIVE REHABILITATION 037-000-1010 - CASH $ 4919 $ 1929 $ $ 6848

Total COMPREHENSIVE REHABILITATION $ 4919 $ 1929 $ 000 $ 6848

WASTEWATER TREATMENT 038-000-1010 - CASH $ 100382 $ 15000 $ 17000 $ 98382

Total WASTEWATER TREATMENT $ 100382 $ 15000 $ 17000 $ 98382

CERT OF OBLIGATION19941 ampS 039-000-1010 - CASH 039-000-1516 - FUNDS MANAGEMENT

$ 810791 1806

$ 315690 500002

$ 500000 $ 626481 501808

Total CERT OF OBLIGATION19941 amp S $ 812597 $ 815692 $ 500000 $ 1128289

LEOA 040-000-1010 - CASH $ 1030 $ 548 $ $ 1578

Prepared by the Tom Green County Auditors Office Page 12 of 56

VOL 74 PAGE 448

5

r------------------------------------------

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page

Prey Mo Balance bullbullbull Receipts bull Disbursements Closing Balance

Total LEOA $ 1030 $ 548 $ 000 $ 1578

BREATH ALCOHOL TESTING 041-000-1010 - CASH $ 5773 $ 368 $ $ 6141

Total BREATH ALCOHOL TESTING $ 5773 $ 368 $ 000 $ 6141

LAW ENFORCEMENT MANAGEMENT 042-000-1010 - CASH $ 529 $ 300 $ $ 829

Total LAW ENFORCEMENT MANAGEMENT $ 529 $ 300 $ 000 $ 829

MISDEMEANOR COURT COSTS 043-000-1010 - CASH $ 2228 $ 1273 $ $ 3501

Total MISDEMEANOR COURT COSTS $ 2228 $ 1273 $ 000 $ 3501

GENERAL OBLIGATION REFUNDING BONDS19941 044-000-1010 - CASH 044-000-1516 - FUNDS MANAGEMENT

ampS $ -931966

10748 $ 1544070

014 $ $ 612104

10762

Total GENERAL OBLIGATION REFUNDING BONDS19941 ampS $ -921218 $ 1544084 $ 000 $ 622866

COUNTY ATTORNEY 045-000-1010

FEE ACCOUNT - CASH $ 3027638 $ 308360 $ 914832 $ 2421166

Total COUNTY ATTORNEY FEE ACCOUNT $ 3027638 $ 308360 $ 914832 $ 2421166

lEOCE 046-000-1010 - CASH $ 1932 $ 443 $ $ 2375

Total LEOCE $ 1932 $ 443 $ 000 $ 2375

JUROR DONATIONS 047-000-1010 - CASH $ 000 $ $ $ 000

Total JUROR DONATIONS $ 000 $ 000 $ 000 $ 000

ELECTION CONTRACT SERVICE 048-000-1010 - CASH $ -485190 $ 1764294 $ 55007 $ 1224097

Total ELECTION CONTRACT SERVICE $ -485190 $ 1764294 $ 550_07 $ 1224097

JUDICIAL EDUCATIONCOUNTY 049-000-1010 - CASH

JUDGE $ 106064 $ 16082 $ 5000 $ 117146

Total JUDICIAL EDUCATIONCOUNTY JUDGE $ 106064 $ 16082 $ 5000 $ 117146

51ST DISTRICT ATTORNEY 050-000-1010 CASH

FEE $ 789107 $ 111421 $ 6333 $ 894195

Prepared by the Tom Green County Auditors Office Page 13 of 56

VOL 74 PAGE 449

y tbull

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 combined Statement of Receipts and Disbursements All funds

The Software Group Inc for Transactions June 01 2002 June 30 2002 Page 6

Prey Mo Balance bullbullbull Receipts Disbursements Closing Balance

TotaL 51ST DISTRICT ATTORNEY FEE $ 789107 $ 111421 $ 6333 $ 8941 95

LATERAL ROAD FUND 051-000-1010 CASH $ 1902389 $ 7990 $ $ 1910379

TotaL LATERAL ROAD FUND $ 1902389 $ 7990 $ 000 $ 1910379

51ST DA SPC FORFEITURE ACCT 052-000-1010 - CASH $ 1027903 $ 233 $ 27326 $ 1000810

TotaL 51ST OA SPC FORFEITURE ACCT $ 1027903 $ 233 $ 27326 $ 1000810

CERT OBLIG SERIES1995 053-000-1010 CASH $ 5524952 $ 50048396 $ 28850665 $ 26722683 053-000-1512 - SECURITIES 000 000 053-000-1515 - MBIA 96591029 151389 50000000 46742418 053-000-1516 FUNDS MANAGEMENT 45691442 63966 45755408

---------shy -_ -~-----------

Total CERT OBLIG SERIES1995 $ 147807423 $ 50263751 $ 78850665 $ 1 192 205 09

CERT OBLIG SERIES1995I ampS 054-000-1010 - CASH $ 749134 $ 167356 $ 500000 $ 416490 054-000-1516 - fUNDS MANAGEMENT 2874 500004 502878

----------shy --------------

TotaL CERT OBLIG SERIES1995I ampS $ 752008 $ 667360 $ 500000 $ 919368

119TH DISTRICT ATTORNEY FEE 055-000-1010 - CASH $ 542316 $ 52316 $ 6333 $ 588299

-------------shy -- ---shy -----shy

Total 119TH DISTRICT ATTORNEY FEE $ 542316 $ 52316 $ 6333 $ 588299

RANCHERS LAMB 056-000-1010 - CASH $ 000 $ $ $ 000

-----_ _---- _--shy --------------shy _ Total RANCHERS LAMB $ 000 $ 000 $ 000 $ 000

119TH DADPS FORFEITURE ACCT 057-000-1010 - CASH $ 294683 $ 067 $ $ 294750

------------shy __ _-shy ----------shy - - -----_ -Total 119TH DADPS FORFEITURE ACCT $ 294683 $ 067 $ 000 $ 294750

119TH DASPC FORFEITURE ACCT 058-000-1010 - CASH $ 1158809 $ 251321 $ 41327 $ 1368803

Total 119TH DASPC FORFEITURE ACCT $ 1158809 $ 251321 $ 41327 $ 1368803

PARK DONATIONS FUND 059-000-1010 CASH $ 4893 $ 021 $ $ 4914

---------shyTotal PARK DONATIONS FUND $ 4893 $ 021 $ 000 $ 4914

Prepared by the Tom Green County Auditors Office Page 14 of 56

7 4 PA[iE 450VOL

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002

Prey Mo Balance bullbull Receipts CVCA

060-000-1010 - CASH 060-000-1515 - MBIA

Total CVCA

OJPLOCAL LAW ENFORCEMENT BLOCK GRANT 061-000-1010 - CASH 061-000-1515 - MBIA

Total OJPLOCAL LAW ENFORCEMENT BLOCK GRANT

AICCHAP PROGRAM 062-000-1010 - CASH

Total AICCHAP PROGRAM

TAIP GRANTCSCD 063-0001010 - CASH

Total TAIP GRANTCSCD

DIVERSION TARGET PROGRAM 064-000-1010 - CASH

Total DIVERSION TARGET PROGRAM

COMMUNITY SUPERVISION ampCORRECTIONS 065-000-1010 - CASH

Total COMMUNITY SUPERVISION ampCORRECTIONS

COURT RESIDENTIAL TREATMENT 066-000-1010 - CASH

Total COURT RESIDENTIAL TREATMENT

COMMUNITY CORRECTIONS PROGRAM 067-0001010 - CASH

Total COMMUNITY CORRECTIONS PROGRAM

ARREST FEES ACCOUNT 068-000-1010 - CASH 068-000-1515 - MBIA

Total ARREST FEES ACCOUNT

TRAFFIC LAW FAILURE TO APPEAR FUND 069-000-1010 - CASH

$ 218242 $

3513202

$ 3731444 $

$ 25514 $

330066

$ 355580 $

$ 3824382 $

$ 3824382 $

$ 8847989 $

$ 8847989 $

$ 1946876 $

$ 1946876 $

$ 24261280 $

$ 24261280 $

$ 37116107 $

$ 37116107 $

$ 9769835 $

$ 9769835 $

$ 46910 $

594655

$ 641565 $

$ 000 $

1946555 1800000

3746555

107 493

600

900000

900000

164279

164279

500000

500000

889803

889803

1418572

1418572

000

342347 300000

642347

153351 02 JUL 2002

Page 7

bull Disbursements Closing Balance

$ 1800000 $ 364797 5313202

$ 1800000 $ 5677999

$ $ 25621 330559

$ 000 $ 356180

$ 1513095 $ 3211287

$ 1513095 $ 3211287

$ 6852746 $ 2159522

$ 6852746 $ 2159522

$ 631299 $ 1815577

$ 631299 $ 1815577

$ 18863223 $ 6287860

$ 18863223 $ 6287860

$ 10890975 $ 27643704

$ 10890975 $ 27643704

$ 2923406 $ 6846429

$ 2923406 $ 6846429

$ 300000 $ 89257 894655

$ 300000 $ 983912

$ $ 000

Prepared by the Tom Green County Auditors Office Page 15 of 56

VOl 7 4 PAliE 451

h bull rbull wI

--II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page 8

Prey Mo Balance bullbullbull Receipts bull Disbursements Closing Balance

Total TRAFFIC LAW FAILURE TO APPEAR FUND $ 000 $ 000 $ 000 $ 000

JUSTICE EDUCATION FEES 070-000-1010 - CASH $ 26334 $ 214574 $ 180000 $ 60908 070-000-1515 - MBIA 386188 180000 566188

Total JUSTICE EDUCATION FEES $ 412522 $ 394574 $ 180000 $ 627096

STATE ampMUNICIPAL FEES 071-000-1010 - CASH $ 191047 $ 1523311 $ 1540353 $ 174005 071-000-1515 - MalA 2256819 600000 2856819

Total STATE ampMUNICIPAL FEES $ 2447866 $ 2123311 $ 1540353 $ 3030824

CONSOLIDATED COURT COSTS 072-000-1010 - CASH $ 225130 $ 2289098 $ 2050000 $ 464228 072-000-1515 - MalA 4170609 2050000 6220609

Total CONSOLIDATED COURT COSTS $ 4395739 $ 4339098 $ 2050000 $ 6684837

GRAFFITI ERADICATION FUND 073-000-1010 - CASH $ 34412 $ 145 $ $ 34557

Total GRAFFITI ERADICATION FUND $ 34412 $ 145 $ 000 $ 34557

TIME PAYMENT FUND 074-000-1010 - CASH $ 103564 $ 594996 $ 581950 $ 116610 074-000-1515 - MalA 368386 110000 120000 358386

Total TIME PAYMENT FUND $ 471950 $ 704996 $ 701950 $ 474996

VETERANS SERVICE FUND 075-000-1010 - CASH $ 454417 $ 21590 $ 158364 $ 317643

Total VETERANS SERVICE FUND $ 454417 $ 21590 $ 158364 $ 317643

EMPLOYEE ENRICHMENT FUND 076-000-1010 - CASH $ 564621 $ 11483 $ $ 5761 04

Total EMPLOYEE ENRICHMENT FUND $ 564621 $ 11483 $ 000 $ 576104

FUGITIVE APPREHENSION FUND 077-000-1010 - CASH $ 121398 $ 538380 $ 500000 $ 159778 077-000-1515 - MBIA 915502 500000 1415502

Total FUGITIVE APPREHENSION FUND $ 1036900 $ 1038380 $ 500000 $ 1575280

INDIGENT LEGAL SERVICES FUND 078-000-1010 - CASH $ 19752 $ 135800 $ 140000 $ 15552 078-000-1515 - MBIA 282048 140000 422048

Prepared by the Tom Green County Auditors Office Page 16 of 56

VOL 14 PAGE 452

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 - June 30 All

2002 Funds

Page 9

Prey Mo Balance bullbullbullbullbull Receipts Disbursements Closing Balance

Total INDIGENT LEGAL SERVICES FUND $ 301800 $ 275800 $ 140000 $ 437600

JUVENILE CRIME ampDELINQUENCY 079-000-1010 CASH 079-000-1515 MBIA

FUND $ 99427

000 $ 51857 $ $ 151284

000

Total JUVENILE CRIME amp DELINQUENCY FUND $ 99427 $ 51857 $ 000 $ 151284

BONO FEE FUND 080000-1010 - CASH $ 699 $ 1053 $ $ 1752

Total BOND FEE FUND $ 699 $ 1053 $ 000 $ 1752

CORRECTIONAL MANAGEMENT 081middot000middot1010 - CASH

INSTITUTE $ 84587 $ 45481 $ $ 30068

Total CORRECTIONAL MANAGEMENT INSTITUTE $ 84587 $ 45481 $ 000 $ 130068

JUDICIAL EFFICIENCY 082-000-1010 - CASH $ 818664 $ 50560 $ $ 869224

Total JUDICIAL EFFICIENCY $ 818664 $ 50560 $ 000 $ 869224

JUVENILE FACILITY 083-000-1010 - CASH $ 000 $ $ $ 000

Total JUVENILE FACILITY $ 000 $ 000 $ 000 $ 000

JUV DETENTION FACILITY 084-000-1010 - CASH $ 15150425 $ 10507796 $ 11130424 $ 14527797

Total JUV DETENTION FACILITY $ 15150425 $ 10507796 $ 11130424 $ 14527797

TX JUV PROBATION COMM 085-000-1010 - CASH $ 50708204 $ 5190957 $ 1517019 $ 54382142

Total TX JUV PROBATION COMM $ 50708204 $ 5190957 $ 1517019 $ 54382142

JUVENILE PROBATIONTGC 086-000-1010 - CASH $ 2933438 $ 3073142 $ 2202878 $ 3803702

Total JUVENILE PROBATIONTGC $ 2933438 $ 3073142 $ 2202878 $ 3803702

JUV PROBATION DISCRETIONARY 087-000-1010 - CASH

FUND $ 6635952 $ 3068979 $ 3218038 $ 6486893

Total JUV PROBATION DISCRETIONARY FUND $ 6635952 $ 3068979 $ 3218038 $ 6486893

CHILD TRUST ACCOUNT 088middot000middot1010 CASH $ 199950 $ 156550 $ $ 356500

Prepared by the Tom Green County Auditors Office Page 17 of 56

VOL 74 PAGE 453

bull u d

--

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page 10

Prey Mo Balance bullReceipts Disbursements Closing Balance

Total CHILO TRUST ACCOUNT $ 199950 $ 156550 $ 000 $ 356500

IN_HOME FAMILY PRESERVATION SVCS 089-000-1010 - CASH $ 3525954 $ 583753 $ 301256 $ 3808451

Total IN_HOME FAMILY PRESERVATION SVCS $ 3525954 $ 583753 $ 301256 $ 3808451

POST ADJ JUVENILE FACILITY 090-000-1010 - CASH $ 3103626 $ 746 $ $ 3104372

Total POST ADJ JUVENILE FACILITY $ 3103626 $ 746 $ 000 $ 3104372

DIST JUVENILE PROBATIONCOKE 091-000-1010 - CASH $ 2465590 $ 9241 $ 410643 $ 2064188

Total DIST JUVENILE PROBATIONCOKE $ 2465590 $ 9241 $ 410643 $ 2064188

COMMUNITY CORRECTIONS ASSIST 092-000-1010 - CASH $ 4851916 $ 321048 $ 1260802 $ 3912162

00 _____ _____ ~_~ - -_ _-- Total COMMUNITY CORRECTIONS ASSIST $ 4851916 $ 321048 $ 1260802 $ 3912162

NON RESIDENTIAL PROGRAM 093-000-1010 - CASH $ 991199 $ 381 $ 52990 $ 938590

-- ------ -----_ ------ ------ ---- - ------shyTotal NON RESIDENTIAL PROGRAM $ 991199 $ 381 $ 52990 $ 938590

EFTPSPAYROLL TAX CLEARING 094-000-1010 - CASH $ 000 $ 28200460 $ 28200460 $ 000

---_ --- ----- --- ---- shyTotal EFTPSPAYROLL TAX CLEARING $ 000 $ 28200460 $ 28200460 $ 000

PAYROLL FUND 095-000-1010 - CASH $ 477382 $ 151677469 $ 151792186 $ 362665

---- Total PAYROLL FUND $ 477382 $ 151677469 $ 151792186 $ 362665

COURT AT LAY_EXCESS STATE SUPPLEMENT 096-000-1010 CASH $ 76219 $ 320 $ $ 76539

---- --- _ ----

Total COURT AT LAY_EXCESS STATE SUPPLEMENT $ 76219 $ 320 $ 000 $ 76539

LEOSE TRAINING FUND 097-000-1010 - CASH $ 706601 $ 5763 $ 600000 $ 112364 097-000-1515 - MBIA 1072165 600878 1673043

Total LEOSE TRAINING FUND $ 1778766 $ 606641 $ 600000 $ 1785407

CHILD RESTRAINT STATE FEE FUND 098-000-1010 - CASH $ 339216 $ 93025 $ $ 432241

Prepared by the Tom Green County Auditors Office Page 18 of 56

VOL 74 PAGE 45middot1

Tom Green Auditor BUD GET A R Y A C C 0 U ~ TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page 11

Prey Mo Balance Receipts Disbursements Closing Balance

Total CHILD RESTRAINT STATE FEE FUND $ 339216 $ 93025 $ 000 $ 432241

CERT OF OBLIGATION1998I ampS 099-000-1010 - CASH $ 39702742 $ 1829946 $ 30000000 $ 11532688 099-000-1516 - FUNDS MANAGEMENT 12113 30000015 30012128

Total CERT OF OBLIGATION19981 ampS $ 39714855 $ 31829961 $ 30000000 $ 41544816

TAX ANTICIPATION NOTES 100middot000-1010 - CASH $ 000 $ $ $ 000

Total TAX ANTICIPATION NOTES $ 000 $ 000 $ 000 $ 000

TAX ANTICIPATION NOTE19981 amp S 101-000-1010 - CASH $ 399865 $ 159087 $ $ 558952 101-000-1516 - FUNDS MANAGEMENT 5726 007 5733

Total TAX ANTICIPATION NOTE1998I amp S $ 405591 $ 159094 $ 000 $ 564685

CONSTABLE PRCT 1 LEOSE TRAINING FUND 102-000-1010 - CASH $ 189570 $ 796 $ $ 190366

Total CONSTABLE PRCT 1 LEOSE TRAINING FUND $ 189570 $ 796 $ 000 $ 190366

CONSTABLE PRCT 2 LEOSE TRAINING FUND 103-0001010 - CASH $ 67859 $ 285 $ $ 68144

Total CONSTABLE PRCT 2 LEOSE TRAINING FUND $ 67859 $ 285 $ 000 $ 68144

CONSTABLE PRCT 3 LEOSE TRAINING FUND 104-000-1010 - CASH $ 234182 $ 85219 $ $ 319401

Total CONSTABLE PRCT 3 LEOSE TRAINING fUND $ 234182 $ 85219 $ 000 $ 319401

CONSTABLE PRCT 4 LEOSE TRAINING FUND 105-000-1010 - CASH $ 348971 $ 1466 $ $ 350437

Total CONSTABLE PRCT 4 LEOSE TRAINING FUND $ 348971 $ 1466 $ 000 $ 350437

COURT TRANSACTION FEE FUND JUSTICE COURTS 106-000-1010 CASH $ 109646 $ 184647 $ 200000 $ 94293 106-000-1515 MBIA 2212031 203344 2415375

Total COURT TRANSACTION FEE FUND JUSTICE COURTS $ 2321677 $ 387991 $ 200000 $ 2509668

GATES TRAINING LAB GRANT 107-000-1010 CASH $ 000 $ $ $ 000

Total GATES TRAINING LAB GRANT $ 000 $ 000 $ 000 $ 000

Prepared by the Tom Green County Auditors Office Page 19 of 56

VOL 7 4 PAGE 455

t bull d -

bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 3D 2002 Page 12

Prey Mo Balance Receipts bull Disbursements Closing Balance GATES PUBLIC INTERNET ACCESS GRANT

108-000-1010 - CASH $ 000 $ $ $ 000

Total GATES PUBLIC INTERNET ACCESS GRANT $ 000 $ 000 $ 000 $ 000

TCOMI 109-000-1010 - CASH $ 2831023 $ 900000 $ 1046921 $ 2684102

Total TCOMI $ 28310_23 $ 900000 $ 1046921 $ 26841 02

JUVENILE DEFERRED PROCESSING FEES 110-000-1010 - CASH $ 213506 $ 32046 $ $ 245552

Total JUVENilE DEFERRED PROCESSING FEES $ 213506 $ 32046 $ 000 $ 245552

COUNTY JUDGE EXCESS CONTRIBUTIONS 250016 111-000-1010 - CASH $ 131670 $ 639 $ 50980 $ 81329

Total COUNTY JUDGE EXCESS CONTRIBUTIONS 250016 $ 131670 $ 639 $ 50980 $ 81329

LOANSTAR LIBRARY GRANT 201-000-1010 - CASH $ 1186089 $ 4982 $ 762574 $ 428497

Total LOANSTAR LIBRARY GRANT $ 1186089 $ 4982 $ 762574 $ 428497

TROL 1I NGER FUND 202-000-1010 - CASH $ 000 $ $ $ 000

Total TROLLINGER FUND $ 000 $ 000 $ 000 $ 000

COURTHOUSE LANDSCAPING 301-000-1010 - CASH $ 10000 $ 005 $ $ 10005

Total COURTHOUSE LANDSCAPING $ 10000 $ 005 $ 000 $ 10005

SHERIFF FORFEITURE FUND 401-000-1010 CASH $ 000 $ 134208 $ $ 134208

Total SHERIFF fORFEITURE FUND $ 000 $ 134208 $ 000 $ 134208

TOTALS - ALL FUNDS $ 1418743651 $ 505902613 $ 614382938 $ 1310263326 =============== =============== =============== ===============

Prepared by the Tom Green County Auditors Office Page 20 of 56

VOL 14 PArtE 456

- -- -----_~ _____ ~ __ _M _____ ------~----~--~--------------- -----_- ~- ~-~ -- -~-~----- ----_ -- -- -- --- _-- - -_ _ shy

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page

_ __ _- - - --- - - --- -- - -- ---------- ----- -- -- -- _ - ------~--~---_ ------------ -- -----------shy

Account bullbullbullbullbull _bullbull _bullbull _ bullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3101 CURRENT TAX LEVY 11062266 11062266 14831884 1075659568 948891625 30567032 3 310-3102 DELINQUENT TAXES 140000 140000 4512523 19454660 19233388 -5454660 middot39 310-3191 PENALTY AND INTEREST 107000 107000 3753196 114621 18 8713074 -762118 middot7 320-3201 ALCOHOLIC BEVERAGES 30000 30000 579950 2587550 2240350 412450 14 320-3202 BUSINESS LICENSE AND PERMITS - 500 500 000 000 50000 100 320-3204 BUSINESS LICENSE AND PERMITS - 0 0 100000 200000 middot200000 u 330-3321 GENERAL SALES AND USE TAX 4450000 4450000 39768154 274545735 255412685 170454265 38 330-3327 STATE SHARED REVENUE-STATE SUPP 33900 33900 000 3390000 000 000 0 330-3328 MENTAL HEALTH UNIT 106000 106000 000 5852538 7273351 4747462 45 330-3329 CRISIS INTERVENTION PROGRAM GRA 75178 75178 000 3491799 3447566 4026001 54 330-3330 SAFE ampSOBER STEP PROGRAM 40000 40000 000 2317940 612141 1682060 42 330-3333 FAMILY VIOLENCE INVESTIGATOR 26870 26870 000 1277247 1288310 1409753 52 330-3335 PARENT AID PROGRAM GRANT 28066 28066 000 1544449 1254687 1262151 45 330-3336 SPOUSAL ABUSE VOLUNTEER PROGRAM 42335 42335 000 000 1099741 4233500 100 330-3337 CCl SUPPLEMENT 70000 70000 708218 5956400 5782612 1043600 15 330-3339 TEXAS NARCOTICS CONTROL PROGRAM 56332 56332 1200248 4658548 4584731 974652 17 330-3341 DOMESTIC VIOLENCE PROSECUTION U 80000 80000 000 4060473 3031236 3939527 49 330-3342 STEP PROGRAM REVENUE 0 0 000 000 000 000 330-3346 BINGO TAX 39000 39000 000 2846848 2599298 1053152 27 330-3347 LEOSE FEE 0 0 000 000 609 000 330-3348 CRIME VICTIM FUND 20000 20000 000 906388 919299 1093612 55 330-3349 CSCD FISCAL OFFICER SUPPLEMENT 7200 7200 182935 731740 720000 -11740 -2 330-3350 LEOCE FEES 0 0 000 000 886 000 330-3351 CRIMINAL JUSTICE PLANNING 375 375 000 000 5469 37500 100 330-3352 JUSTICE EDUCATION 2000 2000 000 99003 94785 100997 50 330-3353 MIXED BEVERAGE TAX 160000 160000 000 8089399 7958279 7910601 49 330-3354 FINANCIAL RESPONSIBILITY FUND 100 100 000 -450 2914 10450 105 330-3356 HUDPAYMENT IN LIEU OF TAXES 40000 40000 3157400 3557952 000 442048 11 330-3357 COUNTY JUDGE STATE SUPPLEMENT 10000 10000 000 1000000 434669 000 0 330-3358 TIME PAYMENT 7500 7500 188781 1363817 1641786 -613817 middot82 330-3359 INDIGENT LEGAL SERVICES 850 850 000 39520 41830 45480 54 330-3360 STATE SHARED REVENUE - ADA STAT 0 5803 000 000 580311 100 330-3361 FUGITIVE APPREHENSION FEES 5400 5400 000 255141 248269 284859 53 330-3363 JUVENILE CRIME ampDELINQUENCY FE 300 300 000 23317 12553 6683 22 330-3364 CONSOLIDATED COURT COSTS 28000 28000 000 1048310 1085669 1751690 63 330-3365 EMS CONTRACTSB 102 6000 6000 000 000 000 600000 100 330-3366 TOBACCO SETTLEMENT 61000 61000 000 2396841 14199933 3703159 61 330-3368 TIFB GRANT REIMBURSEMENT 0 0 150000 150000 7005300 -150000 uu 330-3369 AG CHILD SUPPORT REIMBURSEMENT 14000 14000 30227 3331 72 000 1066828 76 330middot3370 STATE ALIEN ASSISTANCE PROGRAM 0 37097 000 3709700 000 000 0 330middot3371 CVCOG EQUIPMENT GRANT 0 0 000 000 000 000 330-3372 FFVPU GRANT 62305 62305 000 2957456 2469817 3273044 53 330-3373 FFVIU GRANT 39200 39200 000 1756134 1576957 2163866 55 330-3374 FFVVA GRANT 46936 46936 000 2227334 1773032 2466266 53 330-3375 JUVENILE ACCOUNTABILITY INCENTI 17304 17304 000 000 612284 1730400 100 330middot3376 VICTIM-UITNESS ASSISTANCE PROGR 39400 39400 000 1910563 599872 2029437 52 330-3380 AG COURT COST REIMBURSEMENT 0 0 1135860 6791070 -6791070 330-3385 STATE SHARED REVENUE - COMMUNIT 0 0 000 50000 -50000

Prepared by the Tom Green County Auditors Office Page 21 of 56

457VOl

$amp dJ II

- shybull bull a

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUl 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 2

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 340-3400 TREASURER - FEES OF OFFICE o o 3000 86000 27020 -86000 340-3401 COUNTY JUDGEPROBATE 2500 2500 19000 186800 122400 63200 25 340-3402 COUNTY JUDGE 100 100 2715 4804 4976 5196 52 340-3403 COUNTY SHERIFF 90000 90000 902736 6448510 5544087 2551490 28 340-3404 COUNTY ATTORNEY 34000 34000 366126 2645510 2302971 754490 22 340-3405 COUNTY CLERK 460000 460000 3939686 35938703 33406364 10061297 22 340-3406 TAX ASSESSORCOLLECTOR FEES 375000 375000 3157365 27937215 27696957 9562785 26 340-3407 DISTRICT CLERK 200000 200000 1180156 8696187 12788755 11303813 57 340-3408 JUSTICE OF THE PEACE 12000 12000 96500 868600 924200 331400 28 340-3409 CONSTABLE 95000 95000 872400 7344251 6978642 2155749 23 340-3411 TAX CERTMOBILE HOME FEES 8000 8000 113400 718600 600200 81400 10 340-3420 FEES OF OFFICE - CO CLK TSRSR o deg 000 28543 28543 340-3421 JURY FEES 4000 4000 42000 268900 305500 131100 33 340-3422 ELECTION REVENUE 1800 1800 14950 2031 73 139553 -231 73 -13 340-3424 OFFICE RENT 6900 6900 1701 15 823755 4435425 133755 middot19 340-3425 CRT REPORTER FEESCNTY CLERK 12000 12000 100500 1018500 954000 181500 15 340-3426 CRT REPORTER FEESDIST CLERK 15000 15000 142500 1185000 1212600 315000 21 340-3427 CITY PRISONER REIMBURSEMENT 175000 175000 323900 5130081 4983520 12369919 71 340-3429 BOND FEES o deg 000 -25000 704 25000 340-3430 COPIER REVENUELIBRARY 17000 17000 114505 1199266 1247318 500734 29 340-3434 IMMIGRATION REIMBSHERIFF 10000 10000 42000 127800 534000 872200 87 340-3436 SHERIFFS ARREST FEES 30000 30000 105116 2095666 2041209 904334 30 340-3437 ARREST WARRANTS 65000 65000 397802 3823518 4996795 2676482 41 340-3438 PARKS 12000 12000 105300 805700 453500 394300 33 340-3440 ATTORNEY FEES 10000 10000 98562 809114 738582 90886 19 340-3441 COMPREHENSIVE REHABILITATION deg o 000 000 1624 000 340-3443 ENVIRONMENTAL CONTROL INSPECTIO 50000 50000 371000 2862500 1603500 2137500 43 340-3445 DUMPGROUND 30000 30000 129700 1304100 1406795 1695900 57 340-3446 JUSTICE CENTER DETENTION SVC 35000 35000 575664 2042400 3307500 1457600 42 340-3448 JP COURT COSTS 20000 20000 236788 1832285 1684539 167715 8 340-3449 DWI VIDEO 8000 8000 66670 465845 549527 334155 42 340-3450 DEF ADJUCATION FEES 30000 30000 208800 2469094 2858029 530906 18 340-3451 JAIL PHONE CONTRACT 80000 80000 981948 6211495 7238548 1788505 22 340-3453 LEMI FEE 10 10 000 000 318 1000 100 340-3457 MISDEMEANOR COURT COSTS 25 25 000 000 1113 2500 100 340-3466 JAIL PHONESHERIFFS OFFICE 70000 70000 690634 4368735 5091097 2631265 38 340-3467 FEDERAL PRISONER HOUSING CONTRA 350000 350000 940800 7778400 372000 27221600 78 340-3474 RECORDS MANAGEMENT o deg 000 000 000 000 340-3476 PRE-AUG97 COURT COST SVC FEE deg deg 000 9068 -9068 340-3477 CMI 10 SVC FEE o deg 000 18939 -18939 360-3601 FINESDISTRICT COURTS 150000 150000 1425270 11695211 10736727 3304789 22 360-3602 CNTY FINEJP COURTS 400000 400000 4604241 34148356 30179586 5851644 15 360-3603 CRTATLAW 200000 200000 1575375 15769225 16428914 4230775 21 360-3604 CRTATLAW 2 200000 200000 1686400 13720384 14297430 6279616 31 360-3605 BOND FORFEITURES 100000 100000 1150025 5092660 8820284 4907340 49 370-3701 DEPOSITORY INTEREST 12500 12500 278583 3205962 1889438 1955962 156 370-3703 INTEREST ON REPURCHASE o deg 000 000 464710 000 370-3704 INTEREST ON SECURITIES 47500 47500 000 1807065 5038075 2942935 62 370-3705 MBIA INTEREST 60000 60000 588000 3132978 8601125 2867022 48 370-3706 FUNDS MANAGEMENT INTEREST 7500 7500 385821 2698143 1457960 -1948143 -260 370-3709 CREDIT CARD SERVICE FEES o o -37831 37084 000 -37084

Prepared by the Tom Green County Auditors Office Page 22 of 56

VOL 7 4 PhGE 458

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 3

~ __ eM ______ M __ M ___ bull __ bull _______ bullbull _____ ~_ -_ --_ ------ ---_ _- ----_ -- _ _ ------_ - -- ---

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonth ly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 370-3713 SETTLEMENT PROCEEDS 0 50818 57578 5139378 000 -57578 1 380-3801 SALVAGE SALES 0 0 000 105000 1968041 -105000

390-3901 OTHER REVENUE - COMMUNITY SUPER 0 0 000 000 000 000

390-3902 ACCOUNTS PAYABLE DISCOUNTS 40 40 965 9064 3075 -5064 -127 390-3903 MISCELLANEOUS REVENUE 5000 5000 4075 107831 395335 392169 78 390-3904 TJPC PROBATION FEES 4000 4000 140000 943885 386500 -543885 -136 390-3907 DEFENSIVE DRIVING FEES 17500 17500 108800 1036125 1059100 713875 41 390-3908 JAIL COMMISSARY STALE CHECK REF 0 0 000 000 000 000

390-3910 DEFERRED PROSECUTION FEE 0 0 000 000 000 000

390-3912 FLOOO AREA SCHOOLROAD TR ACCT 4500 4500 000 201811 297815 248189 55 390-3913 LAYSUIT PROCEEDS 0 0 000 000 000

390-3914 CIVIL SETTLEMENT PROCEEDS 2220 2220 18500 166500 166500 55500 25 390-3916 FINGERPRINTING FEES 2000 2000 12000 107200 143800 92800 46 390-3917 NON-REGULAR INMATE TRANSPORT 0 0 10000 130000 000 -130000

390-3918 PRISONER DAMAGE REIMBURSEMENT 0 0 000 000 7264 000

390-3919 IHC REIMBLOCAL 120000 120000 2669666 14346770 6819053 -2346770 -20 390-3920 PRISONER MEDICAL REIMBURSEMENT 1000 1000 000 000 53615 100000 100 390-3923 JAIL MEAL TICKETS 0 0 000 000 000 000

390-3925 RESTITUTION REVENUE 0 0 000 9783 10368 9783 bullbullbullbull

390-3927 IHC STATE REIMBURSEMENT 235000 235000 000 558240 37214807 22941760 98 390-3947 OTHER REVENUE - SAHF HEALTHYISE 0 0 000 000 000 390-3960 CHILD SAFETY 150 150 000 10000 15208 5000 33 390-3961 AICCHAP FISCAL SERVICE FEE 1000 1000 18750 75000 75000 25000 25 390-3962 CCP FISCAL SERVICE FEE 2000 2000 44125 176500 177900 23500 12 390-3963 CRTC FISCAL SVC FEE amp REIMB 18158 18158 242770 971080 908540 844720 47 390-3964 TAIP FISCAL SERVICE FEE 0 0 000 000 000 000

390-3965 REFUNDS 0 0 000 90000 158 -90000 390-3967 CCRC FISCAL SERVICE FEE 0 0 8900 35600 37900 -35600 bullbull

390-3970 OTHER REVENUE - SNOP FISCAL SER 0 0 13900 55600 -55600 390-3973 SALE OF LAND 0 0 000 135000 5690 -135000

390-3975 COURTHOUSE SECURITY BAILIFF REI 39500 39500 000 000 000 3950000 100 390-3978 PROPERTY LEASES 1000 1000 000 52500 52500 47500 48

__ w _____ ________ _ -- --_ - -----_ ------_ ----- _------_ shyTOTAL GENERAL FUND 20894220 20987938 101817627 1712204272 1591135293 386589539 18

Prepared by the Tom Green County Auditors Office Page 23 of 56

VOL I 4PAnE 459

_c II rt

_I _

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

005 - ROAD ampBRIDGE PRECINCT 1 amp3 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 4

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Rev bullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3102 DELINQUENT TAXES - GENERAL PROP 100 100 1060 4642 5680 5358 54 310-3191 PENALTY amp INTEREST - GENERAL PR 100 100 2405 8907 8908 1093 11 330-3312 CRB FUND DISTRIBUTION 506000 506000 000 493264_50 50593303 1273550 3 340middot3410 ADDl FEES ROAD ampBRIDGE 450000 450000 3514795 32005935 31708875 12994065 29 370-3701 DEPOSITORY INTEREST 1500 1500 54796 358335 121482 -208335 -139 370-3703 INTEREST ON REPURCHASE 0 000 000 147093 000 370-3705 MBIA INTEREST 24000deg 24000 68826 508327 1563335 1891673 79 380-3801 SALVAGE SALES 0 0 000 000 2667890 000 380-3802 TX DEPT TRANSTRUCK YEIGHT FEE 15000 15000 -6500 337520 1211366 1162480 77 390-3902 ACCOUNTS PAYABLE DISCOUNTS 0 0 009 697 447 -697 390-3903 MISCELLANEOUS REVENUE 0 0 000 000 224722 000

- - - _ - - -

TOTAL ROAD ampBRIDGE PRECINCT 1 amp3 996700 996700 3635391 82550813 88253101 17119187 17

Prepared by the Tom Green County Auditors Office Page 24 of 56

4 PAIlE 460VOl

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

006 - ROAD amp BRIDGE PRECINCT 2 amp4 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Pltlge 5

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Month ly Rev bullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3102 DELINQUENT TAXES 100 100 1060 4645 5680 5355 54 310-3191 PENALTY amp INTEREST - GENERAL PR 100 100 2405 8905 8912 1095 11 330-3312 CRB FUND DISTRIBUTION 506000 506000 000 49326450 50593297 1273550 3 340-3410 ADDL FEES ROAD amp BRIDGE 450000 450000 3514795 32005935 31708875 12994065 29 370-3701 DEPOSITORY INTEREST - INTEREST 1500 1500 48461 298321 133225 -148321 -99 370-3703 INTEREST ON REPURCHASE - INTERE 0 0 000 000 221332 000 370-3705 MBIA INTEREST 24000 24000 93733 640063 1626460 1759937 73 380-3801 SALVAGE SALES 0 0 000 25150 270909 -25150 380-3802 TX DEPT TRANSTRUCK YEIGHT FEE 15000 15000 63800 491120 1346551 1008880 67 390-3902 ACCOUNTS PAYABLE DISCOUNTS 0 0 030 150 055 -150 390-3903 MISCELLANEOUS REVENUE 0 0 000 000 000 000

- --_ --- ---- ------ - _------ - ----_ -----shy-~-------

TOTAL ROAD ampBRIDGE PRECINCT 2 amp4 996700 996700 3724284 82800739 85915296 16869261 17 _-_ - - - --- -_ _-_

TOTAL FOR REPORTED FUNDS 22887620 22981338 109177302 1877555824 1765303690 420577987 18 ============ ============ ============== ============== ============== ============== =====

Prepared by the Tom Green County Auditors Office Page 25 of 56

461VOl

- r

raquo n_ bull bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page

001 GENERAL FUND - COMMISSIONERS COURT Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bull Encumbrances HD Exp + Enc UnEnc Balance Rm 001-0101 SALARYELECTED OFFIC 116104 116104 967536 8707824 000 8707824 2902576 25 001-0103 SALARYASSISTANTS 40874 40874 340612 3065508 000 3065508 1021892 25 001-0201 FICAMEDICARE 14054 14054 113466 1021222 000 1021222 384178 27 001-0202 GROUP HOSPITAL INSUR 15000 15000 116808 1051497 000 1051497 448503 30 001-0203 RETIREMENT 13865 13865 114662 1042536 000 1042536 343964 25 001middot0301 OFFICE SUPPLIES 850 850 3500 44619 000 44619 40381 48 001-0388 CELLULAR PHONEPAGER 650 650 4995 50764 000 50764 14236 22 001-0403 BOND PREMIUMS o o 000 000 000 000 000 001-0405 DUES ampSUBSCRIPTIONS 200 200 000 17523 000 17523 2477 12 001-0427 AUTO ALL~ANCE 26730 26730 222750 2004750 000 2004750 668250 25 001-0428 TRAVEL ampTRAINING 7200 7200 6820 501651 33000 534651 185349 26 001-0475 EQUIPMENT o o 000 000 000 000 000

TOTAL COMMISSIONERS COURT 235527 235527 1891149 17507894 33000 17540894 6011806 26

001 - GENERAL FUND - PURCHASING

002-0105 SALARYEMPLOYEES 30183 30183 251520 2263680 000 2263680 754620 25 002-0109 SALARYSUPERVISOR 26879 26879 213066 1917594 000 1917594 770306 29 002-0201 FICAMEDICARE 4365 4365 35540 319860 000 319860 116640 27 002-0202 GROUP HOSPITAL INSUR 10800 10800 86538 807838 000 807838 272162 25 002-0203 RETIREMENT 4307 4307 34796 316374 000 316374 114326 27 002-0301 OFFICE SUPPLIES 400 400 2019 25095 000 25095 14905 37 002-0335 AUTO REPAIR FUEL E 700 700 7392 45160 000 45160 24840 35 002-0388 CELLULAR PHONEPAGER 315 315 10259 50878 000 50878 -19378 -62 002-0391 UNIFORMS 360 360 6655 37065 000 37065 -1065 -3 002-0405 DUES amp SUBSCRIPTIONS 465 465 29000 53000 29000 82000 -35500 -76 002-0428 TRAVEL amp TRAINING 800 1330 000 178209 000 178209 -45209 middot34 002-0429 INCOUNTY TRAVEL 240 240 000 2460 000 2460 21540 90 002-0435 BOOKS 30 30 000 3400 000 3400 -400 -13 002-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL PURCHASING 79844 80374 676785 6020613 29000 6049613 1987787 25

DOl - GENERAL FUND - COUNTY CLERK

003-0101 SALARYELECTED OFFIC 42968 42968 358066 3222594 000 3222594 1074206 25 003-0104 SALARYCHIEF DEPUTY o 24938 207814 1870326 000 1870326 623474 25 003-0105 SALARYEMPLOYEES 320453 295515 2673566 23206944 000 23206944 6344556 21 003middot0108 SALARYPARTTIME o a 000 000 000 000 000 003-0109 SALARYSUPERVISOR 24934 24934 000 311721 000 311721 2181679 87 003-0201 FICAMEDICARE 29734 29734 246256 2166049 000 2166049 807351 27 003-0202 GROUP HOSPITAL INSUR 73800 73800 535317 4472475 000 4472475 2907525 39 003middot0203 RETIREMENT 29336 29336 242848 2166687 000 2166687 766913 26 003-0301 OFFICE SUPPLIES 30000 30000 35946 2130827 19872 2150699 849301 28 003-0385 INTERNET SERVICE 120 120 000 5730 000 5730 6270 52 003-0403 BOND PREMIUMS 3500 3500 000 000 000 000 350000 100 003-0405 DUES ampSUBSCRIPTIONS 589 589 000 57895 000 57895 1005 2 003-0427 AUTO ALLOYANCE 330 330 2750 24750 000 24750 8250 25

Prepared by the Tom Green County Auditors Office Page 26 of 56

VOL 7 4 Ph[)E 462

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 2

001 - GENERAL FUND - COUNTY CLERK Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 003-0428 TRAVEL ampTRAINING 2500 2500 000 190459 000 190459 59541 24 003-0436 MICROFILMING 8000 8000 000 465836 000 465836 334164 42 003-0442 BIRTH CERTIFICATES 14000 14000 124074 751764 000 751764 648236 46 003-0470 CAPITALIZED EQUIPMEN o 0 000 000 000 000 000

003-0475 EQUIPMENT 6500 6500 000 289437 000 289437 360563 55 003-0514 SPECIAL PROJECTS o 0 000 000 000 000 000

TOTAL COUNTY CLERK 586764 586764 4426637 413334_94 19872 41353366 17323034 30

001 - GENERAL FUND - VETERANS SERVICE

005-0102 SALARYDISTRICT JUDG 25553 o 000 000 000 000 000

005-0105 SALARYEMPLOYEES 19627 19627 158434 1464989 000 1464989 497711 25 005-0109 SALARYSUPERVISOR o 24938 207814 1870326 000 1870326 623474 25 005-0201 FICAMEDICARE 3517 3470 28326 258279 000 258279 88721 26 005-0202 GROUP HOSPITAL INSUR 7200 7200 28846 461626 000 461626 258374 36 005-0203 RETIREMENT 3470 3422 27926 256836 000 256836 85364 25 005-0301 OFFICE SUPPLIES 500 500 000 23077 000 23077 26923 54 005-0335 AUTO REPAIR FUEL E 500 500 1816 34273 000 34273 15727 31 005-0388 CELLULAR PHONEPAGER 220 220 1795 17876 000 17876 4124 19 005-0427 AUTO ALLOWANCE 792 792 6600 59400 000 59400 19800 25 005-0428 TRAVEL ampTRAINING 900 900 000 103080 000 103080 -13080 -15 005-0469 SOFTWARE EXPENSE 150 150 000 15000 000 15000 000 0

TOTAL VETERANS SERVICE 62429 61719 461557 4564762 000 4564762 1607138 26

001 - GENERAL FUND - COURT COLLECTIONS

006-0105 SALARYEMPLOYEES 27662 27662 191848 2035762 000 2035762 730438 26 006-0109 SALARYSUPERVISOR 19013 19013 158434 1425906 000 1425906 475394 25 006-0201 FICAMEDICARE 3571 3571 26796 264817 000 264817 92283 26 006-0202 GROUP HOSPITAL INSUR 10800 10800 57692 721285 000 721285 3587 _15 33 006-0203 RETIREMENT 3522 3522 26235 261962 000 261962 90238 26 006-0301 OFFICE SUPPLIES 1500 1500 9125 114546 000 114546 35454 24 006-0335 AUTO REPAIR FUEL E o o 000 000 000 000 000

006-0400 PROFESSIONAL SERVICE o o 5775 14225 000 14225 -14225

006-0401 APPRAISAL DISTRICT o o 000 000 000 000 000

006-0405 DUES ampSUBSCRIPTIONS 250 250 000 9500 000 9500 15500 62 006-0428 TRAVEL ampTRAINING 1000 1000 8710 48710 000 48710 51290 51 006-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

006-0475 EQUIPMENT o o 000 000 000 000 000

TOTAL COURT COLLECTIONS 67318 67318 484615 4896713 000 4896713 1835087 27

001 - GENERAL FUND - PERSONNEL

007-0105 SALARYEMPLOYEES 32074 32074 238840 2306310 000 2306310 901090 28 007-0109 SALARYSUPERVISOR 29653 29653 247108 2223972 000 2223972 741328 25

Prepared by the Tom Green County Auditors Office Page 27 of 56

VOL 74 PAGE 463

__ bull r tg r

II1II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 3

001 - GENERAL FUND - PERSONNEL Account bullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Monthly Exp bull YTD Expenses bullbull Encumbrances nD Exp + Enc UnEnc Balance Rm 007-0201 FICAMEDICARE 4722 4722 36912 344395 000 344395 127805 27 007-0202 GROUP HOSPITAL INSUR 10800 10800 86538 750131 000 750131 329869 31 007middot0203 RETIREMENT 4659 4659 36398 342867 000 342867 123033 26 007-0301 OFFICE SUPPLIES 1000 1000 6530 44330 000 44330 55670 56 007-0306 EDUCATION MATERIALS 700 700 000 44910 33541 78451 8451 middot12 007-0405 DUES ampSUBSCRIPTIONS 200 200 000 000 000 000 20000 100 007-0423 CONTRACTOR FEES o o 19872 19872 000 19872 -19872 007-0428 TRAVEL amp TRAINING 750 750 000 50450 000 50450 24550 33 007-0475 EQUIPMENT o o 000 000 000 000 000 O

TOTAL PERSONNEL 84558 84558 672198 6127237 33541 6160778 2295022 27

001 GENERAL FUND INFORMATION TECHNOLOGY

008-0105 SALARYEMPLOYEES 53304 53304 213418 3700587 000 3700587 1629813 31 008-0108 SALARYPARTTIME 22786 22786 133500 1712432 000 1712432 566168 25 008middot0109 SALARYSUPERVISOR 38500 38500 280621 2315677 000 2315677 1534323 40 008-0201 FICAMEDICARE 8766 8766 46586 577913 000 577913 298687 34 008-0202 GROUP HOSPITAL INSUR 14400 14400 57692 894376 000 894376 545624 38 008-0203 RETIREMENT 8649 8649 47003 585415 000 585415 279485 32 008-0301 OFFICE SUPPLIES 1450 1315 4999 58153 000 58153 73347 56 008-0309 COMPUTER SUPPLIES 25660 25660 5694 841544 889415 1730959 835041 33 008-0388 CELLULAR PHONEPAGER 650 650 7370 82740 000 82740 -17740 -27 008middot0405 DUES ampSUBSCRIPTIONS 250 250 000 000 5000 5000 20000 80 008-0428 TRAVEL ampTRAINING 6000 6000 000 87420 000 87420 512580 85 008-0429 INCOUNTY TRAVEL 500 500 5100 21780 000 21780 28220 56 008-0445 SOFTWARE MAINTENANCE 172068 172068 3901250 15605000 000 15605000 1601800 9 008-0449 COMPUTER EQUIPMENT M 3400 3400 000 251244 000 251244 88756 26 008-0469 SOFTWARE EXPENSE 27450 27450 500000 2245999 350000 2595999 149001 5 008-0470 CAPITALIZED EQUIPMEN 20150 20150 000 1207600 000 1207600 807400 40 008-0475 EQUIPMENT o 135 000 13355 000 13355 145 1 008-0482 CAPITALIZED SOFTWARE o o 000 000 000 000 000 008-0514 SPECIAL PROJECTS 50000 50000 418151 2177213 18167 2195380 2804620 56 008middot0678 CONTRACT SERVICE FOR 13900 13900 000 1046500 000 1046500 343500 25

TOTAL INFORMATION TECHNOLOGY 467883 467883 5621384 33424948 1262582 34687530 12100770 26

001 GENERAL FUND - NON DEPARTMENTAL

009-0204 WORKERS COMPENSATION 104957 104957 -2814700 457908 000 457908 10037792 96 009-0205 UNEMPLOYMENT INSURAN 13254 13254 000 -802320 000 -802320 2127720 161 009-0216 HEALTH INSURANCE RUN 200000 200000 86521 23010011 000 23010011 -3010011 -15 009-0301 OFFICE SUPPLIES 5000 4843 -74494 244793 96450 341243 143057 30 009middot0302 COPIER SUPPLIESLEAS 30000 30000 416999 1952125 154100 2106225 893775 30 009middot0347 PORTS TO PLAINS COAL 10624 10624 1062353 1062353 000 1062353 047 0 009-0348 COURTHOUSE PRESERVAT o o 000 000 000 000 000 009-0358 SAFETY EQUIPMENT 1500 1500 21707 281337 000 281337 -131337 middot88 009-0386 MEETINGS ampCON FERENC 500 500 000 130568 075 130643 -80643 161 009-0388 CELLULAR PHONEPAGER o 157 000 15700 000 15700 000 0

Prepared by the Tom Green County Auditors Office Page 28 of 56

VOL 7 4 PAliE 464

_-------_ ----~--~---------------------------~--- --~- --------------~- ~ ~

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures Budget ys Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 4 ---------------------------_ _------------------------------- _------------------------------------------------------- _ _------shy

001 - GENERAL FUND - NON DEPARTMENTAL Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullMonthly Exp YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEnc Balance Rm 009-0391 UNIFORMS 0 0 000 000 000 0_00 000 009-0401 APPRAISAL DISTRICT 294899 294899 2248700 22837500 000 22837500 6652400 23 009-0402 LIABILITY INSURANCE 250000 250000 000 22115928 000 22115928 2884072 12 009-0404 RECORDS MANAGEMENT 0 0 000 000 000 000 000 009-0405 DUES ampSUBSCRIPTIONS 1250 1250 30000 120000 000 120000 5000 4 009-0407 LEGAL REPRESENTATION 60000 60000 82342 1612304 000 1612304 4387696 73 009-0408 INDEPENOENT AUDIT 46000 46000 000 3500000 000 3500000 1100000 24 009-0412 AUTOPSIES 25000 25000 359233 2044247 000 2044247 455753 18 009-0419 CENSUS 2000 0 0 000 000 000 000 000 009-0420 TELEPHONE 80000 80000 724328 5360475 23500 5383975 2616025 33 009-0421 POSTAGE 85000 85000 1584269 8299481 1527500 9826981 -1326981 -16 009-0424 ECONOMIC DEVELOPMENT 20000 20000 000 2000000 000 2000000 000 0 009-0430 PUBLIC NOTICESPOSTI 9600 9600 217965 1285036 000 1285036 -325036 middot34 009-0431 EMPLOYEE MEOICAL 6000 6000 103700 303575 9000 312575 287425 48 009-0435 BOOKS 6500 6500 000 287774 000 287774 362226 56 009-0444 BANK SVC CHARGES 0 0 395196 3183179 000 31831 79 -3183179 009-0450 OFFICE MACHINE MAINT 10000 10000 84436 471023 142165 613188 386812 39 009-0459 COPY MACHINE RENTAL 42752 42752 373978 3087320 132857 32201 77 1055023 25 009-0468 RURAL TRANSPORTATION 14408 14408 000 1440800 000 1440800 000 0 009-0470 CAPITALIZEO EQUIPMEN 0 0 000 000 000 000 000 009-0471 COG DUES 5201 5201 000 492290 000 492290 27810 5 009-0475 EQUIPMENT 2500 2500 96625 227913 000 227913 22087 9 009-0480 TX ASSOCIATION OF CO 1765 1765 000 319000 000 319000 -142500 -81 009-0495 TEXAS HISTORICAL COM 3500 3500 000 350000 000 350000 000 0 009-0508 WATER CONSERVATION 3000 3000 000 300000 000 300000 000 0 009-0527 0 0 000 000 000 000 000 009-0544 CREDIT CARD SERVICE 0 0 6000 19690 000 19690 -19690 009-0551 SALES TAX DEBT PAYME 39600 39600 330000 2970000 000 2970000 990000 25 009-0675 PROFESSIONAL FEES 12000 20161 460250 4084198 9297 4093495 -2077361 103 009-0801 ADMINISTRATIVE FEE 5500 5500 51700 344600 000 344600 205400 37

_ _ - - - -_ shy --------- --- ---------_ _- -------------- -------------- ----~~- ~-- - -- shyTOTAL NON DEPARTMENTAL 1390310 1398471 5847108 113408808 2094944 115503752 24343382 17

001 - GENERAL FUND - RECORDS MANAGEMENT

010-0102 SALARYDISTRICT JUDG 3600 3600 30000 270000 000 270000 90000 25 010-0201 FICAMEOICARE 275 275 2296 20664 000 20664 6836 25 010-0202 GROUP HOSPITAL INSUR 0 0 000 000 000 000 000 010-0203 RETIREMENT 272 272 2248 20436 000 20436 6764 25 010-0301 OFFICE SUPPLIES 200 200 9999 9999 000 9999 10001 50 010-0428 TRAVEL ampTRAINING 500 500 24980 24980 000 24980 25020 50

_ _- -------------shy----------- ----------- -------------- -------------- -------_ _-_ _--_ TOTAL RECORDS MANAGEMENT 4847 4847 69523 346079 000 346079 138621 29

001 - GENERAL FUND COUNTY JUDGE

011-0101 SALARYELECTED OFFIC 50825 50825 423542 3811878 000 3811878 1270622 25 011-0105 SALARYEMPLOYEES 26909 26909 224246 2018214 000 2018214 672686 25 011-0125 JUVENILE BOARD 1200 1200 10000 90000 000 90000 30000 25

Prepared by the Tom Green County Auditors Office Page 29 of 56

Ij 4pqCVOL I I All 465

bull r bull sf

shy

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 5

001 - GENERAL FUND - COUNTY JUDGE Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bullbull YTD Expenses Encumbrances no Exp + Enc UnEnc Balance Y~m 011-0132 SALARYSTATE SUPPLEM 10000 10000 83334 750006 000 750006 249994 25 011-0201 FICAMEDICARE 7309 7309 57186 514954 000 514954 215946 30 011-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 011-0203 RETIREMENT 7210 7210 59630 542160 000 542160 178840 25 011-0301 OFFICE SUPPLIES 900 900 8434 57485 000 57485 32515 36 011-0388 CELLULAR PHONEPAGER 500 500 4665 33976 000 33976 16024 32 011-0403 BOND PREMIUMS 0 0 000 000 000 000 000 011-0405 DUES amp SUBSCRIPTIONS 250 250 000 27500 000 27500 -2500 -10 011-0427 AUTO ALLOYANCE 6600 6600 55000 495000 000 495000 165000 25 011-0428 TRAVEL amp TRAINING 1500 1500 000 86493 16500 102993 47007 31 011-0435 BOOKS 600 600 000 33512 000 33512 26488 44 011-0496 NOTARY BOND o o 000 7100 000 7100 -7100

TOTAL COUNTY JUDGE 121003 121003 983729 8987596 16500 9004096 3096204 26

001 - GENERAL FUND DISTRICT COURT

012-0101 SALARYELECTED OFFIC 28733 28733 239444 2154996 000 2154996 718304 25 012-0102 SALARYDISTRICT JUDG 245109 330931 2791710 25069941 000 25069941 8023159 24 012-0105 SALARYEMPLOYEES o o 000 000 000 000 000 012-0108 SALARYPARTTIME 4548 4548 000 55461 000 55461 399339 88 012-0110 SALARYAPPT - COMM C 213767 127945 1066206 9595842 000 9595842 3198658 25 012-0118 SALARYPARTTIME COUR 2500 2500 000 000 000 000 250000 100 012-0125 JUVENILE BOARD 4800 4800 40000 360000 000 360000 120000 25 012-0201 FICAMEDICARE 38017 38017 306431 2756827 000 2756827 1044873 27 012-0202 GROUP HOSPITAL INSUR 51600 51600 407174 3665286 000 3665286 1494714 29 012-0203 RETIREMENT 37508 37508 3071 17 2773514 000 2773514 977286 26 012-0301 OFFICE SUPPLIES 7000 7000 45539 320202 000 320202 379798 54 012-0395 BAILIFF UNIFORMS o o 000 000 000 000 000 012-0402 LIABILITY INSURANCE 7340 7340 000 188730 000 188730 545270 74 012-0403 BOND PREMIUMS o o 000 000 000 000 000 012-0405 DUES ampSUBSCRIPTIONS 1200 1200 000 85900 000 85900 34100 28 012-0410 ASSESSED ADMINISTRAT 9361 9361 -313038 780700 000 780700 155400 17 012-0411 REPORTING SERVICE 20000 20000 542985 2029520 000 2029520 -29520 -1 012-0428 TRAVEL amp TRAINING 7000 7000 106418 284124 000 284124 415876 59 012middot0435 BOOKS 8500 8500 80681 1324039 000 1324039 474039 -56 0120470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 0120475 EQUIPMENT 4000 4000 000 32281 000 32281 367719 92

TOTAL DISTRICT COURT 690983 690983 5620667 51477363 000 51477363 17620937 26

001 - GENERAL FUND - DISTRICT ATTORNEY

013-0101 SALARYELECTED OFFle 12915 12915 107622 968598 000 968598 322902 25 013middot0103 SALARYASSISTANTS 230668 230668 1922226 17060474 000 17060474 6006326 26 013-0105 SALARYEMPLOYEES 198187 198187 1651562 14847494 000 14847494 4971206 25 013-0108 SALARYPARTTIME 13325 13325 107164 937099 000 937099 395401 30 013-0132 SALARYSTATE SUPPLEM o 2960 34000 222390 000 222390 73610 25 013-0201 FICAMEDICARE 34343 34569 282042 2510175 000 25101 75 946769 27

Prepared by the Tom Green County Auditors Office Page 30 of 56

VOL 14- PAGE 466

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 6

001 - GENERAL FUND - DISTRICT ATTORNEY Account bullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 013-0202 GROUP HOSPITAL INSUR 50400 50400 374998 3433274 000 3433274 1606726 32 013-0203 RETIREMENT 34348 34577 286313 2575350 000 2575350 882301 26 013-0301 OFFICE SUPPLIES 5000 5000 18975 384158 16817 400975 99025 20 013-0335 AUTO REPAIR FUEL E 500 500 11728 50547 000 50547 -547 -1 013-0403 BOND PREMIUMS 0 0 000 000 000 000 000

013-0435 BOOKS 6500 6500 000 876361 000 876361 -226361 -35

TOTAL DISTRICT ATTORNEY 586186 589601 4796630 43865920 16817 43882737 15077358 26

001 - GENERAL FUND - DISTRICT CLERK

014-0101 SALARYELECTED OFFIC 44062 44062 367184 3304656 000 3304656 110154425 014-0104 SALARYCHIEF DEPUTY o 51212 426764 3840876 000 3840876 1280324 25 014-0105 SALARYEMPLOYEES 175548 175548 1462894 13164624 000 13164624 4390176 25 014-0108 SALARYPARTTIME 11871 11871 103200 890850 000 890850 296250 25 014-0109 SALARYSUPERVISOR 51212 o 000 000 000 000 000

014-0201 FICAMEDICARE 21651 21651 174160 1567829 000 1567829 597271 28 014-0202 GROUP HOSPITAL INSUR 46800 46800 374998 3375567 000 3375567 1304433 28 014-0203 RETIREMENT 21361 21361 169246 1538692 000 1538692 597408 28 014-0301 OFFICE SUPPLIES 22340 22340 208038 1869643 46082 1915725 318275 14 014-0405 DUES amp SUBSCRIPTIONS 120 120 000 11150 000 11150 850 7 014-0427 AUTO ALLOWANCE 330 330 2750 24750 000 24750 8250 25 014-0428 TRAVEL amp TRAINING 1650 1650 33000 165804 000 165804 -804 -0 014-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

014-0475 EQUIPMENT o o 000 000 000 000 000

014-0514 SPECIAL PROJECTS 1000 1000 000 000 000 000 100000 100

TOTAL DISTRICT CLERK 397945 397945 3322234 29754441 46082 29800523 9993977 25

001 - GENERAL FUND - JUSTICE OF THE PEACE

015-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 015-0105 SALARYEMPLOYEES 33663 33663 280518 2524662 000 2524662 841638 25 015-0201 FICAMEDICARE 5172 5172 43096 387864 000 387864 129336 25 015-0202 GROUP HOSPITAL INSUR 10800 10800 85163 732194 000 732194 347806 32 015-0203 RETIREMENT 5102 5102 42194 383634 000 383634 126566 25 015-0301 OFFICE SUPPLIES 2000 2000 15551 194000 13722 207722 -7722 -4 015-0388 CELLULAR PHONEPAGER 250 250 1795 15097 000 15097 9903 40 015-0403 BOND PREMIUMS o o 000 000 000 000 000

015-0427 AUTO ALLOWANCE 4125 4125 34376 309384 000 309384 103116 25 015-0428 TRAVEL amp TRAINING 1100 1100 000 76608 000 76608 33392 30 015-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 92027 92027 751151 6859565 13722 6873287 2329413 25

001 - GENERAL FUND - JUSTICE OF THE PEACE 2

016-0101 SALARYELECTED OFFIC 31097 31097 259142 2332278 000 2332278 777422 25

Prepared by the Tom Green County Auditors Office Page 31 of 56

VOL 467

bull t bull bull qd

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 7

001 - GENERAL FUND - JUSTICE OF THE PEACE 2 Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonthly Exp bullbull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 016-0105 SALARYEMPLOYEES 33712 33712 280938 2528442 000 2528442 842758 25 016-0201 FICAMEDICARE 5273 5273 41248 371260 000 371260 156040 30 016-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 016-0203 RETIREMENT 5203 5203 43026 391206 000 391206 129094 25 016-0301 OFFICE SUPPLIES 1800 1800 11965 84925 000 84925 95075 53 016middot0388 CELLULAR PHONEPAGER 250 250 1795 15540 000 15540 9460 38 016-0427 AUTO ALLOYANCE 4125 4125 34376 309384 000 309384 103116 25 016-0428 TRAVEL amp TRAINING 1900 1900 66455 168852 000 168852 21148 11

TOTAL JUSTICE OF THE PEACE 2 94160 94160 825483 6980864 000 6980864 2435136 26

001 - GENERAL FUND - JUSTICE OF THE PEACE 3

017-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 017-0105 SALARYEMPLOYEES 35755 35755 297958 2681622 000 2681622 893878 25 017-0201 FICAMEDICARE 5332 5332 41904 377165 000 377165 156035 29 017-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 017-0203 RETIREMENT 5260 5260 43500 395514 000 395514 130486 25 017-0301 OFFICE SUPPLIES 1000 1000 25478 87817 000 87817 12183 12 017-0388 CELLULAR PHONEPAGER 250 250 4406 38318 000 38318 -13318 -53 017-0427 AUTO ALLOWANCE 4125 4125 34376 309384 000 309384 1031 16 25 017-0428 TRAVEL ampTRAINING 1100 1100 000 20460 000 20460 89540 81 017-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 3 93437 93437 782618 6925379 000 6925379 2418321 26

001 - GENERAL FUND - JUSTICE OF THE PEACE 4

018-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 018-0105 SALARYEMPLOYEES 21509 21509 179236 1613124 000 1613124 537776 25 018-0108 SALARYPARTTIME 7995 7995 69495 625632 000 625632 173868 22 018-0201 FICAMEDICARE 4854 4854 40187 361693 000 361693 123707 25 018-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 018-0203 RETIREMENT 4788 4788 39813 361998 000 361998 116802 24 018-0301 OFFICE SUPPLIES 1200 1200 23833 100032 000 100032 19968 17 018-0388 CELLULAR PHONEPAGER 250 250 1941 19671 000 19671 5329 21 018-0427 AUTO ALLOYANCE 4125 4125 34376 309384 000 309384 103116 25 018-0428 TRAVEL ampTRAINING 1100 1100 000 28500 000 28500 81500 74 018-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 4 82836 82836 695031 6175474 000 6175474 2108126 25

DOl - GENERAL FUND DISTRICT COURTS

019-0413 COURT APPOINTED AT TO 475000 475000 5149367 40249078 000 40249078 7250922 15 019-0414 JURORS 45000 45000 377300 3240800 000 3240800 1259200 28 019-0425 WITNESS EXPENSE 12500 12500 358700 2605692 000 2605692 -1355692 108 019-0483 JURORSMEALS ampLODGI 5500 5500 69747 466696 000 466696 83304 15

Prepared by the Tom Green County Auditors Office Page 32 of 56

(-lt-j4 lt 468 V~btVOL

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget ys Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 3~ 2002 Page 8

001 - GENERAL FUND - DISTRICT COURTS Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bullbull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 019-0491 SPECIAL TRIALSCAPIT 175000 175000 707562 2877363 000 2877363 14622637 84 019-0580 PSYCHOLOGICAL EXAMS 0 0 252000 1537000 000 1537000 -1537000

TOTAL DISTRICT COURTS 713000 713000 6914676 50976629 000 50976629 20323371 29

001 GENERAL FUND - COUNTY COURT AT LAU I

020-0101 SALARYELECTED OFFIC 93432 93432 7785_98 7007382 000 7007382 2335818 25 020-0105 SALARYEMPLOYEES 24087 o 000 000 000 000 000 020-0110 SALARYAPPT COMM C o 24087 200730 1806570 000 1806570 602130 25 020-0129 SALARYCRT AT LAU SU o o 000 000 000 000 000 020-0201 FICAMEDICARE 8990 8990 74624 603021 000 603021 295979 33 020-0202 GROUP HOSPITAL INSUR 7200 7200 28846 461626 000 461626 258374 36 020-0203 RETIREMENT 8870 8870 73350 669442 000 669442 217558 25 020-0214 SALARY SETTLEMENT o o 000 000 000 000 000 020-0301 OFFICE SUPPLIES 800 800 28118 81157 6258 87415 middot7415 -9 020-0402 LIABILITY INSURANCE 1050 1050 000 000 000 000 1 050 00 100 020-0405 DUES ampSUBSCRIPTIONS 300 300 000 2500 000 2500 27500 92 020-0410 ASSESSED ADMINISTRAT o o 000 000 000 000 000 020-0420 TELEPHONE 20 20 000 000 000 000 2000 100 020-0428 TRAVEL ampTRAINING 1500 1500 15000 30000 000 30000 120000 80 020-0435 BOOKS 200 200 3000 24075 6950 31025 -11025 -55 020-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL COUNTY COURT AT LAU I 146449 146449 1202266 10685773 13208 10698981 3945919 27

001 GENERAL FUND - COUNTY COURT AT LAU II

021-0101 SALARYELECTED OFFIC 93432 93432 778598 7007382 000 7007382 2335818 25 021-0105 SALARYEMPLOYEES 24087 o 000 000 000 000 000 021-0110 SALARYAPPT - COMM C o 24087 200730 1806570 000 1806570 602130 25 021-0129 SALARYCRT AT LAU SU o o 000 000 000 000 000 021-0201 FICAMEDICARE 8990 8990 73398 605473 000 605473 293527 33 021-0202 GROUP HOSPITAL INSUR 7200 7200 30511 276369 000 276369 443631 62 021-0203 RETIREMENT 8870 8870 73350 669442 000 669442 217558 25 021-0214 SALARY SETTLEMENT o o 000 000 000 000 000 021-0301 OFFICE SUPPLIES 1100 1100 4946 41349 000 41349 68651 62 021-0388 CELLULAR PHONEPAGER o o -32913 000 37475 37475 -37475 021-0402 LIABILITY INSURANCE 1050 1050 000 107350 000 107350 -2350 -2 021-0403 BOND PREMIUMS o o 000 000 000 000 000 021-0405 DUES ampSUBSCRIPTIONS 350 350 3000 32000 000 32000 3000 9 021-0410 ASSESSED ADMINISTRAT o o 000 0_00 000 000 000 021-0428 TRAVEL ampTRAINING 1500 1500 -41183 111596 000 111596 38404 26 021-0435 BOOKS 400 400 -300451 40000 000 40000 000 0 021-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL COUNTY COURT AT LAU II 146979 146979 789986 10697531 37475 10735006 3962894 27

Prepared by the Tom Green County Auditors Office Page 33 of 56

VOL 74 PhGE 469

t t t

___

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 9

001 - GENERAL FUND - TX NARCOTICS CONTROL PROGRAM Account bullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullYTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 022-0102 SALARYDISTRICT JUDG 57740 0 000 000 000 000 000 022-0103 SALARYASSISTANTS 0 57740 481170 4236642 000 4236642 1537358 27 022-0132 SALARYSTATE SUPPLEM 0 1350 4000 75092 000 75092 59908 44 022-0201 FICAMEDICARE 4417 4520 35202 312172 000 312172 139856 31 022middot0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 022middot0203 RETIREMENT 4358 4462 36321 326172 000 326172 120050 27 022middot0204 YORKERS COMPENSATION 118 118 000 000 000 000 11800 100 022middot0205 UNEMPLOYMENT INSURAN 133 133 000 000 000 000 13300 100 022middot0463 PLEDGE TO TX NARC CO o o 000 000 000 000 000

TOTAL TX NARCOTICS CONTROL PR 70366 71924 585539 5209737 000 5209737 1982613 28

001 GENERAL FUND - FELONY FAMILY VIOLENCE PROSECUTION UNIT

023middot0103 SALARYASSISTANTS 0 48175 411492 3623156 000 3623156 1194344 25 023-0105 SALARYEMPLOYEES 57400 9225 76876 714790 000 714790 207710 23 023-0132 SALARYSTATE SUPPLEM 0 720 8000 48000 000 48000 24000 33 023middot0201 FICAMEDICARE 4391 4446 34944 313006 000 313006 131602 30 023-0202 GROUP HOSPITAL INSUR 5400 5400 43270 389499 000 389499 150501 28 023-0203 RETIREMENT 4333 4389 371 78 328954 000 328954 109904 25 023-0204 WORKERS COMPENSATION 1332 1332 000 000 000 000 133200 100 023-0205 UNEMPLOYMENT INSURAN 132 132 000 000 000 000 13200 100 023-0428 TRAVEL amp TRAINING 2780 2780 52500 307021 000 307021 29021 -10 023-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 023-0475 EQUIPMENT 2000 2000 000 000 000 000 200000 100 023-0676 SUPPLIES ampOPERATING 6325 6325 258898 392509 31692 424201 208299 33

-- _-- __-------- -------------- ------------- -------------- ----------- -- -~~~-~----

TOTAL FELONY FAMILY VIOLENCE 84093 84924 923158 6116935 31692 6148627 2343739 28

DOl GENERAL FUNDmiddot FELONY FAMILY VIOLENCE INVESTIGATION UNIT

024-0105 SALARYEMPLOYEES 30468 30468 253900 2144495 000 2144495 902305 30 024-0201 FICAMEDICARE 2331 2331 18780 165228 000 165228 67872 29 024-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 024-0203 RETIREMENT 2300 2300 19018 169160 000 169160 60840 26 024-0204 WORKERS COMPENSATION 707 707 000 000 000 000 70700 100 024-0205 UNEMPLOYMENT INSURAN 70 70 000 000 000 000 7000 100 024-0428 TRAVEL ampTRAINING 2500 2500 18939 106977 000 106977 143023 57 024-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 024-0475 EQUIPMENT 2000 2000 000 16445 000 16445 183555 92 024-0676 SUPPLIES ampOPERATING 4975 ~w_4975 ____________________________________________ 76131 609854 11996 w 621850 124350 middot25

______________________ bull

TOTAL FELONY FAMILY VIOLENCE 48951 48951 415614 3471818 11996 3483814 1411286 29

001 - GENERAL FUND COUNTY ATTORNEY

025-0101 SALARYELECTED OFFIC 48070 48070 400576 3605184 000 3605184 1201816 25 025-0103 SALARYASSISTANTS 123256 123256 1027140 9244260 000 9244260 3081340 25

Prepared by the Tom Green County Auditors Office Page 34 of 56

VOL 74 P[iE 470

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 10

001 - GENERAL FUND - COUNTY ATTORNEY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEne Balance Rm 025-0105 SALARYEMPLOYEES 98128 98128 817730 7314135 000 7314135 2498665 25 025-0108 SALARYPARTTIME 6406 6406 62423 560096 000 560096 80504 13 025-0109 SALARYSUPERVISOR 24333 24333 202770 1824930 000 1824930 608370 25 025-0132 SALARYSTATE SUPPLEM 33900 33900 282500 2542500 000 2542500 847500 25 025-0201 FICAMEDICARE 25634 25634 210942 1900943 000 1900943 662457 26 025-0202 GROUP HOSPITAL INSUR 35100 35100 288460 2560894 000 2560894 949106 27 025-0203 RETIREMENT 25290 25290 210027 1905612 000 1905612 623388 25 025-0301 OFFICE SUPPLIES 2500 2500 000 226612 000 226612 23388 9 025-0335 AUTO REPAIR FUEL E 450 450 5979 62229 000 62229 -17229 -38 025-0403 BONO PREMIUMS 0 0 000 000 000 000 000

025middot0405 DUES amp SUBSCRIPTIONS 500 500 000 26000 000 26000 24000 48 025middot0427 AUTO ALLOWANCE 990 990 11000 99000 000 99000 000 0 025-0428 TRAVEL amp TRAINING 1800 1800 000 107962 000 107962 72038 40 025-0435 BOOKS 1400 1400 000 146615 000 146615 -6615 -5

--- _-- _---- - _ _-- ----- _ _- - _-- _ -------- - _-- _--_ _--- _-- - shy

TOTAL COUNTY ATTORNEY 427757 427757 3519547 32126972 000 32126972 10648728 25

001 - GENERAL FUND - SPOUSAL ABUSE VOLUNTEER PROGRAM

026-0105 SALARYEMPLOYEES 0 0 000 000 000 000 000

026-0201 FICAMEDICARE 0 0 000 000 000 000 000

026-0202 GROUP HOSPITAL INSUR 0 0 000 000 000 0_00 000

026-0203 RETIREMENT 0 0 000 000 000 000 000

026-0204 WORKERS COMPENSATION 0 0 000 000 000 000 000

026-0205 UNEMPLOYMENT INSURAN 0 0 000 000 000 000 000

026-0301 OFFICE SUPPLIES 0 0 000 000 000 000 000

026-0428 TRAVEL ampTRAINING 0 0 000 000 000 000 000

026-0676 SUPPLIES amp OPERATING 0 0 000 000 000 000 000 --_ _- - - --- _--_ -- _ _- _- - _-- _-- -----------_ - - _-- _- ------_ _- -- --shy

TOTAL SPOUSAL ABUSE VOLUNTEER 0 0 000 000 000 000 000

001 - GENERAL FUND - DOMESTIC VIOLENCE PROSECUTION UNIT

027-0103 SALARYASSISTANTS 0 41000 341668 3075012 000 3075012 1024988 25 027-0105 SALARYEMPLOYEES 76585 35585 296544 2691438 000 2691438 867062 24 027-0201 FICAMEDICARE 5859 5859 48822 439414 000 439414 146486 25 027-0202 GROUP HOSPITAL INSUR 8100 8100 28846 295355 000 295355 514645 64 027-0203 RETIREMENT 5780 5780 47802 434622 000 434622 143378 25 027-0204 WORKERS COMPENSATION 1652 1652 000 000 000 000 165200 100 027-0205 UNEMPLOYMENT INSURAN 176 176 000 000 000 000 17600 100 027-0301 OFFICE SUPPLIES 0 0 000 000 000 000 000

027-0428 TRAVEL amp TRAINING 3685 3685 139608 192898 000 192898 175602 48 027-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 0_00 000

027-0475 EQUIPMENT 0 0 000 000 000 000 000 027-0676 SUPPLIES ampOPERATING 7116 7116 46744 364989 241 365230 346370 49

-- - _- - _ _-shy-------- - ~----------- -------------- -------------- -------------shyTOTAL DOMESTIC VIOLENCE PROSE 108953 108953 950034 7493728 241 7493969 3401331 31

Prepared by the Tom Green County AuditorS Office Page 35 of 56

VOL 471

bull rf

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 11

001 - GENERAL FUND - CRISIS INTERVENTION PROGRAM Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonthly Exp bullbull YTD Expenses bullbull Encumbrances bullYTD Exp + Enc UnEnc Balance Rm 028-0105 SALARYEMPLOYEES 46245 46245 385378 3335748 000 3335748 1288752 28 028-0201 FICAMEDICARE 3538 3538 28710 258768 000 258768 95032 27 028-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 028-0203 RETIREMENT 3491 3491 28866 262446 000 262446 86654 25 028-0204 YORKERS COMPENSATION 1073 1073 000 000 000 000 107300 100 028-0205 UNEMPLOYMENT INSURAN 106 106 000 000 000 000 10600 100 028-0388 CELLULAR PHONEPAGER o 0 5862 56986 000 56986 56986 028-0428 TRAVEL ampTRAINING 4000 4000 000 142128 000 142128 257872 64 028-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 028-0475 EQUIPMENT o o 000 000 000 000 000 028-0676 SUPPLIES ampOPERATING 11344 11344 184601 590977 256144 847121 287279 25

TOTAL CRISIS INTERVENTION PRO 76997 76997 691109 5166371 256144 5422515 2277185 30

001 - GENERAL FUND - FAMILY VIOLENCE INVESTIGATOR

029-0105 SALARYEMPLOYEES 20339 o 000 -46052 000 -46052 46052 029-0135 SALARYSERGEANTS o 20339 229456 2065104 000 2065104 31204 middot2 029-0201 FICAMEDICARE 1556 1556 17936 161425 000 161425 5825 -4 029-0202 GROUP HOSPITAL INSUR 2700 2700 28846 259659 000 259659 10341 4 029-0203 RETIREMENT 1535 1535 17560 159663 000 159663 6163 middot4 029-0204 YORKERS COMPENSATION 472 472 000 000 000 000 47200 100 029-0205 UNEMPLOYMENT INSURAN 47 47 000 000 000 000 4700 100 029-0301 OFFICE SUPPLIES o o 000 000 000 000 000 029-0335 AUTO REPAIR FUEL E o o 000 000 000 000 000 029-0391 UNIFORMS o o 5000 45000 000 45000 -45000 029-0571 AUTOMOBILES o o 000 000 000 000 000 029-0676 SUPPLIES ampOPERATING 2144 2144 7303 32595 000 32595 181805 85

TOTAL FAMILY VIOLENCE INVESTI 28793 28793 306101 2677394 000 2677394 201906 7

001 - GENERAL FUND - ELECTIONS

030-0102 SALARYDISTRICT JUDG 32792 o 000 000 000 000 000 030-0105 SALARYEMPLOYEES 31242 31242 260346 2360864 000 2360864 763336 24 030-0108 SALARYPARTTIME 6765 6765 165390 1310151 000 1310151 -633651 -94 030-0109 SALARYSUPERVISOR o 32792 273260 2459340 000 2459340 819860 25 030-0201 FICAMEDICARE 5431 5431 53598 470098 000 470098 73002 13 030-0202 GROUP HOSPITAL INSUR 10800 10800 86538 634717 000 634717 445283 41 030-0203 RETIREMENT 5359 5359 40090 368772 000 368772 167128 31 030-0301 OFFICE SUPPLIES 2800 2800 14945 425380 000 425380 -145380 middot52 030-0329 ELECTION SUPPLIES 15000 15000 24603 1157409 000 1157409 342591 23 030-0403 BOND PREMIUMS o o 000 5000 000 5000 middot5000 030-0405 DUES ampSUBSCRIPTIONS 200 200 000 3840 18700 22540 -2540 -13 030-0421 POSTAGE 13000 13000 000 926878 000 926878 373122 29 030-0422 ELECTION YORKER PAYM 15000 15000 000 1142270 000 1142270 357730 24 030-0427 AUTO ALLOYANCE 198 198 1650 14850 000 14850 4950 25 030-0428 TRAVEL ampTRAINING 1000 1000 -24980 82486 000 82486 17514 18 030-0449 COMPUTER EQUIPMENT M 3050 3050 000 207511 000 207511 97489 32

Prepared by the Tom Green County Auditors Office Page 36 of 56

VOL 74 PAliE 472

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 12

001 GENERAL FUND - ELECTIONS Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance r~m 030-0469 SOFTWARE EXPENSE 2000 2000 000 161004 000 161004 38996 19 030-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 030-0475 EQUIPMENT 0 0 000 000 000 000 000 030-0482 CAPITALIZED SOFTWARE 0 0 000 000 000 000 000 030-0485 VOTER REGISTRATION 5000 5000 000 583468 000 583468 -83468 -17 030middot0496 NOTARY BOND 71 71 7100 7100 000 7100 000 0

-_ _-- --- _ _---- -- _----shy-~--~------ -------------- -------------- -------------shyTOTAL ELECTIONS 149708 149708 902540 12321138 18700 12339838 2630962 18

001 - GENERAL FUND - FELONY FAMILY VIOLENCE VICTIMS ASSISTANCE

031middot0105 SALARYEMPLOYEES 32288 32288 243360 2022231 000 2022231 1206569 37 031-0201 FICAMEDICARE 2470 2470 18616 157547 000 157547 89453 36 031-0202 GROUP HOSPITAL INSUR 5400 5400 14422 302940 000 302940 237060 44 031-0203 RETIREMENT 2437 2437 18228 157330 000 157330 86370 35 031-0204 WORKERS COMPENSATION 67 67 000 000 000 000 6700 100 031-0205 UNEMPLOYMENT INSURAN 74 74 000 000 000 000 7400 100 031-0418 HIRED SERVICES 0 0 000 28000 000 28000 -28000 031middot0428 TRAVEL ampTRAINING 4280 4280 000 97963 000 97963 330037 77 031-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 031-0475 EQUIPMENT 0 0 000 000 000 000 000 031-0675 PROFESSIONAL FEES 1400 1400 7000 35000 000 35000 105000 75 031middot0676 SUPPLIES ampOPERATING 2934 2934 79208 127171 000 1271 71 166229 57

---shy shy -----shy -----_ --shy --

TOTAL FELONY FAMILY VIOLENCE 51350 51350 380834 2928182 000 2928182 2206818 43

001 GENERAL FUNDmiddot JUVENILE ACCOUNTABILITY BLOCK GRANT

032-0105 SALARYEMPLOYEES 0 0 000 000 000 000 000 032-0108 SALARYPARTTIME 0 0 000 000 000 000 000 032-0201 FICAMEDICARE 0 0 000 000 000 000 000

032-0470 CAPITALIZED EQUIPMEN 19227 19227 000 000 000 000 1922700 100 032-0475 EQUIPMENT 0 0 000 000 000 000 000 032middot0571 AUTOMOBILES 0 0 000 000 000 000 000

---- ---- - ------- ------ _--_ _ _---- _-----_ _----shyTOTAL JUVENILE ACCOUNTABILITY 19227 19227 000 000 000 000 1922700 100

001 - GENERAL FUND - VICTIM WITNESS ASSISTANCE PROGRAM

034-0105 SALARYEMPLOYEES 30000 30000 250000 1959903 000 1959903 1040097 35 034middot0201 FICAMEDICARE 2295 2295 18504 167442 000 167442 62058 27 034-0202 GROUP HOSPITAL INSUR 3600 3600 28846 288520 000 288520 71480 20 034-0203 RETIREMENT 2264 2264 18726 189556 000 189556 36844 16 034-0428 TRAVEL ampTRAINING 0 0 000 11670 000 11670 -11670

-- -- -------_ ------_ _ _ ---- -------_ _--- --shyTOTAL VICTIM WITNESS ASSISTAN 38159 38159 316076 2617091 000 2617091 1198809 31

Prepared by the Tom Green County Auditors Office Page 37 of 56

VOL ( 4P~GE 473

tr 1 bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 13

001 - GENERAL FUND - COUNTY AUDITOR Account bullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Y~m 035-0102 SALARYDISTRICT JUDG 39707 161939 1349486 12145374 000 12145374 4048526 25 035-0105 SALARYEMPLOYEES 24500 0 21114 21114 000 21114 -21114 035-0121 SALARYINTERNAL AUDI 97732 0 000 000 000 000 000 035-0201 FICAMEDICARE 12939 12939 109437 961361 000 961361 332539 26 035-0202 GROUP HOSPITAL INSUR 18000 18000 115384 1298310 000 1298310 501690 28 035-0203 RETIREMENT 12766 12766 107154 961450 000 961450 315150 25 035-0207 PROFESSIONAL SERVICE 7200 7200 60000 540000 000 540000 180000 25 035-0301 OFFICE SUPPLIES 1800 1800 25793 113704 000 113704 66296 37 035-0386 MEETINGS ampCONFERENC 0 0 000 000 000 000 000 035-0403 BOND PREMIUMS 300 300 000 000 000 000 30000 100 035-0405 DUES ampSUBSCRIPTIONS 1255 1255 000 143500 000 143500 -18000 -14 035-0420 TELEPHONE o o 000 000 000 000 000 035-0428 TRAVEL amp TRAINING 4200 4200 000 254676 000 254676 165324 39 035-0429 INCOUNTY TRAVEL 100 100 000 000 000 000 10000 100 035-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 035-0475 EQUIPMENT 2750 2750 000 230295 000 230295 44705 16

TOTAL COUNTY AUDITOR 223249 223249 1788368 16669784 000 16669784 5655116 25

001 - GENERAL FUND - COUNTY TREASURER

036-0101 SALARYELECTED OFFIC 41000 41000 341666 3074994 000 3074994 1025006 25 036-0104 SALARYCHIEF DEPUTY o 19970 166420 1497780 000 1497780 499220 25 036-0105 SALARYEMPLOYEES 52750 32780 273164 2448864 000 2448864 829136 25 036-0108 SALARYPARTTIME o o 000 000 000 000 000 036-0201 FICAMEDICARE 7172 7172 58610 525008 000 525008 192192 27 036-0202 GROUP HOSPITAL INSUR 14400 14400 115384 980944 000 980944 459056 32 036-0203 RETIREMENT 7076 7076 58514 531300 000 531300 176300 25 036-0301 OFFICE SUPPLIES 7500 7500 56697 486021 25651 511672 238328 32 036-0388 CELLULAR PHONEPAGER 300 300 3320 25183 000 25183 4817 16 0360403 BOND PREMIUMS o o 000 000 000 000 000 036-0405 DUES amp SUBSCRIPTIONS 200 200 000 19750 000 19750 250 1 036-0428 TRAVEL amp TRAINING 4300 4300 000 320207 000 320207 109793 26 036-0470 CAPITALIZED EQUIPMEN o 3048 000 304790 000 304790 000 0 036-0475 EQUIPMENT o o 000 56500 000 56500 -56500

TOTAL COUNTY TREASURER 134698 137746 1073775 10271341 25651 10296992 3477598 25

001 - GENERAL FUND - TAX ASSESSOR COLLECTOR

037-0101 SALARYELECTED OFFIC 41000 41000 341666 3074994 000 3074994 1025006 25 037-0104 SALARYCHIEF DEPUTY o 23173 193104 1737936 000 1737936 579364 25 037-0105 SALARYEMPLOYEES 253916 230743 1911482 17006902 000 17006902 6067398 26 037-0108 SALARYPARTTIME 5000 5000 35020 372991 000 372991 127009 25 037-0201 FICAMEDICARE 22944 22944 185478 1661762 000 1661762 632638 28 037-0202 GROUP HOSPITAL INSUR 54000 54000 403844 3692933 000 3692933 1707067 32 037-0203 RETIREMENT 22636 22636 183222 1650795 000 1650795 612805 27 037-0301 OFFICE SUPPLIES 4600 4600 68292 369453 000 369453 90547 20 037-0403 BONO PREMIUMS o o 000 000 000 000 000

Prepared by the Tom Green County Auditors Office Page 38 of 56

vo L 7 4 P A E E 47Lt

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 14

001 - GENERAL FUND - TAX ASSESSOR COLLECTOR Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullMonthly Exp YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 037-0405 DUES ampSUBSCRIPTIONS 600 600 000 39550 000 39550 20450 34 037-0428 TRAVEL ampTRAINING 1600 1600 4000 115986 000 115986 44014 28 037-0475 EQUIPMENT o o 000 000 000 000 000 037-0496 NOTARY BOND 71 71 000 7100 000 7100 000 0

TOTAL TAX ASSESSOR COLLECTOR 406367 406367 3326108 29730402 000 29730402 10906298 27

001 - GENERAL FUND COUNTY DETENTION FACILITY

042-0105 SALARYEMPLOYEES 1446471 1446471 11753229 108644822 000 108644822 36002278 25 042-0109 SALARYSUPERVISOR o o 000 000 000 000 000 042-0119 SALARYOVERTIME 7500 7500 48422 275791 000 275791 474209 63 042-0127 JAIL NURSE 87021 87021 453250 5324324 000 5324324 3377776 39 042-0133 CORPORAL PROMOTIONS o o 000 000 000 000 000 042-0134 SALARYLIEUTENANTS 53758 53758 229456 3807881 000 3807881 1567919 29 042-0135 SALARYSERGEANTS 74889 74889 826840 5312475 000 5312475 2176425 29 042-0136 SALARYCORPORALS 176504 176504 1287020 10785454 000 10785454 6864946 39 042-0137 SALARYCLERKS 89337 89337 594024 5502606 000 5502606 3431094 38 042-0138 SALARYCAPTAIN 31166 31166 259714 2337426 000 2337426 7791 74 25 042-0150 NONmiddot REGULAR INMATE T o o 145220 415030 000 415030 -415030 042-0201 FICAMEDICARE 150448 150448 1180889 10813052 000 10813052 4231748 28 042-0202 GROUP HOSPITAL INSUR 334800 334800 2192296 20801401 000 20801401 12678599 38 042-0203 RETIREMENT 148433 148433 1168202 10775488 000 10775488 4067812 27 042-0215 TB TESTING 500 500 000 000 000 000 50000 100 042-0301 OFFICE SUPPLIES 7500 7500 48758 671292 491_75 720467 29533 4 042-0303 SANITATION SUPPLIES 25000 25000 322140 2319718 137688 2457406 42594 2 042-0328 KITCHEN SUPPLIES 1400 1400 000 81000 45730 126730 13270 9 042-0330 GROCERIES 383250 383250 4319367 26355354 742414 27097768 11227232 29 042-0331 BEDDING amp LINENS o o 000 000 000 000 000 042-0332 INMATE UNIFORMS o o 000 000 000 000 000 042-0333 PHOTO SUPPLIES 500 500 000 45000 000 45000 5000 10 042-0358 SAFETY EQUIPMENT 500 500 000 000 13500 13500 36500 73 042-0388 CELLULAR PHONEPAGER 2300 2300 1795 25869 000 25869 204131 89 042-0391 UNIFORMS 16600 16600 57263 1631225 25350 1656575 3425 0 042-0407 LEGAL REPRESENTATION 25000 25000 26100 1492073 000 1492073 1007927 40 042-0428 TRAVEL amp TRAINING 5000 5000 -49600 499527 000 499527 473 0 042-0447 MEDICAL EXPENSE 30000 30000 250000 2250000 000 2250000 750000 25 042-0451 RADIO RENT amp REPAIR 3000 3000 000 144890 53175 198065 101935 34 042-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 042-0475 EQUIPMENT o o 000 000 000 000 000 042-0496 NOTARY BONO 213 213 000 216602 000 216602 -195302 917 042-0511 INMATE MEDICAL EXPEN 45000 45000 55462 3505179 163293 3668472 831528 18 042-0550 PRISONER HOUSING 1500 1500 000 000 000 000 150000 100

TOTAL COUNTY DETENTION FACILI 3147590 3147590 25169847 224033479 1230325 225263804 89495196 28

001 - GENERAL FUND - JUVENILE DETENTION FACILITY

043-0105 SALARYEMPLOYEES 313304 313304 2440192 22724734 000 22724734 8605666 27

Prepared by the Tom Green County Auditors Office Page 39 of 56

VOL 74 PA[iE 475

bull

bull bull

Tom Green Auditor BUD GET A R Y Ace 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUNO The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 15

001 - GENERAL FUND - JUVENILE DETENTION FACILITY Account bullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 043-0108 SALARYPARTTIME 96042 96042 671377 5075853 000 5075853 4528347 47 043-0201 FICAMEDICARE 31315 31315 235282 2102762 000 2102762 1028738 33 043-0202 GROUP HOSPITAL INSUR 50400 50400 374998 3345080 000 3345080 1694920 34 043-0203 RETIREMENT 23647 23647 182774 1715615 000 1715615 649085 27 043-0301 OFFICE SUPPLIES 2000 2000 3100 166527 000 166527 33473 17 043-0306 EDUCATION MATERIALS 2000 2000 000 64372 000 64372 135628 68 043-0328 KITCHEN SUPPLIES 1000 1000 2729 33091 000 33091 66909 67 043-0330 GROCERIES 24000 24000 109077 630255 000 630255 1769745 74 043-0331 BEDDING ampLINENS 2000 2000 000 143750 000 143750 56250 28 043middot0332 INMATE UNIFORMS 2000 2000 000 176414 000 176414 23586 12 043-0390 LAUNDRY AND TOILETRY 4500 4500 6626 362697 000 362697 87303 19 043-0428 TRAVEL ampTRAINING 7500 7500 4700 170740 000 170740 579260 77 043-0447 MEDICAL EXPENSE 9000 9000 123853 745423 000 745423 154577 17 043-0475 EQUIPMENT o 0 000 000 000 000 000 043-0497 CHILO CARENONRESID 3000 3000 190900 190900 000 190900 109100 36

TOTAL JUVENILE DETENTION FACI 571708 571708 4345608 37648213 000 37648213 19522587 34

001 - GENERAL FUNO - COUNTY JUVENILE JUSTICE BLDG

044-0440 UTILITIES o o 000 000 000 000 000

TOTAL COUNTY JUVENILE JUSTICE o o 000 000 000 000 000

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT

045-0362 EAST CONCHO VOLUNTEE 4000 4000 000 400000 000 400000 000 0 045-0363 MERETA VOLUNTEER FIR 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8000 8000 000 800000 000 800000 000 0

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 2

046-0364 WALL VOLUNTEER FIRE 4000 4000 000 400000 000 400000 000 0 046-0399 PECAN CREEK FIRE OEP 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8000 8000 000 800000 000 800000 000 0

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 3

047-0455 CIVIL DEFENSE SIREN 300 300 1056 7488 000 7488 22512 75 047-0456 WATER VALLEY VOL FIR 4000 4000 000 400000 000 400000 000 0 047-0457 CARLSBAD VOLUNTEER F 4000 4000 000 400000 000 400000 000 0 047-0458 GRAPE CREEK VOL FIRE 8000 8000 000 800000 000 800000 000 0 047-0461 QUAIL VALLEY VOL FIR 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 20300 20300 1056 2007488 000 2007488 22512

Prepared by the Tom Green County Auditors Office Page 40 of 56

VOL (I 4PAGE 476 gt pI

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 16

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 4 Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp Enc UnEnc Balance r~m 048-0448 CHRISTOVAL VOL FIRE 4000 4000 000 400000 000 400000 000 0 048middot0455 CIVIL DEFENSE SIREN 150 150 623 4651 000 4651 10349 69 048middot0466 DOVE CREEK VOL FIRE 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8150 8150 623 804651 000 804651 10349

001 - GENERAL FUND CONSTABLE PRCT 1

050middot0101 SALARYELECTED OFFIC 26863 26863 223858 2014722 000 2014722 671578 25 050middot0201 FICAMEDICARE 2560 2560 21334 186381 000 186381 69619 27 050-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 050-0203 RETIREMENT 2526 2526 20886 189900 000 189900 62700 25 050-0301 OFFICE SUPPLIES 100 100 2000 3228 000 3228 6772 68 050-0388 CELLULAR PHONEPAGER 220 220 1795 17550 000 17550 4450 20 050-0403 BOND PREMIUMS o o 000 000 000 000 000 050middot0427 AUTO ALLOUANCE 6600 6600 55000 495000 000 495000 165000 25 050-0428 TRAVEL ampTRAINING o o 000 -6372 000 middot6372 6372

TOTAL CONSTABLE PRCT 1 42469 42469 353719 3160068 000 3160068 1086832 26

001 - GENERAL FUND - CONSTABLE PRCT 2

051-0101 SALARYELECTED OFFIC 26863 26863 223858 2014722 000 2014722 671578 25 051-0201 FICAMEDICARE 2560 2560 19692 183030 000 183030 72970 29 051-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 051-0203 RETIREMENT 2526 2526 19911 186806 000 186806 65794 26 051-0301 OFFICE SUPPLIES 100 100 2099 12723 000 12723 -2723 -27 051-0388 CELLULAR PHONEPAGER 400 400 4600 34044 000 34044 5956 15 051-0403 BOND PREMIUMS o o 000 000 000 000 000 bullbullbull 051-0427 AUTO ALLOYANCE 6600 6600 48658 472803 000 472803 187197 28 051-0428 TRAVEL amp TRAINING o o 8000 000 000 000 000

TOTAL CONSTABLE PRCT 2 42649 42649 339664 3163787 000 3163787 1101113 26

001 - GENERAL FUND - CONSTABLE PRCT 3

052-0101 SALARYELECTED OFFIC 32071 32071 267258 2405322 000 2405322 801778 25 052-0201 FICAMEDICARE 2958 2958 23322 219186 000 219186 76614 26 052-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 052-0203 RETIREMENT 2919 2919 22836 216835 000 216835 75065 26 052-0301 OFFICE SUPPLIES 100 100 000 5040 000 5040 4960 50 052-0388 CELLULAR PHONEPAGER 300 300 1829 18310 000 18310 11690 39 052-0403 BOND PREMIUMS o o 000 000 000 000 000 052-0427 AUTO ALLOUANCE 6600 6600 55000 495000 000 495000 165000 25 052-0428 TRAVEL ampTRAINING o o 000 000 000 000 000

TOTAL CONSTABLE PRCT 3 48548 48548 399091 3619352 000 3619352 1235448 25

Prepared by the Tom Green County Auditors Office Page 41 of 56

YOL 477

t

t t

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 17

DOl GENERAL FUND - CONSTABLE PRCT 4 Account bullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp _YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 053-0101 SALARYELECTED OFFIC 32071 32071 267258 2199464 000 2199464 1007636 31 053-0201 FICAMEDICARE 2958 2958 21295 190309 000 190309 105491 36 053-0202 GROUP HOSPITAL INSUR 3600 3600 28846 233690 000 233690 126310 35 053-0203 RETIREMENT 2919 2919 23597 199686 000 199686 92214 32 053middot0301 OFFICE SUPPLIES 100 100 000 2871 9935 12806 -2806 -28 053-0388 CELLULAR PHONEPAGER 0 0 3980 5530 000 5530 -5530 053-0403 BOND PREMIUMS 0 0 000 5000 000 5000 -5000 053-0427 AUTO ALLOWANCE 6600 6600 55000 452640 000 452640 207360 31 053-0428 TRAVEL amp TRAINING o o -63675 000 000 000 000

TOTAL CONSTABLE PRCT 4 48248 48248 336301 3289190 9935 3299125 15256_75 32

001 - GENERAL FUND - SHERIFF

054-0101 SALARYELECTED OFFIC 49271 49271 410592 3695328 000 3695328 1231772 25 054-0104 SALARYCHIEF DEPUTY 32729 32729 272742 2454678 000 2454678 818222 25 054-0105 SALARYEMPLOYEES 585740 585740 6070319 50826615 000 50826615 7747385 13 054-0107 SALARYINTERNAL AFFA 27535 27535 229456 2065104 000 2065104 688396 25 054middot0108 SALARYPARTTIME o o 000 000 000 000 000 054-0109 SALARYSUPERVISOR 82605 82605 472092 5997678 000 5997678 2262822 27 054-0119 SALARYOVERTIME 15000 43936 -34920 1256229 000 1256229 3137337 71 054-0131 SAFE ampSOBER STEP 39540 39540 239853 2990441 000 2990441 963559 24 054-0134 SALARYLIEUTENANTS 86085 86085 717368 6456312 000 6456312 2152188 25 054-0135 SALARYSERGEANTS 144871 144871 688368 5885272 000 5885272 8601828 59 054-0137 SALARYCLERKS 199126 199126 1637821 15187673 000 15187673 4724927 24 054-0138 SALARYCAPTAIN 31166 31166 259714 2337426 000 2337426 779174 25 054-0150 NON-REGULAR INMATE T o o 000 000 000 000 000 054middot0201 FICAMEDICARE 100350 100350 827401 7474601 000 7474601 2560399 26 054-0202 GROUP HOSPITAL INSUR 173700 173700 1182686 11277889 000 11277889 60921 bull 11 35 054-0203 RETIREMENT 99006 99006 825547 7532539 000 7532539 2368061 24 054-0301 OFFICE SUPPLIES 7500 7500 63805 727259 7856 735115 14885 2 054-0323 ESTRAY ANIMAL EXPEND o o 0_00 -8342 000 -8342 8342 054-0324 CIDCRIMINAL INVESTI 2000 2000 6425 118780 42076 160856 39144 20 054-0334 LAW ENFORCEMENT BOOK 1650 1650 000 184600 000 184600 -19600 -12 054-0335 AUTO REPAIR FUEL E 100000 100000 833918 8442234 67387 8509621 1490379 15 054-0341 TIRES ampTUBES 8500 8500 149757 842141 54859 897000 -47000 -6 054middot0354 DWI VIDEO 1000 1000 000 36579 000 36579 634_21 63 054-0358 SAFETY EQUIPMENT 500 500 000 000 000 000 50000 100 054-0382 LOCAL LAW ENFORCEMEN 3200 3200 000 320000 000 320000 000 0 054-0388 CELLULAR PHONEPAGER 7000 7000 80936 758750 000 758750 -58750 -8 054-0391 UNIFORMS 18100 18100 62600 1450397 632716 2083113 -273113 -15 054-0392 BADGES 1000 1000 000 67436 000 67436 325_64 33 054-0403 BOND PREMIUMS o o 000 000 000 000 000 054-0405 DUES ampSUBSCRIPTIONS 400 400 3000 15900 000 15900 24100 60 054-0407 LEGAL REPRESENTATION 50000 50000 15330 1247730 000 1247730 3752270 75 054-0420 TELEPHONE 4100 4100 33642 267139 000 267139 142861 35 054-0421 POSTAGE 750 750 2881 68204 000 68204 6796 9 054-0428 TRAVEL ampTRAINING 9000 9000 -362407 891000 9000 900000 000 0 054-0446 POLYGRAPH TESTING o o 000 000 000 000 000 054-0451 RADIO RENT ampREPAIR o o 000 39000 000 39000 -39000

Prepared by the Tom Green County Auditors Office Page 42 of 56

VOL 74Pfl()E 478

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 18

001 GENERAL FUND - SHERIFF Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bull YTD Expenses Encumbrances YTD Exp + Ene _UnEnc Balance Rm 054-0452 AUTO WASH ampMAINTENA 200 200 000 134_71 6652 20123 -123 -1 054-0464 COMMUNICATIONS EQUIP o o 000 000 000 000 000 bullbullbull 054-0470 CAPITALIZED EaUIPMEN o o 000 000 000 000 000 bullbullbull 054-0475 EQUIPMENT o o 000 000 000 000 000 bullbullbull 054-0484 TRAVELPRISONERS 30000 30000 248508 662026 435165 10971 91 1902809 63 054-0496 NOTARY BONO 213 213 000 8810 000 8810 12490 59 054-0503 DARE PROGRAM 4000 4000 154243 308209 000 308209 91791 23 054-0504 EQUIPMENTSTEP PROGR 6700 6700 000 88700 000 88700 581300 87 054-0505 TRAVEL ampTRAININGST 2760 2760 000 290168 000 290168 -14168 -5 054-0571 AUTOMOBILES 103765 103765 000 10376500 000 10376500 000 0 054-0577 K-9 PROGRAM 5500 5500 23553 346692 000 346692 203308 37 054-0680 EQUIPMENT ampSUPPLIES 65000 65000 249643 5106743 150263 5257006 1242994 19

TOTAL SHERIFF 2099562 2128498 15364873 158107911 1405974 159513885 53335881 25

001 - GENERAL FUND JUVENILE PROBATION

056-0102 SALARYDISTRICT JUDG 55330 55330 461084 4149756 000 4149756 1383244 25 056-0105 SALARYEMPLOYEES 454998 454998 3747222 32631239 000 32631239 12868561 28 056-0108 SALARYPARTTIME o o 000 000 000 000 000 bullbullbull 056-0201 FICAMEDICARE 51659 51659 314954 3431619 000 3431619 1734281 34 056-0202 GROUP HOSPITAL INSUR 90000 90000 689630 6266618 000 6266618 2733382 30 056-0203 RETIREMENT 50975 50975 332644 2869759 000 2869759 2227741 44 056-0301 OFfiCE SUPPLIES 10000 10000 7173 939545 6950 946495 53505 5 056-0335 AUTO REPAIR FUEL E 24600 24600 66906 605084 000 605084 1854916 75 056-0428 TRAVEL ampTRAINING 20000 20000 175721 1180410 000 1180410 819590 41 056-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 bullbull

056-0475 EQUIPMENT 2500 2500 000 39799 105700 145499 104501 42 056-0513 PARENT AID PROGRAM o o 000 000 000 000 000 bullbullbull 056-0517 peCPPROBATION COMMU o o 000 000 000 000 000

056-0571 AUTOMOBILES 19000 19000 000 -259047 2143400 1884353 15647 1

TOTAL JUVENILE PROBATION 779062 779062 5795334 51854782 2256050 54110832 23795368 31

001 - GENERAL FUND - RADAR UNIT

057-0473 RADAR UNIT 2738 2738 000 000 000 000 273800 100

TOTAL RADAR UNIT 2738 2738 000 000 000 000 273800 100

001 - GENERAL FUND MENTAL HEALTH UNIT

058-0105 SALARYEMPLOYEES 84563 84563 704694 5829486 000 5829486 2626814 31 058middot0108 SALARYPARTTIME o o 000 000 000 000 000 058-0109 SALARYSUPERVISOR o o 000 000 000 000 000 058-0201 FICAMEDICARE 6469 6469 53910 485190 000 485190 161710 25 058-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 058-0203 RETIREMENT 6383 6383 52782 479898 000 479898 158402 25

Prepared by the Tom Green County Auditors Office Page 43 of 56

VOL 479

t bull bull d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 19

001 - GENERAL FUND - MENTAL HEALTH UNIT Account bull Orig Budget Curr Budget Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 058-0204 WORKERS COMPENSATION 1963 1963 000 000 000 000 196300 100 058-0205 UNEMPLOYMENT INSURAN 194 194 000 000 000 000 19400 100 058-0301 OFFICE SUPPLIES 1000 1000 000 000 000 000 100000 100 058-0335 AUTO REPAIR FUEL E 0 0 47640 257362 000 257362 -257362 058-0388 CELLULAR PHONEPAGER 900 900 43650 134260 000 134260 -44260 -49 058-0428 TRAVEL ampTRAINING 2000 2000 000 000 000 000 200000 100 058-0475 EQUIPMENT 0 0 000 000 000 000 000 058-0571 AUTOMOBILES 0 0 000 000 000 000 000 058-0675 PROFESSIONAL FEES o o 000 000 000 000 000 058-0678 CONTRACT SERVICE FOR o o 000 000 000 000 000

TOTAL MENTAL HEALTH UNIT 114272 114272 989214 7965173 000 7965173 3462027 30

001 - GENERAL FUND - PARENT AID PROGRAM

059-0105 SALARYEMPLOYEES 23030 23030 191916 1727244 000 1727244 575756 25 059-0201 FICAMEDICARE 1762 1762 14680 132120 000 132120 44080 25 059-0202 GROUP HOSPITAL INSUR 3600 3600 28846 288520 000 288520 71480 20 059-0203 RETIREMENT 1738 1738 14374 130692 000 130692 43108 25 059-0204 WORKERS COMPENSATION 91 91 000 000 000 000 9100 100 059-0205 UNEMPLOYMENT INSURAN 53 53 000 000 000 000 5300 100 059-0428 TRAVEL ampTRAINING 312 312 000 000 000 000 31200 100

TOTAL PARENT AID PROGRAM 30586 30586 249816 2278576 000 2278576 780024 26

001 - GENERAL FUND - ENVIRONMENTAL PROTECTION

060-0103 SALARYASSISTANTS o 23753 197938 1781442 000 1781442 593858 25 060-0105 SALARYEMPLOYEES 19970 19970 166420 1497780 000 1497780 499220 25 060-0109 SALARYSUPERVISOR 23753 o 000 000 000 000 000 060-0201 FICAMEDICARE 4324 4324 36038 324342 000 324342 108058 25 060-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 060-0203 RETIREMENT 4267 4267 33634 305808 000 305808 120892 28 060-0207 PROFESSIONAL SERVICE o o 000 000 000 000 000 060-0301 OFFICE SUPPLIES 300 300 000 5970 000 5970 24030 80 060-0388 CELLULAR PHONEPAGER 432 432 4059 38876 000 38876 4324 10 060-0389 TRAPPER PROGRAM 16800 16800 140000 1120000 000 1120000 560000 33 060-0405 DUES ampSUBSCRIPTIONS 90 90 000 8500 000 8500 500 6 060-0427 AUTO ALLOWANCE 12804 12804 106700 960300 000 960300 320100 25 060-0428 TRAVEL amp TRAINING 2500 2500 000 146891 000 146891 103109 41

TOTAL ENVIRONMENTAL PROTECTIO 92440 92440 742481 6709227 000 6709227 2534773 27

001 - GENERAL FUND - VEHICLE MAINTENANCE

070-0105 SALARYEMPLOYEES 21004 21004 19866 1575306 000 1575306 525094 25 070-0109 SALARYSUPERVISOR 34393 34393 286610 2579490 000 2579490 859810 25 070-0201 FICAMEDICARE 4238 4238 32062 299035 000 299035 124765 29

Prepared by the Tom Green County Auditors Office Page 44 of 56

YOL 74 PAlE 480

Tom Green Auditor BUD GET A R Y Ace 0 U N TIN G S Y S T E M 154659 02 JUl 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002

001 - GENERAL FUND - VEHICLE MAINTENANCE Account_ bullbullbullbullbullbullbullbull _bullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances 070-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 070-0203 RETIREMENT 4181 4181 34578 326004 000 070-0301 OFFICE SUPPLIES 300 300 1588 16587 000 070-0335 AUTO REPAIR FUEL E 4500 4500 106341 339913 562 070-0337 GASOLINE 3500 3500 202018 380692 000 070-0351 SHOP SUPPLIES 10000 10000 222465 1438464 000 070-0388 CELLULAR PHONEPAGER 720 720 5944 38970 000 070-0391 UNIFORMS 1175 1175 5730 78686 000 070-0428 TRAVEL amp TRAINING 200 200 000 000 000 070-0433 INSPECTION FEES o o 000 000 000 070-0470 CAPITALIZED EQUIPMEN 4000 4000 114000 114000 000 070-0475 EQUIPMENT 400 400 000 299800 0_00 070-0572 HAND TOOLS ampEQUIPME 1000 1000 000 45160 000

TOTAL VEHICLE MAINTENANCE 96811 96811 1088894 8051425 562

001 - GENERAL FUND - HEALTH DEPARTMENT

075-0474 MENTAL HEALTH 41000 41000 000 4100000 000 075-0477 COMMITMENT EXPENSE 95000 95000 841800 6821300 000 075-0478 ALCOHOL ampDRUG ABUSE 12750 12750 000 1275000 000 075-0512 EVALUATION amp RAPE EX 5000 5000 1667 428781 000

TOTAL HEALTH DEPARTMENT 153750 153750 843467 12625081 000

001 - GENERAL FUND - WELFARE DEPARTMENT

076-0384 HOPE HOUSE 2500 2500 000 250000 000 076-0467 ASSAULT VICTIM SERVI 2500 2500 000 250000 000 076-0476 TGC CHILD PROTECTIVE 28000 28000 000 2800000 000 076-0487 GUARDIANSHIP ALLIANC 2500 2500 000 250000 000 076-0488 MEALS FOR THE ElDERL 2500 2500 000 250000 000 076-0509 CRIME STOPPERS 1500 1500 000 150000 000

TOTAL WELFARE DEPARTMENT 39500 39500 000 3950000 000

001 - GENERAL FUND - SAHF HEALTHWISE GRANT

077-0435 BOOKS o o 000 000 000

TOTAL SAHF HEALTHWISE GRANT o o 000 000 000

001 GENERAL FUND - INDIGENT HEALTH CARE

078-0105 SALARYEMPLOYEES 16497 16497 135797 1218461 000 078-0108 SALARYPARTTIME 1800 1000 000 000 000 078-0109 SALARYSUPERVISOR 23828 23828 188272 1818000 000

YTD Exp + Enc 519318 326004

16587 340475 380692

1438464 38970 78686

000 000

114000 299800

45160

8051987

4100000 6821300 1275000 428781

12625081

250000 250000

2800000 250000 250000 150000

3950000

000

000

1218461 000

1818000

Page 20

UnEnc Balance Rm 200682 28

92096 22 13413 45

109525 24 -30692 middot9

438464 -44 33030 46 38814 33 20000 100

000

286000 72 -259800 650

54840 55

1629113 17

000 0 2678700 28

000 0 71219 14

2749919 18

000 0 000 0 000 0 000 0 000 0 000 0

000 0

000

000

431239 26 100000 100 564800 24

Prepared by the Tom Green County Auditors Office Page 45 of 56

VOL ( 4PhGE 481

r bull t

_ _- -- ----_ - -- --- -- -- -- --- -- --_ --- - ~ _ Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002

Statement of Expenditures - Budget vs Actual GENERAL FUND

The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 21 _ __ _---------------------------------------------------------~----------------------------------- - - -~~------------- -

-~~~~----------------------------~--------------~--

~

001 - GENERAL FUND - INDIGENT HEALTH CARE Account bullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 078-0201 FICAMEDICARE 3222 3222 24292 225355 000 225355 96845 30 078-0202 GROUP HOSPITAL INSUR 7200 7200 57692 432765 000 432765 287235 40 078-0203 RETIREMENT 3044 3044 24273 230025 000 230025 743_75 24 078-0204 WORKERS COMPENSATION 0 0 000 000 000 0_00 000 078-0205 UNEMPLOYMENT INSURAN 0 0 000 000 000 000 000 078-0301 OFFICE SUPPLIES 800 1600 14932 139948 000 139948 20052 13 078-0396 CONTRACT SCREENING 30000 30000 250000 2250000 000 2250000 7500_00 25 078-0397 HEALTH CARE COST 10 1330110 1325921 000 000 000 000 1 325921 00 100 078-0398 HEALTH CARE COST ABO 261111 261111 000 000 000 000 26111100 100 0780428 TRAVEL amp TRAINING 1000 1000 000 99750 000 99750 250 0 078-0445 SOFTWARE MAINTENANCE 0 0 000 000 000 000 000 078-0475 EQUIPMENT 0 0 000 000 000 000 000 078-0482 CAPITALIZED SOFTWARE 0 0 000 000 000 000 000 078-0700 PHYSICIAN NONEMERG 0 0 3657637 20565522 000 20565522 -20565522 078-0704 PRESCRIPTION DRUGS 0 0 000 9699520 000 9699520 -9699520 078-0708 HOSPITAL INPATIENT 0 0 7543225 57045843 000 57045843 -57045843 078-0712 HOSPITAL OUTPATIENT 0 0 1805584 39633222 000 39633222 -39633222 078-0716 LABORATORYX RAY 0 0 387535 6203356 000 6203356 -6203356 078-0720 SKILLED NURSING FACI 0 0 0_00 000 000 000 000 078-0724 FAMILY PLANNING 0 0 000 000 000 000 000 078middot0728 EMERGENCY PHYSICIAN 0 0 000 729096 000 729096 -729096 078-0732 EMERGENCY HOSPITAL 0 0 000 000 000 000 000 078middot0736 EMERGENCY LABORATORY 0 0 000 000 000 000 000

_______________________ bullbull _ bullbull ____ ~ ____ ~~~ __ ~ __________________ w _ bullbullbullbull _ _______ bull ________ ~_A __ ~A

TOTAL INDIGENT HEALTH CARE 1678612 1674423 140892_39 140290863 0_00 140290863 27151437 16

001 - GENERAL FUND COUNTY LIBRARY

080-0103 SALARYASSISTANTS 37949 37949 582256 4100902 000 41009_02 -306002 -8 080-0105 SALARYEMPLOYEES 459295 458795 3391910 31192709 000 31192709 146867_91 32 080-0108 SALARYPARTTIME 96125 96125 874536 6897419 000 68974_19 2715081 28 080-0109 SALARYSUPERVISOR 49380 49380 411498 3703482 000 37034_82 1234518 25 080-0201 FICAMEDICARE 49225 49225 394925 3450375 000 3450375 1472125 30 080-0202 GROUP HOSPITAL INSUR 86400 86400 634612 55451 77 000 5545177 3094823 36 080-0203 RETIREMENT 48565 48565 394580 3480355 000 3480355 1376145 28 080-0301 OFFICE SUPPLIES 15000 15000 80565 1128076 48587 1176663 323337 22 080-0325 PRINTING EXPENSE 800 800 000 26373 19524 45897 34103 43 080-0335 AUTO REPAIR FUEL E 250 250 000 000 000 000 25000 100 080-0336 AUDIOVISUAL SUPPLIE 11000 11000 114194 863535 154708 1018243 81757 7 080-0385 INTERNET SERVICE 12900 12900 104875 590023 426479 1016502 273498 21 080-0388 CELLULAR PHONEPAGER 460 460 5127 31967 000 31967 14033 31 080middot0405 DUES amp SUBSCRIPTIONS 450 450 000 36000 000 36000 9000 20 080-0416 COMPUTER SERVICE 3840 3840 55000 279500 000 279500 104500 27 080-0427 AUTO ALLOWANCE 713 950 7920 71280 000 71280 23720 25 080-0428 TRAVEL amp TRAINING 4500 4500 000 218044 000 218044 231956 52 080-0429 INCOUNTY TRAVEL 250 250 000 000 000 000 25000 100 080-0435 BOOKS 115000 115000 10675_28 7170448 1994810 9165258 2334742 20 080-0437 PERIODICALS 15500 15500 40144 1266188 -21544 1244644 305356 20 080-0438 BINDING 5000 5000 121453 216414 000 216414 283586 57 080-0449 COMPUTER EQUIPMENT M 4250 4250 000 417200 000 417200 7800 2

Prepared by the Tom Green County Auditors Office Page 46 of 56

VOl 7 4 PAllE 482

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 22

001 - GENERAL FUND COUNTY LIBRARY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 080-0469 SOFTWARE EXPENSE 16250 16250 000 1618399 000 1618399 6601 0 080-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 080-0475 EQUIPMENT 11000 11000 12148 899900 26325 926225 173775 16 080-0592 BOOKMOBILE EXPENSE 2000 2000 19452 289304 000 289304 -89304 -45

TOTAL COUNTY LIBRARY 1046102 1045839 8312723 73493070 26488_89 76141959 28441941 27

DOl - GENERAL FUND - PARKS ampSOLID WASTE

081-0105 SALARYEMPLOYEES 32427 32427 260136 2433642 000 2433642 809058 25 081-0108 SALARYPARTTIME 4000 4000 63300 363480 000 363480 36520 9 081-0109 SALARYSUPERVISOR 21004 21004 175034 1575306 000 1575306 525094 25 081-0201 FICAMEDICARE 4393 4393 37741 332142 000 332142 107158 24 081-0202 GROUP HOSPITAL INSUR 10800 10800 57692 663593 000 663593 416407 39 081-0203 RETIREMENT 4033 4033 32594 303368 000 303368 99932 25 081middot0301 OFFICE SUPPLIES 200 200 000 19401 000 19401 599 3 081-0303 SANITATION SUPPLIES 250 250 000 18682 000 18682 6318 25 081-0337 GASOLINE 3500 3500 36402 223343 000 223343 126657 36 081-0339 GREASE ampOIL 500 500 4573 29287 000 29287 20713 41 081-0340 ANTIFREEZE 50 50 1000 6925 000 6925 -1925 -39 081-0341 TIRES ampTUBES 1600 1600 000 112962 000 112962 47038 29 081-0343 EQUIPMENT PARTS ampRE 7500 7500 117105 1010636 000 1010636 -260636 -35 081-0388 CELLULAR PHONEPAGER 1463 1463 9203 75641 000 75641 70659 48 081-0391 UNIFORMS 1000 1000 1845 61578 000 61578 38422 38 081-0418 HIRED SERVICES 2750 2750 22500 232500 000 232500 42500 15 081-0440 UTILITIES 8000 8000 60216 507969 000 507969 292031 37 081-0453 DUMPGROUND MAINTENAN 35500 35500 250845 1883630 4895 1888525 1661475 47 081-0460 EQUIPMENT RENTALS 3000 3000 000 000 235839 235839 64161 21 081-0470 CAPITALIZED EQUIPMEN 20000 21485 000 2148483 000 2148483 000 0 081-0514 SPECIAL PROJECTS 5000 4350 4354 75792 000 75792 359208 83 081-0530 BUILDING REPAIR 4000 4000 16673 210800 000 210800 189200 47 081-0553 COUNTY WIDE CLEAN-UP 4500 4500 -55305 43695 000 43695 406305 90 081-0572 HAND TOOLS ampEQUIPME 3600 2765 4623 277759 000 277759 -1242 -0 081-0674 CONTRACT SERVICE o o 000 000 000 000 000

TOTAL PARKS ampSOLID WASTE 179070 179070 1100531 12610614 240734 12851348 5055652 28

001 - GENERAL FUND - TIFB GRANT

083-0301 OFFICE SUPPLIES o o 000 000 000 000 000 083-0428 TRAVEL ampTRAINING o o 000 000 000 000 000 083-0445 SOFTWARE MAINTENANCE o o 000 000 000 000 000 083-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 083-0475 EQUIPMENT o o 000 000 1509468 1509468 -1509468 083-0482 CAPITALIZED SOFTWARE o o 000 000 000 000 000 083-0678 CONTRACT SERVICE FOR o o 000 000 000 000 000

TOTAL TFB GRANT o o 000 000 1509468 1509468 -1509468

Prepared by the Tom Green County Auditors Office Page 47 of 56

VOL I4PHE 483

b bull bull r

II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expendituresmiddot Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 23

001 - GENERAL FUND - COMMUNITY NET~RKING 2TIFB Account bullbullbullbullbullbullbullbullbull bullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 085-0105 SALARYEMPLOYEES o 0 -1087160 -503828 000 -503828 503828 085-0201 FICAMEDICARE o 0 -44628 000 000 000 000 085-0202 GROUP HOSPITAL INSUR o 0 000 000 000 000 000 085-0475 EQUIPMENT o 0 1858376 1858376 000 1858376 -1858376 085-0674 CONTRACT SERVICE o 0 874998 882492 000 882492 -882492 085-0675 PROFESSIONAL FEES o 500 000 2750000 000 2750000 -2700000 400

TOTAL COMMUNITY NET~RKING 2 o 500 1601586 4987040 000 4987040 middot4937040 874

001 - GENERAL FUND - EXTENSION SERVICE

090-0102 SALARYDISTRICT JUDG 13168 13168 109730 987570 000 987570 329230 25 090-0103 SALARYASSISTANTS 42469 42469 353918 2850043 000 2850043 1396857 33 090-0105 SALARYEMPLOYEES 32780 32780 273164 2173693 000 2173693 1104307 34 090-0108 SALARYPARTTIME 6500 6500 55000 472500 000 472500 177500 27 090-0201 FICAMEDICARE 6040 6040 50402 399904 000 399904 204096 34 090-0202 GROUP HOSPITAL INSUR 18000 18000 88203 776876 000 776876 1023124 57 090-0203 RETIREMENT 2965 2965 25403 203195 000 203195 93305 31 090-0301 OFFICE SUPPLIES 1100 1100 2799 74404 000 74404 35596 32 090-0335 AUTO REPAIR FUEL E 5000 5000 12713 172496 000 172496 327504 66 090-0380 HORTICULTURE DEMONST 300 300 000 000 000 000 30000 100 090-0388 CELLULAR PHONEPAGER 1200 1200 10918 128692 000 128692 -8692 -7 090-0393 4H CLUB STOCK SH~ 3200 3200 000 284480 000 284480 35520 11 090-0394 HOME DEMONSTRATION E 300 300 000 29519 000 29519 481 2 090-0405 DUES ampSUBSCRIPTIONS 90 90 000 9000 000 9000 000 0 090-0427 AUTO ALL~ANCE 13860 16446 137048 1087874 000 1087874 556726 34 090-0428 TRAVEL ampTRAINING 3600 3600 55800 107487 000 107487 252513 70 090-0440 UTILITIES 1500 1500 9885 116748 000 116748 33252 22 090-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 090-0475 EQUIPMENT 1150 1150 000 175000 000 175000 -60000 -52 090-0496 NOTARY BONO o o 000 000 000 000 000 090-0507 AGRICULTURE DEMONSTR 300 300 000 000 000 000 30000 100 090-0571 AUTOMOBILES 28000 28000 000 2565100 000 2565100 234900 8

TOTAL EXTENSION SERVICE 181522 184108 1184983 12614581 000 12614581 5796219 31

001 - GENERAL FUND - COUNTY COURTS

19-0105 SALARYEMPLOYEES 68558 9776 83136 818319 000 818319 159281 16 119-0108 SALARYPARTTIME o o 000 000 000 000 000 119-0110 SALARYAPPT - COMM C 36426 95208 791730 7125575 000 7125575 2395225 25 119-0201 FICAMEDICARE 8031 8031 66928 607714 000 607714 195386 24 119-0202 GROUP HOSPITAL INSUR 12600 12600 100960 879950 000 8799 50 380050 30 119-0203 RETIREMENT 7924 7924 65526 601027 000 601027 191373 24 119-0301 OFFICE SUPPLIES 200 200 2720 13606 000 13606 6394 32 119middot0411 REPORTING SERVICE 5000 5000 207150 691888 000 691888 -191888 -38 119-0413 COURT APPOINTED AT TO 225000 225000 2464217 29380086 000 29380086 -6880086 middot31 119-0414 JURORS 1000 1000 000 000 000 000 1 00000 1 00 19-0425 YITNESS EXPENSE 3500 3500 3500 160750 000 60750 189250 54

Prepared by the Tom Green County Auditors Office Page 48 of 56

VOL 14 PM1E 484

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 24

001 - GENERAL FUND - COUNTY COURTS Account bullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Monthly Exp YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 119-0428 TRAVEL ampTRAINING 850 850 000 000 000 000 85000 100 119-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 119-0483 JURORSMEALS amp LODGI 600 600 7329 62002 000 62002 -2002 -3 119-0580 PSYCHOLOGICAL EXAMS o o 120000 340000 000 340000 -340000

TOTAL COUNTY COURTS 369689 369689 3913196 40680917 000 40680917 -3712017 -10

001 - GENERAL FUND - JUSTICE OF THE PEACE 2 BUILDING

130-0303 SANITATION SUPPLIES 100 100 000 4560 000 4560 5440 54 130-0358 SAFETY EQUIPMENT 100 100 000 000 000 000 10000 100 130-0418 HIRED SERVICES o o 000 000 000 000 000 130-0433 INSPECTION FEES 5 5 000 400 000 400 100 20 130-0462 OFFICE RENTAL 14000 14000 104500 940500 000 940500 459500 33 130-0530 BUILDING REPAIR 100 100 000 000 000 000 10000 100

TOTAL JUSTICE OF THE PEACE 2 14305 14305 104500 945460 000 945460 485040 34

001 - GENERAL FUND - JUSTICE OF THE PEACE 3 BUILDING

131-0303 SANITATION SUPPLIES 100 100 000 5189 000 5189 4811 48 131-0358 SAFETY EQUIPMENT o o 000 000 000 000 000 131-0418 HIRED SERVICES o o 000 000 000 000 000 131-0433 INSPECTION FEES 5 5 000 000 000 000 500 100 131-0530 BUILDING REPAIR o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 3 105 105 000 5189 000 5189 5311 51

001 - GENERAL FUND - SHOP BUILDING

132-0303 SANITATION SUPPLIES 250 250 000 000 000 000 25000 100 132-0358 SAFETY EQUIPMENT 726 726 000 000 000 000 72600 100 132-0418 HIRED SERVICES 180 180 000 16200 000 16200 1800 10 132-0433 INSPECTION FEES 50 50 000 4400 000 4400 600 12 132-0440 UTILITIES 12500 12500 51508 575348 000 575348 674652 54 132-0530 BUILDING REPAIR 5000 5000 000 481175 000 4811 75 18825 4

TOTAL SHOP BUILDING 18706 18706 51508 1077123 000 1077123 793477 42

001 - GENERAL FUND - BELL STREET BUILDING

133-0303 SANITATION SUPPLIES 2000 2000 3309 153962 20273 174235 25765 13 133-0358 SAFETY EQUIPMENT 500 500 000 8900 000 8900 41100 82 133-0418 HIRED SERVICES 540 540 000 15120 000 15120 38880 72 133-0433 INSPECTION FEES 15 15 000 2400 000 2400 -900 -60 133-0440 UTILITIES 27500 27500 528470 1940344 000 1940344 809656 29 133-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

Prepared by the Tom Green County Auditors Office Page 49 of 56

VOL 74~HE 485

h d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 3D 2002 Page 25

001 - GENERAL FUND - BELL STREET BUILDING Account_ bullbullbullbullbullbull __ bull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 133-0514 SPECIAL PROJECTS 6000 6000 000 000 000 000 600000 100 133-0530 BUILDING REPAIR 10000 10000 286342 869149 000 869149 130851 13

TOTAL BELL STREET BUILDING 46555 46555 818121 2989875 20273 3010148 1645352 35

001 - GENERAL FUND - NORTH BRANCH LIBRARY BUILDING

134-0303 SANITATION SUPPLIES 100 100 000 000 000 000 10000 100 134-0358 SAFETY EQUIPMENT 125 125 000 8900 000 8900 3600 29 134-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 134-0433 INSPECTION FEES 10 10 000 1200 000 1200 -200 -20 134-0440 UTILITIES 8000 8000 63038 450322 000 450322 349678 44 134-0514 SPECIAL PROJECTS o o 000 000 000 000 000 134-0530 BUILDING REPAIR 1200 1200 000 91931 000 91931 28069 23

TOTAL NORTH BRANCH LIBRARY BU 9567 9567 63038 564233 000 564233 392467 41

001 - GENERAL FUND - YEST BRANCH LIBRARY BUILDING

135-0303 SANITATION SUPPLIES 100 100 000 4547 000 4547 5453 55 135-0358 SAFETY EQUIPMENT 125 125 10815 10815 000 10815 1685 13 135-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 135-0433 INSPECTION FEES 5 5 000 400 000 400 100 20 135-0440 UTILITIES 9000 9000 108657 594666 000 594666 305334 34 135-0514 SPECIAL PROJECTS o o -1875600 -1875600 000 -1875600 1875600 135-0530 BUILDING REPAIR 3500 8500 3858 281120 475000 756120 93880 11

TOTAL YEST BRANCH LIBRARY BUI 12862 17862 -1752270 -972172 475000 -4971 72 2283372 128

001 - GENERAL FUND - BUILDING MAINTENANCE

136-0103 SALARYASSISTANTS o 21004 175034 1575306 000 1575306 525094 25 136-0105 SALARYEMPLOYEES 106710 85706 714216 6427944 000 6427944 2142656 25 136-0109 SALARYSUPERVISOR 38500 38500 320834 2887506 000 2887506 962494 25 136-0201 FICAMEDICARE 11108 11108 89700 806109 000 806109 304691 27 136-0202 GROUP HOSPITAL INSUR 25200 25200 201922 1846474 000 1846474 673526 27 136-0203 RETIREMENT 10960 10960 90636 824076 000 824076 271924 25 136-0301 OFFICE 1UPPLIES 400 400 000 43388 000 43388 -3388 -8 136-0335 AUTO REPAIR FUEL E 750 750 4565 94475 000 94475 -19475 -26 136-0337 GASOLINE 2000 2000 27862 118118 000 118118 81882 41 136-0339 GREASE ampOIL 80 80 866 4532 000 4532 3468 43 136-0340 ANTIFREEZE 40 40 000 1000 000 1000 3000 75 136-0341 TIRES amp TUBES 250 250 000 18155 000 18155 6845 27 136-0342 BATTERIES 130 130 000 000 000 000 13000 100 136-0343 EQUIPMENT PARTS amp RE 250 250 499 617 000 617 24383 98 136-0351 SHOP SUPPLIES 300 300 000 9546 000 9546 20454 68 136-0358 SAFETY EQUIPMENT 300 300 000 13822 000 13822 16178 54 136-0388 CELLULAR PHONEPAGER 2886 2886 14340 151955 68660 220615 67985 24

Prepared by the Tom Green County Auditors Office Page 50 of 56

VOl 7 4 ~AGE 486

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 26

001 - GENERAL FUND BUILDING MAINTENANCE Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 136-0391 UNIFORMS 3192 3192 12285 173423 000 173423 145777 46 136-0428 TRAVEL ampTRAINING 1000 1000 000 40000 000 40000 60000 60 136middot0464 COMMUNICATIONS EQUIP 0 0 000 000 000 000 000

136-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000

136-0475 EQUIPMENT 600 600 000 57700 000 57700 2300 4 136middot0514 SPECIAL PROJECTS 0 0 middot4765350 -4765350 000 -4765350 4765350

136middot0571 AUTOMOBILES 0 0 000 000 000 000 000

136-0572 HAND TOOLS ampEQUIPME 2000 2000 5900 201820 000 201820 -1820 -1 ------~---- ----------- ---------~~-- ------------- - --__--- -------------- -- _shy

TOTAL BUILDING MAINTENANCE 206656 206656 -3106691 10530616 68660 10599276 10066324 49

001 - GENERAL FUND - TAX ASSESSOR DRIVE_UP BOOTH

137-0530 BUILDING REPAIR 1000 1000 000 12922 000 12922 87078 87 __ ------- -------------- -------------- -------------- ---------- _- _ _---------- --shy--------~--

TOTAL TAX ASSESSOR DRIVE_UP B 1000 1000 000 12922 000 12922 87078 87

001 GENERAL FUND - HOUSEKEEPING DEPARTMENT

138-0105 SALARYEMPLOYEES 104340 104340 762756 6866905 000 6866905 3567095 34 138-0108 SALARYPARTTIME 35625 35625 232470 2003318 000 2003318 1559182 44 138-0109 SALARYSUPERVISOR 20475 20475 170622 1533497 000 1533497 514003 25 138-0201 FICAMEDICARE 12346 12346 86742 771482 000 771482 463118 38 138-0202 GROUP HOSPITAL INSUR 28800 28800 201922 1840674 000 1840674 1039326 36 138-0203 RETIREMENT 12181 12181 87769 788321 000 788321 429779 35 138-0301 OFFICE SUPPLIES 350 350 000 31055 000 31055 3945 11 138-0343 EQUIPMENT PARTS ampRE 500 500 13682 13682 000 13682 36318 73 138-0351 SHOP SUPPLIES 400 400 000 26270 000 26270 13730 34 138-0388 CELLULAR PHONEPAGER 624 624 2600 49800 000 49800 12600 20 138-0391 UNIFORMS 2800 2800 20105 152251 000 152251 127749 46 138-0427 AUTO ALLOWANCE 950 950 5940 53460 000 53460 41540 44 138-0428 TRAVEL ampTRAINING 300 300 000 1500 000 1500 28500 95 138-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000

138-0475 EQUIPMENT 2450 2450 000 190660 55400 246060 -1060 -0 138-0572 HAND TOOLS ampEQUIPME 250

-_ _ 250

----------shy shy -

000

000 ----------_

000 _ __ _w ___ ~~ __ _________ 000

_ 25000 100

TOTAL HOUSEKEEPING DEPARTMENT 222391 222391 1584608 14322875 55400 14378275 7860825 35

001 bull GENERAL FUND - COURT STREET ANNEX

139-0303 SANITATION SUPPLIES 1500 1500 8019 90484 11470 101954 48046 32 139-0358 SAFETY EQUIPMENT 240 240 000 000 000 000 24000 100 139-0418 HIRED SERVICES 6874 6874 77446 5171 74 487086 1004260 -316860 -46 139-0433 INSPECTION FEES 944 944 000 18800 000 18800 75600 80 139-0440 UTILITIES 56000 56000 50819 3936016 000 3936016 1663984 30 139-0514 SPECIAL PROJECTS 2500 2500 000 000 000 000 250000 100 139-0530 BUILDING REPAIR 17500 17500 275640 852965 6300 859265 890735 51

Prepared by the Tom Green County Auditors Office Page 51 of 56

VOL 14 PAGE 487

t t

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 27

001 - GENERAL FUND - COURT STREET ANNEX Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm

TOTAL COURT STREET ANNEX 85558 85558 411924 5415439 504856 5920295 2635505 31

001 GENERAL FUND - COURTHOUSE BUILDING

140-0303 SANITATION SUPPLIES 5000 5000 23908 284924 48315 333239 166761 33 140-0352 YARD SUPPLIES 1750 1750 000 4825 000 4825 1701 75 97 140-0358 SAFETY EQUIPMENT 500 500 000 5700 000 5700 44300 89 140-0418 HIRED SERVICES 9488 9488 81051 652233 562565 1214798 -265998 -28 140-0433 INSPECTION FEES 1325 1325 000 15200 000 15200 117300 89 140-0440 UTILITIES 78000 78000 109279 4315789 000 4315789 3484211 45 140-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 140-0514 SPECIAL PROJECTS 7500 7500 000 000 000 000 750000 100 140-0530 BUILDING REPAIR 25000 20000 246955 878379 44460 922839 1077161 54

TOTAL COURTHOUSE BUILDING 128563 123563 461193 6157050 655340 6812390 5543910 45

001 - GENERAL FUND - EDD B KEYES BUILDING

141-0303 SANITATION SUPPLIES 5000 5000 22011 313523 40106 353629 146371 29 141-0358 SAFETY EQUIPMENT 300 300 000 23496 000 23496 6504 22 141-0418 HIRED SERVICES 10332 10332 104091 746459 720714 1467173 -433973 -42 141-0433 INSPECTION FEES 1478 1478 000 28600 000 28600 119200 81 141-0440 UTILITIES 107500 107500 23078 5392544 000 5392544 5357456 50 141-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 141-0475 EQUIPMENT o o 000 000 000 000 000 141-0514 SPECIAL PROJECTS o o 000 490 000 490 -490 141-0530 BUILDING REPAIR 25000 25000 121156 1294220 99491 1393711 110628944

TOTAL EDD B KEYES BUILDING 149610 149610 270336 7799332 860311 8659643 6301357 42

001 - GENERAL FUND - JAIL BUILDING

142-0327 KITCHEN REPAIRS 1000 1000 8821 215130 30295 245425 -145425 145 142-0383 GENERATOR FUEL 500 500 16056 16056 000 16056 33944 68 142-0418 HIRED SERVICES 18184 18184 149387 970883 518017 1488900 329500 18 142-0433 INSPECTION FEES 905 905 000 44300 5000 49300 41200 46 142-0440 UTILITIES 230000 230000 1289184 16952599 000 16952599 6047401 26 142-0465 SURVEILLANCE SYSTEM 25800 25800 000 227314 44400 271714 2308286 89 142-0530 BUILDING REPAIR 38400 38400 604278 2153667 406539 2560206 1279794 33 142-0576 LAUNDRY EQUIPMENT 1000 1000 2652 3260 000 3260 96740 97

TOTAL JAIL BUILDING 315789 315789 2070378 20583209 1004251 21587460 9991440 32

001 - GENERAL FUND - SHERIFF BUILDING

143-0303 SANITATION SUPPLIES 2000 2000 000 53003 000 53003 146997 73

Prepared by the Tom Green County Auditors Office Page 52 of 56

VOL 74 PAGE 488

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 28

001 GENERAL FUND - SHERIFF BUILDING Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 143-0352 YARD SUPPLIES 250 250 000 000 000 000 25000 100 143-0358 SAFETY EQUIPMENT 300 300 000 000 000 000 30000 100 143-0383 GENERATOR FUEL 150 150 10534 21744 000 21744 -6744 -45 143-0418 HIRED SERVICES 264 264 000 23760 000 23760 2640 10 143middot0433 INSPECTION FEES 20 20 000 2000 000 2000 000 a 143-0440 UTILITIES 34000 34000 281726 1771842 000 1771842 1628158 48 143-0514 SPECIAL PROJECTS o o 000 000 000 000 000 143-0530 BUILDING REPAIR 10000 10000 7070 909574 12394 921968 78032 8

TOTAL SHERIFF BUILDING 46984 46984 299330 2781923 12394 2794317 1904083 41

001 GENERAL FUND - JUVENILE DETENTION BUILDING

144middot0303 SANITATION SUPPLIES 2000 2000 000 79602 200 79802 120198 60 144-0327 KITCHEN REPAIRS 1000 1000 000 000 000 000 100000 100 144-0352 YARD SUPPLIES 100 100 000 10000 000 10000 000 0 144middot0358 SAFETY EQUIPMENT 240 240 000 000 000 000 24000 100 144-0418 HIRED SERVICES 1660 1660 24000 138200 17000 155200 10800 7 144-0433 INSPECTION FEES 1184 1184 7500 21000 000 21000 97400 82 144-0440 UTILITIES 37500 37500 61176 2243109 5245 2248354 1501646 40 144-0530 BUILDING REPAIR 9000 9000 2377 84 806097 70000 876097 23903 3 144-0576 LAUNDRY EQUIPMENT 750 750 3207 4505 000 4505 70495 94

TOTAL JUVENILE DETENTION BUlL 53434 53434 333667 3302513 92445 3394958 1948442 36

001 - GENERAL FUND - TURNER BUILDING

145-0303 SANITATION SUPPLIES 100 100 000 000 000 000 10000 100 145-0418 HIRED SERVICES 180 180 000 59200 000 59200 -41200 229 145-0433 INSPECTION FEES 50 50 000 5000 000 5000 000 a 145-0440 UTILITIES 7000 7000 3202 308256 000 308256 391744 56 145-0514 SPECIAL PROJECTS 500 500 000 000 000 000 50000 100 145-0530 BUILDING REPAIR 2500 2500 000 3656 000 3656 246344 99

TOTAL TURNER BUILDING 10330 10330 3202 376112 000 376112 656888 64

001 - GENERAL FUND - WEBB BUILDING

146-0303 SANITATION SUPPLIES 200 200 000 1880 000 1880 18120 91 146-0358 SAFETY EQUIPMENT 100 100 000 000 000 000 10000 100 146-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 146-0433 INSPECTION FEES 10 10 000 800 000 800 200 20 146-0440 UTILITIES 2000 6000 66558 473824 000 473824 26176 21 146-0530 BUILDING REPAIR 500 500 31841 31841 5000 36841 13159 26

TOTAL WEBB BUILDING 2942 6942 98399 520225 5000 525225 168975 24

Prepared by the Tom Green County Auditors Office Page 53 of 56

b

VOL

= lit

489

III

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 29

001 - GENERAL FUND CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEne Balance Rm 192middot0601 RESERVES 320000 365316 000 000 000 000 36531610 100

TOTAL CONTINGENCY 320000 365316 000 000 000 000 36531610 100

001 - GENERAL FUND - MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT o o 313038 609125 000 609125 -609125

TOTAL MISCELLANEOUS o o 313038 609125 000 609125 -609125

TOTAL GENERAL FUND 20467888 20561606 150260757 1490384513 17017034 1507401547 548759065 27

Prepared by the Tom Green County Auditors Office Page 54 of 56

VOL 74 PAGE 490

----- -------------

~--------------------------------------------------------------~

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

ROAD amp BRIDGE PRECINCT 1 amp3 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 30

005 - ROAD amp BRIDGE PRECINCT 1 amp3 - CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 192-0601 RESERVES 363000 361910 000 000 000 000 36191000 100

TOTAL CONTINGENCY 363000 361910 000 000 0_00 000 36191000 100

005 ROAD amp BRIDGE PRECINCT 1 amp 3 - ROAD amp BRIDGE PRECINCT 1 amp 3

198-0105 SALARYEMPLOYEES 58209 58209 572160 4266351 000 4266351 1554549 27 198-0109 SALARYSUPERVISOR 31922 26224 218530 1966770 000 1966770 655630 25 198-0117 SALARYROAD SUPERINT 0 31922 266018 2394162 000 2394162 798038 25 198-0123 SALARYSHARED EMPLOY 296902 270678 1814698 16267349 000 16267349 10800451 40 198-0201 FICAMEDICARE 29608 29608 212164 1884144 000 1884144 1076656 36 198-0202 GROUP HOSPITAL INSUR 72000 72000 435869 4696667 000 4696667 2503333 35 198-0203 RETIREMENT 29211 29211 209256 1871902 000 1871902 1049198 36 198-0204 WORKERS COMPENSATION 9381 9381 000 000 000 000 938100 100 198-0205 UNEMPLOYMENT INSURAN 751 751 000 41533 000 41533 33567 45 198-0301 OFFICE SUPPLIES 0 0 000 20613 000 20613 -20613 198-0337 GASOLINE 24000 24000 63446 1550080 000 1550080 849920 35 198-0338 DIESEL FUEL 31000 31000 468554 1900463 000 1900463 1199537 39 198-0339 GREASE amp OIL 3500 3500 8229 195780 000 195780 154220 44 198-0340 ANTIFREEZE 150 150 1000 14225 000 14225 775 5 198-0341 TIRES ampTUBES 16000 16000 6788 318056 000 318056 1281944 80 198-0343 EQUIPMENT PARTS amp RE 60000 60000 352957 4742402 000 4742402 1257598 21 198-0356 MAINT amp PAVINGPRCT 240000 240000 4007536 13475841 2616455 16092296 7907704 33 198-0357 MAINT amp PAVINGPRCT 0 0 000 000 000 000 000 198-0379 RIGHT OF WAY ACQUISI 0 0 000 000 000 000 000 198-0388 CELLULAR PHONEPAGER 4000 4000 34677 293302 000 293302 106698 27 198-0391 UNIFORMS 6000 6000 23510 308493 000 308493 291507 49 198-0440 UTILITIES 2500 2500 20382 179149 000 179149 70851 28 198-0460 EQUIPMENT RENTALS 3000 3000 000 310550 000 310550 -10550 -4 198-0464 COMMUNICATIONS EQUIP 0 0 000 000 000 000 000 198-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 198-0475 EQUIPMENT 1000 1000 59999 59999 000 59999 40001 40 198middot0514 SPECIAL PROJECTS 60000 60000 000 000 4450000 4450000 1550000 26 198-0571 AUTOMOBILES 27000 27000 000 1955600 000 1955600 7444_00 28 198-0573 ROAD EQUIPMENT 180000 180000 000 7502447 000 7502447 10497553 58 198-0578 MEDICAL TESTINGDRUG 1000 1000 000 64000 000 64000 36000 36 198-0675 PROFESSIONAL FEES 0 1090 000 109000 000 109000 000 0

-~------ _ ----_- -- -------- - - -- ---- - ------- -~ TOTAL ROAD amp BRIDGE PRECINCT 1187134 1188224 8775773 66388878 7066455 73455333 45367067 38

005 - ROAD amp BRIDGE PRECINCT amp3 - MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT 0 0 000 15773 000 15773 -15773 -_ - - - _ _ _----- -----_ _---shy ---------- -------------- ---------- shy

TOTAL MISCELLANEOUS 0 0 000 15773 000 15773 -15773 ------ ----- ~ _---- --_ - --shy

TOTAL ROAD amp BRIDGE PRECINCT 1550134 1550134 8775773 66404651 7066455 73471106 81542294 53

Prepared by the Tom Green County Auditors Office Page 55 of 56

491VOL

t gt d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154700 02 JUL 2002 Statement of Expendituresmiddot Budget vs Actual

ROAD ampBRIDGE PRECINCT 2 amp4 The Software Group Inc for the Month of June and the 9 Months Ending June 30 2002 Page 31

006 ROAD ampBRIDGE PRECINCT 2 amp4 - CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 192-0601 RESERVES 275000 275000 000 000 000 000 27500000 100

____ _w_ lt0 ______----_ - ----- -----_ TOTAL CONTINGENCY 275000 275000 000 000 000 000 27500000 100

006 - ROAD ampBRIDGE PRECINCT 2 amp4 - ROAD ampBRIDGE PRECINCT 2 amp4

199-0105 SALARYEMPLOYEES 58209 58209 -247397 4266352 000 4266352 1554548 27 199-0109 SALARYSUPERVISOR 35251 28922 241014 2169126 000 2169126 723074 25 199-0117 SALARYROAD SUPERINT 0 35251 293754 2643786 000 2643786 881314 25 199-0124 SALARYSHARED EMPLOY 306380 277458 2453061 17108840 000 17108840 10636960 38 199-0201 FICAMEDICARE 30588 30588 200422 1978843 000 1978843 1079957 35 199-0202 GROUP HOSPITAL INSUR 72000 72000 377925 4280244 000 4280244 2919756 41 199-0203 RETIREMENT 30178 30178 199636 1984575 000 1984575 1033225 34 199-0204 WORKERS COMPENSATION 11383 11383 000 000 000 000 1138300 100 199-0205 UNEMPLOYMENT INSURAN 912 912 000 44242 000 44242 46958 51 199-0301 OFFICE SUPPLIES 50 50 000 000 000 000 5000 100 199-0337 GASOLINE 25000 25000 50435 1533982 000 1533982 966018 39 199-0338 DIESEL FUEL 50000 50000 297191 1899931 000 1899931 3100069 62 199-0339 GREASE ampOIL 4000 4000 30530 202175 000 202175 197825 49 199-0340 ANTIFREEZE 475 475 2500 14950 000 14950 32550 69 199-0341 TIRES ampTUBES 14000 14000 18587 367630 44114 411744 988256 71 199-0342 BATTERIES 0 0 000 000 000 000 000 199-0343 EQUIPMENT PARTS ampRE 50000 50000 784548 4089297 50081 4139378 860622 17 199-0357 MAINT ampPAVINGPRCT 252000 252000 3421931 11237634 1087565 12325199 12874801 51 199-0388 CELLULAR PHONEPAGER 5000 5000 34202 300413 000 300413 199587 40 199-0391 UNIFORMS 6000 6000 22094 308632 000 308632 291368 49 199-0420 TELEPHONE 0 0 000 2653 000 2653 -2653 199-0428 TRAVEL ampTRAINING 50 50 000 1500 000 1500 3500 70 199-0440 UTILITIES 15000 15000 10459 90350 000 90350 1409650 94 199-0460 EQUIPMENT RENTALS 2500 2500 10715 187115 000 1871 15 62885 25 199-0464 COMMUNICATIONS EQUIP a a 000 000 000 000 000 199-0470 CAPITALIZED EQUIPMEN 5000 5000 000 000 000 000 500000 100 199-0571 AUTOMOBILES 50000 50000 000 1955600 2103400 4059000 941000 19 199-0573 ROAD EQUIPMENT 180000 180000 000 000 000 000 18000000 100 199-0578 MEDICAL TESTINGDRUG 1000 1000 000 69000 000 69000 31000 31 199-0593 LATERAL ROAD PAVING 0 0 000 000 000 000 000 199-0675 PROFESSIONAL FEES 0 0 000 000 000 000 000

----------shy -------~~ _ _-----shy ---_ shy ---_ _shyTOTAL ROAD ampBRIDGE PRECINCT 1204976 1204976 8201607 56736870 3285160 60022030 60475570 50

006 - ROAD ampBRIDGE PRECINCT 2 amp4 MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT a 0 000 -001 000 -001 001

----------- ------------ --- - ---- -shyTOTAL MISCELLANEOUS 0 0 000 -001 000 -001 001

-------_ _- -- ---- --- - - --_ ----- -- --__ _shy~

TOTAL ROAD ampBRIDGE PRECINCT 1479976 1479976 8201607 56736869 3285160 60022029 87975571 59 ------ --- ---- -_ ---- -_ ------- _---- ---- ----- _--- --~----~

TOTAL FOR REPORTED FUNDS 23497998 23591716 167238137 1613526033 27368649 1640894682 718276930 30

Prepared by the Tom Green County Auditors Office Page 56 of 56

VOL I 4PAGE 492

CONTRACT BETWEEN GRANTEE AND THIRD PARTY

1 This contract is by and between Tom Green County Representing the San Angelo Area Community Network (GRANTEE) and ClickFind Inc (SERVICE PROVIDER) a Texas corporation and in aid of TIFB Grant number OE-2001shyCN2C-5605 titled Tom Green Count Library It is understood by all parties that payment obligations created by this contract are conditioned upon the availability of State or Federal funds appropriated or allocated for the payment of such obligations If such funds are not obtained this Contract is immediately terminated without further action by either party The term of this contract shall commence on July 92002 and shall end on April 15 2003 unless extended or terminated as otherwise provided for in this contract

2 The GRANTEE is responsible for closely monitoring the SERVICE PROVIDER and the exercise of reasonable care to enforce all terms and conditions of the grant SERVICE PROVIDER agrees to fully cooperate in the monitoring process

3 Requirements of the State of Texas Uniform Grant Management Standards (UGMS) promulgated pursuant to Section 783 of the Government Code are adopted by reference as part of this contract including the contract provision as in Section 36 Common Rule of OMB of the above standards

The Grantee Shall Keep all project records

NOTE Records shall be preserved for three (3) years from the date of acceptance of the final contract closeout and until any outstanding litigation audit or claim has been resolved Records are subject to inspection by TIFB or any state or federal agency authorized to inspect same

4 The SERVICE PROVIDER will furnish the following

SEE ATTACHMENT A

5 Payment for the above (not to exceed 100 of the total amount of the grant) will be made as follows

SEE ATTACHMENT B

6 Billing for the above will be provided in the same manner as it would be provided to institutional purchasers in the absence of a grant and shall consists of a brief statement of the service or other item provided and the basis for the billing rate

7 In the event of a default of the SERVICE PROVIDER the GRANTEE may cancel or suspend the contract and the SERVICE PROVIDER shall be entitled to recover for all services provided or materials delivered prior to the cancellation date (or unused materials may be returned) or shall repay any funds advanced for services not yet rendered

8 All licenses legal certifications or inspections required for the services facilities equipment or materials and all applicable state and federal laws and local

Party Contract Page 1 of 3TIFB

b bullbull lt

II bull

ordinances must be complied with by the SERVICE PROVIDER Failure to comply with the requirement shall be treated as default

9 GRANTEE shall provide written notice to SERVICE PROVIDER setting forth in detail any alleged default at least thirty (30) days prior to cancellation or suspension of this contract If at any time prior to expiration of the thirty (30) day period SERVICE PROVIDER cures or corrects the alleged default SERVICE PROVIDER shall not be default and GRANTEE shall not be entitled to cancel or suspend the contract Notice of alleged default andor notice of cancellation or suspension shall be made to SERVICE PROVIDER in writing by certified mail return receipt requested postage prepaid at the address set forth below or at any subsequent address of SERVICE PROVIDER as provided to GRANTEE in writing

10 This contract shall automatically terminate on the grant expiration date or any extension date thereof granted by TIFB All services billed hereunder must be rendered within the grant period GRANTEE shall notify SERVICE PROVIDER in writing of the grant expiration date or any extension date at least thirty (30) days prior to the grant or extension expiration date

11 Subject to the terms and conditions of this agreement SERVICE PROVIDER will furnish the following software license

SEE AITACHMENT C

12 Prior and Subsequent Contracts - This Agreement embodies the entire understanding between the parties with respect to the subject matter hereof and all prior Agreements relating thereto are hereby superseded

13 Acknowledgments - Each party acknowledges that in entering into this Agreement each party has not relied on anything done or said or on any presumption in fact or in law (1) with respect to this Agreement or to the duration termination or renewal of this Agreement or with respect to the relationship between the parties other than as expressly set forth in this Agreement or (2) that in any way tends to change or modify the terms or any of them of this Agreement or to prevent this Agreement becoming effective or (3) that in any way affects or relates to the subject matter hereof Each party also acknowledges that the terms and conditions of this Agreement and each of them are reasonable and fair and equitable

14 Indemnification - The parties to this Agreement shall have no liability to the other for any loss suffered which arises out of any action or inaction if in good faith it is determined that such course of conduct was in the best interests of the agreement and such course of conduct did not constitute negligence or misconduct

Party Contract Page 2 of 3TIFB

VOL 74PMiE 494

Other Instruments - The parties hereto covenant and agree that they will execute each such other and further instruments amendments and documents as are or may become reasonably necessary or convenient to effectuate and carry out the purposes of this Agreement All instruments amendments and documents must be presented in a manner agreed to via either facsimile email [with included reply to] or returned receipt US Postal Mail

ACCEPTED BY CLiCKFIND INC

amp~dSig ture --=-shy

Michael D Brown Jim B Ward President County Judge

112 W Beauregard 110 N Main Street

San Angelo Texas 76903 Bryan Texas 77803

9156596516 9798222828

S~ Angelo Area Community Network ---

TIFB Party Contract

VOL 14 PhllE 495

b t II bull

bull bull bull

ATTACHMENT A CLiCKFIND COMMUNITY PORTAL

ClickFind Inc is an e-commerce technology provider offering open-standards based portals to communities ClickFind is unique in that its software platform provides complete menu-driven eshycommerce and communications product integration by the community portal and its member organizations The result is a sustainable solution that brings together fragmented market participants into a collaborative community network

ClickFind Community Portal Functions

Community Portal E-commerce (Optional Revenue Portal Search Engine Sharing Modules)

Web Page Generator Catalog Organization Templates Auction

Communication Classified Ads Calendar Shopping Basket with Credit Contact Directory Card Purchase

u Web Email Discussion Forum Task List

What Clickfind Will Provide to the Grantee

Community Portal

ClickFind provides consumers with easy and efficient access to information and services Consumers can access information through the portals drill-down category tree or through an advanced search engine that searches across keywords categories or locations To support consumer demands for products and services member organizations can increase exposure by either registering their existing web sites or building new web sites that are categorized within the portals search engine Eqch registereel organization receives password-protected access to their fW-Rlication manager tbQLelllows members to easily manage multiple web sites content communications and e-COlJlmerce applications and specify how they integrate with affiliated wet sites Each is discussed below in more detail

Community Portal Search Engine The main consumer web site provides the ability to either Search the data warehouse or browse the drill-down menu for products services and information ClickFind promotes standard business processes and classifications by categorizing organizations using the North American Industrial Classification System (NAICS)

For each listing returned from the search engine the portal displays an address link with the appropriate description organization classification location and language Links to products services and cross-referenced sites are included

Web Page GenerCltor The web page generator enables portal members to create and maintain w~b pages online without programming or technical experience Online web page development includes administrative access to maintain the content graphics fonts colors backgrounds and overall site design Organization members can select from pre-configured templates designed for frequently asked questions about us contact us etc designed to complement their offering

VOL r4PhGE 496

bull bull

By categorizing the web site during the set up process the web site is automatically entered into the portal search engine Each site address is also submitted to other consumer portals to expand exposure

Organization Templates Standard community templates will be developed and deployed

Communication

ClickFind provides members with interactive tools to promote information sharing and increase communications among organization representatives activities and events discussions and email These components add the interactive communications that attract consumers to the web site These tools include the following

Calendar The calendar allows members to manage their schedules including personal business and organizations while providing the ability to share events with portal affiliates Outside of personal and business use communities can configure the calendar to promote community activities and events for a whole community andor membership

Contact Directory The contact directory provides members easy access to personal and business contacts Integrated with other communication tools the contact directory allows for direct access to email conferencing and user profiles Users have the ability to share their contact directory with other affiliates When communities and bLlsinesses implement this module on their web site it Qrovides the ability to search for and locate a Rartj~Jlar community member or business associate The contact directory includes name address phone fax email conferencing address photograph and notes fields When an individual member updates his personal contact information it automatically updates of all the contact directories of organizations with which he is affiliated The directory is searcllable by keyword

Web Email Web email provides a browser-based email aggregation account so portal members can send and receive email messages from any computer in the world connected to the Internet Email messages are stored within the ClickFind data warehouse so that email is always up to date Mobile professionals get easier access to email on the road and organizations can support unlimited accounts from a shared public access computer

Discussion Forum The discussion forum serves as the ideal medium to facilitate community discussions while building a searchable knowledge base of frequently asked questions (FAQ) The forum can function as an open environment for user-defined topics and discussions or it can be configured with pre-selected questions and answers (QampA) that promote topics focused on specific issues Both the open discussion forum and the QampA configuration promote dynamic content that generates repeat traffic to the members web site

Discussions can be searched by keyword authoL or date Administrative features include the ability to assign representatives to moderate groups through password-protected access Discussion forums can also be configured as private for secure discussions among selected members or affiliates

Task List The task list provides members with the ability to organize prioritize and track individual tasks and network requests generated through ClickFinds communications and Eshycommerce applications Members can assign tasks to themselves or their affiliates By monitoring the status of the tasks members are able to track the completion of assigned tasks The ability to attach documents to a task allows members to add a more detailed description of the assigned task or to route documents for editing or approval The multi-faceted functions of the task list help members coordinate and assign activities throughout their community

VOl ( 4PhllE 497

b II t

--

Training

Clickfind will provide two days of seminars in the use of the ClickFind as These seminars will include instruction for government school and other local organizations on use of the portal In addition we will provide one day of e-commerce training for the business community on use of the Portal

We will provide up to three days of training in Bryan Texas for webmasters in the use and integration of the ClickFind as into the community web site We will provide on-call support during business hours for the management of the community web site

Hosting Services

ClickFind will host the software application for the entire contract period The data center provides co-location hosting services with a DS3 connection through an Internet access alliance with a tier 1 provider All application servers are protected by industry standard firewall configured for network intrusion detection

The community network utilizes a level 3-Tier architecture that separates all tiers of web traffic discretely (web vs application vs file vs database)

Other Services and Deliverables

1 The ClickFind deliverable will meet the San Angelo requirements in RFP No 02-006 as outlined in the ClickFind RFP response

2 Bilingual Spanish support for menus and selected templates will be available in Q12003 3 Each member will be have 2 MB of disk storage with an option to buy additional storage of up

to 80MB for $30 per year r~evenue margin (after gross expenses have been deducted) to be split equally between the parties San Angelo Community Network will have to option to waive this fee for up to 100 accounts ClickFind will have the option to change pricing with 90 day written notice

4 Total disk space allocated to the San Angelo Community Network will be 36GB maximum 5 Data Center server and bandwidth management will follow generally accepted ASP best

practices with regard to system availability and security These practices will be formalized into SOPs specifically for the San Angelo Community Network

6 ClickFind agrees to meet on a scheduled basis with The San Angelo Community Network to identify and prioritize network performance and functionality

7 Bandwidth will be a shared resource but not metered up to a maximum 3-megabit connection to the Internet

VOl 74p~l1E 498

ATTACHMENT B PAYMENT SCHEDULE

For this development project GRANTEE assuming material compliance with this schedule and requirements defined herein will pay to ClickFind a fee of $164200 payable according to the following schedule This fee includes payment for

1 The community portal software as described in ATIACHMENT A 2 Licensing for community portal software as described in ATTACHMENT

Cand 3 Data center support hosting and maintenance for the community portal for

one year commencing at date of contract signing

Payment Schedule

Activity Cost ($) Due Date Due at

Initial Setup (1 year period) $119400 Contract Signing

Basic Community Application (portal and communication tools) Inel ClickFind OS License fee Inc Email aggregation account (Email account service optional) Incl Initial Web Design Incl Software Maintenance Inel Support In community Seminars and other support Incl Supervision and Support of Local Web Master Inel Due at

Contract Hosting amp Bandwidth $11600 Signing

Year 2

Hosting $8000 Bandwidth

Due on or Total Year 2 before April

152003

Year 3

Hosting $8000 Bandwidth

Due on or Total Year 3 before April

152004

E-government modules (Initial Budget Estimate final fee dependent Due upon on approved project plan) $10000 approval of

Project Plan

VOL 74p~[E 499

d

ATTACHMENT C SOFTWARE LICENSE AGREEMENT

This SOFTWARE LICENSE AGREEMENT (AGREEMENT) is made and entered into as of July 92002 (the EFFECTIVE DATE) by and between ClickFind Inc (CLICKFINDH) and Tom Green County representing the San Angelo Area Community Network (GRANTEE) and describes the terms and conditions pursuant to which ClickFind shall license to GRANTEE certain Software (as defined below)

In consideration of the mutual promises and upon the terms and conditions set forth below the parties agree as follows

1 DEFINITIONS

A Software means ClickFinds ClickOStrade software in executable form and any and all Updates to such software which are provided pursuant to this Agreement or otherwise provided to GRANTEE by ClickFind

B Documentation means any instruction manuals or materials supplied by ClickFind including without limitation on-line instruction and help files regarding the use of the software

C Community Portal Market means the local community portal marketplace which includes but is not limited to government association education business and non-profit organizations of GRANTEE

D Alternative Market means any vertical marketplace other than the Community Portal Market

E Update means a release or version of the Software containing functional enhancements extensions error corrections or fixes and any Documentation thereto

2 GRANT OF RIGHTS

21 License Grant

211 Subject to the terms and conditions of this Agreement ClickFind hereby grants to GRANTEE a non-exclusive perpetual irrevocable nontransferable (except in accordance with Section 91) right to use the Software and Documentation in the Community Portal Market ClickFind retains all rights in Alternative Market

22 Trademarks Tilis Agreement constitutes reciprocal written permission to use the parties tradenames and trademarks in oral promotional presentations such as sales presentations or tradeshow presentations All representations to customers about the other partys products and services must be consistent with information published by that party CLiCKFIND owns and retains all right title and interest in the Software and Documentation and all related materials This Agreement does not transfer any ownership rights in or to the Software Documentation and related materials to GRANTEE or any third party GRANTEE agrees not to attempt or allow anyone else to attempt to modify reverse engineer or decompile the Software or create derivative works based on the Software GRANTEE will not distribute or allow anyone else to use the Software or Documentation other than its authorized employees agents or contractors GRANTEE will not sell

-1- ClickFind Software License Agreement

VOl 7 4 PhGE 500

the Software or Documentation to any person or entity or allow anyone under its control to infringe upon CLiCKFINDs intellectual property rights

23 Notices and Legends GRANTEE will ensure that all copies of the Documentation copied or reproduced by GRANTEE will incorporate copyright notices in the same manner that ClickFind incorporates such notices in the Software

3 FEES

31 License Fee In consideration for the rights granted hereunder GRANTEE has agreed to pay the License Fee specified in the contract between GRANTEE and ClickFind

32 Taxes GRANTEE shall be responsible for all sales use and any other similar taxes imposed by any federal state or local governmental entity on the transactions contemplated by this Agreement excluding taxes based upon ClickFinds net income When Click Find has the legal obligation to payor collect such taxes the appropriate amount shall be invoiced to and promptly paid by GRANTEE unless GRANTEE provides ClickFind prior to the time ClickFind has paid such taxes with a valid tax exemption certificate authorized by the appropriate taxing authority

4 SUPPORT AND MAINTENANCE

41 Updates For so long as this Agreement is in effect ClickFind shalJ provide GRANTEE with each update release or version of the Software released by ClickFind at no further cost or charge to GRANTEE ClickFind shall provide to GRANTEE any Update and related Documentation within ten (30) days of ClickFinds release of such Update

5 WARRANTY

51 Warranty ClickFind warrants that for a period of one (1) year after the delivery of any Software that the Software will perform in substantial conformity with ClickFinds then-current specifications and Documentation for such Software If during the warranty period the Software fails to perform as warranted Click Find shall correct or replace any non-conforming Software at Click Finds sole option

52 Disclaimers EXCEPT AS EXPRESSLY PROVIDED HEREIN CLiCKFIND MAKES NO WARRANTIES WHETHER ORAL OR WRITIEN EXPRESS IMPLIED OR STATUTORY REGARDING OR RELATING TO WITHOUT LIMITATION THE SOFTWARE OR THE DOCUMENTATION CLiCKFIND SPECIFICALLY DISCLAIMS ALL IMPLIED WARRANTIES OF MERCHANTABILITY AND FITNESS FOR A PARTICULAR PURPOSE WITH RESPECT TO THE SOFTWARE AND DOCUMENTATION CLiCKFIND MAKES NO WARRANTY THAT THE SOFTWARE IS COMPATABILE WITH ALL EQUIPMENT ANDOR SOFTWARE CONFIGURATIONS

6 LIMITATION OF LIABILITY

IN NO EVENT SHALL EITHER PARTY HAVE ANY LIABILITY TO THE OTHER PARTY FOR ANY LOSS OF PROFITS REVENUES LOSS OF USE BUSINESS INTERRUPTION LOSS OF DATA COST OF COVER OR ACTUAL INDIRECT SPECIAL INCIDENTAL OR CONSEQUENTIAL DAMAGES OF ANY KIND IN CONNECTION WITH OR ARISING OUT OF THE FURNISHING OR USE OF THE SOFTWARE WHETHER ALLEGED AS A BREACH OF

-2- ClickFind Software License Agreement

VOL

- c

AU laquo

CONTRACT WARRANTY OR TORTIOUS CONDUCT INCLUDING NEGLIGENCE EVEN IF THE OTHER PARTY HAS BEEN ADVISED OF THE POSSIBILITY OF SUCH DAMAGES

61 Remedies In the event of any breach of contract or warranty GRANTEEs exclusive remedy will be for CLiCKFIND to repair or replace the defective Software If CLiCKFIND is unable or unwilling to replace the Software within thirty (30) days after notification of a defect GRANTEEs sole remedy is to terminate this Agreement and obtain a refund from CLiCKFIND for any unused prorata portion of any license or other fees paid pursuant to this Agreement

62 Injunctive Relief GRANTEE agrees that if it commits a breach of any of the provisions of this Agreement CLiCKFIND shall have the right to enforce this Agreement in any court having equity jurisdiction and GRANTEE acknowledges and agrees that any such breach of this Agreement by GRANTEE will cause irreparable injury to CLiCKFIND and that money damages will not provide an adequate remedy to CLiCKFIND

63 GRANTEE further agrees that the rights and remedies enumerated in paragraph 62 shall be independent of and in addition to and not in lieu of any other rights and remedies available to CLiCKFIND at law or in equity

7 CONFIDENTIALITY

71 Confidential Information Each party acknowledges that by reason of this Agreement Confidential Information will or may be disclosed to the other party Confidential Information shall mean any information disclosed by either party (the Disclosing Party) to the other party (the Receiving Party) in connection with this agreement which is identified in writing as Confidential or Proprietary within thirty (30) days of such disclosure

72 Obligation The Receiving Party shall treat as confidential all Confidential Information received from the Disclosing Party shall not use such Confidential Information except as expressly permitted under this Agreement and shall not disclose such Confidential Information to any third party without the Disclosing Partys prior written consent The Receiving Party shall use the same measures to protect the Confidential Information that it takes with its own confidential information but in no event less than reasonable measures to prevent the disclosure and unauthorized use of Confidential Information

73 Exceptions The foregoing restrictions shall not apply to information that (i) is known to the receiving party at the time of disclosure to the receiving party (ii) has become publicly known through no wrongful act of the receiving party (iii) has been rightfully received from a third party authorized to make such disclosure without restriction (iv) has been independently developed by the receiving party or (v) has been approved for release by written authorization of the disclosing party

74 Survival After Termination The provisions of this Section shall survive the termination of this Agreement for any reason

8 TERM AND TERMINATION

81 Term This Agreement shall take effect on the Effective Date and will remain in force without termination

-3- Click Find Software License Agreement

VOL 74PME 502

d

82 Survival of Terms The provisions of Sections 1 (Definitions) 5 (Warranty and Disclaimer) 6 (Limitation of Liability) 7 (Confidentiality) 8 (Term and Termination) and 9 (Miscellaneous) shall survive the termination of this Agreement for any reason

9 MISCELLANEOUS

91 Assignment Neither party shall assign sublicense or transfer this Agreement without the prior written consent of the other party and any attempt to transfer sublicense assign or actual assignment of this Agreement without such prior written consent shall be null and void Subject to the foregoing any assignment permitted hereunder shall be subject to the written consent of the assignee to all the terms and provisions of this Agreement NotWithstanding the foregoing however either party may assign this Agreement and any rights thereto in the event of merger acquisition or similar event without consent of the other party In the event of assignment this Agreement will bind and inure to the benefit of the parties their respective successors and permitted assigns

92 Waiver and Amendment No modification amendment or waiver of any provision of this Agreement shall be effective unless in writing and signed by both parties No failure or delay by either party in exercising any right power or remedy under this Agreement except as specifically provided herein shall operate as a waiver of any such right power or remedy and will not in any way affect the validity of the whole or any part of this Agreement or prejudice such partys right to take subsequent action

93 90verninq Law This Agreement shall be governed by and construed under the laws of the State of Texas USA and the federal law of the United States of America without regard to conflict of law principles IT IS FURTHER AGREED AND UNDERSTOOD THAT THIS AGREEMENT SHALL BE ENFORCED IN BRAZOS COUNTY TEXAS

94 Arbitration Any controversy or claim ariSing from this Agreement shall be submitted and settled through arbitration by the American Arbitration Association (AAA) and in accordance with the rules and regulations of AAA The arbitration hearings shall be held in the State of Texas The party requesting arbitration must give the other party at least seven (7) business days written notice The parties agree to appoint an arbitrator who is knowledgeable and familiar with the clinical research and software industries and require the award to be accompanied by findings of fact and a statement of reasons for the decision The arbitrator shall have the authority to permit discovery but shall have no power or authority to add to or detract from this Agreement If the parties cannot agree upon an arbitrator within ten (10) days after demand AAA shall select the arbitrator All costs and expenses including attorneys fees of the parties incurred in any dispute that is determined andor settled by arbitration pursuant to this Section shall be borne by the party determined by the arbitrator to be liable for the dispute However if complete liability is not assessed against anyone party the parties shall share the total costs incurred in proportion to their respective amounts of liability as determined by the arbitrator Except where clearly prevented by the area of dispute both parties agree to continue performing their respective obligations under this Agreement while the dispute is being resolved Any award rendered shall be final binding and conclusive upon the parties and their respective successors and assigns A judgment based on the arbitration award may be entered in any court having jurisdiction thereof Tile parties expressly stipulate that all litigation arising under this Agreement which is not subject to this Section shall be brought exclusively in the courts located in the State of Texas and controlled by Texas substantive law Notwithstanding the above either party may apply to a court of competent jurisdiction for injunctive or equitable relief

-4- ClickFind Software License Agreement

VOL 74PAGE 503

bull bull rl

II

95 Notices To be effective all notices demands or consents required or permitted under this Agreement shall be in writing and delivered by (i) personal delivery (ii) United States first class certified mail or (iii) nationally recognized overnight courier (eg Federal Express UPS etc) in each case properly posted and fully prepaid as appropriate to the appropriate address set forth below Notice delivered as set forth above shall be deemed effective at the time of actual delivery in person one (1) business day after delivery to an overnight courier or three (3) business days after deposit for delivery by certified mail Either party may change its address for notice by notice to the other party given in accordance with this Section

96 Independent Contractors The parties are independent contractors Neither party shall be deemed to be an employee agent partner joint venture or legal representative of the other for any purpose and neither shall have the right power or authority to create any obligation or responsibility to any third party on behalf of the other

97 Severability If any provision of this Agreement is held by a court of competent jurisdiction to be contrary to law such provision shall be changed and interpreted so as to best accomplish the objectives of the original provision to the fullest extent allowed by law and the remaining provisions of this Agreement shall remain in full force and effect

98 Force Majeure Neither party will incur any liability to the other party on account of any loss or damage resulting from any delay or failure to perform all or any part of its obligations under this Agreement if such delay or failure is caused in whole or part by events occurrences or causes beyond the control andor without negligence of the parties Such events occurrences or causes will include without limitation acts of God strikes lockouts riots acts of war earthquakes fire and explosions

99 Other Terms No terms provisions or conditions of any purchase order acknowledgment or other business form that either party may use in connection with the acquisition or licensing of the Software will have any effect on the rights duties or obligations of the parties under or otherwise modify this Agreement regardless of any failure of any party to object to such terms provisions or conditions

910 9onstruction Tilis Agreement represents the wording selected by the Parties to define their agreement and no rule of strict construction shall apply against either Party Whenever the context reasonably permits the Singular shall include the plural the plural shall include the singular and the whole shall include any part thereof The paragraph and other headings in this Agreement are for the purpose of convenience of reference only and shall not affect the interpretation of this Agreement

911 Entire Agreement Except as expressly provided herein this Agreement and the counterpart Contract including all Exhibits and attachments constitute the final complete and exclusive agreement between the parties with respect to the subject matter hereof and supersede any prior or contemporaneous agreements communications proposals representations or understandings whether oral or written The GRANTEE and SERVICE PROVIDER agree and understand that this Agreement contains the entire agreement between the parties hereto Any oral representations or modifications made before or after the execution of this Agreement will be of no force and effect

912 Counterparts This Agreement may be executed in counterparts each of which so executed will be deemed to be an original and such counterparts together will constitute one and the same agreement

-5- ClickFind Software License Agreement

VOL 7 4 PAriE 504

913 IN WITNESS WHEREOF the parties hereto have duly executed this Agreement in one or more counterparts

ClickFind Inc Authorized Official

San Angelo Area Community Network CLiCKFIND INC

~~ Signature of Authorized Official

Michael D Brown

County Judge

112 W Beauregardmiddot

San Angelo Texas 76903

-6shy

tA~Signature shy

Jim B Ward President

110 N Main Street

Bryan Texas 77803

ClickFind Software License Agreement

VOL I 4PAl~E 505

b bull d

III

July 82002

Mike Brown County Judge Commissioners Court Tom Green County Courthouse San Angelo Texas 76903

Re Appointment of Board Member Tom Green County Library Board

Judge Brown

The Library Board recommends that Karen Eckhardt be appointed to fill the unexpired term of Susan Mertz who has resigned from the Library Board If appointed Ms Eckhardts term will expire on September 30 2002

Your consideration of this matter will be greatly appreciated

S)(1yan Polunsky Chairman T~h Green County Library Board

VOL 7 4 PAGE 506

Page 2: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,

5 Years Continued Alvin D Hale District Court L Andrew Kolb Jail Jerry N Faz CSCD Leslie L Floyd CSCD Ray C Rich II Jail Laurie L Helms CSCD Sandy L Smith County Attorney Carlos S Dominguez Road amp Bridge (1amp3) David L Shadrick CSCD

F Accepted the Annual Fixed Asset Inventory for 2001- 2002 as a matter of record

G CalTech Computer Hardware and Software Consulting Contract was ldquoTabledrdquo until a later date

All voted in favor of the motion 5 Herb Strach of Templeton Construction was in the hospital but Judge Brown reported that the Justice Center was just lacking some trim work general clean-up and transfer of construction locks to permanent locks then the computers and other technology hardware will be installed He also reported that Sheriff Hunt had received a ldquoCertificate of Compliancerdquo for the Tom Green County Jail (Recorded with these minutes) The offices that are now housed in the Webb Building (Justice of the Peace 1 Constable 1 County Court at Law and Bailiff) will begin moving into the Justice Center Friday July 12th 2002 the offices of County Judge and County Court at Law II and County Court Reporter will move Monday and Tuesday July 15 amp 16th the County Attorneyrsquos office with the exception of the Domestic Violence Unit (remaining in present location) will be moving Wednesday and Thursday July 17th amp 18th and finally the Collections Department will be moving Friday July 19th 2002 Becky Harris informed the Court that the population at the Roy K Robb facility is down to 23 as of this date but they are anticipating the arrival of some new clients 6 Molly Taylor Election Administrator reported to the Court that she had just received

the final list of the Democratic Judges as of the morning of July 9th due to some problems so the list of Election Judges was presented to the Court for approval

Commissioner Friend moved to approve the appointments of County Presiding Judges and Alternate Judges for the term of August 1 2002 through July 31 2003 for all County State and Federal Elections as presented upon recommendation of the Democratic and Republican Party Chairpersons Commissioner Bookter seconded the motion and all voted in favor (Recorded with these minutes)

7 Item discussed and acted upon in conjunction with Item 17 8 Upon the recommendation of Larry Justiss Judge Brown moved to approve the

contract with Rosa Chiarell-Ugarte for Outreach Services under the TIF Community Networking Grant with the contract to expire April 30 2003 Commissioner Weeks seconded the motion and all voted in favor Upon the request for review Auditor Liles will include each of the Court members with a monthly statement of expenditures and revenue uses for their review

9 Stan Liles County Auditor reported to the Court that there remains a balance of $52329724 showing in the report but this does not include purchase orders of approximately $6000000 that came in this week for sub-contractors utilities this month furniture purchases and some computers that have not been paid for as of this date but there should be enough left from the budgeted amount to finish The parking lot and removal of the Webb Building have not been budgeted for in the past budget There will be some adjusted reimbursements forth coming Commissioner Weeks moved to accept the Auditorrsquos Report for the Month of June 2002 as presented Commissioner Friend seconded the motion and all voted in favor

10 Susan Counts Information Technology reported to the Court that the wiring was done for the Justice Center and they would be ready to install the switches projectors and the other hardware then run testing on the equipment as soon as the permanent locks are secured The GSC line has been disconnected and we are now online with WorldCom and have been assured that the service will not be interrupted Susan has

fielded 40 service calls in the month of June A new Tech will be coming in this week The computers that are being leased by the Justices of the Peace Offices will be tested next week and an update will be given to the Court as requested

11 Larry Justiss recommended to the Court that the RFP 02-006 be awarded to ClickFind due to the software that will build a good communication portal Three years for hosting and sustainability at a cost of $16420000 to be paid out of grant funds Commissioner Easingwood moved to award RFP 02-006 ldquoCommunity Network Web Developmentrdquo to ClickFind Inc of Bryan Texas and authorize Judge Brown to sign the contract for services between Tom Green County Representing the San Angelo Area Community Network and ClickFind Inc as the Service Provider The motion was seconded by Commissioner Friend and all four Commissioners voted in favor (Judge Brown was temporarily out of the room at the time of the vote) (Contract recorded with these minutes)

12 Larry Justiss recommended to the Court that RFP 02-005 not be awarded since the previous award and contract included the Network Hosting Services Judge Brown moved to reject and not award any of the bids for RFP 02-005 ldquoCommunity Network Hosting Servicesrdquo Commissioner Friend seconded the motion and all voted in favor 13 Sylvan Polunsky on behalf of the Library Board recommended to the Court that

Karen Eckhardt be appointed to replace Susan Mertz who has resigned and serve the remainder of Susan Mertz term which expires September 30 2002 Judge Brown moved to appoint Karen Eckhardt to fill the unexpired term of Susan Mertz on the Tom Green County Library Board until the term expires on September 30 2002 Commissioner Friend seconded the motion and all voted in favor

14 Commissioner Easingwood moved to allow the County Treasurer with the County Auditor to transfer any residual funds from the three retired issue debts to the next issue debt (1993 Certificate) to be retired Commissioner Friend seconded the motion and all voted in favor

15 Judge Brown moved to approve Reliant Energy of Houston as our electric energy provider for a one year contract at a rate of 43 cents Commissioner Weeks seconded the motion and all voted in favor

16 Noemi Drgac-developer Herb Hooker of SK Engineering had a discussion with the Court regarding the TNRCC requirements as stated in Tom Green County Subdivision regulations since this is the first one to be challenged The extra cost for compliance with the Engineering certification regarding the ground water availability was listed and discussed at length The Court requested that a representative from the TNRCC address the Court and explain the reasoning for the stringency in this ruling in rebuttal of the cost issue that was brought to the Courtrsquos attention in todays session The Court took no action regarding Los Palomas Estates 2 The ETJ jurisdiction has not been designated as of this date between the City of San Angelo and the County The Courtrsquos intent is to protect the consumer

17 Don Killam Building Maintenance presented cost of moving the existing portable building that is now on site at the Juvenile Justice Center regarding moving to a location behind the Sheriffrsquos office or adjacent to the Roy K Robb facility Cost varied from $325000 to over $400000 to move the building and the foundation cost were essentially the same with the exception of permit fees if inside the city limits The cost for utility hook ups was estimated at approximately $850000 Mark Williams Juvenile Justice Director recommended that the Court consider a request from the Alcohol and Drug Abuse Council for the Concho Valley (ADACCV) to be used to develop two Youth Drug Intervention Programs and utilize as an office for the staff This could possibly be done in conjunction with programs used for the clients at the Juvenile Justice Center The ADACCV could occupy the facility this summer if negotiations could be worked out The Court ldquoTabledrdquo this issue for further study

18 There was no action required regarding the funding for time clocks 19 Commissioner Easingwood requested input from the other members of the Court

regarding needed repairs or possible other actions involving an existing boat ramp in Pugh Park at Christoval on the Concho River The recent rains washed the area where there was a deep drop off and caused some damage to a trailer axle Myron

Schmiedekamp Parks Superintendent advised the Court that they have added a load of large rocks in the washed out area to temporarily avoid damage to trailers The concern of the area residents is that recreational water crafts or large boats might be launched from this area and interrupt the calm serenity and quality of fishing in the area The Texas Parks amp Wildlife has advised Commissioner Easingwood that the size of the craft can not be regulated but the horsepower of the motor is enforceable The options are to build a proper ramp leave as is with the temporary fix or close the ramp to avoid possible future damage to trailers or vehicles The Court recommended to seek possible cost options The Court took no action at this time

20 There was no action taken regarding additional ldquodefinitions and deletions rdquo to the Tom Green County Subdivision and Manufactured Home Rental Community Development Regulation but a future date may be set to discuss some minor wording changes

21 There were no line item transfers

Future Agenda Items 1 Report on Grants and long range plan for Library expansion 2 Consider approval of Los Palomas Estates 2 Subdivision 3 Consider use of temporary storage building 4 Consider options for Pugh Park Boat Ramp 5 Consider Approval of Extension Services Monthly Report 6 Consider Approval of Indigent Health Monthly Report

Announcement 1 Budget Sessions continue Wednesday July 10 2002 at 900 AM

2 Next Commissionersrsquo Court Meeting will be July 23 2002

3 Bishop Michael D Pfeifer informed Judge Brown that a piece of steel from Ground Zero had been received and there is a plan to set up a 911 Memorial in the area around the Celebration Bridge Donations are being sought to develop this project

Meeting was adjourned at 1132 AM

________________________________ ___________________________________________ Michael D Brown County Judge Elizabeth McGill County Clerk and Ex-officio Clerk

of the Commissionersrsquo Court

TOM GREEN COUNTY -

SERVICE AWARDS

2002

JANUARY thru JUNE Copy 35 Years of Service

Name Ronnie H Hedden

Date of Hire 501167

Department Road amp Bridge (214)

25 Years of Service

Ken Tounget 328177 Road amp Bridge (1amp3)

20 Years of Service

Carolyn C Jennings Linda J Whitford Javier G Valdez

112282 521182 52482

Library County Clerk Road amp Bridge (1 amp3)

15 Years of Service

Jerry M Robeson Susan B Counts Thomas J Parr

50787 512687 512687

Road amp Bridge (2amp4) Inform Technology Sheriff

10 Years of Service

Dorothy S Chambers Alice G Lowry Edward Sanchez Steve R Ketchum Dorthy L Edwards Jack Miller Roy A Aguero Gary S Rommelfanger Raul G Polanco

10292 110292 11392 111592 30992 50492 511192 51892 611692

CSCD CSCD Juvenile Probation CRTC County Clerk Road amp Bridge (1amp3) County Clerk Veterans Services Sheriff

(Continued)

VOL 7 4 PAGE 425

Ns gt rt d

Tom Green County Service Awards January -June 2002 Page-2

M Fred Buck Stephen R Lupton John O Tyler Jodie R Weeks J Bryan Clayton W Bruce Young Alvin D Hale LAndrew Kolb Jerry N Faz Leslie L Floyd Ray C Rich II Laurie L Helms Sandy L Smith Carlos S Dominguez David L Shadrick

5 Years of Service

1101197 1101197 1101197 1101197 110297 20397 2110197 22497 30397 30397 402197 501197 50597 6111197 612397

Constable 3 District Attorney CSCD Commissioner3 District Attorney CSCD District Court Jail CSCD CSCD Jail CRTC County Attorney Road amp Bridge (13) CSCD

VOL 7 4 PhGE 426 shy

AMENDMENT TWO

COOPERA TIVE AGREEMENT FOR IV-D PROGRAM BETWEEN

THE OFFICE OF THE ATTORNEY GENERAL OF THE STATE OF TEXAS

AND TOM GREEN COUNTY TEXAS

Contract No 00-03810A2

STATE OF TEXAS sect sect

COUNTY OF TRAVIS sect

1 PURPOSE

The Office ofthe Attorney General ofthe State ofTexas hereinafter referred to as (OAG) and Tom Green County hereinafter referred to as (County) do hereby agree to amend their original Contract as executed initially effective September 1 1999 (and as amended by Amendment One) to extend the period of the Contract

2 AMENDMENT OF THE CONTRACT PERIOD

Section 23 of the original Contract (CONTRACT PERIOD) as amended by Amendment One is amended to read as follows

This Contract shall commence on September 1 1999 and shall terminate on August 31 2003 unless terminated earlier by provisions of this Contract

3 ORIGINAL AGREEMENT

By the signing of this amendment the parties hereto understand and agree that this amendment is hereby made a part of the contract identified in Section 1 of this amendment as though the amendment were set forth word-for-word therein

Page 1 of 2

VOL 74PLfit 427

bull d

~~--------------------------------------------------------------------------------------------------------------------------------------------------~

The Honorable MichaeN) Brown

OFFICE OF THE ATTORNEY TOM GREEN COUNTY GENERAL

~~ County Judge Tom Green County

JUN 1 0 2002r-DATE

Page 2 of 2

VOL 74PAGE 428

TEXAS COMMISSION ON JAIL~STANDARDS

EXECUTIVE DIRECTOR PO Box 12985

Terry Julian Austin Texas 78711 Voice (512) 463-5505 Fax (512) 463-3185

Agency Website httpwwwtcjsst3tetxllS E-mail Address direclortcjsstatetxls

July 1 2002

Sheriff Joe Hunt Tom Green County Jail 122 W Harris San Angelo Texas 76903

Dear Sheriff Hunt

have just signed a Certilicate of Compliance attesting to your jails compliance with Texas Minimum Jail Standards

Congratulations This accomplishment demonstrates your continuing efforts to provide a safe and secure facility

The citizens of your county should be as proud of you as is the Jail Commission

Sincerely

jfl

cc Judge Michael D Brown Tom Green County

Sheriff Terry G Box Chair Gonzalo R Gallegos San Antonio Kelly McVay Nacogdoches Commissioner Jimmy Jackson Vice Chair latrick O Keel Austin Sheriff Ted llontgomery Dumas Mar alette C Fentress Houston Dr Adela S Valdez 110 lIarlingen

VOL I 4PAGE 429

b bull t

= c

-1 -- ~ =gt rTlt

~ ~ o

ITexas Commission on Jail Standards

CERTIFICATE OF COMPLIANCE This is to certify that the

TOM GREEN COUNT~7 JAIL Has Been Duly Inspected On

June 26-27~ 2002 I and Has Beert Found That Date

To Be In Co~pliance With

The Minimum Jail Standards of the Texas Commission on Jail Standards

I

Under Authority of Government Code

Chapter 511

THE STATE OF TEXAS TOM GREEN COUNTY

ORDER OF APPOINTMENT FOR ELECTION JUDGES AND ALTERNATES

The Commissioners Court of Tom Green County Texas does hereby appoint the following election judges and alternate judges for a one year term to begin August 12002 and to end July 31 2003

Precinct

103 146 amp 147 shyBaptist Memorial

106 126 amp 138 shyCalvary Baptist Ch

108 131 - Harriett Baptist Church

110 - Mereta Community Center

112-Veribest School

114 - Southside Rec Center

124 156 amp 157 -Blackshear School

137 - Senior Citizen Center - Chadbourne

144 - Belmore Baptist Church

145 amp 155 -Region XV Ed Ser Cent

209 - Christian Village

211- Van Court Comm Center

213 - Wall Fire Hall

Election Judge

Vernon Brook-Rep

Tommie Sample-Rep

Maurice Beck-Rep

June Helwig-Rep

Noemi Hoelscher-Rep

Carol Cruz-Demo

Sally Ayana-Dem

Mary Cervantes-Demo

Phyllis Dubosld - Rep

Jim Ryan-Rep

Betty Baden-Rep

Virginia Denis-Rep

Dalton Moeller-Rep

Alternate Judge

Rebecca Johnson-Dem

Marietta Oates-Demo

Cindy Koegel-Dem

Inez Gonzales-Dem

Wanda Dickson-Dem

Linda Rodriguez- Rep

John Rangel Jr - Rep

Henry Perez - Rep

Shirley Diekmann-Dem

Donna Guthrie-Dem

Tom Egan-Dem

Joan Gesch-Dem

Charlene Dusek-Dem

VOl 74PAIJE 431

tbull lt d

Sylvia Fletcher-Dem

Betty Schwartz-Demo

Betty Kiesling-Dem

Sue Bramhall-Dem

Millie Hohmann-Dem

Mante Martinez - Dem

George Faulkner-Dem

Patricia Wagner-Demo

Mary Bastardo-Dem

Emma Hinrichs-Dem

Sara Lara - Dem

Cheryl Key-Dem

Vicki Dunn-Dem

Jennifer Rutherford-Dem

Lillie B Nichols-Dem

Fred Wilson-Oem

Margo Dierschke-Dem

VOL 7 4 PAGE 432

215 - Southland Baptist Ross Fowler-Rep Church

220 254-Fairview School Doris Taylor-Rep

225 - Glen Meadows Baptist Church

228243 - Trinity Lutheran Church

230 - Southgate Church Of Christ

240 253 - Fire Training Center

241249 - Concho Valley Council Of Governments

304338 - Lakeview Un Methodist Church

305 - West Angelo Ch Of Christ

306 - Paulann Baptist Church

307327 - Genesis Bapt Church

316317 amp 358 - Grape Creek Fire Station

318 - Carlsbad Community Center

319350352 - Rio Concho West

348 - Quail Valley Baptist Church

351 - Beacon Baptist Church

401 - First Christian Ch

Margaret Nalls-Rep

Jasper McClellan-Rep

Tula Luellen-Rep

David McMahon-Rep

Cheryl DeCordova- Rep

Oscar Cook-Rep

Sandra Smith-Rep

Irma Lynn-Rep

Jo Ann Turner-Rep

Sandra Franke-Rep

Kassandra Minton-Rep

Joy Blake-Rep

Charles Geller-Rep

Russell Elmore-Rep

Sid Clemmer - Rep

402 432 - Angelo State University Tommy Olive-Rep Dorothy Patterson-Oem

421- Southland Fire Station Tom Justice-Rep Elizabeth Ervine-Oem

422 - Christoval Comm Center Tom Smith-Rep Patty Montalvo-Oem

423 - Knickerbocker Comm Center Arlelle Brininstool-Rep Lena Hayes-Oem

429442 - Sunset Mall Bill Young-Rep Wanda Hudson- Oem

433 shy Baptist Temple James Baker-Rep Jim Jones-Oem

434 435 - Hillcrest Baptist Church Deborah Palmer-Rep Ivey Mossell- Oem

436 - MHMR Services Terry Smith-Rep John H Talley-Oem

459 shy San Angelo Convention Center Harold Taylor-Rep Mary Jo Thomson-Oem

It is hereby directed that this order be filed with the clerk of this court and that a copy be provided to the custodian of the election records for said county The Elections Administrator is hereby instructed to send notice of appointment to each election judge of their appointment for a one year term beginning August 12002 and ending July 31 2003 as stated in accordjlnce with Tex Elec Code Ann Subsection 32009 (Vernon 1986)

igned this tjEf1 day of July 2002

ounty Commissioner Precinct 3

VOL 7 4 PAGE 433

t r

- bull

Election Judges And Alternate Judges Effective 11198 By Party (For 2002 appointments)

Precinct Presiding Judge

103 146 amp 147 Republican

106126 amp 138 Republican

108 I 11 I RepublicanI

110 Republican

112 Republican

114 Democrat

124156amp157 Democrat

131 -- Republicanshy

137 Democrat

144 Republican

145 155 Republican

209 Republican

211 Republican

213 Republican

215 Republican

220254middot Republican

225 Republican

228243 Republican

230 Republican

240253 Republican

241249 Republican

304338 Republican

305 Republican

Alternate Judge

Democrat

Democrat

Democrat

Democrat

Democrat

Republican

Republican

Democrat

Republican

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

VOL 74 PAGE 43 Ll

306 Republican

307327 Republican

316317 amp 358 Republican

318 Republican

319350 amp 352 Republican

348 Republican

351 Republican

401 Republican

402432 Republican

421 Republican

422 Republican

423 Republican

429442 Republican

433 Republican

434435 Republican

436 Republican

459 Republican

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

VOL 7 4 P~GE 435

dh t

TOM REpoundNCOUNTi

SAN ANGELO TEXAS OFFICE OF Auditor July 32002

The Honorable Commissioners Court Tom Green County San Angelo Texas

Gentlemen

Attached is the Auditors report for June 2002 which consists of The Software Group generated report Combined Statement of Receipts and Disbursements - All Funds Statement of Expenditures - Budget vs Actual for General Fund and the Road amp Bridge Funds and the Statement of Revenues - Budget vs Actual vs Last Year for General Fund and the Road amp Bridge Funds Also included are the additional statements to detail the General Ledger information These include a statement consolidating monthly receipts and disbursements for each fund a statement summarizing cash near cash and investments of each fund a statement detailing the investment holdings for all funds a statement detailing the bonded indebtedness of Tom Green County a statement of cash and securities for jail construction funds a construction payment schedule and a statement which shows projected expenditures and funds available for jail construction

Respectfully submitted

~L-- CP ~0~J2~ Stanley P Liles County Auditor

~

Honorable Michael D Brown

A~aaltX~ County Judge

112 West Beauregard Avenue San Angelo TX 76903-5850 Phone (915) 659-6521 bull Fax (915) 658-6703

VOl 4 PhGE 436

010

020

030

040

050

060

TOM GREEN COUNTY COMBINED STATEMENT OF CASH and SECURITIESmiddot ALL FUNDS

For the Month Ended June 30 2002

Cash + Securities Fund CC Clearing Book Value MBIA Funds Mgmt Total

General Fund 001 $ 8254012 $ 149336207 $ 310540545 $ 275982260 $ 744113024 Road ampBridge Prcts 1 amp 3 005 (73367) 51734352 51660985 Road ampBridge Prcts 2 amp 4 006 (155662) 67190140 67034478 CHEC-ShannonESFI 007 30000 30000 Employee Self-Funded Ins 008 861074 861074 Cafeteria Plan Trust 009 356853 356853 County Law Library 95943 1957790 5704130 7757863 CafeteriaZesch ampPickett 011 250000 250000 Justice Court Technology Fund 012 155375 2300000 2455375 LibraryHughes 014 17505 152775 46364794 46535074 Library Donations Fund 015 55116 5741114 5796230 Records MgUDistrict Clerk 017 36133 1090794 1126927 Courthouse SecurityCounty Crts 018 186146 16385327 16571473 Records MgUCounty Clerk 019 105495 869598 975093 Library Miscellaneous 89665 4236576 4326241 C1P Donations 021 686058 686058 Bates 022 66525 300804 7987222 8354551 Cert of Obligation 1992 middotIampS 023 580362 7Q43 587405 Cert of Obligation 1993 - IampS 024 304034 10172 314206 General Land Purchase 025 10577 993282 1003859 Cert of Obligation 1993A bull IampS 028 77224 4023 81247 County Clerk Preservation 167887 1602226 1770113 Uninsured Motorist Coverage 031 3092 687375 690467 Criminal Justice Planning Fund 035 15391 15391 Financial Responsibility Fund 036 7500 7500 Compo Rehabilitation Fund 037 6848 6848 Wastewater Treatment Fund 038 98382 98382 Cert of Obligation 1994 - IampS 039 626481 501808 1128289 LEOAlLEOSE 1578 1578 Breath Alcohol Testing 041 6141 6141 Law Enforcement Mgmt Institute 042 829 829 Misdemeanor Court Costs 043 3501 3501 Gen Ob 1994 Refunding Bonds 044 612104 10762 622866 County Attorney Fee 045 2421166 2421166 LEOCE 046 2375 2375 Juror Donations 047 Election Contract Service 048 1224097 1224097 Judicial EducationCounty Judge 049 117146 117146 51 st District Attorney Fee 894195 894195 Lateral Road 051 1910379 1910379 51st DA Special Forfeiture Acct 052 1000810 1000810 Cert of Obligation Series 1995 053 26722683 46742418 45755408 119220509 Cert of Obligation 1995 - I amp S 054 416490 502878 919368 119tl1 District Atty Fee Acct 055 588299 588299 119th DAlDPS Forfeiture Acct 057 294750 294750 119th DA Special Forfeiture Acct 058 1368803 1368803 Park Donations Fund 059 4914 4914 Compo to Victims of Crime Act 364797 5313202 5677999 OJPlLocal Law Enf Block Grant 061 25621 330559 356180 AICCHAP Program 062 3211287 3211287 TAIP CSCD 063 2159522 2159522 Diversion Target Program CCRC 064 1815577 1815577 Comm Supervision ampCorrections 065 6287860 6287860 CRTC 066 27643704 27643704 Community Corrections Prog 067 6846429 6846429

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 1 of 56

VOL 7 4PA~~ 437

b

TOM GREEN COUNTY COMBINED STATEMENT OF CASH and SECURITIESmiddot ALL FUNDS

For the Month Ended June 30 2002

Cash + Securities Fund CC Clearing Book Value MBIA Funds Mgmt Total

Arrest Fees Justice Education Fees State ampMunicipal Fees Consolidated Court Costs Graffiti Eradication Fund

068 070 071 072 073

89257 60908

174005 464228

34557

894655 566188

2856819 6220609

983912 627096

3030824 6684837

34557 Time Payment Fund Veterans Service Employee Enrichment Fund Fugitive Apprehension Fund Indigent Legal Services Fund Juvenile Crime amp Del Fund Bond Fee Fund TCDPChristoval Water Project Judicial Efficiency Fund Juvenile Facility Startup Post Adjud Juv Detention Fac TX Juvenile Probation Comm Juvenile Probationmiddot TGC

074 075 076 077 078 079 080 081 082 083 084 085 086

116610 317643 576104 159778

15552 151284

1752 130068 869224

14527797 54382142 3803702

358386

1415502 422048

474996 317643 576104

1575280 437600 151284

1752 130068 869224

14527797 54382142 3803702

Juv Prob Comm Corrections Child Trust Account Progressive Sanctionsmiddot Coke Progressive Sanctions shy Regional Juvenile Probationmiddot Coke Comm Corrections Assistance Non-Residential Program EFTPSPayroll Tax Clearing Fund Payroll Fund Court at Law Excess St Splmnt LEOSE Training Fund-Sheriff Child Restraint State Fee Fund

087 088 089 090 091 092 093 094 095 096 097 098

6486893 356500

3808451 3104372 2064188 3912162 938590

362665 76539

112364 432241

1673043

6486893 356500

3808451 3104372 2064188 3912162 938590

362665 76539

1785407 432241

Cert of Obligation 1998 -I amp S Tax Anticipation Notes -I amp S Constable Prct 1 Leose Tmg Fund Constable Prct 2 Leose Trng Fund Constable Prct 3 Leose Trng Fund Constable Prct 4 Leose Trng Fund Court Transaction Fee JP Courts

099 101 102 103 104 105 106

11532688 558952 190366

68144 319401 350437

94293 2415375

30012128 5733

41544816 564685 190366

68144 319401 350437

2509668 Gates Training Lab Grant Gates Public Internet Access Grant

107 108

TCOMI Juvenile Deferred Processing Fees Co Judge Excess Contributions Loanstar Library Grant Trollinger Fund Loanstar Library Grant Trollinger Fund

109 110 111 201 202 301 401

2684102 245552

81329 428497

10005 134208

2684102 245552

81329 428497

10005 134208

Total All Funds $ 213087256 $ 149336207 $ 534991502 $ 412848361 $ 1310263326

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 2 of 56

VOl 74PtGE 438

010

020

030

040

050

060

~--------------------------------------------------------------~

TOM GREEN COUNTY

COMBINED STATEMENT OF OPERATING CASH FLOWSmiddot All FUNDS For the Month Ended June 3D 2002

Cash CC MBIA Cash CC MBIA

amp Funds Mgmt Disbursemiddot Cash Flow amp Funds Mgmt

Fund 6102 Receipts ments fm Security 63002 General Fund 001 $ 644814471 $ 119547036 $ 169584690 $ $ 594776817 Road ampBridge Prcts 1 amp 3 005 56797369 3689375 8825759 51660985 Road ampBridge Prcts 2 amp 4 006 71528939 3771341 8265802 67034478 CHECmiddotShannonESFI 007 30000 30000 Employee Self-Funded Ins 008 124076 855977 118979 861074 Cafeteria Plan Trust 009 146310 582621 372078 356853 County Law Library 7710276 572301 524714 7757863 CafeteriaJZesch ampPickett 011 250000 250000 Justice Court Technology Fund 012 2108019 347356 2455375 LibraryHughes 014 46624396 71678 161000 46535074 Library Donations Fund 015 5792987 22243 19000 5796230 Records MgUDistrict Clerk 017 991987 134940 000 1126927 Courthouse SecurityCounty Crts 018 16050240 603137 81904 16571473 Records MgUCounty Clerk 019 724589 250504 000 975093 Library Miscellaneous 4152415 377912 204086 4326241 CIP Donations 021 573823 112235 686058 Bates 022 8355316 12561 13326 8354551 Cert of Obligation 1992 shy IampS 023 (396349) 983754 587405 Cert of Obligation 1993 shy IampS 024 122752 191454 314206 General Land Purchase 025 1002335 1524 1003859 Cert of Obligation 1993A IampS 028 31922 49325 81247 County Clerk Preservation 1718070 866362 814319 1770113 Uninsured Motorist Coverage 031 689430 1037 690467 Criminal Justice Planning Fund 035 8864 6527 15391 Financial Responsibility Fund 036 7500 7500 Compo Rehabilitation Fund 037 4919 1929 6848 Wastewater Treatment Fund 038 100382 15000 17000 98382 Cert of Obligation 1994 middotIampS 039 812597 315692 1128289 LEOALEOSE 1030 548 1578 Breath Alcohol Testing 041 5773 368 6141 Law Enforcement Mgmt Institute 042 529 300 829 Misdemeanor Court Costs 043 2228 1273 3501 Gen Ob 1994 Refunding Bonds 044 (921218) 1544084 622866 County Attomey Fee 045 3027638 308360 914832 2421166 LEOCE 046 1932 443 2375 Juror Donations 047 Election Contract Service 048 (485190) 1764294 55007 1224097 Judicial EducationCounty Judge 049 106064 16082 5000 117146 51 st District Attorney Fee 789107 111421 6333 894195 Lateral Road 051 1902389 7990 1910379 51 st DA Special Forfeiture Acct 052 1027903 233 27326 1000810 Cert of Obligation Series 1995 053 147807423 263751 28850665 119220509 Cert of Obligation 1995 - I amp S 054 752008 167360 919368 119th District Atty Fee Acct 055 542316 52316 6333 588299 119th DADPS Forfeiture Acet 057 294683 067 294750 119th DA Special Forfeiture Ace 058 1158809 251321 41327 1368803 Park Donations Fund 059 4893 021 4914 Compo to Victims of Crime Act 3731444 1946555 5677999 OJpnoeal Law Enf Block Grant 061 355580 600 356180 AICCHAP Program 062 3824382 900000 1513095 3211287 TAIP CSCD 063 8847989 164279 6852746 2159522 Diversion Target Program CCRC 064 1946876 500000 631299 1815577 Comm Supervision ampCorrections 065 24261280 889803 18863223 6287860 CRTC 066 37116107 1418572 10890975 27643704 Community Corrections Prog 067 9769835 2923406 6846429

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 3 of 56

VOL 74rAliE 439

tr t JIM d

TOM GREEN COUNTY COMBINED STATEMENT OF OPERATING CASH FLOWS - ALL FUNDS

For the Month Ended June 30 2002

Cash CC MBIA Cash CC MBIA

amp Funds Mgmt Disburse- Cash Flow amp Funds Mgmt

Fund 6102 Receipts ments fm Security 630102

Arrest Fees 068 641565 342347 983912 Justice Education Fees 070 412522 214574 627096 State ampMunicipal Fees 071 2447866 1523311 940353 3030824 Consolidated Court Costs 072 4395739 2289098 6684837 Graffiti Eradication Fund 073 34412 145 34557 Time Payment Fund 074 471950 474996 471950 474996 Veterans Service 075 454417 21590 158364 317643 Employee Enrichment Fund 076 564621 11483 576104 Fugitive Apprehension Fund 077 1036900 538380 1575280 Indigent Legal Services Fund 078 301800 135800 437600 Juvenile Crime ampDelinquency Fund 079 99427 51857 151284 Bond Fee Fund 080 699 1053 1752 TCDPChristoval Water Project 081 84587 45481 130068 Judicial Efficiency Fund 082 818664 50560 869224 Juvenile Facility Startup 083 Post Adjud Juv Detention Fac 084 15150425 10507796 11130424 14527797 TX Juvenile Probation Comm 085 50708204 5190957 1517019 54382142 Juvenile Probation shy TGC 086 2933438 3073142 2202878 3803702 Juv Prob Comm Corrections 087 6635952 3068979 3218038 6486893 Child Trust Account 088 199950 156550 356500 Progressive Sanctions shy Coke 089 3525954 583753 301256 3808451 Progressive Sanctions shy Regional 090 3103626 746 3104372 Juvenile Probation shy Coke 091 2465590 9241 410643 2064188 Comm Corrections Assistance 092 4851916 321048 1260802 3912162 Non-Residential Program 093 991199 381 52990 938590 EFTPSPayroll Tax Clearing Fund 094 Payroll Fund 095 477382 15741 130458 362665 Court at Law Excess St Splmnt 096 76219 320 76539 LEOSE Training Fund-Sheriff 097 1778766 6641 000 1785407 Child Restraint State Fee Fund 098 339216 93025 432241 Cert of Obligation 1998 -I ampS 099 39714855 1829961 41544816 Tax Anticipation Notes -I ampS 101 405591 159094 564685 Constable Pret 1Leose Tmg Fund 102 189570 796 190366 Constable Prct2 Leose Trng Fund 103 67859 285 68144 Constable Prct3 Leose Trng Fund 104 234182 85219 319401 Constable Prct 4 Leose Trng Fund 105 348911 1466 350437 Court Transaction Fee JP Courts 106 2321677 187991 (000) 2509668 Gates Training Lab Grant 107 Gates Public Intemet Access Grant 108 TCOMI 109 2831023 900000 1046921 2684102 Juvenile Deferred Processing Fees 110 213506 32046 245552 Co Judge Excess Contributions 111 131670 639 50980 81329 Loanstar Library Grant 201 1186089 4982 762574 428497 Trollinger Fund 202 Courthouse Landscaping 301 10000 005 10005 Sheriff Forfeiture Fund 401 134208 134208 Total All Funds $ 1269407444 $ 175759549 $ 284239874 $ $ 1160927119

JUN02 MRxls Prepared by the Tom Green County Audiiors Office Page 4 of 56

VOL 7 4 PlGE 440

TOM GREEN COUNTY INVESTMENT HOLDINGS

as of June 30 2002

Monthly Activity Book Value balance as of June 1 2002 $ 149336207 -$shy

FY02 Investment Accretion Investments Purchased

(T -bills and short-term notes) Investments Matured and Redeemed

(T-bills and short-term notes) Book Value balance as of June 302002

Gain(Loss) Net Effect Change in Monthly Interest Accrued

Book Value Market Value of Mkt Value and Market Value Interest Earned Interest FUND 63002 63002 Accrued Interest MAYmiddotgtJUN Received to Date Earned 001 General

9128275A6 treas 5164

$ 99336207 $ 103484375 $ 4148168 $ 515625 $ $ 14404577 $ 1771409

312924600 fhlmc 446

50000000 50165000 165000 50000 792889

TOTAL $ 149336207 $ 153649375 $ 4313168 $ 565625 $ $ 14404577 $ 2564298

ltNOTEgt Interest Earned to Date reflects the Accrued Interest paid at purchase + any Interest Received to date +Accretion to date Includes FY99 - FY01 investment accretion for 9128275A6

JUN02xls Securities Prepared by the Tom Green County Auditors Office Page 5 of 56

VOL 4PAGE 44 J

b d

TOM GREEN COUNTY BONDED INDEBTEDNESS

as of June 30 2002

Monthly Activity Bonded Indebtedness balance as of June 1 2002 $ 1973500000

Proceeds from Contractual Obligations Proceeds from Bond Refunding Debt Issue

Bonded Indebtedness Principal Paydown --_-~-----_ Bonded Indebtedness balance as of June 30 -- - - - - - - - - - -shy

FY02 FY02 FY02 FY02 Indebtedness Original Administration Principal Payment Interest Payment Total Debt as of

FUND Indebtedness Costs Januarymiddot02 January-02 Cost 6130102

023 92 Certificate of Obligation $900000000 $37500 $40000000 $1079998 $41117498 $000

024 93 Certificate of Obligation 150000000 37500 7500000 393750 7931250 7500000

028 93A Certificate of Obligation 79000000 37500 1500000 40875 1578375

039 94 Certificate of Obligation 260000000 37500 11000000 1191750 12229250 36500000

044 94 General Obligation Refunding 384000000 37500 69500000 1650625 71188125

054 95 Certificate of Obligation 800000000 37500 2500000 756250 3293750 27500000

099 98 General Obligation Refunding 1888500000 37500 12000000 41437125 53474625 1876500000

101 Tax Anticipation Notes 47500000 37500 7500000 677375 8214875 25500000

Grand Total $4509000000 $300000 $151500000 $47227748 $199027748 $1973500000

INVJUN02xls Indebtedness Prepared by the Tom Green County Auditors Office Page 6 of 56

VOL 7 4 PAGE 442 ~

TOM GREEN COUNTY JAIL CONSTRUCTION PROJECTED EXPENDITURES AND FUNDS AVAILABILITY

as of June 30 2002

Funds Available as of June 302002 $ 119220509

Estimated Remaining Expenditures

Phase I Construction $ (23592610) Phase II Construction 66384935 Phase III Plumbing 12000000 Furniture and Fixtures for Jail amp Courtrooms 7577367 Architects and Construction Managers (25420433) Courtrooms in Detention Facility (Including Architect Fees) 24535121

Plumbing Rehabilitation

Property Acquisitions (14100)

Dr Rountrees Parking Lot (114250)

Juvenile Justice Expansion (Roof)

Contingency 5534755

Total Estimated Expenditures (66890785)

Total Projected Available Funds $ 52329724

ltNOTEgt Fund 053 is the only fund containing Construction Funds The breakdown of funds available is shown on page 14 Combined Statement of Receipts and Disbursements - All Funds Fund 053

This schedule summarizes projected expenditures for jail and juvenile detention construction projects It also projects the total of all funds available for these projects Expenditure amounts were estimated based upon a schedule received from Judge Mike Brown as well as discussions with Judge Brown Per Judge Brown his schedule was completed based on discussions with George Morris of Templeton Construction

INVJUN02xls Availability Summary Prepared by the Tom Green County Auditors Office Page 7 of 56

VOL 74PAGE 443

b bull bull = rt

TOM GREEN COUNTY CONSTRUCTION PAYMENT SCHEDULE

June 30 2002

Month

Projected Jail Construction Expenditures

Projected Juv Det Expansion Expenditures

Actual Monthly Interest

Projected Funds Available for Construction

FY 2002 Oct 45701444 848195 258057412 Nov 20736358 706573 238027627 Dec 13884265 458349 224601711 Jan 4451352 446246 220596605 Feb 12674884 400785 208322506 Mar 19461841 334102 189194767 Apr 12117696 189395 177266466 May 29722044 263001 147807423 Jun 28820974 234060 119220509 Jul 13378157 105842352

Aug 13378157 92464195 Se~ 13378157 79086038

FY 2003 Oct 13378157 65707881 Nov 6689079 59018803 Dec 6689079 52329724

This schedule summarizes projected expenditures for jail and juvenile detention construction projects It also estimates the total of all funds available for these projects as of the end of each month listed

INVJUN02xls Payment Summary Prepared by the Tom Green County Auditors Office Page 8 of 56

VOL I 4PhGE 44lt1

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page

Prell Mo Balance bullbullbullbull Receipts Disbursements Closing Balance GENERAL FUND

001-000-1010 CASH $ 7935487 $ 171573215 $ 171254690 $ 8254012 001-000-1318 - CREDIT CARD CLEARING 000 6000 6000 000 001-000-1512 - SECURITIES 149336207 149336207 001-0001515 - MBIA 361282545 2258000 53000000 310540545 001-000-1516 - FUNDS MANAGEMENT 275596439 385821 275982260

--------shy - - ---------shy ---------shy ---shy _- -

Total GENERAL FUND $ 794150678 $ 174223036 $ 224260690 $ 744113024

BENEFIT PLANNERSESFI 004-000-1010 - CASH $ 000 $ $ $ 000

----_ ------_ - -_ Total BENEFIT PLANNERSESFI $ 000 $ 000 $ 000 $ 000

ROAD ampBRIDGE PRECINCT 1 amp3 005-000-1010 - CASH $ 44818_43 $ 4270549 $ 8825759 $ -73367 005-000-1515 - MBIA 52315526 68826 650000 51734352 005-000-1516 - FUNDS MANAGEMENT 000 000

---shy --------shy -----------shy ----------shy - --------shy

Total ROAD ampBRIDGE PRECINCT 1 amp3 $ 56797369 $ 4339375 $ 9475759 $ 51660985

ROAD ampBRIDGE PRECINCT 2 amp4 006-000-1010 - CASH $ 2522532 $ 5587608 $ 8265802 $ -155662 006-000-1515 MBIA 69006407 93733 1910000 67190140 006-000-1516 - FUNDS MANAGEMENT 000 000

-----------shy -------------shy - - - --------shy _-------shy

Total ROAD amp BRIDGE PRECINCT 2 amp4 $ 71528939 $ 5681341 $ 10175802 $ 67034478

CHEC_SHANNONESFI 007-000-1010 - CASH $ 30000 $ 120052 $ 120052 $ 30000

----_ ------_ _---_ Total CHEC_SHANNONESFI $ 30000 $ 120052 $ 120052 $ 30000

EMPLOYEE SELF FUNDED INSURANCE 008-000-1010 - CASH $ 124076 $ 855977 $ 118979 $ 861074

---shy _----shy -----_ _--shy ------shy shy -----shyTotal EMPLOYEE SELF FUNDED INSURANCE $ 124076 $ 855977 $ 118979 $ 861074

CAFETERIA PLAN TRUST 009-000-1010 - CASH $ 146310 $ 582621 $ 372078 $ 356853

----------shy _-------- - ------shy _ - -----shy

Total CAFETERIA PLAN TRUST $ 146310 $ 582621 $ 372078 $ 356853

COUNTY LAW LIBRARY 010-000-1010 CASH $ 108740 $ 811917 $ 824714 $ 95943 010-000-1515 MBIA 1905380 302410 250000 1957790 010-000-1516 FUNDS MANAGEMENT 5696156 7974 5704130

_----------shy --shy _ _---shy -----_ _----shyTotal COUNTY LAW LIBRARY $ 7710276 $ 1122301 $ 1074714 $ 7757863

CAFETERIAZP 011-000-1010 CASH $ 250000 $ 354824 $ 354824 $ 250000

Prepared by the Tom Green County Auditors Office Page 9 of 56

VOL 74PMiE 445

h I 7 zt

bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page 2

Prey Mo Balance Receipts Disbursements Closing Balance

Total CAFETERIAZP $ 250000 $ 354824 $ 354824 $ 250000

JUSTICE COURT TECHNOLOGY FUND 012-000-1010 - CASH $ 2108019 $ 347356 $ 2300000 $ 155375 012-000-1515 MBIA 000 2300000 2300000

Total JUSTICE COURT TECHNOLOGY FUND $ 2108019 $ 2647356 $ 2300000 $ 2455375

LIBRARYHUGHES SETTLEMENT 014-000-1010 - CASH $ 271723 $ 6782 $ 261000 $ 17505 014-000-1515 - MBIA 52696 100079 152775 014-000-1516 FUNDS MANAGEMENT 46299977 64817 46364794

Total LIBRARYHUGHES SETTLEMENT $ 46624396 $ 171678 $ 261000 $ 46535074

LIBRARY DONATIONS FUND 015-000-1010 - CASH $ 1153021 $ 21095 $ 1119000 $ 55116 015-000-1515 - MBIA 4639966 1101148 5741114

Total LIBRARY DONATIONS FUND $ 5792987 $ 1122243 $ 1119000 $ 5796230

COURTHOUSE SECURITYDISTRICT COURTS 016-000-1010 - CASH $ 000 $ $ $ 000

Total COURTHOUSE SECURITYDISTRICT COURTS $ 000 $ 000 $ 000 $ 000

RECORDS MGTDISTRICT COURTS 017-000-1010 - CASH $ 3033 $ 133100 $ 100000 $ 36133 017-000-1515 - MBIA 988954 101840 1090794

Total RECORDS MGTDISTRICT COURTS $ 991987 $ 234940 $ 100000 $ 1126927

COURTHOUSE SECURITY 018-000-1010 - CASH $ 87737 $ 580313 $ 481904 $ 186146 018-000-1515 - MBIA 15962503 422824 16385327

Total COURTHOUSE SECURITY $ 16050240 $ 1003137 $ 481904 $ 16571473

RECORDS MANAGEMENTCO CLERK 019-000-1010 - CASH $ 75238 $ 250257 $ 220000 $ 105495 019-000-1515 - MBIA 649351 220247 869598

Total RECORDS MANAGEMENTCO CLERK $ 724589 $ 470504 $ 220000 $ 975093

LIBRARY MISCELLANEOUS FUND 020-000-1010 - CASH $ 121421 $ 372330 $ 404086 $ 89665 020-000-1515 - MBIA 4030994 205582 4236576

Total LIBRARY MISCELLANEOUS FUND $ 4152415 $ 577912 $ 404086 $ 4326241

Prepared by the Tom Green County Auditors Office Page 10 of 56

VOL 74 Ph[E 446

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U l E 153351 02 JUl 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 - June 30 - ALL 2002

Funds Page 3

CIP DONATIONS 021-000-1010 - CASH

Prey Mo BaLance

$ 573823

bullbullbullReceipts

$ 112235

Disbursements

$

CLosing BaLance

$ 686058

TotaL CIP DONATIONS $ 573823 $ 112235 $ 000 $ 686058

TGC BATES FUND 022-000-1010 - CASH 022-000-1515 - MBIA 022-000-1516 - FUNDS MANAGEMENT

TotaL TGC BATES FUND

$

-$

78616 300644

7976056 _ --shy

8355316

$ 1235 160

11166 _ $ 12561

$

$

13326

13326

$

$

66525 300804

7987222

8354551

CERT OBlIG SERIES1992I amp S 023-000-1010 - CASH 023-000-1516 - FUNDS MANAGEMENT

TotaL CERT OBlIG SERIES1992I ampS

$ -403383 7034

_---------shy$ -396349

$ 983745 009

----------shy

$ 983754

$

- _----------shy$ 000

$ 580362 7043

------------shy

$ 587405

CERT OBlIG SERIES19931 amp S 024-000-1010 - CASH 024-000-1516 - FUNDS MANAGEMENT

TotaL CERT OBllG SERIES19931 ampS

$ 112593 10159

_----_ -shy $ 122752

$ 191441 013

_---------- $ 191454

$

_-------

$ 000

$ 304034 101 72

_--_ ------shy

$ 314206

GENERAL lAND PURCHASE FUND 025-000-1010 - CASH 025-000-1515 - MBIA

TotaL GENERAL lAND PURCHASE fUND

$ 10533 991802

_-------- $ 1002335

$ 044 1480

--------shy

$ 1524

$

----------shy

$ 0_00

$ 10577 993282

------_ -

$ 1003859

GEN OBllG BOND1994CONSTRUCTION 026-000-1010 - CASH

FUND $ 000 $ $ $ 000

TotaL GEN OBllG BOND1994CONSTRUCTION FUND $ 000 $ 000 $ 000 $ 000

DISASTER RELEIF 027-000-1010

GRANTTCDP - CASH $ 000 $ $ $ 000

TotaL DISASTER RELEIf GRANTTCDP $ 000 $ 000 $ 000 $ 000

CERT OBLIG SERIES1993A 028-000-1010 - CASH 028-000-1516 - FUNDS MANAGEMENT

$ 27904 4018

$ 49320 005

$ $ 77224 4023

Total CERT OBLIG SERIES1993A $ 31922 $ 49325 $ 000 $ 81247

CERT OBLIG SERIES1993CONSTRUCTION 029-000-1010 - CASH $ 000 $ $ $ 000

Total CERT DBLIG SERIES1993CONSTRUCTION $ 000 $ 000 $ 000 $ 000

Prepared by the Tom Green County Auditors Office Page 11 of 56

VOL 74 PAliE 447

b as d

--

Tom Green Auditor 8 U D GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 June 30 - All 2002

Funds Page 4

COUNTY CLERK PRESERVATION 030-000-1010 - CASH 030-000-1515 - M8IA

Prey Mo Balance

$ 115924 1602146

Receipts

$ 866282 080

bull Disbursements

$ 814319

Closing Balance

$ 167887 1602226

Total COUNTY CLERK PRESERVATION $ 1718070 $ 866362 $ 814319 $ 1770113

UNINSURED MOTORIST COVERAGE 031-000-1010 - CASH 031-000-1515 - MBIA

$ 3079 686351

$ 013 1024

$ $ 3092 687375

Total UNINSURED MOTORIST COVERAGE $ 689430 $ 1037 $ 000 $ 690467

BONDWARRANTFEE ampCIVIL 032-000-1010 - CASH $ 000 $ $ $ 000

Total 80NDWARRANTFEE ampCIVIL $ 000 $ 000 $ 000 $ 000

CERT OBLIG SERIES1992CONSTRUCTION 034-000-1010 - CASH $ 000 $ $ $ 000

Total CERT OBLIG SERIES1992CONSTRUCTION $ 000 $ 000 $ 000 $ 000

CRIMINAL JUSTICE PLANNING 035-000-1010 - CASH

FUND $ 8864 $ 6527 $ $ 15391

Total CRIMINAL JUSTICE PLANNING FUND $ 8864 $ 6527 $ 000 $ 15391

FINANCIAL RESPONSIBILITY 036-000-1010 - CASH $ 7500 $ $ $ 7500

Total FINANCIAL RESPONSI8ILITY $ 7500 $ 000 $ 000 $ 7500

COMPREHENSIVE REHABILITATION 037-000-1010 - CASH $ 4919 $ 1929 $ $ 6848

Total COMPREHENSIVE REHABILITATION $ 4919 $ 1929 $ 000 $ 6848

WASTEWATER TREATMENT 038-000-1010 - CASH $ 100382 $ 15000 $ 17000 $ 98382

Total WASTEWATER TREATMENT $ 100382 $ 15000 $ 17000 $ 98382

CERT OF OBLIGATION19941 ampS 039-000-1010 - CASH 039-000-1516 - FUNDS MANAGEMENT

$ 810791 1806

$ 315690 500002

$ 500000 $ 626481 501808

Total CERT OF OBLIGATION19941 amp S $ 812597 $ 815692 $ 500000 $ 1128289

LEOA 040-000-1010 - CASH $ 1030 $ 548 $ $ 1578

Prepared by the Tom Green County Auditors Office Page 12 of 56

VOL 74 PAGE 448

5

r------------------------------------------

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page

Prey Mo Balance bullbullbull Receipts bull Disbursements Closing Balance

Total LEOA $ 1030 $ 548 $ 000 $ 1578

BREATH ALCOHOL TESTING 041-000-1010 - CASH $ 5773 $ 368 $ $ 6141

Total BREATH ALCOHOL TESTING $ 5773 $ 368 $ 000 $ 6141

LAW ENFORCEMENT MANAGEMENT 042-000-1010 - CASH $ 529 $ 300 $ $ 829

Total LAW ENFORCEMENT MANAGEMENT $ 529 $ 300 $ 000 $ 829

MISDEMEANOR COURT COSTS 043-000-1010 - CASH $ 2228 $ 1273 $ $ 3501

Total MISDEMEANOR COURT COSTS $ 2228 $ 1273 $ 000 $ 3501

GENERAL OBLIGATION REFUNDING BONDS19941 044-000-1010 - CASH 044-000-1516 - FUNDS MANAGEMENT

ampS $ -931966

10748 $ 1544070

014 $ $ 612104

10762

Total GENERAL OBLIGATION REFUNDING BONDS19941 ampS $ -921218 $ 1544084 $ 000 $ 622866

COUNTY ATTORNEY 045-000-1010

FEE ACCOUNT - CASH $ 3027638 $ 308360 $ 914832 $ 2421166

Total COUNTY ATTORNEY FEE ACCOUNT $ 3027638 $ 308360 $ 914832 $ 2421166

lEOCE 046-000-1010 - CASH $ 1932 $ 443 $ $ 2375

Total LEOCE $ 1932 $ 443 $ 000 $ 2375

JUROR DONATIONS 047-000-1010 - CASH $ 000 $ $ $ 000

Total JUROR DONATIONS $ 000 $ 000 $ 000 $ 000

ELECTION CONTRACT SERVICE 048-000-1010 - CASH $ -485190 $ 1764294 $ 55007 $ 1224097

Total ELECTION CONTRACT SERVICE $ -485190 $ 1764294 $ 550_07 $ 1224097

JUDICIAL EDUCATIONCOUNTY 049-000-1010 - CASH

JUDGE $ 106064 $ 16082 $ 5000 $ 117146

Total JUDICIAL EDUCATIONCOUNTY JUDGE $ 106064 $ 16082 $ 5000 $ 117146

51ST DISTRICT ATTORNEY 050-000-1010 CASH

FEE $ 789107 $ 111421 $ 6333 $ 894195

Prepared by the Tom Green County Auditors Office Page 13 of 56

VOL 74 PAGE 449

y tbull

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 combined Statement of Receipts and Disbursements All funds

The Software Group Inc for Transactions June 01 2002 June 30 2002 Page 6

Prey Mo Balance bullbullbull Receipts Disbursements Closing Balance

TotaL 51ST DISTRICT ATTORNEY FEE $ 789107 $ 111421 $ 6333 $ 8941 95

LATERAL ROAD FUND 051-000-1010 CASH $ 1902389 $ 7990 $ $ 1910379

TotaL LATERAL ROAD FUND $ 1902389 $ 7990 $ 000 $ 1910379

51ST DA SPC FORFEITURE ACCT 052-000-1010 - CASH $ 1027903 $ 233 $ 27326 $ 1000810

TotaL 51ST OA SPC FORFEITURE ACCT $ 1027903 $ 233 $ 27326 $ 1000810

CERT OBLIG SERIES1995 053-000-1010 CASH $ 5524952 $ 50048396 $ 28850665 $ 26722683 053-000-1512 - SECURITIES 000 000 053-000-1515 - MBIA 96591029 151389 50000000 46742418 053-000-1516 FUNDS MANAGEMENT 45691442 63966 45755408

---------shy -_ -~-----------

Total CERT OBLIG SERIES1995 $ 147807423 $ 50263751 $ 78850665 $ 1 192 205 09

CERT OBLIG SERIES1995I ampS 054-000-1010 - CASH $ 749134 $ 167356 $ 500000 $ 416490 054-000-1516 - fUNDS MANAGEMENT 2874 500004 502878

----------shy --------------

TotaL CERT OBLIG SERIES1995I ampS $ 752008 $ 667360 $ 500000 $ 919368

119TH DISTRICT ATTORNEY FEE 055-000-1010 - CASH $ 542316 $ 52316 $ 6333 $ 588299

-------------shy -- ---shy -----shy

Total 119TH DISTRICT ATTORNEY FEE $ 542316 $ 52316 $ 6333 $ 588299

RANCHERS LAMB 056-000-1010 - CASH $ 000 $ $ $ 000

-----_ _---- _--shy --------------shy _ Total RANCHERS LAMB $ 000 $ 000 $ 000 $ 000

119TH DADPS FORFEITURE ACCT 057-000-1010 - CASH $ 294683 $ 067 $ $ 294750

------------shy __ _-shy ----------shy - - -----_ -Total 119TH DADPS FORFEITURE ACCT $ 294683 $ 067 $ 000 $ 294750

119TH DASPC FORFEITURE ACCT 058-000-1010 - CASH $ 1158809 $ 251321 $ 41327 $ 1368803

Total 119TH DASPC FORFEITURE ACCT $ 1158809 $ 251321 $ 41327 $ 1368803

PARK DONATIONS FUND 059-000-1010 CASH $ 4893 $ 021 $ $ 4914

---------shyTotal PARK DONATIONS FUND $ 4893 $ 021 $ 000 $ 4914

Prepared by the Tom Green County Auditors Office Page 14 of 56

7 4 PA[iE 450VOL

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002

Prey Mo Balance bullbull Receipts CVCA

060-000-1010 - CASH 060-000-1515 - MBIA

Total CVCA

OJPLOCAL LAW ENFORCEMENT BLOCK GRANT 061-000-1010 - CASH 061-000-1515 - MBIA

Total OJPLOCAL LAW ENFORCEMENT BLOCK GRANT

AICCHAP PROGRAM 062-000-1010 - CASH

Total AICCHAP PROGRAM

TAIP GRANTCSCD 063-0001010 - CASH

Total TAIP GRANTCSCD

DIVERSION TARGET PROGRAM 064-000-1010 - CASH

Total DIVERSION TARGET PROGRAM

COMMUNITY SUPERVISION ampCORRECTIONS 065-000-1010 - CASH

Total COMMUNITY SUPERVISION ampCORRECTIONS

COURT RESIDENTIAL TREATMENT 066-000-1010 - CASH

Total COURT RESIDENTIAL TREATMENT

COMMUNITY CORRECTIONS PROGRAM 067-0001010 - CASH

Total COMMUNITY CORRECTIONS PROGRAM

ARREST FEES ACCOUNT 068-000-1010 - CASH 068-000-1515 - MBIA

Total ARREST FEES ACCOUNT

TRAFFIC LAW FAILURE TO APPEAR FUND 069-000-1010 - CASH

$ 218242 $

3513202

$ 3731444 $

$ 25514 $

330066

$ 355580 $

$ 3824382 $

$ 3824382 $

$ 8847989 $

$ 8847989 $

$ 1946876 $

$ 1946876 $

$ 24261280 $

$ 24261280 $

$ 37116107 $

$ 37116107 $

$ 9769835 $

$ 9769835 $

$ 46910 $

594655

$ 641565 $

$ 000 $

1946555 1800000

3746555

107 493

600

900000

900000

164279

164279

500000

500000

889803

889803

1418572

1418572

000

342347 300000

642347

153351 02 JUL 2002

Page 7

bull Disbursements Closing Balance

$ 1800000 $ 364797 5313202

$ 1800000 $ 5677999

$ $ 25621 330559

$ 000 $ 356180

$ 1513095 $ 3211287

$ 1513095 $ 3211287

$ 6852746 $ 2159522

$ 6852746 $ 2159522

$ 631299 $ 1815577

$ 631299 $ 1815577

$ 18863223 $ 6287860

$ 18863223 $ 6287860

$ 10890975 $ 27643704

$ 10890975 $ 27643704

$ 2923406 $ 6846429

$ 2923406 $ 6846429

$ 300000 $ 89257 894655

$ 300000 $ 983912

$ $ 000

Prepared by the Tom Green County Auditors Office Page 15 of 56

VOl 7 4 PAliE 451

h bull rbull wI

--II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page 8

Prey Mo Balance bullbullbull Receipts bull Disbursements Closing Balance

Total TRAFFIC LAW FAILURE TO APPEAR FUND $ 000 $ 000 $ 000 $ 000

JUSTICE EDUCATION FEES 070-000-1010 - CASH $ 26334 $ 214574 $ 180000 $ 60908 070-000-1515 - MBIA 386188 180000 566188

Total JUSTICE EDUCATION FEES $ 412522 $ 394574 $ 180000 $ 627096

STATE ampMUNICIPAL FEES 071-000-1010 - CASH $ 191047 $ 1523311 $ 1540353 $ 174005 071-000-1515 - MalA 2256819 600000 2856819

Total STATE ampMUNICIPAL FEES $ 2447866 $ 2123311 $ 1540353 $ 3030824

CONSOLIDATED COURT COSTS 072-000-1010 - CASH $ 225130 $ 2289098 $ 2050000 $ 464228 072-000-1515 - MalA 4170609 2050000 6220609

Total CONSOLIDATED COURT COSTS $ 4395739 $ 4339098 $ 2050000 $ 6684837

GRAFFITI ERADICATION FUND 073-000-1010 - CASH $ 34412 $ 145 $ $ 34557

Total GRAFFITI ERADICATION FUND $ 34412 $ 145 $ 000 $ 34557

TIME PAYMENT FUND 074-000-1010 - CASH $ 103564 $ 594996 $ 581950 $ 116610 074-000-1515 - MalA 368386 110000 120000 358386

Total TIME PAYMENT FUND $ 471950 $ 704996 $ 701950 $ 474996

VETERANS SERVICE FUND 075-000-1010 - CASH $ 454417 $ 21590 $ 158364 $ 317643

Total VETERANS SERVICE FUND $ 454417 $ 21590 $ 158364 $ 317643

EMPLOYEE ENRICHMENT FUND 076-000-1010 - CASH $ 564621 $ 11483 $ $ 5761 04

Total EMPLOYEE ENRICHMENT FUND $ 564621 $ 11483 $ 000 $ 576104

FUGITIVE APPREHENSION FUND 077-000-1010 - CASH $ 121398 $ 538380 $ 500000 $ 159778 077-000-1515 - MBIA 915502 500000 1415502

Total FUGITIVE APPREHENSION FUND $ 1036900 $ 1038380 $ 500000 $ 1575280

INDIGENT LEGAL SERVICES FUND 078-000-1010 - CASH $ 19752 $ 135800 $ 140000 $ 15552 078-000-1515 - MBIA 282048 140000 422048

Prepared by the Tom Green County Auditors Office Page 16 of 56

VOL 14 PAGE 452

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 - June 30 All

2002 Funds

Page 9

Prey Mo Balance bullbullbullbullbull Receipts Disbursements Closing Balance

Total INDIGENT LEGAL SERVICES FUND $ 301800 $ 275800 $ 140000 $ 437600

JUVENILE CRIME ampDELINQUENCY 079-000-1010 CASH 079-000-1515 MBIA

FUND $ 99427

000 $ 51857 $ $ 151284

000

Total JUVENILE CRIME amp DELINQUENCY FUND $ 99427 $ 51857 $ 000 $ 151284

BONO FEE FUND 080000-1010 - CASH $ 699 $ 1053 $ $ 1752

Total BOND FEE FUND $ 699 $ 1053 $ 000 $ 1752

CORRECTIONAL MANAGEMENT 081middot000middot1010 - CASH

INSTITUTE $ 84587 $ 45481 $ $ 30068

Total CORRECTIONAL MANAGEMENT INSTITUTE $ 84587 $ 45481 $ 000 $ 130068

JUDICIAL EFFICIENCY 082-000-1010 - CASH $ 818664 $ 50560 $ $ 869224

Total JUDICIAL EFFICIENCY $ 818664 $ 50560 $ 000 $ 869224

JUVENILE FACILITY 083-000-1010 - CASH $ 000 $ $ $ 000

Total JUVENILE FACILITY $ 000 $ 000 $ 000 $ 000

JUV DETENTION FACILITY 084-000-1010 - CASH $ 15150425 $ 10507796 $ 11130424 $ 14527797

Total JUV DETENTION FACILITY $ 15150425 $ 10507796 $ 11130424 $ 14527797

TX JUV PROBATION COMM 085-000-1010 - CASH $ 50708204 $ 5190957 $ 1517019 $ 54382142

Total TX JUV PROBATION COMM $ 50708204 $ 5190957 $ 1517019 $ 54382142

JUVENILE PROBATIONTGC 086-000-1010 - CASH $ 2933438 $ 3073142 $ 2202878 $ 3803702

Total JUVENILE PROBATIONTGC $ 2933438 $ 3073142 $ 2202878 $ 3803702

JUV PROBATION DISCRETIONARY 087-000-1010 - CASH

FUND $ 6635952 $ 3068979 $ 3218038 $ 6486893

Total JUV PROBATION DISCRETIONARY FUND $ 6635952 $ 3068979 $ 3218038 $ 6486893

CHILD TRUST ACCOUNT 088middot000middot1010 CASH $ 199950 $ 156550 $ $ 356500

Prepared by the Tom Green County Auditors Office Page 17 of 56

VOL 74 PAGE 453

bull u d

--

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page 10

Prey Mo Balance bullReceipts Disbursements Closing Balance

Total CHILO TRUST ACCOUNT $ 199950 $ 156550 $ 000 $ 356500

IN_HOME FAMILY PRESERVATION SVCS 089-000-1010 - CASH $ 3525954 $ 583753 $ 301256 $ 3808451

Total IN_HOME FAMILY PRESERVATION SVCS $ 3525954 $ 583753 $ 301256 $ 3808451

POST ADJ JUVENILE FACILITY 090-000-1010 - CASH $ 3103626 $ 746 $ $ 3104372

Total POST ADJ JUVENILE FACILITY $ 3103626 $ 746 $ 000 $ 3104372

DIST JUVENILE PROBATIONCOKE 091-000-1010 - CASH $ 2465590 $ 9241 $ 410643 $ 2064188

Total DIST JUVENILE PROBATIONCOKE $ 2465590 $ 9241 $ 410643 $ 2064188

COMMUNITY CORRECTIONS ASSIST 092-000-1010 - CASH $ 4851916 $ 321048 $ 1260802 $ 3912162

00 _____ _____ ~_~ - -_ _-- Total COMMUNITY CORRECTIONS ASSIST $ 4851916 $ 321048 $ 1260802 $ 3912162

NON RESIDENTIAL PROGRAM 093-000-1010 - CASH $ 991199 $ 381 $ 52990 $ 938590

-- ------ -----_ ------ ------ ---- - ------shyTotal NON RESIDENTIAL PROGRAM $ 991199 $ 381 $ 52990 $ 938590

EFTPSPAYROLL TAX CLEARING 094-000-1010 - CASH $ 000 $ 28200460 $ 28200460 $ 000

---_ --- ----- --- ---- shyTotal EFTPSPAYROLL TAX CLEARING $ 000 $ 28200460 $ 28200460 $ 000

PAYROLL FUND 095-000-1010 - CASH $ 477382 $ 151677469 $ 151792186 $ 362665

---- Total PAYROLL FUND $ 477382 $ 151677469 $ 151792186 $ 362665

COURT AT LAY_EXCESS STATE SUPPLEMENT 096-000-1010 CASH $ 76219 $ 320 $ $ 76539

---- --- _ ----

Total COURT AT LAY_EXCESS STATE SUPPLEMENT $ 76219 $ 320 $ 000 $ 76539

LEOSE TRAINING FUND 097-000-1010 - CASH $ 706601 $ 5763 $ 600000 $ 112364 097-000-1515 - MBIA 1072165 600878 1673043

Total LEOSE TRAINING FUND $ 1778766 $ 606641 $ 600000 $ 1785407

CHILD RESTRAINT STATE FEE FUND 098-000-1010 - CASH $ 339216 $ 93025 $ $ 432241

Prepared by the Tom Green County Auditors Office Page 18 of 56

VOL 74 PAGE 45middot1

Tom Green Auditor BUD GET A R Y A C C 0 U ~ TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page 11

Prey Mo Balance Receipts Disbursements Closing Balance

Total CHILD RESTRAINT STATE FEE FUND $ 339216 $ 93025 $ 000 $ 432241

CERT OF OBLIGATION1998I ampS 099-000-1010 - CASH $ 39702742 $ 1829946 $ 30000000 $ 11532688 099-000-1516 - FUNDS MANAGEMENT 12113 30000015 30012128

Total CERT OF OBLIGATION19981 ampS $ 39714855 $ 31829961 $ 30000000 $ 41544816

TAX ANTICIPATION NOTES 100middot000-1010 - CASH $ 000 $ $ $ 000

Total TAX ANTICIPATION NOTES $ 000 $ 000 $ 000 $ 000

TAX ANTICIPATION NOTE19981 amp S 101-000-1010 - CASH $ 399865 $ 159087 $ $ 558952 101-000-1516 - FUNDS MANAGEMENT 5726 007 5733

Total TAX ANTICIPATION NOTE1998I amp S $ 405591 $ 159094 $ 000 $ 564685

CONSTABLE PRCT 1 LEOSE TRAINING FUND 102-000-1010 - CASH $ 189570 $ 796 $ $ 190366

Total CONSTABLE PRCT 1 LEOSE TRAINING FUND $ 189570 $ 796 $ 000 $ 190366

CONSTABLE PRCT 2 LEOSE TRAINING FUND 103-0001010 - CASH $ 67859 $ 285 $ $ 68144

Total CONSTABLE PRCT 2 LEOSE TRAINING FUND $ 67859 $ 285 $ 000 $ 68144

CONSTABLE PRCT 3 LEOSE TRAINING FUND 104-000-1010 - CASH $ 234182 $ 85219 $ $ 319401

Total CONSTABLE PRCT 3 LEOSE TRAINING fUND $ 234182 $ 85219 $ 000 $ 319401

CONSTABLE PRCT 4 LEOSE TRAINING FUND 105-000-1010 - CASH $ 348971 $ 1466 $ $ 350437

Total CONSTABLE PRCT 4 LEOSE TRAINING FUND $ 348971 $ 1466 $ 000 $ 350437

COURT TRANSACTION FEE FUND JUSTICE COURTS 106-000-1010 CASH $ 109646 $ 184647 $ 200000 $ 94293 106-000-1515 MBIA 2212031 203344 2415375

Total COURT TRANSACTION FEE FUND JUSTICE COURTS $ 2321677 $ 387991 $ 200000 $ 2509668

GATES TRAINING LAB GRANT 107-000-1010 CASH $ 000 $ $ $ 000

Total GATES TRAINING LAB GRANT $ 000 $ 000 $ 000 $ 000

Prepared by the Tom Green County Auditors Office Page 19 of 56

VOL 7 4 PAGE 455

t bull d -

bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 3D 2002 Page 12

Prey Mo Balance Receipts bull Disbursements Closing Balance GATES PUBLIC INTERNET ACCESS GRANT

108-000-1010 - CASH $ 000 $ $ $ 000

Total GATES PUBLIC INTERNET ACCESS GRANT $ 000 $ 000 $ 000 $ 000

TCOMI 109-000-1010 - CASH $ 2831023 $ 900000 $ 1046921 $ 2684102

Total TCOMI $ 28310_23 $ 900000 $ 1046921 $ 26841 02

JUVENILE DEFERRED PROCESSING FEES 110-000-1010 - CASH $ 213506 $ 32046 $ $ 245552

Total JUVENilE DEFERRED PROCESSING FEES $ 213506 $ 32046 $ 000 $ 245552

COUNTY JUDGE EXCESS CONTRIBUTIONS 250016 111-000-1010 - CASH $ 131670 $ 639 $ 50980 $ 81329

Total COUNTY JUDGE EXCESS CONTRIBUTIONS 250016 $ 131670 $ 639 $ 50980 $ 81329

LOANSTAR LIBRARY GRANT 201-000-1010 - CASH $ 1186089 $ 4982 $ 762574 $ 428497

Total LOANSTAR LIBRARY GRANT $ 1186089 $ 4982 $ 762574 $ 428497

TROL 1I NGER FUND 202-000-1010 - CASH $ 000 $ $ $ 000

Total TROLLINGER FUND $ 000 $ 000 $ 000 $ 000

COURTHOUSE LANDSCAPING 301-000-1010 - CASH $ 10000 $ 005 $ $ 10005

Total COURTHOUSE LANDSCAPING $ 10000 $ 005 $ 000 $ 10005

SHERIFF FORFEITURE FUND 401-000-1010 CASH $ 000 $ 134208 $ $ 134208

Total SHERIFF fORFEITURE FUND $ 000 $ 134208 $ 000 $ 134208

TOTALS - ALL FUNDS $ 1418743651 $ 505902613 $ 614382938 $ 1310263326 =============== =============== =============== ===============

Prepared by the Tom Green County Auditors Office Page 20 of 56

VOL 14 PArtE 456

- -- -----_~ _____ ~ __ _M _____ ------~----~--~--------------- -----_- ~- ~-~ -- -~-~----- ----_ -- -- -- --- _-- - -_ _ shy

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page

_ __ _- - - --- - - --- -- - -- ---------- ----- -- -- -- _ - ------~--~---_ ------------ -- -----------shy

Account bullbullbullbullbull _bullbull _bullbull _ bullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3101 CURRENT TAX LEVY 11062266 11062266 14831884 1075659568 948891625 30567032 3 310-3102 DELINQUENT TAXES 140000 140000 4512523 19454660 19233388 -5454660 middot39 310-3191 PENALTY AND INTEREST 107000 107000 3753196 114621 18 8713074 -762118 middot7 320-3201 ALCOHOLIC BEVERAGES 30000 30000 579950 2587550 2240350 412450 14 320-3202 BUSINESS LICENSE AND PERMITS - 500 500 000 000 50000 100 320-3204 BUSINESS LICENSE AND PERMITS - 0 0 100000 200000 middot200000 u 330-3321 GENERAL SALES AND USE TAX 4450000 4450000 39768154 274545735 255412685 170454265 38 330-3327 STATE SHARED REVENUE-STATE SUPP 33900 33900 000 3390000 000 000 0 330-3328 MENTAL HEALTH UNIT 106000 106000 000 5852538 7273351 4747462 45 330-3329 CRISIS INTERVENTION PROGRAM GRA 75178 75178 000 3491799 3447566 4026001 54 330-3330 SAFE ampSOBER STEP PROGRAM 40000 40000 000 2317940 612141 1682060 42 330-3333 FAMILY VIOLENCE INVESTIGATOR 26870 26870 000 1277247 1288310 1409753 52 330-3335 PARENT AID PROGRAM GRANT 28066 28066 000 1544449 1254687 1262151 45 330-3336 SPOUSAL ABUSE VOLUNTEER PROGRAM 42335 42335 000 000 1099741 4233500 100 330-3337 CCl SUPPLEMENT 70000 70000 708218 5956400 5782612 1043600 15 330-3339 TEXAS NARCOTICS CONTROL PROGRAM 56332 56332 1200248 4658548 4584731 974652 17 330-3341 DOMESTIC VIOLENCE PROSECUTION U 80000 80000 000 4060473 3031236 3939527 49 330-3342 STEP PROGRAM REVENUE 0 0 000 000 000 000 330-3346 BINGO TAX 39000 39000 000 2846848 2599298 1053152 27 330-3347 LEOSE FEE 0 0 000 000 609 000 330-3348 CRIME VICTIM FUND 20000 20000 000 906388 919299 1093612 55 330-3349 CSCD FISCAL OFFICER SUPPLEMENT 7200 7200 182935 731740 720000 -11740 -2 330-3350 LEOCE FEES 0 0 000 000 886 000 330-3351 CRIMINAL JUSTICE PLANNING 375 375 000 000 5469 37500 100 330-3352 JUSTICE EDUCATION 2000 2000 000 99003 94785 100997 50 330-3353 MIXED BEVERAGE TAX 160000 160000 000 8089399 7958279 7910601 49 330-3354 FINANCIAL RESPONSIBILITY FUND 100 100 000 -450 2914 10450 105 330-3356 HUDPAYMENT IN LIEU OF TAXES 40000 40000 3157400 3557952 000 442048 11 330-3357 COUNTY JUDGE STATE SUPPLEMENT 10000 10000 000 1000000 434669 000 0 330-3358 TIME PAYMENT 7500 7500 188781 1363817 1641786 -613817 middot82 330-3359 INDIGENT LEGAL SERVICES 850 850 000 39520 41830 45480 54 330-3360 STATE SHARED REVENUE - ADA STAT 0 5803 000 000 580311 100 330-3361 FUGITIVE APPREHENSION FEES 5400 5400 000 255141 248269 284859 53 330-3363 JUVENILE CRIME ampDELINQUENCY FE 300 300 000 23317 12553 6683 22 330-3364 CONSOLIDATED COURT COSTS 28000 28000 000 1048310 1085669 1751690 63 330-3365 EMS CONTRACTSB 102 6000 6000 000 000 000 600000 100 330-3366 TOBACCO SETTLEMENT 61000 61000 000 2396841 14199933 3703159 61 330-3368 TIFB GRANT REIMBURSEMENT 0 0 150000 150000 7005300 -150000 uu 330-3369 AG CHILD SUPPORT REIMBURSEMENT 14000 14000 30227 3331 72 000 1066828 76 330middot3370 STATE ALIEN ASSISTANCE PROGRAM 0 37097 000 3709700 000 000 0 330middot3371 CVCOG EQUIPMENT GRANT 0 0 000 000 000 000 330-3372 FFVPU GRANT 62305 62305 000 2957456 2469817 3273044 53 330-3373 FFVIU GRANT 39200 39200 000 1756134 1576957 2163866 55 330-3374 FFVVA GRANT 46936 46936 000 2227334 1773032 2466266 53 330-3375 JUVENILE ACCOUNTABILITY INCENTI 17304 17304 000 000 612284 1730400 100 330middot3376 VICTIM-UITNESS ASSISTANCE PROGR 39400 39400 000 1910563 599872 2029437 52 330-3380 AG COURT COST REIMBURSEMENT 0 0 1135860 6791070 -6791070 330-3385 STATE SHARED REVENUE - COMMUNIT 0 0 000 50000 -50000

Prepared by the Tom Green County Auditors Office Page 21 of 56

457VOl

$amp dJ II

- shybull bull a

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUl 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 2

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 340-3400 TREASURER - FEES OF OFFICE o o 3000 86000 27020 -86000 340-3401 COUNTY JUDGEPROBATE 2500 2500 19000 186800 122400 63200 25 340-3402 COUNTY JUDGE 100 100 2715 4804 4976 5196 52 340-3403 COUNTY SHERIFF 90000 90000 902736 6448510 5544087 2551490 28 340-3404 COUNTY ATTORNEY 34000 34000 366126 2645510 2302971 754490 22 340-3405 COUNTY CLERK 460000 460000 3939686 35938703 33406364 10061297 22 340-3406 TAX ASSESSORCOLLECTOR FEES 375000 375000 3157365 27937215 27696957 9562785 26 340-3407 DISTRICT CLERK 200000 200000 1180156 8696187 12788755 11303813 57 340-3408 JUSTICE OF THE PEACE 12000 12000 96500 868600 924200 331400 28 340-3409 CONSTABLE 95000 95000 872400 7344251 6978642 2155749 23 340-3411 TAX CERTMOBILE HOME FEES 8000 8000 113400 718600 600200 81400 10 340-3420 FEES OF OFFICE - CO CLK TSRSR o deg 000 28543 28543 340-3421 JURY FEES 4000 4000 42000 268900 305500 131100 33 340-3422 ELECTION REVENUE 1800 1800 14950 2031 73 139553 -231 73 -13 340-3424 OFFICE RENT 6900 6900 1701 15 823755 4435425 133755 middot19 340-3425 CRT REPORTER FEESCNTY CLERK 12000 12000 100500 1018500 954000 181500 15 340-3426 CRT REPORTER FEESDIST CLERK 15000 15000 142500 1185000 1212600 315000 21 340-3427 CITY PRISONER REIMBURSEMENT 175000 175000 323900 5130081 4983520 12369919 71 340-3429 BOND FEES o deg 000 -25000 704 25000 340-3430 COPIER REVENUELIBRARY 17000 17000 114505 1199266 1247318 500734 29 340-3434 IMMIGRATION REIMBSHERIFF 10000 10000 42000 127800 534000 872200 87 340-3436 SHERIFFS ARREST FEES 30000 30000 105116 2095666 2041209 904334 30 340-3437 ARREST WARRANTS 65000 65000 397802 3823518 4996795 2676482 41 340-3438 PARKS 12000 12000 105300 805700 453500 394300 33 340-3440 ATTORNEY FEES 10000 10000 98562 809114 738582 90886 19 340-3441 COMPREHENSIVE REHABILITATION deg o 000 000 1624 000 340-3443 ENVIRONMENTAL CONTROL INSPECTIO 50000 50000 371000 2862500 1603500 2137500 43 340-3445 DUMPGROUND 30000 30000 129700 1304100 1406795 1695900 57 340-3446 JUSTICE CENTER DETENTION SVC 35000 35000 575664 2042400 3307500 1457600 42 340-3448 JP COURT COSTS 20000 20000 236788 1832285 1684539 167715 8 340-3449 DWI VIDEO 8000 8000 66670 465845 549527 334155 42 340-3450 DEF ADJUCATION FEES 30000 30000 208800 2469094 2858029 530906 18 340-3451 JAIL PHONE CONTRACT 80000 80000 981948 6211495 7238548 1788505 22 340-3453 LEMI FEE 10 10 000 000 318 1000 100 340-3457 MISDEMEANOR COURT COSTS 25 25 000 000 1113 2500 100 340-3466 JAIL PHONESHERIFFS OFFICE 70000 70000 690634 4368735 5091097 2631265 38 340-3467 FEDERAL PRISONER HOUSING CONTRA 350000 350000 940800 7778400 372000 27221600 78 340-3474 RECORDS MANAGEMENT o deg 000 000 000 000 340-3476 PRE-AUG97 COURT COST SVC FEE deg deg 000 9068 -9068 340-3477 CMI 10 SVC FEE o deg 000 18939 -18939 360-3601 FINESDISTRICT COURTS 150000 150000 1425270 11695211 10736727 3304789 22 360-3602 CNTY FINEJP COURTS 400000 400000 4604241 34148356 30179586 5851644 15 360-3603 CRTATLAW 200000 200000 1575375 15769225 16428914 4230775 21 360-3604 CRTATLAW 2 200000 200000 1686400 13720384 14297430 6279616 31 360-3605 BOND FORFEITURES 100000 100000 1150025 5092660 8820284 4907340 49 370-3701 DEPOSITORY INTEREST 12500 12500 278583 3205962 1889438 1955962 156 370-3703 INTEREST ON REPURCHASE o deg 000 000 464710 000 370-3704 INTEREST ON SECURITIES 47500 47500 000 1807065 5038075 2942935 62 370-3705 MBIA INTEREST 60000 60000 588000 3132978 8601125 2867022 48 370-3706 FUNDS MANAGEMENT INTEREST 7500 7500 385821 2698143 1457960 -1948143 -260 370-3709 CREDIT CARD SERVICE FEES o o -37831 37084 000 -37084

Prepared by the Tom Green County Auditors Office Page 22 of 56

VOL 7 4 PhGE 458

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 3

~ __ eM ______ M __ M ___ bull __ bull _______ bullbull _____ ~_ -_ --_ ------ ---_ _- ----_ -- _ _ ------_ - -- ---

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonth ly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 370-3713 SETTLEMENT PROCEEDS 0 50818 57578 5139378 000 -57578 1 380-3801 SALVAGE SALES 0 0 000 105000 1968041 -105000

390-3901 OTHER REVENUE - COMMUNITY SUPER 0 0 000 000 000 000

390-3902 ACCOUNTS PAYABLE DISCOUNTS 40 40 965 9064 3075 -5064 -127 390-3903 MISCELLANEOUS REVENUE 5000 5000 4075 107831 395335 392169 78 390-3904 TJPC PROBATION FEES 4000 4000 140000 943885 386500 -543885 -136 390-3907 DEFENSIVE DRIVING FEES 17500 17500 108800 1036125 1059100 713875 41 390-3908 JAIL COMMISSARY STALE CHECK REF 0 0 000 000 000 000

390-3910 DEFERRED PROSECUTION FEE 0 0 000 000 000 000

390-3912 FLOOO AREA SCHOOLROAD TR ACCT 4500 4500 000 201811 297815 248189 55 390-3913 LAYSUIT PROCEEDS 0 0 000 000 000

390-3914 CIVIL SETTLEMENT PROCEEDS 2220 2220 18500 166500 166500 55500 25 390-3916 FINGERPRINTING FEES 2000 2000 12000 107200 143800 92800 46 390-3917 NON-REGULAR INMATE TRANSPORT 0 0 10000 130000 000 -130000

390-3918 PRISONER DAMAGE REIMBURSEMENT 0 0 000 000 7264 000

390-3919 IHC REIMBLOCAL 120000 120000 2669666 14346770 6819053 -2346770 -20 390-3920 PRISONER MEDICAL REIMBURSEMENT 1000 1000 000 000 53615 100000 100 390-3923 JAIL MEAL TICKETS 0 0 000 000 000 000

390-3925 RESTITUTION REVENUE 0 0 000 9783 10368 9783 bullbullbullbull

390-3927 IHC STATE REIMBURSEMENT 235000 235000 000 558240 37214807 22941760 98 390-3947 OTHER REVENUE - SAHF HEALTHYISE 0 0 000 000 000 390-3960 CHILD SAFETY 150 150 000 10000 15208 5000 33 390-3961 AICCHAP FISCAL SERVICE FEE 1000 1000 18750 75000 75000 25000 25 390-3962 CCP FISCAL SERVICE FEE 2000 2000 44125 176500 177900 23500 12 390-3963 CRTC FISCAL SVC FEE amp REIMB 18158 18158 242770 971080 908540 844720 47 390-3964 TAIP FISCAL SERVICE FEE 0 0 000 000 000 000

390-3965 REFUNDS 0 0 000 90000 158 -90000 390-3967 CCRC FISCAL SERVICE FEE 0 0 8900 35600 37900 -35600 bullbull

390-3970 OTHER REVENUE - SNOP FISCAL SER 0 0 13900 55600 -55600 390-3973 SALE OF LAND 0 0 000 135000 5690 -135000

390-3975 COURTHOUSE SECURITY BAILIFF REI 39500 39500 000 000 000 3950000 100 390-3978 PROPERTY LEASES 1000 1000 000 52500 52500 47500 48

__ w _____ ________ _ -- --_ - -----_ ------_ ----- _------_ shyTOTAL GENERAL FUND 20894220 20987938 101817627 1712204272 1591135293 386589539 18

Prepared by the Tom Green County Auditors Office Page 23 of 56

VOL I 4PAnE 459

_c II rt

_I _

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

005 - ROAD ampBRIDGE PRECINCT 1 amp3 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 4

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Rev bullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3102 DELINQUENT TAXES - GENERAL PROP 100 100 1060 4642 5680 5358 54 310-3191 PENALTY amp INTEREST - GENERAL PR 100 100 2405 8907 8908 1093 11 330-3312 CRB FUND DISTRIBUTION 506000 506000 000 493264_50 50593303 1273550 3 340middot3410 ADDl FEES ROAD ampBRIDGE 450000 450000 3514795 32005935 31708875 12994065 29 370-3701 DEPOSITORY INTEREST 1500 1500 54796 358335 121482 -208335 -139 370-3703 INTEREST ON REPURCHASE 0 000 000 147093 000 370-3705 MBIA INTEREST 24000deg 24000 68826 508327 1563335 1891673 79 380-3801 SALVAGE SALES 0 0 000 000 2667890 000 380-3802 TX DEPT TRANSTRUCK YEIGHT FEE 15000 15000 -6500 337520 1211366 1162480 77 390-3902 ACCOUNTS PAYABLE DISCOUNTS 0 0 009 697 447 -697 390-3903 MISCELLANEOUS REVENUE 0 0 000 000 224722 000

- - - _ - - -

TOTAL ROAD ampBRIDGE PRECINCT 1 amp3 996700 996700 3635391 82550813 88253101 17119187 17

Prepared by the Tom Green County Auditors Office Page 24 of 56

4 PAIlE 460VOl

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

006 - ROAD amp BRIDGE PRECINCT 2 amp4 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Pltlge 5

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Month ly Rev bullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3102 DELINQUENT TAXES 100 100 1060 4645 5680 5355 54 310-3191 PENALTY amp INTEREST - GENERAL PR 100 100 2405 8905 8912 1095 11 330-3312 CRB FUND DISTRIBUTION 506000 506000 000 49326450 50593297 1273550 3 340-3410 ADDL FEES ROAD amp BRIDGE 450000 450000 3514795 32005935 31708875 12994065 29 370-3701 DEPOSITORY INTEREST - INTEREST 1500 1500 48461 298321 133225 -148321 -99 370-3703 INTEREST ON REPURCHASE - INTERE 0 0 000 000 221332 000 370-3705 MBIA INTEREST 24000 24000 93733 640063 1626460 1759937 73 380-3801 SALVAGE SALES 0 0 000 25150 270909 -25150 380-3802 TX DEPT TRANSTRUCK YEIGHT FEE 15000 15000 63800 491120 1346551 1008880 67 390-3902 ACCOUNTS PAYABLE DISCOUNTS 0 0 030 150 055 -150 390-3903 MISCELLANEOUS REVENUE 0 0 000 000 000 000

- --_ --- ---- ------ - _------ - ----_ -----shy-~-------

TOTAL ROAD ampBRIDGE PRECINCT 2 amp4 996700 996700 3724284 82800739 85915296 16869261 17 _-_ - - - --- -_ _-_

TOTAL FOR REPORTED FUNDS 22887620 22981338 109177302 1877555824 1765303690 420577987 18 ============ ============ ============== ============== ============== ============== =====

Prepared by the Tom Green County Auditors Office Page 25 of 56

461VOl

- r

raquo n_ bull bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page

001 GENERAL FUND - COMMISSIONERS COURT Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bull Encumbrances HD Exp + Enc UnEnc Balance Rm 001-0101 SALARYELECTED OFFIC 116104 116104 967536 8707824 000 8707824 2902576 25 001-0103 SALARYASSISTANTS 40874 40874 340612 3065508 000 3065508 1021892 25 001-0201 FICAMEDICARE 14054 14054 113466 1021222 000 1021222 384178 27 001-0202 GROUP HOSPITAL INSUR 15000 15000 116808 1051497 000 1051497 448503 30 001-0203 RETIREMENT 13865 13865 114662 1042536 000 1042536 343964 25 001middot0301 OFFICE SUPPLIES 850 850 3500 44619 000 44619 40381 48 001-0388 CELLULAR PHONEPAGER 650 650 4995 50764 000 50764 14236 22 001-0403 BOND PREMIUMS o o 000 000 000 000 000 001-0405 DUES ampSUBSCRIPTIONS 200 200 000 17523 000 17523 2477 12 001-0427 AUTO ALL~ANCE 26730 26730 222750 2004750 000 2004750 668250 25 001-0428 TRAVEL ampTRAINING 7200 7200 6820 501651 33000 534651 185349 26 001-0475 EQUIPMENT o o 000 000 000 000 000

TOTAL COMMISSIONERS COURT 235527 235527 1891149 17507894 33000 17540894 6011806 26

001 - GENERAL FUND - PURCHASING

002-0105 SALARYEMPLOYEES 30183 30183 251520 2263680 000 2263680 754620 25 002-0109 SALARYSUPERVISOR 26879 26879 213066 1917594 000 1917594 770306 29 002-0201 FICAMEDICARE 4365 4365 35540 319860 000 319860 116640 27 002-0202 GROUP HOSPITAL INSUR 10800 10800 86538 807838 000 807838 272162 25 002-0203 RETIREMENT 4307 4307 34796 316374 000 316374 114326 27 002-0301 OFFICE SUPPLIES 400 400 2019 25095 000 25095 14905 37 002-0335 AUTO REPAIR FUEL E 700 700 7392 45160 000 45160 24840 35 002-0388 CELLULAR PHONEPAGER 315 315 10259 50878 000 50878 -19378 -62 002-0391 UNIFORMS 360 360 6655 37065 000 37065 -1065 -3 002-0405 DUES amp SUBSCRIPTIONS 465 465 29000 53000 29000 82000 -35500 -76 002-0428 TRAVEL amp TRAINING 800 1330 000 178209 000 178209 -45209 middot34 002-0429 INCOUNTY TRAVEL 240 240 000 2460 000 2460 21540 90 002-0435 BOOKS 30 30 000 3400 000 3400 -400 -13 002-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL PURCHASING 79844 80374 676785 6020613 29000 6049613 1987787 25

DOl - GENERAL FUND - COUNTY CLERK

003-0101 SALARYELECTED OFFIC 42968 42968 358066 3222594 000 3222594 1074206 25 003-0104 SALARYCHIEF DEPUTY o 24938 207814 1870326 000 1870326 623474 25 003-0105 SALARYEMPLOYEES 320453 295515 2673566 23206944 000 23206944 6344556 21 003middot0108 SALARYPARTTIME o a 000 000 000 000 000 003-0109 SALARYSUPERVISOR 24934 24934 000 311721 000 311721 2181679 87 003-0201 FICAMEDICARE 29734 29734 246256 2166049 000 2166049 807351 27 003-0202 GROUP HOSPITAL INSUR 73800 73800 535317 4472475 000 4472475 2907525 39 003middot0203 RETIREMENT 29336 29336 242848 2166687 000 2166687 766913 26 003-0301 OFFICE SUPPLIES 30000 30000 35946 2130827 19872 2150699 849301 28 003-0385 INTERNET SERVICE 120 120 000 5730 000 5730 6270 52 003-0403 BOND PREMIUMS 3500 3500 000 000 000 000 350000 100 003-0405 DUES ampSUBSCRIPTIONS 589 589 000 57895 000 57895 1005 2 003-0427 AUTO ALLOYANCE 330 330 2750 24750 000 24750 8250 25

Prepared by the Tom Green County Auditors Office Page 26 of 56

VOL 7 4 Ph[)E 462

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 2

001 - GENERAL FUND - COUNTY CLERK Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 003-0428 TRAVEL ampTRAINING 2500 2500 000 190459 000 190459 59541 24 003-0436 MICROFILMING 8000 8000 000 465836 000 465836 334164 42 003-0442 BIRTH CERTIFICATES 14000 14000 124074 751764 000 751764 648236 46 003-0470 CAPITALIZED EQUIPMEN o 0 000 000 000 000 000

003-0475 EQUIPMENT 6500 6500 000 289437 000 289437 360563 55 003-0514 SPECIAL PROJECTS o 0 000 000 000 000 000

TOTAL COUNTY CLERK 586764 586764 4426637 413334_94 19872 41353366 17323034 30

001 - GENERAL FUND - VETERANS SERVICE

005-0102 SALARYDISTRICT JUDG 25553 o 000 000 000 000 000

005-0105 SALARYEMPLOYEES 19627 19627 158434 1464989 000 1464989 497711 25 005-0109 SALARYSUPERVISOR o 24938 207814 1870326 000 1870326 623474 25 005-0201 FICAMEDICARE 3517 3470 28326 258279 000 258279 88721 26 005-0202 GROUP HOSPITAL INSUR 7200 7200 28846 461626 000 461626 258374 36 005-0203 RETIREMENT 3470 3422 27926 256836 000 256836 85364 25 005-0301 OFFICE SUPPLIES 500 500 000 23077 000 23077 26923 54 005-0335 AUTO REPAIR FUEL E 500 500 1816 34273 000 34273 15727 31 005-0388 CELLULAR PHONEPAGER 220 220 1795 17876 000 17876 4124 19 005-0427 AUTO ALLOWANCE 792 792 6600 59400 000 59400 19800 25 005-0428 TRAVEL ampTRAINING 900 900 000 103080 000 103080 -13080 -15 005-0469 SOFTWARE EXPENSE 150 150 000 15000 000 15000 000 0

TOTAL VETERANS SERVICE 62429 61719 461557 4564762 000 4564762 1607138 26

001 - GENERAL FUND - COURT COLLECTIONS

006-0105 SALARYEMPLOYEES 27662 27662 191848 2035762 000 2035762 730438 26 006-0109 SALARYSUPERVISOR 19013 19013 158434 1425906 000 1425906 475394 25 006-0201 FICAMEDICARE 3571 3571 26796 264817 000 264817 92283 26 006-0202 GROUP HOSPITAL INSUR 10800 10800 57692 721285 000 721285 3587 _15 33 006-0203 RETIREMENT 3522 3522 26235 261962 000 261962 90238 26 006-0301 OFFICE SUPPLIES 1500 1500 9125 114546 000 114546 35454 24 006-0335 AUTO REPAIR FUEL E o o 000 000 000 000 000

006-0400 PROFESSIONAL SERVICE o o 5775 14225 000 14225 -14225

006-0401 APPRAISAL DISTRICT o o 000 000 000 000 000

006-0405 DUES ampSUBSCRIPTIONS 250 250 000 9500 000 9500 15500 62 006-0428 TRAVEL ampTRAINING 1000 1000 8710 48710 000 48710 51290 51 006-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

006-0475 EQUIPMENT o o 000 000 000 000 000

TOTAL COURT COLLECTIONS 67318 67318 484615 4896713 000 4896713 1835087 27

001 - GENERAL FUND - PERSONNEL

007-0105 SALARYEMPLOYEES 32074 32074 238840 2306310 000 2306310 901090 28 007-0109 SALARYSUPERVISOR 29653 29653 247108 2223972 000 2223972 741328 25

Prepared by the Tom Green County Auditors Office Page 27 of 56

VOL 74 PAGE 463

__ bull r tg r

II1II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 3

001 - GENERAL FUND - PERSONNEL Account bullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Monthly Exp bull YTD Expenses bullbull Encumbrances nD Exp + Enc UnEnc Balance Rm 007-0201 FICAMEDICARE 4722 4722 36912 344395 000 344395 127805 27 007-0202 GROUP HOSPITAL INSUR 10800 10800 86538 750131 000 750131 329869 31 007middot0203 RETIREMENT 4659 4659 36398 342867 000 342867 123033 26 007-0301 OFFICE SUPPLIES 1000 1000 6530 44330 000 44330 55670 56 007-0306 EDUCATION MATERIALS 700 700 000 44910 33541 78451 8451 middot12 007-0405 DUES ampSUBSCRIPTIONS 200 200 000 000 000 000 20000 100 007-0423 CONTRACTOR FEES o o 19872 19872 000 19872 -19872 007-0428 TRAVEL amp TRAINING 750 750 000 50450 000 50450 24550 33 007-0475 EQUIPMENT o o 000 000 000 000 000 O

TOTAL PERSONNEL 84558 84558 672198 6127237 33541 6160778 2295022 27

001 GENERAL FUND INFORMATION TECHNOLOGY

008-0105 SALARYEMPLOYEES 53304 53304 213418 3700587 000 3700587 1629813 31 008-0108 SALARYPARTTIME 22786 22786 133500 1712432 000 1712432 566168 25 008middot0109 SALARYSUPERVISOR 38500 38500 280621 2315677 000 2315677 1534323 40 008-0201 FICAMEDICARE 8766 8766 46586 577913 000 577913 298687 34 008-0202 GROUP HOSPITAL INSUR 14400 14400 57692 894376 000 894376 545624 38 008-0203 RETIREMENT 8649 8649 47003 585415 000 585415 279485 32 008-0301 OFFICE SUPPLIES 1450 1315 4999 58153 000 58153 73347 56 008-0309 COMPUTER SUPPLIES 25660 25660 5694 841544 889415 1730959 835041 33 008-0388 CELLULAR PHONEPAGER 650 650 7370 82740 000 82740 -17740 -27 008middot0405 DUES ampSUBSCRIPTIONS 250 250 000 000 5000 5000 20000 80 008-0428 TRAVEL ampTRAINING 6000 6000 000 87420 000 87420 512580 85 008-0429 INCOUNTY TRAVEL 500 500 5100 21780 000 21780 28220 56 008-0445 SOFTWARE MAINTENANCE 172068 172068 3901250 15605000 000 15605000 1601800 9 008-0449 COMPUTER EQUIPMENT M 3400 3400 000 251244 000 251244 88756 26 008-0469 SOFTWARE EXPENSE 27450 27450 500000 2245999 350000 2595999 149001 5 008-0470 CAPITALIZED EQUIPMEN 20150 20150 000 1207600 000 1207600 807400 40 008-0475 EQUIPMENT o 135 000 13355 000 13355 145 1 008-0482 CAPITALIZED SOFTWARE o o 000 000 000 000 000 008-0514 SPECIAL PROJECTS 50000 50000 418151 2177213 18167 2195380 2804620 56 008middot0678 CONTRACT SERVICE FOR 13900 13900 000 1046500 000 1046500 343500 25

TOTAL INFORMATION TECHNOLOGY 467883 467883 5621384 33424948 1262582 34687530 12100770 26

001 GENERAL FUND - NON DEPARTMENTAL

009-0204 WORKERS COMPENSATION 104957 104957 -2814700 457908 000 457908 10037792 96 009-0205 UNEMPLOYMENT INSURAN 13254 13254 000 -802320 000 -802320 2127720 161 009-0216 HEALTH INSURANCE RUN 200000 200000 86521 23010011 000 23010011 -3010011 -15 009-0301 OFFICE SUPPLIES 5000 4843 -74494 244793 96450 341243 143057 30 009middot0302 COPIER SUPPLIESLEAS 30000 30000 416999 1952125 154100 2106225 893775 30 009middot0347 PORTS TO PLAINS COAL 10624 10624 1062353 1062353 000 1062353 047 0 009-0348 COURTHOUSE PRESERVAT o o 000 000 000 000 000 009-0358 SAFETY EQUIPMENT 1500 1500 21707 281337 000 281337 -131337 middot88 009-0386 MEETINGS ampCON FERENC 500 500 000 130568 075 130643 -80643 161 009-0388 CELLULAR PHONEPAGER o 157 000 15700 000 15700 000 0

Prepared by the Tom Green County Auditors Office Page 28 of 56

VOL 7 4 PAliE 464

_-------_ ----~--~---------------------------~--- --~- --------------~- ~ ~

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures Budget ys Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 4 ---------------------------_ _------------------------------- _------------------------------------------------------- _ _------shy

001 - GENERAL FUND - NON DEPARTMENTAL Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullMonthly Exp YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEnc Balance Rm 009-0391 UNIFORMS 0 0 000 000 000 0_00 000 009-0401 APPRAISAL DISTRICT 294899 294899 2248700 22837500 000 22837500 6652400 23 009-0402 LIABILITY INSURANCE 250000 250000 000 22115928 000 22115928 2884072 12 009-0404 RECORDS MANAGEMENT 0 0 000 000 000 000 000 009-0405 DUES ampSUBSCRIPTIONS 1250 1250 30000 120000 000 120000 5000 4 009-0407 LEGAL REPRESENTATION 60000 60000 82342 1612304 000 1612304 4387696 73 009-0408 INDEPENOENT AUDIT 46000 46000 000 3500000 000 3500000 1100000 24 009-0412 AUTOPSIES 25000 25000 359233 2044247 000 2044247 455753 18 009-0419 CENSUS 2000 0 0 000 000 000 000 000 009-0420 TELEPHONE 80000 80000 724328 5360475 23500 5383975 2616025 33 009-0421 POSTAGE 85000 85000 1584269 8299481 1527500 9826981 -1326981 -16 009-0424 ECONOMIC DEVELOPMENT 20000 20000 000 2000000 000 2000000 000 0 009-0430 PUBLIC NOTICESPOSTI 9600 9600 217965 1285036 000 1285036 -325036 middot34 009-0431 EMPLOYEE MEOICAL 6000 6000 103700 303575 9000 312575 287425 48 009-0435 BOOKS 6500 6500 000 287774 000 287774 362226 56 009-0444 BANK SVC CHARGES 0 0 395196 3183179 000 31831 79 -3183179 009-0450 OFFICE MACHINE MAINT 10000 10000 84436 471023 142165 613188 386812 39 009-0459 COPY MACHINE RENTAL 42752 42752 373978 3087320 132857 32201 77 1055023 25 009-0468 RURAL TRANSPORTATION 14408 14408 000 1440800 000 1440800 000 0 009-0470 CAPITALIZEO EQUIPMEN 0 0 000 000 000 000 000 009-0471 COG DUES 5201 5201 000 492290 000 492290 27810 5 009-0475 EQUIPMENT 2500 2500 96625 227913 000 227913 22087 9 009-0480 TX ASSOCIATION OF CO 1765 1765 000 319000 000 319000 -142500 -81 009-0495 TEXAS HISTORICAL COM 3500 3500 000 350000 000 350000 000 0 009-0508 WATER CONSERVATION 3000 3000 000 300000 000 300000 000 0 009-0527 0 0 000 000 000 000 000 009-0544 CREDIT CARD SERVICE 0 0 6000 19690 000 19690 -19690 009-0551 SALES TAX DEBT PAYME 39600 39600 330000 2970000 000 2970000 990000 25 009-0675 PROFESSIONAL FEES 12000 20161 460250 4084198 9297 4093495 -2077361 103 009-0801 ADMINISTRATIVE FEE 5500 5500 51700 344600 000 344600 205400 37

_ _ - - - -_ shy --------- --- ---------_ _- -------------- -------------- ----~~- ~-- - -- shyTOTAL NON DEPARTMENTAL 1390310 1398471 5847108 113408808 2094944 115503752 24343382 17

001 - GENERAL FUND - RECORDS MANAGEMENT

010-0102 SALARYDISTRICT JUDG 3600 3600 30000 270000 000 270000 90000 25 010-0201 FICAMEOICARE 275 275 2296 20664 000 20664 6836 25 010-0202 GROUP HOSPITAL INSUR 0 0 000 000 000 000 000 010-0203 RETIREMENT 272 272 2248 20436 000 20436 6764 25 010-0301 OFFICE SUPPLIES 200 200 9999 9999 000 9999 10001 50 010-0428 TRAVEL ampTRAINING 500 500 24980 24980 000 24980 25020 50

_ _- -------------shy----------- ----------- -------------- -------------- -------_ _-_ _--_ TOTAL RECORDS MANAGEMENT 4847 4847 69523 346079 000 346079 138621 29

001 - GENERAL FUND COUNTY JUDGE

011-0101 SALARYELECTED OFFIC 50825 50825 423542 3811878 000 3811878 1270622 25 011-0105 SALARYEMPLOYEES 26909 26909 224246 2018214 000 2018214 672686 25 011-0125 JUVENILE BOARD 1200 1200 10000 90000 000 90000 30000 25

Prepared by the Tom Green County Auditors Office Page 29 of 56

Ij 4pqCVOL I I All 465

bull r bull sf

shy

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 5

001 - GENERAL FUND - COUNTY JUDGE Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bullbull YTD Expenses Encumbrances no Exp + Enc UnEnc Balance Y~m 011-0132 SALARYSTATE SUPPLEM 10000 10000 83334 750006 000 750006 249994 25 011-0201 FICAMEDICARE 7309 7309 57186 514954 000 514954 215946 30 011-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 011-0203 RETIREMENT 7210 7210 59630 542160 000 542160 178840 25 011-0301 OFFICE SUPPLIES 900 900 8434 57485 000 57485 32515 36 011-0388 CELLULAR PHONEPAGER 500 500 4665 33976 000 33976 16024 32 011-0403 BOND PREMIUMS 0 0 000 000 000 000 000 011-0405 DUES amp SUBSCRIPTIONS 250 250 000 27500 000 27500 -2500 -10 011-0427 AUTO ALLOYANCE 6600 6600 55000 495000 000 495000 165000 25 011-0428 TRAVEL amp TRAINING 1500 1500 000 86493 16500 102993 47007 31 011-0435 BOOKS 600 600 000 33512 000 33512 26488 44 011-0496 NOTARY BOND o o 000 7100 000 7100 -7100

TOTAL COUNTY JUDGE 121003 121003 983729 8987596 16500 9004096 3096204 26

001 - GENERAL FUND DISTRICT COURT

012-0101 SALARYELECTED OFFIC 28733 28733 239444 2154996 000 2154996 718304 25 012-0102 SALARYDISTRICT JUDG 245109 330931 2791710 25069941 000 25069941 8023159 24 012-0105 SALARYEMPLOYEES o o 000 000 000 000 000 012-0108 SALARYPARTTIME 4548 4548 000 55461 000 55461 399339 88 012-0110 SALARYAPPT - COMM C 213767 127945 1066206 9595842 000 9595842 3198658 25 012-0118 SALARYPARTTIME COUR 2500 2500 000 000 000 000 250000 100 012-0125 JUVENILE BOARD 4800 4800 40000 360000 000 360000 120000 25 012-0201 FICAMEDICARE 38017 38017 306431 2756827 000 2756827 1044873 27 012-0202 GROUP HOSPITAL INSUR 51600 51600 407174 3665286 000 3665286 1494714 29 012-0203 RETIREMENT 37508 37508 3071 17 2773514 000 2773514 977286 26 012-0301 OFFICE SUPPLIES 7000 7000 45539 320202 000 320202 379798 54 012-0395 BAILIFF UNIFORMS o o 000 000 000 000 000 012-0402 LIABILITY INSURANCE 7340 7340 000 188730 000 188730 545270 74 012-0403 BOND PREMIUMS o o 000 000 000 000 000 012-0405 DUES ampSUBSCRIPTIONS 1200 1200 000 85900 000 85900 34100 28 012-0410 ASSESSED ADMINISTRAT 9361 9361 -313038 780700 000 780700 155400 17 012-0411 REPORTING SERVICE 20000 20000 542985 2029520 000 2029520 -29520 -1 012-0428 TRAVEL amp TRAINING 7000 7000 106418 284124 000 284124 415876 59 012middot0435 BOOKS 8500 8500 80681 1324039 000 1324039 474039 -56 0120470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 0120475 EQUIPMENT 4000 4000 000 32281 000 32281 367719 92

TOTAL DISTRICT COURT 690983 690983 5620667 51477363 000 51477363 17620937 26

001 - GENERAL FUND - DISTRICT ATTORNEY

013-0101 SALARYELECTED OFFle 12915 12915 107622 968598 000 968598 322902 25 013middot0103 SALARYASSISTANTS 230668 230668 1922226 17060474 000 17060474 6006326 26 013-0105 SALARYEMPLOYEES 198187 198187 1651562 14847494 000 14847494 4971206 25 013-0108 SALARYPARTTIME 13325 13325 107164 937099 000 937099 395401 30 013-0132 SALARYSTATE SUPPLEM o 2960 34000 222390 000 222390 73610 25 013-0201 FICAMEDICARE 34343 34569 282042 2510175 000 25101 75 946769 27

Prepared by the Tom Green County Auditors Office Page 30 of 56

VOL 14- PAGE 466

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 6

001 - GENERAL FUND - DISTRICT ATTORNEY Account bullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 013-0202 GROUP HOSPITAL INSUR 50400 50400 374998 3433274 000 3433274 1606726 32 013-0203 RETIREMENT 34348 34577 286313 2575350 000 2575350 882301 26 013-0301 OFFICE SUPPLIES 5000 5000 18975 384158 16817 400975 99025 20 013-0335 AUTO REPAIR FUEL E 500 500 11728 50547 000 50547 -547 -1 013-0403 BOND PREMIUMS 0 0 000 000 000 000 000

013-0435 BOOKS 6500 6500 000 876361 000 876361 -226361 -35

TOTAL DISTRICT ATTORNEY 586186 589601 4796630 43865920 16817 43882737 15077358 26

001 - GENERAL FUND - DISTRICT CLERK

014-0101 SALARYELECTED OFFIC 44062 44062 367184 3304656 000 3304656 110154425 014-0104 SALARYCHIEF DEPUTY o 51212 426764 3840876 000 3840876 1280324 25 014-0105 SALARYEMPLOYEES 175548 175548 1462894 13164624 000 13164624 4390176 25 014-0108 SALARYPARTTIME 11871 11871 103200 890850 000 890850 296250 25 014-0109 SALARYSUPERVISOR 51212 o 000 000 000 000 000

014-0201 FICAMEDICARE 21651 21651 174160 1567829 000 1567829 597271 28 014-0202 GROUP HOSPITAL INSUR 46800 46800 374998 3375567 000 3375567 1304433 28 014-0203 RETIREMENT 21361 21361 169246 1538692 000 1538692 597408 28 014-0301 OFFICE SUPPLIES 22340 22340 208038 1869643 46082 1915725 318275 14 014-0405 DUES amp SUBSCRIPTIONS 120 120 000 11150 000 11150 850 7 014-0427 AUTO ALLOWANCE 330 330 2750 24750 000 24750 8250 25 014-0428 TRAVEL amp TRAINING 1650 1650 33000 165804 000 165804 -804 -0 014-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

014-0475 EQUIPMENT o o 000 000 000 000 000

014-0514 SPECIAL PROJECTS 1000 1000 000 000 000 000 100000 100

TOTAL DISTRICT CLERK 397945 397945 3322234 29754441 46082 29800523 9993977 25

001 - GENERAL FUND - JUSTICE OF THE PEACE

015-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 015-0105 SALARYEMPLOYEES 33663 33663 280518 2524662 000 2524662 841638 25 015-0201 FICAMEDICARE 5172 5172 43096 387864 000 387864 129336 25 015-0202 GROUP HOSPITAL INSUR 10800 10800 85163 732194 000 732194 347806 32 015-0203 RETIREMENT 5102 5102 42194 383634 000 383634 126566 25 015-0301 OFFICE SUPPLIES 2000 2000 15551 194000 13722 207722 -7722 -4 015-0388 CELLULAR PHONEPAGER 250 250 1795 15097 000 15097 9903 40 015-0403 BOND PREMIUMS o o 000 000 000 000 000

015-0427 AUTO ALLOWANCE 4125 4125 34376 309384 000 309384 103116 25 015-0428 TRAVEL amp TRAINING 1100 1100 000 76608 000 76608 33392 30 015-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 92027 92027 751151 6859565 13722 6873287 2329413 25

001 - GENERAL FUND - JUSTICE OF THE PEACE 2

016-0101 SALARYELECTED OFFIC 31097 31097 259142 2332278 000 2332278 777422 25

Prepared by the Tom Green County Auditors Office Page 31 of 56

VOL 467

bull t bull bull qd

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 7

001 - GENERAL FUND - JUSTICE OF THE PEACE 2 Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonthly Exp bullbull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 016-0105 SALARYEMPLOYEES 33712 33712 280938 2528442 000 2528442 842758 25 016-0201 FICAMEDICARE 5273 5273 41248 371260 000 371260 156040 30 016-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 016-0203 RETIREMENT 5203 5203 43026 391206 000 391206 129094 25 016-0301 OFFICE SUPPLIES 1800 1800 11965 84925 000 84925 95075 53 016middot0388 CELLULAR PHONEPAGER 250 250 1795 15540 000 15540 9460 38 016-0427 AUTO ALLOYANCE 4125 4125 34376 309384 000 309384 103116 25 016-0428 TRAVEL amp TRAINING 1900 1900 66455 168852 000 168852 21148 11

TOTAL JUSTICE OF THE PEACE 2 94160 94160 825483 6980864 000 6980864 2435136 26

001 - GENERAL FUND - JUSTICE OF THE PEACE 3

017-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 017-0105 SALARYEMPLOYEES 35755 35755 297958 2681622 000 2681622 893878 25 017-0201 FICAMEDICARE 5332 5332 41904 377165 000 377165 156035 29 017-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 017-0203 RETIREMENT 5260 5260 43500 395514 000 395514 130486 25 017-0301 OFFICE SUPPLIES 1000 1000 25478 87817 000 87817 12183 12 017-0388 CELLULAR PHONEPAGER 250 250 4406 38318 000 38318 -13318 -53 017-0427 AUTO ALLOWANCE 4125 4125 34376 309384 000 309384 1031 16 25 017-0428 TRAVEL ampTRAINING 1100 1100 000 20460 000 20460 89540 81 017-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 3 93437 93437 782618 6925379 000 6925379 2418321 26

001 - GENERAL FUND - JUSTICE OF THE PEACE 4

018-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 018-0105 SALARYEMPLOYEES 21509 21509 179236 1613124 000 1613124 537776 25 018-0108 SALARYPARTTIME 7995 7995 69495 625632 000 625632 173868 22 018-0201 FICAMEDICARE 4854 4854 40187 361693 000 361693 123707 25 018-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 018-0203 RETIREMENT 4788 4788 39813 361998 000 361998 116802 24 018-0301 OFFICE SUPPLIES 1200 1200 23833 100032 000 100032 19968 17 018-0388 CELLULAR PHONEPAGER 250 250 1941 19671 000 19671 5329 21 018-0427 AUTO ALLOYANCE 4125 4125 34376 309384 000 309384 103116 25 018-0428 TRAVEL ampTRAINING 1100 1100 000 28500 000 28500 81500 74 018-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 4 82836 82836 695031 6175474 000 6175474 2108126 25

DOl - GENERAL FUND DISTRICT COURTS

019-0413 COURT APPOINTED AT TO 475000 475000 5149367 40249078 000 40249078 7250922 15 019-0414 JURORS 45000 45000 377300 3240800 000 3240800 1259200 28 019-0425 WITNESS EXPENSE 12500 12500 358700 2605692 000 2605692 -1355692 108 019-0483 JURORSMEALS ampLODGI 5500 5500 69747 466696 000 466696 83304 15

Prepared by the Tom Green County Auditors Office Page 32 of 56

(-lt-j4 lt 468 V~btVOL

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget ys Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 3~ 2002 Page 8

001 - GENERAL FUND - DISTRICT COURTS Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bullbull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 019-0491 SPECIAL TRIALSCAPIT 175000 175000 707562 2877363 000 2877363 14622637 84 019-0580 PSYCHOLOGICAL EXAMS 0 0 252000 1537000 000 1537000 -1537000

TOTAL DISTRICT COURTS 713000 713000 6914676 50976629 000 50976629 20323371 29

001 GENERAL FUND - COUNTY COURT AT LAU I

020-0101 SALARYELECTED OFFIC 93432 93432 7785_98 7007382 000 7007382 2335818 25 020-0105 SALARYEMPLOYEES 24087 o 000 000 000 000 000 020-0110 SALARYAPPT COMM C o 24087 200730 1806570 000 1806570 602130 25 020-0129 SALARYCRT AT LAU SU o o 000 000 000 000 000 020-0201 FICAMEDICARE 8990 8990 74624 603021 000 603021 295979 33 020-0202 GROUP HOSPITAL INSUR 7200 7200 28846 461626 000 461626 258374 36 020-0203 RETIREMENT 8870 8870 73350 669442 000 669442 217558 25 020-0214 SALARY SETTLEMENT o o 000 000 000 000 000 020-0301 OFFICE SUPPLIES 800 800 28118 81157 6258 87415 middot7415 -9 020-0402 LIABILITY INSURANCE 1050 1050 000 000 000 000 1 050 00 100 020-0405 DUES ampSUBSCRIPTIONS 300 300 000 2500 000 2500 27500 92 020-0410 ASSESSED ADMINISTRAT o o 000 000 000 000 000 020-0420 TELEPHONE 20 20 000 000 000 000 2000 100 020-0428 TRAVEL ampTRAINING 1500 1500 15000 30000 000 30000 120000 80 020-0435 BOOKS 200 200 3000 24075 6950 31025 -11025 -55 020-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL COUNTY COURT AT LAU I 146449 146449 1202266 10685773 13208 10698981 3945919 27

001 GENERAL FUND - COUNTY COURT AT LAU II

021-0101 SALARYELECTED OFFIC 93432 93432 778598 7007382 000 7007382 2335818 25 021-0105 SALARYEMPLOYEES 24087 o 000 000 000 000 000 021-0110 SALARYAPPT - COMM C o 24087 200730 1806570 000 1806570 602130 25 021-0129 SALARYCRT AT LAU SU o o 000 000 000 000 000 021-0201 FICAMEDICARE 8990 8990 73398 605473 000 605473 293527 33 021-0202 GROUP HOSPITAL INSUR 7200 7200 30511 276369 000 276369 443631 62 021-0203 RETIREMENT 8870 8870 73350 669442 000 669442 217558 25 021-0214 SALARY SETTLEMENT o o 000 000 000 000 000 021-0301 OFFICE SUPPLIES 1100 1100 4946 41349 000 41349 68651 62 021-0388 CELLULAR PHONEPAGER o o -32913 000 37475 37475 -37475 021-0402 LIABILITY INSURANCE 1050 1050 000 107350 000 107350 -2350 -2 021-0403 BOND PREMIUMS o o 000 000 000 000 000 021-0405 DUES ampSUBSCRIPTIONS 350 350 3000 32000 000 32000 3000 9 021-0410 ASSESSED ADMINISTRAT o o 000 0_00 000 000 000 021-0428 TRAVEL ampTRAINING 1500 1500 -41183 111596 000 111596 38404 26 021-0435 BOOKS 400 400 -300451 40000 000 40000 000 0 021-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL COUNTY COURT AT LAU II 146979 146979 789986 10697531 37475 10735006 3962894 27

Prepared by the Tom Green County Auditors Office Page 33 of 56

VOL 74 PhGE 469

t t t

___

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 9

001 - GENERAL FUND - TX NARCOTICS CONTROL PROGRAM Account bullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullYTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 022-0102 SALARYDISTRICT JUDG 57740 0 000 000 000 000 000 022-0103 SALARYASSISTANTS 0 57740 481170 4236642 000 4236642 1537358 27 022-0132 SALARYSTATE SUPPLEM 0 1350 4000 75092 000 75092 59908 44 022-0201 FICAMEDICARE 4417 4520 35202 312172 000 312172 139856 31 022middot0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 022middot0203 RETIREMENT 4358 4462 36321 326172 000 326172 120050 27 022middot0204 YORKERS COMPENSATION 118 118 000 000 000 000 11800 100 022middot0205 UNEMPLOYMENT INSURAN 133 133 000 000 000 000 13300 100 022middot0463 PLEDGE TO TX NARC CO o o 000 000 000 000 000

TOTAL TX NARCOTICS CONTROL PR 70366 71924 585539 5209737 000 5209737 1982613 28

001 GENERAL FUND - FELONY FAMILY VIOLENCE PROSECUTION UNIT

023middot0103 SALARYASSISTANTS 0 48175 411492 3623156 000 3623156 1194344 25 023-0105 SALARYEMPLOYEES 57400 9225 76876 714790 000 714790 207710 23 023-0132 SALARYSTATE SUPPLEM 0 720 8000 48000 000 48000 24000 33 023middot0201 FICAMEDICARE 4391 4446 34944 313006 000 313006 131602 30 023-0202 GROUP HOSPITAL INSUR 5400 5400 43270 389499 000 389499 150501 28 023-0203 RETIREMENT 4333 4389 371 78 328954 000 328954 109904 25 023-0204 WORKERS COMPENSATION 1332 1332 000 000 000 000 133200 100 023-0205 UNEMPLOYMENT INSURAN 132 132 000 000 000 000 13200 100 023-0428 TRAVEL amp TRAINING 2780 2780 52500 307021 000 307021 29021 -10 023-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 023-0475 EQUIPMENT 2000 2000 000 000 000 000 200000 100 023-0676 SUPPLIES ampOPERATING 6325 6325 258898 392509 31692 424201 208299 33

-- _-- __-------- -------------- ------------- -------------- ----------- -- -~~~-~----

TOTAL FELONY FAMILY VIOLENCE 84093 84924 923158 6116935 31692 6148627 2343739 28

DOl GENERAL FUNDmiddot FELONY FAMILY VIOLENCE INVESTIGATION UNIT

024-0105 SALARYEMPLOYEES 30468 30468 253900 2144495 000 2144495 902305 30 024-0201 FICAMEDICARE 2331 2331 18780 165228 000 165228 67872 29 024-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 024-0203 RETIREMENT 2300 2300 19018 169160 000 169160 60840 26 024-0204 WORKERS COMPENSATION 707 707 000 000 000 000 70700 100 024-0205 UNEMPLOYMENT INSURAN 70 70 000 000 000 000 7000 100 024-0428 TRAVEL ampTRAINING 2500 2500 18939 106977 000 106977 143023 57 024-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 024-0475 EQUIPMENT 2000 2000 000 16445 000 16445 183555 92 024-0676 SUPPLIES ampOPERATING 4975 ~w_4975 ____________________________________________ 76131 609854 11996 w 621850 124350 middot25

______________________ bull

TOTAL FELONY FAMILY VIOLENCE 48951 48951 415614 3471818 11996 3483814 1411286 29

001 - GENERAL FUND COUNTY ATTORNEY

025-0101 SALARYELECTED OFFIC 48070 48070 400576 3605184 000 3605184 1201816 25 025-0103 SALARYASSISTANTS 123256 123256 1027140 9244260 000 9244260 3081340 25

Prepared by the Tom Green County Auditors Office Page 34 of 56

VOL 74 P[iE 470

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 10

001 - GENERAL FUND - COUNTY ATTORNEY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEne Balance Rm 025-0105 SALARYEMPLOYEES 98128 98128 817730 7314135 000 7314135 2498665 25 025-0108 SALARYPARTTIME 6406 6406 62423 560096 000 560096 80504 13 025-0109 SALARYSUPERVISOR 24333 24333 202770 1824930 000 1824930 608370 25 025-0132 SALARYSTATE SUPPLEM 33900 33900 282500 2542500 000 2542500 847500 25 025-0201 FICAMEDICARE 25634 25634 210942 1900943 000 1900943 662457 26 025-0202 GROUP HOSPITAL INSUR 35100 35100 288460 2560894 000 2560894 949106 27 025-0203 RETIREMENT 25290 25290 210027 1905612 000 1905612 623388 25 025-0301 OFFICE SUPPLIES 2500 2500 000 226612 000 226612 23388 9 025-0335 AUTO REPAIR FUEL E 450 450 5979 62229 000 62229 -17229 -38 025-0403 BONO PREMIUMS 0 0 000 000 000 000 000

025middot0405 DUES amp SUBSCRIPTIONS 500 500 000 26000 000 26000 24000 48 025middot0427 AUTO ALLOWANCE 990 990 11000 99000 000 99000 000 0 025-0428 TRAVEL amp TRAINING 1800 1800 000 107962 000 107962 72038 40 025-0435 BOOKS 1400 1400 000 146615 000 146615 -6615 -5

--- _-- _---- - _ _-- ----- _ _- - _-- _ -------- - _-- _--_ _--- _-- - shy

TOTAL COUNTY ATTORNEY 427757 427757 3519547 32126972 000 32126972 10648728 25

001 - GENERAL FUND - SPOUSAL ABUSE VOLUNTEER PROGRAM

026-0105 SALARYEMPLOYEES 0 0 000 000 000 000 000

026-0201 FICAMEDICARE 0 0 000 000 000 000 000

026-0202 GROUP HOSPITAL INSUR 0 0 000 000 000 0_00 000

026-0203 RETIREMENT 0 0 000 000 000 000 000

026-0204 WORKERS COMPENSATION 0 0 000 000 000 000 000

026-0205 UNEMPLOYMENT INSURAN 0 0 000 000 000 000 000

026-0301 OFFICE SUPPLIES 0 0 000 000 000 000 000

026-0428 TRAVEL ampTRAINING 0 0 000 000 000 000 000

026-0676 SUPPLIES amp OPERATING 0 0 000 000 000 000 000 --_ _- - - --- _--_ -- _ _- _- - _-- _-- -----------_ - - _-- _- ------_ _- -- --shy

TOTAL SPOUSAL ABUSE VOLUNTEER 0 0 000 000 000 000 000

001 - GENERAL FUND - DOMESTIC VIOLENCE PROSECUTION UNIT

027-0103 SALARYASSISTANTS 0 41000 341668 3075012 000 3075012 1024988 25 027-0105 SALARYEMPLOYEES 76585 35585 296544 2691438 000 2691438 867062 24 027-0201 FICAMEDICARE 5859 5859 48822 439414 000 439414 146486 25 027-0202 GROUP HOSPITAL INSUR 8100 8100 28846 295355 000 295355 514645 64 027-0203 RETIREMENT 5780 5780 47802 434622 000 434622 143378 25 027-0204 WORKERS COMPENSATION 1652 1652 000 000 000 000 165200 100 027-0205 UNEMPLOYMENT INSURAN 176 176 000 000 000 000 17600 100 027-0301 OFFICE SUPPLIES 0 0 000 000 000 000 000

027-0428 TRAVEL amp TRAINING 3685 3685 139608 192898 000 192898 175602 48 027-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 0_00 000

027-0475 EQUIPMENT 0 0 000 000 000 000 000 027-0676 SUPPLIES ampOPERATING 7116 7116 46744 364989 241 365230 346370 49

-- - _- - _ _-shy-------- - ~----------- -------------- -------------- -------------shyTOTAL DOMESTIC VIOLENCE PROSE 108953 108953 950034 7493728 241 7493969 3401331 31

Prepared by the Tom Green County AuditorS Office Page 35 of 56

VOL 471

bull rf

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 11

001 - GENERAL FUND - CRISIS INTERVENTION PROGRAM Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonthly Exp bullbull YTD Expenses bullbull Encumbrances bullYTD Exp + Enc UnEnc Balance Rm 028-0105 SALARYEMPLOYEES 46245 46245 385378 3335748 000 3335748 1288752 28 028-0201 FICAMEDICARE 3538 3538 28710 258768 000 258768 95032 27 028-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 028-0203 RETIREMENT 3491 3491 28866 262446 000 262446 86654 25 028-0204 YORKERS COMPENSATION 1073 1073 000 000 000 000 107300 100 028-0205 UNEMPLOYMENT INSURAN 106 106 000 000 000 000 10600 100 028-0388 CELLULAR PHONEPAGER o 0 5862 56986 000 56986 56986 028-0428 TRAVEL ampTRAINING 4000 4000 000 142128 000 142128 257872 64 028-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 028-0475 EQUIPMENT o o 000 000 000 000 000 028-0676 SUPPLIES ampOPERATING 11344 11344 184601 590977 256144 847121 287279 25

TOTAL CRISIS INTERVENTION PRO 76997 76997 691109 5166371 256144 5422515 2277185 30

001 - GENERAL FUND - FAMILY VIOLENCE INVESTIGATOR

029-0105 SALARYEMPLOYEES 20339 o 000 -46052 000 -46052 46052 029-0135 SALARYSERGEANTS o 20339 229456 2065104 000 2065104 31204 middot2 029-0201 FICAMEDICARE 1556 1556 17936 161425 000 161425 5825 -4 029-0202 GROUP HOSPITAL INSUR 2700 2700 28846 259659 000 259659 10341 4 029-0203 RETIREMENT 1535 1535 17560 159663 000 159663 6163 middot4 029-0204 YORKERS COMPENSATION 472 472 000 000 000 000 47200 100 029-0205 UNEMPLOYMENT INSURAN 47 47 000 000 000 000 4700 100 029-0301 OFFICE SUPPLIES o o 000 000 000 000 000 029-0335 AUTO REPAIR FUEL E o o 000 000 000 000 000 029-0391 UNIFORMS o o 5000 45000 000 45000 -45000 029-0571 AUTOMOBILES o o 000 000 000 000 000 029-0676 SUPPLIES ampOPERATING 2144 2144 7303 32595 000 32595 181805 85

TOTAL FAMILY VIOLENCE INVESTI 28793 28793 306101 2677394 000 2677394 201906 7

001 - GENERAL FUND - ELECTIONS

030-0102 SALARYDISTRICT JUDG 32792 o 000 000 000 000 000 030-0105 SALARYEMPLOYEES 31242 31242 260346 2360864 000 2360864 763336 24 030-0108 SALARYPARTTIME 6765 6765 165390 1310151 000 1310151 -633651 -94 030-0109 SALARYSUPERVISOR o 32792 273260 2459340 000 2459340 819860 25 030-0201 FICAMEDICARE 5431 5431 53598 470098 000 470098 73002 13 030-0202 GROUP HOSPITAL INSUR 10800 10800 86538 634717 000 634717 445283 41 030-0203 RETIREMENT 5359 5359 40090 368772 000 368772 167128 31 030-0301 OFFICE SUPPLIES 2800 2800 14945 425380 000 425380 -145380 middot52 030-0329 ELECTION SUPPLIES 15000 15000 24603 1157409 000 1157409 342591 23 030-0403 BOND PREMIUMS o o 000 5000 000 5000 middot5000 030-0405 DUES ampSUBSCRIPTIONS 200 200 000 3840 18700 22540 -2540 -13 030-0421 POSTAGE 13000 13000 000 926878 000 926878 373122 29 030-0422 ELECTION YORKER PAYM 15000 15000 000 1142270 000 1142270 357730 24 030-0427 AUTO ALLOYANCE 198 198 1650 14850 000 14850 4950 25 030-0428 TRAVEL ampTRAINING 1000 1000 -24980 82486 000 82486 17514 18 030-0449 COMPUTER EQUIPMENT M 3050 3050 000 207511 000 207511 97489 32

Prepared by the Tom Green County Auditors Office Page 36 of 56

VOL 74 PAliE 472

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 12

001 GENERAL FUND - ELECTIONS Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance r~m 030-0469 SOFTWARE EXPENSE 2000 2000 000 161004 000 161004 38996 19 030-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 030-0475 EQUIPMENT 0 0 000 000 000 000 000 030-0482 CAPITALIZED SOFTWARE 0 0 000 000 000 000 000 030-0485 VOTER REGISTRATION 5000 5000 000 583468 000 583468 -83468 -17 030middot0496 NOTARY BOND 71 71 7100 7100 000 7100 000 0

-_ _-- --- _ _---- -- _----shy-~--~------ -------------- -------------- -------------shyTOTAL ELECTIONS 149708 149708 902540 12321138 18700 12339838 2630962 18

001 - GENERAL FUND - FELONY FAMILY VIOLENCE VICTIMS ASSISTANCE

031middot0105 SALARYEMPLOYEES 32288 32288 243360 2022231 000 2022231 1206569 37 031-0201 FICAMEDICARE 2470 2470 18616 157547 000 157547 89453 36 031-0202 GROUP HOSPITAL INSUR 5400 5400 14422 302940 000 302940 237060 44 031-0203 RETIREMENT 2437 2437 18228 157330 000 157330 86370 35 031-0204 WORKERS COMPENSATION 67 67 000 000 000 000 6700 100 031-0205 UNEMPLOYMENT INSURAN 74 74 000 000 000 000 7400 100 031-0418 HIRED SERVICES 0 0 000 28000 000 28000 -28000 031middot0428 TRAVEL ampTRAINING 4280 4280 000 97963 000 97963 330037 77 031-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 031-0475 EQUIPMENT 0 0 000 000 000 000 000 031-0675 PROFESSIONAL FEES 1400 1400 7000 35000 000 35000 105000 75 031middot0676 SUPPLIES ampOPERATING 2934 2934 79208 127171 000 1271 71 166229 57

---shy shy -----shy -----_ --shy --

TOTAL FELONY FAMILY VIOLENCE 51350 51350 380834 2928182 000 2928182 2206818 43

001 GENERAL FUNDmiddot JUVENILE ACCOUNTABILITY BLOCK GRANT

032-0105 SALARYEMPLOYEES 0 0 000 000 000 000 000 032-0108 SALARYPARTTIME 0 0 000 000 000 000 000 032-0201 FICAMEDICARE 0 0 000 000 000 000 000

032-0470 CAPITALIZED EQUIPMEN 19227 19227 000 000 000 000 1922700 100 032-0475 EQUIPMENT 0 0 000 000 000 000 000 032middot0571 AUTOMOBILES 0 0 000 000 000 000 000

---- ---- - ------- ------ _--_ _ _---- _-----_ _----shyTOTAL JUVENILE ACCOUNTABILITY 19227 19227 000 000 000 000 1922700 100

001 - GENERAL FUND - VICTIM WITNESS ASSISTANCE PROGRAM

034-0105 SALARYEMPLOYEES 30000 30000 250000 1959903 000 1959903 1040097 35 034middot0201 FICAMEDICARE 2295 2295 18504 167442 000 167442 62058 27 034-0202 GROUP HOSPITAL INSUR 3600 3600 28846 288520 000 288520 71480 20 034-0203 RETIREMENT 2264 2264 18726 189556 000 189556 36844 16 034-0428 TRAVEL ampTRAINING 0 0 000 11670 000 11670 -11670

-- -- -------_ ------_ _ _ ---- -------_ _--- --shyTOTAL VICTIM WITNESS ASSISTAN 38159 38159 316076 2617091 000 2617091 1198809 31

Prepared by the Tom Green County Auditors Office Page 37 of 56

VOL ( 4P~GE 473

tr 1 bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 13

001 - GENERAL FUND - COUNTY AUDITOR Account bullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Y~m 035-0102 SALARYDISTRICT JUDG 39707 161939 1349486 12145374 000 12145374 4048526 25 035-0105 SALARYEMPLOYEES 24500 0 21114 21114 000 21114 -21114 035-0121 SALARYINTERNAL AUDI 97732 0 000 000 000 000 000 035-0201 FICAMEDICARE 12939 12939 109437 961361 000 961361 332539 26 035-0202 GROUP HOSPITAL INSUR 18000 18000 115384 1298310 000 1298310 501690 28 035-0203 RETIREMENT 12766 12766 107154 961450 000 961450 315150 25 035-0207 PROFESSIONAL SERVICE 7200 7200 60000 540000 000 540000 180000 25 035-0301 OFFICE SUPPLIES 1800 1800 25793 113704 000 113704 66296 37 035-0386 MEETINGS ampCONFERENC 0 0 000 000 000 000 000 035-0403 BOND PREMIUMS 300 300 000 000 000 000 30000 100 035-0405 DUES ampSUBSCRIPTIONS 1255 1255 000 143500 000 143500 -18000 -14 035-0420 TELEPHONE o o 000 000 000 000 000 035-0428 TRAVEL amp TRAINING 4200 4200 000 254676 000 254676 165324 39 035-0429 INCOUNTY TRAVEL 100 100 000 000 000 000 10000 100 035-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 035-0475 EQUIPMENT 2750 2750 000 230295 000 230295 44705 16

TOTAL COUNTY AUDITOR 223249 223249 1788368 16669784 000 16669784 5655116 25

001 - GENERAL FUND - COUNTY TREASURER

036-0101 SALARYELECTED OFFIC 41000 41000 341666 3074994 000 3074994 1025006 25 036-0104 SALARYCHIEF DEPUTY o 19970 166420 1497780 000 1497780 499220 25 036-0105 SALARYEMPLOYEES 52750 32780 273164 2448864 000 2448864 829136 25 036-0108 SALARYPARTTIME o o 000 000 000 000 000 036-0201 FICAMEDICARE 7172 7172 58610 525008 000 525008 192192 27 036-0202 GROUP HOSPITAL INSUR 14400 14400 115384 980944 000 980944 459056 32 036-0203 RETIREMENT 7076 7076 58514 531300 000 531300 176300 25 036-0301 OFFICE SUPPLIES 7500 7500 56697 486021 25651 511672 238328 32 036-0388 CELLULAR PHONEPAGER 300 300 3320 25183 000 25183 4817 16 0360403 BOND PREMIUMS o o 000 000 000 000 000 036-0405 DUES amp SUBSCRIPTIONS 200 200 000 19750 000 19750 250 1 036-0428 TRAVEL amp TRAINING 4300 4300 000 320207 000 320207 109793 26 036-0470 CAPITALIZED EQUIPMEN o 3048 000 304790 000 304790 000 0 036-0475 EQUIPMENT o o 000 56500 000 56500 -56500

TOTAL COUNTY TREASURER 134698 137746 1073775 10271341 25651 10296992 3477598 25

001 - GENERAL FUND - TAX ASSESSOR COLLECTOR

037-0101 SALARYELECTED OFFIC 41000 41000 341666 3074994 000 3074994 1025006 25 037-0104 SALARYCHIEF DEPUTY o 23173 193104 1737936 000 1737936 579364 25 037-0105 SALARYEMPLOYEES 253916 230743 1911482 17006902 000 17006902 6067398 26 037-0108 SALARYPARTTIME 5000 5000 35020 372991 000 372991 127009 25 037-0201 FICAMEDICARE 22944 22944 185478 1661762 000 1661762 632638 28 037-0202 GROUP HOSPITAL INSUR 54000 54000 403844 3692933 000 3692933 1707067 32 037-0203 RETIREMENT 22636 22636 183222 1650795 000 1650795 612805 27 037-0301 OFFICE SUPPLIES 4600 4600 68292 369453 000 369453 90547 20 037-0403 BONO PREMIUMS o o 000 000 000 000 000

Prepared by the Tom Green County Auditors Office Page 38 of 56

vo L 7 4 P A E E 47Lt

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 14

001 - GENERAL FUND - TAX ASSESSOR COLLECTOR Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullMonthly Exp YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 037-0405 DUES ampSUBSCRIPTIONS 600 600 000 39550 000 39550 20450 34 037-0428 TRAVEL ampTRAINING 1600 1600 4000 115986 000 115986 44014 28 037-0475 EQUIPMENT o o 000 000 000 000 000 037-0496 NOTARY BOND 71 71 000 7100 000 7100 000 0

TOTAL TAX ASSESSOR COLLECTOR 406367 406367 3326108 29730402 000 29730402 10906298 27

001 - GENERAL FUND COUNTY DETENTION FACILITY

042-0105 SALARYEMPLOYEES 1446471 1446471 11753229 108644822 000 108644822 36002278 25 042-0109 SALARYSUPERVISOR o o 000 000 000 000 000 042-0119 SALARYOVERTIME 7500 7500 48422 275791 000 275791 474209 63 042-0127 JAIL NURSE 87021 87021 453250 5324324 000 5324324 3377776 39 042-0133 CORPORAL PROMOTIONS o o 000 000 000 000 000 042-0134 SALARYLIEUTENANTS 53758 53758 229456 3807881 000 3807881 1567919 29 042-0135 SALARYSERGEANTS 74889 74889 826840 5312475 000 5312475 2176425 29 042-0136 SALARYCORPORALS 176504 176504 1287020 10785454 000 10785454 6864946 39 042-0137 SALARYCLERKS 89337 89337 594024 5502606 000 5502606 3431094 38 042-0138 SALARYCAPTAIN 31166 31166 259714 2337426 000 2337426 7791 74 25 042-0150 NONmiddot REGULAR INMATE T o o 145220 415030 000 415030 -415030 042-0201 FICAMEDICARE 150448 150448 1180889 10813052 000 10813052 4231748 28 042-0202 GROUP HOSPITAL INSUR 334800 334800 2192296 20801401 000 20801401 12678599 38 042-0203 RETIREMENT 148433 148433 1168202 10775488 000 10775488 4067812 27 042-0215 TB TESTING 500 500 000 000 000 000 50000 100 042-0301 OFFICE SUPPLIES 7500 7500 48758 671292 491_75 720467 29533 4 042-0303 SANITATION SUPPLIES 25000 25000 322140 2319718 137688 2457406 42594 2 042-0328 KITCHEN SUPPLIES 1400 1400 000 81000 45730 126730 13270 9 042-0330 GROCERIES 383250 383250 4319367 26355354 742414 27097768 11227232 29 042-0331 BEDDING amp LINENS o o 000 000 000 000 000 042-0332 INMATE UNIFORMS o o 000 000 000 000 000 042-0333 PHOTO SUPPLIES 500 500 000 45000 000 45000 5000 10 042-0358 SAFETY EQUIPMENT 500 500 000 000 13500 13500 36500 73 042-0388 CELLULAR PHONEPAGER 2300 2300 1795 25869 000 25869 204131 89 042-0391 UNIFORMS 16600 16600 57263 1631225 25350 1656575 3425 0 042-0407 LEGAL REPRESENTATION 25000 25000 26100 1492073 000 1492073 1007927 40 042-0428 TRAVEL amp TRAINING 5000 5000 -49600 499527 000 499527 473 0 042-0447 MEDICAL EXPENSE 30000 30000 250000 2250000 000 2250000 750000 25 042-0451 RADIO RENT amp REPAIR 3000 3000 000 144890 53175 198065 101935 34 042-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 042-0475 EQUIPMENT o o 000 000 000 000 000 042-0496 NOTARY BONO 213 213 000 216602 000 216602 -195302 917 042-0511 INMATE MEDICAL EXPEN 45000 45000 55462 3505179 163293 3668472 831528 18 042-0550 PRISONER HOUSING 1500 1500 000 000 000 000 150000 100

TOTAL COUNTY DETENTION FACILI 3147590 3147590 25169847 224033479 1230325 225263804 89495196 28

001 - GENERAL FUND - JUVENILE DETENTION FACILITY

043-0105 SALARYEMPLOYEES 313304 313304 2440192 22724734 000 22724734 8605666 27

Prepared by the Tom Green County Auditors Office Page 39 of 56

VOL 74 PA[iE 475

bull

bull bull

Tom Green Auditor BUD GET A R Y Ace 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUNO The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 15

001 - GENERAL FUND - JUVENILE DETENTION FACILITY Account bullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 043-0108 SALARYPARTTIME 96042 96042 671377 5075853 000 5075853 4528347 47 043-0201 FICAMEDICARE 31315 31315 235282 2102762 000 2102762 1028738 33 043-0202 GROUP HOSPITAL INSUR 50400 50400 374998 3345080 000 3345080 1694920 34 043-0203 RETIREMENT 23647 23647 182774 1715615 000 1715615 649085 27 043-0301 OFFICE SUPPLIES 2000 2000 3100 166527 000 166527 33473 17 043-0306 EDUCATION MATERIALS 2000 2000 000 64372 000 64372 135628 68 043-0328 KITCHEN SUPPLIES 1000 1000 2729 33091 000 33091 66909 67 043-0330 GROCERIES 24000 24000 109077 630255 000 630255 1769745 74 043-0331 BEDDING ampLINENS 2000 2000 000 143750 000 143750 56250 28 043middot0332 INMATE UNIFORMS 2000 2000 000 176414 000 176414 23586 12 043-0390 LAUNDRY AND TOILETRY 4500 4500 6626 362697 000 362697 87303 19 043-0428 TRAVEL ampTRAINING 7500 7500 4700 170740 000 170740 579260 77 043-0447 MEDICAL EXPENSE 9000 9000 123853 745423 000 745423 154577 17 043-0475 EQUIPMENT o 0 000 000 000 000 000 043-0497 CHILO CARENONRESID 3000 3000 190900 190900 000 190900 109100 36

TOTAL JUVENILE DETENTION FACI 571708 571708 4345608 37648213 000 37648213 19522587 34

001 - GENERAL FUNO - COUNTY JUVENILE JUSTICE BLDG

044-0440 UTILITIES o o 000 000 000 000 000

TOTAL COUNTY JUVENILE JUSTICE o o 000 000 000 000 000

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT

045-0362 EAST CONCHO VOLUNTEE 4000 4000 000 400000 000 400000 000 0 045-0363 MERETA VOLUNTEER FIR 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8000 8000 000 800000 000 800000 000 0

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 2

046-0364 WALL VOLUNTEER FIRE 4000 4000 000 400000 000 400000 000 0 046-0399 PECAN CREEK FIRE OEP 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8000 8000 000 800000 000 800000 000 0

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 3

047-0455 CIVIL DEFENSE SIREN 300 300 1056 7488 000 7488 22512 75 047-0456 WATER VALLEY VOL FIR 4000 4000 000 400000 000 400000 000 0 047-0457 CARLSBAD VOLUNTEER F 4000 4000 000 400000 000 400000 000 0 047-0458 GRAPE CREEK VOL FIRE 8000 8000 000 800000 000 800000 000 0 047-0461 QUAIL VALLEY VOL FIR 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 20300 20300 1056 2007488 000 2007488 22512

Prepared by the Tom Green County Auditors Office Page 40 of 56

VOL (I 4PAGE 476 gt pI

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 16

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 4 Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp Enc UnEnc Balance r~m 048-0448 CHRISTOVAL VOL FIRE 4000 4000 000 400000 000 400000 000 0 048middot0455 CIVIL DEFENSE SIREN 150 150 623 4651 000 4651 10349 69 048middot0466 DOVE CREEK VOL FIRE 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8150 8150 623 804651 000 804651 10349

001 - GENERAL FUND CONSTABLE PRCT 1

050middot0101 SALARYELECTED OFFIC 26863 26863 223858 2014722 000 2014722 671578 25 050middot0201 FICAMEDICARE 2560 2560 21334 186381 000 186381 69619 27 050-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 050-0203 RETIREMENT 2526 2526 20886 189900 000 189900 62700 25 050-0301 OFFICE SUPPLIES 100 100 2000 3228 000 3228 6772 68 050-0388 CELLULAR PHONEPAGER 220 220 1795 17550 000 17550 4450 20 050-0403 BOND PREMIUMS o o 000 000 000 000 000 050middot0427 AUTO ALLOUANCE 6600 6600 55000 495000 000 495000 165000 25 050-0428 TRAVEL ampTRAINING o o 000 -6372 000 middot6372 6372

TOTAL CONSTABLE PRCT 1 42469 42469 353719 3160068 000 3160068 1086832 26

001 - GENERAL FUND - CONSTABLE PRCT 2

051-0101 SALARYELECTED OFFIC 26863 26863 223858 2014722 000 2014722 671578 25 051-0201 FICAMEDICARE 2560 2560 19692 183030 000 183030 72970 29 051-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 051-0203 RETIREMENT 2526 2526 19911 186806 000 186806 65794 26 051-0301 OFFICE SUPPLIES 100 100 2099 12723 000 12723 -2723 -27 051-0388 CELLULAR PHONEPAGER 400 400 4600 34044 000 34044 5956 15 051-0403 BOND PREMIUMS o o 000 000 000 000 000 bullbullbull 051-0427 AUTO ALLOYANCE 6600 6600 48658 472803 000 472803 187197 28 051-0428 TRAVEL amp TRAINING o o 8000 000 000 000 000

TOTAL CONSTABLE PRCT 2 42649 42649 339664 3163787 000 3163787 1101113 26

001 - GENERAL FUND - CONSTABLE PRCT 3

052-0101 SALARYELECTED OFFIC 32071 32071 267258 2405322 000 2405322 801778 25 052-0201 FICAMEDICARE 2958 2958 23322 219186 000 219186 76614 26 052-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 052-0203 RETIREMENT 2919 2919 22836 216835 000 216835 75065 26 052-0301 OFFICE SUPPLIES 100 100 000 5040 000 5040 4960 50 052-0388 CELLULAR PHONEPAGER 300 300 1829 18310 000 18310 11690 39 052-0403 BOND PREMIUMS o o 000 000 000 000 000 052-0427 AUTO ALLOUANCE 6600 6600 55000 495000 000 495000 165000 25 052-0428 TRAVEL ampTRAINING o o 000 000 000 000 000

TOTAL CONSTABLE PRCT 3 48548 48548 399091 3619352 000 3619352 1235448 25

Prepared by the Tom Green County Auditors Office Page 41 of 56

YOL 477

t

t t

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 17

DOl GENERAL FUND - CONSTABLE PRCT 4 Account bullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp _YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 053-0101 SALARYELECTED OFFIC 32071 32071 267258 2199464 000 2199464 1007636 31 053-0201 FICAMEDICARE 2958 2958 21295 190309 000 190309 105491 36 053-0202 GROUP HOSPITAL INSUR 3600 3600 28846 233690 000 233690 126310 35 053-0203 RETIREMENT 2919 2919 23597 199686 000 199686 92214 32 053middot0301 OFFICE SUPPLIES 100 100 000 2871 9935 12806 -2806 -28 053-0388 CELLULAR PHONEPAGER 0 0 3980 5530 000 5530 -5530 053-0403 BOND PREMIUMS 0 0 000 5000 000 5000 -5000 053-0427 AUTO ALLOWANCE 6600 6600 55000 452640 000 452640 207360 31 053-0428 TRAVEL amp TRAINING o o -63675 000 000 000 000

TOTAL CONSTABLE PRCT 4 48248 48248 336301 3289190 9935 3299125 15256_75 32

001 - GENERAL FUND - SHERIFF

054-0101 SALARYELECTED OFFIC 49271 49271 410592 3695328 000 3695328 1231772 25 054-0104 SALARYCHIEF DEPUTY 32729 32729 272742 2454678 000 2454678 818222 25 054-0105 SALARYEMPLOYEES 585740 585740 6070319 50826615 000 50826615 7747385 13 054-0107 SALARYINTERNAL AFFA 27535 27535 229456 2065104 000 2065104 688396 25 054middot0108 SALARYPARTTIME o o 000 000 000 000 000 054-0109 SALARYSUPERVISOR 82605 82605 472092 5997678 000 5997678 2262822 27 054-0119 SALARYOVERTIME 15000 43936 -34920 1256229 000 1256229 3137337 71 054-0131 SAFE ampSOBER STEP 39540 39540 239853 2990441 000 2990441 963559 24 054-0134 SALARYLIEUTENANTS 86085 86085 717368 6456312 000 6456312 2152188 25 054-0135 SALARYSERGEANTS 144871 144871 688368 5885272 000 5885272 8601828 59 054-0137 SALARYCLERKS 199126 199126 1637821 15187673 000 15187673 4724927 24 054-0138 SALARYCAPTAIN 31166 31166 259714 2337426 000 2337426 779174 25 054-0150 NON-REGULAR INMATE T o o 000 000 000 000 000 054middot0201 FICAMEDICARE 100350 100350 827401 7474601 000 7474601 2560399 26 054-0202 GROUP HOSPITAL INSUR 173700 173700 1182686 11277889 000 11277889 60921 bull 11 35 054-0203 RETIREMENT 99006 99006 825547 7532539 000 7532539 2368061 24 054-0301 OFFICE SUPPLIES 7500 7500 63805 727259 7856 735115 14885 2 054-0323 ESTRAY ANIMAL EXPEND o o 0_00 -8342 000 -8342 8342 054-0324 CIDCRIMINAL INVESTI 2000 2000 6425 118780 42076 160856 39144 20 054-0334 LAW ENFORCEMENT BOOK 1650 1650 000 184600 000 184600 -19600 -12 054-0335 AUTO REPAIR FUEL E 100000 100000 833918 8442234 67387 8509621 1490379 15 054-0341 TIRES ampTUBES 8500 8500 149757 842141 54859 897000 -47000 -6 054middot0354 DWI VIDEO 1000 1000 000 36579 000 36579 634_21 63 054-0358 SAFETY EQUIPMENT 500 500 000 000 000 000 50000 100 054-0382 LOCAL LAW ENFORCEMEN 3200 3200 000 320000 000 320000 000 0 054-0388 CELLULAR PHONEPAGER 7000 7000 80936 758750 000 758750 -58750 -8 054-0391 UNIFORMS 18100 18100 62600 1450397 632716 2083113 -273113 -15 054-0392 BADGES 1000 1000 000 67436 000 67436 325_64 33 054-0403 BOND PREMIUMS o o 000 000 000 000 000 054-0405 DUES ampSUBSCRIPTIONS 400 400 3000 15900 000 15900 24100 60 054-0407 LEGAL REPRESENTATION 50000 50000 15330 1247730 000 1247730 3752270 75 054-0420 TELEPHONE 4100 4100 33642 267139 000 267139 142861 35 054-0421 POSTAGE 750 750 2881 68204 000 68204 6796 9 054-0428 TRAVEL ampTRAINING 9000 9000 -362407 891000 9000 900000 000 0 054-0446 POLYGRAPH TESTING o o 000 000 000 000 000 054-0451 RADIO RENT ampREPAIR o o 000 39000 000 39000 -39000

Prepared by the Tom Green County Auditors Office Page 42 of 56

VOL 74Pfl()E 478

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 18

001 GENERAL FUND - SHERIFF Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bull YTD Expenses Encumbrances YTD Exp + Ene _UnEnc Balance Rm 054-0452 AUTO WASH ampMAINTENA 200 200 000 134_71 6652 20123 -123 -1 054-0464 COMMUNICATIONS EQUIP o o 000 000 000 000 000 bullbullbull 054-0470 CAPITALIZED EaUIPMEN o o 000 000 000 000 000 bullbullbull 054-0475 EQUIPMENT o o 000 000 000 000 000 bullbullbull 054-0484 TRAVELPRISONERS 30000 30000 248508 662026 435165 10971 91 1902809 63 054-0496 NOTARY BONO 213 213 000 8810 000 8810 12490 59 054-0503 DARE PROGRAM 4000 4000 154243 308209 000 308209 91791 23 054-0504 EQUIPMENTSTEP PROGR 6700 6700 000 88700 000 88700 581300 87 054-0505 TRAVEL ampTRAININGST 2760 2760 000 290168 000 290168 -14168 -5 054-0571 AUTOMOBILES 103765 103765 000 10376500 000 10376500 000 0 054-0577 K-9 PROGRAM 5500 5500 23553 346692 000 346692 203308 37 054-0680 EQUIPMENT ampSUPPLIES 65000 65000 249643 5106743 150263 5257006 1242994 19

TOTAL SHERIFF 2099562 2128498 15364873 158107911 1405974 159513885 53335881 25

001 - GENERAL FUND JUVENILE PROBATION

056-0102 SALARYDISTRICT JUDG 55330 55330 461084 4149756 000 4149756 1383244 25 056-0105 SALARYEMPLOYEES 454998 454998 3747222 32631239 000 32631239 12868561 28 056-0108 SALARYPARTTIME o o 000 000 000 000 000 bullbullbull 056-0201 FICAMEDICARE 51659 51659 314954 3431619 000 3431619 1734281 34 056-0202 GROUP HOSPITAL INSUR 90000 90000 689630 6266618 000 6266618 2733382 30 056-0203 RETIREMENT 50975 50975 332644 2869759 000 2869759 2227741 44 056-0301 OFfiCE SUPPLIES 10000 10000 7173 939545 6950 946495 53505 5 056-0335 AUTO REPAIR FUEL E 24600 24600 66906 605084 000 605084 1854916 75 056-0428 TRAVEL ampTRAINING 20000 20000 175721 1180410 000 1180410 819590 41 056-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 bullbull

056-0475 EQUIPMENT 2500 2500 000 39799 105700 145499 104501 42 056-0513 PARENT AID PROGRAM o o 000 000 000 000 000 bullbullbull 056-0517 peCPPROBATION COMMU o o 000 000 000 000 000

056-0571 AUTOMOBILES 19000 19000 000 -259047 2143400 1884353 15647 1

TOTAL JUVENILE PROBATION 779062 779062 5795334 51854782 2256050 54110832 23795368 31

001 - GENERAL FUND - RADAR UNIT

057-0473 RADAR UNIT 2738 2738 000 000 000 000 273800 100

TOTAL RADAR UNIT 2738 2738 000 000 000 000 273800 100

001 - GENERAL FUND MENTAL HEALTH UNIT

058-0105 SALARYEMPLOYEES 84563 84563 704694 5829486 000 5829486 2626814 31 058middot0108 SALARYPARTTIME o o 000 000 000 000 000 058-0109 SALARYSUPERVISOR o o 000 000 000 000 000 058-0201 FICAMEDICARE 6469 6469 53910 485190 000 485190 161710 25 058-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 058-0203 RETIREMENT 6383 6383 52782 479898 000 479898 158402 25

Prepared by the Tom Green County Auditors Office Page 43 of 56

VOL 479

t bull bull d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 19

001 - GENERAL FUND - MENTAL HEALTH UNIT Account bull Orig Budget Curr Budget Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 058-0204 WORKERS COMPENSATION 1963 1963 000 000 000 000 196300 100 058-0205 UNEMPLOYMENT INSURAN 194 194 000 000 000 000 19400 100 058-0301 OFFICE SUPPLIES 1000 1000 000 000 000 000 100000 100 058-0335 AUTO REPAIR FUEL E 0 0 47640 257362 000 257362 -257362 058-0388 CELLULAR PHONEPAGER 900 900 43650 134260 000 134260 -44260 -49 058-0428 TRAVEL ampTRAINING 2000 2000 000 000 000 000 200000 100 058-0475 EQUIPMENT 0 0 000 000 000 000 000 058-0571 AUTOMOBILES 0 0 000 000 000 000 000 058-0675 PROFESSIONAL FEES o o 000 000 000 000 000 058-0678 CONTRACT SERVICE FOR o o 000 000 000 000 000

TOTAL MENTAL HEALTH UNIT 114272 114272 989214 7965173 000 7965173 3462027 30

001 - GENERAL FUND - PARENT AID PROGRAM

059-0105 SALARYEMPLOYEES 23030 23030 191916 1727244 000 1727244 575756 25 059-0201 FICAMEDICARE 1762 1762 14680 132120 000 132120 44080 25 059-0202 GROUP HOSPITAL INSUR 3600 3600 28846 288520 000 288520 71480 20 059-0203 RETIREMENT 1738 1738 14374 130692 000 130692 43108 25 059-0204 WORKERS COMPENSATION 91 91 000 000 000 000 9100 100 059-0205 UNEMPLOYMENT INSURAN 53 53 000 000 000 000 5300 100 059-0428 TRAVEL ampTRAINING 312 312 000 000 000 000 31200 100

TOTAL PARENT AID PROGRAM 30586 30586 249816 2278576 000 2278576 780024 26

001 - GENERAL FUND - ENVIRONMENTAL PROTECTION

060-0103 SALARYASSISTANTS o 23753 197938 1781442 000 1781442 593858 25 060-0105 SALARYEMPLOYEES 19970 19970 166420 1497780 000 1497780 499220 25 060-0109 SALARYSUPERVISOR 23753 o 000 000 000 000 000 060-0201 FICAMEDICARE 4324 4324 36038 324342 000 324342 108058 25 060-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 060-0203 RETIREMENT 4267 4267 33634 305808 000 305808 120892 28 060-0207 PROFESSIONAL SERVICE o o 000 000 000 000 000 060-0301 OFFICE SUPPLIES 300 300 000 5970 000 5970 24030 80 060-0388 CELLULAR PHONEPAGER 432 432 4059 38876 000 38876 4324 10 060-0389 TRAPPER PROGRAM 16800 16800 140000 1120000 000 1120000 560000 33 060-0405 DUES ampSUBSCRIPTIONS 90 90 000 8500 000 8500 500 6 060-0427 AUTO ALLOWANCE 12804 12804 106700 960300 000 960300 320100 25 060-0428 TRAVEL amp TRAINING 2500 2500 000 146891 000 146891 103109 41

TOTAL ENVIRONMENTAL PROTECTIO 92440 92440 742481 6709227 000 6709227 2534773 27

001 - GENERAL FUND - VEHICLE MAINTENANCE

070-0105 SALARYEMPLOYEES 21004 21004 19866 1575306 000 1575306 525094 25 070-0109 SALARYSUPERVISOR 34393 34393 286610 2579490 000 2579490 859810 25 070-0201 FICAMEDICARE 4238 4238 32062 299035 000 299035 124765 29

Prepared by the Tom Green County Auditors Office Page 44 of 56

YOL 74 PAlE 480

Tom Green Auditor BUD GET A R Y Ace 0 U N TIN G S Y S T E M 154659 02 JUl 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002

001 - GENERAL FUND - VEHICLE MAINTENANCE Account_ bullbullbullbullbullbullbullbull _bullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances 070-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 070-0203 RETIREMENT 4181 4181 34578 326004 000 070-0301 OFFICE SUPPLIES 300 300 1588 16587 000 070-0335 AUTO REPAIR FUEL E 4500 4500 106341 339913 562 070-0337 GASOLINE 3500 3500 202018 380692 000 070-0351 SHOP SUPPLIES 10000 10000 222465 1438464 000 070-0388 CELLULAR PHONEPAGER 720 720 5944 38970 000 070-0391 UNIFORMS 1175 1175 5730 78686 000 070-0428 TRAVEL amp TRAINING 200 200 000 000 000 070-0433 INSPECTION FEES o o 000 000 000 070-0470 CAPITALIZED EQUIPMEN 4000 4000 114000 114000 000 070-0475 EQUIPMENT 400 400 000 299800 0_00 070-0572 HAND TOOLS ampEQUIPME 1000 1000 000 45160 000

TOTAL VEHICLE MAINTENANCE 96811 96811 1088894 8051425 562

001 - GENERAL FUND - HEALTH DEPARTMENT

075-0474 MENTAL HEALTH 41000 41000 000 4100000 000 075-0477 COMMITMENT EXPENSE 95000 95000 841800 6821300 000 075-0478 ALCOHOL ampDRUG ABUSE 12750 12750 000 1275000 000 075-0512 EVALUATION amp RAPE EX 5000 5000 1667 428781 000

TOTAL HEALTH DEPARTMENT 153750 153750 843467 12625081 000

001 - GENERAL FUND - WELFARE DEPARTMENT

076-0384 HOPE HOUSE 2500 2500 000 250000 000 076-0467 ASSAULT VICTIM SERVI 2500 2500 000 250000 000 076-0476 TGC CHILD PROTECTIVE 28000 28000 000 2800000 000 076-0487 GUARDIANSHIP ALLIANC 2500 2500 000 250000 000 076-0488 MEALS FOR THE ElDERL 2500 2500 000 250000 000 076-0509 CRIME STOPPERS 1500 1500 000 150000 000

TOTAL WELFARE DEPARTMENT 39500 39500 000 3950000 000

001 - GENERAL FUND - SAHF HEALTHWISE GRANT

077-0435 BOOKS o o 000 000 000

TOTAL SAHF HEALTHWISE GRANT o o 000 000 000

001 GENERAL FUND - INDIGENT HEALTH CARE

078-0105 SALARYEMPLOYEES 16497 16497 135797 1218461 000 078-0108 SALARYPARTTIME 1800 1000 000 000 000 078-0109 SALARYSUPERVISOR 23828 23828 188272 1818000 000

YTD Exp + Enc 519318 326004

16587 340475 380692

1438464 38970 78686

000 000

114000 299800

45160

8051987

4100000 6821300 1275000 428781

12625081

250000 250000

2800000 250000 250000 150000

3950000

000

000

1218461 000

1818000

Page 20

UnEnc Balance Rm 200682 28

92096 22 13413 45

109525 24 -30692 middot9

438464 -44 33030 46 38814 33 20000 100

000

286000 72 -259800 650

54840 55

1629113 17

000 0 2678700 28

000 0 71219 14

2749919 18

000 0 000 0 000 0 000 0 000 0 000 0

000 0

000

000

431239 26 100000 100 564800 24

Prepared by the Tom Green County Auditors Office Page 45 of 56

VOL ( 4PhGE 481

r bull t

_ _- -- ----_ - -- --- -- -- -- --- -- --_ --- - ~ _ Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002

Statement of Expenditures - Budget vs Actual GENERAL FUND

The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 21 _ __ _---------------------------------------------------------~----------------------------------- - - -~~------------- -

-~~~~----------------------------~--------------~--

~

001 - GENERAL FUND - INDIGENT HEALTH CARE Account bullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 078-0201 FICAMEDICARE 3222 3222 24292 225355 000 225355 96845 30 078-0202 GROUP HOSPITAL INSUR 7200 7200 57692 432765 000 432765 287235 40 078-0203 RETIREMENT 3044 3044 24273 230025 000 230025 743_75 24 078-0204 WORKERS COMPENSATION 0 0 000 000 000 0_00 000 078-0205 UNEMPLOYMENT INSURAN 0 0 000 000 000 000 000 078-0301 OFFICE SUPPLIES 800 1600 14932 139948 000 139948 20052 13 078-0396 CONTRACT SCREENING 30000 30000 250000 2250000 000 2250000 7500_00 25 078-0397 HEALTH CARE COST 10 1330110 1325921 000 000 000 000 1 325921 00 100 078-0398 HEALTH CARE COST ABO 261111 261111 000 000 000 000 26111100 100 0780428 TRAVEL amp TRAINING 1000 1000 000 99750 000 99750 250 0 078-0445 SOFTWARE MAINTENANCE 0 0 000 000 000 000 000 078-0475 EQUIPMENT 0 0 000 000 000 000 000 078-0482 CAPITALIZED SOFTWARE 0 0 000 000 000 000 000 078-0700 PHYSICIAN NONEMERG 0 0 3657637 20565522 000 20565522 -20565522 078-0704 PRESCRIPTION DRUGS 0 0 000 9699520 000 9699520 -9699520 078-0708 HOSPITAL INPATIENT 0 0 7543225 57045843 000 57045843 -57045843 078-0712 HOSPITAL OUTPATIENT 0 0 1805584 39633222 000 39633222 -39633222 078-0716 LABORATORYX RAY 0 0 387535 6203356 000 6203356 -6203356 078-0720 SKILLED NURSING FACI 0 0 0_00 000 000 000 000 078-0724 FAMILY PLANNING 0 0 000 000 000 000 000 078middot0728 EMERGENCY PHYSICIAN 0 0 000 729096 000 729096 -729096 078-0732 EMERGENCY HOSPITAL 0 0 000 000 000 000 000 078middot0736 EMERGENCY LABORATORY 0 0 000 000 000 000 000

_______________________ bullbull _ bullbull ____ ~ ____ ~~~ __ ~ __________________ w _ bullbullbullbull _ _______ bull ________ ~_A __ ~A

TOTAL INDIGENT HEALTH CARE 1678612 1674423 140892_39 140290863 0_00 140290863 27151437 16

001 - GENERAL FUND COUNTY LIBRARY

080-0103 SALARYASSISTANTS 37949 37949 582256 4100902 000 41009_02 -306002 -8 080-0105 SALARYEMPLOYEES 459295 458795 3391910 31192709 000 31192709 146867_91 32 080-0108 SALARYPARTTIME 96125 96125 874536 6897419 000 68974_19 2715081 28 080-0109 SALARYSUPERVISOR 49380 49380 411498 3703482 000 37034_82 1234518 25 080-0201 FICAMEDICARE 49225 49225 394925 3450375 000 3450375 1472125 30 080-0202 GROUP HOSPITAL INSUR 86400 86400 634612 55451 77 000 5545177 3094823 36 080-0203 RETIREMENT 48565 48565 394580 3480355 000 3480355 1376145 28 080-0301 OFFICE SUPPLIES 15000 15000 80565 1128076 48587 1176663 323337 22 080-0325 PRINTING EXPENSE 800 800 000 26373 19524 45897 34103 43 080-0335 AUTO REPAIR FUEL E 250 250 000 000 000 000 25000 100 080-0336 AUDIOVISUAL SUPPLIE 11000 11000 114194 863535 154708 1018243 81757 7 080-0385 INTERNET SERVICE 12900 12900 104875 590023 426479 1016502 273498 21 080-0388 CELLULAR PHONEPAGER 460 460 5127 31967 000 31967 14033 31 080middot0405 DUES amp SUBSCRIPTIONS 450 450 000 36000 000 36000 9000 20 080-0416 COMPUTER SERVICE 3840 3840 55000 279500 000 279500 104500 27 080-0427 AUTO ALLOWANCE 713 950 7920 71280 000 71280 23720 25 080-0428 TRAVEL amp TRAINING 4500 4500 000 218044 000 218044 231956 52 080-0429 INCOUNTY TRAVEL 250 250 000 000 000 000 25000 100 080-0435 BOOKS 115000 115000 10675_28 7170448 1994810 9165258 2334742 20 080-0437 PERIODICALS 15500 15500 40144 1266188 -21544 1244644 305356 20 080-0438 BINDING 5000 5000 121453 216414 000 216414 283586 57 080-0449 COMPUTER EQUIPMENT M 4250 4250 000 417200 000 417200 7800 2

Prepared by the Tom Green County Auditors Office Page 46 of 56

VOl 7 4 PAllE 482

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 22

001 - GENERAL FUND COUNTY LIBRARY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 080-0469 SOFTWARE EXPENSE 16250 16250 000 1618399 000 1618399 6601 0 080-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 080-0475 EQUIPMENT 11000 11000 12148 899900 26325 926225 173775 16 080-0592 BOOKMOBILE EXPENSE 2000 2000 19452 289304 000 289304 -89304 -45

TOTAL COUNTY LIBRARY 1046102 1045839 8312723 73493070 26488_89 76141959 28441941 27

DOl - GENERAL FUND - PARKS ampSOLID WASTE

081-0105 SALARYEMPLOYEES 32427 32427 260136 2433642 000 2433642 809058 25 081-0108 SALARYPARTTIME 4000 4000 63300 363480 000 363480 36520 9 081-0109 SALARYSUPERVISOR 21004 21004 175034 1575306 000 1575306 525094 25 081-0201 FICAMEDICARE 4393 4393 37741 332142 000 332142 107158 24 081-0202 GROUP HOSPITAL INSUR 10800 10800 57692 663593 000 663593 416407 39 081-0203 RETIREMENT 4033 4033 32594 303368 000 303368 99932 25 081middot0301 OFFICE SUPPLIES 200 200 000 19401 000 19401 599 3 081-0303 SANITATION SUPPLIES 250 250 000 18682 000 18682 6318 25 081-0337 GASOLINE 3500 3500 36402 223343 000 223343 126657 36 081-0339 GREASE ampOIL 500 500 4573 29287 000 29287 20713 41 081-0340 ANTIFREEZE 50 50 1000 6925 000 6925 -1925 -39 081-0341 TIRES ampTUBES 1600 1600 000 112962 000 112962 47038 29 081-0343 EQUIPMENT PARTS ampRE 7500 7500 117105 1010636 000 1010636 -260636 -35 081-0388 CELLULAR PHONEPAGER 1463 1463 9203 75641 000 75641 70659 48 081-0391 UNIFORMS 1000 1000 1845 61578 000 61578 38422 38 081-0418 HIRED SERVICES 2750 2750 22500 232500 000 232500 42500 15 081-0440 UTILITIES 8000 8000 60216 507969 000 507969 292031 37 081-0453 DUMPGROUND MAINTENAN 35500 35500 250845 1883630 4895 1888525 1661475 47 081-0460 EQUIPMENT RENTALS 3000 3000 000 000 235839 235839 64161 21 081-0470 CAPITALIZED EQUIPMEN 20000 21485 000 2148483 000 2148483 000 0 081-0514 SPECIAL PROJECTS 5000 4350 4354 75792 000 75792 359208 83 081-0530 BUILDING REPAIR 4000 4000 16673 210800 000 210800 189200 47 081-0553 COUNTY WIDE CLEAN-UP 4500 4500 -55305 43695 000 43695 406305 90 081-0572 HAND TOOLS ampEQUIPME 3600 2765 4623 277759 000 277759 -1242 -0 081-0674 CONTRACT SERVICE o o 000 000 000 000 000

TOTAL PARKS ampSOLID WASTE 179070 179070 1100531 12610614 240734 12851348 5055652 28

001 - GENERAL FUND - TIFB GRANT

083-0301 OFFICE SUPPLIES o o 000 000 000 000 000 083-0428 TRAVEL ampTRAINING o o 000 000 000 000 000 083-0445 SOFTWARE MAINTENANCE o o 000 000 000 000 000 083-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 083-0475 EQUIPMENT o o 000 000 1509468 1509468 -1509468 083-0482 CAPITALIZED SOFTWARE o o 000 000 000 000 000 083-0678 CONTRACT SERVICE FOR o o 000 000 000 000 000

TOTAL TFB GRANT o o 000 000 1509468 1509468 -1509468

Prepared by the Tom Green County Auditors Office Page 47 of 56

VOL I4PHE 483

b bull bull r

II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expendituresmiddot Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 23

001 - GENERAL FUND - COMMUNITY NET~RKING 2TIFB Account bullbullbullbullbullbullbullbullbull bullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 085-0105 SALARYEMPLOYEES o 0 -1087160 -503828 000 -503828 503828 085-0201 FICAMEDICARE o 0 -44628 000 000 000 000 085-0202 GROUP HOSPITAL INSUR o 0 000 000 000 000 000 085-0475 EQUIPMENT o 0 1858376 1858376 000 1858376 -1858376 085-0674 CONTRACT SERVICE o 0 874998 882492 000 882492 -882492 085-0675 PROFESSIONAL FEES o 500 000 2750000 000 2750000 -2700000 400

TOTAL COMMUNITY NET~RKING 2 o 500 1601586 4987040 000 4987040 middot4937040 874

001 - GENERAL FUND - EXTENSION SERVICE

090-0102 SALARYDISTRICT JUDG 13168 13168 109730 987570 000 987570 329230 25 090-0103 SALARYASSISTANTS 42469 42469 353918 2850043 000 2850043 1396857 33 090-0105 SALARYEMPLOYEES 32780 32780 273164 2173693 000 2173693 1104307 34 090-0108 SALARYPARTTIME 6500 6500 55000 472500 000 472500 177500 27 090-0201 FICAMEDICARE 6040 6040 50402 399904 000 399904 204096 34 090-0202 GROUP HOSPITAL INSUR 18000 18000 88203 776876 000 776876 1023124 57 090-0203 RETIREMENT 2965 2965 25403 203195 000 203195 93305 31 090-0301 OFFICE SUPPLIES 1100 1100 2799 74404 000 74404 35596 32 090-0335 AUTO REPAIR FUEL E 5000 5000 12713 172496 000 172496 327504 66 090-0380 HORTICULTURE DEMONST 300 300 000 000 000 000 30000 100 090-0388 CELLULAR PHONEPAGER 1200 1200 10918 128692 000 128692 -8692 -7 090-0393 4H CLUB STOCK SH~ 3200 3200 000 284480 000 284480 35520 11 090-0394 HOME DEMONSTRATION E 300 300 000 29519 000 29519 481 2 090-0405 DUES ampSUBSCRIPTIONS 90 90 000 9000 000 9000 000 0 090-0427 AUTO ALL~ANCE 13860 16446 137048 1087874 000 1087874 556726 34 090-0428 TRAVEL ampTRAINING 3600 3600 55800 107487 000 107487 252513 70 090-0440 UTILITIES 1500 1500 9885 116748 000 116748 33252 22 090-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 090-0475 EQUIPMENT 1150 1150 000 175000 000 175000 -60000 -52 090-0496 NOTARY BONO o o 000 000 000 000 000 090-0507 AGRICULTURE DEMONSTR 300 300 000 000 000 000 30000 100 090-0571 AUTOMOBILES 28000 28000 000 2565100 000 2565100 234900 8

TOTAL EXTENSION SERVICE 181522 184108 1184983 12614581 000 12614581 5796219 31

001 - GENERAL FUND - COUNTY COURTS

19-0105 SALARYEMPLOYEES 68558 9776 83136 818319 000 818319 159281 16 119-0108 SALARYPARTTIME o o 000 000 000 000 000 119-0110 SALARYAPPT - COMM C 36426 95208 791730 7125575 000 7125575 2395225 25 119-0201 FICAMEDICARE 8031 8031 66928 607714 000 607714 195386 24 119-0202 GROUP HOSPITAL INSUR 12600 12600 100960 879950 000 8799 50 380050 30 119-0203 RETIREMENT 7924 7924 65526 601027 000 601027 191373 24 119-0301 OFFICE SUPPLIES 200 200 2720 13606 000 13606 6394 32 119middot0411 REPORTING SERVICE 5000 5000 207150 691888 000 691888 -191888 -38 119-0413 COURT APPOINTED AT TO 225000 225000 2464217 29380086 000 29380086 -6880086 middot31 119-0414 JURORS 1000 1000 000 000 000 000 1 00000 1 00 19-0425 YITNESS EXPENSE 3500 3500 3500 160750 000 60750 189250 54

Prepared by the Tom Green County Auditors Office Page 48 of 56

VOL 14 PM1E 484

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 24

001 - GENERAL FUND - COUNTY COURTS Account bullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Monthly Exp YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 119-0428 TRAVEL ampTRAINING 850 850 000 000 000 000 85000 100 119-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 119-0483 JURORSMEALS amp LODGI 600 600 7329 62002 000 62002 -2002 -3 119-0580 PSYCHOLOGICAL EXAMS o o 120000 340000 000 340000 -340000

TOTAL COUNTY COURTS 369689 369689 3913196 40680917 000 40680917 -3712017 -10

001 - GENERAL FUND - JUSTICE OF THE PEACE 2 BUILDING

130-0303 SANITATION SUPPLIES 100 100 000 4560 000 4560 5440 54 130-0358 SAFETY EQUIPMENT 100 100 000 000 000 000 10000 100 130-0418 HIRED SERVICES o o 000 000 000 000 000 130-0433 INSPECTION FEES 5 5 000 400 000 400 100 20 130-0462 OFFICE RENTAL 14000 14000 104500 940500 000 940500 459500 33 130-0530 BUILDING REPAIR 100 100 000 000 000 000 10000 100

TOTAL JUSTICE OF THE PEACE 2 14305 14305 104500 945460 000 945460 485040 34

001 - GENERAL FUND - JUSTICE OF THE PEACE 3 BUILDING

131-0303 SANITATION SUPPLIES 100 100 000 5189 000 5189 4811 48 131-0358 SAFETY EQUIPMENT o o 000 000 000 000 000 131-0418 HIRED SERVICES o o 000 000 000 000 000 131-0433 INSPECTION FEES 5 5 000 000 000 000 500 100 131-0530 BUILDING REPAIR o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 3 105 105 000 5189 000 5189 5311 51

001 - GENERAL FUND - SHOP BUILDING

132-0303 SANITATION SUPPLIES 250 250 000 000 000 000 25000 100 132-0358 SAFETY EQUIPMENT 726 726 000 000 000 000 72600 100 132-0418 HIRED SERVICES 180 180 000 16200 000 16200 1800 10 132-0433 INSPECTION FEES 50 50 000 4400 000 4400 600 12 132-0440 UTILITIES 12500 12500 51508 575348 000 575348 674652 54 132-0530 BUILDING REPAIR 5000 5000 000 481175 000 4811 75 18825 4

TOTAL SHOP BUILDING 18706 18706 51508 1077123 000 1077123 793477 42

001 - GENERAL FUND - BELL STREET BUILDING

133-0303 SANITATION SUPPLIES 2000 2000 3309 153962 20273 174235 25765 13 133-0358 SAFETY EQUIPMENT 500 500 000 8900 000 8900 41100 82 133-0418 HIRED SERVICES 540 540 000 15120 000 15120 38880 72 133-0433 INSPECTION FEES 15 15 000 2400 000 2400 -900 -60 133-0440 UTILITIES 27500 27500 528470 1940344 000 1940344 809656 29 133-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

Prepared by the Tom Green County Auditors Office Page 49 of 56

VOL 74~HE 485

h d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 3D 2002 Page 25

001 - GENERAL FUND - BELL STREET BUILDING Account_ bullbullbullbullbullbull __ bull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 133-0514 SPECIAL PROJECTS 6000 6000 000 000 000 000 600000 100 133-0530 BUILDING REPAIR 10000 10000 286342 869149 000 869149 130851 13

TOTAL BELL STREET BUILDING 46555 46555 818121 2989875 20273 3010148 1645352 35

001 - GENERAL FUND - NORTH BRANCH LIBRARY BUILDING

134-0303 SANITATION SUPPLIES 100 100 000 000 000 000 10000 100 134-0358 SAFETY EQUIPMENT 125 125 000 8900 000 8900 3600 29 134-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 134-0433 INSPECTION FEES 10 10 000 1200 000 1200 -200 -20 134-0440 UTILITIES 8000 8000 63038 450322 000 450322 349678 44 134-0514 SPECIAL PROJECTS o o 000 000 000 000 000 134-0530 BUILDING REPAIR 1200 1200 000 91931 000 91931 28069 23

TOTAL NORTH BRANCH LIBRARY BU 9567 9567 63038 564233 000 564233 392467 41

001 - GENERAL FUND - YEST BRANCH LIBRARY BUILDING

135-0303 SANITATION SUPPLIES 100 100 000 4547 000 4547 5453 55 135-0358 SAFETY EQUIPMENT 125 125 10815 10815 000 10815 1685 13 135-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 135-0433 INSPECTION FEES 5 5 000 400 000 400 100 20 135-0440 UTILITIES 9000 9000 108657 594666 000 594666 305334 34 135-0514 SPECIAL PROJECTS o o -1875600 -1875600 000 -1875600 1875600 135-0530 BUILDING REPAIR 3500 8500 3858 281120 475000 756120 93880 11

TOTAL YEST BRANCH LIBRARY BUI 12862 17862 -1752270 -972172 475000 -4971 72 2283372 128

001 - GENERAL FUND - BUILDING MAINTENANCE

136-0103 SALARYASSISTANTS o 21004 175034 1575306 000 1575306 525094 25 136-0105 SALARYEMPLOYEES 106710 85706 714216 6427944 000 6427944 2142656 25 136-0109 SALARYSUPERVISOR 38500 38500 320834 2887506 000 2887506 962494 25 136-0201 FICAMEDICARE 11108 11108 89700 806109 000 806109 304691 27 136-0202 GROUP HOSPITAL INSUR 25200 25200 201922 1846474 000 1846474 673526 27 136-0203 RETIREMENT 10960 10960 90636 824076 000 824076 271924 25 136-0301 OFFICE 1UPPLIES 400 400 000 43388 000 43388 -3388 -8 136-0335 AUTO REPAIR FUEL E 750 750 4565 94475 000 94475 -19475 -26 136-0337 GASOLINE 2000 2000 27862 118118 000 118118 81882 41 136-0339 GREASE ampOIL 80 80 866 4532 000 4532 3468 43 136-0340 ANTIFREEZE 40 40 000 1000 000 1000 3000 75 136-0341 TIRES amp TUBES 250 250 000 18155 000 18155 6845 27 136-0342 BATTERIES 130 130 000 000 000 000 13000 100 136-0343 EQUIPMENT PARTS amp RE 250 250 499 617 000 617 24383 98 136-0351 SHOP SUPPLIES 300 300 000 9546 000 9546 20454 68 136-0358 SAFETY EQUIPMENT 300 300 000 13822 000 13822 16178 54 136-0388 CELLULAR PHONEPAGER 2886 2886 14340 151955 68660 220615 67985 24

Prepared by the Tom Green County Auditors Office Page 50 of 56

VOl 7 4 ~AGE 486

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 26

001 - GENERAL FUND BUILDING MAINTENANCE Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 136-0391 UNIFORMS 3192 3192 12285 173423 000 173423 145777 46 136-0428 TRAVEL ampTRAINING 1000 1000 000 40000 000 40000 60000 60 136middot0464 COMMUNICATIONS EQUIP 0 0 000 000 000 000 000

136-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000

136-0475 EQUIPMENT 600 600 000 57700 000 57700 2300 4 136middot0514 SPECIAL PROJECTS 0 0 middot4765350 -4765350 000 -4765350 4765350

136middot0571 AUTOMOBILES 0 0 000 000 000 000 000

136-0572 HAND TOOLS ampEQUIPME 2000 2000 5900 201820 000 201820 -1820 -1 ------~---- ----------- ---------~~-- ------------- - --__--- -------------- -- _shy

TOTAL BUILDING MAINTENANCE 206656 206656 -3106691 10530616 68660 10599276 10066324 49

001 - GENERAL FUND - TAX ASSESSOR DRIVE_UP BOOTH

137-0530 BUILDING REPAIR 1000 1000 000 12922 000 12922 87078 87 __ ------- -------------- -------------- -------------- ---------- _- _ _---------- --shy--------~--

TOTAL TAX ASSESSOR DRIVE_UP B 1000 1000 000 12922 000 12922 87078 87

001 GENERAL FUND - HOUSEKEEPING DEPARTMENT

138-0105 SALARYEMPLOYEES 104340 104340 762756 6866905 000 6866905 3567095 34 138-0108 SALARYPARTTIME 35625 35625 232470 2003318 000 2003318 1559182 44 138-0109 SALARYSUPERVISOR 20475 20475 170622 1533497 000 1533497 514003 25 138-0201 FICAMEDICARE 12346 12346 86742 771482 000 771482 463118 38 138-0202 GROUP HOSPITAL INSUR 28800 28800 201922 1840674 000 1840674 1039326 36 138-0203 RETIREMENT 12181 12181 87769 788321 000 788321 429779 35 138-0301 OFFICE SUPPLIES 350 350 000 31055 000 31055 3945 11 138-0343 EQUIPMENT PARTS ampRE 500 500 13682 13682 000 13682 36318 73 138-0351 SHOP SUPPLIES 400 400 000 26270 000 26270 13730 34 138-0388 CELLULAR PHONEPAGER 624 624 2600 49800 000 49800 12600 20 138-0391 UNIFORMS 2800 2800 20105 152251 000 152251 127749 46 138-0427 AUTO ALLOWANCE 950 950 5940 53460 000 53460 41540 44 138-0428 TRAVEL ampTRAINING 300 300 000 1500 000 1500 28500 95 138-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000

138-0475 EQUIPMENT 2450 2450 000 190660 55400 246060 -1060 -0 138-0572 HAND TOOLS ampEQUIPME 250

-_ _ 250

----------shy shy -

000

000 ----------_

000 _ __ _w ___ ~~ __ _________ 000

_ 25000 100

TOTAL HOUSEKEEPING DEPARTMENT 222391 222391 1584608 14322875 55400 14378275 7860825 35

001 bull GENERAL FUND - COURT STREET ANNEX

139-0303 SANITATION SUPPLIES 1500 1500 8019 90484 11470 101954 48046 32 139-0358 SAFETY EQUIPMENT 240 240 000 000 000 000 24000 100 139-0418 HIRED SERVICES 6874 6874 77446 5171 74 487086 1004260 -316860 -46 139-0433 INSPECTION FEES 944 944 000 18800 000 18800 75600 80 139-0440 UTILITIES 56000 56000 50819 3936016 000 3936016 1663984 30 139-0514 SPECIAL PROJECTS 2500 2500 000 000 000 000 250000 100 139-0530 BUILDING REPAIR 17500 17500 275640 852965 6300 859265 890735 51

Prepared by the Tom Green County Auditors Office Page 51 of 56

VOL 14 PAGE 487

t t

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 27

001 - GENERAL FUND - COURT STREET ANNEX Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm

TOTAL COURT STREET ANNEX 85558 85558 411924 5415439 504856 5920295 2635505 31

001 GENERAL FUND - COURTHOUSE BUILDING

140-0303 SANITATION SUPPLIES 5000 5000 23908 284924 48315 333239 166761 33 140-0352 YARD SUPPLIES 1750 1750 000 4825 000 4825 1701 75 97 140-0358 SAFETY EQUIPMENT 500 500 000 5700 000 5700 44300 89 140-0418 HIRED SERVICES 9488 9488 81051 652233 562565 1214798 -265998 -28 140-0433 INSPECTION FEES 1325 1325 000 15200 000 15200 117300 89 140-0440 UTILITIES 78000 78000 109279 4315789 000 4315789 3484211 45 140-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 140-0514 SPECIAL PROJECTS 7500 7500 000 000 000 000 750000 100 140-0530 BUILDING REPAIR 25000 20000 246955 878379 44460 922839 1077161 54

TOTAL COURTHOUSE BUILDING 128563 123563 461193 6157050 655340 6812390 5543910 45

001 - GENERAL FUND - EDD B KEYES BUILDING

141-0303 SANITATION SUPPLIES 5000 5000 22011 313523 40106 353629 146371 29 141-0358 SAFETY EQUIPMENT 300 300 000 23496 000 23496 6504 22 141-0418 HIRED SERVICES 10332 10332 104091 746459 720714 1467173 -433973 -42 141-0433 INSPECTION FEES 1478 1478 000 28600 000 28600 119200 81 141-0440 UTILITIES 107500 107500 23078 5392544 000 5392544 5357456 50 141-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 141-0475 EQUIPMENT o o 000 000 000 000 000 141-0514 SPECIAL PROJECTS o o 000 490 000 490 -490 141-0530 BUILDING REPAIR 25000 25000 121156 1294220 99491 1393711 110628944

TOTAL EDD B KEYES BUILDING 149610 149610 270336 7799332 860311 8659643 6301357 42

001 - GENERAL FUND - JAIL BUILDING

142-0327 KITCHEN REPAIRS 1000 1000 8821 215130 30295 245425 -145425 145 142-0383 GENERATOR FUEL 500 500 16056 16056 000 16056 33944 68 142-0418 HIRED SERVICES 18184 18184 149387 970883 518017 1488900 329500 18 142-0433 INSPECTION FEES 905 905 000 44300 5000 49300 41200 46 142-0440 UTILITIES 230000 230000 1289184 16952599 000 16952599 6047401 26 142-0465 SURVEILLANCE SYSTEM 25800 25800 000 227314 44400 271714 2308286 89 142-0530 BUILDING REPAIR 38400 38400 604278 2153667 406539 2560206 1279794 33 142-0576 LAUNDRY EQUIPMENT 1000 1000 2652 3260 000 3260 96740 97

TOTAL JAIL BUILDING 315789 315789 2070378 20583209 1004251 21587460 9991440 32

001 - GENERAL FUND - SHERIFF BUILDING

143-0303 SANITATION SUPPLIES 2000 2000 000 53003 000 53003 146997 73

Prepared by the Tom Green County Auditors Office Page 52 of 56

VOL 74 PAGE 488

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 28

001 GENERAL FUND - SHERIFF BUILDING Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 143-0352 YARD SUPPLIES 250 250 000 000 000 000 25000 100 143-0358 SAFETY EQUIPMENT 300 300 000 000 000 000 30000 100 143-0383 GENERATOR FUEL 150 150 10534 21744 000 21744 -6744 -45 143-0418 HIRED SERVICES 264 264 000 23760 000 23760 2640 10 143middot0433 INSPECTION FEES 20 20 000 2000 000 2000 000 a 143-0440 UTILITIES 34000 34000 281726 1771842 000 1771842 1628158 48 143-0514 SPECIAL PROJECTS o o 000 000 000 000 000 143-0530 BUILDING REPAIR 10000 10000 7070 909574 12394 921968 78032 8

TOTAL SHERIFF BUILDING 46984 46984 299330 2781923 12394 2794317 1904083 41

001 GENERAL FUND - JUVENILE DETENTION BUILDING

144middot0303 SANITATION SUPPLIES 2000 2000 000 79602 200 79802 120198 60 144-0327 KITCHEN REPAIRS 1000 1000 000 000 000 000 100000 100 144-0352 YARD SUPPLIES 100 100 000 10000 000 10000 000 0 144middot0358 SAFETY EQUIPMENT 240 240 000 000 000 000 24000 100 144-0418 HIRED SERVICES 1660 1660 24000 138200 17000 155200 10800 7 144-0433 INSPECTION FEES 1184 1184 7500 21000 000 21000 97400 82 144-0440 UTILITIES 37500 37500 61176 2243109 5245 2248354 1501646 40 144-0530 BUILDING REPAIR 9000 9000 2377 84 806097 70000 876097 23903 3 144-0576 LAUNDRY EQUIPMENT 750 750 3207 4505 000 4505 70495 94

TOTAL JUVENILE DETENTION BUlL 53434 53434 333667 3302513 92445 3394958 1948442 36

001 - GENERAL FUND - TURNER BUILDING

145-0303 SANITATION SUPPLIES 100 100 000 000 000 000 10000 100 145-0418 HIRED SERVICES 180 180 000 59200 000 59200 -41200 229 145-0433 INSPECTION FEES 50 50 000 5000 000 5000 000 a 145-0440 UTILITIES 7000 7000 3202 308256 000 308256 391744 56 145-0514 SPECIAL PROJECTS 500 500 000 000 000 000 50000 100 145-0530 BUILDING REPAIR 2500 2500 000 3656 000 3656 246344 99

TOTAL TURNER BUILDING 10330 10330 3202 376112 000 376112 656888 64

001 - GENERAL FUND - WEBB BUILDING

146-0303 SANITATION SUPPLIES 200 200 000 1880 000 1880 18120 91 146-0358 SAFETY EQUIPMENT 100 100 000 000 000 000 10000 100 146-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 146-0433 INSPECTION FEES 10 10 000 800 000 800 200 20 146-0440 UTILITIES 2000 6000 66558 473824 000 473824 26176 21 146-0530 BUILDING REPAIR 500 500 31841 31841 5000 36841 13159 26

TOTAL WEBB BUILDING 2942 6942 98399 520225 5000 525225 168975 24

Prepared by the Tom Green County Auditors Office Page 53 of 56

b

VOL

= lit

489

III

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 29

001 - GENERAL FUND CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEne Balance Rm 192middot0601 RESERVES 320000 365316 000 000 000 000 36531610 100

TOTAL CONTINGENCY 320000 365316 000 000 000 000 36531610 100

001 - GENERAL FUND - MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT o o 313038 609125 000 609125 -609125

TOTAL MISCELLANEOUS o o 313038 609125 000 609125 -609125

TOTAL GENERAL FUND 20467888 20561606 150260757 1490384513 17017034 1507401547 548759065 27

Prepared by the Tom Green County Auditors Office Page 54 of 56

VOL 74 PAGE 490

----- -------------

~--------------------------------------------------------------~

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

ROAD amp BRIDGE PRECINCT 1 amp3 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 30

005 - ROAD amp BRIDGE PRECINCT 1 amp3 - CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 192-0601 RESERVES 363000 361910 000 000 000 000 36191000 100

TOTAL CONTINGENCY 363000 361910 000 000 0_00 000 36191000 100

005 ROAD amp BRIDGE PRECINCT 1 amp 3 - ROAD amp BRIDGE PRECINCT 1 amp 3

198-0105 SALARYEMPLOYEES 58209 58209 572160 4266351 000 4266351 1554549 27 198-0109 SALARYSUPERVISOR 31922 26224 218530 1966770 000 1966770 655630 25 198-0117 SALARYROAD SUPERINT 0 31922 266018 2394162 000 2394162 798038 25 198-0123 SALARYSHARED EMPLOY 296902 270678 1814698 16267349 000 16267349 10800451 40 198-0201 FICAMEDICARE 29608 29608 212164 1884144 000 1884144 1076656 36 198-0202 GROUP HOSPITAL INSUR 72000 72000 435869 4696667 000 4696667 2503333 35 198-0203 RETIREMENT 29211 29211 209256 1871902 000 1871902 1049198 36 198-0204 WORKERS COMPENSATION 9381 9381 000 000 000 000 938100 100 198-0205 UNEMPLOYMENT INSURAN 751 751 000 41533 000 41533 33567 45 198-0301 OFFICE SUPPLIES 0 0 000 20613 000 20613 -20613 198-0337 GASOLINE 24000 24000 63446 1550080 000 1550080 849920 35 198-0338 DIESEL FUEL 31000 31000 468554 1900463 000 1900463 1199537 39 198-0339 GREASE amp OIL 3500 3500 8229 195780 000 195780 154220 44 198-0340 ANTIFREEZE 150 150 1000 14225 000 14225 775 5 198-0341 TIRES ampTUBES 16000 16000 6788 318056 000 318056 1281944 80 198-0343 EQUIPMENT PARTS amp RE 60000 60000 352957 4742402 000 4742402 1257598 21 198-0356 MAINT amp PAVINGPRCT 240000 240000 4007536 13475841 2616455 16092296 7907704 33 198-0357 MAINT amp PAVINGPRCT 0 0 000 000 000 000 000 198-0379 RIGHT OF WAY ACQUISI 0 0 000 000 000 000 000 198-0388 CELLULAR PHONEPAGER 4000 4000 34677 293302 000 293302 106698 27 198-0391 UNIFORMS 6000 6000 23510 308493 000 308493 291507 49 198-0440 UTILITIES 2500 2500 20382 179149 000 179149 70851 28 198-0460 EQUIPMENT RENTALS 3000 3000 000 310550 000 310550 -10550 -4 198-0464 COMMUNICATIONS EQUIP 0 0 000 000 000 000 000 198-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 198-0475 EQUIPMENT 1000 1000 59999 59999 000 59999 40001 40 198middot0514 SPECIAL PROJECTS 60000 60000 000 000 4450000 4450000 1550000 26 198-0571 AUTOMOBILES 27000 27000 000 1955600 000 1955600 7444_00 28 198-0573 ROAD EQUIPMENT 180000 180000 000 7502447 000 7502447 10497553 58 198-0578 MEDICAL TESTINGDRUG 1000 1000 000 64000 000 64000 36000 36 198-0675 PROFESSIONAL FEES 0 1090 000 109000 000 109000 000 0

-~------ _ ----_- -- -------- - - -- ---- - ------- -~ TOTAL ROAD amp BRIDGE PRECINCT 1187134 1188224 8775773 66388878 7066455 73455333 45367067 38

005 - ROAD amp BRIDGE PRECINCT amp3 - MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT 0 0 000 15773 000 15773 -15773 -_ - - - _ _ _----- -----_ _---shy ---------- -------------- ---------- shy

TOTAL MISCELLANEOUS 0 0 000 15773 000 15773 -15773 ------ ----- ~ _---- --_ - --shy

TOTAL ROAD amp BRIDGE PRECINCT 1550134 1550134 8775773 66404651 7066455 73471106 81542294 53

Prepared by the Tom Green County Auditors Office Page 55 of 56

491VOL

t gt d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154700 02 JUL 2002 Statement of Expendituresmiddot Budget vs Actual

ROAD ampBRIDGE PRECINCT 2 amp4 The Software Group Inc for the Month of June and the 9 Months Ending June 30 2002 Page 31

006 ROAD ampBRIDGE PRECINCT 2 amp4 - CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 192-0601 RESERVES 275000 275000 000 000 000 000 27500000 100

____ _w_ lt0 ______----_ - ----- -----_ TOTAL CONTINGENCY 275000 275000 000 000 000 000 27500000 100

006 - ROAD ampBRIDGE PRECINCT 2 amp4 - ROAD ampBRIDGE PRECINCT 2 amp4

199-0105 SALARYEMPLOYEES 58209 58209 -247397 4266352 000 4266352 1554548 27 199-0109 SALARYSUPERVISOR 35251 28922 241014 2169126 000 2169126 723074 25 199-0117 SALARYROAD SUPERINT 0 35251 293754 2643786 000 2643786 881314 25 199-0124 SALARYSHARED EMPLOY 306380 277458 2453061 17108840 000 17108840 10636960 38 199-0201 FICAMEDICARE 30588 30588 200422 1978843 000 1978843 1079957 35 199-0202 GROUP HOSPITAL INSUR 72000 72000 377925 4280244 000 4280244 2919756 41 199-0203 RETIREMENT 30178 30178 199636 1984575 000 1984575 1033225 34 199-0204 WORKERS COMPENSATION 11383 11383 000 000 000 000 1138300 100 199-0205 UNEMPLOYMENT INSURAN 912 912 000 44242 000 44242 46958 51 199-0301 OFFICE SUPPLIES 50 50 000 000 000 000 5000 100 199-0337 GASOLINE 25000 25000 50435 1533982 000 1533982 966018 39 199-0338 DIESEL FUEL 50000 50000 297191 1899931 000 1899931 3100069 62 199-0339 GREASE ampOIL 4000 4000 30530 202175 000 202175 197825 49 199-0340 ANTIFREEZE 475 475 2500 14950 000 14950 32550 69 199-0341 TIRES ampTUBES 14000 14000 18587 367630 44114 411744 988256 71 199-0342 BATTERIES 0 0 000 000 000 000 000 199-0343 EQUIPMENT PARTS ampRE 50000 50000 784548 4089297 50081 4139378 860622 17 199-0357 MAINT ampPAVINGPRCT 252000 252000 3421931 11237634 1087565 12325199 12874801 51 199-0388 CELLULAR PHONEPAGER 5000 5000 34202 300413 000 300413 199587 40 199-0391 UNIFORMS 6000 6000 22094 308632 000 308632 291368 49 199-0420 TELEPHONE 0 0 000 2653 000 2653 -2653 199-0428 TRAVEL ampTRAINING 50 50 000 1500 000 1500 3500 70 199-0440 UTILITIES 15000 15000 10459 90350 000 90350 1409650 94 199-0460 EQUIPMENT RENTALS 2500 2500 10715 187115 000 1871 15 62885 25 199-0464 COMMUNICATIONS EQUIP a a 000 000 000 000 000 199-0470 CAPITALIZED EQUIPMEN 5000 5000 000 000 000 000 500000 100 199-0571 AUTOMOBILES 50000 50000 000 1955600 2103400 4059000 941000 19 199-0573 ROAD EQUIPMENT 180000 180000 000 000 000 000 18000000 100 199-0578 MEDICAL TESTINGDRUG 1000 1000 000 69000 000 69000 31000 31 199-0593 LATERAL ROAD PAVING 0 0 000 000 000 000 000 199-0675 PROFESSIONAL FEES 0 0 000 000 000 000 000

----------shy -------~~ _ _-----shy ---_ shy ---_ _shyTOTAL ROAD ampBRIDGE PRECINCT 1204976 1204976 8201607 56736870 3285160 60022030 60475570 50

006 - ROAD ampBRIDGE PRECINCT 2 amp4 MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT a 0 000 -001 000 -001 001

----------- ------------ --- - ---- -shyTOTAL MISCELLANEOUS 0 0 000 -001 000 -001 001

-------_ _- -- ---- --- - - --_ ----- -- --__ _shy~

TOTAL ROAD ampBRIDGE PRECINCT 1479976 1479976 8201607 56736869 3285160 60022029 87975571 59 ------ --- ---- -_ ---- -_ ------- _---- ---- ----- _--- --~----~

TOTAL FOR REPORTED FUNDS 23497998 23591716 167238137 1613526033 27368649 1640894682 718276930 30

Prepared by the Tom Green County Auditors Office Page 56 of 56

VOL I 4PAGE 492

CONTRACT BETWEEN GRANTEE AND THIRD PARTY

1 This contract is by and between Tom Green County Representing the San Angelo Area Community Network (GRANTEE) and ClickFind Inc (SERVICE PROVIDER) a Texas corporation and in aid of TIFB Grant number OE-2001shyCN2C-5605 titled Tom Green Count Library It is understood by all parties that payment obligations created by this contract are conditioned upon the availability of State or Federal funds appropriated or allocated for the payment of such obligations If such funds are not obtained this Contract is immediately terminated without further action by either party The term of this contract shall commence on July 92002 and shall end on April 15 2003 unless extended or terminated as otherwise provided for in this contract

2 The GRANTEE is responsible for closely monitoring the SERVICE PROVIDER and the exercise of reasonable care to enforce all terms and conditions of the grant SERVICE PROVIDER agrees to fully cooperate in the monitoring process

3 Requirements of the State of Texas Uniform Grant Management Standards (UGMS) promulgated pursuant to Section 783 of the Government Code are adopted by reference as part of this contract including the contract provision as in Section 36 Common Rule of OMB of the above standards

The Grantee Shall Keep all project records

NOTE Records shall be preserved for three (3) years from the date of acceptance of the final contract closeout and until any outstanding litigation audit or claim has been resolved Records are subject to inspection by TIFB or any state or federal agency authorized to inspect same

4 The SERVICE PROVIDER will furnish the following

SEE ATTACHMENT A

5 Payment for the above (not to exceed 100 of the total amount of the grant) will be made as follows

SEE ATTACHMENT B

6 Billing for the above will be provided in the same manner as it would be provided to institutional purchasers in the absence of a grant and shall consists of a brief statement of the service or other item provided and the basis for the billing rate

7 In the event of a default of the SERVICE PROVIDER the GRANTEE may cancel or suspend the contract and the SERVICE PROVIDER shall be entitled to recover for all services provided or materials delivered prior to the cancellation date (or unused materials may be returned) or shall repay any funds advanced for services not yet rendered

8 All licenses legal certifications or inspections required for the services facilities equipment or materials and all applicable state and federal laws and local

Party Contract Page 1 of 3TIFB

b bullbull lt

II bull

ordinances must be complied with by the SERVICE PROVIDER Failure to comply with the requirement shall be treated as default

9 GRANTEE shall provide written notice to SERVICE PROVIDER setting forth in detail any alleged default at least thirty (30) days prior to cancellation or suspension of this contract If at any time prior to expiration of the thirty (30) day period SERVICE PROVIDER cures or corrects the alleged default SERVICE PROVIDER shall not be default and GRANTEE shall not be entitled to cancel or suspend the contract Notice of alleged default andor notice of cancellation or suspension shall be made to SERVICE PROVIDER in writing by certified mail return receipt requested postage prepaid at the address set forth below or at any subsequent address of SERVICE PROVIDER as provided to GRANTEE in writing

10 This contract shall automatically terminate on the grant expiration date or any extension date thereof granted by TIFB All services billed hereunder must be rendered within the grant period GRANTEE shall notify SERVICE PROVIDER in writing of the grant expiration date or any extension date at least thirty (30) days prior to the grant or extension expiration date

11 Subject to the terms and conditions of this agreement SERVICE PROVIDER will furnish the following software license

SEE AITACHMENT C

12 Prior and Subsequent Contracts - This Agreement embodies the entire understanding between the parties with respect to the subject matter hereof and all prior Agreements relating thereto are hereby superseded

13 Acknowledgments - Each party acknowledges that in entering into this Agreement each party has not relied on anything done or said or on any presumption in fact or in law (1) with respect to this Agreement or to the duration termination or renewal of this Agreement or with respect to the relationship between the parties other than as expressly set forth in this Agreement or (2) that in any way tends to change or modify the terms or any of them of this Agreement or to prevent this Agreement becoming effective or (3) that in any way affects or relates to the subject matter hereof Each party also acknowledges that the terms and conditions of this Agreement and each of them are reasonable and fair and equitable

14 Indemnification - The parties to this Agreement shall have no liability to the other for any loss suffered which arises out of any action or inaction if in good faith it is determined that such course of conduct was in the best interests of the agreement and such course of conduct did not constitute negligence or misconduct

Party Contract Page 2 of 3TIFB

VOL 74PMiE 494

Other Instruments - The parties hereto covenant and agree that they will execute each such other and further instruments amendments and documents as are or may become reasonably necessary or convenient to effectuate and carry out the purposes of this Agreement All instruments amendments and documents must be presented in a manner agreed to via either facsimile email [with included reply to] or returned receipt US Postal Mail

ACCEPTED BY CLiCKFIND INC

amp~dSig ture --=-shy

Michael D Brown Jim B Ward President County Judge

112 W Beauregard 110 N Main Street

San Angelo Texas 76903 Bryan Texas 77803

9156596516 9798222828

S~ Angelo Area Community Network ---

TIFB Party Contract

VOL 14 PhllE 495

b t II bull

bull bull bull

ATTACHMENT A CLiCKFIND COMMUNITY PORTAL

ClickFind Inc is an e-commerce technology provider offering open-standards based portals to communities ClickFind is unique in that its software platform provides complete menu-driven eshycommerce and communications product integration by the community portal and its member organizations The result is a sustainable solution that brings together fragmented market participants into a collaborative community network

ClickFind Community Portal Functions

Community Portal E-commerce (Optional Revenue Portal Search Engine Sharing Modules)

Web Page Generator Catalog Organization Templates Auction

Communication Classified Ads Calendar Shopping Basket with Credit Contact Directory Card Purchase

u Web Email Discussion Forum Task List

What Clickfind Will Provide to the Grantee

Community Portal

ClickFind provides consumers with easy and efficient access to information and services Consumers can access information through the portals drill-down category tree or through an advanced search engine that searches across keywords categories or locations To support consumer demands for products and services member organizations can increase exposure by either registering their existing web sites or building new web sites that are categorized within the portals search engine Eqch registereel organization receives password-protected access to their fW-Rlication manager tbQLelllows members to easily manage multiple web sites content communications and e-COlJlmerce applications and specify how they integrate with affiliated wet sites Each is discussed below in more detail

Community Portal Search Engine The main consumer web site provides the ability to either Search the data warehouse or browse the drill-down menu for products services and information ClickFind promotes standard business processes and classifications by categorizing organizations using the North American Industrial Classification System (NAICS)

For each listing returned from the search engine the portal displays an address link with the appropriate description organization classification location and language Links to products services and cross-referenced sites are included

Web Page GenerCltor The web page generator enables portal members to create and maintain w~b pages online without programming or technical experience Online web page development includes administrative access to maintain the content graphics fonts colors backgrounds and overall site design Organization members can select from pre-configured templates designed for frequently asked questions about us contact us etc designed to complement their offering

VOL r4PhGE 496

bull bull

By categorizing the web site during the set up process the web site is automatically entered into the portal search engine Each site address is also submitted to other consumer portals to expand exposure

Organization Templates Standard community templates will be developed and deployed

Communication

ClickFind provides members with interactive tools to promote information sharing and increase communications among organization representatives activities and events discussions and email These components add the interactive communications that attract consumers to the web site These tools include the following

Calendar The calendar allows members to manage their schedules including personal business and organizations while providing the ability to share events with portal affiliates Outside of personal and business use communities can configure the calendar to promote community activities and events for a whole community andor membership

Contact Directory The contact directory provides members easy access to personal and business contacts Integrated with other communication tools the contact directory allows for direct access to email conferencing and user profiles Users have the ability to share their contact directory with other affiliates When communities and bLlsinesses implement this module on their web site it Qrovides the ability to search for and locate a Rartj~Jlar community member or business associate The contact directory includes name address phone fax email conferencing address photograph and notes fields When an individual member updates his personal contact information it automatically updates of all the contact directories of organizations with which he is affiliated The directory is searcllable by keyword

Web Email Web email provides a browser-based email aggregation account so portal members can send and receive email messages from any computer in the world connected to the Internet Email messages are stored within the ClickFind data warehouse so that email is always up to date Mobile professionals get easier access to email on the road and organizations can support unlimited accounts from a shared public access computer

Discussion Forum The discussion forum serves as the ideal medium to facilitate community discussions while building a searchable knowledge base of frequently asked questions (FAQ) The forum can function as an open environment for user-defined topics and discussions or it can be configured with pre-selected questions and answers (QampA) that promote topics focused on specific issues Both the open discussion forum and the QampA configuration promote dynamic content that generates repeat traffic to the members web site

Discussions can be searched by keyword authoL or date Administrative features include the ability to assign representatives to moderate groups through password-protected access Discussion forums can also be configured as private for secure discussions among selected members or affiliates

Task List The task list provides members with the ability to organize prioritize and track individual tasks and network requests generated through ClickFinds communications and Eshycommerce applications Members can assign tasks to themselves or their affiliates By monitoring the status of the tasks members are able to track the completion of assigned tasks The ability to attach documents to a task allows members to add a more detailed description of the assigned task or to route documents for editing or approval The multi-faceted functions of the task list help members coordinate and assign activities throughout their community

VOl ( 4PhllE 497

b II t

--

Training

Clickfind will provide two days of seminars in the use of the ClickFind as These seminars will include instruction for government school and other local organizations on use of the portal In addition we will provide one day of e-commerce training for the business community on use of the Portal

We will provide up to three days of training in Bryan Texas for webmasters in the use and integration of the ClickFind as into the community web site We will provide on-call support during business hours for the management of the community web site

Hosting Services

ClickFind will host the software application for the entire contract period The data center provides co-location hosting services with a DS3 connection through an Internet access alliance with a tier 1 provider All application servers are protected by industry standard firewall configured for network intrusion detection

The community network utilizes a level 3-Tier architecture that separates all tiers of web traffic discretely (web vs application vs file vs database)

Other Services and Deliverables

1 The ClickFind deliverable will meet the San Angelo requirements in RFP No 02-006 as outlined in the ClickFind RFP response

2 Bilingual Spanish support for menus and selected templates will be available in Q12003 3 Each member will be have 2 MB of disk storage with an option to buy additional storage of up

to 80MB for $30 per year r~evenue margin (after gross expenses have been deducted) to be split equally between the parties San Angelo Community Network will have to option to waive this fee for up to 100 accounts ClickFind will have the option to change pricing with 90 day written notice

4 Total disk space allocated to the San Angelo Community Network will be 36GB maximum 5 Data Center server and bandwidth management will follow generally accepted ASP best

practices with regard to system availability and security These practices will be formalized into SOPs specifically for the San Angelo Community Network

6 ClickFind agrees to meet on a scheduled basis with The San Angelo Community Network to identify and prioritize network performance and functionality

7 Bandwidth will be a shared resource but not metered up to a maximum 3-megabit connection to the Internet

VOl 74p~l1E 498

ATTACHMENT B PAYMENT SCHEDULE

For this development project GRANTEE assuming material compliance with this schedule and requirements defined herein will pay to ClickFind a fee of $164200 payable according to the following schedule This fee includes payment for

1 The community portal software as described in ATIACHMENT A 2 Licensing for community portal software as described in ATTACHMENT

Cand 3 Data center support hosting and maintenance for the community portal for

one year commencing at date of contract signing

Payment Schedule

Activity Cost ($) Due Date Due at

Initial Setup (1 year period) $119400 Contract Signing

Basic Community Application (portal and communication tools) Inel ClickFind OS License fee Inc Email aggregation account (Email account service optional) Incl Initial Web Design Incl Software Maintenance Inel Support In community Seminars and other support Incl Supervision and Support of Local Web Master Inel Due at

Contract Hosting amp Bandwidth $11600 Signing

Year 2

Hosting $8000 Bandwidth

Due on or Total Year 2 before April

152003

Year 3

Hosting $8000 Bandwidth

Due on or Total Year 3 before April

152004

E-government modules (Initial Budget Estimate final fee dependent Due upon on approved project plan) $10000 approval of

Project Plan

VOL 74p~[E 499

d

ATTACHMENT C SOFTWARE LICENSE AGREEMENT

This SOFTWARE LICENSE AGREEMENT (AGREEMENT) is made and entered into as of July 92002 (the EFFECTIVE DATE) by and between ClickFind Inc (CLICKFINDH) and Tom Green County representing the San Angelo Area Community Network (GRANTEE) and describes the terms and conditions pursuant to which ClickFind shall license to GRANTEE certain Software (as defined below)

In consideration of the mutual promises and upon the terms and conditions set forth below the parties agree as follows

1 DEFINITIONS

A Software means ClickFinds ClickOStrade software in executable form and any and all Updates to such software which are provided pursuant to this Agreement or otherwise provided to GRANTEE by ClickFind

B Documentation means any instruction manuals or materials supplied by ClickFind including without limitation on-line instruction and help files regarding the use of the software

C Community Portal Market means the local community portal marketplace which includes but is not limited to government association education business and non-profit organizations of GRANTEE

D Alternative Market means any vertical marketplace other than the Community Portal Market

E Update means a release or version of the Software containing functional enhancements extensions error corrections or fixes and any Documentation thereto

2 GRANT OF RIGHTS

21 License Grant

211 Subject to the terms and conditions of this Agreement ClickFind hereby grants to GRANTEE a non-exclusive perpetual irrevocable nontransferable (except in accordance with Section 91) right to use the Software and Documentation in the Community Portal Market ClickFind retains all rights in Alternative Market

22 Trademarks Tilis Agreement constitutes reciprocal written permission to use the parties tradenames and trademarks in oral promotional presentations such as sales presentations or tradeshow presentations All representations to customers about the other partys products and services must be consistent with information published by that party CLiCKFIND owns and retains all right title and interest in the Software and Documentation and all related materials This Agreement does not transfer any ownership rights in or to the Software Documentation and related materials to GRANTEE or any third party GRANTEE agrees not to attempt or allow anyone else to attempt to modify reverse engineer or decompile the Software or create derivative works based on the Software GRANTEE will not distribute or allow anyone else to use the Software or Documentation other than its authorized employees agents or contractors GRANTEE will not sell

-1- ClickFind Software License Agreement

VOl 7 4 PhGE 500

the Software or Documentation to any person or entity or allow anyone under its control to infringe upon CLiCKFINDs intellectual property rights

23 Notices and Legends GRANTEE will ensure that all copies of the Documentation copied or reproduced by GRANTEE will incorporate copyright notices in the same manner that ClickFind incorporates such notices in the Software

3 FEES

31 License Fee In consideration for the rights granted hereunder GRANTEE has agreed to pay the License Fee specified in the contract between GRANTEE and ClickFind

32 Taxes GRANTEE shall be responsible for all sales use and any other similar taxes imposed by any federal state or local governmental entity on the transactions contemplated by this Agreement excluding taxes based upon ClickFinds net income When Click Find has the legal obligation to payor collect such taxes the appropriate amount shall be invoiced to and promptly paid by GRANTEE unless GRANTEE provides ClickFind prior to the time ClickFind has paid such taxes with a valid tax exemption certificate authorized by the appropriate taxing authority

4 SUPPORT AND MAINTENANCE

41 Updates For so long as this Agreement is in effect ClickFind shalJ provide GRANTEE with each update release or version of the Software released by ClickFind at no further cost or charge to GRANTEE ClickFind shall provide to GRANTEE any Update and related Documentation within ten (30) days of ClickFinds release of such Update

5 WARRANTY

51 Warranty ClickFind warrants that for a period of one (1) year after the delivery of any Software that the Software will perform in substantial conformity with ClickFinds then-current specifications and Documentation for such Software If during the warranty period the Software fails to perform as warranted Click Find shall correct or replace any non-conforming Software at Click Finds sole option

52 Disclaimers EXCEPT AS EXPRESSLY PROVIDED HEREIN CLiCKFIND MAKES NO WARRANTIES WHETHER ORAL OR WRITIEN EXPRESS IMPLIED OR STATUTORY REGARDING OR RELATING TO WITHOUT LIMITATION THE SOFTWARE OR THE DOCUMENTATION CLiCKFIND SPECIFICALLY DISCLAIMS ALL IMPLIED WARRANTIES OF MERCHANTABILITY AND FITNESS FOR A PARTICULAR PURPOSE WITH RESPECT TO THE SOFTWARE AND DOCUMENTATION CLiCKFIND MAKES NO WARRANTY THAT THE SOFTWARE IS COMPATABILE WITH ALL EQUIPMENT ANDOR SOFTWARE CONFIGURATIONS

6 LIMITATION OF LIABILITY

IN NO EVENT SHALL EITHER PARTY HAVE ANY LIABILITY TO THE OTHER PARTY FOR ANY LOSS OF PROFITS REVENUES LOSS OF USE BUSINESS INTERRUPTION LOSS OF DATA COST OF COVER OR ACTUAL INDIRECT SPECIAL INCIDENTAL OR CONSEQUENTIAL DAMAGES OF ANY KIND IN CONNECTION WITH OR ARISING OUT OF THE FURNISHING OR USE OF THE SOFTWARE WHETHER ALLEGED AS A BREACH OF

-2- ClickFind Software License Agreement

VOL

- c

AU laquo

CONTRACT WARRANTY OR TORTIOUS CONDUCT INCLUDING NEGLIGENCE EVEN IF THE OTHER PARTY HAS BEEN ADVISED OF THE POSSIBILITY OF SUCH DAMAGES

61 Remedies In the event of any breach of contract or warranty GRANTEEs exclusive remedy will be for CLiCKFIND to repair or replace the defective Software If CLiCKFIND is unable or unwilling to replace the Software within thirty (30) days after notification of a defect GRANTEEs sole remedy is to terminate this Agreement and obtain a refund from CLiCKFIND for any unused prorata portion of any license or other fees paid pursuant to this Agreement

62 Injunctive Relief GRANTEE agrees that if it commits a breach of any of the provisions of this Agreement CLiCKFIND shall have the right to enforce this Agreement in any court having equity jurisdiction and GRANTEE acknowledges and agrees that any such breach of this Agreement by GRANTEE will cause irreparable injury to CLiCKFIND and that money damages will not provide an adequate remedy to CLiCKFIND

63 GRANTEE further agrees that the rights and remedies enumerated in paragraph 62 shall be independent of and in addition to and not in lieu of any other rights and remedies available to CLiCKFIND at law or in equity

7 CONFIDENTIALITY

71 Confidential Information Each party acknowledges that by reason of this Agreement Confidential Information will or may be disclosed to the other party Confidential Information shall mean any information disclosed by either party (the Disclosing Party) to the other party (the Receiving Party) in connection with this agreement which is identified in writing as Confidential or Proprietary within thirty (30) days of such disclosure

72 Obligation The Receiving Party shall treat as confidential all Confidential Information received from the Disclosing Party shall not use such Confidential Information except as expressly permitted under this Agreement and shall not disclose such Confidential Information to any third party without the Disclosing Partys prior written consent The Receiving Party shall use the same measures to protect the Confidential Information that it takes with its own confidential information but in no event less than reasonable measures to prevent the disclosure and unauthorized use of Confidential Information

73 Exceptions The foregoing restrictions shall not apply to information that (i) is known to the receiving party at the time of disclosure to the receiving party (ii) has become publicly known through no wrongful act of the receiving party (iii) has been rightfully received from a third party authorized to make such disclosure without restriction (iv) has been independently developed by the receiving party or (v) has been approved for release by written authorization of the disclosing party

74 Survival After Termination The provisions of this Section shall survive the termination of this Agreement for any reason

8 TERM AND TERMINATION

81 Term This Agreement shall take effect on the Effective Date and will remain in force without termination

-3- Click Find Software License Agreement

VOL 74PME 502

d

82 Survival of Terms The provisions of Sections 1 (Definitions) 5 (Warranty and Disclaimer) 6 (Limitation of Liability) 7 (Confidentiality) 8 (Term and Termination) and 9 (Miscellaneous) shall survive the termination of this Agreement for any reason

9 MISCELLANEOUS

91 Assignment Neither party shall assign sublicense or transfer this Agreement without the prior written consent of the other party and any attempt to transfer sublicense assign or actual assignment of this Agreement without such prior written consent shall be null and void Subject to the foregoing any assignment permitted hereunder shall be subject to the written consent of the assignee to all the terms and provisions of this Agreement NotWithstanding the foregoing however either party may assign this Agreement and any rights thereto in the event of merger acquisition or similar event without consent of the other party In the event of assignment this Agreement will bind and inure to the benefit of the parties their respective successors and permitted assigns

92 Waiver and Amendment No modification amendment or waiver of any provision of this Agreement shall be effective unless in writing and signed by both parties No failure or delay by either party in exercising any right power or remedy under this Agreement except as specifically provided herein shall operate as a waiver of any such right power or remedy and will not in any way affect the validity of the whole or any part of this Agreement or prejudice such partys right to take subsequent action

93 90verninq Law This Agreement shall be governed by and construed under the laws of the State of Texas USA and the federal law of the United States of America without regard to conflict of law principles IT IS FURTHER AGREED AND UNDERSTOOD THAT THIS AGREEMENT SHALL BE ENFORCED IN BRAZOS COUNTY TEXAS

94 Arbitration Any controversy or claim ariSing from this Agreement shall be submitted and settled through arbitration by the American Arbitration Association (AAA) and in accordance with the rules and regulations of AAA The arbitration hearings shall be held in the State of Texas The party requesting arbitration must give the other party at least seven (7) business days written notice The parties agree to appoint an arbitrator who is knowledgeable and familiar with the clinical research and software industries and require the award to be accompanied by findings of fact and a statement of reasons for the decision The arbitrator shall have the authority to permit discovery but shall have no power or authority to add to or detract from this Agreement If the parties cannot agree upon an arbitrator within ten (10) days after demand AAA shall select the arbitrator All costs and expenses including attorneys fees of the parties incurred in any dispute that is determined andor settled by arbitration pursuant to this Section shall be borne by the party determined by the arbitrator to be liable for the dispute However if complete liability is not assessed against anyone party the parties shall share the total costs incurred in proportion to their respective amounts of liability as determined by the arbitrator Except where clearly prevented by the area of dispute both parties agree to continue performing their respective obligations under this Agreement while the dispute is being resolved Any award rendered shall be final binding and conclusive upon the parties and their respective successors and assigns A judgment based on the arbitration award may be entered in any court having jurisdiction thereof Tile parties expressly stipulate that all litigation arising under this Agreement which is not subject to this Section shall be brought exclusively in the courts located in the State of Texas and controlled by Texas substantive law Notwithstanding the above either party may apply to a court of competent jurisdiction for injunctive or equitable relief

-4- ClickFind Software License Agreement

VOL 74PAGE 503

bull bull rl

II

95 Notices To be effective all notices demands or consents required or permitted under this Agreement shall be in writing and delivered by (i) personal delivery (ii) United States first class certified mail or (iii) nationally recognized overnight courier (eg Federal Express UPS etc) in each case properly posted and fully prepaid as appropriate to the appropriate address set forth below Notice delivered as set forth above shall be deemed effective at the time of actual delivery in person one (1) business day after delivery to an overnight courier or three (3) business days after deposit for delivery by certified mail Either party may change its address for notice by notice to the other party given in accordance with this Section

96 Independent Contractors The parties are independent contractors Neither party shall be deemed to be an employee agent partner joint venture or legal representative of the other for any purpose and neither shall have the right power or authority to create any obligation or responsibility to any third party on behalf of the other

97 Severability If any provision of this Agreement is held by a court of competent jurisdiction to be contrary to law such provision shall be changed and interpreted so as to best accomplish the objectives of the original provision to the fullest extent allowed by law and the remaining provisions of this Agreement shall remain in full force and effect

98 Force Majeure Neither party will incur any liability to the other party on account of any loss or damage resulting from any delay or failure to perform all or any part of its obligations under this Agreement if such delay or failure is caused in whole or part by events occurrences or causes beyond the control andor without negligence of the parties Such events occurrences or causes will include without limitation acts of God strikes lockouts riots acts of war earthquakes fire and explosions

99 Other Terms No terms provisions or conditions of any purchase order acknowledgment or other business form that either party may use in connection with the acquisition or licensing of the Software will have any effect on the rights duties or obligations of the parties under or otherwise modify this Agreement regardless of any failure of any party to object to such terms provisions or conditions

910 9onstruction Tilis Agreement represents the wording selected by the Parties to define their agreement and no rule of strict construction shall apply against either Party Whenever the context reasonably permits the Singular shall include the plural the plural shall include the singular and the whole shall include any part thereof The paragraph and other headings in this Agreement are for the purpose of convenience of reference only and shall not affect the interpretation of this Agreement

911 Entire Agreement Except as expressly provided herein this Agreement and the counterpart Contract including all Exhibits and attachments constitute the final complete and exclusive agreement between the parties with respect to the subject matter hereof and supersede any prior or contemporaneous agreements communications proposals representations or understandings whether oral or written The GRANTEE and SERVICE PROVIDER agree and understand that this Agreement contains the entire agreement between the parties hereto Any oral representations or modifications made before or after the execution of this Agreement will be of no force and effect

912 Counterparts This Agreement may be executed in counterparts each of which so executed will be deemed to be an original and such counterparts together will constitute one and the same agreement

-5- ClickFind Software License Agreement

VOL 7 4 PAriE 504

913 IN WITNESS WHEREOF the parties hereto have duly executed this Agreement in one or more counterparts

ClickFind Inc Authorized Official

San Angelo Area Community Network CLiCKFIND INC

~~ Signature of Authorized Official

Michael D Brown

County Judge

112 W Beauregardmiddot

San Angelo Texas 76903

-6shy

tA~Signature shy

Jim B Ward President

110 N Main Street

Bryan Texas 77803

ClickFind Software License Agreement

VOL I 4PAl~E 505

b bull d

III

July 82002

Mike Brown County Judge Commissioners Court Tom Green County Courthouse San Angelo Texas 76903

Re Appointment of Board Member Tom Green County Library Board

Judge Brown

The Library Board recommends that Karen Eckhardt be appointed to fill the unexpired term of Susan Mertz who has resigned from the Library Board If appointed Ms Eckhardts term will expire on September 30 2002

Your consideration of this matter will be greatly appreciated

S)(1yan Polunsky Chairman T~h Green County Library Board

VOL 7 4 PAGE 506

Page 3: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,

fielded 40 service calls in the month of June A new Tech will be coming in this week The computers that are being leased by the Justices of the Peace Offices will be tested next week and an update will be given to the Court as requested

11 Larry Justiss recommended to the Court that the RFP 02-006 be awarded to ClickFind due to the software that will build a good communication portal Three years for hosting and sustainability at a cost of $16420000 to be paid out of grant funds Commissioner Easingwood moved to award RFP 02-006 ldquoCommunity Network Web Developmentrdquo to ClickFind Inc of Bryan Texas and authorize Judge Brown to sign the contract for services between Tom Green County Representing the San Angelo Area Community Network and ClickFind Inc as the Service Provider The motion was seconded by Commissioner Friend and all four Commissioners voted in favor (Judge Brown was temporarily out of the room at the time of the vote) (Contract recorded with these minutes)

12 Larry Justiss recommended to the Court that RFP 02-005 not be awarded since the previous award and contract included the Network Hosting Services Judge Brown moved to reject and not award any of the bids for RFP 02-005 ldquoCommunity Network Hosting Servicesrdquo Commissioner Friend seconded the motion and all voted in favor 13 Sylvan Polunsky on behalf of the Library Board recommended to the Court that

Karen Eckhardt be appointed to replace Susan Mertz who has resigned and serve the remainder of Susan Mertz term which expires September 30 2002 Judge Brown moved to appoint Karen Eckhardt to fill the unexpired term of Susan Mertz on the Tom Green County Library Board until the term expires on September 30 2002 Commissioner Friend seconded the motion and all voted in favor

14 Commissioner Easingwood moved to allow the County Treasurer with the County Auditor to transfer any residual funds from the three retired issue debts to the next issue debt (1993 Certificate) to be retired Commissioner Friend seconded the motion and all voted in favor

15 Judge Brown moved to approve Reliant Energy of Houston as our electric energy provider for a one year contract at a rate of 43 cents Commissioner Weeks seconded the motion and all voted in favor

16 Noemi Drgac-developer Herb Hooker of SK Engineering had a discussion with the Court regarding the TNRCC requirements as stated in Tom Green County Subdivision regulations since this is the first one to be challenged The extra cost for compliance with the Engineering certification regarding the ground water availability was listed and discussed at length The Court requested that a representative from the TNRCC address the Court and explain the reasoning for the stringency in this ruling in rebuttal of the cost issue that was brought to the Courtrsquos attention in todays session The Court took no action regarding Los Palomas Estates 2 The ETJ jurisdiction has not been designated as of this date between the City of San Angelo and the County The Courtrsquos intent is to protect the consumer

17 Don Killam Building Maintenance presented cost of moving the existing portable building that is now on site at the Juvenile Justice Center regarding moving to a location behind the Sheriffrsquos office or adjacent to the Roy K Robb facility Cost varied from $325000 to over $400000 to move the building and the foundation cost were essentially the same with the exception of permit fees if inside the city limits The cost for utility hook ups was estimated at approximately $850000 Mark Williams Juvenile Justice Director recommended that the Court consider a request from the Alcohol and Drug Abuse Council for the Concho Valley (ADACCV) to be used to develop two Youth Drug Intervention Programs and utilize as an office for the staff This could possibly be done in conjunction with programs used for the clients at the Juvenile Justice Center The ADACCV could occupy the facility this summer if negotiations could be worked out The Court ldquoTabledrdquo this issue for further study

18 There was no action required regarding the funding for time clocks 19 Commissioner Easingwood requested input from the other members of the Court

regarding needed repairs or possible other actions involving an existing boat ramp in Pugh Park at Christoval on the Concho River The recent rains washed the area where there was a deep drop off and caused some damage to a trailer axle Myron

Schmiedekamp Parks Superintendent advised the Court that they have added a load of large rocks in the washed out area to temporarily avoid damage to trailers The concern of the area residents is that recreational water crafts or large boats might be launched from this area and interrupt the calm serenity and quality of fishing in the area The Texas Parks amp Wildlife has advised Commissioner Easingwood that the size of the craft can not be regulated but the horsepower of the motor is enforceable The options are to build a proper ramp leave as is with the temporary fix or close the ramp to avoid possible future damage to trailers or vehicles The Court recommended to seek possible cost options The Court took no action at this time

20 There was no action taken regarding additional ldquodefinitions and deletions rdquo to the Tom Green County Subdivision and Manufactured Home Rental Community Development Regulation but a future date may be set to discuss some minor wording changes

21 There were no line item transfers

Future Agenda Items 1 Report on Grants and long range plan for Library expansion 2 Consider approval of Los Palomas Estates 2 Subdivision 3 Consider use of temporary storage building 4 Consider options for Pugh Park Boat Ramp 5 Consider Approval of Extension Services Monthly Report 6 Consider Approval of Indigent Health Monthly Report

Announcement 1 Budget Sessions continue Wednesday July 10 2002 at 900 AM

2 Next Commissionersrsquo Court Meeting will be July 23 2002

3 Bishop Michael D Pfeifer informed Judge Brown that a piece of steel from Ground Zero had been received and there is a plan to set up a 911 Memorial in the area around the Celebration Bridge Donations are being sought to develop this project

Meeting was adjourned at 1132 AM

________________________________ ___________________________________________ Michael D Brown County Judge Elizabeth McGill County Clerk and Ex-officio Clerk

of the Commissionersrsquo Court

TOM GREEN COUNTY -

SERVICE AWARDS

2002

JANUARY thru JUNE Copy 35 Years of Service

Name Ronnie H Hedden

Date of Hire 501167

Department Road amp Bridge (214)

25 Years of Service

Ken Tounget 328177 Road amp Bridge (1amp3)

20 Years of Service

Carolyn C Jennings Linda J Whitford Javier G Valdez

112282 521182 52482

Library County Clerk Road amp Bridge (1 amp3)

15 Years of Service

Jerry M Robeson Susan B Counts Thomas J Parr

50787 512687 512687

Road amp Bridge (2amp4) Inform Technology Sheriff

10 Years of Service

Dorothy S Chambers Alice G Lowry Edward Sanchez Steve R Ketchum Dorthy L Edwards Jack Miller Roy A Aguero Gary S Rommelfanger Raul G Polanco

10292 110292 11392 111592 30992 50492 511192 51892 611692

CSCD CSCD Juvenile Probation CRTC County Clerk Road amp Bridge (1amp3) County Clerk Veterans Services Sheriff

(Continued)

VOL 7 4 PAGE 425

Ns gt rt d

Tom Green County Service Awards January -June 2002 Page-2

M Fred Buck Stephen R Lupton John O Tyler Jodie R Weeks J Bryan Clayton W Bruce Young Alvin D Hale LAndrew Kolb Jerry N Faz Leslie L Floyd Ray C Rich II Laurie L Helms Sandy L Smith Carlos S Dominguez David L Shadrick

5 Years of Service

1101197 1101197 1101197 1101197 110297 20397 2110197 22497 30397 30397 402197 501197 50597 6111197 612397

Constable 3 District Attorney CSCD Commissioner3 District Attorney CSCD District Court Jail CSCD CSCD Jail CRTC County Attorney Road amp Bridge (13) CSCD

VOL 7 4 PhGE 426 shy

AMENDMENT TWO

COOPERA TIVE AGREEMENT FOR IV-D PROGRAM BETWEEN

THE OFFICE OF THE ATTORNEY GENERAL OF THE STATE OF TEXAS

AND TOM GREEN COUNTY TEXAS

Contract No 00-03810A2

STATE OF TEXAS sect sect

COUNTY OF TRAVIS sect

1 PURPOSE

The Office ofthe Attorney General ofthe State ofTexas hereinafter referred to as (OAG) and Tom Green County hereinafter referred to as (County) do hereby agree to amend their original Contract as executed initially effective September 1 1999 (and as amended by Amendment One) to extend the period of the Contract

2 AMENDMENT OF THE CONTRACT PERIOD

Section 23 of the original Contract (CONTRACT PERIOD) as amended by Amendment One is amended to read as follows

This Contract shall commence on September 1 1999 and shall terminate on August 31 2003 unless terminated earlier by provisions of this Contract

3 ORIGINAL AGREEMENT

By the signing of this amendment the parties hereto understand and agree that this amendment is hereby made a part of the contract identified in Section 1 of this amendment as though the amendment were set forth word-for-word therein

Page 1 of 2

VOL 74PLfit 427

bull d

~~--------------------------------------------------------------------------------------------------------------------------------------------------~

The Honorable MichaeN) Brown

OFFICE OF THE ATTORNEY TOM GREEN COUNTY GENERAL

~~ County Judge Tom Green County

JUN 1 0 2002r-DATE

Page 2 of 2

VOL 74PAGE 428

TEXAS COMMISSION ON JAIL~STANDARDS

EXECUTIVE DIRECTOR PO Box 12985

Terry Julian Austin Texas 78711 Voice (512) 463-5505 Fax (512) 463-3185

Agency Website httpwwwtcjsst3tetxllS E-mail Address direclortcjsstatetxls

July 1 2002

Sheriff Joe Hunt Tom Green County Jail 122 W Harris San Angelo Texas 76903

Dear Sheriff Hunt

have just signed a Certilicate of Compliance attesting to your jails compliance with Texas Minimum Jail Standards

Congratulations This accomplishment demonstrates your continuing efforts to provide a safe and secure facility

The citizens of your county should be as proud of you as is the Jail Commission

Sincerely

jfl

cc Judge Michael D Brown Tom Green County

Sheriff Terry G Box Chair Gonzalo R Gallegos San Antonio Kelly McVay Nacogdoches Commissioner Jimmy Jackson Vice Chair latrick O Keel Austin Sheriff Ted llontgomery Dumas Mar alette C Fentress Houston Dr Adela S Valdez 110 lIarlingen

VOL I 4PAGE 429

b bull t

= c

-1 -- ~ =gt rTlt

~ ~ o

ITexas Commission on Jail Standards

CERTIFICATE OF COMPLIANCE This is to certify that the

TOM GREEN COUNT~7 JAIL Has Been Duly Inspected On

June 26-27~ 2002 I and Has Beert Found That Date

To Be In Co~pliance With

The Minimum Jail Standards of the Texas Commission on Jail Standards

I

Under Authority of Government Code

Chapter 511

THE STATE OF TEXAS TOM GREEN COUNTY

ORDER OF APPOINTMENT FOR ELECTION JUDGES AND ALTERNATES

The Commissioners Court of Tom Green County Texas does hereby appoint the following election judges and alternate judges for a one year term to begin August 12002 and to end July 31 2003

Precinct

103 146 amp 147 shyBaptist Memorial

106 126 amp 138 shyCalvary Baptist Ch

108 131 - Harriett Baptist Church

110 - Mereta Community Center

112-Veribest School

114 - Southside Rec Center

124 156 amp 157 -Blackshear School

137 - Senior Citizen Center - Chadbourne

144 - Belmore Baptist Church

145 amp 155 -Region XV Ed Ser Cent

209 - Christian Village

211- Van Court Comm Center

213 - Wall Fire Hall

Election Judge

Vernon Brook-Rep

Tommie Sample-Rep

Maurice Beck-Rep

June Helwig-Rep

Noemi Hoelscher-Rep

Carol Cruz-Demo

Sally Ayana-Dem

Mary Cervantes-Demo

Phyllis Dubosld - Rep

Jim Ryan-Rep

Betty Baden-Rep

Virginia Denis-Rep

Dalton Moeller-Rep

Alternate Judge

Rebecca Johnson-Dem

Marietta Oates-Demo

Cindy Koegel-Dem

Inez Gonzales-Dem

Wanda Dickson-Dem

Linda Rodriguez- Rep

John Rangel Jr - Rep

Henry Perez - Rep

Shirley Diekmann-Dem

Donna Guthrie-Dem

Tom Egan-Dem

Joan Gesch-Dem

Charlene Dusek-Dem

VOl 74PAIJE 431

tbull lt d

Sylvia Fletcher-Dem

Betty Schwartz-Demo

Betty Kiesling-Dem

Sue Bramhall-Dem

Millie Hohmann-Dem

Mante Martinez - Dem

George Faulkner-Dem

Patricia Wagner-Demo

Mary Bastardo-Dem

Emma Hinrichs-Dem

Sara Lara - Dem

Cheryl Key-Dem

Vicki Dunn-Dem

Jennifer Rutherford-Dem

Lillie B Nichols-Dem

Fred Wilson-Oem

Margo Dierschke-Dem

VOL 7 4 PAGE 432

215 - Southland Baptist Ross Fowler-Rep Church

220 254-Fairview School Doris Taylor-Rep

225 - Glen Meadows Baptist Church

228243 - Trinity Lutheran Church

230 - Southgate Church Of Christ

240 253 - Fire Training Center

241249 - Concho Valley Council Of Governments

304338 - Lakeview Un Methodist Church

305 - West Angelo Ch Of Christ

306 - Paulann Baptist Church

307327 - Genesis Bapt Church

316317 amp 358 - Grape Creek Fire Station

318 - Carlsbad Community Center

319350352 - Rio Concho West

348 - Quail Valley Baptist Church

351 - Beacon Baptist Church

401 - First Christian Ch

Margaret Nalls-Rep

Jasper McClellan-Rep

Tula Luellen-Rep

David McMahon-Rep

Cheryl DeCordova- Rep

Oscar Cook-Rep

Sandra Smith-Rep

Irma Lynn-Rep

Jo Ann Turner-Rep

Sandra Franke-Rep

Kassandra Minton-Rep

Joy Blake-Rep

Charles Geller-Rep

Russell Elmore-Rep

Sid Clemmer - Rep

402 432 - Angelo State University Tommy Olive-Rep Dorothy Patterson-Oem

421- Southland Fire Station Tom Justice-Rep Elizabeth Ervine-Oem

422 - Christoval Comm Center Tom Smith-Rep Patty Montalvo-Oem

423 - Knickerbocker Comm Center Arlelle Brininstool-Rep Lena Hayes-Oem

429442 - Sunset Mall Bill Young-Rep Wanda Hudson- Oem

433 shy Baptist Temple James Baker-Rep Jim Jones-Oem

434 435 - Hillcrest Baptist Church Deborah Palmer-Rep Ivey Mossell- Oem

436 - MHMR Services Terry Smith-Rep John H Talley-Oem

459 shy San Angelo Convention Center Harold Taylor-Rep Mary Jo Thomson-Oem

It is hereby directed that this order be filed with the clerk of this court and that a copy be provided to the custodian of the election records for said county The Elections Administrator is hereby instructed to send notice of appointment to each election judge of their appointment for a one year term beginning August 12002 and ending July 31 2003 as stated in accordjlnce with Tex Elec Code Ann Subsection 32009 (Vernon 1986)

igned this tjEf1 day of July 2002

ounty Commissioner Precinct 3

VOL 7 4 PAGE 433

t r

- bull

Election Judges And Alternate Judges Effective 11198 By Party (For 2002 appointments)

Precinct Presiding Judge

103 146 amp 147 Republican

106126 amp 138 Republican

108 I 11 I RepublicanI

110 Republican

112 Republican

114 Democrat

124156amp157 Democrat

131 -- Republicanshy

137 Democrat

144 Republican

145 155 Republican

209 Republican

211 Republican

213 Republican

215 Republican

220254middot Republican

225 Republican

228243 Republican

230 Republican

240253 Republican

241249 Republican

304338 Republican

305 Republican

Alternate Judge

Democrat

Democrat

Democrat

Democrat

Democrat

Republican

Republican

Democrat

Republican

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

VOL 74 PAGE 43 Ll

306 Republican

307327 Republican

316317 amp 358 Republican

318 Republican

319350 amp 352 Republican

348 Republican

351 Republican

401 Republican

402432 Republican

421 Republican

422 Republican

423 Republican

429442 Republican

433 Republican

434435 Republican

436 Republican

459 Republican

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

VOL 7 4 P~GE 435

dh t

TOM REpoundNCOUNTi

SAN ANGELO TEXAS OFFICE OF Auditor July 32002

The Honorable Commissioners Court Tom Green County San Angelo Texas

Gentlemen

Attached is the Auditors report for June 2002 which consists of The Software Group generated report Combined Statement of Receipts and Disbursements - All Funds Statement of Expenditures - Budget vs Actual for General Fund and the Road amp Bridge Funds and the Statement of Revenues - Budget vs Actual vs Last Year for General Fund and the Road amp Bridge Funds Also included are the additional statements to detail the General Ledger information These include a statement consolidating monthly receipts and disbursements for each fund a statement summarizing cash near cash and investments of each fund a statement detailing the investment holdings for all funds a statement detailing the bonded indebtedness of Tom Green County a statement of cash and securities for jail construction funds a construction payment schedule and a statement which shows projected expenditures and funds available for jail construction

Respectfully submitted

~L-- CP ~0~J2~ Stanley P Liles County Auditor

~

Honorable Michael D Brown

A~aaltX~ County Judge

112 West Beauregard Avenue San Angelo TX 76903-5850 Phone (915) 659-6521 bull Fax (915) 658-6703

VOl 4 PhGE 436

010

020

030

040

050

060

TOM GREEN COUNTY COMBINED STATEMENT OF CASH and SECURITIESmiddot ALL FUNDS

For the Month Ended June 30 2002

Cash + Securities Fund CC Clearing Book Value MBIA Funds Mgmt Total

General Fund 001 $ 8254012 $ 149336207 $ 310540545 $ 275982260 $ 744113024 Road ampBridge Prcts 1 amp 3 005 (73367) 51734352 51660985 Road ampBridge Prcts 2 amp 4 006 (155662) 67190140 67034478 CHEC-ShannonESFI 007 30000 30000 Employee Self-Funded Ins 008 861074 861074 Cafeteria Plan Trust 009 356853 356853 County Law Library 95943 1957790 5704130 7757863 CafeteriaZesch ampPickett 011 250000 250000 Justice Court Technology Fund 012 155375 2300000 2455375 LibraryHughes 014 17505 152775 46364794 46535074 Library Donations Fund 015 55116 5741114 5796230 Records MgUDistrict Clerk 017 36133 1090794 1126927 Courthouse SecurityCounty Crts 018 186146 16385327 16571473 Records MgUCounty Clerk 019 105495 869598 975093 Library Miscellaneous 89665 4236576 4326241 C1P Donations 021 686058 686058 Bates 022 66525 300804 7987222 8354551 Cert of Obligation 1992 middotIampS 023 580362 7Q43 587405 Cert of Obligation 1993 - IampS 024 304034 10172 314206 General Land Purchase 025 10577 993282 1003859 Cert of Obligation 1993A bull IampS 028 77224 4023 81247 County Clerk Preservation 167887 1602226 1770113 Uninsured Motorist Coverage 031 3092 687375 690467 Criminal Justice Planning Fund 035 15391 15391 Financial Responsibility Fund 036 7500 7500 Compo Rehabilitation Fund 037 6848 6848 Wastewater Treatment Fund 038 98382 98382 Cert of Obligation 1994 - IampS 039 626481 501808 1128289 LEOAlLEOSE 1578 1578 Breath Alcohol Testing 041 6141 6141 Law Enforcement Mgmt Institute 042 829 829 Misdemeanor Court Costs 043 3501 3501 Gen Ob 1994 Refunding Bonds 044 612104 10762 622866 County Attorney Fee 045 2421166 2421166 LEOCE 046 2375 2375 Juror Donations 047 Election Contract Service 048 1224097 1224097 Judicial EducationCounty Judge 049 117146 117146 51 st District Attorney Fee 894195 894195 Lateral Road 051 1910379 1910379 51st DA Special Forfeiture Acct 052 1000810 1000810 Cert of Obligation Series 1995 053 26722683 46742418 45755408 119220509 Cert of Obligation 1995 - I amp S 054 416490 502878 919368 119tl1 District Atty Fee Acct 055 588299 588299 119th DAlDPS Forfeiture Acct 057 294750 294750 119th DA Special Forfeiture Acct 058 1368803 1368803 Park Donations Fund 059 4914 4914 Compo to Victims of Crime Act 364797 5313202 5677999 OJPlLocal Law Enf Block Grant 061 25621 330559 356180 AICCHAP Program 062 3211287 3211287 TAIP CSCD 063 2159522 2159522 Diversion Target Program CCRC 064 1815577 1815577 Comm Supervision ampCorrections 065 6287860 6287860 CRTC 066 27643704 27643704 Community Corrections Prog 067 6846429 6846429

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 1 of 56

VOL 7 4PA~~ 437

b

TOM GREEN COUNTY COMBINED STATEMENT OF CASH and SECURITIESmiddot ALL FUNDS

For the Month Ended June 30 2002

Cash + Securities Fund CC Clearing Book Value MBIA Funds Mgmt Total

Arrest Fees Justice Education Fees State ampMunicipal Fees Consolidated Court Costs Graffiti Eradication Fund

068 070 071 072 073

89257 60908

174005 464228

34557

894655 566188

2856819 6220609

983912 627096

3030824 6684837

34557 Time Payment Fund Veterans Service Employee Enrichment Fund Fugitive Apprehension Fund Indigent Legal Services Fund Juvenile Crime amp Del Fund Bond Fee Fund TCDPChristoval Water Project Judicial Efficiency Fund Juvenile Facility Startup Post Adjud Juv Detention Fac TX Juvenile Probation Comm Juvenile Probationmiddot TGC

074 075 076 077 078 079 080 081 082 083 084 085 086

116610 317643 576104 159778

15552 151284

1752 130068 869224

14527797 54382142 3803702

358386

1415502 422048

474996 317643 576104

1575280 437600 151284

1752 130068 869224

14527797 54382142 3803702

Juv Prob Comm Corrections Child Trust Account Progressive Sanctionsmiddot Coke Progressive Sanctions shy Regional Juvenile Probationmiddot Coke Comm Corrections Assistance Non-Residential Program EFTPSPayroll Tax Clearing Fund Payroll Fund Court at Law Excess St Splmnt LEOSE Training Fund-Sheriff Child Restraint State Fee Fund

087 088 089 090 091 092 093 094 095 096 097 098

6486893 356500

3808451 3104372 2064188 3912162 938590

362665 76539

112364 432241

1673043

6486893 356500

3808451 3104372 2064188 3912162 938590

362665 76539

1785407 432241

Cert of Obligation 1998 -I amp S Tax Anticipation Notes -I amp S Constable Prct 1 Leose Tmg Fund Constable Prct 2 Leose Trng Fund Constable Prct 3 Leose Trng Fund Constable Prct 4 Leose Trng Fund Court Transaction Fee JP Courts

099 101 102 103 104 105 106

11532688 558952 190366

68144 319401 350437

94293 2415375

30012128 5733

41544816 564685 190366

68144 319401 350437

2509668 Gates Training Lab Grant Gates Public Internet Access Grant

107 108

TCOMI Juvenile Deferred Processing Fees Co Judge Excess Contributions Loanstar Library Grant Trollinger Fund Loanstar Library Grant Trollinger Fund

109 110 111 201 202 301 401

2684102 245552

81329 428497

10005 134208

2684102 245552

81329 428497

10005 134208

Total All Funds $ 213087256 $ 149336207 $ 534991502 $ 412848361 $ 1310263326

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 2 of 56

VOl 74PtGE 438

010

020

030

040

050

060

~--------------------------------------------------------------~

TOM GREEN COUNTY

COMBINED STATEMENT OF OPERATING CASH FLOWSmiddot All FUNDS For the Month Ended June 3D 2002

Cash CC MBIA Cash CC MBIA

amp Funds Mgmt Disbursemiddot Cash Flow amp Funds Mgmt

Fund 6102 Receipts ments fm Security 63002 General Fund 001 $ 644814471 $ 119547036 $ 169584690 $ $ 594776817 Road ampBridge Prcts 1 amp 3 005 56797369 3689375 8825759 51660985 Road ampBridge Prcts 2 amp 4 006 71528939 3771341 8265802 67034478 CHECmiddotShannonESFI 007 30000 30000 Employee Self-Funded Ins 008 124076 855977 118979 861074 Cafeteria Plan Trust 009 146310 582621 372078 356853 County Law Library 7710276 572301 524714 7757863 CafeteriaJZesch ampPickett 011 250000 250000 Justice Court Technology Fund 012 2108019 347356 2455375 LibraryHughes 014 46624396 71678 161000 46535074 Library Donations Fund 015 5792987 22243 19000 5796230 Records MgUDistrict Clerk 017 991987 134940 000 1126927 Courthouse SecurityCounty Crts 018 16050240 603137 81904 16571473 Records MgUCounty Clerk 019 724589 250504 000 975093 Library Miscellaneous 4152415 377912 204086 4326241 CIP Donations 021 573823 112235 686058 Bates 022 8355316 12561 13326 8354551 Cert of Obligation 1992 shy IampS 023 (396349) 983754 587405 Cert of Obligation 1993 shy IampS 024 122752 191454 314206 General Land Purchase 025 1002335 1524 1003859 Cert of Obligation 1993A IampS 028 31922 49325 81247 County Clerk Preservation 1718070 866362 814319 1770113 Uninsured Motorist Coverage 031 689430 1037 690467 Criminal Justice Planning Fund 035 8864 6527 15391 Financial Responsibility Fund 036 7500 7500 Compo Rehabilitation Fund 037 4919 1929 6848 Wastewater Treatment Fund 038 100382 15000 17000 98382 Cert of Obligation 1994 middotIampS 039 812597 315692 1128289 LEOALEOSE 1030 548 1578 Breath Alcohol Testing 041 5773 368 6141 Law Enforcement Mgmt Institute 042 529 300 829 Misdemeanor Court Costs 043 2228 1273 3501 Gen Ob 1994 Refunding Bonds 044 (921218) 1544084 622866 County Attomey Fee 045 3027638 308360 914832 2421166 LEOCE 046 1932 443 2375 Juror Donations 047 Election Contract Service 048 (485190) 1764294 55007 1224097 Judicial EducationCounty Judge 049 106064 16082 5000 117146 51 st District Attorney Fee 789107 111421 6333 894195 Lateral Road 051 1902389 7990 1910379 51 st DA Special Forfeiture Acct 052 1027903 233 27326 1000810 Cert of Obligation Series 1995 053 147807423 263751 28850665 119220509 Cert of Obligation 1995 - I amp S 054 752008 167360 919368 119th District Atty Fee Acct 055 542316 52316 6333 588299 119th DADPS Forfeiture Acet 057 294683 067 294750 119th DA Special Forfeiture Ace 058 1158809 251321 41327 1368803 Park Donations Fund 059 4893 021 4914 Compo to Victims of Crime Act 3731444 1946555 5677999 OJpnoeal Law Enf Block Grant 061 355580 600 356180 AICCHAP Program 062 3824382 900000 1513095 3211287 TAIP CSCD 063 8847989 164279 6852746 2159522 Diversion Target Program CCRC 064 1946876 500000 631299 1815577 Comm Supervision ampCorrections 065 24261280 889803 18863223 6287860 CRTC 066 37116107 1418572 10890975 27643704 Community Corrections Prog 067 9769835 2923406 6846429

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 3 of 56

VOL 74rAliE 439

tr t JIM d

TOM GREEN COUNTY COMBINED STATEMENT OF OPERATING CASH FLOWS - ALL FUNDS

For the Month Ended June 30 2002

Cash CC MBIA Cash CC MBIA

amp Funds Mgmt Disburse- Cash Flow amp Funds Mgmt

Fund 6102 Receipts ments fm Security 630102

Arrest Fees 068 641565 342347 983912 Justice Education Fees 070 412522 214574 627096 State ampMunicipal Fees 071 2447866 1523311 940353 3030824 Consolidated Court Costs 072 4395739 2289098 6684837 Graffiti Eradication Fund 073 34412 145 34557 Time Payment Fund 074 471950 474996 471950 474996 Veterans Service 075 454417 21590 158364 317643 Employee Enrichment Fund 076 564621 11483 576104 Fugitive Apprehension Fund 077 1036900 538380 1575280 Indigent Legal Services Fund 078 301800 135800 437600 Juvenile Crime ampDelinquency Fund 079 99427 51857 151284 Bond Fee Fund 080 699 1053 1752 TCDPChristoval Water Project 081 84587 45481 130068 Judicial Efficiency Fund 082 818664 50560 869224 Juvenile Facility Startup 083 Post Adjud Juv Detention Fac 084 15150425 10507796 11130424 14527797 TX Juvenile Probation Comm 085 50708204 5190957 1517019 54382142 Juvenile Probation shy TGC 086 2933438 3073142 2202878 3803702 Juv Prob Comm Corrections 087 6635952 3068979 3218038 6486893 Child Trust Account 088 199950 156550 356500 Progressive Sanctions shy Coke 089 3525954 583753 301256 3808451 Progressive Sanctions shy Regional 090 3103626 746 3104372 Juvenile Probation shy Coke 091 2465590 9241 410643 2064188 Comm Corrections Assistance 092 4851916 321048 1260802 3912162 Non-Residential Program 093 991199 381 52990 938590 EFTPSPayroll Tax Clearing Fund 094 Payroll Fund 095 477382 15741 130458 362665 Court at Law Excess St Splmnt 096 76219 320 76539 LEOSE Training Fund-Sheriff 097 1778766 6641 000 1785407 Child Restraint State Fee Fund 098 339216 93025 432241 Cert of Obligation 1998 -I ampS 099 39714855 1829961 41544816 Tax Anticipation Notes -I ampS 101 405591 159094 564685 Constable Pret 1Leose Tmg Fund 102 189570 796 190366 Constable Prct2 Leose Trng Fund 103 67859 285 68144 Constable Prct3 Leose Trng Fund 104 234182 85219 319401 Constable Prct 4 Leose Trng Fund 105 348911 1466 350437 Court Transaction Fee JP Courts 106 2321677 187991 (000) 2509668 Gates Training Lab Grant 107 Gates Public Intemet Access Grant 108 TCOMI 109 2831023 900000 1046921 2684102 Juvenile Deferred Processing Fees 110 213506 32046 245552 Co Judge Excess Contributions 111 131670 639 50980 81329 Loanstar Library Grant 201 1186089 4982 762574 428497 Trollinger Fund 202 Courthouse Landscaping 301 10000 005 10005 Sheriff Forfeiture Fund 401 134208 134208 Total All Funds $ 1269407444 $ 175759549 $ 284239874 $ $ 1160927119

JUN02 MRxls Prepared by the Tom Green County Audiiors Office Page 4 of 56

VOL 7 4 PlGE 440

TOM GREEN COUNTY INVESTMENT HOLDINGS

as of June 30 2002

Monthly Activity Book Value balance as of June 1 2002 $ 149336207 -$shy

FY02 Investment Accretion Investments Purchased

(T -bills and short-term notes) Investments Matured and Redeemed

(T-bills and short-term notes) Book Value balance as of June 302002

Gain(Loss) Net Effect Change in Monthly Interest Accrued

Book Value Market Value of Mkt Value and Market Value Interest Earned Interest FUND 63002 63002 Accrued Interest MAYmiddotgtJUN Received to Date Earned 001 General

9128275A6 treas 5164

$ 99336207 $ 103484375 $ 4148168 $ 515625 $ $ 14404577 $ 1771409

312924600 fhlmc 446

50000000 50165000 165000 50000 792889

TOTAL $ 149336207 $ 153649375 $ 4313168 $ 565625 $ $ 14404577 $ 2564298

ltNOTEgt Interest Earned to Date reflects the Accrued Interest paid at purchase + any Interest Received to date +Accretion to date Includes FY99 - FY01 investment accretion for 9128275A6

JUN02xls Securities Prepared by the Tom Green County Auditors Office Page 5 of 56

VOL 4PAGE 44 J

b d

TOM GREEN COUNTY BONDED INDEBTEDNESS

as of June 30 2002

Monthly Activity Bonded Indebtedness balance as of June 1 2002 $ 1973500000

Proceeds from Contractual Obligations Proceeds from Bond Refunding Debt Issue

Bonded Indebtedness Principal Paydown --_-~-----_ Bonded Indebtedness balance as of June 30 -- - - - - - - - - - -shy

FY02 FY02 FY02 FY02 Indebtedness Original Administration Principal Payment Interest Payment Total Debt as of

FUND Indebtedness Costs Januarymiddot02 January-02 Cost 6130102

023 92 Certificate of Obligation $900000000 $37500 $40000000 $1079998 $41117498 $000

024 93 Certificate of Obligation 150000000 37500 7500000 393750 7931250 7500000

028 93A Certificate of Obligation 79000000 37500 1500000 40875 1578375

039 94 Certificate of Obligation 260000000 37500 11000000 1191750 12229250 36500000

044 94 General Obligation Refunding 384000000 37500 69500000 1650625 71188125

054 95 Certificate of Obligation 800000000 37500 2500000 756250 3293750 27500000

099 98 General Obligation Refunding 1888500000 37500 12000000 41437125 53474625 1876500000

101 Tax Anticipation Notes 47500000 37500 7500000 677375 8214875 25500000

Grand Total $4509000000 $300000 $151500000 $47227748 $199027748 $1973500000

INVJUN02xls Indebtedness Prepared by the Tom Green County Auditors Office Page 6 of 56

VOL 7 4 PAGE 442 ~

TOM GREEN COUNTY JAIL CONSTRUCTION PROJECTED EXPENDITURES AND FUNDS AVAILABILITY

as of June 30 2002

Funds Available as of June 302002 $ 119220509

Estimated Remaining Expenditures

Phase I Construction $ (23592610) Phase II Construction 66384935 Phase III Plumbing 12000000 Furniture and Fixtures for Jail amp Courtrooms 7577367 Architects and Construction Managers (25420433) Courtrooms in Detention Facility (Including Architect Fees) 24535121

Plumbing Rehabilitation

Property Acquisitions (14100)

Dr Rountrees Parking Lot (114250)

Juvenile Justice Expansion (Roof)

Contingency 5534755

Total Estimated Expenditures (66890785)

Total Projected Available Funds $ 52329724

ltNOTEgt Fund 053 is the only fund containing Construction Funds The breakdown of funds available is shown on page 14 Combined Statement of Receipts and Disbursements - All Funds Fund 053

This schedule summarizes projected expenditures for jail and juvenile detention construction projects It also projects the total of all funds available for these projects Expenditure amounts were estimated based upon a schedule received from Judge Mike Brown as well as discussions with Judge Brown Per Judge Brown his schedule was completed based on discussions with George Morris of Templeton Construction

INVJUN02xls Availability Summary Prepared by the Tom Green County Auditors Office Page 7 of 56

VOL 74PAGE 443

b bull bull = rt

TOM GREEN COUNTY CONSTRUCTION PAYMENT SCHEDULE

June 30 2002

Month

Projected Jail Construction Expenditures

Projected Juv Det Expansion Expenditures

Actual Monthly Interest

Projected Funds Available for Construction

FY 2002 Oct 45701444 848195 258057412 Nov 20736358 706573 238027627 Dec 13884265 458349 224601711 Jan 4451352 446246 220596605 Feb 12674884 400785 208322506 Mar 19461841 334102 189194767 Apr 12117696 189395 177266466 May 29722044 263001 147807423 Jun 28820974 234060 119220509 Jul 13378157 105842352

Aug 13378157 92464195 Se~ 13378157 79086038

FY 2003 Oct 13378157 65707881 Nov 6689079 59018803 Dec 6689079 52329724

This schedule summarizes projected expenditures for jail and juvenile detention construction projects It also estimates the total of all funds available for these projects as of the end of each month listed

INVJUN02xls Payment Summary Prepared by the Tom Green County Auditors Office Page 8 of 56

VOL I 4PhGE 44lt1

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page

Prell Mo Balance bullbullbullbull Receipts Disbursements Closing Balance GENERAL FUND

001-000-1010 CASH $ 7935487 $ 171573215 $ 171254690 $ 8254012 001-000-1318 - CREDIT CARD CLEARING 000 6000 6000 000 001-000-1512 - SECURITIES 149336207 149336207 001-0001515 - MBIA 361282545 2258000 53000000 310540545 001-000-1516 - FUNDS MANAGEMENT 275596439 385821 275982260

--------shy - - ---------shy ---------shy ---shy _- -

Total GENERAL FUND $ 794150678 $ 174223036 $ 224260690 $ 744113024

BENEFIT PLANNERSESFI 004-000-1010 - CASH $ 000 $ $ $ 000

----_ ------_ - -_ Total BENEFIT PLANNERSESFI $ 000 $ 000 $ 000 $ 000

ROAD ampBRIDGE PRECINCT 1 amp3 005-000-1010 - CASH $ 44818_43 $ 4270549 $ 8825759 $ -73367 005-000-1515 - MBIA 52315526 68826 650000 51734352 005-000-1516 - FUNDS MANAGEMENT 000 000

---shy --------shy -----------shy ----------shy - --------shy

Total ROAD ampBRIDGE PRECINCT 1 amp3 $ 56797369 $ 4339375 $ 9475759 $ 51660985

ROAD ampBRIDGE PRECINCT 2 amp4 006-000-1010 - CASH $ 2522532 $ 5587608 $ 8265802 $ -155662 006-000-1515 MBIA 69006407 93733 1910000 67190140 006-000-1516 - FUNDS MANAGEMENT 000 000

-----------shy -------------shy - - - --------shy _-------shy

Total ROAD amp BRIDGE PRECINCT 2 amp4 $ 71528939 $ 5681341 $ 10175802 $ 67034478

CHEC_SHANNONESFI 007-000-1010 - CASH $ 30000 $ 120052 $ 120052 $ 30000

----_ ------_ _---_ Total CHEC_SHANNONESFI $ 30000 $ 120052 $ 120052 $ 30000

EMPLOYEE SELF FUNDED INSURANCE 008-000-1010 - CASH $ 124076 $ 855977 $ 118979 $ 861074

---shy _----shy -----_ _--shy ------shy shy -----shyTotal EMPLOYEE SELF FUNDED INSURANCE $ 124076 $ 855977 $ 118979 $ 861074

CAFETERIA PLAN TRUST 009-000-1010 - CASH $ 146310 $ 582621 $ 372078 $ 356853

----------shy _-------- - ------shy _ - -----shy

Total CAFETERIA PLAN TRUST $ 146310 $ 582621 $ 372078 $ 356853

COUNTY LAW LIBRARY 010-000-1010 CASH $ 108740 $ 811917 $ 824714 $ 95943 010-000-1515 MBIA 1905380 302410 250000 1957790 010-000-1516 FUNDS MANAGEMENT 5696156 7974 5704130

_----------shy --shy _ _---shy -----_ _----shyTotal COUNTY LAW LIBRARY $ 7710276 $ 1122301 $ 1074714 $ 7757863

CAFETERIAZP 011-000-1010 CASH $ 250000 $ 354824 $ 354824 $ 250000

Prepared by the Tom Green County Auditors Office Page 9 of 56

VOL 74PMiE 445

h I 7 zt

bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page 2

Prey Mo Balance Receipts Disbursements Closing Balance

Total CAFETERIAZP $ 250000 $ 354824 $ 354824 $ 250000

JUSTICE COURT TECHNOLOGY FUND 012-000-1010 - CASH $ 2108019 $ 347356 $ 2300000 $ 155375 012-000-1515 MBIA 000 2300000 2300000

Total JUSTICE COURT TECHNOLOGY FUND $ 2108019 $ 2647356 $ 2300000 $ 2455375

LIBRARYHUGHES SETTLEMENT 014-000-1010 - CASH $ 271723 $ 6782 $ 261000 $ 17505 014-000-1515 - MBIA 52696 100079 152775 014-000-1516 FUNDS MANAGEMENT 46299977 64817 46364794

Total LIBRARYHUGHES SETTLEMENT $ 46624396 $ 171678 $ 261000 $ 46535074

LIBRARY DONATIONS FUND 015-000-1010 - CASH $ 1153021 $ 21095 $ 1119000 $ 55116 015-000-1515 - MBIA 4639966 1101148 5741114

Total LIBRARY DONATIONS FUND $ 5792987 $ 1122243 $ 1119000 $ 5796230

COURTHOUSE SECURITYDISTRICT COURTS 016-000-1010 - CASH $ 000 $ $ $ 000

Total COURTHOUSE SECURITYDISTRICT COURTS $ 000 $ 000 $ 000 $ 000

RECORDS MGTDISTRICT COURTS 017-000-1010 - CASH $ 3033 $ 133100 $ 100000 $ 36133 017-000-1515 - MBIA 988954 101840 1090794

Total RECORDS MGTDISTRICT COURTS $ 991987 $ 234940 $ 100000 $ 1126927

COURTHOUSE SECURITY 018-000-1010 - CASH $ 87737 $ 580313 $ 481904 $ 186146 018-000-1515 - MBIA 15962503 422824 16385327

Total COURTHOUSE SECURITY $ 16050240 $ 1003137 $ 481904 $ 16571473

RECORDS MANAGEMENTCO CLERK 019-000-1010 - CASH $ 75238 $ 250257 $ 220000 $ 105495 019-000-1515 - MBIA 649351 220247 869598

Total RECORDS MANAGEMENTCO CLERK $ 724589 $ 470504 $ 220000 $ 975093

LIBRARY MISCELLANEOUS FUND 020-000-1010 - CASH $ 121421 $ 372330 $ 404086 $ 89665 020-000-1515 - MBIA 4030994 205582 4236576

Total LIBRARY MISCELLANEOUS FUND $ 4152415 $ 577912 $ 404086 $ 4326241

Prepared by the Tom Green County Auditors Office Page 10 of 56

VOL 74 Ph[E 446

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U l E 153351 02 JUl 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 - June 30 - ALL 2002

Funds Page 3

CIP DONATIONS 021-000-1010 - CASH

Prey Mo BaLance

$ 573823

bullbullbullReceipts

$ 112235

Disbursements

$

CLosing BaLance

$ 686058

TotaL CIP DONATIONS $ 573823 $ 112235 $ 000 $ 686058

TGC BATES FUND 022-000-1010 - CASH 022-000-1515 - MBIA 022-000-1516 - FUNDS MANAGEMENT

TotaL TGC BATES FUND

$

-$

78616 300644

7976056 _ --shy

8355316

$ 1235 160

11166 _ $ 12561

$

$

13326

13326

$

$

66525 300804

7987222

8354551

CERT OBlIG SERIES1992I amp S 023-000-1010 - CASH 023-000-1516 - FUNDS MANAGEMENT

TotaL CERT OBlIG SERIES1992I ampS

$ -403383 7034

_---------shy$ -396349

$ 983745 009

----------shy

$ 983754

$

- _----------shy$ 000

$ 580362 7043

------------shy

$ 587405

CERT OBlIG SERIES19931 amp S 024-000-1010 - CASH 024-000-1516 - FUNDS MANAGEMENT

TotaL CERT OBllG SERIES19931 ampS

$ 112593 10159

_----_ -shy $ 122752

$ 191441 013

_---------- $ 191454

$

_-------

$ 000

$ 304034 101 72

_--_ ------shy

$ 314206

GENERAL lAND PURCHASE FUND 025-000-1010 - CASH 025-000-1515 - MBIA

TotaL GENERAL lAND PURCHASE fUND

$ 10533 991802

_-------- $ 1002335

$ 044 1480

--------shy

$ 1524

$

----------shy

$ 0_00

$ 10577 993282

------_ -

$ 1003859

GEN OBllG BOND1994CONSTRUCTION 026-000-1010 - CASH

FUND $ 000 $ $ $ 000

TotaL GEN OBllG BOND1994CONSTRUCTION FUND $ 000 $ 000 $ 000 $ 000

DISASTER RELEIF 027-000-1010

GRANTTCDP - CASH $ 000 $ $ $ 000

TotaL DISASTER RELEIf GRANTTCDP $ 000 $ 000 $ 000 $ 000

CERT OBLIG SERIES1993A 028-000-1010 - CASH 028-000-1516 - FUNDS MANAGEMENT

$ 27904 4018

$ 49320 005

$ $ 77224 4023

Total CERT OBLIG SERIES1993A $ 31922 $ 49325 $ 000 $ 81247

CERT OBLIG SERIES1993CONSTRUCTION 029-000-1010 - CASH $ 000 $ $ $ 000

Total CERT DBLIG SERIES1993CONSTRUCTION $ 000 $ 000 $ 000 $ 000

Prepared by the Tom Green County Auditors Office Page 11 of 56

VOL 74 PAliE 447

b as d

--

Tom Green Auditor 8 U D GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 June 30 - All 2002

Funds Page 4

COUNTY CLERK PRESERVATION 030-000-1010 - CASH 030-000-1515 - M8IA

Prey Mo Balance

$ 115924 1602146

Receipts

$ 866282 080

bull Disbursements

$ 814319

Closing Balance

$ 167887 1602226

Total COUNTY CLERK PRESERVATION $ 1718070 $ 866362 $ 814319 $ 1770113

UNINSURED MOTORIST COVERAGE 031-000-1010 - CASH 031-000-1515 - MBIA

$ 3079 686351

$ 013 1024

$ $ 3092 687375

Total UNINSURED MOTORIST COVERAGE $ 689430 $ 1037 $ 000 $ 690467

BONDWARRANTFEE ampCIVIL 032-000-1010 - CASH $ 000 $ $ $ 000

Total 80NDWARRANTFEE ampCIVIL $ 000 $ 000 $ 000 $ 000

CERT OBLIG SERIES1992CONSTRUCTION 034-000-1010 - CASH $ 000 $ $ $ 000

Total CERT OBLIG SERIES1992CONSTRUCTION $ 000 $ 000 $ 000 $ 000

CRIMINAL JUSTICE PLANNING 035-000-1010 - CASH

FUND $ 8864 $ 6527 $ $ 15391

Total CRIMINAL JUSTICE PLANNING FUND $ 8864 $ 6527 $ 000 $ 15391

FINANCIAL RESPONSIBILITY 036-000-1010 - CASH $ 7500 $ $ $ 7500

Total FINANCIAL RESPONSI8ILITY $ 7500 $ 000 $ 000 $ 7500

COMPREHENSIVE REHABILITATION 037-000-1010 - CASH $ 4919 $ 1929 $ $ 6848

Total COMPREHENSIVE REHABILITATION $ 4919 $ 1929 $ 000 $ 6848

WASTEWATER TREATMENT 038-000-1010 - CASH $ 100382 $ 15000 $ 17000 $ 98382

Total WASTEWATER TREATMENT $ 100382 $ 15000 $ 17000 $ 98382

CERT OF OBLIGATION19941 ampS 039-000-1010 - CASH 039-000-1516 - FUNDS MANAGEMENT

$ 810791 1806

$ 315690 500002

$ 500000 $ 626481 501808

Total CERT OF OBLIGATION19941 amp S $ 812597 $ 815692 $ 500000 $ 1128289

LEOA 040-000-1010 - CASH $ 1030 $ 548 $ $ 1578

Prepared by the Tom Green County Auditors Office Page 12 of 56

VOL 74 PAGE 448

5

r------------------------------------------

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page

Prey Mo Balance bullbullbull Receipts bull Disbursements Closing Balance

Total LEOA $ 1030 $ 548 $ 000 $ 1578

BREATH ALCOHOL TESTING 041-000-1010 - CASH $ 5773 $ 368 $ $ 6141

Total BREATH ALCOHOL TESTING $ 5773 $ 368 $ 000 $ 6141

LAW ENFORCEMENT MANAGEMENT 042-000-1010 - CASH $ 529 $ 300 $ $ 829

Total LAW ENFORCEMENT MANAGEMENT $ 529 $ 300 $ 000 $ 829

MISDEMEANOR COURT COSTS 043-000-1010 - CASH $ 2228 $ 1273 $ $ 3501

Total MISDEMEANOR COURT COSTS $ 2228 $ 1273 $ 000 $ 3501

GENERAL OBLIGATION REFUNDING BONDS19941 044-000-1010 - CASH 044-000-1516 - FUNDS MANAGEMENT

ampS $ -931966

10748 $ 1544070

014 $ $ 612104

10762

Total GENERAL OBLIGATION REFUNDING BONDS19941 ampS $ -921218 $ 1544084 $ 000 $ 622866

COUNTY ATTORNEY 045-000-1010

FEE ACCOUNT - CASH $ 3027638 $ 308360 $ 914832 $ 2421166

Total COUNTY ATTORNEY FEE ACCOUNT $ 3027638 $ 308360 $ 914832 $ 2421166

lEOCE 046-000-1010 - CASH $ 1932 $ 443 $ $ 2375

Total LEOCE $ 1932 $ 443 $ 000 $ 2375

JUROR DONATIONS 047-000-1010 - CASH $ 000 $ $ $ 000

Total JUROR DONATIONS $ 000 $ 000 $ 000 $ 000

ELECTION CONTRACT SERVICE 048-000-1010 - CASH $ -485190 $ 1764294 $ 55007 $ 1224097

Total ELECTION CONTRACT SERVICE $ -485190 $ 1764294 $ 550_07 $ 1224097

JUDICIAL EDUCATIONCOUNTY 049-000-1010 - CASH

JUDGE $ 106064 $ 16082 $ 5000 $ 117146

Total JUDICIAL EDUCATIONCOUNTY JUDGE $ 106064 $ 16082 $ 5000 $ 117146

51ST DISTRICT ATTORNEY 050-000-1010 CASH

FEE $ 789107 $ 111421 $ 6333 $ 894195

Prepared by the Tom Green County Auditors Office Page 13 of 56

VOL 74 PAGE 449

y tbull

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 combined Statement of Receipts and Disbursements All funds

The Software Group Inc for Transactions June 01 2002 June 30 2002 Page 6

Prey Mo Balance bullbullbull Receipts Disbursements Closing Balance

TotaL 51ST DISTRICT ATTORNEY FEE $ 789107 $ 111421 $ 6333 $ 8941 95

LATERAL ROAD FUND 051-000-1010 CASH $ 1902389 $ 7990 $ $ 1910379

TotaL LATERAL ROAD FUND $ 1902389 $ 7990 $ 000 $ 1910379

51ST DA SPC FORFEITURE ACCT 052-000-1010 - CASH $ 1027903 $ 233 $ 27326 $ 1000810

TotaL 51ST OA SPC FORFEITURE ACCT $ 1027903 $ 233 $ 27326 $ 1000810

CERT OBLIG SERIES1995 053-000-1010 CASH $ 5524952 $ 50048396 $ 28850665 $ 26722683 053-000-1512 - SECURITIES 000 000 053-000-1515 - MBIA 96591029 151389 50000000 46742418 053-000-1516 FUNDS MANAGEMENT 45691442 63966 45755408

---------shy -_ -~-----------

Total CERT OBLIG SERIES1995 $ 147807423 $ 50263751 $ 78850665 $ 1 192 205 09

CERT OBLIG SERIES1995I ampS 054-000-1010 - CASH $ 749134 $ 167356 $ 500000 $ 416490 054-000-1516 - fUNDS MANAGEMENT 2874 500004 502878

----------shy --------------

TotaL CERT OBLIG SERIES1995I ampS $ 752008 $ 667360 $ 500000 $ 919368

119TH DISTRICT ATTORNEY FEE 055-000-1010 - CASH $ 542316 $ 52316 $ 6333 $ 588299

-------------shy -- ---shy -----shy

Total 119TH DISTRICT ATTORNEY FEE $ 542316 $ 52316 $ 6333 $ 588299

RANCHERS LAMB 056-000-1010 - CASH $ 000 $ $ $ 000

-----_ _---- _--shy --------------shy _ Total RANCHERS LAMB $ 000 $ 000 $ 000 $ 000

119TH DADPS FORFEITURE ACCT 057-000-1010 - CASH $ 294683 $ 067 $ $ 294750

------------shy __ _-shy ----------shy - - -----_ -Total 119TH DADPS FORFEITURE ACCT $ 294683 $ 067 $ 000 $ 294750

119TH DASPC FORFEITURE ACCT 058-000-1010 - CASH $ 1158809 $ 251321 $ 41327 $ 1368803

Total 119TH DASPC FORFEITURE ACCT $ 1158809 $ 251321 $ 41327 $ 1368803

PARK DONATIONS FUND 059-000-1010 CASH $ 4893 $ 021 $ $ 4914

---------shyTotal PARK DONATIONS FUND $ 4893 $ 021 $ 000 $ 4914

Prepared by the Tom Green County Auditors Office Page 14 of 56

7 4 PA[iE 450VOL

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002

Prey Mo Balance bullbull Receipts CVCA

060-000-1010 - CASH 060-000-1515 - MBIA

Total CVCA

OJPLOCAL LAW ENFORCEMENT BLOCK GRANT 061-000-1010 - CASH 061-000-1515 - MBIA

Total OJPLOCAL LAW ENFORCEMENT BLOCK GRANT

AICCHAP PROGRAM 062-000-1010 - CASH

Total AICCHAP PROGRAM

TAIP GRANTCSCD 063-0001010 - CASH

Total TAIP GRANTCSCD

DIVERSION TARGET PROGRAM 064-000-1010 - CASH

Total DIVERSION TARGET PROGRAM

COMMUNITY SUPERVISION ampCORRECTIONS 065-000-1010 - CASH

Total COMMUNITY SUPERVISION ampCORRECTIONS

COURT RESIDENTIAL TREATMENT 066-000-1010 - CASH

Total COURT RESIDENTIAL TREATMENT

COMMUNITY CORRECTIONS PROGRAM 067-0001010 - CASH

Total COMMUNITY CORRECTIONS PROGRAM

ARREST FEES ACCOUNT 068-000-1010 - CASH 068-000-1515 - MBIA

Total ARREST FEES ACCOUNT

TRAFFIC LAW FAILURE TO APPEAR FUND 069-000-1010 - CASH

$ 218242 $

3513202

$ 3731444 $

$ 25514 $

330066

$ 355580 $

$ 3824382 $

$ 3824382 $

$ 8847989 $

$ 8847989 $

$ 1946876 $

$ 1946876 $

$ 24261280 $

$ 24261280 $

$ 37116107 $

$ 37116107 $

$ 9769835 $

$ 9769835 $

$ 46910 $

594655

$ 641565 $

$ 000 $

1946555 1800000

3746555

107 493

600

900000

900000

164279

164279

500000

500000

889803

889803

1418572

1418572

000

342347 300000

642347

153351 02 JUL 2002

Page 7

bull Disbursements Closing Balance

$ 1800000 $ 364797 5313202

$ 1800000 $ 5677999

$ $ 25621 330559

$ 000 $ 356180

$ 1513095 $ 3211287

$ 1513095 $ 3211287

$ 6852746 $ 2159522

$ 6852746 $ 2159522

$ 631299 $ 1815577

$ 631299 $ 1815577

$ 18863223 $ 6287860

$ 18863223 $ 6287860

$ 10890975 $ 27643704

$ 10890975 $ 27643704

$ 2923406 $ 6846429

$ 2923406 $ 6846429

$ 300000 $ 89257 894655

$ 300000 $ 983912

$ $ 000

Prepared by the Tom Green County Auditors Office Page 15 of 56

VOl 7 4 PAliE 451

h bull rbull wI

--II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page 8

Prey Mo Balance bullbullbull Receipts bull Disbursements Closing Balance

Total TRAFFIC LAW FAILURE TO APPEAR FUND $ 000 $ 000 $ 000 $ 000

JUSTICE EDUCATION FEES 070-000-1010 - CASH $ 26334 $ 214574 $ 180000 $ 60908 070-000-1515 - MBIA 386188 180000 566188

Total JUSTICE EDUCATION FEES $ 412522 $ 394574 $ 180000 $ 627096

STATE ampMUNICIPAL FEES 071-000-1010 - CASH $ 191047 $ 1523311 $ 1540353 $ 174005 071-000-1515 - MalA 2256819 600000 2856819

Total STATE ampMUNICIPAL FEES $ 2447866 $ 2123311 $ 1540353 $ 3030824

CONSOLIDATED COURT COSTS 072-000-1010 - CASH $ 225130 $ 2289098 $ 2050000 $ 464228 072-000-1515 - MalA 4170609 2050000 6220609

Total CONSOLIDATED COURT COSTS $ 4395739 $ 4339098 $ 2050000 $ 6684837

GRAFFITI ERADICATION FUND 073-000-1010 - CASH $ 34412 $ 145 $ $ 34557

Total GRAFFITI ERADICATION FUND $ 34412 $ 145 $ 000 $ 34557

TIME PAYMENT FUND 074-000-1010 - CASH $ 103564 $ 594996 $ 581950 $ 116610 074-000-1515 - MalA 368386 110000 120000 358386

Total TIME PAYMENT FUND $ 471950 $ 704996 $ 701950 $ 474996

VETERANS SERVICE FUND 075-000-1010 - CASH $ 454417 $ 21590 $ 158364 $ 317643

Total VETERANS SERVICE FUND $ 454417 $ 21590 $ 158364 $ 317643

EMPLOYEE ENRICHMENT FUND 076-000-1010 - CASH $ 564621 $ 11483 $ $ 5761 04

Total EMPLOYEE ENRICHMENT FUND $ 564621 $ 11483 $ 000 $ 576104

FUGITIVE APPREHENSION FUND 077-000-1010 - CASH $ 121398 $ 538380 $ 500000 $ 159778 077-000-1515 - MBIA 915502 500000 1415502

Total FUGITIVE APPREHENSION FUND $ 1036900 $ 1038380 $ 500000 $ 1575280

INDIGENT LEGAL SERVICES FUND 078-000-1010 - CASH $ 19752 $ 135800 $ 140000 $ 15552 078-000-1515 - MBIA 282048 140000 422048

Prepared by the Tom Green County Auditors Office Page 16 of 56

VOL 14 PAGE 452

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 - June 30 All

2002 Funds

Page 9

Prey Mo Balance bullbullbullbullbull Receipts Disbursements Closing Balance

Total INDIGENT LEGAL SERVICES FUND $ 301800 $ 275800 $ 140000 $ 437600

JUVENILE CRIME ampDELINQUENCY 079-000-1010 CASH 079-000-1515 MBIA

FUND $ 99427

000 $ 51857 $ $ 151284

000

Total JUVENILE CRIME amp DELINQUENCY FUND $ 99427 $ 51857 $ 000 $ 151284

BONO FEE FUND 080000-1010 - CASH $ 699 $ 1053 $ $ 1752

Total BOND FEE FUND $ 699 $ 1053 $ 000 $ 1752

CORRECTIONAL MANAGEMENT 081middot000middot1010 - CASH

INSTITUTE $ 84587 $ 45481 $ $ 30068

Total CORRECTIONAL MANAGEMENT INSTITUTE $ 84587 $ 45481 $ 000 $ 130068

JUDICIAL EFFICIENCY 082-000-1010 - CASH $ 818664 $ 50560 $ $ 869224

Total JUDICIAL EFFICIENCY $ 818664 $ 50560 $ 000 $ 869224

JUVENILE FACILITY 083-000-1010 - CASH $ 000 $ $ $ 000

Total JUVENILE FACILITY $ 000 $ 000 $ 000 $ 000

JUV DETENTION FACILITY 084-000-1010 - CASH $ 15150425 $ 10507796 $ 11130424 $ 14527797

Total JUV DETENTION FACILITY $ 15150425 $ 10507796 $ 11130424 $ 14527797

TX JUV PROBATION COMM 085-000-1010 - CASH $ 50708204 $ 5190957 $ 1517019 $ 54382142

Total TX JUV PROBATION COMM $ 50708204 $ 5190957 $ 1517019 $ 54382142

JUVENILE PROBATIONTGC 086-000-1010 - CASH $ 2933438 $ 3073142 $ 2202878 $ 3803702

Total JUVENILE PROBATIONTGC $ 2933438 $ 3073142 $ 2202878 $ 3803702

JUV PROBATION DISCRETIONARY 087-000-1010 - CASH

FUND $ 6635952 $ 3068979 $ 3218038 $ 6486893

Total JUV PROBATION DISCRETIONARY FUND $ 6635952 $ 3068979 $ 3218038 $ 6486893

CHILD TRUST ACCOUNT 088middot000middot1010 CASH $ 199950 $ 156550 $ $ 356500

Prepared by the Tom Green County Auditors Office Page 17 of 56

VOL 74 PAGE 453

bull u d

--

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page 10

Prey Mo Balance bullReceipts Disbursements Closing Balance

Total CHILO TRUST ACCOUNT $ 199950 $ 156550 $ 000 $ 356500

IN_HOME FAMILY PRESERVATION SVCS 089-000-1010 - CASH $ 3525954 $ 583753 $ 301256 $ 3808451

Total IN_HOME FAMILY PRESERVATION SVCS $ 3525954 $ 583753 $ 301256 $ 3808451

POST ADJ JUVENILE FACILITY 090-000-1010 - CASH $ 3103626 $ 746 $ $ 3104372

Total POST ADJ JUVENILE FACILITY $ 3103626 $ 746 $ 000 $ 3104372

DIST JUVENILE PROBATIONCOKE 091-000-1010 - CASH $ 2465590 $ 9241 $ 410643 $ 2064188

Total DIST JUVENILE PROBATIONCOKE $ 2465590 $ 9241 $ 410643 $ 2064188

COMMUNITY CORRECTIONS ASSIST 092-000-1010 - CASH $ 4851916 $ 321048 $ 1260802 $ 3912162

00 _____ _____ ~_~ - -_ _-- Total COMMUNITY CORRECTIONS ASSIST $ 4851916 $ 321048 $ 1260802 $ 3912162

NON RESIDENTIAL PROGRAM 093-000-1010 - CASH $ 991199 $ 381 $ 52990 $ 938590

-- ------ -----_ ------ ------ ---- - ------shyTotal NON RESIDENTIAL PROGRAM $ 991199 $ 381 $ 52990 $ 938590

EFTPSPAYROLL TAX CLEARING 094-000-1010 - CASH $ 000 $ 28200460 $ 28200460 $ 000

---_ --- ----- --- ---- shyTotal EFTPSPAYROLL TAX CLEARING $ 000 $ 28200460 $ 28200460 $ 000

PAYROLL FUND 095-000-1010 - CASH $ 477382 $ 151677469 $ 151792186 $ 362665

---- Total PAYROLL FUND $ 477382 $ 151677469 $ 151792186 $ 362665

COURT AT LAY_EXCESS STATE SUPPLEMENT 096-000-1010 CASH $ 76219 $ 320 $ $ 76539

---- --- _ ----

Total COURT AT LAY_EXCESS STATE SUPPLEMENT $ 76219 $ 320 $ 000 $ 76539

LEOSE TRAINING FUND 097-000-1010 - CASH $ 706601 $ 5763 $ 600000 $ 112364 097-000-1515 - MBIA 1072165 600878 1673043

Total LEOSE TRAINING FUND $ 1778766 $ 606641 $ 600000 $ 1785407

CHILD RESTRAINT STATE FEE FUND 098-000-1010 - CASH $ 339216 $ 93025 $ $ 432241

Prepared by the Tom Green County Auditors Office Page 18 of 56

VOL 74 PAGE 45middot1

Tom Green Auditor BUD GET A R Y A C C 0 U ~ TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page 11

Prey Mo Balance Receipts Disbursements Closing Balance

Total CHILD RESTRAINT STATE FEE FUND $ 339216 $ 93025 $ 000 $ 432241

CERT OF OBLIGATION1998I ampS 099-000-1010 - CASH $ 39702742 $ 1829946 $ 30000000 $ 11532688 099-000-1516 - FUNDS MANAGEMENT 12113 30000015 30012128

Total CERT OF OBLIGATION19981 ampS $ 39714855 $ 31829961 $ 30000000 $ 41544816

TAX ANTICIPATION NOTES 100middot000-1010 - CASH $ 000 $ $ $ 000

Total TAX ANTICIPATION NOTES $ 000 $ 000 $ 000 $ 000

TAX ANTICIPATION NOTE19981 amp S 101-000-1010 - CASH $ 399865 $ 159087 $ $ 558952 101-000-1516 - FUNDS MANAGEMENT 5726 007 5733

Total TAX ANTICIPATION NOTE1998I amp S $ 405591 $ 159094 $ 000 $ 564685

CONSTABLE PRCT 1 LEOSE TRAINING FUND 102-000-1010 - CASH $ 189570 $ 796 $ $ 190366

Total CONSTABLE PRCT 1 LEOSE TRAINING FUND $ 189570 $ 796 $ 000 $ 190366

CONSTABLE PRCT 2 LEOSE TRAINING FUND 103-0001010 - CASH $ 67859 $ 285 $ $ 68144

Total CONSTABLE PRCT 2 LEOSE TRAINING FUND $ 67859 $ 285 $ 000 $ 68144

CONSTABLE PRCT 3 LEOSE TRAINING FUND 104-000-1010 - CASH $ 234182 $ 85219 $ $ 319401

Total CONSTABLE PRCT 3 LEOSE TRAINING fUND $ 234182 $ 85219 $ 000 $ 319401

CONSTABLE PRCT 4 LEOSE TRAINING FUND 105-000-1010 - CASH $ 348971 $ 1466 $ $ 350437

Total CONSTABLE PRCT 4 LEOSE TRAINING FUND $ 348971 $ 1466 $ 000 $ 350437

COURT TRANSACTION FEE FUND JUSTICE COURTS 106-000-1010 CASH $ 109646 $ 184647 $ 200000 $ 94293 106-000-1515 MBIA 2212031 203344 2415375

Total COURT TRANSACTION FEE FUND JUSTICE COURTS $ 2321677 $ 387991 $ 200000 $ 2509668

GATES TRAINING LAB GRANT 107-000-1010 CASH $ 000 $ $ $ 000

Total GATES TRAINING LAB GRANT $ 000 $ 000 $ 000 $ 000

Prepared by the Tom Green County Auditors Office Page 19 of 56

VOL 7 4 PAGE 455

t bull d -

bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 3D 2002 Page 12

Prey Mo Balance Receipts bull Disbursements Closing Balance GATES PUBLIC INTERNET ACCESS GRANT

108-000-1010 - CASH $ 000 $ $ $ 000

Total GATES PUBLIC INTERNET ACCESS GRANT $ 000 $ 000 $ 000 $ 000

TCOMI 109-000-1010 - CASH $ 2831023 $ 900000 $ 1046921 $ 2684102

Total TCOMI $ 28310_23 $ 900000 $ 1046921 $ 26841 02

JUVENILE DEFERRED PROCESSING FEES 110-000-1010 - CASH $ 213506 $ 32046 $ $ 245552

Total JUVENilE DEFERRED PROCESSING FEES $ 213506 $ 32046 $ 000 $ 245552

COUNTY JUDGE EXCESS CONTRIBUTIONS 250016 111-000-1010 - CASH $ 131670 $ 639 $ 50980 $ 81329

Total COUNTY JUDGE EXCESS CONTRIBUTIONS 250016 $ 131670 $ 639 $ 50980 $ 81329

LOANSTAR LIBRARY GRANT 201-000-1010 - CASH $ 1186089 $ 4982 $ 762574 $ 428497

Total LOANSTAR LIBRARY GRANT $ 1186089 $ 4982 $ 762574 $ 428497

TROL 1I NGER FUND 202-000-1010 - CASH $ 000 $ $ $ 000

Total TROLLINGER FUND $ 000 $ 000 $ 000 $ 000

COURTHOUSE LANDSCAPING 301-000-1010 - CASH $ 10000 $ 005 $ $ 10005

Total COURTHOUSE LANDSCAPING $ 10000 $ 005 $ 000 $ 10005

SHERIFF FORFEITURE FUND 401-000-1010 CASH $ 000 $ 134208 $ $ 134208

Total SHERIFF fORFEITURE FUND $ 000 $ 134208 $ 000 $ 134208

TOTALS - ALL FUNDS $ 1418743651 $ 505902613 $ 614382938 $ 1310263326 =============== =============== =============== ===============

Prepared by the Tom Green County Auditors Office Page 20 of 56

VOL 14 PArtE 456

- -- -----_~ _____ ~ __ _M _____ ------~----~--~--------------- -----_- ~- ~-~ -- -~-~----- ----_ -- -- -- --- _-- - -_ _ shy

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page

_ __ _- - - --- - - --- -- - -- ---------- ----- -- -- -- _ - ------~--~---_ ------------ -- -----------shy

Account bullbullbullbullbull _bullbull _bullbull _ bullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3101 CURRENT TAX LEVY 11062266 11062266 14831884 1075659568 948891625 30567032 3 310-3102 DELINQUENT TAXES 140000 140000 4512523 19454660 19233388 -5454660 middot39 310-3191 PENALTY AND INTEREST 107000 107000 3753196 114621 18 8713074 -762118 middot7 320-3201 ALCOHOLIC BEVERAGES 30000 30000 579950 2587550 2240350 412450 14 320-3202 BUSINESS LICENSE AND PERMITS - 500 500 000 000 50000 100 320-3204 BUSINESS LICENSE AND PERMITS - 0 0 100000 200000 middot200000 u 330-3321 GENERAL SALES AND USE TAX 4450000 4450000 39768154 274545735 255412685 170454265 38 330-3327 STATE SHARED REVENUE-STATE SUPP 33900 33900 000 3390000 000 000 0 330-3328 MENTAL HEALTH UNIT 106000 106000 000 5852538 7273351 4747462 45 330-3329 CRISIS INTERVENTION PROGRAM GRA 75178 75178 000 3491799 3447566 4026001 54 330-3330 SAFE ampSOBER STEP PROGRAM 40000 40000 000 2317940 612141 1682060 42 330-3333 FAMILY VIOLENCE INVESTIGATOR 26870 26870 000 1277247 1288310 1409753 52 330-3335 PARENT AID PROGRAM GRANT 28066 28066 000 1544449 1254687 1262151 45 330-3336 SPOUSAL ABUSE VOLUNTEER PROGRAM 42335 42335 000 000 1099741 4233500 100 330-3337 CCl SUPPLEMENT 70000 70000 708218 5956400 5782612 1043600 15 330-3339 TEXAS NARCOTICS CONTROL PROGRAM 56332 56332 1200248 4658548 4584731 974652 17 330-3341 DOMESTIC VIOLENCE PROSECUTION U 80000 80000 000 4060473 3031236 3939527 49 330-3342 STEP PROGRAM REVENUE 0 0 000 000 000 000 330-3346 BINGO TAX 39000 39000 000 2846848 2599298 1053152 27 330-3347 LEOSE FEE 0 0 000 000 609 000 330-3348 CRIME VICTIM FUND 20000 20000 000 906388 919299 1093612 55 330-3349 CSCD FISCAL OFFICER SUPPLEMENT 7200 7200 182935 731740 720000 -11740 -2 330-3350 LEOCE FEES 0 0 000 000 886 000 330-3351 CRIMINAL JUSTICE PLANNING 375 375 000 000 5469 37500 100 330-3352 JUSTICE EDUCATION 2000 2000 000 99003 94785 100997 50 330-3353 MIXED BEVERAGE TAX 160000 160000 000 8089399 7958279 7910601 49 330-3354 FINANCIAL RESPONSIBILITY FUND 100 100 000 -450 2914 10450 105 330-3356 HUDPAYMENT IN LIEU OF TAXES 40000 40000 3157400 3557952 000 442048 11 330-3357 COUNTY JUDGE STATE SUPPLEMENT 10000 10000 000 1000000 434669 000 0 330-3358 TIME PAYMENT 7500 7500 188781 1363817 1641786 -613817 middot82 330-3359 INDIGENT LEGAL SERVICES 850 850 000 39520 41830 45480 54 330-3360 STATE SHARED REVENUE - ADA STAT 0 5803 000 000 580311 100 330-3361 FUGITIVE APPREHENSION FEES 5400 5400 000 255141 248269 284859 53 330-3363 JUVENILE CRIME ampDELINQUENCY FE 300 300 000 23317 12553 6683 22 330-3364 CONSOLIDATED COURT COSTS 28000 28000 000 1048310 1085669 1751690 63 330-3365 EMS CONTRACTSB 102 6000 6000 000 000 000 600000 100 330-3366 TOBACCO SETTLEMENT 61000 61000 000 2396841 14199933 3703159 61 330-3368 TIFB GRANT REIMBURSEMENT 0 0 150000 150000 7005300 -150000 uu 330-3369 AG CHILD SUPPORT REIMBURSEMENT 14000 14000 30227 3331 72 000 1066828 76 330middot3370 STATE ALIEN ASSISTANCE PROGRAM 0 37097 000 3709700 000 000 0 330middot3371 CVCOG EQUIPMENT GRANT 0 0 000 000 000 000 330-3372 FFVPU GRANT 62305 62305 000 2957456 2469817 3273044 53 330-3373 FFVIU GRANT 39200 39200 000 1756134 1576957 2163866 55 330-3374 FFVVA GRANT 46936 46936 000 2227334 1773032 2466266 53 330-3375 JUVENILE ACCOUNTABILITY INCENTI 17304 17304 000 000 612284 1730400 100 330middot3376 VICTIM-UITNESS ASSISTANCE PROGR 39400 39400 000 1910563 599872 2029437 52 330-3380 AG COURT COST REIMBURSEMENT 0 0 1135860 6791070 -6791070 330-3385 STATE SHARED REVENUE - COMMUNIT 0 0 000 50000 -50000

Prepared by the Tom Green County Auditors Office Page 21 of 56

457VOl

$amp dJ II

- shybull bull a

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUl 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 2

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 340-3400 TREASURER - FEES OF OFFICE o o 3000 86000 27020 -86000 340-3401 COUNTY JUDGEPROBATE 2500 2500 19000 186800 122400 63200 25 340-3402 COUNTY JUDGE 100 100 2715 4804 4976 5196 52 340-3403 COUNTY SHERIFF 90000 90000 902736 6448510 5544087 2551490 28 340-3404 COUNTY ATTORNEY 34000 34000 366126 2645510 2302971 754490 22 340-3405 COUNTY CLERK 460000 460000 3939686 35938703 33406364 10061297 22 340-3406 TAX ASSESSORCOLLECTOR FEES 375000 375000 3157365 27937215 27696957 9562785 26 340-3407 DISTRICT CLERK 200000 200000 1180156 8696187 12788755 11303813 57 340-3408 JUSTICE OF THE PEACE 12000 12000 96500 868600 924200 331400 28 340-3409 CONSTABLE 95000 95000 872400 7344251 6978642 2155749 23 340-3411 TAX CERTMOBILE HOME FEES 8000 8000 113400 718600 600200 81400 10 340-3420 FEES OF OFFICE - CO CLK TSRSR o deg 000 28543 28543 340-3421 JURY FEES 4000 4000 42000 268900 305500 131100 33 340-3422 ELECTION REVENUE 1800 1800 14950 2031 73 139553 -231 73 -13 340-3424 OFFICE RENT 6900 6900 1701 15 823755 4435425 133755 middot19 340-3425 CRT REPORTER FEESCNTY CLERK 12000 12000 100500 1018500 954000 181500 15 340-3426 CRT REPORTER FEESDIST CLERK 15000 15000 142500 1185000 1212600 315000 21 340-3427 CITY PRISONER REIMBURSEMENT 175000 175000 323900 5130081 4983520 12369919 71 340-3429 BOND FEES o deg 000 -25000 704 25000 340-3430 COPIER REVENUELIBRARY 17000 17000 114505 1199266 1247318 500734 29 340-3434 IMMIGRATION REIMBSHERIFF 10000 10000 42000 127800 534000 872200 87 340-3436 SHERIFFS ARREST FEES 30000 30000 105116 2095666 2041209 904334 30 340-3437 ARREST WARRANTS 65000 65000 397802 3823518 4996795 2676482 41 340-3438 PARKS 12000 12000 105300 805700 453500 394300 33 340-3440 ATTORNEY FEES 10000 10000 98562 809114 738582 90886 19 340-3441 COMPREHENSIVE REHABILITATION deg o 000 000 1624 000 340-3443 ENVIRONMENTAL CONTROL INSPECTIO 50000 50000 371000 2862500 1603500 2137500 43 340-3445 DUMPGROUND 30000 30000 129700 1304100 1406795 1695900 57 340-3446 JUSTICE CENTER DETENTION SVC 35000 35000 575664 2042400 3307500 1457600 42 340-3448 JP COURT COSTS 20000 20000 236788 1832285 1684539 167715 8 340-3449 DWI VIDEO 8000 8000 66670 465845 549527 334155 42 340-3450 DEF ADJUCATION FEES 30000 30000 208800 2469094 2858029 530906 18 340-3451 JAIL PHONE CONTRACT 80000 80000 981948 6211495 7238548 1788505 22 340-3453 LEMI FEE 10 10 000 000 318 1000 100 340-3457 MISDEMEANOR COURT COSTS 25 25 000 000 1113 2500 100 340-3466 JAIL PHONESHERIFFS OFFICE 70000 70000 690634 4368735 5091097 2631265 38 340-3467 FEDERAL PRISONER HOUSING CONTRA 350000 350000 940800 7778400 372000 27221600 78 340-3474 RECORDS MANAGEMENT o deg 000 000 000 000 340-3476 PRE-AUG97 COURT COST SVC FEE deg deg 000 9068 -9068 340-3477 CMI 10 SVC FEE o deg 000 18939 -18939 360-3601 FINESDISTRICT COURTS 150000 150000 1425270 11695211 10736727 3304789 22 360-3602 CNTY FINEJP COURTS 400000 400000 4604241 34148356 30179586 5851644 15 360-3603 CRTATLAW 200000 200000 1575375 15769225 16428914 4230775 21 360-3604 CRTATLAW 2 200000 200000 1686400 13720384 14297430 6279616 31 360-3605 BOND FORFEITURES 100000 100000 1150025 5092660 8820284 4907340 49 370-3701 DEPOSITORY INTEREST 12500 12500 278583 3205962 1889438 1955962 156 370-3703 INTEREST ON REPURCHASE o deg 000 000 464710 000 370-3704 INTEREST ON SECURITIES 47500 47500 000 1807065 5038075 2942935 62 370-3705 MBIA INTEREST 60000 60000 588000 3132978 8601125 2867022 48 370-3706 FUNDS MANAGEMENT INTEREST 7500 7500 385821 2698143 1457960 -1948143 -260 370-3709 CREDIT CARD SERVICE FEES o o -37831 37084 000 -37084

Prepared by the Tom Green County Auditors Office Page 22 of 56

VOL 7 4 PhGE 458

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 3

~ __ eM ______ M __ M ___ bull __ bull _______ bullbull _____ ~_ -_ --_ ------ ---_ _- ----_ -- _ _ ------_ - -- ---

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonth ly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 370-3713 SETTLEMENT PROCEEDS 0 50818 57578 5139378 000 -57578 1 380-3801 SALVAGE SALES 0 0 000 105000 1968041 -105000

390-3901 OTHER REVENUE - COMMUNITY SUPER 0 0 000 000 000 000

390-3902 ACCOUNTS PAYABLE DISCOUNTS 40 40 965 9064 3075 -5064 -127 390-3903 MISCELLANEOUS REVENUE 5000 5000 4075 107831 395335 392169 78 390-3904 TJPC PROBATION FEES 4000 4000 140000 943885 386500 -543885 -136 390-3907 DEFENSIVE DRIVING FEES 17500 17500 108800 1036125 1059100 713875 41 390-3908 JAIL COMMISSARY STALE CHECK REF 0 0 000 000 000 000

390-3910 DEFERRED PROSECUTION FEE 0 0 000 000 000 000

390-3912 FLOOO AREA SCHOOLROAD TR ACCT 4500 4500 000 201811 297815 248189 55 390-3913 LAYSUIT PROCEEDS 0 0 000 000 000

390-3914 CIVIL SETTLEMENT PROCEEDS 2220 2220 18500 166500 166500 55500 25 390-3916 FINGERPRINTING FEES 2000 2000 12000 107200 143800 92800 46 390-3917 NON-REGULAR INMATE TRANSPORT 0 0 10000 130000 000 -130000

390-3918 PRISONER DAMAGE REIMBURSEMENT 0 0 000 000 7264 000

390-3919 IHC REIMBLOCAL 120000 120000 2669666 14346770 6819053 -2346770 -20 390-3920 PRISONER MEDICAL REIMBURSEMENT 1000 1000 000 000 53615 100000 100 390-3923 JAIL MEAL TICKETS 0 0 000 000 000 000

390-3925 RESTITUTION REVENUE 0 0 000 9783 10368 9783 bullbullbullbull

390-3927 IHC STATE REIMBURSEMENT 235000 235000 000 558240 37214807 22941760 98 390-3947 OTHER REVENUE - SAHF HEALTHYISE 0 0 000 000 000 390-3960 CHILD SAFETY 150 150 000 10000 15208 5000 33 390-3961 AICCHAP FISCAL SERVICE FEE 1000 1000 18750 75000 75000 25000 25 390-3962 CCP FISCAL SERVICE FEE 2000 2000 44125 176500 177900 23500 12 390-3963 CRTC FISCAL SVC FEE amp REIMB 18158 18158 242770 971080 908540 844720 47 390-3964 TAIP FISCAL SERVICE FEE 0 0 000 000 000 000

390-3965 REFUNDS 0 0 000 90000 158 -90000 390-3967 CCRC FISCAL SERVICE FEE 0 0 8900 35600 37900 -35600 bullbull

390-3970 OTHER REVENUE - SNOP FISCAL SER 0 0 13900 55600 -55600 390-3973 SALE OF LAND 0 0 000 135000 5690 -135000

390-3975 COURTHOUSE SECURITY BAILIFF REI 39500 39500 000 000 000 3950000 100 390-3978 PROPERTY LEASES 1000 1000 000 52500 52500 47500 48

__ w _____ ________ _ -- --_ - -----_ ------_ ----- _------_ shyTOTAL GENERAL FUND 20894220 20987938 101817627 1712204272 1591135293 386589539 18

Prepared by the Tom Green County Auditors Office Page 23 of 56

VOL I 4PAnE 459

_c II rt

_I _

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

005 - ROAD ampBRIDGE PRECINCT 1 amp3 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 4

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Rev bullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3102 DELINQUENT TAXES - GENERAL PROP 100 100 1060 4642 5680 5358 54 310-3191 PENALTY amp INTEREST - GENERAL PR 100 100 2405 8907 8908 1093 11 330-3312 CRB FUND DISTRIBUTION 506000 506000 000 493264_50 50593303 1273550 3 340middot3410 ADDl FEES ROAD ampBRIDGE 450000 450000 3514795 32005935 31708875 12994065 29 370-3701 DEPOSITORY INTEREST 1500 1500 54796 358335 121482 -208335 -139 370-3703 INTEREST ON REPURCHASE 0 000 000 147093 000 370-3705 MBIA INTEREST 24000deg 24000 68826 508327 1563335 1891673 79 380-3801 SALVAGE SALES 0 0 000 000 2667890 000 380-3802 TX DEPT TRANSTRUCK YEIGHT FEE 15000 15000 -6500 337520 1211366 1162480 77 390-3902 ACCOUNTS PAYABLE DISCOUNTS 0 0 009 697 447 -697 390-3903 MISCELLANEOUS REVENUE 0 0 000 000 224722 000

- - - _ - - -

TOTAL ROAD ampBRIDGE PRECINCT 1 amp3 996700 996700 3635391 82550813 88253101 17119187 17

Prepared by the Tom Green County Auditors Office Page 24 of 56

4 PAIlE 460VOl

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

006 - ROAD amp BRIDGE PRECINCT 2 amp4 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Pltlge 5

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Month ly Rev bullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3102 DELINQUENT TAXES 100 100 1060 4645 5680 5355 54 310-3191 PENALTY amp INTEREST - GENERAL PR 100 100 2405 8905 8912 1095 11 330-3312 CRB FUND DISTRIBUTION 506000 506000 000 49326450 50593297 1273550 3 340-3410 ADDL FEES ROAD amp BRIDGE 450000 450000 3514795 32005935 31708875 12994065 29 370-3701 DEPOSITORY INTEREST - INTEREST 1500 1500 48461 298321 133225 -148321 -99 370-3703 INTEREST ON REPURCHASE - INTERE 0 0 000 000 221332 000 370-3705 MBIA INTEREST 24000 24000 93733 640063 1626460 1759937 73 380-3801 SALVAGE SALES 0 0 000 25150 270909 -25150 380-3802 TX DEPT TRANSTRUCK YEIGHT FEE 15000 15000 63800 491120 1346551 1008880 67 390-3902 ACCOUNTS PAYABLE DISCOUNTS 0 0 030 150 055 -150 390-3903 MISCELLANEOUS REVENUE 0 0 000 000 000 000

- --_ --- ---- ------ - _------ - ----_ -----shy-~-------

TOTAL ROAD ampBRIDGE PRECINCT 2 amp4 996700 996700 3724284 82800739 85915296 16869261 17 _-_ - - - --- -_ _-_

TOTAL FOR REPORTED FUNDS 22887620 22981338 109177302 1877555824 1765303690 420577987 18 ============ ============ ============== ============== ============== ============== =====

Prepared by the Tom Green County Auditors Office Page 25 of 56

461VOl

- r

raquo n_ bull bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page

001 GENERAL FUND - COMMISSIONERS COURT Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bull Encumbrances HD Exp + Enc UnEnc Balance Rm 001-0101 SALARYELECTED OFFIC 116104 116104 967536 8707824 000 8707824 2902576 25 001-0103 SALARYASSISTANTS 40874 40874 340612 3065508 000 3065508 1021892 25 001-0201 FICAMEDICARE 14054 14054 113466 1021222 000 1021222 384178 27 001-0202 GROUP HOSPITAL INSUR 15000 15000 116808 1051497 000 1051497 448503 30 001-0203 RETIREMENT 13865 13865 114662 1042536 000 1042536 343964 25 001middot0301 OFFICE SUPPLIES 850 850 3500 44619 000 44619 40381 48 001-0388 CELLULAR PHONEPAGER 650 650 4995 50764 000 50764 14236 22 001-0403 BOND PREMIUMS o o 000 000 000 000 000 001-0405 DUES ampSUBSCRIPTIONS 200 200 000 17523 000 17523 2477 12 001-0427 AUTO ALL~ANCE 26730 26730 222750 2004750 000 2004750 668250 25 001-0428 TRAVEL ampTRAINING 7200 7200 6820 501651 33000 534651 185349 26 001-0475 EQUIPMENT o o 000 000 000 000 000

TOTAL COMMISSIONERS COURT 235527 235527 1891149 17507894 33000 17540894 6011806 26

001 - GENERAL FUND - PURCHASING

002-0105 SALARYEMPLOYEES 30183 30183 251520 2263680 000 2263680 754620 25 002-0109 SALARYSUPERVISOR 26879 26879 213066 1917594 000 1917594 770306 29 002-0201 FICAMEDICARE 4365 4365 35540 319860 000 319860 116640 27 002-0202 GROUP HOSPITAL INSUR 10800 10800 86538 807838 000 807838 272162 25 002-0203 RETIREMENT 4307 4307 34796 316374 000 316374 114326 27 002-0301 OFFICE SUPPLIES 400 400 2019 25095 000 25095 14905 37 002-0335 AUTO REPAIR FUEL E 700 700 7392 45160 000 45160 24840 35 002-0388 CELLULAR PHONEPAGER 315 315 10259 50878 000 50878 -19378 -62 002-0391 UNIFORMS 360 360 6655 37065 000 37065 -1065 -3 002-0405 DUES amp SUBSCRIPTIONS 465 465 29000 53000 29000 82000 -35500 -76 002-0428 TRAVEL amp TRAINING 800 1330 000 178209 000 178209 -45209 middot34 002-0429 INCOUNTY TRAVEL 240 240 000 2460 000 2460 21540 90 002-0435 BOOKS 30 30 000 3400 000 3400 -400 -13 002-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL PURCHASING 79844 80374 676785 6020613 29000 6049613 1987787 25

DOl - GENERAL FUND - COUNTY CLERK

003-0101 SALARYELECTED OFFIC 42968 42968 358066 3222594 000 3222594 1074206 25 003-0104 SALARYCHIEF DEPUTY o 24938 207814 1870326 000 1870326 623474 25 003-0105 SALARYEMPLOYEES 320453 295515 2673566 23206944 000 23206944 6344556 21 003middot0108 SALARYPARTTIME o a 000 000 000 000 000 003-0109 SALARYSUPERVISOR 24934 24934 000 311721 000 311721 2181679 87 003-0201 FICAMEDICARE 29734 29734 246256 2166049 000 2166049 807351 27 003-0202 GROUP HOSPITAL INSUR 73800 73800 535317 4472475 000 4472475 2907525 39 003middot0203 RETIREMENT 29336 29336 242848 2166687 000 2166687 766913 26 003-0301 OFFICE SUPPLIES 30000 30000 35946 2130827 19872 2150699 849301 28 003-0385 INTERNET SERVICE 120 120 000 5730 000 5730 6270 52 003-0403 BOND PREMIUMS 3500 3500 000 000 000 000 350000 100 003-0405 DUES ampSUBSCRIPTIONS 589 589 000 57895 000 57895 1005 2 003-0427 AUTO ALLOYANCE 330 330 2750 24750 000 24750 8250 25

Prepared by the Tom Green County Auditors Office Page 26 of 56

VOL 7 4 Ph[)E 462

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 2

001 - GENERAL FUND - COUNTY CLERK Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 003-0428 TRAVEL ampTRAINING 2500 2500 000 190459 000 190459 59541 24 003-0436 MICROFILMING 8000 8000 000 465836 000 465836 334164 42 003-0442 BIRTH CERTIFICATES 14000 14000 124074 751764 000 751764 648236 46 003-0470 CAPITALIZED EQUIPMEN o 0 000 000 000 000 000

003-0475 EQUIPMENT 6500 6500 000 289437 000 289437 360563 55 003-0514 SPECIAL PROJECTS o 0 000 000 000 000 000

TOTAL COUNTY CLERK 586764 586764 4426637 413334_94 19872 41353366 17323034 30

001 - GENERAL FUND - VETERANS SERVICE

005-0102 SALARYDISTRICT JUDG 25553 o 000 000 000 000 000

005-0105 SALARYEMPLOYEES 19627 19627 158434 1464989 000 1464989 497711 25 005-0109 SALARYSUPERVISOR o 24938 207814 1870326 000 1870326 623474 25 005-0201 FICAMEDICARE 3517 3470 28326 258279 000 258279 88721 26 005-0202 GROUP HOSPITAL INSUR 7200 7200 28846 461626 000 461626 258374 36 005-0203 RETIREMENT 3470 3422 27926 256836 000 256836 85364 25 005-0301 OFFICE SUPPLIES 500 500 000 23077 000 23077 26923 54 005-0335 AUTO REPAIR FUEL E 500 500 1816 34273 000 34273 15727 31 005-0388 CELLULAR PHONEPAGER 220 220 1795 17876 000 17876 4124 19 005-0427 AUTO ALLOWANCE 792 792 6600 59400 000 59400 19800 25 005-0428 TRAVEL ampTRAINING 900 900 000 103080 000 103080 -13080 -15 005-0469 SOFTWARE EXPENSE 150 150 000 15000 000 15000 000 0

TOTAL VETERANS SERVICE 62429 61719 461557 4564762 000 4564762 1607138 26

001 - GENERAL FUND - COURT COLLECTIONS

006-0105 SALARYEMPLOYEES 27662 27662 191848 2035762 000 2035762 730438 26 006-0109 SALARYSUPERVISOR 19013 19013 158434 1425906 000 1425906 475394 25 006-0201 FICAMEDICARE 3571 3571 26796 264817 000 264817 92283 26 006-0202 GROUP HOSPITAL INSUR 10800 10800 57692 721285 000 721285 3587 _15 33 006-0203 RETIREMENT 3522 3522 26235 261962 000 261962 90238 26 006-0301 OFFICE SUPPLIES 1500 1500 9125 114546 000 114546 35454 24 006-0335 AUTO REPAIR FUEL E o o 000 000 000 000 000

006-0400 PROFESSIONAL SERVICE o o 5775 14225 000 14225 -14225

006-0401 APPRAISAL DISTRICT o o 000 000 000 000 000

006-0405 DUES ampSUBSCRIPTIONS 250 250 000 9500 000 9500 15500 62 006-0428 TRAVEL ampTRAINING 1000 1000 8710 48710 000 48710 51290 51 006-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

006-0475 EQUIPMENT o o 000 000 000 000 000

TOTAL COURT COLLECTIONS 67318 67318 484615 4896713 000 4896713 1835087 27

001 - GENERAL FUND - PERSONNEL

007-0105 SALARYEMPLOYEES 32074 32074 238840 2306310 000 2306310 901090 28 007-0109 SALARYSUPERVISOR 29653 29653 247108 2223972 000 2223972 741328 25

Prepared by the Tom Green County Auditors Office Page 27 of 56

VOL 74 PAGE 463

__ bull r tg r

II1II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 3

001 - GENERAL FUND - PERSONNEL Account bullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Monthly Exp bull YTD Expenses bullbull Encumbrances nD Exp + Enc UnEnc Balance Rm 007-0201 FICAMEDICARE 4722 4722 36912 344395 000 344395 127805 27 007-0202 GROUP HOSPITAL INSUR 10800 10800 86538 750131 000 750131 329869 31 007middot0203 RETIREMENT 4659 4659 36398 342867 000 342867 123033 26 007-0301 OFFICE SUPPLIES 1000 1000 6530 44330 000 44330 55670 56 007-0306 EDUCATION MATERIALS 700 700 000 44910 33541 78451 8451 middot12 007-0405 DUES ampSUBSCRIPTIONS 200 200 000 000 000 000 20000 100 007-0423 CONTRACTOR FEES o o 19872 19872 000 19872 -19872 007-0428 TRAVEL amp TRAINING 750 750 000 50450 000 50450 24550 33 007-0475 EQUIPMENT o o 000 000 000 000 000 O

TOTAL PERSONNEL 84558 84558 672198 6127237 33541 6160778 2295022 27

001 GENERAL FUND INFORMATION TECHNOLOGY

008-0105 SALARYEMPLOYEES 53304 53304 213418 3700587 000 3700587 1629813 31 008-0108 SALARYPARTTIME 22786 22786 133500 1712432 000 1712432 566168 25 008middot0109 SALARYSUPERVISOR 38500 38500 280621 2315677 000 2315677 1534323 40 008-0201 FICAMEDICARE 8766 8766 46586 577913 000 577913 298687 34 008-0202 GROUP HOSPITAL INSUR 14400 14400 57692 894376 000 894376 545624 38 008-0203 RETIREMENT 8649 8649 47003 585415 000 585415 279485 32 008-0301 OFFICE SUPPLIES 1450 1315 4999 58153 000 58153 73347 56 008-0309 COMPUTER SUPPLIES 25660 25660 5694 841544 889415 1730959 835041 33 008-0388 CELLULAR PHONEPAGER 650 650 7370 82740 000 82740 -17740 -27 008middot0405 DUES ampSUBSCRIPTIONS 250 250 000 000 5000 5000 20000 80 008-0428 TRAVEL ampTRAINING 6000 6000 000 87420 000 87420 512580 85 008-0429 INCOUNTY TRAVEL 500 500 5100 21780 000 21780 28220 56 008-0445 SOFTWARE MAINTENANCE 172068 172068 3901250 15605000 000 15605000 1601800 9 008-0449 COMPUTER EQUIPMENT M 3400 3400 000 251244 000 251244 88756 26 008-0469 SOFTWARE EXPENSE 27450 27450 500000 2245999 350000 2595999 149001 5 008-0470 CAPITALIZED EQUIPMEN 20150 20150 000 1207600 000 1207600 807400 40 008-0475 EQUIPMENT o 135 000 13355 000 13355 145 1 008-0482 CAPITALIZED SOFTWARE o o 000 000 000 000 000 008-0514 SPECIAL PROJECTS 50000 50000 418151 2177213 18167 2195380 2804620 56 008middot0678 CONTRACT SERVICE FOR 13900 13900 000 1046500 000 1046500 343500 25

TOTAL INFORMATION TECHNOLOGY 467883 467883 5621384 33424948 1262582 34687530 12100770 26

001 GENERAL FUND - NON DEPARTMENTAL

009-0204 WORKERS COMPENSATION 104957 104957 -2814700 457908 000 457908 10037792 96 009-0205 UNEMPLOYMENT INSURAN 13254 13254 000 -802320 000 -802320 2127720 161 009-0216 HEALTH INSURANCE RUN 200000 200000 86521 23010011 000 23010011 -3010011 -15 009-0301 OFFICE SUPPLIES 5000 4843 -74494 244793 96450 341243 143057 30 009middot0302 COPIER SUPPLIESLEAS 30000 30000 416999 1952125 154100 2106225 893775 30 009middot0347 PORTS TO PLAINS COAL 10624 10624 1062353 1062353 000 1062353 047 0 009-0348 COURTHOUSE PRESERVAT o o 000 000 000 000 000 009-0358 SAFETY EQUIPMENT 1500 1500 21707 281337 000 281337 -131337 middot88 009-0386 MEETINGS ampCON FERENC 500 500 000 130568 075 130643 -80643 161 009-0388 CELLULAR PHONEPAGER o 157 000 15700 000 15700 000 0

Prepared by the Tom Green County Auditors Office Page 28 of 56

VOL 7 4 PAliE 464

_-------_ ----~--~---------------------------~--- --~- --------------~- ~ ~

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures Budget ys Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 4 ---------------------------_ _------------------------------- _------------------------------------------------------- _ _------shy

001 - GENERAL FUND - NON DEPARTMENTAL Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullMonthly Exp YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEnc Balance Rm 009-0391 UNIFORMS 0 0 000 000 000 0_00 000 009-0401 APPRAISAL DISTRICT 294899 294899 2248700 22837500 000 22837500 6652400 23 009-0402 LIABILITY INSURANCE 250000 250000 000 22115928 000 22115928 2884072 12 009-0404 RECORDS MANAGEMENT 0 0 000 000 000 000 000 009-0405 DUES ampSUBSCRIPTIONS 1250 1250 30000 120000 000 120000 5000 4 009-0407 LEGAL REPRESENTATION 60000 60000 82342 1612304 000 1612304 4387696 73 009-0408 INDEPENOENT AUDIT 46000 46000 000 3500000 000 3500000 1100000 24 009-0412 AUTOPSIES 25000 25000 359233 2044247 000 2044247 455753 18 009-0419 CENSUS 2000 0 0 000 000 000 000 000 009-0420 TELEPHONE 80000 80000 724328 5360475 23500 5383975 2616025 33 009-0421 POSTAGE 85000 85000 1584269 8299481 1527500 9826981 -1326981 -16 009-0424 ECONOMIC DEVELOPMENT 20000 20000 000 2000000 000 2000000 000 0 009-0430 PUBLIC NOTICESPOSTI 9600 9600 217965 1285036 000 1285036 -325036 middot34 009-0431 EMPLOYEE MEOICAL 6000 6000 103700 303575 9000 312575 287425 48 009-0435 BOOKS 6500 6500 000 287774 000 287774 362226 56 009-0444 BANK SVC CHARGES 0 0 395196 3183179 000 31831 79 -3183179 009-0450 OFFICE MACHINE MAINT 10000 10000 84436 471023 142165 613188 386812 39 009-0459 COPY MACHINE RENTAL 42752 42752 373978 3087320 132857 32201 77 1055023 25 009-0468 RURAL TRANSPORTATION 14408 14408 000 1440800 000 1440800 000 0 009-0470 CAPITALIZEO EQUIPMEN 0 0 000 000 000 000 000 009-0471 COG DUES 5201 5201 000 492290 000 492290 27810 5 009-0475 EQUIPMENT 2500 2500 96625 227913 000 227913 22087 9 009-0480 TX ASSOCIATION OF CO 1765 1765 000 319000 000 319000 -142500 -81 009-0495 TEXAS HISTORICAL COM 3500 3500 000 350000 000 350000 000 0 009-0508 WATER CONSERVATION 3000 3000 000 300000 000 300000 000 0 009-0527 0 0 000 000 000 000 000 009-0544 CREDIT CARD SERVICE 0 0 6000 19690 000 19690 -19690 009-0551 SALES TAX DEBT PAYME 39600 39600 330000 2970000 000 2970000 990000 25 009-0675 PROFESSIONAL FEES 12000 20161 460250 4084198 9297 4093495 -2077361 103 009-0801 ADMINISTRATIVE FEE 5500 5500 51700 344600 000 344600 205400 37

_ _ - - - -_ shy --------- --- ---------_ _- -------------- -------------- ----~~- ~-- - -- shyTOTAL NON DEPARTMENTAL 1390310 1398471 5847108 113408808 2094944 115503752 24343382 17

001 - GENERAL FUND - RECORDS MANAGEMENT

010-0102 SALARYDISTRICT JUDG 3600 3600 30000 270000 000 270000 90000 25 010-0201 FICAMEOICARE 275 275 2296 20664 000 20664 6836 25 010-0202 GROUP HOSPITAL INSUR 0 0 000 000 000 000 000 010-0203 RETIREMENT 272 272 2248 20436 000 20436 6764 25 010-0301 OFFICE SUPPLIES 200 200 9999 9999 000 9999 10001 50 010-0428 TRAVEL ampTRAINING 500 500 24980 24980 000 24980 25020 50

_ _- -------------shy----------- ----------- -------------- -------------- -------_ _-_ _--_ TOTAL RECORDS MANAGEMENT 4847 4847 69523 346079 000 346079 138621 29

001 - GENERAL FUND COUNTY JUDGE

011-0101 SALARYELECTED OFFIC 50825 50825 423542 3811878 000 3811878 1270622 25 011-0105 SALARYEMPLOYEES 26909 26909 224246 2018214 000 2018214 672686 25 011-0125 JUVENILE BOARD 1200 1200 10000 90000 000 90000 30000 25

Prepared by the Tom Green County Auditors Office Page 29 of 56

Ij 4pqCVOL I I All 465

bull r bull sf

shy

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 5

001 - GENERAL FUND - COUNTY JUDGE Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bullbull YTD Expenses Encumbrances no Exp + Enc UnEnc Balance Y~m 011-0132 SALARYSTATE SUPPLEM 10000 10000 83334 750006 000 750006 249994 25 011-0201 FICAMEDICARE 7309 7309 57186 514954 000 514954 215946 30 011-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 011-0203 RETIREMENT 7210 7210 59630 542160 000 542160 178840 25 011-0301 OFFICE SUPPLIES 900 900 8434 57485 000 57485 32515 36 011-0388 CELLULAR PHONEPAGER 500 500 4665 33976 000 33976 16024 32 011-0403 BOND PREMIUMS 0 0 000 000 000 000 000 011-0405 DUES amp SUBSCRIPTIONS 250 250 000 27500 000 27500 -2500 -10 011-0427 AUTO ALLOYANCE 6600 6600 55000 495000 000 495000 165000 25 011-0428 TRAVEL amp TRAINING 1500 1500 000 86493 16500 102993 47007 31 011-0435 BOOKS 600 600 000 33512 000 33512 26488 44 011-0496 NOTARY BOND o o 000 7100 000 7100 -7100

TOTAL COUNTY JUDGE 121003 121003 983729 8987596 16500 9004096 3096204 26

001 - GENERAL FUND DISTRICT COURT

012-0101 SALARYELECTED OFFIC 28733 28733 239444 2154996 000 2154996 718304 25 012-0102 SALARYDISTRICT JUDG 245109 330931 2791710 25069941 000 25069941 8023159 24 012-0105 SALARYEMPLOYEES o o 000 000 000 000 000 012-0108 SALARYPARTTIME 4548 4548 000 55461 000 55461 399339 88 012-0110 SALARYAPPT - COMM C 213767 127945 1066206 9595842 000 9595842 3198658 25 012-0118 SALARYPARTTIME COUR 2500 2500 000 000 000 000 250000 100 012-0125 JUVENILE BOARD 4800 4800 40000 360000 000 360000 120000 25 012-0201 FICAMEDICARE 38017 38017 306431 2756827 000 2756827 1044873 27 012-0202 GROUP HOSPITAL INSUR 51600 51600 407174 3665286 000 3665286 1494714 29 012-0203 RETIREMENT 37508 37508 3071 17 2773514 000 2773514 977286 26 012-0301 OFFICE SUPPLIES 7000 7000 45539 320202 000 320202 379798 54 012-0395 BAILIFF UNIFORMS o o 000 000 000 000 000 012-0402 LIABILITY INSURANCE 7340 7340 000 188730 000 188730 545270 74 012-0403 BOND PREMIUMS o o 000 000 000 000 000 012-0405 DUES ampSUBSCRIPTIONS 1200 1200 000 85900 000 85900 34100 28 012-0410 ASSESSED ADMINISTRAT 9361 9361 -313038 780700 000 780700 155400 17 012-0411 REPORTING SERVICE 20000 20000 542985 2029520 000 2029520 -29520 -1 012-0428 TRAVEL amp TRAINING 7000 7000 106418 284124 000 284124 415876 59 012middot0435 BOOKS 8500 8500 80681 1324039 000 1324039 474039 -56 0120470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 0120475 EQUIPMENT 4000 4000 000 32281 000 32281 367719 92

TOTAL DISTRICT COURT 690983 690983 5620667 51477363 000 51477363 17620937 26

001 - GENERAL FUND - DISTRICT ATTORNEY

013-0101 SALARYELECTED OFFle 12915 12915 107622 968598 000 968598 322902 25 013middot0103 SALARYASSISTANTS 230668 230668 1922226 17060474 000 17060474 6006326 26 013-0105 SALARYEMPLOYEES 198187 198187 1651562 14847494 000 14847494 4971206 25 013-0108 SALARYPARTTIME 13325 13325 107164 937099 000 937099 395401 30 013-0132 SALARYSTATE SUPPLEM o 2960 34000 222390 000 222390 73610 25 013-0201 FICAMEDICARE 34343 34569 282042 2510175 000 25101 75 946769 27

Prepared by the Tom Green County Auditors Office Page 30 of 56

VOL 14- PAGE 466

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 6

001 - GENERAL FUND - DISTRICT ATTORNEY Account bullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 013-0202 GROUP HOSPITAL INSUR 50400 50400 374998 3433274 000 3433274 1606726 32 013-0203 RETIREMENT 34348 34577 286313 2575350 000 2575350 882301 26 013-0301 OFFICE SUPPLIES 5000 5000 18975 384158 16817 400975 99025 20 013-0335 AUTO REPAIR FUEL E 500 500 11728 50547 000 50547 -547 -1 013-0403 BOND PREMIUMS 0 0 000 000 000 000 000

013-0435 BOOKS 6500 6500 000 876361 000 876361 -226361 -35

TOTAL DISTRICT ATTORNEY 586186 589601 4796630 43865920 16817 43882737 15077358 26

001 - GENERAL FUND - DISTRICT CLERK

014-0101 SALARYELECTED OFFIC 44062 44062 367184 3304656 000 3304656 110154425 014-0104 SALARYCHIEF DEPUTY o 51212 426764 3840876 000 3840876 1280324 25 014-0105 SALARYEMPLOYEES 175548 175548 1462894 13164624 000 13164624 4390176 25 014-0108 SALARYPARTTIME 11871 11871 103200 890850 000 890850 296250 25 014-0109 SALARYSUPERVISOR 51212 o 000 000 000 000 000

014-0201 FICAMEDICARE 21651 21651 174160 1567829 000 1567829 597271 28 014-0202 GROUP HOSPITAL INSUR 46800 46800 374998 3375567 000 3375567 1304433 28 014-0203 RETIREMENT 21361 21361 169246 1538692 000 1538692 597408 28 014-0301 OFFICE SUPPLIES 22340 22340 208038 1869643 46082 1915725 318275 14 014-0405 DUES amp SUBSCRIPTIONS 120 120 000 11150 000 11150 850 7 014-0427 AUTO ALLOWANCE 330 330 2750 24750 000 24750 8250 25 014-0428 TRAVEL amp TRAINING 1650 1650 33000 165804 000 165804 -804 -0 014-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

014-0475 EQUIPMENT o o 000 000 000 000 000

014-0514 SPECIAL PROJECTS 1000 1000 000 000 000 000 100000 100

TOTAL DISTRICT CLERK 397945 397945 3322234 29754441 46082 29800523 9993977 25

001 - GENERAL FUND - JUSTICE OF THE PEACE

015-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 015-0105 SALARYEMPLOYEES 33663 33663 280518 2524662 000 2524662 841638 25 015-0201 FICAMEDICARE 5172 5172 43096 387864 000 387864 129336 25 015-0202 GROUP HOSPITAL INSUR 10800 10800 85163 732194 000 732194 347806 32 015-0203 RETIREMENT 5102 5102 42194 383634 000 383634 126566 25 015-0301 OFFICE SUPPLIES 2000 2000 15551 194000 13722 207722 -7722 -4 015-0388 CELLULAR PHONEPAGER 250 250 1795 15097 000 15097 9903 40 015-0403 BOND PREMIUMS o o 000 000 000 000 000

015-0427 AUTO ALLOWANCE 4125 4125 34376 309384 000 309384 103116 25 015-0428 TRAVEL amp TRAINING 1100 1100 000 76608 000 76608 33392 30 015-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 92027 92027 751151 6859565 13722 6873287 2329413 25

001 - GENERAL FUND - JUSTICE OF THE PEACE 2

016-0101 SALARYELECTED OFFIC 31097 31097 259142 2332278 000 2332278 777422 25

Prepared by the Tom Green County Auditors Office Page 31 of 56

VOL 467

bull t bull bull qd

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 7

001 - GENERAL FUND - JUSTICE OF THE PEACE 2 Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonthly Exp bullbull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 016-0105 SALARYEMPLOYEES 33712 33712 280938 2528442 000 2528442 842758 25 016-0201 FICAMEDICARE 5273 5273 41248 371260 000 371260 156040 30 016-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 016-0203 RETIREMENT 5203 5203 43026 391206 000 391206 129094 25 016-0301 OFFICE SUPPLIES 1800 1800 11965 84925 000 84925 95075 53 016middot0388 CELLULAR PHONEPAGER 250 250 1795 15540 000 15540 9460 38 016-0427 AUTO ALLOYANCE 4125 4125 34376 309384 000 309384 103116 25 016-0428 TRAVEL amp TRAINING 1900 1900 66455 168852 000 168852 21148 11

TOTAL JUSTICE OF THE PEACE 2 94160 94160 825483 6980864 000 6980864 2435136 26

001 - GENERAL FUND - JUSTICE OF THE PEACE 3

017-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 017-0105 SALARYEMPLOYEES 35755 35755 297958 2681622 000 2681622 893878 25 017-0201 FICAMEDICARE 5332 5332 41904 377165 000 377165 156035 29 017-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 017-0203 RETIREMENT 5260 5260 43500 395514 000 395514 130486 25 017-0301 OFFICE SUPPLIES 1000 1000 25478 87817 000 87817 12183 12 017-0388 CELLULAR PHONEPAGER 250 250 4406 38318 000 38318 -13318 -53 017-0427 AUTO ALLOWANCE 4125 4125 34376 309384 000 309384 1031 16 25 017-0428 TRAVEL ampTRAINING 1100 1100 000 20460 000 20460 89540 81 017-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 3 93437 93437 782618 6925379 000 6925379 2418321 26

001 - GENERAL FUND - JUSTICE OF THE PEACE 4

018-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 018-0105 SALARYEMPLOYEES 21509 21509 179236 1613124 000 1613124 537776 25 018-0108 SALARYPARTTIME 7995 7995 69495 625632 000 625632 173868 22 018-0201 FICAMEDICARE 4854 4854 40187 361693 000 361693 123707 25 018-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 018-0203 RETIREMENT 4788 4788 39813 361998 000 361998 116802 24 018-0301 OFFICE SUPPLIES 1200 1200 23833 100032 000 100032 19968 17 018-0388 CELLULAR PHONEPAGER 250 250 1941 19671 000 19671 5329 21 018-0427 AUTO ALLOYANCE 4125 4125 34376 309384 000 309384 103116 25 018-0428 TRAVEL ampTRAINING 1100 1100 000 28500 000 28500 81500 74 018-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 4 82836 82836 695031 6175474 000 6175474 2108126 25

DOl - GENERAL FUND DISTRICT COURTS

019-0413 COURT APPOINTED AT TO 475000 475000 5149367 40249078 000 40249078 7250922 15 019-0414 JURORS 45000 45000 377300 3240800 000 3240800 1259200 28 019-0425 WITNESS EXPENSE 12500 12500 358700 2605692 000 2605692 -1355692 108 019-0483 JURORSMEALS ampLODGI 5500 5500 69747 466696 000 466696 83304 15

Prepared by the Tom Green County Auditors Office Page 32 of 56

(-lt-j4 lt 468 V~btVOL

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget ys Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 3~ 2002 Page 8

001 - GENERAL FUND - DISTRICT COURTS Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bullbull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 019-0491 SPECIAL TRIALSCAPIT 175000 175000 707562 2877363 000 2877363 14622637 84 019-0580 PSYCHOLOGICAL EXAMS 0 0 252000 1537000 000 1537000 -1537000

TOTAL DISTRICT COURTS 713000 713000 6914676 50976629 000 50976629 20323371 29

001 GENERAL FUND - COUNTY COURT AT LAU I

020-0101 SALARYELECTED OFFIC 93432 93432 7785_98 7007382 000 7007382 2335818 25 020-0105 SALARYEMPLOYEES 24087 o 000 000 000 000 000 020-0110 SALARYAPPT COMM C o 24087 200730 1806570 000 1806570 602130 25 020-0129 SALARYCRT AT LAU SU o o 000 000 000 000 000 020-0201 FICAMEDICARE 8990 8990 74624 603021 000 603021 295979 33 020-0202 GROUP HOSPITAL INSUR 7200 7200 28846 461626 000 461626 258374 36 020-0203 RETIREMENT 8870 8870 73350 669442 000 669442 217558 25 020-0214 SALARY SETTLEMENT o o 000 000 000 000 000 020-0301 OFFICE SUPPLIES 800 800 28118 81157 6258 87415 middot7415 -9 020-0402 LIABILITY INSURANCE 1050 1050 000 000 000 000 1 050 00 100 020-0405 DUES ampSUBSCRIPTIONS 300 300 000 2500 000 2500 27500 92 020-0410 ASSESSED ADMINISTRAT o o 000 000 000 000 000 020-0420 TELEPHONE 20 20 000 000 000 000 2000 100 020-0428 TRAVEL ampTRAINING 1500 1500 15000 30000 000 30000 120000 80 020-0435 BOOKS 200 200 3000 24075 6950 31025 -11025 -55 020-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL COUNTY COURT AT LAU I 146449 146449 1202266 10685773 13208 10698981 3945919 27

001 GENERAL FUND - COUNTY COURT AT LAU II

021-0101 SALARYELECTED OFFIC 93432 93432 778598 7007382 000 7007382 2335818 25 021-0105 SALARYEMPLOYEES 24087 o 000 000 000 000 000 021-0110 SALARYAPPT - COMM C o 24087 200730 1806570 000 1806570 602130 25 021-0129 SALARYCRT AT LAU SU o o 000 000 000 000 000 021-0201 FICAMEDICARE 8990 8990 73398 605473 000 605473 293527 33 021-0202 GROUP HOSPITAL INSUR 7200 7200 30511 276369 000 276369 443631 62 021-0203 RETIREMENT 8870 8870 73350 669442 000 669442 217558 25 021-0214 SALARY SETTLEMENT o o 000 000 000 000 000 021-0301 OFFICE SUPPLIES 1100 1100 4946 41349 000 41349 68651 62 021-0388 CELLULAR PHONEPAGER o o -32913 000 37475 37475 -37475 021-0402 LIABILITY INSURANCE 1050 1050 000 107350 000 107350 -2350 -2 021-0403 BOND PREMIUMS o o 000 000 000 000 000 021-0405 DUES ampSUBSCRIPTIONS 350 350 3000 32000 000 32000 3000 9 021-0410 ASSESSED ADMINISTRAT o o 000 0_00 000 000 000 021-0428 TRAVEL ampTRAINING 1500 1500 -41183 111596 000 111596 38404 26 021-0435 BOOKS 400 400 -300451 40000 000 40000 000 0 021-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL COUNTY COURT AT LAU II 146979 146979 789986 10697531 37475 10735006 3962894 27

Prepared by the Tom Green County Auditors Office Page 33 of 56

VOL 74 PhGE 469

t t t

___

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 9

001 - GENERAL FUND - TX NARCOTICS CONTROL PROGRAM Account bullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullYTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 022-0102 SALARYDISTRICT JUDG 57740 0 000 000 000 000 000 022-0103 SALARYASSISTANTS 0 57740 481170 4236642 000 4236642 1537358 27 022-0132 SALARYSTATE SUPPLEM 0 1350 4000 75092 000 75092 59908 44 022-0201 FICAMEDICARE 4417 4520 35202 312172 000 312172 139856 31 022middot0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 022middot0203 RETIREMENT 4358 4462 36321 326172 000 326172 120050 27 022middot0204 YORKERS COMPENSATION 118 118 000 000 000 000 11800 100 022middot0205 UNEMPLOYMENT INSURAN 133 133 000 000 000 000 13300 100 022middot0463 PLEDGE TO TX NARC CO o o 000 000 000 000 000

TOTAL TX NARCOTICS CONTROL PR 70366 71924 585539 5209737 000 5209737 1982613 28

001 GENERAL FUND - FELONY FAMILY VIOLENCE PROSECUTION UNIT

023middot0103 SALARYASSISTANTS 0 48175 411492 3623156 000 3623156 1194344 25 023-0105 SALARYEMPLOYEES 57400 9225 76876 714790 000 714790 207710 23 023-0132 SALARYSTATE SUPPLEM 0 720 8000 48000 000 48000 24000 33 023middot0201 FICAMEDICARE 4391 4446 34944 313006 000 313006 131602 30 023-0202 GROUP HOSPITAL INSUR 5400 5400 43270 389499 000 389499 150501 28 023-0203 RETIREMENT 4333 4389 371 78 328954 000 328954 109904 25 023-0204 WORKERS COMPENSATION 1332 1332 000 000 000 000 133200 100 023-0205 UNEMPLOYMENT INSURAN 132 132 000 000 000 000 13200 100 023-0428 TRAVEL amp TRAINING 2780 2780 52500 307021 000 307021 29021 -10 023-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 023-0475 EQUIPMENT 2000 2000 000 000 000 000 200000 100 023-0676 SUPPLIES ampOPERATING 6325 6325 258898 392509 31692 424201 208299 33

-- _-- __-------- -------------- ------------- -------------- ----------- -- -~~~-~----

TOTAL FELONY FAMILY VIOLENCE 84093 84924 923158 6116935 31692 6148627 2343739 28

DOl GENERAL FUNDmiddot FELONY FAMILY VIOLENCE INVESTIGATION UNIT

024-0105 SALARYEMPLOYEES 30468 30468 253900 2144495 000 2144495 902305 30 024-0201 FICAMEDICARE 2331 2331 18780 165228 000 165228 67872 29 024-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 024-0203 RETIREMENT 2300 2300 19018 169160 000 169160 60840 26 024-0204 WORKERS COMPENSATION 707 707 000 000 000 000 70700 100 024-0205 UNEMPLOYMENT INSURAN 70 70 000 000 000 000 7000 100 024-0428 TRAVEL ampTRAINING 2500 2500 18939 106977 000 106977 143023 57 024-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 024-0475 EQUIPMENT 2000 2000 000 16445 000 16445 183555 92 024-0676 SUPPLIES ampOPERATING 4975 ~w_4975 ____________________________________________ 76131 609854 11996 w 621850 124350 middot25

______________________ bull

TOTAL FELONY FAMILY VIOLENCE 48951 48951 415614 3471818 11996 3483814 1411286 29

001 - GENERAL FUND COUNTY ATTORNEY

025-0101 SALARYELECTED OFFIC 48070 48070 400576 3605184 000 3605184 1201816 25 025-0103 SALARYASSISTANTS 123256 123256 1027140 9244260 000 9244260 3081340 25

Prepared by the Tom Green County Auditors Office Page 34 of 56

VOL 74 P[iE 470

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 10

001 - GENERAL FUND - COUNTY ATTORNEY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEne Balance Rm 025-0105 SALARYEMPLOYEES 98128 98128 817730 7314135 000 7314135 2498665 25 025-0108 SALARYPARTTIME 6406 6406 62423 560096 000 560096 80504 13 025-0109 SALARYSUPERVISOR 24333 24333 202770 1824930 000 1824930 608370 25 025-0132 SALARYSTATE SUPPLEM 33900 33900 282500 2542500 000 2542500 847500 25 025-0201 FICAMEDICARE 25634 25634 210942 1900943 000 1900943 662457 26 025-0202 GROUP HOSPITAL INSUR 35100 35100 288460 2560894 000 2560894 949106 27 025-0203 RETIREMENT 25290 25290 210027 1905612 000 1905612 623388 25 025-0301 OFFICE SUPPLIES 2500 2500 000 226612 000 226612 23388 9 025-0335 AUTO REPAIR FUEL E 450 450 5979 62229 000 62229 -17229 -38 025-0403 BONO PREMIUMS 0 0 000 000 000 000 000

025middot0405 DUES amp SUBSCRIPTIONS 500 500 000 26000 000 26000 24000 48 025middot0427 AUTO ALLOWANCE 990 990 11000 99000 000 99000 000 0 025-0428 TRAVEL amp TRAINING 1800 1800 000 107962 000 107962 72038 40 025-0435 BOOKS 1400 1400 000 146615 000 146615 -6615 -5

--- _-- _---- - _ _-- ----- _ _- - _-- _ -------- - _-- _--_ _--- _-- - shy

TOTAL COUNTY ATTORNEY 427757 427757 3519547 32126972 000 32126972 10648728 25

001 - GENERAL FUND - SPOUSAL ABUSE VOLUNTEER PROGRAM

026-0105 SALARYEMPLOYEES 0 0 000 000 000 000 000

026-0201 FICAMEDICARE 0 0 000 000 000 000 000

026-0202 GROUP HOSPITAL INSUR 0 0 000 000 000 0_00 000

026-0203 RETIREMENT 0 0 000 000 000 000 000

026-0204 WORKERS COMPENSATION 0 0 000 000 000 000 000

026-0205 UNEMPLOYMENT INSURAN 0 0 000 000 000 000 000

026-0301 OFFICE SUPPLIES 0 0 000 000 000 000 000

026-0428 TRAVEL ampTRAINING 0 0 000 000 000 000 000

026-0676 SUPPLIES amp OPERATING 0 0 000 000 000 000 000 --_ _- - - --- _--_ -- _ _- _- - _-- _-- -----------_ - - _-- _- ------_ _- -- --shy

TOTAL SPOUSAL ABUSE VOLUNTEER 0 0 000 000 000 000 000

001 - GENERAL FUND - DOMESTIC VIOLENCE PROSECUTION UNIT

027-0103 SALARYASSISTANTS 0 41000 341668 3075012 000 3075012 1024988 25 027-0105 SALARYEMPLOYEES 76585 35585 296544 2691438 000 2691438 867062 24 027-0201 FICAMEDICARE 5859 5859 48822 439414 000 439414 146486 25 027-0202 GROUP HOSPITAL INSUR 8100 8100 28846 295355 000 295355 514645 64 027-0203 RETIREMENT 5780 5780 47802 434622 000 434622 143378 25 027-0204 WORKERS COMPENSATION 1652 1652 000 000 000 000 165200 100 027-0205 UNEMPLOYMENT INSURAN 176 176 000 000 000 000 17600 100 027-0301 OFFICE SUPPLIES 0 0 000 000 000 000 000

027-0428 TRAVEL amp TRAINING 3685 3685 139608 192898 000 192898 175602 48 027-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 0_00 000

027-0475 EQUIPMENT 0 0 000 000 000 000 000 027-0676 SUPPLIES ampOPERATING 7116 7116 46744 364989 241 365230 346370 49

-- - _- - _ _-shy-------- - ~----------- -------------- -------------- -------------shyTOTAL DOMESTIC VIOLENCE PROSE 108953 108953 950034 7493728 241 7493969 3401331 31

Prepared by the Tom Green County AuditorS Office Page 35 of 56

VOL 471

bull rf

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 11

001 - GENERAL FUND - CRISIS INTERVENTION PROGRAM Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonthly Exp bullbull YTD Expenses bullbull Encumbrances bullYTD Exp + Enc UnEnc Balance Rm 028-0105 SALARYEMPLOYEES 46245 46245 385378 3335748 000 3335748 1288752 28 028-0201 FICAMEDICARE 3538 3538 28710 258768 000 258768 95032 27 028-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 028-0203 RETIREMENT 3491 3491 28866 262446 000 262446 86654 25 028-0204 YORKERS COMPENSATION 1073 1073 000 000 000 000 107300 100 028-0205 UNEMPLOYMENT INSURAN 106 106 000 000 000 000 10600 100 028-0388 CELLULAR PHONEPAGER o 0 5862 56986 000 56986 56986 028-0428 TRAVEL ampTRAINING 4000 4000 000 142128 000 142128 257872 64 028-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 028-0475 EQUIPMENT o o 000 000 000 000 000 028-0676 SUPPLIES ampOPERATING 11344 11344 184601 590977 256144 847121 287279 25

TOTAL CRISIS INTERVENTION PRO 76997 76997 691109 5166371 256144 5422515 2277185 30

001 - GENERAL FUND - FAMILY VIOLENCE INVESTIGATOR

029-0105 SALARYEMPLOYEES 20339 o 000 -46052 000 -46052 46052 029-0135 SALARYSERGEANTS o 20339 229456 2065104 000 2065104 31204 middot2 029-0201 FICAMEDICARE 1556 1556 17936 161425 000 161425 5825 -4 029-0202 GROUP HOSPITAL INSUR 2700 2700 28846 259659 000 259659 10341 4 029-0203 RETIREMENT 1535 1535 17560 159663 000 159663 6163 middot4 029-0204 YORKERS COMPENSATION 472 472 000 000 000 000 47200 100 029-0205 UNEMPLOYMENT INSURAN 47 47 000 000 000 000 4700 100 029-0301 OFFICE SUPPLIES o o 000 000 000 000 000 029-0335 AUTO REPAIR FUEL E o o 000 000 000 000 000 029-0391 UNIFORMS o o 5000 45000 000 45000 -45000 029-0571 AUTOMOBILES o o 000 000 000 000 000 029-0676 SUPPLIES ampOPERATING 2144 2144 7303 32595 000 32595 181805 85

TOTAL FAMILY VIOLENCE INVESTI 28793 28793 306101 2677394 000 2677394 201906 7

001 - GENERAL FUND - ELECTIONS

030-0102 SALARYDISTRICT JUDG 32792 o 000 000 000 000 000 030-0105 SALARYEMPLOYEES 31242 31242 260346 2360864 000 2360864 763336 24 030-0108 SALARYPARTTIME 6765 6765 165390 1310151 000 1310151 -633651 -94 030-0109 SALARYSUPERVISOR o 32792 273260 2459340 000 2459340 819860 25 030-0201 FICAMEDICARE 5431 5431 53598 470098 000 470098 73002 13 030-0202 GROUP HOSPITAL INSUR 10800 10800 86538 634717 000 634717 445283 41 030-0203 RETIREMENT 5359 5359 40090 368772 000 368772 167128 31 030-0301 OFFICE SUPPLIES 2800 2800 14945 425380 000 425380 -145380 middot52 030-0329 ELECTION SUPPLIES 15000 15000 24603 1157409 000 1157409 342591 23 030-0403 BOND PREMIUMS o o 000 5000 000 5000 middot5000 030-0405 DUES ampSUBSCRIPTIONS 200 200 000 3840 18700 22540 -2540 -13 030-0421 POSTAGE 13000 13000 000 926878 000 926878 373122 29 030-0422 ELECTION YORKER PAYM 15000 15000 000 1142270 000 1142270 357730 24 030-0427 AUTO ALLOYANCE 198 198 1650 14850 000 14850 4950 25 030-0428 TRAVEL ampTRAINING 1000 1000 -24980 82486 000 82486 17514 18 030-0449 COMPUTER EQUIPMENT M 3050 3050 000 207511 000 207511 97489 32

Prepared by the Tom Green County Auditors Office Page 36 of 56

VOL 74 PAliE 472

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 12

001 GENERAL FUND - ELECTIONS Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance r~m 030-0469 SOFTWARE EXPENSE 2000 2000 000 161004 000 161004 38996 19 030-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 030-0475 EQUIPMENT 0 0 000 000 000 000 000 030-0482 CAPITALIZED SOFTWARE 0 0 000 000 000 000 000 030-0485 VOTER REGISTRATION 5000 5000 000 583468 000 583468 -83468 -17 030middot0496 NOTARY BOND 71 71 7100 7100 000 7100 000 0

-_ _-- --- _ _---- -- _----shy-~--~------ -------------- -------------- -------------shyTOTAL ELECTIONS 149708 149708 902540 12321138 18700 12339838 2630962 18

001 - GENERAL FUND - FELONY FAMILY VIOLENCE VICTIMS ASSISTANCE

031middot0105 SALARYEMPLOYEES 32288 32288 243360 2022231 000 2022231 1206569 37 031-0201 FICAMEDICARE 2470 2470 18616 157547 000 157547 89453 36 031-0202 GROUP HOSPITAL INSUR 5400 5400 14422 302940 000 302940 237060 44 031-0203 RETIREMENT 2437 2437 18228 157330 000 157330 86370 35 031-0204 WORKERS COMPENSATION 67 67 000 000 000 000 6700 100 031-0205 UNEMPLOYMENT INSURAN 74 74 000 000 000 000 7400 100 031-0418 HIRED SERVICES 0 0 000 28000 000 28000 -28000 031middot0428 TRAVEL ampTRAINING 4280 4280 000 97963 000 97963 330037 77 031-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 031-0475 EQUIPMENT 0 0 000 000 000 000 000 031-0675 PROFESSIONAL FEES 1400 1400 7000 35000 000 35000 105000 75 031middot0676 SUPPLIES ampOPERATING 2934 2934 79208 127171 000 1271 71 166229 57

---shy shy -----shy -----_ --shy --

TOTAL FELONY FAMILY VIOLENCE 51350 51350 380834 2928182 000 2928182 2206818 43

001 GENERAL FUNDmiddot JUVENILE ACCOUNTABILITY BLOCK GRANT

032-0105 SALARYEMPLOYEES 0 0 000 000 000 000 000 032-0108 SALARYPARTTIME 0 0 000 000 000 000 000 032-0201 FICAMEDICARE 0 0 000 000 000 000 000

032-0470 CAPITALIZED EQUIPMEN 19227 19227 000 000 000 000 1922700 100 032-0475 EQUIPMENT 0 0 000 000 000 000 000 032middot0571 AUTOMOBILES 0 0 000 000 000 000 000

---- ---- - ------- ------ _--_ _ _---- _-----_ _----shyTOTAL JUVENILE ACCOUNTABILITY 19227 19227 000 000 000 000 1922700 100

001 - GENERAL FUND - VICTIM WITNESS ASSISTANCE PROGRAM

034-0105 SALARYEMPLOYEES 30000 30000 250000 1959903 000 1959903 1040097 35 034middot0201 FICAMEDICARE 2295 2295 18504 167442 000 167442 62058 27 034-0202 GROUP HOSPITAL INSUR 3600 3600 28846 288520 000 288520 71480 20 034-0203 RETIREMENT 2264 2264 18726 189556 000 189556 36844 16 034-0428 TRAVEL ampTRAINING 0 0 000 11670 000 11670 -11670

-- -- -------_ ------_ _ _ ---- -------_ _--- --shyTOTAL VICTIM WITNESS ASSISTAN 38159 38159 316076 2617091 000 2617091 1198809 31

Prepared by the Tom Green County Auditors Office Page 37 of 56

VOL ( 4P~GE 473

tr 1 bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 13

001 - GENERAL FUND - COUNTY AUDITOR Account bullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Y~m 035-0102 SALARYDISTRICT JUDG 39707 161939 1349486 12145374 000 12145374 4048526 25 035-0105 SALARYEMPLOYEES 24500 0 21114 21114 000 21114 -21114 035-0121 SALARYINTERNAL AUDI 97732 0 000 000 000 000 000 035-0201 FICAMEDICARE 12939 12939 109437 961361 000 961361 332539 26 035-0202 GROUP HOSPITAL INSUR 18000 18000 115384 1298310 000 1298310 501690 28 035-0203 RETIREMENT 12766 12766 107154 961450 000 961450 315150 25 035-0207 PROFESSIONAL SERVICE 7200 7200 60000 540000 000 540000 180000 25 035-0301 OFFICE SUPPLIES 1800 1800 25793 113704 000 113704 66296 37 035-0386 MEETINGS ampCONFERENC 0 0 000 000 000 000 000 035-0403 BOND PREMIUMS 300 300 000 000 000 000 30000 100 035-0405 DUES ampSUBSCRIPTIONS 1255 1255 000 143500 000 143500 -18000 -14 035-0420 TELEPHONE o o 000 000 000 000 000 035-0428 TRAVEL amp TRAINING 4200 4200 000 254676 000 254676 165324 39 035-0429 INCOUNTY TRAVEL 100 100 000 000 000 000 10000 100 035-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 035-0475 EQUIPMENT 2750 2750 000 230295 000 230295 44705 16

TOTAL COUNTY AUDITOR 223249 223249 1788368 16669784 000 16669784 5655116 25

001 - GENERAL FUND - COUNTY TREASURER

036-0101 SALARYELECTED OFFIC 41000 41000 341666 3074994 000 3074994 1025006 25 036-0104 SALARYCHIEF DEPUTY o 19970 166420 1497780 000 1497780 499220 25 036-0105 SALARYEMPLOYEES 52750 32780 273164 2448864 000 2448864 829136 25 036-0108 SALARYPARTTIME o o 000 000 000 000 000 036-0201 FICAMEDICARE 7172 7172 58610 525008 000 525008 192192 27 036-0202 GROUP HOSPITAL INSUR 14400 14400 115384 980944 000 980944 459056 32 036-0203 RETIREMENT 7076 7076 58514 531300 000 531300 176300 25 036-0301 OFFICE SUPPLIES 7500 7500 56697 486021 25651 511672 238328 32 036-0388 CELLULAR PHONEPAGER 300 300 3320 25183 000 25183 4817 16 0360403 BOND PREMIUMS o o 000 000 000 000 000 036-0405 DUES amp SUBSCRIPTIONS 200 200 000 19750 000 19750 250 1 036-0428 TRAVEL amp TRAINING 4300 4300 000 320207 000 320207 109793 26 036-0470 CAPITALIZED EQUIPMEN o 3048 000 304790 000 304790 000 0 036-0475 EQUIPMENT o o 000 56500 000 56500 -56500

TOTAL COUNTY TREASURER 134698 137746 1073775 10271341 25651 10296992 3477598 25

001 - GENERAL FUND - TAX ASSESSOR COLLECTOR

037-0101 SALARYELECTED OFFIC 41000 41000 341666 3074994 000 3074994 1025006 25 037-0104 SALARYCHIEF DEPUTY o 23173 193104 1737936 000 1737936 579364 25 037-0105 SALARYEMPLOYEES 253916 230743 1911482 17006902 000 17006902 6067398 26 037-0108 SALARYPARTTIME 5000 5000 35020 372991 000 372991 127009 25 037-0201 FICAMEDICARE 22944 22944 185478 1661762 000 1661762 632638 28 037-0202 GROUP HOSPITAL INSUR 54000 54000 403844 3692933 000 3692933 1707067 32 037-0203 RETIREMENT 22636 22636 183222 1650795 000 1650795 612805 27 037-0301 OFFICE SUPPLIES 4600 4600 68292 369453 000 369453 90547 20 037-0403 BONO PREMIUMS o o 000 000 000 000 000

Prepared by the Tom Green County Auditors Office Page 38 of 56

vo L 7 4 P A E E 47Lt

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 14

001 - GENERAL FUND - TAX ASSESSOR COLLECTOR Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullMonthly Exp YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 037-0405 DUES ampSUBSCRIPTIONS 600 600 000 39550 000 39550 20450 34 037-0428 TRAVEL ampTRAINING 1600 1600 4000 115986 000 115986 44014 28 037-0475 EQUIPMENT o o 000 000 000 000 000 037-0496 NOTARY BOND 71 71 000 7100 000 7100 000 0

TOTAL TAX ASSESSOR COLLECTOR 406367 406367 3326108 29730402 000 29730402 10906298 27

001 - GENERAL FUND COUNTY DETENTION FACILITY

042-0105 SALARYEMPLOYEES 1446471 1446471 11753229 108644822 000 108644822 36002278 25 042-0109 SALARYSUPERVISOR o o 000 000 000 000 000 042-0119 SALARYOVERTIME 7500 7500 48422 275791 000 275791 474209 63 042-0127 JAIL NURSE 87021 87021 453250 5324324 000 5324324 3377776 39 042-0133 CORPORAL PROMOTIONS o o 000 000 000 000 000 042-0134 SALARYLIEUTENANTS 53758 53758 229456 3807881 000 3807881 1567919 29 042-0135 SALARYSERGEANTS 74889 74889 826840 5312475 000 5312475 2176425 29 042-0136 SALARYCORPORALS 176504 176504 1287020 10785454 000 10785454 6864946 39 042-0137 SALARYCLERKS 89337 89337 594024 5502606 000 5502606 3431094 38 042-0138 SALARYCAPTAIN 31166 31166 259714 2337426 000 2337426 7791 74 25 042-0150 NONmiddot REGULAR INMATE T o o 145220 415030 000 415030 -415030 042-0201 FICAMEDICARE 150448 150448 1180889 10813052 000 10813052 4231748 28 042-0202 GROUP HOSPITAL INSUR 334800 334800 2192296 20801401 000 20801401 12678599 38 042-0203 RETIREMENT 148433 148433 1168202 10775488 000 10775488 4067812 27 042-0215 TB TESTING 500 500 000 000 000 000 50000 100 042-0301 OFFICE SUPPLIES 7500 7500 48758 671292 491_75 720467 29533 4 042-0303 SANITATION SUPPLIES 25000 25000 322140 2319718 137688 2457406 42594 2 042-0328 KITCHEN SUPPLIES 1400 1400 000 81000 45730 126730 13270 9 042-0330 GROCERIES 383250 383250 4319367 26355354 742414 27097768 11227232 29 042-0331 BEDDING amp LINENS o o 000 000 000 000 000 042-0332 INMATE UNIFORMS o o 000 000 000 000 000 042-0333 PHOTO SUPPLIES 500 500 000 45000 000 45000 5000 10 042-0358 SAFETY EQUIPMENT 500 500 000 000 13500 13500 36500 73 042-0388 CELLULAR PHONEPAGER 2300 2300 1795 25869 000 25869 204131 89 042-0391 UNIFORMS 16600 16600 57263 1631225 25350 1656575 3425 0 042-0407 LEGAL REPRESENTATION 25000 25000 26100 1492073 000 1492073 1007927 40 042-0428 TRAVEL amp TRAINING 5000 5000 -49600 499527 000 499527 473 0 042-0447 MEDICAL EXPENSE 30000 30000 250000 2250000 000 2250000 750000 25 042-0451 RADIO RENT amp REPAIR 3000 3000 000 144890 53175 198065 101935 34 042-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 042-0475 EQUIPMENT o o 000 000 000 000 000 042-0496 NOTARY BONO 213 213 000 216602 000 216602 -195302 917 042-0511 INMATE MEDICAL EXPEN 45000 45000 55462 3505179 163293 3668472 831528 18 042-0550 PRISONER HOUSING 1500 1500 000 000 000 000 150000 100

TOTAL COUNTY DETENTION FACILI 3147590 3147590 25169847 224033479 1230325 225263804 89495196 28

001 - GENERAL FUND - JUVENILE DETENTION FACILITY

043-0105 SALARYEMPLOYEES 313304 313304 2440192 22724734 000 22724734 8605666 27

Prepared by the Tom Green County Auditors Office Page 39 of 56

VOL 74 PA[iE 475

bull

bull bull

Tom Green Auditor BUD GET A R Y Ace 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUNO The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 15

001 - GENERAL FUND - JUVENILE DETENTION FACILITY Account bullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 043-0108 SALARYPARTTIME 96042 96042 671377 5075853 000 5075853 4528347 47 043-0201 FICAMEDICARE 31315 31315 235282 2102762 000 2102762 1028738 33 043-0202 GROUP HOSPITAL INSUR 50400 50400 374998 3345080 000 3345080 1694920 34 043-0203 RETIREMENT 23647 23647 182774 1715615 000 1715615 649085 27 043-0301 OFFICE SUPPLIES 2000 2000 3100 166527 000 166527 33473 17 043-0306 EDUCATION MATERIALS 2000 2000 000 64372 000 64372 135628 68 043-0328 KITCHEN SUPPLIES 1000 1000 2729 33091 000 33091 66909 67 043-0330 GROCERIES 24000 24000 109077 630255 000 630255 1769745 74 043-0331 BEDDING ampLINENS 2000 2000 000 143750 000 143750 56250 28 043middot0332 INMATE UNIFORMS 2000 2000 000 176414 000 176414 23586 12 043-0390 LAUNDRY AND TOILETRY 4500 4500 6626 362697 000 362697 87303 19 043-0428 TRAVEL ampTRAINING 7500 7500 4700 170740 000 170740 579260 77 043-0447 MEDICAL EXPENSE 9000 9000 123853 745423 000 745423 154577 17 043-0475 EQUIPMENT o 0 000 000 000 000 000 043-0497 CHILO CARENONRESID 3000 3000 190900 190900 000 190900 109100 36

TOTAL JUVENILE DETENTION FACI 571708 571708 4345608 37648213 000 37648213 19522587 34

001 - GENERAL FUNO - COUNTY JUVENILE JUSTICE BLDG

044-0440 UTILITIES o o 000 000 000 000 000

TOTAL COUNTY JUVENILE JUSTICE o o 000 000 000 000 000

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT

045-0362 EAST CONCHO VOLUNTEE 4000 4000 000 400000 000 400000 000 0 045-0363 MERETA VOLUNTEER FIR 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8000 8000 000 800000 000 800000 000 0

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 2

046-0364 WALL VOLUNTEER FIRE 4000 4000 000 400000 000 400000 000 0 046-0399 PECAN CREEK FIRE OEP 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8000 8000 000 800000 000 800000 000 0

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 3

047-0455 CIVIL DEFENSE SIREN 300 300 1056 7488 000 7488 22512 75 047-0456 WATER VALLEY VOL FIR 4000 4000 000 400000 000 400000 000 0 047-0457 CARLSBAD VOLUNTEER F 4000 4000 000 400000 000 400000 000 0 047-0458 GRAPE CREEK VOL FIRE 8000 8000 000 800000 000 800000 000 0 047-0461 QUAIL VALLEY VOL FIR 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 20300 20300 1056 2007488 000 2007488 22512

Prepared by the Tom Green County Auditors Office Page 40 of 56

VOL (I 4PAGE 476 gt pI

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 16

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 4 Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp Enc UnEnc Balance r~m 048-0448 CHRISTOVAL VOL FIRE 4000 4000 000 400000 000 400000 000 0 048middot0455 CIVIL DEFENSE SIREN 150 150 623 4651 000 4651 10349 69 048middot0466 DOVE CREEK VOL FIRE 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8150 8150 623 804651 000 804651 10349

001 - GENERAL FUND CONSTABLE PRCT 1

050middot0101 SALARYELECTED OFFIC 26863 26863 223858 2014722 000 2014722 671578 25 050middot0201 FICAMEDICARE 2560 2560 21334 186381 000 186381 69619 27 050-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 050-0203 RETIREMENT 2526 2526 20886 189900 000 189900 62700 25 050-0301 OFFICE SUPPLIES 100 100 2000 3228 000 3228 6772 68 050-0388 CELLULAR PHONEPAGER 220 220 1795 17550 000 17550 4450 20 050-0403 BOND PREMIUMS o o 000 000 000 000 000 050middot0427 AUTO ALLOUANCE 6600 6600 55000 495000 000 495000 165000 25 050-0428 TRAVEL ampTRAINING o o 000 -6372 000 middot6372 6372

TOTAL CONSTABLE PRCT 1 42469 42469 353719 3160068 000 3160068 1086832 26

001 - GENERAL FUND - CONSTABLE PRCT 2

051-0101 SALARYELECTED OFFIC 26863 26863 223858 2014722 000 2014722 671578 25 051-0201 FICAMEDICARE 2560 2560 19692 183030 000 183030 72970 29 051-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 051-0203 RETIREMENT 2526 2526 19911 186806 000 186806 65794 26 051-0301 OFFICE SUPPLIES 100 100 2099 12723 000 12723 -2723 -27 051-0388 CELLULAR PHONEPAGER 400 400 4600 34044 000 34044 5956 15 051-0403 BOND PREMIUMS o o 000 000 000 000 000 bullbullbull 051-0427 AUTO ALLOYANCE 6600 6600 48658 472803 000 472803 187197 28 051-0428 TRAVEL amp TRAINING o o 8000 000 000 000 000

TOTAL CONSTABLE PRCT 2 42649 42649 339664 3163787 000 3163787 1101113 26

001 - GENERAL FUND - CONSTABLE PRCT 3

052-0101 SALARYELECTED OFFIC 32071 32071 267258 2405322 000 2405322 801778 25 052-0201 FICAMEDICARE 2958 2958 23322 219186 000 219186 76614 26 052-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 052-0203 RETIREMENT 2919 2919 22836 216835 000 216835 75065 26 052-0301 OFFICE SUPPLIES 100 100 000 5040 000 5040 4960 50 052-0388 CELLULAR PHONEPAGER 300 300 1829 18310 000 18310 11690 39 052-0403 BOND PREMIUMS o o 000 000 000 000 000 052-0427 AUTO ALLOUANCE 6600 6600 55000 495000 000 495000 165000 25 052-0428 TRAVEL ampTRAINING o o 000 000 000 000 000

TOTAL CONSTABLE PRCT 3 48548 48548 399091 3619352 000 3619352 1235448 25

Prepared by the Tom Green County Auditors Office Page 41 of 56

YOL 477

t

t t

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 17

DOl GENERAL FUND - CONSTABLE PRCT 4 Account bullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp _YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 053-0101 SALARYELECTED OFFIC 32071 32071 267258 2199464 000 2199464 1007636 31 053-0201 FICAMEDICARE 2958 2958 21295 190309 000 190309 105491 36 053-0202 GROUP HOSPITAL INSUR 3600 3600 28846 233690 000 233690 126310 35 053-0203 RETIREMENT 2919 2919 23597 199686 000 199686 92214 32 053middot0301 OFFICE SUPPLIES 100 100 000 2871 9935 12806 -2806 -28 053-0388 CELLULAR PHONEPAGER 0 0 3980 5530 000 5530 -5530 053-0403 BOND PREMIUMS 0 0 000 5000 000 5000 -5000 053-0427 AUTO ALLOWANCE 6600 6600 55000 452640 000 452640 207360 31 053-0428 TRAVEL amp TRAINING o o -63675 000 000 000 000

TOTAL CONSTABLE PRCT 4 48248 48248 336301 3289190 9935 3299125 15256_75 32

001 - GENERAL FUND - SHERIFF

054-0101 SALARYELECTED OFFIC 49271 49271 410592 3695328 000 3695328 1231772 25 054-0104 SALARYCHIEF DEPUTY 32729 32729 272742 2454678 000 2454678 818222 25 054-0105 SALARYEMPLOYEES 585740 585740 6070319 50826615 000 50826615 7747385 13 054-0107 SALARYINTERNAL AFFA 27535 27535 229456 2065104 000 2065104 688396 25 054middot0108 SALARYPARTTIME o o 000 000 000 000 000 054-0109 SALARYSUPERVISOR 82605 82605 472092 5997678 000 5997678 2262822 27 054-0119 SALARYOVERTIME 15000 43936 -34920 1256229 000 1256229 3137337 71 054-0131 SAFE ampSOBER STEP 39540 39540 239853 2990441 000 2990441 963559 24 054-0134 SALARYLIEUTENANTS 86085 86085 717368 6456312 000 6456312 2152188 25 054-0135 SALARYSERGEANTS 144871 144871 688368 5885272 000 5885272 8601828 59 054-0137 SALARYCLERKS 199126 199126 1637821 15187673 000 15187673 4724927 24 054-0138 SALARYCAPTAIN 31166 31166 259714 2337426 000 2337426 779174 25 054-0150 NON-REGULAR INMATE T o o 000 000 000 000 000 054middot0201 FICAMEDICARE 100350 100350 827401 7474601 000 7474601 2560399 26 054-0202 GROUP HOSPITAL INSUR 173700 173700 1182686 11277889 000 11277889 60921 bull 11 35 054-0203 RETIREMENT 99006 99006 825547 7532539 000 7532539 2368061 24 054-0301 OFFICE SUPPLIES 7500 7500 63805 727259 7856 735115 14885 2 054-0323 ESTRAY ANIMAL EXPEND o o 0_00 -8342 000 -8342 8342 054-0324 CIDCRIMINAL INVESTI 2000 2000 6425 118780 42076 160856 39144 20 054-0334 LAW ENFORCEMENT BOOK 1650 1650 000 184600 000 184600 -19600 -12 054-0335 AUTO REPAIR FUEL E 100000 100000 833918 8442234 67387 8509621 1490379 15 054-0341 TIRES ampTUBES 8500 8500 149757 842141 54859 897000 -47000 -6 054middot0354 DWI VIDEO 1000 1000 000 36579 000 36579 634_21 63 054-0358 SAFETY EQUIPMENT 500 500 000 000 000 000 50000 100 054-0382 LOCAL LAW ENFORCEMEN 3200 3200 000 320000 000 320000 000 0 054-0388 CELLULAR PHONEPAGER 7000 7000 80936 758750 000 758750 -58750 -8 054-0391 UNIFORMS 18100 18100 62600 1450397 632716 2083113 -273113 -15 054-0392 BADGES 1000 1000 000 67436 000 67436 325_64 33 054-0403 BOND PREMIUMS o o 000 000 000 000 000 054-0405 DUES ampSUBSCRIPTIONS 400 400 3000 15900 000 15900 24100 60 054-0407 LEGAL REPRESENTATION 50000 50000 15330 1247730 000 1247730 3752270 75 054-0420 TELEPHONE 4100 4100 33642 267139 000 267139 142861 35 054-0421 POSTAGE 750 750 2881 68204 000 68204 6796 9 054-0428 TRAVEL ampTRAINING 9000 9000 -362407 891000 9000 900000 000 0 054-0446 POLYGRAPH TESTING o o 000 000 000 000 000 054-0451 RADIO RENT ampREPAIR o o 000 39000 000 39000 -39000

Prepared by the Tom Green County Auditors Office Page 42 of 56

VOL 74Pfl()E 478

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 18

001 GENERAL FUND - SHERIFF Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bull YTD Expenses Encumbrances YTD Exp + Ene _UnEnc Balance Rm 054-0452 AUTO WASH ampMAINTENA 200 200 000 134_71 6652 20123 -123 -1 054-0464 COMMUNICATIONS EQUIP o o 000 000 000 000 000 bullbullbull 054-0470 CAPITALIZED EaUIPMEN o o 000 000 000 000 000 bullbullbull 054-0475 EQUIPMENT o o 000 000 000 000 000 bullbullbull 054-0484 TRAVELPRISONERS 30000 30000 248508 662026 435165 10971 91 1902809 63 054-0496 NOTARY BONO 213 213 000 8810 000 8810 12490 59 054-0503 DARE PROGRAM 4000 4000 154243 308209 000 308209 91791 23 054-0504 EQUIPMENTSTEP PROGR 6700 6700 000 88700 000 88700 581300 87 054-0505 TRAVEL ampTRAININGST 2760 2760 000 290168 000 290168 -14168 -5 054-0571 AUTOMOBILES 103765 103765 000 10376500 000 10376500 000 0 054-0577 K-9 PROGRAM 5500 5500 23553 346692 000 346692 203308 37 054-0680 EQUIPMENT ampSUPPLIES 65000 65000 249643 5106743 150263 5257006 1242994 19

TOTAL SHERIFF 2099562 2128498 15364873 158107911 1405974 159513885 53335881 25

001 - GENERAL FUND JUVENILE PROBATION

056-0102 SALARYDISTRICT JUDG 55330 55330 461084 4149756 000 4149756 1383244 25 056-0105 SALARYEMPLOYEES 454998 454998 3747222 32631239 000 32631239 12868561 28 056-0108 SALARYPARTTIME o o 000 000 000 000 000 bullbullbull 056-0201 FICAMEDICARE 51659 51659 314954 3431619 000 3431619 1734281 34 056-0202 GROUP HOSPITAL INSUR 90000 90000 689630 6266618 000 6266618 2733382 30 056-0203 RETIREMENT 50975 50975 332644 2869759 000 2869759 2227741 44 056-0301 OFfiCE SUPPLIES 10000 10000 7173 939545 6950 946495 53505 5 056-0335 AUTO REPAIR FUEL E 24600 24600 66906 605084 000 605084 1854916 75 056-0428 TRAVEL ampTRAINING 20000 20000 175721 1180410 000 1180410 819590 41 056-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 bullbull

056-0475 EQUIPMENT 2500 2500 000 39799 105700 145499 104501 42 056-0513 PARENT AID PROGRAM o o 000 000 000 000 000 bullbullbull 056-0517 peCPPROBATION COMMU o o 000 000 000 000 000

056-0571 AUTOMOBILES 19000 19000 000 -259047 2143400 1884353 15647 1

TOTAL JUVENILE PROBATION 779062 779062 5795334 51854782 2256050 54110832 23795368 31

001 - GENERAL FUND - RADAR UNIT

057-0473 RADAR UNIT 2738 2738 000 000 000 000 273800 100

TOTAL RADAR UNIT 2738 2738 000 000 000 000 273800 100

001 - GENERAL FUND MENTAL HEALTH UNIT

058-0105 SALARYEMPLOYEES 84563 84563 704694 5829486 000 5829486 2626814 31 058middot0108 SALARYPARTTIME o o 000 000 000 000 000 058-0109 SALARYSUPERVISOR o o 000 000 000 000 000 058-0201 FICAMEDICARE 6469 6469 53910 485190 000 485190 161710 25 058-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 058-0203 RETIREMENT 6383 6383 52782 479898 000 479898 158402 25

Prepared by the Tom Green County Auditors Office Page 43 of 56

VOL 479

t bull bull d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 19

001 - GENERAL FUND - MENTAL HEALTH UNIT Account bull Orig Budget Curr Budget Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 058-0204 WORKERS COMPENSATION 1963 1963 000 000 000 000 196300 100 058-0205 UNEMPLOYMENT INSURAN 194 194 000 000 000 000 19400 100 058-0301 OFFICE SUPPLIES 1000 1000 000 000 000 000 100000 100 058-0335 AUTO REPAIR FUEL E 0 0 47640 257362 000 257362 -257362 058-0388 CELLULAR PHONEPAGER 900 900 43650 134260 000 134260 -44260 -49 058-0428 TRAVEL ampTRAINING 2000 2000 000 000 000 000 200000 100 058-0475 EQUIPMENT 0 0 000 000 000 000 000 058-0571 AUTOMOBILES 0 0 000 000 000 000 000 058-0675 PROFESSIONAL FEES o o 000 000 000 000 000 058-0678 CONTRACT SERVICE FOR o o 000 000 000 000 000

TOTAL MENTAL HEALTH UNIT 114272 114272 989214 7965173 000 7965173 3462027 30

001 - GENERAL FUND - PARENT AID PROGRAM

059-0105 SALARYEMPLOYEES 23030 23030 191916 1727244 000 1727244 575756 25 059-0201 FICAMEDICARE 1762 1762 14680 132120 000 132120 44080 25 059-0202 GROUP HOSPITAL INSUR 3600 3600 28846 288520 000 288520 71480 20 059-0203 RETIREMENT 1738 1738 14374 130692 000 130692 43108 25 059-0204 WORKERS COMPENSATION 91 91 000 000 000 000 9100 100 059-0205 UNEMPLOYMENT INSURAN 53 53 000 000 000 000 5300 100 059-0428 TRAVEL ampTRAINING 312 312 000 000 000 000 31200 100

TOTAL PARENT AID PROGRAM 30586 30586 249816 2278576 000 2278576 780024 26

001 - GENERAL FUND - ENVIRONMENTAL PROTECTION

060-0103 SALARYASSISTANTS o 23753 197938 1781442 000 1781442 593858 25 060-0105 SALARYEMPLOYEES 19970 19970 166420 1497780 000 1497780 499220 25 060-0109 SALARYSUPERVISOR 23753 o 000 000 000 000 000 060-0201 FICAMEDICARE 4324 4324 36038 324342 000 324342 108058 25 060-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 060-0203 RETIREMENT 4267 4267 33634 305808 000 305808 120892 28 060-0207 PROFESSIONAL SERVICE o o 000 000 000 000 000 060-0301 OFFICE SUPPLIES 300 300 000 5970 000 5970 24030 80 060-0388 CELLULAR PHONEPAGER 432 432 4059 38876 000 38876 4324 10 060-0389 TRAPPER PROGRAM 16800 16800 140000 1120000 000 1120000 560000 33 060-0405 DUES ampSUBSCRIPTIONS 90 90 000 8500 000 8500 500 6 060-0427 AUTO ALLOWANCE 12804 12804 106700 960300 000 960300 320100 25 060-0428 TRAVEL amp TRAINING 2500 2500 000 146891 000 146891 103109 41

TOTAL ENVIRONMENTAL PROTECTIO 92440 92440 742481 6709227 000 6709227 2534773 27

001 - GENERAL FUND - VEHICLE MAINTENANCE

070-0105 SALARYEMPLOYEES 21004 21004 19866 1575306 000 1575306 525094 25 070-0109 SALARYSUPERVISOR 34393 34393 286610 2579490 000 2579490 859810 25 070-0201 FICAMEDICARE 4238 4238 32062 299035 000 299035 124765 29

Prepared by the Tom Green County Auditors Office Page 44 of 56

YOL 74 PAlE 480

Tom Green Auditor BUD GET A R Y Ace 0 U N TIN G S Y S T E M 154659 02 JUl 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002

001 - GENERAL FUND - VEHICLE MAINTENANCE Account_ bullbullbullbullbullbullbullbull _bullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances 070-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 070-0203 RETIREMENT 4181 4181 34578 326004 000 070-0301 OFFICE SUPPLIES 300 300 1588 16587 000 070-0335 AUTO REPAIR FUEL E 4500 4500 106341 339913 562 070-0337 GASOLINE 3500 3500 202018 380692 000 070-0351 SHOP SUPPLIES 10000 10000 222465 1438464 000 070-0388 CELLULAR PHONEPAGER 720 720 5944 38970 000 070-0391 UNIFORMS 1175 1175 5730 78686 000 070-0428 TRAVEL amp TRAINING 200 200 000 000 000 070-0433 INSPECTION FEES o o 000 000 000 070-0470 CAPITALIZED EQUIPMEN 4000 4000 114000 114000 000 070-0475 EQUIPMENT 400 400 000 299800 0_00 070-0572 HAND TOOLS ampEQUIPME 1000 1000 000 45160 000

TOTAL VEHICLE MAINTENANCE 96811 96811 1088894 8051425 562

001 - GENERAL FUND - HEALTH DEPARTMENT

075-0474 MENTAL HEALTH 41000 41000 000 4100000 000 075-0477 COMMITMENT EXPENSE 95000 95000 841800 6821300 000 075-0478 ALCOHOL ampDRUG ABUSE 12750 12750 000 1275000 000 075-0512 EVALUATION amp RAPE EX 5000 5000 1667 428781 000

TOTAL HEALTH DEPARTMENT 153750 153750 843467 12625081 000

001 - GENERAL FUND - WELFARE DEPARTMENT

076-0384 HOPE HOUSE 2500 2500 000 250000 000 076-0467 ASSAULT VICTIM SERVI 2500 2500 000 250000 000 076-0476 TGC CHILD PROTECTIVE 28000 28000 000 2800000 000 076-0487 GUARDIANSHIP ALLIANC 2500 2500 000 250000 000 076-0488 MEALS FOR THE ElDERL 2500 2500 000 250000 000 076-0509 CRIME STOPPERS 1500 1500 000 150000 000

TOTAL WELFARE DEPARTMENT 39500 39500 000 3950000 000

001 - GENERAL FUND - SAHF HEALTHWISE GRANT

077-0435 BOOKS o o 000 000 000

TOTAL SAHF HEALTHWISE GRANT o o 000 000 000

001 GENERAL FUND - INDIGENT HEALTH CARE

078-0105 SALARYEMPLOYEES 16497 16497 135797 1218461 000 078-0108 SALARYPARTTIME 1800 1000 000 000 000 078-0109 SALARYSUPERVISOR 23828 23828 188272 1818000 000

YTD Exp + Enc 519318 326004

16587 340475 380692

1438464 38970 78686

000 000

114000 299800

45160

8051987

4100000 6821300 1275000 428781

12625081

250000 250000

2800000 250000 250000 150000

3950000

000

000

1218461 000

1818000

Page 20

UnEnc Balance Rm 200682 28

92096 22 13413 45

109525 24 -30692 middot9

438464 -44 33030 46 38814 33 20000 100

000

286000 72 -259800 650

54840 55

1629113 17

000 0 2678700 28

000 0 71219 14

2749919 18

000 0 000 0 000 0 000 0 000 0 000 0

000 0

000

000

431239 26 100000 100 564800 24

Prepared by the Tom Green County Auditors Office Page 45 of 56

VOL ( 4PhGE 481

r bull t

_ _- -- ----_ - -- --- -- -- -- --- -- --_ --- - ~ _ Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002

Statement of Expenditures - Budget vs Actual GENERAL FUND

The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 21 _ __ _---------------------------------------------------------~----------------------------------- - - -~~------------- -

-~~~~----------------------------~--------------~--

~

001 - GENERAL FUND - INDIGENT HEALTH CARE Account bullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 078-0201 FICAMEDICARE 3222 3222 24292 225355 000 225355 96845 30 078-0202 GROUP HOSPITAL INSUR 7200 7200 57692 432765 000 432765 287235 40 078-0203 RETIREMENT 3044 3044 24273 230025 000 230025 743_75 24 078-0204 WORKERS COMPENSATION 0 0 000 000 000 0_00 000 078-0205 UNEMPLOYMENT INSURAN 0 0 000 000 000 000 000 078-0301 OFFICE SUPPLIES 800 1600 14932 139948 000 139948 20052 13 078-0396 CONTRACT SCREENING 30000 30000 250000 2250000 000 2250000 7500_00 25 078-0397 HEALTH CARE COST 10 1330110 1325921 000 000 000 000 1 325921 00 100 078-0398 HEALTH CARE COST ABO 261111 261111 000 000 000 000 26111100 100 0780428 TRAVEL amp TRAINING 1000 1000 000 99750 000 99750 250 0 078-0445 SOFTWARE MAINTENANCE 0 0 000 000 000 000 000 078-0475 EQUIPMENT 0 0 000 000 000 000 000 078-0482 CAPITALIZED SOFTWARE 0 0 000 000 000 000 000 078-0700 PHYSICIAN NONEMERG 0 0 3657637 20565522 000 20565522 -20565522 078-0704 PRESCRIPTION DRUGS 0 0 000 9699520 000 9699520 -9699520 078-0708 HOSPITAL INPATIENT 0 0 7543225 57045843 000 57045843 -57045843 078-0712 HOSPITAL OUTPATIENT 0 0 1805584 39633222 000 39633222 -39633222 078-0716 LABORATORYX RAY 0 0 387535 6203356 000 6203356 -6203356 078-0720 SKILLED NURSING FACI 0 0 0_00 000 000 000 000 078-0724 FAMILY PLANNING 0 0 000 000 000 000 000 078middot0728 EMERGENCY PHYSICIAN 0 0 000 729096 000 729096 -729096 078-0732 EMERGENCY HOSPITAL 0 0 000 000 000 000 000 078middot0736 EMERGENCY LABORATORY 0 0 000 000 000 000 000

_______________________ bullbull _ bullbull ____ ~ ____ ~~~ __ ~ __________________ w _ bullbullbullbull _ _______ bull ________ ~_A __ ~A

TOTAL INDIGENT HEALTH CARE 1678612 1674423 140892_39 140290863 0_00 140290863 27151437 16

001 - GENERAL FUND COUNTY LIBRARY

080-0103 SALARYASSISTANTS 37949 37949 582256 4100902 000 41009_02 -306002 -8 080-0105 SALARYEMPLOYEES 459295 458795 3391910 31192709 000 31192709 146867_91 32 080-0108 SALARYPARTTIME 96125 96125 874536 6897419 000 68974_19 2715081 28 080-0109 SALARYSUPERVISOR 49380 49380 411498 3703482 000 37034_82 1234518 25 080-0201 FICAMEDICARE 49225 49225 394925 3450375 000 3450375 1472125 30 080-0202 GROUP HOSPITAL INSUR 86400 86400 634612 55451 77 000 5545177 3094823 36 080-0203 RETIREMENT 48565 48565 394580 3480355 000 3480355 1376145 28 080-0301 OFFICE SUPPLIES 15000 15000 80565 1128076 48587 1176663 323337 22 080-0325 PRINTING EXPENSE 800 800 000 26373 19524 45897 34103 43 080-0335 AUTO REPAIR FUEL E 250 250 000 000 000 000 25000 100 080-0336 AUDIOVISUAL SUPPLIE 11000 11000 114194 863535 154708 1018243 81757 7 080-0385 INTERNET SERVICE 12900 12900 104875 590023 426479 1016502 273498 21 080-0388 CELLULAR PHONEPAGER 460 460 5127 31967 000 31967 14033 31 080middot0405 DUES amp SUBSCRIPTIONS 450 450 000 36000 000 36000 9000 20 080-0416 COMPUTER SERVICE 3840 3840 55000 279500 000 279500 104500 27 080-0427 AUTO ALLOWANCE 713 950 7920 71280 000 71280 23720 25 080-0428 TRAVEL amp TRAINING 4500 4500 000 218044 000 218044 231956 52 080-0429 INCOUNTY TRAVEL 250 250 000 000 000 000 25000 100 080-0435 BOOKS 115000 115000 10675_28 7170448 1994810 9165258 2334742 20 080-0437 PERIODICALS 15500 15500 40144 1266188 -21544 1244644 305356 20 080-0438 BINDING 5000 5000 121453 216414 000 216414 283586 57 080-0449 COMPUTER EQUIPMENT M 4250 4250 000 417200 000 417200 7800 2

Prepared by the Tom Green County Auditors Office Page 46 of 56

VOl 7 4 PAllE 482

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 22

001 - GENERAL FUND COUNTY LIBRARY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 080-0469 SOFTWARE EXPENSE 16250 16250 000 1618399 000 1618399 6601 0 080-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 080-0475 EQUIPMENT 11000 11000 12148 899900 26325 926225 173775 16 080-0592 BOOKMOBILE EXPENSE 2000 2000 19452 289304 000 289304 -89304 -45

TOTAL COUNTY LIBRARY 1046102 1045839 8312723 73493070 26488_89 76141959 28441941 27

DOl - GENERAL FUND - PARKS ampSOLID WASTE

081-0105 SALARYEMPLOYEES 32427 32427 260136 2433642 000 2433642 809058 25 081-0108 SALARYPARTTIME 4000 4000 63300 363480 000 363480 36520 9 081-0109 SALARYSUPERVISOR 21004 21004 175034 1575306 000 1575306 525094 25 081-0201 FICAMEDICARE 4393 4393 37741 332142 000 332142 107158 24 081-0202 GROUP HOSPITAL INSUR 10800 10800 57692 663593 000 663593 416407 39 081-0203 RETIREMENT 4033 4033 32594 303368 000 303368 99932 25 081middot0301 OFFICE SUPPLIES 200 200 000 19401 000 19401 599 3 081-0303 SANITATION SUPPLIES 250 250 000 18682 000 18682 6318 25 081-0337 GASOLINE 3500 3500 36402 223343 000 223343 126657 36 081-0339 GREASE ampOIL 500 500 4573 29287 000 29287 20713 41 081-0340 ANTIFREEZE 50 50 1000 6925 000 6925 -1925 -39 081-0341 TIRES ampTUBES 1600 1600 000 112962 000 112962 47038 29 081-0343 EQUIPMENT PARTS ampRE 7500 7500 117105 1010636 000 1010636 -260636 -35 081-0388 CELLULAR PHONEPAGER 1463 1463 9203 75641 000 75641 70659 48 081-0391 UNIFORMS 1000 1000 1845 61578 000 61578 38422 38 081-0418 HIRED SERVICES 2750 2750 22500 232500 000 232500 42500 15 081-0440 UTILITIES 8000 8000 60216 507969 000 507969 292031 37 081-0453 DUMPGROUND MAINTENAN 35500 35500 250845 1883630 4895 1888525 1661475 47 081-0460 EQUIPMENT RENTALS 3000 3000 000 000 235839 235839 64161 21 081-0470 CAPITALIZED EQUIPMEN 20000 21485 000 2148483 000 2148483 000 0 081-0514 SPECIAL PROJECTS 5000 4350 4354 75792 000 75792 359208 83 081-0530 BUILDING REPAIR 4000 4000 16673 210800 000 210800 189200 47 081-0553 COUNTY WIDE CLEAN-UP 4500 4500 -55305 43695 000 43695 406305 90 081-0572 HAND TOOLS ampEQUIPME 3600 2765 4623 277759 000 277759 -1242 -0 081-0674 CONTRACT SERVICE o o 000 000 000 000 000

TOTAL PARKS ampSOLID WASTE 179070 179070 1100531 12610614 240734 12851348 5055652 28

001 - GENERAL FUND - TIFB GRANT

083-0301 OFFICE SUPPLIES o o 000 000 000 000 000 083-0428 TRAVEL ampTRAINING o o 000 000 000 000 000 083-0445 SOFTWARE MAINTENANCE o o 000 000 000 000 000 083-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 083-0475 EQUIPMENT o o 000 000 1509468 1509468 -1509468 083-0482 CAPITALIZED SOFTWARE o o 000 000 000 000 000 083-0678 CONTRACT SERVICE FOR o o 000 000 000 000 000

TOTAL TFB GRANT o o 000 000 1509468 1509468 -1509468

Prepared by the Tom Green County Auditors Office Page 47 of 56

VOL I4PHE 483

b bull bull r

II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expendituresmiddot Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 23

001 - GENERAL FUND - COMMUNITY NET~RKING 2TIFB Account bullbullbullbullbullbullbullbullbull bullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 085-0105 SALARYEMPLOYEES o 0 -1087160 -503828 000 -503828 503828 085-0201 FICAMEDICARE o 0 -44628 000 000 000 000 085-0202 GROUP HOSPITAL INSUR o 0 000 000 000 000 000 085-0475 EQUIPMENT o 0 1858376 1858376 000 1858376 -1858376 085-0674 CONTRACT SERVICE o 0 874998 882492 000 882492 -882492 085-0675 PROFESSIONAL FEES o 500 000 2750000 000 2750000 -2700000 400

TOTAL COMMUNITY NET~RKING 2 o 500 1601586 4987040 000 4987040 middot4937040 874

001 - GENERAL FUND - EXTENSION SERVICE

090-0102 SALARYDISTRICT JUDG 13168 13168 109730 987570 000 987570 329230 25 090-0103 SALARYASSISTANTS 42469 42469 353918 2850043 000 2850043 1396857 33 090-0105 SALARYEMPLOYEES 32780 32780 273164 2173693 000 2173693 1104307 34 090-0108 SALARYPARTTIME 6500 6500 55000 472500 000 472500 177500 27 090-0201 FICAMEDICARE 6040 6040 50402 399904 000 399904 204096 34 090-0202 GROUP HOSPITAL INSUR 18000 18000 88203 776876 000 776876 1023124 57 090-0203 RETIREMENT 2965 2965 25403 203195 000 203195 93305 31 090-0301 OFFICE SUPPLIES 1100 1100 2799 74404 000 74404 35596 32 090-0335 AUTO REPAIR FUEL E 5000 5000 12713 172496 000 172496 327504 66 090-0380 HORTICULTURE DEMONST 300 300 000 000 000 000 30000 100 090-0388 CELLULAR PHONEPAGER 1200 1200 10918 128692 000 128692 -8692 -7 090-0393 4H CLUB STOCK SH~ 3200 3200 000 284480 000 284480 35520 11 090-0394 HOME DEMONSTRATION E 300 300 000 29519 000 29519 481 2 090-0405 DUES ampSUBSCRIPTIONS 90 90 000 9000 000 9000 000 0 090-0427 AUTO ALL~ANCE 13860 16446 137048 1087874 000 1087874 556726 34 090-0428 TRAVEL ampTRAINING 3600 3600 55800 107487 000 107487 252513 70 090-0440 UTILITIES 1500 1500 9885 116748 000 116748 33252 22 090-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 090-0475 EQUIPMENT 1150 1150 000 175000 000 175000 -60000 -52 090-0496 NOTARY BONO o o 000 000 000 000 000 090-0507 AGRICULTURE DEMONSTR 300 300 000 000 000 000 30000 100 090-0571 AUTOMOBILES 28000 28000 000 2565100 000 2565100 234900 8

TOTAL EXTENSION SERVICE 181522 184108 1184983 12614581 000 12614581 5796219 31

001 - GENERAL FUND - COUNTY COURTS

19-0105 SALARYEMPLOYEES 68558 9776 83136 818319 000 818319 159281 16 119-0108 SALARYPARTTIME o o 000 000 000 000 000 119-0110 SALARYAPPT - COMM C 36426 95208 791730 7125575 000 7125575 2395225 25 119-0201 FICAMEDICARE 8031 8031 66928 607714 000 607714 195386 24 119-0202 GROUP HOSPITAL INSUR 12600 12600 100960 879950 000 8799 50 380050 30 119-0203 RETIREMENT 7924 7924 65526 601027 000 601027 191373 24 119-0301 OFFICE SUPPLIES 200 200 2720 13606 000 13606 6394 32 119middot0411 REPORTING SERVICE 5000 5000 207150 691888 000 691888 -191888 -38 119-0413 COURT APPOINTED AT TO 225000 225000 2464217 29380086 000 29380086 -6880086 middot31 119-0414 JURORS 1000 1000 000 000 000 000 1 00000 1 00 19-0425 YITNESS EXPENSE 3500 3500 3500 160750 000 60750 189250 54

Prepared by the Tom Green County Auditors Office Page 48 of 56

VOL 14 PM1E 484

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 24

001 - GENERAL FUND - COUNTY COURTS Account bullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Monthly Exp YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 119-0428 TRAVEL ampTRAINING 850 850 000 000 000 000 85000 100 119-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 119-0483 JURORSMEALS amp LODGI 600 600 7329 62002 000 62002 -2002 -3 119-0580 PSYCHOLOGICAL EXAMS o o 120000 340000 000 340000 -340000

TOTAL COUNTY COURTS 369689 369689 3913196 40680917 000 40680917 -3712017 -10

001 - GENERAL FUND - JUSTICE OF THE PEACE 2 BUILDING

130-0303 SANITATION SUPPLIES 100 100 000 4560 000 4560 5440 54 130-0358 SAFETY EQUIPMENT 100 100 000 000 000 000 10000 100 130-0418 HIRED SERVICES o o 000 000 000 000 000 130-0433 INSPECTION FEES 5 5 000 400 000 400 100 20 130-0462 OFFICE RENTAL 14000 14000 104500 940500 000 940500 459500 33 130-0530 BUILDING REPAIR 100 100 000 000 000 000 10000 100

TOTAL JUSTICE OF THE PEACE 2 14305 14305 104500 945460 000 945460 485040 34

001 - GENERAL FUND - JUSTICE OF THE PEACE 3 BUILDING

131-0303 SANITATION SUPPLIES 100 100 000 5189 000 5189 4811 48 131-0358 SAFETY EQUIPMENT o o 000 000 000 000 000 131-0418 HIRED SERVICES o o 000 000 000 000 000 131-0433 INSPECTION FEES 5 5 000 000 000 000 500 100 131-0530 BUILDING REPAIR o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 3 105 105 000 5189 000 5189 5311 51

001 - GENERAL FUND - SHOP BUILDING

132-0303 SANITATION SUPPLIES 250 250 000 000 000 000 25000 100 132-0358 SAFETY EQUIPMENT 726 726 000 000 000 000 72600 100 132-0418 HIRED SERVICES 180 180 000 16200 000 16200 1800 10 132-0433 INSPECTION FEES 50 50 000 4400 000 4400 600 12 132-0440 UTILITIES 12500 12500 51508 575348 000 575348 674652 54 132-0530 BUILDING REPAIR 5000 5000 000 481175 000 4811 75 18825 4

TOTAL SHOP BUILDING 18706 18706 51508 1077123 000 1077123 793477 42

001 - GENERAL FUND - BELL STREET BUILDING

133-0303 SANITATION SUPPLIES 2000 2000 3309 153962 20273 174235 25765 13 133-0358 SAFETY EQUIPMENT 500 500 000 8900 000 8900 41100 82 133-0418 HIRED SERVICES 540 540 000 15120 000 15120 38880 72 133-0433 INSPECTION FEES 15 15 000 2400 000 2400 -900 -60 133-0440 UTILITIES 27500 27500 528470 1940344 000 1940344 809656 29 133-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

Prepared by the Tom Green County Auditors Office Page 49 of 56

VOL 74~HE 485

h d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 3D 2002 Page 25

001 - GENERAL FUND - BELL STREET BUILDING Account_ bullbullbullbullbullbull __ bull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 133-0514 SPECIAL PROJECTS 6000 6000 000 000 000 000 600000 100 133-0530 BUILDING REPAIR 10000 10000 286342 869149 000 869149 130851 13

TOTAL BELL STREET BUILDING 46555 46555 818121 2989875 20273 3010148 1645352 35

001 - GENERAL FUND - NORTH BRANCH LIBRARY BUILDING

134-0303 SANITATION SUPPLIES 100 100 000 000 000 000 10000 100 134-0358 SAFETY EQUIPMENT 125 125 000 8900 000 8900 3600 29 134-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 134-0433 INSPECTION FEES 10 10 000 1200 000 1200 -200 -20 134-0440 UTILITIES 8000 8000 63038 450322 000 450322 349678 44 134-0514 SPECIAL PROJECTS o o 000 000 000 000 000 134-0530 BUILDING REPAIR 1200 1200 000 91931 000 91931 28069 23

TOTAL NORTH BRANCH LIBRARY BU 9567 9567 63038 564233 000 564233 392467 41

001 - GENERAL FUND - YEST BRANCH LIBRARY BUILDING

135-0303 SANITATION SUPPLIES 100 100 000 4547 000 4547 5453 55 135-0358 SAFETY EQUIPMENT 125 125 10815 10815 000 10815 1685 13 135-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 135-0433 INSPECTION FEES 5 5 000 400 000 400 100 20 135-0440 UTILITIES 9000 9000 108657 594666 000 594666 305334 34 135-0514 SPECIAL PROJECTS o o -1875600 -1875600 000 -1875600 1875600 135-0530 BUILDING REPAIR 3500 8500 3858 281120 475000 756120 93880 11

TOTAL YEST BRANCH LIBRARY BUI 12862 17862 -1752270 -972172 475000 -4971 72 2283372 128

001 - GENERAL FUND - BUILDING MAINTENANCE

136-0103 SALARYASSISTANTS o 21004 175034 1575306 000 1575306 525094 25 136-0105 SALARYEMPLOYEES 106710 85706 714216 6427944 000 6427944 2142656 25 136-0109 SALARYSUPERVISOR 38500 38500 320834 2887506 000 2887506 962494 25 136-0201 FICAMEDICARE 11108 11108 89700 806109 000 806109 304691 27 136-0202 GROUP HOSPITAL INSUR 25200 25200 201922 1846474 000 1846474 673526 27 136-0203 RETIREMENT 10960 10960 90636 824076 000 824076 271924 25 136-0301 OFFICE 1UPPLIES 400 400 000 43388 000 43388 -3388 -8 136-0335 AUTO REPAIR FUEL E 750 750 4565 94475 000 94475 -19475 -26 136-0337 GASOLINE 2000 2000 27862 118118 000 118118 81882 41 136-0339 GREASE ampOIL 80 80 866 4532 000 4532 3468 43 136-0340 ANTIFREEZE 40 40 000 1000 000 1000 3000 75 136-0341 TIRES amp TUBES 250 250 000 18155 000 18155 6845 27 136-0342 BATTERIES 130 130 000 000 000 000 13000 100 136-0343 EQUIPMENT PARTS amp RE 250 250 499 617 000 617 24383 98 136-0351 SHOP SUPPLIES 300 300 000 9546 000 9546 20454 68 136-0358 SAFETY EQUIPMENT 300 300 000 13822 000 13822 16178 54 136-0388 CELLULAR PHONEPAGER 2886 2886 14340 151955 68660 220615 67985 24

Prepared by the Tom Green County Auditors Office Page 50 of 56

VOl 7 4 ~AGE 486

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 26

001 - GENERAL FUND BUILDING MAINTENANCE Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 136-0391 UNIFORMS 3192 3192 12285 173423 000 173423 145777 46 136-0428 TRAVEL ampTRAINING 1000 1000 000 40000 000 40000 60000 60 136middot0464 COMMUNICATIONS EQUIP 0 0 000 000 000 000 000

136-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000

136-0475 EQUIPMENT 600 600 000 57700 000 57700 2300 4 136middot0514 SPECIAL PROJECTS 0 0 middot4765350 -4765350 000 -4765350 4765350

136middot0571 AUTOMOBILES 0 0 000 000 000 000 000

136-0572 HAND TOOLS ampEQUIPME 2000 2000 5900 201820 000 201820 -1820 -1 ------~---- ----------- ---------~~-- ------------- - --__--- -------------- -- _shy

TOTAL BUILDING MAINTENANCE 206656 206656 -3106691 10530616 68660 10599276 10066324 49

001 - GENERAL FUND - TAX ASSESSOR DRIVE_UP BOOTH

137-0530 BUILDING REPAIR 1000 1000 000 12922 000 12922 87078 87 __ ------- -------------- -------------- -------------- ---------- _- _ _---------- --shy--------~--

TOTAL TAX ASSESSOR DRIVE_UP B 1000 1000 000 12922 000 12922 87078 87

001 GENERAL FUND - HOUSEKEEPING DEPARTMENT

138-0105 SALARYEMPLOYEES 104340 104340 762756 6866905 000 6866905 3567095 34 138-0108 SALARYPARTTIME 35625 35625 232470 2003318 000 2003318 1559182 44 138-0109 SALARYSUPERVISOR 20475 20475 170622 1533497 000 1533497 514003 25 138-0201 FICAMEDICARE 12346 12346 86742 771482 000 771482 463118 38 138-0202 GROUP HOSPITAL INSUR 28800 28800 201922 1840674 000 1840674 1039326 36 138-0203 RETIREMENT 12181 12181 87769 788321 000 788321 429779 35 138-0301 OFFICE SUPPLIES 350 350 000 31055 000 31055 3945 11 138-0343 EQUIPMENT PARTS ampRE 500 500 13682 13682 000 13682 36318 73 138-0351 SHOP SUPPLIES 400 400 000 26270 000 26270 13730 34 138-0388 CELLULAR PHONEPAGER 624 624 2600 49800 000 49800 12600 20 138-0391 UNIFORMS 2800 2800 20105 152251 000 152251 127749 46 138-0427 AUTO ALLOWANCE 950 950 5940 53460 000 53460 41540 44 138-0428 TRAVEL ampTRAINING 300 300 000 1500 000 1500 28500 95 138-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000

138-0475 EQUIPMENT 2450 2450 000 190660 55400 246060 -1060 -0 138-0572 HAND TOOLS ampEQUIPME 250

-_ _ 250

----------shy shy -

000

000 ----------_

000 _ __ _w ___ ~~ __ _________ 000

_ 25000 100

TOTAL HOUSEKEEPING DEPARTMENT 222391 222391 1584608 14322875 55400 14378275 7860825 35

001 bull GENERAL FUND - COURT STREET ANNEX

139-0303 SANITATION SUPPLIES 1500 1500 8019 90484 11470 101954 48046 32 139-0358 SAFETY EQUIPMENT 240 240 000 000 000 000 24000 100 139-0418 HIRED SERVICES 6874 6874 77446 5171 74 487086 1004260 -316860 -46 139-0433 INSPECTION FEES 944 944 000 18800 000 18800 75600 80 139-0440 UTILITIES 56000 56000 50819 3936016 000 3936016 1663984 30 139-0514 SPECIAL PROJECTS 2500 2500 000 000 000 000 250000 100 139-0530 BUILDING REPAIR 17500 17500 275640 852965 6300 859265 890735 51

Prepared by the Tom Green County Auditors Office Page 51 of 56

VOL 14 PAGE 487

t t

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 27

001 - GENERAL FUND - COURT STREET ANNEX Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm

TOTAL COURT STREET ANNEX 85558 85558 411924 5415439 504856 5920295 2635505 31

001 GENERAL FUND - COURTHOUSE BUILDING

140-0303 SANITATION SUPPLIES 5000 5000 23908 284924 48315 333239 166761 33 140-0352 YARD SUPPLIES 1750 1750 000 4825 000 4825 1701 75 97 140-0358 SAFETY EQUIPMENT 500 500 000 5700 000 5700 44300 89 140-0418 HIRED SERVICES 9488 9488 81051 652233 562565 1214798 -265998 -28 140-0433 INSPECTION FEES 1325 1325 000 15200 000 15200 117300 89 140-0440 UTILITIES 78000 78000 109279 4315789 000 4315789 3484211 45 140-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 140-0514 SPECIAL PROJECTS 7500 7500 000 000 000 000 750000 100 140-0530 BUILDING REPAIR 25000 20000 246955 878379 44460 922839 1077161 54

TOTAL COURTHOUSE BUILDING 128563 123563 461193 6157050 655340 6812390 5543910 45

001 - GENERAL FUND - EDD B KEYES BUILDING

141-0303 SANITATION SUPPLIES 5000 5000 22011 313523 40106 353629 146371 29 141-0358 SAFETY EQUIPMENT 300 300 000 23496 000 23496 6504 22 141-0418 HIRED SERVICES 10332 10332 104091 746459 720714 1467173 -433973 -42 141-0433 INSPECTION FEES 1478 1478 000 28600 000 28600 119200 81 141-0440 UTILITIES 107500 107500 23078 5392544 000 5392544 5357456 50 141-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 141-0475 EQUIPMENT o o 000 000 000 000 000 141-0514 SPECIAL PROJECTS o o 000 490 000 490 -490 141-0530 BUILDING REPAIR 25000 25000 121156 1294220 99491 1393711 110628944

TOTAL EDD B KEYES BUILDING 149610 149610 270336 7799332 860311 8659643 6301357 42

001 - GENERAL FUND - JAIL BUILDING

142-0327 KITCHEN REPAIRS 1000 1000 8821 215130 30295 245425 -145425 145 142-0383 GENERATOR FUEL 500 500 16056 16056 000 16056 33944 68 142-0418 HIRED SERVICES 18184 18184 149387 970883 518017 1488900 329500 18 142-0433 INSPECTION FEES 905 905 000 44300 5000 49300 41200 46 142-0440 UTILITIES 230000 230000 1289184 16952599 000 16952599 6047401 26 142-0465 SURVEILLANCE SYSTEM 25800 25800 000 227314 44400 271714 2308286 89 142-0530 BUILDING REPAIR 38400 38400 604278 2153667 406539 2560206 1279794 33 142-0576 LAUNDRY EQUIPMENT 1000 1000 2652 3260 000 3260 96740 97

TOTAL JAIL BUILDING 315789 315789 2070378 20583209 1004251 21587460 9991440 32

001 - GENERAL FUND - SHERIFF BUILDING

143-0303 SANITATION SUPPLIES 2000 2000 000 53003 000 53003 146997 73

Prepared by the Tom Green County Auditors Office Page 52 of 56

VOL 74 PAGE 488

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 28

001 GENERAL FUND - SHERIFF BUILDING Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 143-0352 YARD SUPPLIES 250 250 000 000 000 000 25000 100 143-0358 SAFETY EQUIPMENT 300 300 000 000 000 000 30000 100 143-0383 GENERATOR FUEL 150 150 10534 21744 000 21744 -6744 -45 143-0418 HIRED SERVICES 264 264 000 23760 000 23760 2640 10 143middot0433 INSPECTION FEES 20 20 000 2000 000 2000 000 a 143-0440 UTILITIES 34000 34000 281726 1771842 000 1771842 1628158 48 143-0514 SPECIAL PROJECTS o o 000 000 000 000 000 143-0530 BUILDING REPAIR 10000 10000 7070 909574 12394 921968 78032 8

TOTAL SHERIFF BUILDING 46984 46984 299330 2781923 12394 2794317 1904083 41

001 GENERAL FUND - JUVENILE DETENTION BUILDING

144middot0303 SANITATION SUPPLIES 2000 2000 000 79602 200 79802 120198 60 144-0327 KITCHEN REPAIRS 1000 1000 000 000 000 000 100000 100 144-0352 YARD SUPPLIES 100 100 000 10000 000 10000 000 0 144middot0358 SAFETY EQUIPMENT 240 240 000 000 000 000 24000 100 144-0418 HIRED SERVICES 1660 1660 24000 138200 17000 155200 10800 7 144-0433 INSPECTION FEES 1184 1184 7500 21000 000 21000 97400 82 144-0440 UTILITIES 37500 37500 61176 2243109 5245 2248354 1501646 40 144-0530 BUILDING REPAIR 9000 9000 2377 84 806097 70000 876097 23903 3 144-0576 LAUNDRY EQUIPMENT 750 750 3207 4505 000 4505 70495 94

TOTAL JUVENILE DETENTION BUlL 53434 53434 333667 3302513 92445 3394958 1948442 36

001 - GENERAL FUND - TURNER BUILDING

145-0303 SANITATION SUPPLIES 100 100 000 000 000 000 10000 100 145-0418 HIRED SERVICES 180 180 000 59200 000 59200 -41200 229 145-0433 INSPECTION FEES 50 50 000 5000 000 5000 000 a 145-0440 UTILITIES 7000 7000 3202 308256 000 308256 391744 56 145-0514 SPECIAL PROJECTS 500 500 000 000 000 000 50000 100 145-0530 BUILDING REPAIR 2500 2500 000 3656 000 3656 246344 99

TOTAL TURNER BUILDING 10330 10330 3202 376112 000 376112 656888 64

001 - GENERAL FUND - WEBB BUILDING

146-0303 SANITATION SUPPLIES 200 200 000 1880 000 1880 18120 91 146-0358 SAFETY EQUIPMENT 100 100 000 000 000 000 10000 100 146-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 146-0433 INSPECTION FEES 10 10 000 800 000 800 200 20 146-0440 UTILITIES 2000 6000 66558 473824 000 473824 26176 21 146-0530 BUILDING REPAIR 500 500 31841 31841 5000 36841 13159 26

TOTAL WEBB BUILDING 2942 6942 98399 520225 5000 525225 168975 24

Prepared by the Tom Green County Auditors Office Page 53 of 56

b

VOL

= lit

489

III

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 29

001 - GENERAL FUND CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEne Balance Rm 192middot0601 RESERVES 320000 365316 000 000 000 000 36531610 100

TOTAL CONTINGENCY 320000 365316 000 000 000 000 36531610 100

001 - GENERAL FUND - MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT o o 313038 609125 000 609125 -609125

TOTAL MISCELLANEOUS o o 313038 609125 000 609125 -609125

TOTAL GENERAL FUND 20467888 20561606 150260757 1490384513 17017034 1507401547 548759065 27

Prepared by the Tom Green County Auditors Office Page 54 of 56

VOL 74 PAGE 490

----- -------------

~--------------------------------------------------------------~

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

ROAD amp BRIDGE PRECINCT 1 amp3 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 30

005 - ROAD amp BRIDGE PRECINCT 1 amp3 - CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 192-0601 RESERVES 363000 361910 000 000 000 000 36191000 100

TOTAL CONTINGENCY 363000 361910 000 000 0_00 000 36191000 100

005 ROAD amp BRIDGE PRECINCT 1 amp 3 - ROAD amp BRIDGE PRECINCT 1 amp 3

198-0105 SALARYEMPLOYEES 58209 58209 572160 4266351 000 4266351 1554549 27 198-0109 SALARYSUPERVISOR 31922 26224 218530 1966770 000 1966770 655630 25 198-0117 SALARYROAD SUPERINT 0 31922 266018 2394162 000 2394162 798038 25 198-0123 SALARYSHARED EMPLOY 296902 270678 1814698 16267349 000 16267349 10800451 40 198-0201 FICAMEDICARE 29608 29608 212164 1884144 000 1884144 1076656 36 198-0202 GROUP HOSPITAL INSUR 72000 72000 435869 4696667 000 4696667 2503333 35 198-0203 RETIREMENT 29211 29211 209256 1871902 000 1871902 1049198 36 198-0204 WORKERS COMPENSATION 9381 9381 000 000 000 000 938100 100 198-0205 UNEMPLOYMENT INSURAN 751 751 000 41533 000 41533 33567 45 198-0301 OFFICE SUPPLIES 0 0 000 20613 000 20613 -20613 198-0337 GASOLINE 24000 24000 63446 1550080 000 1550080 849920 35 198-0338 DIESEL FUEL 31000 31000 468554 1900463 000 1900463 1199537 39 198-0339 GREASE amp OIL 3500 3500 8229 195780 000 195780 154220 44 198-0340 ANTIFREEZE 150 150 1000 14225 000 14225 775 5 198-0341 TIRES ampTUBES 16000 16000 6788 318056 000 318056 1281944 80 198-0343 EQUIPMENT PARTS amp RE 60000 60000 352957 4742402 000 4742402 1257598 21 198-0356 MAINT amp PAVINGPRCT 240000 240000 4007536 13475841 2616455 16092296 7907704 33 198-0357 MAINT amp PAVINGPRCT 0 0 000 000 000 000 000 198-0379 RIGHT OF WAY ACQUISI 0 0 000 000 000 000 000 198-0388 CELLULAR PHONEPAGER 4000 4000 34677 293302 000 293302 106698 27 198-0391 UNIFORMS 6000 6000 23510 308493 000 308493 291507 49 198-0440 UTILITIES 2500 2500 20382 179149 000 179149 70851 28 198-0460 EQUIPMENT RENTALS 3000 3000 000 310550 000 310550 -10550 -4 198-0464 COMMUNICATIONS EQUIP 0 0 000 000 000 000 000 198-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 198-0475 EQUIPMENT 1000 1000 59999 59999 000 59999 40001 40 198middot0514 SPECIAL PROJECTS 60000 60000 000 000 4450000 4450000 1550000 26 198-0571 AUTOMOBILES 27000 27000 000 1955600 000 1955600 7444_00 28 198-0573 ROAD EQUIPMENT 180000 180000 000 7502447 000 7502447 10497553 58 198-0578 MEDICAL TESTINGDRUG 1000 1000 000 64000 000 64000 36000 36 198-0675 PROFESSIONAL FEES 0 1090 000 109000 000 109000 000 0

-~------ _ ----_- -- -------- - - -- ---- - ------- -~ TOTAL ROAD amp BRIDGE PRECINCT 1187134 1188224 8775773 66388878 7066455 73455333 45367067 38

005 - ROAD amp BRIDGE PRECINCT amp3 - MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT 0 0 000 15773 000 15773 -15773 -_ - - - _ _ _----- -----_ _---shy ---------- -------------- ---------- shy

TOTAL MISCELLANEOUS 0 0 000 15773 000 15773 -15773 ------ ----- ~ _---- --_ - --shy

TOTAL ROAD amp BRIDGE PRECINCT 1550134 1550134 8775773 66404651 7066455 73471106 81542294 53

Prepared by the Tom Green County Auditors Office Page 55 of 56

491VOL

t gt d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154700 02 JUL 2002 Statement of Expendituresmiddot Budget vs Actual

ROAD ampBRIDGE PRECINCT 2 amp4 The Software Group Inc for the Month of June and the 9 Months Ending June 30 2002 Page 31

006 ROAD ampBRIDGE PRECINCT 2 amp4 - CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 192-0601 RESERVES 275000 275000 000 000 000 000 27500000 100

____ _w_ lt0 ______----_ - ----- -----_ TOTAL CONTINGENCY 275000 275000 000 000 000 000 27500000 100

006 - ROAD ampBRIDGE PRECINCT 2 amp4 - ROAD ampBRIDGE PRECINCT 2 amp4

199-0105 SALARYEMPLOYEES 58209 58209 -247397 4266352 000 4266352 1554548 27 199-0109 SALARYSUPERVISOR 35251 28922 241014 2169126 000 2169126 723074 25 199-0117 SALARYROAD SUPERINT 0 35251 293754 2643786 000 2643786 881314 25 199-0124 SALARYSHARED EMPLOY 306380 277458 2453061 17108840 000 17108840 10636960 38 199-0201 FICAMEDICARE 30588 30588 200422 1978843 000 1978843 1079957 35 199-0202 GROUP HOSPITAL INSUR 72000 72000 377925 4280244 000 4280244 2919756 41 199-0203 RETIREMENT 30178 30178 199636 1984575 000 1984575 1033225 34 199-0204 WORKERS COMPENSATION 11383 11383 000 000 000 000 1138300 100 199-0205 UNEMPLOYMENT INSURAN 912 912 000 44242 000 44242 46958 51 199-0301 OFFICE SUPPLIES 50 50 000 000 000 000 5000 100 199-0337 GASOLINE 25000 25000 50435 1533982 000 1533982 966018 39 199-0338 DIESEL FUEL 50000 50000 297191 1899931 000 1899931 3100069 62 199-0339 GREASE ampOIL 4000 4000 30530 202175 000 202175 197825 49 199-0340 ANTIFREEZE 475 475 2500 14950 000 14950 32550 69 199-0341 TIRES ampTUBES 14000 14000 18587 367630 44114 411744 988256 71 199-0342 BATTERIES 0 0 000 000 000 000 000 199-0343 EQUIPMENT PARTS ampRE 50000 50000 784548 4089297 50081 4139378 860622 17 199-0357 MAINT ampPAVINGPRCT 252000 252000 3421931 11237634 1087565 12325199 12874801 51 199-0388 CELLULAR PHONEPAGER 5000 5000 34202 300413 000 300413 199587 40 199-0391 UNIFORMS 6000 6000 22094 308632 000 308632 291368 49 199-0420 TELEPHONE 0 0 000 2653 000 2653 -2653 199-0428 TRAVEL ampTRAINING 50 50 000 1500 000 1500 3500 70 199-0440 UTILITIES 15000 15000 10459 90350 000 90350 1409650 94 199-0460 EQUIPMENT RENTALS 2500 2500 10715 187115 000 1871 15 62885 25 199-0464 COMMUNICATIONS EQUIP a a 000 000 000 000 000 199-0470 CAPITALIZED EQUIPMEN 5000 5000 000 000 000 000 500000 100 199-0571 AUTOMOBILES 50000 50000 000 1955600 2103400 4059000 941000 19 199-0573 ROAD EQUIPMENT 180000 180000 000 000 000 000 18000000 100 199-0578 MEDICAL TESTINGDRUG 1000 1000 000 69000 000 69000 31000 31 199-0593 LATERAL ROAD PAVING 0 0 000 000 000 000 000 199-0675 PROFESSIONAL FEES 0 0 000 000 000 000 000

----------shy -------~~ _ _-----shy ---_ shy ---_ _shyTOTAL ROAD ampBRIDGE PRECINCT 1204976 1204976 8201607 56736870 3285160 60022030 60475570 50

006 - ROAD ampBRIDGE PRECINCT 2 amp4 MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT a 0 000 -001 000 -001 001

----------- ------------ --- - ---- -shyTOTAL MISCELLANEOUS 0 0 000 -001 000 -001 001

-------_ _- -- ---- --- - - --_ ----- -- --__ _shy~

TOTAL ROAD ampBRIDGE PRECINCT 1479976 1479976 8201607 56736869 3285160 60022029 87975571 59 ------ --- ---- -_ ---- -_ ------- _---- ---- ----- _--- --~----~

TOTAL FOR REPORTED FUNDS 23497998 23591716 167238137 1613526033 27368649 1640894682 718276930 30

Prepared by the Tom Green County Auditors Office Page 56 of 56

VOL I 4PAGE 492

CONTRACT BETWEEN GRANTEE AND THIRD PARTY

1 This contract is by and between Tom Green County Representing the San Angelo Area Community Network (GRANTEE) and ClickFind Inc (SERVICE PROVIDER) a Texas corporation and in aid of TIFB Grant number OE-2001shyCN2C-5605 titled Tom Green Count Library It is understood by all parties that payment obligations created by this contract are conditioned upon the availability of State or Federal funds appropriated or allocated for the payment of such obligations If such funds are not obtained this Contract is immediately terminated without further action by either party The term of this contract shall commence on July 92002 and shall end on April 15 2003 unless extended or terminated as otherwise provided for in this contract

2 The GRANTEE is responsible for closely monitoring the SERVICE PROVIDER and the exercise of reasonable care to enforce all terms and conditions of the grant SERVICE PROVIDER agrees to fully cooperate in the monitoring process

3 Requirements of the State of Texas Uniform Grant Management Standards (UGMS) promulgated pursuant to Section 783 of the Government Code are adopted by reference as part of this contract including the contract provision as in Section 36 Common Rule of OMB of the above standards

The Grantee Shall Keep all project records

NOTE Records shall be preserved for three (3) years from the date of acceptance of the final contract closeout and until any outstanding litigation audit or claim has been resolved Records are subject to inspection by TIFB or any state or federal agency authorized to inspect same

4 The SERVICE PROVIDER will furnish the following

SEE ATTACHMENT A

5 Payment for the above (not to exceed 100 of the total amount of the grant) will be made as follows

SEE ATTACHMENT B

6 Billing for the above will be provided in the same manner as it would be provided to institutional purchasers in the absence of a grant and shall consists of a brief statement of the service or other item provided and the basis for the billing rate

7 In the event of a default of the SERVICE PROVIDER the GRANTEE may cancel or suspend the contract and the SERVICE PROVIDER shall be entitled to recover for all services provided or materials delivered prior to the cancellation date (or unused materials may be returned) or shall repay any funds advanced for services not yet rendered

8 All licenses legal certifications or inspections required for the services facilities equipment or materials and all applicable state and federal laws and local

Party Contract Page 1 of 3TIFB

b bullbull lt

II bull

ordinances must be complied with by the SERVICE PROVIDER Failure to comply with the requirement shall be treated as default

9 GRANTEE shall provide written notice to SERVICE PROVIDER setting forth in detail any alleged default at least thirty (30) days prior to cancellation or suspension of this contract If at any time prior to expiration of the thirty (30) day period SERVICE PROVIDER cures or corrects the alleged default SERVICE PROVIDER shall not be default and GRANTEE shall not be entitled to cancel or suspend the contract Notice of alleged default andor notice of cancellation or suspension shall be made to SERVICE PROVIDER in writing by certified mail return receipt requested postage prepaid at the address set forth below or at any subsequent address of SERVICE PROVIDER as provided to GRANTEE in writing

10 This contract shall automatically terminate on the grant expiration date or any extension date thereof granted by TIFB All services billed hereunder must be rendered within the grant period GRANTEE shall notify SERVICE PROVIDER in writing of the grant expiration date or any extension date at least thirty (30) days prior to the grant or extension expiration date

11 Subject to the terms and conditions of this agreement SERVICE PROVIDER will furnish the following software license

SEE AITACHMENT C

12 Prior and Subsequent Contracts - This Agreement embodies the entire understanding between the parties with respect to the subject matter hereof and all prior Agreements relating thereto are hereby superseded

13 Acknowledgments - Each party acknowledges that in entering into this Agreement each party has not relied on anything done or said or on any presumption in fact or in law (1) with respect to this Agreement or to the duration termination or renewal of this Agreement or with respect to the relationship between the parties other than as expressly set forth in this Agreement or (2) that in any way tends to change or modify the terms or any of them of this Agreement or to prevent this Agreement becoming effective or (3) that in any way affects or relates to the subject matter hereof Each party also acknowledges that the terms and conditions of this Agreement and each of them are reasonable and fair and equitable

14 Indemnification - The parties to this Agreement shall have no liability to the other for any loss suffered which arises out of any action or inaction if in good faith it is determined that such course of conduct was in the best interests of the agreement and such course of conduct did not constitute negligence or misconduct

Party Contract Page 2 of 3TIFB

VOL 74PMiE 494

Other Instruments - The parties hereto covenant and agree that they will execute each such other and further instruments amendments and documents as are or may become reasonably necessary or convenient to effectuate and carry out the purposes of this Agreement All instruments amendments and documents must be presented in a manner agreed to via either facsimile email [with included reply to] or returned receipt US Postal Mail

ACCEPTED BY CLiCKFIND INC

amp~dSig ture --=-shy

Michael D Brown Jim B Ward President County Judge

112 W Beauregard 110 N Main Street

San Angelo Texas 76903 Bryan Texas 77803

9156596516 9798222828

S~ Angelo Area Community Network ---

TIFB Party Contract

VOL 14 PhllE 495

b t II bull

bull bull bull

ATTACHMENT A CLiCKFIND COMMUNITY PORTAL

ClickFind Inc is an e-commerce technology provider offering open-standards based portals to communities ClickFind is unique in that its software platform provides complete menu-driven eshycommerce and communications product integration by the community portal and its member organizations The result is a sustainable solution that brings together fragmented market participants into a collaborative community network

ClickFind Community Portal Functions

Community Portal E-commerce (Optional Revenue Portal Search Engine Sharing Modules)

Web Page Generator Catalog Organization Templates Auction

Communication Classified Ads Calendar Shopping Basket with Credit Contact Directory Card Purchase

u Web Email Discussion Forum Task List

What Clickfind Will Provide to the Grantee

Community Portal

ClickFind provides consumers with easy and efficient access to information and services Consumers can access information through the portals drill-down category tree or through an advanced search engine that searches across keywords categories or locations To support consumer demands for products and services member organizations can increase exposure by either registering their existing web sites or building new web sites that are categorized within the portals search engine Eqch registereel organization receives password-protected access to their fW-Rlication manager tbQLelllows members to easily manage multiple web sites content communications and e-COlJlmerce applications and specify how they integrate with affiliated wet sites Each is discussed below in more detail

Community Portal Search Engine The main consumer web site provides the ability to either Search the data warehouse or browse the drill-down menu for products services and information ClickFind promotes standard business processes and classifications by categorizing organizations using the North American Industrial Classification System (NAICS)

For each listing returned from the search engine the portal displays an address link with the appropriate description organization classification location and language Links to products services and cross-referenced sites are included

Web Page GenerCltor The web page generator enables portal members to create and maintain w~b pages online without programming or technical experience Online web page development includes administrative access to maintain the content graphics fonts colors backgrounds and overall site design Organization members can select from pre-configured templates designed for frequently asked questions about us contact us etc designed to complement their offering

VOL r4PhGE 496

bull bull

By categorizing the web site during the set up process the web site is automatically entered into the portal search engine Each site address is also submitted to other consumer portals to expand exposure

Organization Templates Standard community templates will be developed and deployed

Communication

ClickFind provides members with interactive tools to promote information sharing and increase communications among organization representatives activities and events discussions and email These components add the interactive communications that attract consumers to the web site These tools include the following

Calendar The calendar allows members to manage their schedules including personal business and organizations while providing the ability to share events with portal affiliates Outside of personal and business use communities can configure the calendar to promote community activities and events for a whole community andor membership

Contact Directory The contact directory provides members easy access to personal and business contacts Integrated with other communication tools the contact directory allows for direct access to email conferencing and user profiles Users have the ability to share their contact directory with other affiliates When communities and bLlsinesses implement this module on their web site it Qrovides the ability to search for and locate a Rartj~Jlar community member or business associate The contact directory includes name address phone fax email conferencing address photograph and notes fields When an individual member updates his personal contact information it automatically updates of all the contact directories of organizations with which he is affiliated The directory is searcllable by keyword

Web Email Web email provides a browser-based email aggregation account so portal members can send and receive email messages from any computer in the world connected to the Internet Email messages are stored within the ClickFind data warehouse so that email is always up to date Mobile professionals get easier access to email on the road and organizations can support unlimited accounts from a shared public access computer

Discussion Forum The discussion forum serves as the ideal medium to facilitate community discussions while building a searchable knowledge base of frequently asked questions (FAQ) The forum can function as an open environment for user-defined topics and discussions or it can be configured with pre-selected questions and answers (QampA) that promote topics focused on specific issues Both the open discussion forum and the QampA configuration promote dynamic content that generates repeat traffic to the members web site

Discussions can be searched by keyword authoL or date Administrative features include the ability to assign representatives to moderate groups through password-protected access Discussion forums can also be configured as private for secure discussions among selected members or affiliates

Task List The task list provides members with the ability to organize prioritize and track individual tasks and network requests generated through ClickFinds communications and Eshycommerce applications Members can assign tasks to themselves or their affiliates By monitoring the status of the tasks members are able to track the completion of assigned tasks The ability to attach documents to a task allows members to add a more detailed description of the assigned task or to route documents for editing or approval The multi-faceted functions of the task list help members coordinate and assign activities throughout their community

VOl ( 4PhllE 497

b II t

--

Training

Clickfind will provide two days of seminars in the use of the ClickFind as These seminars will include instruction for government school and other local organizations on use of the portal In addition we will provide one day of e-commerce training for the business community on use of the Portal

We will provide up to three days of training in Bryan Texas for webmasters in the use and integration of the ClickFind as into the community web site We will provide on-call support during business hours for the management of the community web site

Hosting Services

ClickFind will host the software application for the entire contract period The data center provides co-location hosting services with a DS3 connection through an Internet access alliance with a tier 1 provider All application servers are protected by industry standard firewall configured for network intrusion detection

The community network utilizes a level 3-Tier architecture that separates all tiers of web traffic discretely (web vs application vs file vs database)

Other Services and Deliverables

1 The ClickFind deliverable will meet the San Angelo requirements in RFP No 02-006 as outlined in the ClickFind RFP response

2 Bilingual Spanish support for menus and selected templates will be available in Q12003 3 Each member will be have 2 MB of disk storage with an option to buy additional storage of up

to 80MB for $30 per year r~evenue margin (after gross expenses have been deducted) to be split equally between the parties San Angelo Community Network will have to option to waive this fee for up to 100 accounts ClickFind will have the option to change pricing with 90 day written notice

4 Total disk space allocated to the San Angelo Community Network will be 36GB maximum 5 Data Center server and bandwidth management will follow generally accepted ASP best

practices with regard to system availability and security These practices will be formalized into SOPs specifically for the San Angelo Community Network

6 ClickFind agrees to meet on a scheduled basis with The San Angelo Community Network to identify and prioritize network performance and functionality

7 Bandwidth will be a shared resource but not metered up to a maximum 3-megabit connection to the Internet

VOl 74p~l1E 498

ATTACHMENT B PAYMENT SCHEDULE

For this development project GRANTEE assuming material compliance with this schedule and requirements defined herein will pay to ClickFind a fee of $164200 payable according to the following schedule This fee includes payment for

1 The community portal software as described in ATIACHMENT A 2 Licensing for community portal software as described in ATTACHMENT

Cand 3 Data center support hosting and maintenance for the community portal for

one year commencing at date of contract signing

Payment Schedule

Activity Cost ($) Due Date Due at

Initial Setup (1 year period) $119400 Contract Signing

Basic Community Application (portal and communication tools) Inel ClickFind OS License fee Inc Email aggregation account (Email account service optional) Incl Initial Web Design Incl Software Maintenance Inel Support In community Seminars and other support Incl Supervision and Support of Local Web Master Inel Due at

Contract Hosting amp Bandwidth $11600 Signing

Year 2

Hosting $8000 Bandwidth

Due on or Total Year 2 before April

152003

Year 3

Hosting $8000 Bandwidth

Due on or Total Year 3 before April

152004

E-government modules (Initial Budget Estimate final fee dependent Due upon on approved project plan) $10000 approval of

Project Plan

VOL 74p~[E 499

d

ATTACHMENT C SOFTWARE LICENSE AGREEMENT

This SOFTWARE LICENSE AGREEMENT (AGREEMENT) is made and entered into as of July 92002 (the EFFECTIVE DATE) by and between ClickFind Inc (CLICKFINDH) and Tom Green County representing the San Angelo Area Community Network (GRANTEE) and describes the terms and conditions pursuant to which ClickFind shall license to GRANTEE certain Software (as defined below)

In consideration of the mutual promises and upon the terms and conditions set forth below the parties agree as follows

1 DEFINITIONS

A Software means ClickFinds ClickOStrade software in executable form and any and all Updates to such software which are provided pursuant to this Agreement or otherwise provided to GRANTEE by ClickFind

B Documentation means any instruction manuals or materials supplied by ClickFind including without limitation on-line instruction and help files regarding the use of the software

C Community Portal Market means the local community portal marketplace which includes but is not limited to government association education business and non-profit organizations of GRANTEE

D Alternative Market means any vertical marketplace other than the Community Portal Market

E Update means a release or version of the Software containing functional enhancements extensions error corrections or fixes and any Documentation thereto

2 GRANT OF RIGHTS

21 License Grant

211 Subject to the terms and conditions of this Agreement ClickFind hereby grants to GRANTEE a non-exclusive perpetual irrevocable nontransferable (except in accordance with Section 91) right to use the Software and Documentation in the Community Portal Market ClickFind retains all rights in Alternative Market

22 Trademarks Tilis Agreement constitutes reciprocal written permission to use the parties tradenames and trademarks in oral promotional presentations such as sales presentations or tradeshow presentations All representations to customers about the other partys products and services must be consistent with information published by that party CLiCKFIND owns and retains all right title and interest in the Software and Documentation and all related materials This Agreement does not transfer any ownership rights in or to the Software Documentation and related materials to GRANTEE or any third party GRANTEE agrees not to attempt or allow anyone else to attempt to modify reverse engineer or decompile the Software or create derivative works based on the Software GRANTEE will not distribute or allow anyone else to use the Software or Documentation other than its authorized employees agents or contractors GRANTEE will not sell

-1- ClickFind Software License Agreement

VOl 7 4 PhGE 500

the Software or Documentation to any person or entity or allow anyone under its control to infringe upon CLiCKFINDs intellectual property rights

23 Notices and Legends GRANTEE will ensure that all copies of the Documentation copied or reproduced by GRANTEE will incorporate copyright notices in the same manner that ClickFind incorporates such notices in the Software

3 FEES

31 License Fee In consideration for the rights granted hereunder GRANTEE has agreed to pay the License Fee specified in the contract between GRANTEE and ClickFind

32 Taxes GRANTEE shall be responsible for all sales use and any other similar taxes imposed by any federal state or local governmental entity on the transactions contemplated by this Agreement excluding taxes based upon ClickFinds net income When Click Find has the legal obligation to payor collect such taxes the appropriate amount shall be invoiced to and promptly paid by GRANTEE unless GRANTEE provides ClickFind prior to the time ClickFind has paid such taxes with a valid tax exemption certificate authorized by the appropriate taxing authority

4 SUPPORT AND MAINTENANCE

41 Updates For so long as this Agreement is in effect ClickFind shalJ provide GRANTEE with each update release or version of the Software released by ClickFind at no further cost or charge to GRANTEE ClickFind shall provide to GRANTEE any Update and related Documentation within ten (30) days of ClickFinds release of such Update

5 WARRANTY

51 Warranty ClickFind warrants that for a period of one (1) year after the delivery of any Software that the Software will perform in substantial conformity with ClickFinds then-current specifications and Documentation for such Software If during the warranty period the Software fails to perform as warranted Click Find shall correct or replace any non-conforming Software at Click Finds sole option

52 Disclaimers EXCEPT AS EXPRESSLY PROVIDED HEREIN CLiCKFIND MAKES NO WARRANTIES WHETHER ORAL OR WRITIEN EXPRESS IMPLIED OR STATUTORY REGARDING OR RELATING TO WITHOUT LIMITATION THE SOFTWARE OR THE DOCUMENTATION CLiCKFIND SPECIFICALLY DISCLAIMS ALL IMPLIED WARRANTIES OF MERCHANTABILITY AND FITNESS FOR A PARTICULAR PURPOSE WITH RESPECT TO THE SOFTWARE AND DOCUMENTATION CLiCKFIND MAKES NO WARRANTY THAT THE SOFTWARE IS COMPATABILE WITH ALL EQUIPMENT ANDOR SOFTWARE CONFIGURATIONS

6 LIMITATION OF LIABILITY

IN NO EVENT SHALL EITHER PARTY HAVE ANY LIABILITY TO THE OTHER PARTY FOR ANY LOSS OF PROFITS REVENUES LOSS OF USE BUSINESS INTERRUPTION LOSS OF DATA COST OF COVER OR ACTUAL INDIRECT SPECIAL INCIDENTAL OR CONSEQUENTIAL DAMAGES OF ANY KIND IN CONNECTION WITH OR ARISING OUT OF THE FURNISHING OR USE OF THE SOFTWARE WHETHER ALLEGED AS A BREACH OF

-2- ClickFind Software License Agreement

VOL

- c

AU laquo

CONTRACT WARRANTY OR TORTIOUS CONDUCT INCLUDING NEGLIGENCE EVEN IF THE OTHER PARTY HAS BEEN ADVISED OF THE POSSIBILITY OF SUCH DAMAGES

61 Remedies In the event of any breach of contract or warranty GRANTEEs exclusive remedy will be for CLiCKFIND to repair or replace the defective Software If CLiCKFIND is unable or unwilling to replace the Software within thirty (30) days after notification of a defect GRANTEEs sole remedy is to terminate this Agreement and obtain a refund from CLiCKFIND for any unused prorata portion of any license or other fees paid pursuant to this Agreement

62 Injunctive Relief GRANTEE agrees that if it commits a breach of any of the provisions of this Agreement CLiCKFIND shall have the right to enforce this Agreement in any court having equity jurisdiction and GRANTEE acknowledges and agrees that any such breach of this Agreement by GRANTEE will cause irreparable injury to CLiCKFIND and that money damages will not provide an adequate remedy to CLiCKFIND

63 GRANTEE further agrees that the rights and remedies enumerated in paragraph 62 shall be independent of and in addition to and not in lieu of any other rights and remedies available to CLiCKFIND at law or in equity

7 CONFIDENTIALITY

71 Confidential Information Each party acknowledges that by reason of this Agreement Confidential Information will or may be disclosed to the other party Confidential Information shall mean any information disclosed by either party (the Disclosing Party) to the other party (the Receiving Party) in connection with this agreement which is identified in writing as Confidential or Proprietary within thirty (30) days of such disclosure

72 Obligation The Receiving Party shall treat as confidential all Confidential Information received from the Disclosing Party shall not use such Confidential Information except as expressly permitted under this Agreement and shall not disclose such Confidential Information to any third party without the Disclosing Partys prior written consent The Receiving Party shall use the same measures to protect the Confidential Information that it takes with its own confidential information but in no event less than reasonable measures to prevent the disclosure and unauthorized use of Confidential Information

73 Exceptions The foregoing restrictions shall not apply to information that (i) is known to the receiving party at the time of disclosure to the receiving party (ii) has become publicly known through no wrongful act of the receiving party (iii) has been rightfully received from a third party authorized to make such disclosure without restriction (iv) has been independently developed by the receiving party or (v) has been approved for release by written authorization of the disclosing party

74 Survival After Termination The provisions of this Section shall survive the termination of this Agreement for any reason

8 TERM AND TERMINATION

81 Term This Agreement shall take effect on the Effective Date and will remain in force without termination

-3- Click Find Software License Agreement

VOL 74PME 502

d

82 Survival of Terms The provisions of Sections 1 (Definitions) 5 (Warranty and Disclaimer) 6 (Limitation of Liability) 7 (Confidentiality) 8 (Term and Termination) and 9 (Miscellaneous) shall survive the termination of this Agreement for any reason

9 MISCELLANEOUS

91 Assignment Neither party shall assign sublicense or transfer this Agreement without the prior written consent of the other party and any attempt to transfer sublicense assign or actual assignment of this Agreement without such prior written consent shall be null and void Subject to the foregoing any assignment permitted hereunder shall be subject to the written consent of the assignee to all the terms and provisions of this Agreement NotWithstanding the foregoing however either party may assign this Agreement and any rights thereto in the event of merger acquisition or similar event without consent of the other party In the event of assignment this Agreement will bind and inure to the benefit of the parties their respective successors and permitted assigns

92 Waiver and Amendment No modification amendment or waiver of any provision of this Agreement shall be effective unless in writing and signed by both parties No failure or delay by either party in exercising any right power or remedy under this Agreement except as specifically provided herein shall operate as a waiver of any such right power or remedy and will not in any way affect the validity of the whole or any part of this Agreement or prejudice such partys right to take subsequent action

93 90verninq Law This Agreement shall be governed by and construed under the laws of the State of Texas USA and the federal law of the United States of America without regard to conflict of law principles IT IS FURTHER AGREED AND UNDERSTOOD THAT THIS AGREEMENT SHALL BE ENFORCED IN BRAZOS COUNTY TEXAS

94 Arbitration Any controversy or claim ariSing from this Agreement shall be submitted and settled through arbitration by the American Arbitration Association (AAA) and in accordance with the rules and regulations of AAA The arbitration hearings shall be held in the State of Texas The party requesting arbitration must give the other party at least seven (7) business days written notice The parties agree to appoint an arbitrator who is knowledgeable and familiar with the clinical research and software industries and require the award to be accompanied by findings of fact and a statement of reasons for the decision The arbitrator shall have the authority to permit discovery but shall have no power or authority to add to or detract from this Agreement If the parties cannot agree upon an arbitrator within ten (10) days after demand AAA shall select the arbitrator All costs and expenses including attorneys fees of the parties incurred in any dispute that is determined andor settled by arbitration pursuant to this Section shall be borne by the party determined by the arbitrator to be liable for the dispute However if complete liability is not assessed against anyone party the parties shall share the total costs incurred in proportion to their respective amounts of liability as determined by the arbitrator Except where clearly prevented by the area of dispute both parties agree to continue performing their respective obligations under this Agreement while the dispute is being resolved Any award rendered shall be final binding and conclusive upon the parties and their respective successors and assigns A judgment based on the arbitration award may be entered in any court having jurisdiction thereof Tile parties expressly stipulate that all litigation arising under this Agreement which is not subject to this Section shall be brought exclusively in the courts located in the State of Texas and controlled by Texas substantive law Notwithstanding the above either party may apply to a court of competent jurisdiction for injunctive or equitable relief

-4- ClickFind Software License Agreement

VOL 74PAGE 503

bull bull rl

II

95 Notices To be effective all notices demands or consents required or permitted under this Agreement shall be in writing and delivered by (i) personal delivery (ii) United States first class certified mail or (iii) nationally recognized overnight courier (eg Federal Express UPS etc) in each case properly posted and fully prepaid as appropriate to the appropriate address set forth below Notice delivered as set forth above shall be deemed effective at the time of actual delivery in person one (1) business day after delivery to an overnight courier or three (3) business days after deposit for delivery by certified mail Either party may change its address for notice by notice to the other party given in accordance with this Section

96 Independent Contractors The parties are independent contractors Neither party shall be deemed to be an employee agent partner joint venture or legal representative of the other for any purpose and neither shall have the right power or authority to create any obligation or responsibility to any third party on behalf of the other

97 Severability If any provision of this Agreement is held by a court of competent jurisdiction to be contrary to law such provision shall be changed and interpreted so as to best accomplish the objectives of the original provision to the fullest extent allowed by law and the remaining provisions of this Agreement shall remain in full force and effect

98 Force Majeure Neither party will incur any liability to the other party on account of any loss or damage resulting from any delay or failure to perform all or any part of its obligations under this Agreement if such delay or failure is caused in whole or part by events occurrences or causes beyond the control andor without negligence of the parties Such events occurrences or causes will include without limitation acts of God strikes lockouts riots acts of war earthquakes fire and explosions

99 Other Terms No terms provisions or conditions of any purchase order acknowledgment or other business form that either party may use in connection with the acquisition or licensing of the Software will have any effect on the rights duties or obligations of the parties under or otherwise modify this Agreement regardless of any failure of any party to object to such terms provisions or conditions

910 9onstruction Tilis Agreement represents the wording selected by the Parties to define their agreement and no rule of strict construction shall apply against either Party Whenever the context reasonably permits the Singular shall include the plural the plural shall include the singular and the whole shall include any part thereof The paragraph and other headings in this Agreement are for the purpose of convenience of reference only and shall not affect the interpretation of this Agreement

911 Entire Agreement Except as expressly provided herein this Agreement and the counterpart Contract including all Exhibits and attachments constitute the final complete and exclusive agreement between the parties with respect to the subject matter hereof and supersede any prior or contemporaneous agreements communications proposals representations or understandings whether oral or written The GRANTEE and SERVICE PROVIDER agree and understand that this Agreement contains the entire agreement between the parties hereto Any oral representations or modifications made before or after the execution of this Agreement will be of no force and effect

912 Counterparts This Agreement may be executed in counterparts each of which so executed will be deemed to be an original and such counterparts together will constitute one and the same agreement

-5- ClickFind Software License Agreement

VOL 7 4 PAriE 504

913 IN WITNESS WHEREOF the parties hereto have duly executed this Agreement in one or more counterparts

ClickFind Inc Authorized Official

San Angelo Area Community Network CLiCKFIND INC

~~ Signature of Authorized Official

Michael D Brown

County Judge

112 W Beauregardmiddot

San Angelo Texas 76903

-6shy

tA~Signature shy

Jim B Ward President

110 N Main Street

Bryan Texas 77803

ClickFind Software License Agreement

VOL I 4PAl~E 505

b bull d

III

July 82002

Mike Brown County Judge Commissioners Court Tom Green County Courthouse San Angelo Texas 76903

Re Appointment of Board Member Tom Green County Library Board

Judge Brown

The Library Board recommends that Karen Eckhardt be appointed to fill the unexpired term of Susan Mertz who has resigned from the Library Board If appointed Ms Eckhardts term will expire on September 30 2002

Your consideration of this matter will be greatly appreciated

S)(1yan Polunsky Chairman T~h Green County Library Board

VOL 7 4 PAGE 506

Page 4: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,

Schmiedekamp Parks Superintendent advised the Court that they have added a load of large rocks in the washed out area to temporarily avoid damage to trailers The concern of the area residents is that recreational water crafts or large boats might be launched from this area and interrupt the calm serenity and quality of fishing in the area The Texas Parks amp Wildlife has advised Commissioner Easingwood that the size of the craft can not be regulated but the horsepower of the motor is enforceable The options are to build a proper ramp leave as is with the temporary fix or close the ramp to avoid possible future damage to trailers or vehicles The Court recommended to seek possible cost options The Court took no action at this time

20 There was no action taken regarding additional ldquodefinitions and deletions rdquo to the Tom Green County Subdivision and Manufactured Home Rental Community Development Regulation but a future date may be set to discuss some minor wording changes

21 There were no line item transfers

Future Agenda Items 1 Report on Grants and long range plan for Library expansion 2 Consider approval of Los Palomas Estates 2 Subdivision 3 Consider use of temporary storage building 4 Consider options for Pugh Park Boat Ramp 5 Consider Approval of Extension Services Monthly Report 6 Consider Approval of Indigent Health Monthly Report

Announcement 1 Budget Sessions continue Wednesday July 10 2002 at 900 AM

2 Next Commissionersrsquo Court Meeting will be July 23 2002

3 Bishop Michael D Pfeifer informed Judge Brown that a piece of steel from Ground Zero had been received and there is a plan to set up a 911 Memorial in the area around the Celebration Bridge Donations are being sought to develop this project

Meeting was adjourned at 1132 AM

________________________________ ___________________________________________ Michael D Brown County Judge Elizabeth McGill County Clerk and Ex-officio Clerk

of the Commissionersrsquo Court

TOM GREEN COUNTY -

SERVICE AWARDS

2002

JANUARY thru JUNE Copy 35 Years of Service

Name Ronnie H Hedden

Date of Hire 501167

Department Road amp Bridge (214)

25 Years of Service

Ken Tounget 328177 Road amp Bridge (1amp3)

20 Years of Service

Carolyn C Jennings Linda J Whitford Javier G Valdez

112282 521182 52482

Library County Clerk Road amp Bridge (1 amp3)

15 Years of Service

Jerry M Robeson Susan B Counts Thomas J Parr

50787 512687 512687

Road amp Bridge (2amp4) Inform Technology Sheriff

10 Years of Service

Dorothy S Chambers Alice G Lowry Edward Sanchez Steve R Ketchum Dorthy L Edwards Jack Miller Roy A Aguero Gary S Rommelfanger Raul G Polanco

10292 110292 11392 111592 30992 50492 511192 51892 611692

CSCD CSCD Juvenile Probation CRTC County Clerk Road amp Bridge (1amp3) County Clerk Veterans Services Sheriff

(Continued)

VOL 7 4 PAGE 425

Ns gt rt d

Tom Green County Service Awards January -June 2002 Page-2

M Fred Buck Stephen R Lupton John O Tyler Jodie R Weeks J Bryan Clayton W Bruce Young Alvin D Hale LAndrew Kolb Jerry N Faz Leslie L Floyd Ray C Rich II Laurie L Helms Sandy L Smith Carlos S Dominguez David L Shadrick

5 Years of Service

1101197 1101197 1101197 1101197 110297 20397 2110197 22497 30397 30397 402197 501197 50597 6111197 612397

Constable 3 District Attorney CSCD Commissioner3 District Attorney CSCD District Court Jail CSCD CSCD Jail CRTC County Attorney Road amp Bridge (13) CSCD

VOL 7 4 PhGE 426 shy

AMENDMENT TWO

COOPERA TIVE AGREEMENT FOR IV-D PROGRAM BETWEEN

THE OFFICE OF THE ATTORNEY GENERAL OF THE STATE OF TEXAS

AND TOM GREEN COUNTY TEXAS

Contract No 00-03810A2

STATE OF TEXAS sect sect

COUNTY OF TRAVIS sect

1 PURPOSE

The Office ofthe Attorney General ofthe State ofTexas hereinafter referred to as (OAG) and Tom Green County hereinafter referred to as (County) do hereby agree to amend their original Contract as executed initially effective September 1 1999 (and as amended by Amendment One) to extend the period of the Contract

2 AMENDMENT OF THE CONTRACT PERIOD

Section 23 of the original Contract (CONTRACT PERIOD) as amended by Amendment One is amended to read as follows

This Contract shall commence on September 1 1999 and shall terminate on August 31 2003 unless terminated earlier by provisions of this Contract

3 ORIGINAL AGREEMENT

By the signing of this amendment the parties hereto understand and agree that this amendment is hereby made a part of the contract identified in Section 1 of this amendment as though the amendment were set forth word-for-word therein

Page 1 of 2

VOL 74PLfit 427

bull d

~~--------------------------------------------------------------------------------------------------------------------------------------------------~

The Honorable MichaeN) Brown

OFFICE OF THE ATTORNEY TOM GREEN COUNTY GENERAL

~~ County Judge Tom Green County

JUN 1 0 2002r-DATE

Page 2 of 2

VOL 74PAGE 428

TEXAS COMMISSION ON JAIL~STANDARDS

EXECUTIVE DIRECTOR PO Box 12985

Terry Julian Austin Texas 78711 Voice (512) 463-5505 Fax (512) 463-3185

Agency Website httpwwwtcjsst3tetxllS E-mail Address direclortcjsstatetxls

July 1 2002

Sheriff Joe Hunt Tom Green County Jail 122 W Harris San Angelo Texas 76903

Dear Sheriff Hunt

have just signed a Certilicate of Compliance attesting to your jails compliance with Texas Minimum Jail Standards

Congratulations This accomplishment demonstrates your continuing efforts to provide a safe and secure facility

The citizens of your county should be as proud of you as is the Jail Commission

Sincerely

jfl

cc Judge Michael D Brown Tom Green County

Sheriff Terry G Box Chair Gonzalo R Gallegos San Antonio Kelly McVay Nacogdoches Commissioner Jimmy Jackson Vice Chair latrick O Keel Austin Sheriff Ted llontgomery Dumas Mar alette C Fentress Houston Dr Adela S Valdez 110 lIarlingen

VOL I 4PAGE 429

b bull t

= c

-1 -- ~ =gt rTlt

~ ~ o

ITexas Commission on Jail Standards

CERTIFICATE OF COMPLIANCE This is to certify that the

TOM GREEN COUNT~7 JAIL Has Been Duly Inspected On

June 26-27~ 2002 I and Has Beert Found That Date

To Be In Co~pliance With

The Minimum Jail Standards of the Texas Commission on Jail Standards

I

Under Authority of Government Code

Chapter 511

THE STATE OF TEXAS TOM GREEN COUNTY

ORDER OF APPOINTMENT FOR ELECTION JUDGES AND ALTERNATES

The Commissioners Court of Tom Green County Texas does hereby appoint the following election judges and alternate judges for a one year term to begin August 12002 and to end July 31 2003

Precinct

103 146 amp 147 shyBaptist Memorial

106 126 amp 138 shyCalvary Baptist Ch

108 131 - Harriett Baptist Church

110 - Mereta Community Center

112-Veribest School

114 - Southside Rec Center

124 156 amp 157 -Blackshear School

137 - Senior Citizen Center - Chadbourne

144 - Belmore Baptist Church

145 amp 155 -Region XV Ed Ser Cent

209 - Christian Village

211- Van Court Comm Center

213 - Wall Fire Hall

Election Judge

Vernon Brook-Rep

Tommie Sample-Rep

Maurice Beck-Rep

June Helwig-Rep

Noemi Hoelscher-Rep

Carol Cruz-Demo

Sally Ayana-Dem

Mary Cervantes-Demo

Phyllis Dubosld - Rep

Jim Ryan-Rep

Betty Baden-Rep

Virginia Denis-Rep

Dalton Moeller-Rep

Alternate Judge

Rebecca Johnson-Dem

Marietta Oates-Demo

Cindy Koegel-Dem

Inez Gonzales-Dem

Wanda Dickson-Dem

Linda Rodriguez- Rep

John Rangel Jr - Rep

Henry Perez - Rep

Shirley Diekmann-Dem

Donna Guthrie-Dem

Tom Egan-Dem

Joan Gesch-Dem

Charlene Dusek-Dem

VOl 74PAIJE 431

tbull lt d

Sylvia Fletcher-Dem

Betty Schwartz-Demo

Betty Kiesling-Dem

Sue Bramhall-Dem

Millie Hohmann-Dem

Mante Martinez - Dem

George Faulkner-Dem

Patricia Wagner-Demo

Mary Bastardo-Dem

Emma Hinrichs-Dem

Sara Lara - Dem

Cheryl Key-Dem

Vicki Dunn-Dem

Jennifer Rutherford-Dem

Lillie B Nichols-Dem

Fred Wilson-Oem

Margo Dierschke-Dem

VOL 7 4 PAGE 432

215 - Southland Baptist Ross Fowler-Rep Church

220 254-Fairview School Doris Taylor-Rep

225 - Glen Meadows Baptist Church

228243 - Trinity Lutheran Church

230 - Southgate Church Of Christ

240 253 - Fire Training Center

241249 - Concho Valley Council Of Governments

304338 - Lakeview Un Methodist Church

305 - West Angelo Ch Of Christ

306 - Paulann Baptist Church

307327 - Genesis Bapt Church

316317 amp 358 - Grape Creek Fire Station

318 - Carlsbad Community Center

319350352 - Rio Concho West

348 - Quail Valley Baptist Church

351 - Beacon Baptist Church

401 - First Christian Ch

Margaret Nalls-Rep

Jasper McClellan-Rep

Tula Luellen-Rep

David McMahon-Rep

Cheryl DeCordova- Rep

Oscar Cook-Rep

Sandra Smith-Rep

Irma Lynn-Rep

Jo Ann Turner-Rep

Sandra Franke-Rep

Kassandra Minton-Rep

Joy Blake-Rep

Charles Geller-Rep

Russell Elmore-Rep

Sid Clemmer - Rep

402 432 - Angelo State University Tommy Olive-Rep Dorothy Patterson-Oem

421- Southland Fire Station Tom Justice-Rep Elizabeth Ervine-Oem

422 - Christoval Comm Center Tom Smith-Rep Patty Montalvo-Oem

423 - Knickerbocker Comm Center Arlelle Brininstool-Rep Lena Hayes-Oem

429442 - Sunset Mall Bill Young-Rep Wanda Hudson- Oem

433 shy Baptist Temple James Baker-Rep Jim Jones-Oem

434 435 - Hillcrest Baptist Church Deborah Palmer-Rep Ivey Mossell- Oem

436 - MHMR Services Terry Smith-Rep John H Talley-Oem

459 shy San Angelo Convention Center Harold Taylor-Rep Mary Jo Thomson-Oem

It is hereby directed that this order be filed with the clerk of this court and that a copy be provided to the custodian of the election records for said county The Elections Administrator is hereby instructed to send notice of appointment to each election judge of their appointment for a one year term beginning August 12002 and ending July 31 2003 as stated in accordjlnce with Tex Elec Code Ann Subsection 32009 (Vernon 1986)

igned this tjEf1 day of July 2002

ounty Commissioner Precinct 3

VOL 7 4 PAGE 433

t r

- bull

Election Judges And Alternate Judges Effective 11198 By Party (For 2002 appointments)

Precinct Presiding Judge

103 146 amp 147 Republican

106126 amp 138 Republican

108 I 11 I RepublicanI

110 Republican

112 Republican

114 Democrat

124156amp157 Democrat

131 -- Republicanshy

137 Democrat

144 Republican

145 155 Republican

209 Republican

211 Republican

213 Republican

215 Republican

220254middot Republican

225 Republican

228243 Republican

230 Republican

240253 Republican

241249 Republican

304338 Republican

305 Republican

Alternate Judge

Democrat

Democrat

Democrat

Democrat

Democrat

Republican

Republican

Democrat

Republican

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

VOL 74 PAGE 43 Ll

306 Republican

307327 Republican

316317 amp 358 Republican

318 Republican

319350 amp 352 Republican

348 Republican

351 Republican

401 Republican

402432 Republican

421 Republican

422 Republican

423 Republican

429442 Republican

433 Republican

434435 Republican

436 Republican

459 Republican

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

VOL 7 4 P~GE 435

dh t

TOM REpoundNCOUNTi

SAN ANGELO TEXAS OFFICE OF Auditor July 32002

The Honorable Commissioners Court Tom Green County San Angelo Texas

Gentlemen

Attached is the Auditors report for June 2002 which consists of The Software Group generated report Combined Statement of Receipts and Disbursements - All Funds Statement of Expenditures - Budget vs Actual for General Fund and the Road amp Bridge Funds and the Statement of Revenues - Budget vs Actual vs Last Year for General Fund and the Road amp Bridge Funds Also included are the additional statements to detail the General Ledger information These include a statement consolidating monthly receipts and disbursements for each fund a statement summarizing cash near cash and investments of each fund a statement detailing the investment holdings for all funds a statement detailing the bonded indebtedness of Tom Green County a statement of cash and securities for jail construction funds a construction payment schedule and a statement which shows projected expenditures and funds available for jail construction

Respectfully submitted

~L-- CP ~0~J2~ Stanley P Liles County Auditor

~

Honorable Michael D Brown

A~aaltX~ County Judge

112 West Beauregard Avenue San Angelo TX 76903-5850 Phone (915) 659-6521 bull Fax (915) 658-6703

VOl 4 PhGE 436

010

020

030

040

050

060

TOM GREEN COUNTY COMBINED STATEMENT OF CASH and SECURITIESmiddot ALL FUNDS

For the Month Ended June 30 2002

Cash + Securities Fund CC Clearing Book Value MBIA Funds Mgmt Total

General Fund 001 $ 8254012 $ 149336207 $ 310540545 $ 275982260 $ 744113024 Road ampBridge Prcts 1 amp 3 005 (73367) 51734352 51660985 Road ampBridge Prcts 2 amp 4 006 (155662) 67190140 67034478 CHEC-ShannonESFI 007 30000 30000 Employee Self-Funded Ins 008 861074 861074 Cafeteria Plan Trust 009 356853 356853 County Law Library 95943 1957790 5704130 7757863 CafeteriaZesch ampPickett 011 250000 250000 Justice Court Technology Fund 012 155375 2300000 2455375 LibraryHughes 014 17505 152775 46364794 46535074 Library Donations Fund 015 55116 5741114 5796230 Records MgUDistrict Clerk 017 36133 1090794 1126927 Courthouse SecurityCounty Crts 018 186146 16385327 16571473 Records MgUCounty Clerk 019 105495 869598 975093 Library Miscellaneous 89665 4236576 4326241 C1P Donations 021 686058 686058 Bates 022 66525 300804 7987222 8354551 Cert of Obligation 1992 middotIampS 023 580362 7Q43 587405 Cert of Obligation 1993 - IampS 024 304034 10172 314206 General Land Purchase 025 10577 993282 1003859 Cert of Obligation 1993A bull IampS 028 77224 4023 81247 County Clerk Preservation 167887 1602226 1770113 Uninsured Motorist Coverage 031 3092 687375 690467 Criminal Justice Planning Fund 035 15391 15391 Financial Responsibility Fund 036 7500 7500 Compo Rehabilitation Fund 037 6848 6848 Wastewater Treatment Fund 038 98382 98382 Cert of Obligation 1994 - IampS 039 626481 501808 1128289 LEOAlLEOSE 1578 1578 Breath Alcohol Testing 041 6141 6141 Law Enforcement Mgmt Institute 042 829 829 Misdemeanor Court Costs 043 3501 3501 Gen Ob 1994 Refunding Bonds 044 612104 10762 622866 County Attorney Fee 045 2421166 2421166 LEOCE 046 2375 2375 Juror Donations 047 Election Contract Service 048 1224097 1224097 Judicial EducationCounty Judge 049 117146 117146 51 st District Attorney Fee 894195 894195 Lateral Road 051 1910379 1910379 51st DA Special Forfeiture Acct 052 1000810 1000810 Cert of Obligation Series 1995 053 26722683 46742418 45755408 119220509 Cert of Obligation 1995 - I amp S 054 416490 502878 919368 119tl1 District Atty Fee Acct 055 588299 588299 119th DAlDPS Forfeiture Acct 057 294750 294750 119th DA Special Forfeiture Acct 058 1368803 1368803 Park Donations Fund 059 4914 4914 Compo to Victims of Crime Act 364797 5313202 5677999 OJPlLocal Law Enf Block Grant 061 25621 330559 356180 AICCHAP Program 062 3211287 3211287 TAIP CSCD 063 2159522 2159522 Diversion Target Program CCRC 064 1815577 1815577 Comm Supervision ampCorrections 065 6287860 6287860 CRTC 066 27643704 27643704 Community Corrections Prog 067 6846429 6846429

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 1 of 56

VOL 7 4PA~~ 437

b

TOM GREEN COUNTY COMBINED STATEMENT OF CASH and SECURITIESmiddot ALL FUNDS

For the Month Ended June 30 2002

Cash + Securities Fund CC Clearing Book Value MBIA Funds Mgmt Total

Arrest Fees Justice Education Fees State ampMunicipal Fees Consolidated Court Costs Graffiti Eradication Fund

068 070 071 072 073

89257 60908

174005 464228

34557

894655 566188

2856819 6220609

983912 627096

3030824 6684837

34557 Time Payment Fund Veterans Service Employee Enrichment Fund Fugitive Apprehension Fund Indigent Legal Services Fund Juvenile Crime amp Del Fund Bond Fee Fund TCDPChristoval Water Project Judicial Efficiency Fund Juvenile Facility Startup Post Adjud Juv Detention Fac TX Juvenile Probation Comm Juvenile Probationmiddot TGC

074 075 076 077 078 079 080 081 082 083 084 085 086

116610 317643 576104 159778

15552 151284

1752 130068 869224

14527797 54382142 3803702

358386

1415502 422048

474996 317643 576104

1575280 437600 151284

1752 130068 869224

14527797 54382142 3803702

Juv Prob Comm Corrections Child Trust Account Progressive Sanctionsmiddot Coke Progressive Sanctions shy Regional Juvenile Probationmiddot Coke Comm Corrections Assistance Non-Residential Program EFTPSPayroll Tax Clearing Fund Payroll Fund Court at Law Excess St Splmnt LEOSE Training Fund-Sheriff Child Restraint State Fee Fund

087 088 089 090 091 092 093 094 095 096 097 098

6486893 356500

3808451 3104372 2064188 3912162 938590

362665 76539

112364 432241

1673043

6486893 356500

3808451 3104372 2064188 3912162 938590

362665 76539

1785407 432241

Cert of Obligation 1998 -I amp S Tax Anticipation Notes -I amp S Constable Prct 1 Leose Tmg Fund Constable Prct 2 Leose Trng Fund Constable Prct 3 Leose Trng Fund Constable Prct 4 Leose Trng Fund Court Transaction Fee JP Courts

099 101 102 103 104 105 106

11532688 558952 190366

68144 319401 350437

94293 2415375

30012128 5733

41544816 564685 190366

68144 319401 350437

2509668 Gates Training Lab Grant Gates Public Internet Access Grant

107 108

TCOMI Juvenile Deferred Processing Fees Co Judge Excess Contributions Loanstar Library Grant Trollinger Fund Loanstar Library Grant Trollinger Fund

109 110 111 201 202 301 401

2684102 245552

81329 428497

10005 134208

2684102 245552

81329 428497

10005 134208

Total All Funds $ 213087256 $ 149336207 $ 534991502 $ 412848361 $ 1310263326

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 2 of 56

VOl 74PtGE 438

010

020

030

040

050

060

~--------------------------------------------------------------~

TOM GREEN COUNTY

COMBINED STATEMENT OF OPERATING CASH FLOWSmiddot All FUNDS For the Month Ended June 3D 2002

Cash CC MBIA Cash CC MBIA

amp Funds Mgmt Disbursemiddot Cash Flow amp Funds Mgmt

Fund 6102 Receipts ments fm Security 63002 General Fund 001 $ 644814471 $ 119547036 $ 169584690 $ $ 594776817 Road ampBridge Prcts 1 amp 3 005 56797369 3689375 8825759 51660985 Road ampBridge Prcts 2 amp 4 006 71528939 3771341 8265802 67034478 CHECmiddotShannonESFI 007 30000 30000 Employee Self-Funded Ins 008 124076 855977 118979 861074 Cafeteria Plan Trust 009 146310 582621 372078 356853 County Law Library 7710276 572301 524714 7757863 CafeteriaJZesch ampPickett 011 250000 250000 Justice Court Technology Fund 012 2108019 347356 2455375 LibraryHughes 014 46624396 71678 161000 46535074 Library Donations Fund 015 5792987 22243 19000 5796230 Records MgUDistrict Clerk 017 991987 134940 000 1126927 Courthouse SecurityCounty Crts 018 16050240 603137 81904 16571473 Records MgUCounty Clerk 019 724589 250504 000 975093 Library Miscellaneous 4152415 377912 204086 4326241 CIP Donations 021 573823 112235 686058 Bates 022 8355316 12561 13326 8354551 Cert of Obligation 1992 shy IampS 023 (396349) 983754 587405 Cert of Obligation 1993 shy IampS 024 122752 191454 314206 General Land Purchase 025 1002335 1524 1003859 Cert of Obligation 1993A IampS 028 31922 49325 81247 County Clerk Preservation 1718070 866362 814319 1770113 Uninsured Motorist Coverage 031 689430 1037 690467 Criminal Justice Planning Fund 035 8864 6527 15391 Financial Responsibility Fund 036 7500 7500 Compo Rehabilitation Fund 037 4919 1929 6848 Wastewater Treatment Fund 038 100382 15000 17000 98382 Cert of Obligation 1994 middotIampS 039 812597 315692 1128289 LEOALEOSE 1030 548 1578 Breath Alcohol Testing 041 5773 368 6141 Law Enforcement Mgmt Institute 042 529 300 829 Misdemeanor Court Costs 043 2228 1273 3501 Gen Ob 1994 Refunding Bonds 044 (921218) 1544084 622866 County Attomey Fee 045 3027638 308360 914832 2421166 LEOCE 046 1932 443 2375 Juror Donations 047 Election Contract Service 048 (485190) 1764294 55007 1224097 Judicial EducationCounty Judge 049 106064 16082 5000 117146 51 st District Attorney Fee 789107 111421 6333 894195 Lateral Road 051 1902389 7990 1910379 51 st DA Special Forfeiture Acct 052 1027903 233 27326 1000810 Cert of Obligation Series 1995 053 147807423 263751 28850665 119220509 Cert of Obligation 1995 - I amp S 054 752008 167360 919368 119th District Atty Fee Acct 055 542316 52316 6333 588299 119th DADPS Forfeiture Acet 057 294683 067 294750 119th DA Special Forfeiture Ace 058 1158809 251321 41327 1368803 Park Donations Fund 059 4893 021 4914 Compo to Victims of Crime Act 3731444 1946555 5677999 OJpnoeal Law Enf Block Grant 061 355580 600 356180 AICCHAP Program 062 3824382 900000 1513095 3211287 TAIP CSCD 063 8847989 164279 6852746 2159522 Diversion Target Program CCRC 064 1946876 500000 631299 1815577 Comm Supervision ampCorrections 065 24261280 889803 18863223 6287860 CRTC 066 37116107 1418572 10890975 27643704 Community Corrections Prog 067 9769835 2923406 6846429

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 3 of 56

VOL 74rAliE 439

tr t JIM d

TOM GREEN COUNTY COMBINED STATEMENT OF OPERATING CASH FLOWS - ALL FUNDS

For the Month Ended June 30 2002

Cash CC MBIA Cash CC MBIA

amp Funds Mgmt Disburse- Cash Flow amp Funds Mgmt

Fund 6102 Receipts ments fm Security 630102

Arrest Fees 068 641565 342347 983912 Justice Education Fees 070 412522 214574 627096 State ampMunicipal Fees 071 2447866 1523311 940353 3030824 Consolidated Court Costs 072 4395739 2289098 6684837 Graffiti Eradication Fund 073 34412 145 34557 Time Payment Fund 074 471950 474996 471950 474996 Veterans Service 075 454417 21590 158364 317643 Employee Enrichment Fund 076 564621 11483 576104 Fugitive Apprehension Fund 077 1036900 538380 1575280 Indigent Legal Services Fund 078 301800 135800 437600 Juvenile Crime ampDelinquency Fund 079 99427 51857 151284 Bond Fee Fund 080 699 1053 1752 TCDPChristoval Water Project 081 84587 45481 130068 Judicial Efficiency Fund 082 818664 50560 869224 Juvenile Facility Startup 083 Post Adjud Juv Detention Fac 084 15150425 10507796 11130424 14527797 TX Juvenile Probation Comm 085 50708204 5190957 1517019 54382142 Juvenile Probation shy TGC 086 2933438 3073142 2202878 3803702 Juv Prob Comm Corrections 087 6635952 3068979 3218038 6486893 Child Trust Account 088 199950 156550 356500 Progressive Sanctions shy Coke 089 3525954 583753 301256 3808451 Progressive Sanctions shy Regional 090 3103626 746 3104372 Juvenile Probation shy Coke 091 2465590 9241 410643 2064188 Comm Corrections Assistance 092 4851916 321048 1260802 3912162 Non-Residential Program 093 991199 381 52990 938590 EFTPSPayroll Tax Clearing Fund 094 Payroll Fund 095 477382 15741 130458 362665 Court at Law Excess St Splmnt 096 76219 320 76539 LEOSE Training Fund-Sheriff 097 1778766 6641 000 1785407 Child Restraint State Fee Fund 098 339216 93025 432241 Cert of Obligation 1998 -I ampS 099 39714855 1829961 41544816 Tax Anticipation Notes -I ampS 101 405591 159094 564685 Constable Pret 1Leose Tmg Fund 102 189570 796 190366 Constable Prct2 Leose Trng Fund 103 67859 285 68144 Constable Prct3 Leose Trng Fund 104 234182 85219 319401 Constable Prct 4 Leose Trng Fund 105 348911 1466 350437 Court Transaction Fee JP Courts 106 2321677 187991 (000) 2509668 Gates Training Lab Grant 107 Gates Public Intemet Access Grant 108 TCOMI 109 2831023 900000 1046921 2684102 Juvenile Deferred Processing Fees 110 213506 32046 245552 Co Judge Excess Contributions 111 131670 639 50980 81329 Loanstar Library Grant 201 1186089 4982 762574 428497 Trollinger Fund 202 Courthouse Landscaping 301 10000 005 10005 Sheriff Forfeiture Fund 401 134208 134208 Total All Funds $ 1269407444 $ 175759549 $ 284239874 $ $ 1160927119

JUN02 MRxls Prepared by the Tom Green County Audiiors Office Page 4 of 56

VOL 7 4 PlGE 440

TOM GREEN COUNTY INVESTMENT HOLDINGS

as of June 30 2002

Monthly Activity Book Value balance as of June 1 2002 $ 149336207 -$shy

FY02 Investment Accretion Investments Purchased

(T -bills and short-term notes) Investments Matured and Redeemed

(T-bills and short-term notes) Book Value balance as of June 302002

Gain(Loss) Net Effect Change in Monthly Interest Accrued

Book Value Market Value of Mkt Value and Market Value Interest Earned Interest FUND 63002 63002 Accrued Interest MAYmiddotgtJUN Received to Date Earned 001 General

9128275A6 treas 5164

$ 99336207 $ 103484375 $ 4148168 $ 515625 $ $ 14404577 $ 1771409

312924600 fhlmc 446

50000000 50165000 165000 50000 792889

TOTAL $ 149336207 $ 153649375 $ 4313168 $ 565625 $ $ 14404577 $ 2564298

ltNOTEgt Interest Earned to Date reflects the Accrued Interest paid at purchase + any Interest Received to date +Accretion to date Includes FY99 - FY01 investment accretion for 9128275A6

JUN02xls Securities Prepared by the Tom Green County Auditors Office Page 5 of 56

VOL 4PAGE 44 J

b d

TOM GREEN COUNTY BONDED INDEBTEDNESS

as of June 30 2002

Monthly Activity Bonded Indebtedness balance as of June 1 2002 $ 1973500000

Proceeds from Contractual Obligations Proceeds from Bond Refunding Debt Issue

Bonded Indebtedness Principal Paydown --_-~-----_ Bonded Indebtedness balance as of June 30 -- - - - - - - - - - -shy

FY02 FY02 FY02 FY02 Indebtedness Original Administration Principal Payment Interest Payment Total Debt as of

FUND Indebtedness Costs Januarymiddot02 January-02 Cost 6130102

023 92 Certificate of Obligation $900000000 $37500 $40000000 $1079998 $41117498 $000

024 93 Certificate of Obligation 150000000 37500 7500000 393750 7931250 7500000

028 93A Certificate of Obligation 79000000 37500 1500000 40875 1578375

039 94 Certificate of Obligation 260000000 37500 11000000 1191750 12229250 36500000

044 94 General Obligation Refunding 384000000 37500 69500000 1650625 71188125

054 95 Certificate of Obligation 800000000 37500 2500000 756250 3293750 27500000

099 98 General Obligation Refunding 1888500000 37500 12000000 41437125 53474625 1876500000

101 Tax Anticipation Notes 47500000 37500 7500000 677375 8214875 25500000

Grand Total $4509000000 $300000 $151500000 $47227748 $199027748 $1973500000

INVJUN02xls Indebtedness Prepared by the Tom Green County Auditors Office Page 6 of 56

VOL 7 4 PAGE 442 ~

TOM GREEN COUNTY JAIL CONSTRUCTION PROJECTED EXPENDITURES AND FUNDS AVAILABILITY

as of June 30 2002

Funds Available as of June 302002 $ 119220509

Estimated Remaining Expenditures

Phase I Construction $ (23592610) Phase II Construction 66384935 Phase III Plumbing 12000000 Furniture and Fixtures for Jail amp Courtrooms 7577367 Architects and Construction Managers (25420433) Courtrooms in Detention Facility (Including Architect Fees) 24535121

Plumbing Rehabilitation

Property Acquisitions (14100)

Dr Rountrees Parking Lot (114250)

Juvenile Justice Expansion (Roof)

Contingency 5534755

Total Estimated Expenditures (66890785)

Total Projected Available Funds $ 52329724

ltNOTEgt Fund 053 is the only fund containing Construction Funds The breakdown of funds available is shown on page 14 Combined Statement of Receipts and Disbursements - All Funds Fund 053

This schedule summarizes projected expenditures for jail and juvenile detention construction projects It also projects the total of all funds available for these projects Expenditure amounts were estimated based upon a schedule received from Judge Mike Brown as well as discussions with Judge Brown Per Judge Brown his schedule was completed based on discussions with George Morris of Templeton Construction

INVJUN02xls Availability Summary Prepared by the Tom Green County Auditors Office Page 7 of 56

VOL 74PAGE 443

b bull bull = rt

TOM GREEN COUNTY CONSTRUCTION PAYMENT SCHEDULE

June 30 2002

Month

Projected Jail Construction Expenditures

Projected Juv Det Expansion Expenditures

Actual Monthly Interest

Projected Funds Available for Construction

FY 2002 Oct 45701444 848195 258057412 Nov 20736358 706573 238027627 Dec 13884265 458349 224601711 Jan 4451352 446246 220596605 Feb 12674884 400785 208322506 Mar 19461841 334102 189194767 Apr 12117696 189395 177266466 May 29722044 263001 147807423 Jun 28820974 234060 119220509 Jul 13378157 105842352

Aug 13378157 92464195 Se~ 13378157 79086038

FY 2003 Oct 13378157 65707881 Nov 6689079 59018803 Dec 6689079 52329724

This schedule summarizes projected expenditures for jail and juvenile detention construction projects It also estimates the total of all funds available for these projects as of the end of each month listed

INVJUN02xls Payment Summary Prepared by the Tom Green County Auditors Office Page 8 of 56

VOL I 4PhGE 44lt1

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page

Prell Mo Balance bullbullbullbull Receipts Disbursements Closing Balance GENERAL FUND

001-000-1010 CASH $ 7935487 $ 171573215 $ 171254690 $ 8254012 001-000-1318 - CREDIT CARD CLEARING 000 6000 6000 000 001-000-1512 - SECURITIES 149336207 149336207 001-0001515 - MBIA 361282545 2258000 53000000 310540545 001-000-1516 - FUNDS MANAGEMENT 275596439 385821 275982260

--------shy - - ---------shy ---------shy ---shy _- -

Total GENERAL FUND $ 794150678 $ 174223036 $ 224260690 $ 744113024

BENEFIT PLANNERSESFI 004-000-1010 - CASH $ 000 $ $ $ 000

----_ ------_ - -_ Total BENEFIT PLANNERSESFI $ 000 $ 000 $ 000 $ 000

ROAD ampBRIDGE PRECINCT 1 amp3 005-000-1010 - CASH $ 44818_43 $ 4270549 $ 8825759 $ -73367 005-000-1515 - MBIA 52315526 68826 650000 51734352 005-000-1516 - FUNDS MANAGEMENT 000 000

---shy --------shy -----------shy ----------shy - --------shy

Total ROAD ampBRIDGE PRECINCT 1 amp3 $ 56797369 $ 4339375 $ 9475759 $ 51660985

ROAD ampBRIDGE PRECINCT 2 amp4 006-000-1010 - CASH $ 2522532 $ 5587608 $ 8265802 $ -155662 006-000-1515 MBIA 69006407 93733 1910000 67190140 006-000-1516 - FUNDS MANAGEMENT 000 000

-----------shy -------------shy - - - --------shy _-------shy

Total ROAD amp BRIDGE PRECINCT 2 amp4 $ 71528939 $ 5681341 $ 10175802 $ 67034478

CHEC_SHANNONESFI 007-000-1010 - CASH $ 30000 $ 120052 $ 120052 $ 30000

----_ ------_ _---_ Total CHEC_SHANNONESFI $ 30000 $ 120052 $ 120052 $ 30000

EMPLOYEE SELF FUNDED INSURANCE 008-000-1010 - CASH $ 124076 $ 855977 $ 118979 $ 861074

---shy _----shy -----_ _--shy ------shy shy -----shyTotal EMPLOYEE SELF FUNDED INSURANCE $ 124076 $ 855977 $ 118979 $ 861074

CAFETERIA PLAN TRUST 009-000-1010 - CASH $ 146310 $ 582621 $ 372078 $ 356853

----------shy _-------- - ------shy _ - -----shy

Total CAFETERIA PLAN TRUST $ 146310 $ 582621 $ 372078 $ 356853

COUNTY LAW LIBRARY 010-000-1010 CASH $ 108740 $ 811917 $ 824714 $ 95943 010-000-1515 MBIA 1905380 302410 250000 1957790 010-000-1516 FUNDS MANAGEMENT 5696156 7974 5704130

_----------shy --shy _ _---shy -----_ _----shyTotal COUNTY LAW LIBRARY $ 7710276 $ 1122301 $ 1074714 $ 7757863

CAFETERIAZP 011-000-1010 CASH $ 250000 $ 354824 $ 354824 $ 250000

Prepared by the Tom Green County Auditors Office Page 9 of 56

VOL 74PMiE 445

h I 7 zt

bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page 2

Prey Mo Balance Receipts Disbursements Closing Balance

Total CAFETERIAZP $ 250000 $ 354824 $ 354824 $ 250000

JUSTICE COURT TECHNOLOGY FUND 012-000-1010 - CASH $ 2108019 $ 347356 $ 2300000 $ 155375 012-000-1515 MBIA 000 2300000 2300000

Total JUSTICE COURT TECHNOLOGY FUND $ 2108019 $ 2647356 $ 2300000 $ 2455375

LIBRARYHUGHES SETTLEMENT 014-000-1010 - CASH $ 271723 $ 6782 $ 261000 $ 17505 014-000-1515 - MBIA 52696 100079 152775 014-000-1516 FUNDS MANAGEMENT 46299977 64817 46364794

Total LIBRARYHUGHES SETTLEMENT $ 46624396 $ 171678 $ 261000 $ 46535074

LIBRARY DONATIONS FUND 015-000-1010 - CASH $ 1153021 $ 21095 $ 1119000 $ 55116 015-000-1515 - MBIA 4639966 1101148 5741114

Total LIBRARY DONATIONS FUND $ 5792987 $ 1122243 $ 1119000 $ 5796230

COURTHOUSE SECURITYDISTRICT COURTS 016-000-1010 - CASH $ 000 $ $ $ 000

Total COURTHOUSE SECURITYDISTRICT COURTS $ 000 $ 000 $ 000 $ 000

RECORDS MGTDISTRICT COURTS 017-000-1010 - CASH $ 3033 $ 133100 $ 100000 $ 36133 017-000-1515 - MBIA 988954 101840 1090794

Total RECORDS MGTDISTRICT COURTS $ 991987 $ 234940 $ 100000 $ 1126927

COURTHOUSE SECURITY 018-000-1010 - CASH $ 87737 $ 580313 $ 481904 $ 186146 018-000-1515 - MBIA 15962503 422824 16385327

Total COURTHOUSE SECURITY $ 16050240 $ 1003137 $ 481904 $ 16571473

RECORDS MANAGEMENTCO CLERK 019-000-1010 - CASH $ 75238 $ 250257 $ 220000 $ 105495 019-000-1515 - MBIA 649351 220247 869598

Total RECORDS MANAGEMENTCO CLERK $ 724589 $ 470504 $ 220000 $ 975093

LIBRARY MISCELLANEOUS FUND 020-000-1010 - CASH $ 121421 $ 372330 $ 404086 $ 89665 020-000-1515 - MBIA 4030994 205582 4236576

Total LIBRARY MISCELLANEOUS FUND $ 4152415 $ 577912 $ 404086 $ 4326241

Prepared by the Tom Green County Auditors Office Page 10 of 56

VOL 74 Ph[E 446

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U l E 153351 02 JUl 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 - June 30 - ALL 2002

Funds Page 3

CIP DONATIONS 021-000-1010 - CASH

Prey Mo BaLance

$ 573823

bullbullbullReceipts

$ 112235

Disbursements

$

CLosing BaLance

$ 686058

TotaL CIP DONATIONS $ 573823 $ 112235 $ 000 $ 686058

TGC BATES FUND 022-000-1010 - CASH 022-000-1515 - MBIA 022-000-1516 - FUNDS MANAGEMENT

TotaL TGC BATES FUND

$

-$

78616 300644

7976056 _ --shy

8355316

$ 1235 160

11166 _ $ 12561

$

$

13326

13326

$

$

66525 300804

7987222

8354551

CERT OBlIG SERIES1992I amp S 023-000-1010 - CASH 023-000-1516 - FUNDS MANAGEMENT

TotaL CERT OBlIG SERIES1992I ampS

$ -403383 7034

_---------shy$ -396349

$ 983745 009

----------shy

$ 983754

$

- _----------shy$ 000

$ 580362 7043

------------shy

$ 587405

CERT OBlIG SERIES19931 amp S 024-000-1010 - CASH 024-000-1516 - FUNDS MANAGEMENT

TotaL CERT OBllG SERIES19931 ampS

$ 112593 10159

_----_ -shy $ 122752

$ 191441 013

_---------- $ 191454

$

_-------

$ 000

$ 304034 101 72

_--_ ------shy

$ 314206

GENERAL lAND PURCHASE FUND 025-000-1010 - CASH 025-000-1515 - MBIA

TotaL GENERAL lAND PURCHASE fUND

$ 10533 991802

_-------- $ 1002335

$ 044 1480

--------shy

$ 1524

$

----------shy

$ 0_00

$ 10577 993282

------_ -

$ 1003859

GEN OBllG BOND1994CONSTRUCTION 026-000-1010 - CASH

FUND $ 000 $ $ $ 000

TotaL GEN OBllG BOND1994CONSTRUCTION FUND $ 000 $ 000 $ 000 $ 000

DISASTER RELEIF 027-000-1010

GRANTTCDP - CASH $ 000 $ $ $ 000

TotaL DISASTER RELEIf GRANTTCDP $ 000 $ 000 $ 000 $ 000

CERT OBLIG SERIES1993A 028-000-1010 - CASH 028-000-1516 - FUNDS MANAGEMENT

$ 27904 4018

$ 49320 005

$ $ 77224 4023

Total CERT OBLIG SERIES1993A $ 31922 $ 49325 $ 000 $ 81247

CERT OBLIG SERIES1993CONSTRUCTION 029-000-1010 - CASH $ 000 $ $ $ 000

Total CERT DBLIG SERIES1993CONSTRUCTION $ 000 $ 000 $ 000 $ 000

Prepared by the Tom Green County Auditors Office Page 11 of 56

VOL 74 PAliE 447

b as d

--

Tom Green Auditor 8 U D GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 June 30 - All 2002

Funds Page 4

COUNTY CLERK PRESERVATION 030-000-1010 - CASH 030-000-1515 - M8IA

Prey Mo Balance

$ 115924 1602146

Receipts

$ 866282 080

bull Disbursements

$ 814319

Closing Balance

$ 167887 1602226

Total COUNTY CLERK PRESERVATION $ 1718070 $ 866362 $ 814319 $ 1770113

UNINSURED MOTORIST COVERAGE 031-000-1010 - CASH 031-000-1515 - MBIA

$ 3079 686351

$ 013 1024

$ $ 3092 687375

Total UNINSURED MOTORIST COVERAGE $ 689430 $ 1037 $ 000 $ 690467

BONDWARRANTFEE ampCIVIL 032-000-1010 - CASH $ 000 $ $ $ 000

Total 80NDWARRANTFEE ampCIVIL $ 000 $ 000 $ 000 $ 000

CERT OBLIG SERIES1992CONSTRUCTION 034-000-1010 - CASH $ 000 $ $ $ 000

Total CERT OBLIG SERIES1992CONSTRUCTION $ 000 $ 000 $ 000 $ 000

CRIMINAL JUSTICE PLANNING 035-000-1010 - CASH

FUND $ 8864 $ 6527 $ $ 15391

Total CRIMINAL JUSTICE PLANNING FUND $ 8864 $ 6527 $ 000 $ 15391

FINANCIAL RESPONSIBILITY 036-000-1010 - CASH $ 7500 $ $ $ 7500

Total FINANCIAL RESPONSI8ILITY $ 7500 $ 000 $ 000 $ 7500

COMPREHENSIVE REHABILITATION 037-000-1010 - CASH $ 4919 $ 1929 $ $ 6848

Total COMPREHENSIVE REHABILITATION $ 4919 $ 1929 $ 000 $ 6848

WASTEWATER TREATMENT 038-000-1010 - CASH $ 100382 $ 15000 $ 17000 $ 98382

Total WASTEWATER TREATMENT $ 100382 $ 15000 $ 17000 $ 98382

CERT OF OBLIGATION19941 ampS 039-000-1010 - CASH 039-000-1516 - FUNDS MANAGEMENT

$ 810791 1806

$ 315690 500002

$ 500000 $ 626481 501808

Total CERT OF OBLIGATION19941 amp S $ 812597 $ 815692 $ 500000 $ 1128289

LEOA 040-000-1010 - CASH $ 1030 $ 548 $ $ 1578

Prepared by the Tom Green County Auditors Office Page 12 of 56

VOL 74 PAGE 448

5

r------------------------------------------

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page

Prey Mo Balance bullbullbull Receipts bull Disbursements Closing Balance

Total LEOA $ 1030 $ 548 $ 000 $ 1578

BREATH ALCOHOL TESTING 041-000-1010 - CASH $ 5773 $ 368 $ $ 6141

Total BREATH ALCOHOL TESTING $ 5773 $ 368 $ 000 $ 6141

LAW ENFORCEMENT MANAGEMENT 042-000-1010 - CASH $ 529 $ 300 $ $ 829

Total LAW ENFORCEMENT MANAGEMENT $ 529 $ 300 $ 000 $ 829

MISDEMEANOR COURT COSTS 043-000-1010 - CASH $ 2228 $ 1273 $ $ 3501

Total MISDEMEANOR COURT COSTS $ 2228 $ 1273 $ 000 $ 3501

GENERAL OBLIGATION REFUNDING BONDS19941 044-000-1010 - CASH 044-000-1516 - FUNDS MANAGEMENT

ampS $ -931966

10748 $ 1544070

014 $ $ 612104

10762

Total GENERAL OBLIGATION REFUNDING BONDS19941 ampS $ -921218 $ 1544084 $ 000 $ 622866

COUNTY ATTORNEY 045-000-1010

FEE ACCOUNT - CASH $ 3027638 $ 308360 $ 914832 $ 2421166

Total COUNTY ATTORNEY FEE ACCOUNT $ 3027638 $ 308360 $ 914832 $ 2421166

lEOCE 046-000-1010 - CASH $ 1932 $ 443 $ $ 2375

Total LEOCE $ 1932 $ 443 $ 000 $ 2375

JUROR DONATIONS 047-000-1010 - CASH $ 000 $ $ $ 000

Total JUROR DONATIONS $ 000 $ 000 $ 000 $ 000

ELECTION CONTRACT SERVICE 048-000-1010 - CASH $ -485190 $ 1764294 $ 55007 $ 1224097

Total ELECTION CONTRACT SERVICE $ -485190 $ 1764294 $ 550_07 $ 1224097

JUDICIAL EDUCATIONCOUNTY 049-000-1010 - CASH

JUDGE $ 106064 $ 16082 $ 5000 $ 117146

Total JUDICIAL EDUCATIONCOUNTY JUDGE $ 106064 $ 16082 $ 5000 $ 117146

51ST DISTRICT ATTORNEY 050-000-1010 CASH

FEE $ 789107 $ 111421 $ 6333 $ 894195

Prepared by the Tom Green County Auditors Office Page 13 of 56

VOL 74 PAGE 449

y tbull

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 combined Statement of Receipts and Disbursements All funds

The Software Group Inc for Transactions June 01 2002 June 30 2002 Page 6

Prey Mo Balance bullbullbull Receipts Disbursements Closing Balance

TotaL 51ST DISTRICT ATTORNEY FEE $ 789107 $ 111421 $ 6333 $ 8941 95

LATERAL ROAD FUND 051-000-1010 CASH $ 1902389 $ 7990 $ $ 1910379

TotaL LATERAL ROAD FUND $ 1902389 $ 7990 $ 000 $ 1910379

51ST DA SPC FORFEITURE ACCT 052-000-1010 - CASH $ 1027903 $ 233 $ 27326 $ 1000810

TotaL 51ST OA SPC FORFEITURE ACCT $ 1027903 $ 233 $ 27326 $ 1000810

CERT OBLIG SERIES1995 053-000-1010 CASH $ 5524952 $ 50048396 $ 28850665 $ 26722683 053-000-1512 - SECURITIES 000 000 053-000-1515 - MBIA 96591029 151389 50000000 46742418 053-000-1516 FUNDS MANAGEMENT 45691442 63966 45755408

---------shy -_ -~-----------

Total CERT OBLIG SERIES1995 $ 147807423 $ 50263751 $ 78850665 $ 1 192 205 09

CERT OBLIG SERIES1995I ampS 054-000-1010 - CASH $ 749134 $ 167356 $ 500000 $ 416490 054-000-1516 - fUNDS MANAGEMENT 2874 500004 502878

----------shy --------------

TotaL CERT OBLIG SERIES1995I ampS $ 752008 $ 667360 $ 500000 $ 919368

119TH DISTRICT ATTORNEY FEE 055-000-1010 - CASH $ 542316 $ 52316 $ 6333 $ 588299

-------------shy -- ---shy -----shy

Total 119TH DISTRICT ATTORNEY FEE $ 542316 $ 52316 $ 6333 $ 588299

RANCHERS LAMB 056-000-1010 - CASH $ 000 $ $ $ 000

-----_ _---- _--shy --------------shy _ Total RANCHERS LAMB $ 000 $ 000 $ 000 $ 000

119TH DADPS FORFEITURE ACCT 057-000-1010 - CASH $ 294683 $ 067 $ $ 294750

------------shy __ _-shy ----------shy - - -----_ -Total 119TH DADPS FORFEITURE ACCT $ 294683 $ 067 $ 000 $ 294750

119TH DASPC FORFEITURE ACCT 058-000-1010 - CASH $ 1158809 $ 251321 $ 41327 $ 1368803

Total 119TH DASPC FORFEITURE ACCT $ 1158809 $ 251321 $ 41327 $ 1368803

PARK DONATIONS FUND 059-000-1010 CASH $ 4893 $ 021 $ $ 4914

---------shyTotal PARK DONATIONS FUND $ 4893 $ 021 $ 000 $ 4914

Prepared by the Tom Green County Auditors Office Page 14 of 56

7 4 PA[iE 450VOL

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002

Prey Mo Balance bullbull Receipts CVCA

060-000-1010 - CASH 060-000-1515 - MBIA

Total CVCA

OJPLOCAL LAW ENFORCEMENT BLOCK GRANT 061-000-1010 - CASH 061-000-1515 - MBIA

Total OJPLOCAL LAW ENFORCEMENT BLOCK GRANT

AICCHAP PROGRAM 062-000-1010 - CASH

Total AICCHAP PROGRAM

TAIP GRANTCSCD 063-0001010 - CASH

Total TAIP GRANTCSCD

DIVERSION TARGET PROGRAM 064-000-1010 - CASH

Total DIVERSION TARGET PROGRAM

COMMUNITY SUPERVISION ampCORRECTIONS 065-000-1010 - CASH

Total COMMUNITY SUPERVISION ampCORRECTIONS

COURT RESIDENTIAL TREATMENT 066-000-1010 - CASH

Total COURT RESIDENTIAL TREATMENT

COMMUNITY CORRECTIONS PROGRAM 067-0001010 - CASH

Total COMMUNITY CORRECTIONS PROGRAM

ARREST FEES ACCOUNT 068-000-1010 - CASH 068-000-1515 - MBIA

Total ARREST FEES ACCOUNT

TRAFFIC LAW FAILURE TO APPEAR FUND 069-000-1010 - CASH

$ 218242 $

3513202

$ 3731444 $

$ 25514 $

330066

$ 355580 $

$ 3824382 $

$ 3824382 $

$ 8847989 $

$ 8847989 $

$ 1946876 $

$ 1946876 $

$ 24261280 $

$ 24261280 $

$ 37116107 $

$ 37116107 $

$ 9769835 $

$ 9769835 $

$ 46910 $

594655

$ 641565 $

$ 000 $

1946555 1800000

3746555

107 493

600

900000

900000

164279

164279

500000

500000

889803

889803

1418572

1418572

000

342347 300000

642347

153351 02 JUL 2002

Page 7

bull Disbursements Closing Balance

$ 1800000 $ 364797 5313202

$ 1800000 $ 5677999

$ $ 25621 330559

$ 000 $ 356180

$ 1513095 $ 3211287

$ 1513095 $ 3211287

$ 6852746 $ 2159522

$ 6852746 $ 2159522

$ 631299 $ 1815577

$ 631299 $ 1815577

$ 18863223 $ 6287860

$ 18863223 $ 6287860

$ 10890975 $ 27643704

$ 10890975 $ 27643704

$ 2923406 $ 6846429

$ 2923406 $ 6846429

$ 300000 $ 89257 894655

$ 300000 $ 983912

$ $ 000

Prepared by the Tom Green County Auditors Office Page 15 of 56

VOl 7 4 PAliE 451

h bull rbull wI

--II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page 8

Prey Mo Balance bullbullbull Receipts bull Disbursements Closing Balance

Total TRAFFIC LAW FAILURE TO APPEAR FUND $ 000 $ 000 $ 000 $ 000

JUSTICE EDUCATION FEES 070-000-1010 - CASH $ 26334 $ 214574 $ 180000 $ 60908 070-000-1515 - MBIA 386188 180000 566188

Total JUSTICE EDUCATION FEES $ 412522 $ 394574 $ 180000 $ 627096

STATE ampMUNICIPAL FEES 071-000-1010 - CASH $ 191047 $ 1523311 $ 1540353 $ 174005 071-000-1515 - MalA 2256819 600000 2856819

Total STATE ampMUNICIPAL FEES $ 2447866 $ 2123311 $ 1540353 $ 3030824

CONSOLIDATED COURT COSTS 072-000-1010 - CASH $ 225130 $ 2289098 $ 2050000 $ 464228 072-000-1515 - MalA 4170609 2050000 6220609

Total CONSOLIDATED COURT COSTS $ 4395739 $ 4339098 $ 2050000 $ 6684837

GRAFFITI ERADICATION FUND 073-000-1010 - CASH $ 34412 $ 145 $ $ 34557

Total GRAFFITI ERADICATION FUND $ 34412 $ 145 $ 000 $ 34557

TIME PAYMENT FUND 074-000-1010 - CASH $ 103564 $ 594996 $ 581950 $ 116610 074-000-1515 - MalA 368386 110000 120000 358386

Total TIME PAYMENT FUND $ 471950 $ 704996 $ 701950 $ 474996

VETERANS SERVICE FUND 075-000-1010 - CASH $ 454417 $ 21590 $ 158364 $ 317643

Total VETERANS SERVICE FUND $ 454417 $ 21590 $ 158364 $ 317643

EMPLOYEE ENRICHMENT FUND 076-000-1010 - CASH $ 564621 $ 11483 $ $ 5761 04

Total EMPLOYEE ENRICHMENT FUND $ 564621 $ 11483 $ 000 $ 576104

FUGITIVE APPREHENSION FUND 077-000-1010 - CASH $ 121398 $ 538380 $ 500000 $ 159778 077-000-1515 - MBIA 915502 500000 1415502

Total FUGITIVE APPREHENSION FUND $ 1036900 $ 1038380 $ 500000 $ 1575280

INDIGENT LEGAL SERVICES FUND 078-000-1010 - CASH $ 19752 $ 135800 $ 140000 $ 15552 078-000-1515 - MBIA 282048 140000 422048

Prepared by the Tom Green County Auditors Office Page 16 of 56

VOL 14 PAGE 452

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 - June 30 All

2002 Funds

Page 9

Prey Mo Balance bullbullbullbullbull Receipts Disbursements Closing Balance

Total INDIGENT LEGAL SERVICES FUND $ 301800 $ 275800 $ 140000 $ 437600

JUVENILE CRIME ampDELINQUENCY 079-000-1010 CASH 079-000-1515 MBIA

FUND $ 99427

000 $ 51857 $ $ 151284

000

Total JUVENILE CRIME amp DELINQUENCY FUND $ 99427 $ 51857 $ 000 $ 151284

BONO FEE FUND 080000-1010 - CASH $ 699 $ 1053 $ $ 1752

Total BOND FEE FUND $ 699 $ 1053 $ 000 $ 1752

CORRECTIONAL MANAGEMENT 081middot000middot1010 - CASH

INSTITUTE $ 84587 $ 45481 $ $ 30068

Total CORRECTIONAL MANAGEMENT INSTITUTE $ 84587 $ 45481 $ 000 $ 130068

JUDICIAL EFFICIENCY 082-000-1010 - CASH $ 818664 $ 50560 $ $ 869224

Total JUDICIAL EFFICIENCY $ 818664 $ 50560 $ 000 $ 869224

JUVENILE FACILITY 083-000-1010 - CASH $ 000 $ $ $ 000

Total JUVENILE FACILITY $ 000 $ 000 $ 000 $ 000

JUV DETENTION FACILITY 084-000-1010 - CASH $ 15150425 $ 10507796 $ 11130424 $ 14527797

Total JUV DETENTION FACILITY $ 15150425 $ 10507796 $ 11130424 $ 14527797

TX JUV PROBATION COMM 085-000-1010 - CASH $ 50708204 $ 5190957 $ 1517019 $ 54382142

Total TX JUV PROBATION COMM $ 50708204 $ 5190957 $ 1517019 $ 54382142

JUVENILE PROBATIONTGC 086-000-1010 - CASH $ 2933438 $ 3073142 $ 2202878 $ 3803702

Total JUVENILE PROBATIONTGC $ 2933438 $ 3073142 $ 2202878 $ 3803702

JUV PROBATION DISCRETIONARY 087-000-1010 - CASH

FUND $ 6635952 $ 3068979 $ 3218038 $ 6486893

Total JUV PROBATION DISCRETIONARY FUND $ 6635952 $ 3068979 $ 3218038 $ 6486893

CHILD TRUST ACCOUNT 088middot000middot1010 CASH $ 199950 $ 156550 $ $ 356500

Prepared by the Tom Green County Auditors Office Page 17 of 56

VOL 74 PAGE 453

bull u d

--

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page 10

Prey Mo Balance bullReceipts Disbursements Closing Balance

Total CHILO TRUST ACCOUNT $ 199950 $ 156550 $ 000 $ 356500

IN_HOME FAMILY PRESERVATION SVCS 089-000-1010 - CASH $ 3525954 $ 583753 $ 301256 $ 3808451

Total IN_HOME FAMILY PRESERVATION SVCS $ 3525954 $ 583753 $ 301256 $ 3808451

POST ADJ JUVENILE FACILITY 090-000-1010 - CASH $ 3103626 $ 746 $ $ 3104372

Total POST ADJ JUVENILE FACILITY $ 3103626 $ 746 $ 000 $ 3104372

DIST JUVENILE PROBATIONCOKE 091-000-1010 - CASH $ 2465590 $ 9241 $ 410643 $ 2064188

Total DIST JUVENILE PROBATIONCOKE $ 2465590 $ 9241 $ 410643 $ 2064188

COMMUNITY CORRECTIONS ASSIST 092-000-1010 - CASH $ 4851916 $ 321048 $ 1260802 $ 3912162

00 _____ _____ ~_~ - -_ _-- Total COMMUNITY CORRECTIONS ASSIST $ 4851916 $ 321048 $ 1260802 $ 3912162

NON RESIDENTIAL PROGRAM 093-000-1010 - CASH $ 991199 $ 381 $ 52990 $ 938590

-- ------ -----_ ------ ------ ---- - ------shyTotal NON RESIDENTIAL PROGRAM $ 991199 $ 381 $ 52990 $ 938590

EFTPSPAYROLL TAX CLEARING 094-000-1010 - CASH $ 000 $ 28200460 $ 28200460 $ 000

---_ --- ----- --- ---- shyTotal EFTPSPAYROLL TAX CLEARING $ 000 $ 28200460 $ 28200460 $ 000

PAYROLL FUND 095-000-1010 - CASH $ 477382 $ 151677469 $ 151792186 $ 362665

---- Total PAYROLL FUND $ 477382 $ 151677469 $ 151792186 $ 362665

COURT AT LAY_EXCESS STATE SUPPLEMENT 096-000-1010 CASH $ 76219 $ 320 $ $ 76539

---- --- _ ----

Total COURT AT LAY_EXCESS STATE SUPPLEMENT $ 76219 $ 320 $ 000 $ 76539

LEOSE TRAINING FUND 097-000-1010 - CASH $ 706601 $ 5763 $ 600000 $ 112364 097-000-1515 - MBIA 1072165 600878 1673043

Total LEOSE TRAINING FUND $ 1778766 $ 606641 $ 600000 $ 1785407

CHILD RESTRAINT STATE FEE FUND 098-000-1010 - CASH $ 339216 $ 93025 $ $ 432241

Prepared by the Tom Green County Auditors Office Page 18 of 56

VOL 74 PAGE 45middot1

Tom Green Auditor BUD GET A R Y A C C 0 U ~ TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page 11

Prey Mo Balance Receipts Disbursements Closing Balance

Total CHILD RESTRAINT STATE FEE FUND $ 339216 $ 93025 $ 000 $ 432241

CERT OF OBLIGATION1998I ampS 099-000-1010 - CASH $ 39702742 $ 1829946 $ 30000000 $ 11532688 099-000-1516 - FUNDS MANAGEMENT 12113 30000015 30012128

Total CERT OF OBLIGATION19981 ampS $ 39714855 $ 31829961 $ 30000000 $ 41544816

TAX ANTICIPATION NOTES 100middot000-1010 - CASH $ 000 $ $ $ 000

Total TAX ANTICIPATION NOTES $ 000 $ 000 $ 000 $ 000

TAX ANTICIPATION NOTE19981 amp S 101-000-1010 - CASH $ 399865 $ 159087 $ $ 558952 101-000-1516 - FUNDS MANAGEMENT 5726 007 5733

Total TAX ANTICIPATION NOTE1998I amp S $ 405591 $ 159094 $ 000 $ 564685

CONSTABLE PRCT 1 LEOSE TRAINING FUND 102-000-1010 - CASH $ 189570 $ 796 $ $ 190366

Total CONSTABLE PRCT 1 LEOSE TRAINING FUND $ 189570 $ 796 $ 000 $ 190366

CONSTABLE PRCT 2 LEOSE TRAINING FUND 103-0001010 - CASH $ 67859 $ 285 $ $ 68144

Total CONSTABLE PRCT 2 LEOSE TRAINING FUND $ 67859 $ 285 $ 000 $ 68144

CONSTABLE PRCT 3 LEOSE TRAINING FUND 104-000-1010 - CASH $ 234182 $ 85219 $ $ 319401

Total CONSTABLE PRCT 3 LEOSE TRAINING fUND $ 234182 $ 85219 $ 000 $ 319401

CONSTABLE PRCT 4 LEOSE TRAINING FUND 105-000-1010 - CASH $ 348971 $ 1466 $ $ 350437

Total CONSTABLE PRCT 4 LEOSE TRAINING FUND $ 348971 $ 1466 $ 000 $ 350437

COURT TRANSACTION FEE FUND JUSTICE COURTS 106-000-1010 CASH $ 109646 $ 184647 $ 200000 $ 94293 106-000-1515 MBIA 2212031 203344 2415375

Total COURT TRANSACTION FEE FUND JUSTICE COURTS $ 2321677 $ 387991 $ 200000 $ 2509668

GATES TRAINING LAB GRANT 107-000-1010 CASH $ 000 $ $ $ 000

Total GATES TRAINING LAB GRANT $ 000 $ 000 $ 000 $ 000

Prepared by the Tom Green County Auditors Office Page 19 of 56

VOL 7 4 PAGE 455

t bull d -

bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 3D 2002 Page 12

Prey Mo Balance Receipts bull Disbursements Closing Balance GATES PUBLIC INTERNET ACCESS GRANT

108-000-1010 - CASH $ 000 $ $ $ 000

Total GATES PUBLIC INTERNET ACCESS GRANT $ 000 $ 000 $ 000 $ 000

TCOMI 109-000-1010 - CASH $ 2831023 $ 900000 $ 1046921 $ 2684102

Total TCOMI $ 28310_23 $ 900000 $ 1046921 $ 26841 02

JUVENILE DEFERRED PROCESSING FEES 110-000-1010 - CASH $ 213506 $ 32046 $ $ 245552

Total JUVENilE DEFERRED PROCESSING FEES $ 213506 $ 32046 $ 000 $ 245552

COUNTY JUDGE EXCESS CONTRIBUTIONS 250016 111-000-1010 - CASH $ 131670 $ 639 $ 50980 $ 81329

Total COUNTY JUDGE EXCESS CONTRIBUTIONS 250016 $ 131670 $ 639 $ 50980 $ 81329

LOANSTAR LIBRARY GRANT 201-000-1010 - CASH $ 1186089 $ 4982 $ 762574 $ 428497

Total LOANSTAR LIBRARY GRANT $ 1186089 $ 4982 $ 762574 $ 428497

TROL 1I NGER FUND 202-000-1010 - CASH $ 000 $ $ $ 000

Total TROLLINGER FUND $ 000 $ 000 $ 000 $ 000

COURTHOUSE LANDSCAPING 301-000-1010 - CASH $ 10000 $ 005 $ $ 10005

Total COURTHOUSE LANDSCAPING $ 10000 $ 005 $ 000 $ 10005

SHERIFF FORFEITURE FUND 401-000-1010 CASH $ 000 $ 134208 $ $ 134208

Total SHERIFF fORFEITURE FUND $ 000 $ 134208 $ 000 $ 134208

TOTALS - ALL FUNDS $ 1418743651 $ 505902613 $ 614382938 $ 1310263326 =============== =============== =============== ===============

Prepared by the Tom Green County Auditors Office Page 20 of 56

VOL 14 PArtE 456

- -- -----_~ _____ ~ __ _M _____ ------~----~--~--------------- -----_- ~- ~-~ -- -~-~----- ----_ -- -- -- --- _-- - -_ _ shy

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page

_ __ _- - - --- - - --- -- - -- ---------- ----- -- -- -- _ - ------~--~---_ ------------ -- -----------shy

Account bullbullbullbullbull _bullbull _bullbull _ bullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3101 CURRENT TAX LEVY 11062266 11062266 14831884 1075659568 948891625 30567032 3 310-3102 DELINQUENT TAXES 140000 140000 4512523 19454660 19233388 -5454660 middot39 310-3191 PENALTY AND INTEREST 107000 107000 3753196 114621 18 8713074 -762118 middot7 320-3201 ALCOHOLIC BEVERAGES 30000 30000 579950 2587550 2240350 412450 14 320-3202 BUSINESS LICENSE AND PERMITS - 500 500 000 000 50000 100 320-3204 BUSINESS LICENSE AND PERMITS - 0 0 100000 200000 middot200000 u 330-3321 GENERAL SALES AND USE TAX 4450000 4450000 39768154 274545735 255412685 170454265 38 330-3327 STATE SHARED REVENUE-STATE SUPP 33900 33900 000 3390000 000 000 0 330-3328 MENTAL HEALTH UNIT 106000 106000 000 5852538 7273351 4747462 45 330-3329 CRISIS INTERVENTION PROGRAM GRA 75178 75178 000 3491799 3447566 4026001 54 330-3330 SAFE ampSOBER STEP PROGRAM 40000 40000 000 2317940 612141 1682060 42 330-3333 FAMILY VIOLENCE INVESTIGATOR 26870 26870 000 1277247 1288310 1409753 52 330-3335 PARENT AID PROGRAM GRANT 28066 28066 000 1544449 1254687 1262151 45 330-3336 SPOUSAL ABUSE VOLUNTEER PROGRAM 42335 42335 000 000 1099741 4233500 100 330-3337 CCl SUPPLEMENT 70000 70000 708218 5956400 5782612 1043600 15 330-3339 TEXAS NARCOTICS CONTROL PROGRAM 56332 56332 1200248 4658548 4584731 974652 17 330-3341 DOMESTIC VIOLENCE PROSECUTION U 80000 80000 000 4060473 3031236 3939527 49 330-3342 STEP PROGRAM REVENUE 0 0 000 000 000 000 330-3346 BINGO TAX 39000 39000 000 2846848 2599298 1053152 27 330-3347 LEOSE FEE 0 0 000 000 609 000 330-3348 CRIME VICTIM FUND 20000 20000 000 906388 919299 1093612 55 330-3349 CSCD FISCAL OFFICER SUPPLEMENT 7200 7200 182935 731740 720000 -11740 -2 330-3350 LEOCE FEES 0 0 000 000 886 000 330-3351 CRIMINAL JUSTICE PLANNING 375 375 000 000 5469 37500 100 330-3352 JUSTICE EDUCATION 2000 2000 000 99003 94785 100997 50 330-3353 MIXED BEVERAGE TAX 160000 160000 000 8089399 7958279 7910601 49 330-3354 FINANCIAL RESPONSIBILITY FUND 100 100 000 -450 2914 10450 105 330-3356 HUDPAYMENT IN LIEU OF TAXES 40000 40000 3157400 3557952 000 442048 11 330-3357 COUNTY JUDGE STATE SUPPLEMENT 10000 10000 000 1000000 434669 000 0 330-3358 TIME PAYMENT 7500 7500 188781 1363817 1641786 -613817 middot82 330-3359 INDIGENT LEGAL SERVICES 850 850 000 39520 41830 45480 54 330-3360 STATE SHARED REVENUE - ADA STAT 0 5803 000 000 580311 100 330-3361 FUGITIVE APPREHENSION FEES 5400 5400 000 255141 248269 284859 53 330-3363 JUVENILE CRIME ampDELINQUENCY FE 300 300 000 23317 12553 6683 22 330-3364 CONSOLIDATED COURT COSTS 28000 28000 000 1048310 1085669 1751690 63 330-3365 EMS CONTRACTSB 102 6000 6000 000 000 000 600000 100 330-3366 TOBACCO SETTLEMENT 61000 61000 000 2396841 14199933 3703159 61 330-3368 TIFB GRANT REIMBURSEMENT 0 0 150000 150000 7005300 -150000 uu 330-3369 AG CHILD SUPPORT REIMBURSEMENT 14000 14000 30227 3331 72 000 1066828 76 330middot3370 STATE ALIEN ASSISTANCE PROGRAM 0 37097 000 3709700 000 000 0 330middot3371 CVCOG EQUIPMENT GRANT 0 0 000 000 000 000 330-3372 FFVPU GRANT 62305 62305 000 2957456 2469817 3273044 53 330-3373 FFVIU GRANT 39200 39200 000 1756134 1576957 2163866 55 330-3374 FFVVA GRANT 46936 46936 000 2227334 1773032 2466266 53 330-3375 JUVENILE ACCOUNTABILITY INCENTI 17304 17304 000 000 612284 1730400 100 330middot3376 VICTIM-UITNESS ASSISTANCE PROGR 39400 39400 000 1910563 599872 2029437 52 330-3380 AG COURT COST REIMBURSEMENT 0 0 1135860 6791070 -6791070 330-3385 STATE SHARED REVENUE - COMMUNIT 0 0 000 50000 -50000

Prepared by the Tom Green County Auditors Office Page 21 of 56

457VOl

$amp dJ II

- shybull bull a

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUl 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 2

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 340-3400 TREASURER - FEES OF OFFICE o o 3000 86000 27020 -86000 340-3401 COUNTY JUDGEPROBATE 2500 2500 19000 186800 122400 63200 25 340-3402 COUNTY JUDGE 100 100 2715 4804 4976 5196 52 340-3403 COUNTY SHERIFF 90000 90000 902736 6448510 5544087 2551490 28 340-3404 COUNTY ATTORNEY 34000 34000 366126 2645510 2302971 754490 22 340-3405 COUNTY CLERK 460000 460000 3939686 35938703 33406364 10061297 22 340-3406 TAX ASSESSORCOLLECTOR FEES 375000 375000 3157365 27937215 27696957 9562785 26 340-3407 DISTRICT CLERK 200000 200000 1180156 8696187 12788755 11303813 57 340-3408 JUSTICE OF THE PEACE 12000 12000 96500 868600 924200 331400 28 340-3409 CONSTABLE 95000 95000 872400 7344251 6978642 2155749 23 340-3411 TAX CERTMOBILE HOME FEES 8000 8000 113400 718600 600200 81400 10 340-3420 FEES OF OFFICE - CO CLK TSRSR o deg 000 28543 28543 340-3421 JURY FEES 4000 4000 42000 268900 305500 131100 33 340-3422 ELECTION REVENUE 1800 1800 14950 2031 73 139553 -231 73 -13 340-3424 OFFICE RENT 6900 6900 1701 15 823755 4435425 133755 middot19 340-3425 CRT REPORTER FEESCNTY CLERK 12000 12000 100500 1018500 954000 181500 15 340-3426 CRT REPORTER FEESDIST CLERK 15000 15000 142500 1185000 1212600 315000 21 340-3427 CITY PRISONER REIMBURSEMENT 175000 175000 323900 5130081 4983520 12369919 71 340-3429 BOND FEES o deg 000 -25000 704 25000 340-3430 COPIER REVENUELIBRARY 17000 17000 114505 1199266 1247318 500734 29 340-3434 IMMIGRATION REIMBSHERIFF 10000 10000 42000 127800 534000 872200 87 340-3436 SHERIFFS ARREST FEES 30000 30000 105116 2095666 2041209 904334 30 340-3437 ARREST WARRANTS 65000 65000 397802 3823518 4996795 2676482 41 340-3438 PARKS 12000 12000 105300 805700 453500 394300 33 340-3440 ATTORNEY FEES 10000 10000 98562 809114 738582 90886 19 340-3441 COMPREHENSIVE REHABILITATION deg o 000 000 1624 000 340-3443 ENVIRONMENTAL CONTROL INSPECTIO 50000 50000 371000 2862500 1603500 2137500 43 340-3445 DUMPGROUND 30000 30000 129700 1304100 1406795 1695900 57 340-3446 JUSTICE CENTER DETENTION SVC 35000 35000 575664 2042400 3307500 1457600 42 340-3448 JP COURT COSTS 20000 20000 236788 1832285 1684539 167715 8 340-3449 DWI VIDEO 8000 8000 66670 465845 549527 334155 42 340-3450 DEF ADJUCATION FEES 30000 30000 208800 2469094 2858029 530906 18 340-3451 JAIL PHONE CONTRACT 80000 80000 981948 6211495 7238548 1788505 22 340-3453 LEMI FEE 10 10 000 000 318 1000 100 340-3457 MISDEMEANOR COURT COSTS 25 25 000 000 1113 2500 100 340-3466 JAIL PHONESHERIFFS OFFICE 70000 70000 690634 4368735 5091097 2631265 38 340-3467 FEDERAL PRISONER HOUSING CONTRA 350000 350000 940800 7778400 372000 27221600 78 340-3474 RECORDS MANAGEMENT o deg 000 000 000 000 340-3476 PRE-AUG97 COURT COST SVC FEE deg deg 000 9068 -9068 340-3477 CMI 10 SVC FEE o deg 000 18939 -18939 360-3601 FINESDISTRICT COURTS 150000 150000 1425270 11695211 10736727 3304789 22 360-3602 CNTY FINEJP COURTS 400000 400000 4604241 34148356 30179586 5851644 15 360-3603 CRTATLAW 200000 200000 1575375 15769225 16428914 4230775 21 360-3604 CRTATLAW 2 200000 200000 1686400 13720384 14297430 6279616 31 360-3605 BOND FORFEITURES 100000 100000 1150025 5092660 8820284 4907340 49 370-3701 DEPOSITORY INTEREST 12500 12500 278583 3205962 1889438 1955962 156 370-3703 INTEREST ON REPURCHASE o deg 000 000 464710 000 370-3704 INTEREST ON SECURITIES 47500 47500 000 1807065 5038075 2942935 62 370-3705 MBIA INTEREST 60000 60000 588000 3132978 8601125 2867022 48 370-3706 FUNDS MANAGEMENT INTEREST 7500 7500 385821 2698143 1457960 -1948143 -260 370-3709 CREDIT CARD SERVICE FEES o o -37831 37084 000 -37084

Prepared by the Tom Green County Auditors Office Page 22 of 56

VOL 7 4 PhGE 458

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 3

~ __ eM ______ M __ M ___ bull __ bull _______ bullbull _____ ~_ -_ --_ ------ ---_ _- ----_ -- _ _ ------_ - -- ---

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonth ly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 370-3713 SETTLEMENT PROCEEDS 0 50818 57578 5139378 000 -57578 1 380-3801 SALVAGE SALES 0 0 000 105000 1968041 -105000

390-3901 OTHER REVENUE - COMMUNITY SUPER 0 0 000 000 000 000

390-3902 ACCOUNTS PAYABLE DISCOUNTS 40 40 965 9064 3075 -5064 -127 390-3903 MISCELLANEOUS REVENUE 5000 5000 4075 107831 395335 392169 78 390-3904 TJPC PROBATION FEES 4000 4000 140000 943885 386500 -543885 -136 390-3907 DEFENSIVE DRIVING FEES 17500 17500 108800 1036125 1059100 713875 41 390-3908 JAIL COMMISSARY STALE CHECK REF 0 0 000 000 000 000

390-3910 DEFERRED PROSECUTION FEE 0 0 000 000 000 000

390-3912 FLOOO AREA SCHOOLROAD TR ACCT 4500 4500 000 201811 297815 248189 55 390-3913 LAYSUIT PROCEEDS 0 0 000 000 000

390-3914 CIVIL SETTLEMENT PROCEEDS 2220 2220 18500 166500 166500 55500 25 390-3916 FINGERPRINTING FEES 2000 2000 12000 107200 143800 92800 46 390-3917 NON-REGULAR INMATE TRANSPORT 0 0 10000 130000 000 -130000

390-3918 PRISONER DAMAGE REIMBURSEMENT 0 0 000 000 7264 000

390-3919 IHC REIMBLOCAL 120000 120000 2669666 14346770 6819053 -2346770 -20 390-3920 PRISONER MEDICAL REIMBURSEMENT 1000 1000 000 000 53615 100000 100 390-3923 JAIL MEAL TICKETS 0 0 000 000 000 000

390-3925 RESTITUTION REVENUE 0 0 000 9783 10368 9783 bullbullbullbull

390-3927 IHC STATE REIMBURSEMENT 235000 235000 000 558240 37214807 22941760 98 390-3947 OTHER REVENUE - SAHF HEALTHYISE 0 0 000 000 000 390-3960 CHILD SAFETY 150 150 000 10000 15208 5000 33 390-3961 AICCHAP FISCAL SERVICE FEE 1000 1000 18750 75000 75000 25000 25 390-3962 CCP FISCAL SERVICE FEE 2000 2000 44125 176500 177900 23500 12 390-3963 CRTC FISCAL SVC FEE amp REIMB 18158 18158 242770 971080 908540 844720 47 390-3964 TAIP FISCAL SERVICE FEE 0 0 000 000 000 000

390-3965 REFUNDS 0 0 000 90000 158 -90000 390-3967 CCRC FISCAL SERVICE FEE 0 0 8900 35600 37900 -35600 bullbull

390-3970 OTHER REVENUE - SNOP FISCAL SER 0 0 13900 55600 -55600 390-3973 SALE OF LAND 0 0 000 135000 5690 -135000

390-3975 COURTHOUSE SECURITY BAILIFF REI 39500 39500 000 000 000 3950000 100 390-3978 PROPERTY LEASES 1000 1000 000 52500 52500 47500 48

__ w _____ ________ _ -- --_ - -----_ ------_ ----- _------_ shyTOTAL GENERAL FUND 20894220 20987938 101817627 1712204272 1591135293 386589539 18

Prepared by the Tom Green County Auditors Office Page 23 of 56

VOL I 4PAnE 459

_c II rt

_I _

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

005 - ROAD ampBRIDGE PRECINCT 1 amp3 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 4

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Rev bullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3102 DELINQUENT TAXES - GENERAL PROP 100 100 1060 4642 5680 5358 54 310-3191 PENALTY amp INTEREST - GENERAL PR 100 100 2405 8907 8908 1093 11 330-3312 CRB FUND DISTRIBUTION 506000 506000 000 493264_50 50593303 1273550 3 340middot3410 ADDl FEES ROAD ampBRIDGE 450000 450000 3514795 32005935 31708875 12994065 29 370-3701 DEPOSITORY INTEREST 1500 1500 54796 358335 121482 -208335 -139 370-3703 INTEREST ON REPURCHASE 0 000 000 147093 000 370-3705 MBIA INTEREST 24000deg 24000 68826 508327 1563335 1891673 79 380-3801 SALVAGE SALES 0 0 000 000 2667890 000 380-3802 TX DEPT TRANSTRUCK YEIGHT FEE 15000 15000 -6500 337520 1211366 1162480 77 390-3902 ACCOUNTS PAYABLE DISCOUNTS 0 0 009 697 447 -697 390-3903 MISCELLANEOUS REVENUE 0 0 000 000 224722 000

- - - _ - - -

TOTAL ROAD ampBRIDGE PRECINCT 1 amp3 996700 996700 3635391 82550813 88253101 17119187 17

Prepared by the Tom Green County Auditors Office Page 24 of 56

4 PAIlE 460VOl

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

006 - ROAD amp BRIDGE PRECINCT 2 amp4 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Pltlge 5

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Month ly Rev bullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3102 DELINQUENT TAXES 100 100 1060 4645 5680 5355 54 310-3191 PENALTY amp INTEREST - GENERAL PR 100 100 2405 8905 8912 1095 11 330-3312 CRB FUND DISTRIBUTION 506000 506000 000 49326450 50593297 1273550 3 340-3410 ADDL FEES ROAD amp BRIDGE 450000 450000 3514795 32005935 31708875 12994065 29 370-3701 DEPOSITORY INTEREST - INTEREST 1500 1500 48461 298321 133225 -148321 -99 370-3703 INTEREST ON REPURCHASE - INTERE 0 0 000 000 221332 000 370-3705 MBIA INTEREST 24000 24000 93733 640063 1626460 1759937 73 380-3801 SALVAGE SALES 0 0 000 25150 270909 -25150 380-3802 TX DEPT TRANSTRUCK YEIGHT FEE 15000 15000 63800 491120 1346551 1008880 67 390-3902 ACCOUNTS PAYABLE DISCOUNTS 0 0 030 150 055 -150 390-3903 MISCELLANEOUS REVENUE 0 0 000 000 000 000

- --_ --- ---- ------ - _------ - ----_ -----shy-~-------

TOTAL ROAD ampBRIDGE PRECINCT 2 amp4 996700 996700 3724284 82800739 85915296 16869261 17 _-_ - - - --- -_ _-_

TOTAL FOR REPORTED FUNDS 22887620 22981338 109177302 1877555824 1765303690 420577987 18 ============ ============ ============== ============== ============== ============== =====

Prepared by the Tom Green County Auditors Office Page 25 of 56

461VOl

- r

raquo n_ bull bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page

001 GENERAL FUND - COMMISSIONERS COURT Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bull Encumbrances HD Exp + Enc UnEnc Balance Rm 001-0101 SALARYELECTED OFFIC 116104 116104 967536 8707824 000 8707824 2902576 25 001-0103 SALARYASSISTANTS 40874 40874 340612 3065508 000 3065508 1021892 25 001-0201 FICAMEDICARE 14054 14054 113466 1021222 000 1021222 384178 27 001-0202 GROUP HOSPITAL INSUR 15000 15000 116808 1051497 000 1051497 448503 30 001-0203 RETIREMENT 13865 13865 114662 1042536 000 1042536 343964 25 001middot0301 OFFICE SUPPLIES 850 850 3500 44619 000 44619 40381 48 001-0388 CELLULAR PHONEPAGER 650 650 4995 50764 000 50764 14236 22 001-0403 BOND PREMIUMS o o 000 000 000 000 000 001-0405 DUES ampSUBSCRIPTIONS 200 200 000 17523 000 17523 2477 12 001-0427 AUTO ALL~ANCE 26730 26730 222750 2004750 000 2004750 668250 25 001-0428 TRAVEL ampTRAINING 7200 7200 6820 501651 33000 534651 185349 26 001-0475 EQUIPMENT o o 000 000 000 000 000

TOTAL COMMISSIONERS COURT 235527 235527 1891149 17507894 33000 17540894 6011806 26

001 - GENERAL FUND - PURCHASING

002-0105 SALARYEMPLOYEES 30183 30183 251520 2263680 000 2263680 754620 25 002-0109 SALARYSUPERVISOR 26879 26879 213066 1917594 000 1917594 770306 29 002-0201 FICAMEDICARE 4365 4365 35540 319860 000 319860 116640 27 002-0202 GROUP HOSPITAL INSUR 10800 10800 86538 807838 000 807838 272162 25 002-0203 RETIREMENT 4307 4307 34796 316374 000 316374 114326 27 002-0301 OFFICE SUPPLIES 400 400 2019 25095 000 25095 14905 37 002-0335 AUTO REPAIR FUEL E 700 700 7392 45160 000 45160 24840 35 002-0388 CELLULAR PHONEPAGER 315 315 10259 50878 000 50878 -19378 -62 002-0391 UNIFORMS 360 360 6655 37065 000 37065 -1065 -3 002-0405 DUES amp SUBSCRIPTIONS 465 465 29000 53000 29000 82000 -35500 -76 002-0428 TRAVEL amp TRAINING 800 1330 000 178209 000 178209 -45209 middot34 002-0429 INCOUNTY TRAVEL 240 240 000 2460 000 2460 21540 90 002-0435 BOOKS 30 30 000 3400 000 3400 -400 -13 002-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL PURCHASING 79844 80374 676785 6020613 29000 6049613 1987787 25

DOl - GENERAL FUND - COUNTY CLERK

003-0101 SALARYELECTED OFFIC 42968 42968 358066 3222594 000 3222594 1074206 25 003-0104 SALARYCHIEF DEPUTY o 24938 207814 1870326 000 1870326 623474 25 003-0105 SALARYEMPLOYEES 320453 295515 2673566 23206944 000 23206944 6344556 21 003middot0108 SALARYPARTTIME o a 000 000 000 000 000 003-0109 SALARYSUPERVISOR 24934 24934 000 311721 000 311721 2181679 87 003-0201 FICAMEDICARE 29734 29734 246256 2166049 000 2166049 807351 27 003-0202 GROUP HOSPITAL INSUR 73800 73800 535317 4472475 000 4472475 2907525 39 003middot0203 RETIREMENT 29336 29336 242848 2166687 000 2166687 766913 26 003-0301 OFFICE SUPPLIES 30000 30000 35946 2130827 19872 2150699 849301 28 003-0385 INTERNET SERVICE 120 120 000 5730 000 5730 6270 52 003-0403 BOND PREMIUMS 3500 3500 000 000 000 000 350000 100 003-0405 DUES ampSUBSCRIPTIONS 589 589 000 57895 000 57895 1005 2 003-0427 AUTO ALLOYANCE 330 330 2750 24750 000 24750 8250 25

Prepared by the Tom Green County Auditors Office Page 26 of 56

VOL 7 4 Ph[)E 462

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 2

001 - GENERAL FUND - COUNTY CLERK Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 003-0428 TRAVEL ampTRAINING 2500 2500 000 190459 000 190459 59541 24 003-0436 MICROFILMING 8000 8000 000 465836 000 465836 334164 42 003-0442 BIRTH CERTIFICATES 14000 14000 124074 751764 000 751764 648236 46 003-0470 CAPITALIZED EQUIPMEN o 0 000 000 000 000 000

003-0475 EQUIPMENT 6500 6500 000 289437 000 289437 360563 55 003-0514 SPECIAL PROJECTS o 0 000 000 000 000 000

TOTAL COUNTY CLERK 586764 586764 4426637 413334_94 19872 41353366 17323034 30

001 - GENERAL FUND - VETERANS SERVICE

005-0102 SALARYDISTRICT JUDG 25553 o 000 000 000 000 000

005-0105 SALARYEMPLOYEES 19627 19627 158434 1464989 000 1464989 497711 25 005-0109 SALARYSUPERVISOR o 24938 207814 1870326 000 1870326 623474 25 005-0201 FICAMEDICARE 3517 3470 28326 258279 000 258279 88721 26 005-0202 GROUP HOSPITAL INSUR 7200 7200 28846 461626 000 461626 258374 36 005-0203 RETIREMENT 3470 3422 27926 256836 000 256836 85364 25 005-0301 OFFICE SUPPLIES 500 500 000 23077 000 23077 26923 54 005-0335 AUTO REPAIR FUEL E 500 500 1816 34273 000 34273 15727 31 005-0388 CELLULAR PHONEPAGER 220 220 1795 17876 000 17876 4124 19 005-0427 AUTO ALLOWANCE 792 792 6600 59400 000 59400 19800 25 005-0428 TRAVEL ampTRAINING 900 900 000 103080 000 103080 -13080 -15 005-0469 SOFTWARE EXPENSE 150 150 000 15000 000 15000 000 0

TOTAL VETERANS SERVICE 62429 61719 461557 4564762 000 4564762 1607138 26

001 - GENERAL FUND - COURT COLLECTIONS

006-0105 SALARYEMPLOYEES 27662 27662 191848 2035762 000 2035762 730438 26 006-0109 SALARYSUPERVISOR 19013 19013 158434 1425906 000 1425906 475394 25 006-0201 FICAMEDICARE 3571 3571 26796 264817 000 264817 92283 26 006-0202 GROUP HOSPITAL INSUR 10800 10800 57692 721285 000 721285 3587 _15 33 006-0203 RETIREMENT 3522 3522 26235 261962 000 261962 90238 26 006-0301 OFFICE SUPPLIES 1500 1500 9125 114546 000 114546 35454 24 006-0335 AUTO REPAIR FUEL E o o 000 000 000 000 000

006-0400 PROFESSIONAL SERVICE o o 5775 14225 000 14225 -14225

006-0401 APPRAISAL DISTRICT o o 000 000 000 000 000

006-0405 DUES ampSUBSCRIPTIONS 250 250 000 9500 000 9500 15500 62 006-0428 TRAVEL ampTRAINING 1000 1000 8710 48710 000 48710 51290 51 006-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

006-0475 EQUIPMENT o o 000 000 000 000 000

TOTAL COURT COLLECTIONS 67318 67318 484615 4896713 000 4896713 1835087 27

001 - GENERAL FUND - PERSONNEL

007-0105 SALARYEMPLOYEES 32074 32074 238840 2306310 000 2306310 901090 28 007-0109 SALARYSUPERVISOR 29653 29653 247108 2223972 000 2223972 741328 25

Prepared by the Tom Green County Auditors Office Page 27 of 56

VOL 74 PAGE 463

__ bull r tg r

II1II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 3

001 - GENERAL FUND - PERSONNEL Account bullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Monthly Exp bull YTD Expenses bullbull Encumbrances nD Exp + Enc UnEnc Balance Rm 007-0201 FICAMEDICARE 4722 4722 36912 344395 000 344395 127805 27 007-0202 GROUP HOSPITAL INSUR 10800 10800 86538 750131 000 750131 329869 31 007middot0203 RETIREMENT 4659 4659 36398 342867 000 342867 123033 26 007-0301 OFFICE SUPPLIES 1000 1000 6530 44330 000 44330 55670 56 007-0306 EDUCATION MATERIALS 700 700 000 44910 33541 78451 8451 middot12 007-0405 DUES ampSUBSCRIPTIONS 200 200 000 000 000 000 20000 100 007-0423 CONTRACTOR FEES o o 19872 19872 000 19872 -19872 007-0428 TRAVEL amp TRAINING 750 750 000 50450 000 50450 24550 33 007-0475 EQUIPMENT o o 000 000 000 000 000 O

TOTAL PERSONNEL 84558 84558 672198 6127237 33541 6160778 2295022 27

001 GENERAL FUND INFORMATION TECHNOLOGY

008-0105 SALARYEMPLOYEES 53304 53304 213418 3700587 000 3700587 1629813 31 008-0108 SALARYPARTTIME 22786 22786 133500 1712432 000 1712432 566168 25 008middot0109 SALARYSUPERVISOR 38500 38500 280621 2315677 000 2315677 1534323 40 008-0201 FICAMEDICARE 8766 8766 46586 577913 000 577913 298687 34 008-0202 GROUP HOSPITAL INSUR 14400 14400 57692 894376 000 894376 545624 38 008-0203 RETIREMENT 8649 8649 47003 585415 000 585415 279485 32 008-0301 OFFICE SUPPLIES 1450 1315 4999 58153 000 58153 73347 56 008-0309 COMPUTER SUPPLIES 25660 25660 5694 841544 889415 1730959 835041 33 008-0388 CELLULAR PHONEPAGER 650 650 7370 82740 000 82740 -17740 -27 008middot0405 DUES ampSUBSCRIPTIONS 250 250 000 000 5000 5000 20000 80 008-0428 TRAVEL ampTRAINING 6000 6000 000 87420 000 87420 512580 85 008-0429 INCOUNTY TRAVEL 500 500 5100 21780 000 21780 28220 56 008-0445 SOFTWARE MAINTENANCE 172068 172068 3901250 15605000 000 15605000 1601800 9 008-0449 COMPUTER EQUIPMENT M 3400 3400 000 251244 000 251244 88756 26 008-0469 SOFTWARE EXPENSE 27450 27450 500000 2245999 350000 2595999 149001 5 008-0470 CAPITALIZED EQUIPMEN 20150 20150 000 1207600 000 1207600 807400 40 008-0475 EQUIPMENT o 135 000 13355 000 13355 145 1 008-0482 CAPITALIZED SOFTWARE o o 000 000 000 000 000 008-0514 SPECIAL PROJECTS 50000 50000 418151 2177213 18167 2195380 2804620 56 008middot0678 CONTRACT SERVICE FOR 13900 13900 000 1046500 000 1046500 343500 25

TOTAL INFORMATION TECHNOLOGY 467883 467883 5621384 33424948 1262582 34687530 12100770 26

001 GENERAL FUND - NON DEPARTMENTAL

009-0204 WORKERS COMPENSATION 104957 104957 -2814700 457908 000 457908 10037792 96 009-0205 UNEMPLOYMENT INSURAN 13254 13254 000 -802320 000 -802320 2127720 161 009-0216 HEALTH INSURANCE RUN 200000 200000 86521 23010011 000 23010011 -3010011 -15 009-0301 OFFICE SUPPLIES 5000 4843 -74494 244793 96450 341243 143057 30 009middot0302 COPIER SUPPLIESLEAS 30000 30000 416999 1952125 154100 2106225 893775 30 009middot0347 PORTS TO PLAINS COAL 10624 10624 1062353 1062353 000 1062353 047 0 009-0348 COURTHOUSE PRESERVAT o o 000 000 000 000 000 009-0358 SAFETY EQUIPMENT 1500 1500 21707 281337 000 281337 -131337 middot88 009-0386 MEETINGS ampCON FERENC 500 500 000 130568 075 130643 -80643 161 009-0388 CELLULAR PHONEPAGER o 157 000 15700 000 15700 000 0

Prepared by the Tom Green County Auditors Office Page 28 of 56

VOL 7 4 PAliE 464

_-------_ ----~--~---------------------------~--- --~- --------------~- ~ ~

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures Budget ys Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 4 ---------------------------_ _------------------------------- _------------------------------------------------------- _ _------shy

001 - GENERAL FUND - NON DEPARTMENTAL Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullMonthly Exp YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEnc Balance Rm 009-0391 UNIFORMS 0 0 000 000 000 0_00 000 009-0401 APPRAISAL DISTRICT 294899 294899 2248700 22837500 000 22837500 6652400 23 009-0402 LIABILITY INSURANCE 250000 250000 000 22115928 000 22115928 2884072 12 009-0404 RECORDS MANAGEMENT 0 0 000 000 000 000 000 009-0405 DUES ampSUBSCRIPTIONS 1250 1250 30000 120000 000 120000 5000 4 009-0407 LEGAL REPRESENTATION 60000 60000 82342 1612304 000 1612304 4387696 73 009-0408 INDEPENOENT AUDIT 46000 46000 000 3500000 000 3500000 1100000 24 009-0412 AUTOPSIES 25000 25000 359233 2044247 000 2044247 455753 18 009-0419 CENSUS 2000 0 0 000 000 000 000 000 009-0420 TELEPHONE 80000 80000 724328 5360475 23500 5383975 2616025 33 009-0421 POSTAGE 85000 85000 1584269 8299481 1527500 9826981 -1326981 -16 009-0424 ECONOMIC DEVELOPMENT 20000 20000 000 2000000 000 2000000 000 0 009-0430 PUBLIC NOTICESPOSTI 9600 9600 217965 1285036 000 1285036 -325036 middot34 009-0431 EMPLOYEE MEOICAL 6000 6000 103700 303575 9000 312575 287425 48 009-0435 BOOKS 6500 6500 000 287774 000 287774 362226 56 009-0444 BANK SVC CHARGES 0 0 395196 3183179 000 31831 79 -3183179 009-0450 OFFICE MACHINE MAINT 10000 10000 84436 471023 142165 613188 386812 39 009-0459 COPY MACHINE RENTAL 42752 42752 373978 3087320 132857 32201 77 1055023 25 009-0468 RURAL TRANSPORTATION 14408 14408 000 1440800 000 1440800 000 0 009-0470 CAPITALIZEO EQUIPMEN 0 0 000 000 000 000 000 009-0471 COG DUES 5201 5201 000 492290 000 492290 27810 5 009-0475 EQUIPMENT 2500 2500 96625 227913 000 227913 22087 9 009-0480 TX ASSOCIATION OF CO 1765 1765 000 319000 000 319000 -142500 -81 009-0495 TEXAS HISTORICAL COM 3500 3500 000 350000 000 350000 000 0 009-0508 WATER CONSERVATION 3000 3000 000 300000 000 300000 000 0 009-0527 0 0 000 000 000 000 000 009-0544 CREDIT CARD SERVICE 0 0 6000 19690 000 19690 -19690 009-0551 SALES TAX DEBT PAYME 39600 39600 330000 2970000 000 2970000 990000 25 009-0675 PROFESSIONAL FEES 12000 20161 460250 4084198 9297 4093495 -2077361 103 009-0801 ADMINISTRATIVE FEE 5500 5500 51700 344600 000 344600 205400 37

_ _ - - - -_ shy --------- --- ---------_ _- -------------- -------------- ----~~- ~-- - -- shyTOTAL NON DEPARTMENTAL 1390310 1398471 5847108 113408808 2094944 115503752 24343382 17

001 - GENERAL FUND - RECORDS MANAGEMENT

010-0102 SALARYDISTRICT JUDG 3600 3600 30000 270000 000 270000 90000 25 010-0201 FICAMEOICARE 275 275 2296 20664 000 20664 6836 25 010-0202 GROUP HOSPITAL INSUR 0 0 000 000 000 000 000 010-0203 RETIREMENT 272 272 2248 20436 000 20436 6764 25 010-0301 OFFICE SUPPLIES 200 200 9999 9999 000 9999 10001 50 010-0428 TRAVEL ampTRAINING 500 500 24980 24980 000 24980 25020 50

_ _- -------------shy----------- ----------- -------------- -------------- -------_ _-_ _--_ TOTAL RECORDS MANAGEMENT 4847 4847 69523 346079 000 346079 138621 29

001 - GENERAL FUND COUNTY JUDGE

011-0101 SALARYELECTED OFFIC 50825 50825 423542 3811878 000 3811878 1270622 25 011-0105 SALARYEMPLOYEES 26909 26909 224246 2018214 000 2018214 672686 25 011-0125 JUVENILE BOARD 1200 1200 10000 90000 000 90000 30000 25

Prepared by the Tom Green County Auditors Office Page 29 of 56

Ij 4pqCVOL I I All 465

bull r bull sf

shy

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 5

001 - GENERAL FUND - COUNTY JUDGE Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bullbull YTD Expenses Encumbrances no Exp + Enc UnEnc Balance Y~m 011-0132 SALARYSTATE SUPPLEM 10000 10000 83334 750006 000 750006 249994 25 011-0201 FICAMEDICARE 7309 7309 57186 514954 000 514954 215946 30 011-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 011-0203 RETIREMENT 7210 7210 59630 542160 000 542160 178840 25 011-0301 OFFICE SUPPLIES 900 900 8434 57485 000 57485 32515 36 011-0388 CELLULAR PHONEPAGER 500 500 4665 33976 000 33976 16024 32 011-0403 BOND PREMIUMS 0 0 000 000 000 000 000 011-0405 DUES amp SUBSCRIPTIONS 250 250 000 27500 000 27500 -2500 -10 011-0427 AUTO ALLOYANCE 6600 6600 55000 495000 000 495000 165000 25 011-0428 TRAVEL amp TRAINING 1500 1500 000 86493 16500 102993 47007 31 011-0435 BOOKS 600 600 000 33512 000 33512 26488 44 011-0496 NOTARY BOND o o 000 7100 000 7100 -7100

TOTAL COUNTY JUDGE 121003 121003 983729 8987596 16500 9004096 3096204 26

001 - GENERAL FUND DISTRICT COURT

012-0101 SALARYELECTED OFFIC 28733 28733 239444 2154996 000 2154996 718304 25 012-0102 SALARYDISTRICT JUDG 245109 330931 2791710 25069941 000 25069941 8023159 24 012-0105 SALARYEMPLOYEES o o 000 000 000 000 000 012-0108 SALARYPARTTIME 4548 4548 000 55461 000 55461 399339 88 012-0110 SALARYAPPT - COMM C 213767 127945 1066206 9595842 000 9595842 3198658 25 012-0118 SALARYPARTTIME COUR 2500 2500 000 000 000 000 250000 100 012-0125 JUVENILE BOARD 4800 4800 40000 360000 000 360000 120000 25 012-0201 FICAMEDICARE 38017 38017 306431 2756827 000 2756827 1044873 27 012-0202 GROUP HOSPITAL INSUR 51600 51600 407174 3665286 000 3665286 1494714 29 012-0203 RETIREMENT 37508 37508 3071 17 2773514 000 2773514 977286 26 012-0301 OFFICE SUPPLIES 7000 7000 45539 320202 000 320202 379798 54 012-0395 BAILIFF UNIFORMS o o 000 000 000 000 000 012-0402 LIABILITY INSURANCE 7340 7340 000 188730 000 188730 545270 74 012-0403 BOND PREMIUMS o o 000 000 000 000 000 012-0405 DUES ampSUBSCRIPTIONS 1200 1200 000 85900 000 85900 34100 28 012-0410 ASSESSED ADMINISTRAT 9361 9361 -313038 780700 000 780700 155400 17 012-0411 REPORTING SERVICE 20000 20000 542985 2029520 000 2029520 -29520 -1 012-0428 TRAVEL amp TRAINING 7000 7000 106418 284124 000 284124 415876 59 012middot0435 BOOKS 8500 8500 80681 1324039 000 1324039 474039 -56 0120470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 0120475 EQUIPMENT 4000 4000 000 32281 000 32281 367719 92

TOTAL DISTRICT COURT 690983 690983 5620667 51477363 000 51477363 17620937 26

001 - GENERAL FUND - DISTRICT ATTORNEY

013-0101 SALARYELECTED OFFle 12915 12915 107622 968598 000 968598 322902 25 013middot0103 SALARYASSISTANTS 230668 230668 1922226 17060474 000 17060474 6006326 26 013-0105 SALARYEMPLOYEES 198187 198187 1651562 14847494 000 14847494 4971206 25 013-0108 SALARYPARTTIME 13325 13325 107164 937099 000 937099 395401 30 013-0132 SALARYSTATE SUPPLEM o 2960 34000 222390 000 222390 73610 25 013-0201 FICAMEDICARE 34343 34569 282042 2510175 000 25101 75 946769 27

Prepared by the Tom Green County Auditors Office Page 30 of 56

VOL 14- PAGE 466

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 6

001 - GENERAL FUND - DISTRICT ATTORNEY Account bullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 013-0202 GROUP HOSPITAL INSUR 50400 50400 374998 3433274 000 3433274 1606726 32 013-0203 RETIREMENT 34348 34577 286313 2575350 000 2575350 882301 26 013-0301 OFFICE SUPPLIES 5000 5000 18975 384158 16817 400975 99025 20 013-0335 AUTO REPAIR FUEL E 500 500 11728 50547 000 50547 -547 -1 013-0403 BOND PREMIUMS 0 0 000 000 000 000 000

013-0435 BOOKS 6500 6500 000 876361 000 876361 -226361 -35

TOTAL DISTRICT ATTORNEY 586186 589601 4796630 43865920 16817 43882737 15077358 26

001 - GENERAL FUND - DISTRICT CLERK

014-0101 SALARYELECTED OFFIC 44062 44062 367184 3304656 000 3304656 110154425 014-0104 SALARYCHIEF DEPUTY o 51212 426764 3840876 000 3840876 1280324 25 014-0105 SALARYEMPLOYEES 175548 175548 1462894 13164624 000 13164624 4390176 25 014-0108 SALARYPARTTIME 11871 11871 103200 890850 000 890850 296250 25 014-0109 SALARYSUPERVISOR 51212 o 000 000 000 000 000

014-0201 FICAMEDICARE 21651 21651 174160 1567829 000 1567829 597271 28 014-0202 GROUP HOSPITAL INSUR 46800 46800 374998 3375567 000 3375567 1304433 28 014-0203 RETIREMENT 21361 21361 169246 1538692 000 1538692 597408 28 014-0301 OFFICE SUPPLIES 22340 22340 208038 1869643 46082 1915725 318275 14 014-0405 DUES amp SUBSCRIPTIONS 120 120 000 11150 000 11150 850 7 014-0427 AUTO ALLOWANCE 330 330 2750 24750 000 24750 8250 25 014-0428 TRAVEL amp TRAINING 1650 1650 33000 165804 000 165804 -804 -0 014-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

014-0475 EQUIPMENT o o 000 000 000 000 000

014-0514 SPECIAL PROJECTS 1000 1000 000 000 000 000 100000 100

TOTAL DISTRICT CLERK 397945 397945 3322234 29754441 46082 29800523 9993977 25

001 - GENERAL FUND - JUSTICE OF THE PEACE

015-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 015-0105 SALARYEMPLOYEES 33663 33663 280518 2524662 000 2524662 841638 25 015-0201 FICAMEDICARE 5172 5172 43096 387864 000 387864 129336 25 015-0202 GROUP HOSPITAL INSUR 10800 10800 85163 732194 000 732194 347806 32 015-0203 RETIREMENT 5102 5102 42194 383634 000 383634 126566 25 015-0301 OFFICE SUPPLIES 2000 2000 15551 194000 13722 207722 -7722 -4 015-0388 CELLULAR PHONEPAGER 250 250 1795 15097 000 15097 9903 40 015-0403 BOND PREMIUMS o o 000 000 000 000 000

015-0427 AUTO ALLOWANCE 4125 4125 34376 309384 000 309384 103116 25 015-0428 TRAVEL amp TRAINING 1100 1100 000 76608 000 76608 33392 30 015-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 92027 92027 751151 6859565 13722 6873287 2329413 25

001 - GENERAL FUND - JUSTICE OF THE PEACE 2

016-0101 SALARYELECTED OFFIC 31097 31097 259142 2332278 000 2332278 777422 25

Prepared by the Tom Green County Auditors Office Page 31 of 56

VOL 467

bull t bull bull qd

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 7

001 - GENERAL FUND - JUSTICE OF THE PEACE 2 Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonthly Exp bullbull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 016-0105 SALARYEMPLOYEES 33712 33712 280938 2528442 000 2528442 842758 25 016-0201 FICAMEDICARE 5273 5273 41248 371260 000 371260 156040 30 016-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 016-0203 RETIREMENT 5203 5203 43026 391206 000 391206 129094 25 016-0301 OFFICE SUPPLIES 1800 1800 11965 84925 000 84925 95075 53 016middot0388 CELLULAR PHONEPAGER 250 250 1795 15540 000 15540 9460 38 016-0427 AUTO ALLOYANCE 4125 4125 34376 309384 000 309384 103116 25 016-0428 TRAVEL amp TRAINING 1900 1900 66455 168852 000 168852 21148 11

TOTAL JUSTICE OF THE PEACE 2 94160 94160 825483 6980864 000 6980864 2435136 26

001 - GENERAL FUND - JUSTICE OF THE PEACE 3

017-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 017-0105 SALARYEMPLOYEES 35755 35755 297958 2681622 000 2681622 893878 25 017-0201 FICAMEDICARE 5332 5332 41904 377165 000 377165 156035 29 017-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 017-0203 RETIREMENT 5260 5260 43500 395514 000 395514 130486 25 017-0301 OFFICE SUPPLIES 1000 1000 25478 87817 000 87817 12183 12 017-0388 CELLULAR PHONEPAGER 250 250 4406 38318 000 38318 -13318 -53 017-0427 AUTO ALLOWANCE 4125 4125 34376 309384 000 309384 1031 16 25 017-0428 TRAVEL ampTRAINING 1100 1100 000 20460 000 20460 89540 81 017-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 3 93437 93437 782618 6925379 000 6925379 2418321 26

001 - GENERAL FUND - JUSTICE OF THE PEACE 4

018-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 018-0105 SALARYEMPLOYEES 21509 21509 179236 1613124 000 1613124 537776 25 018-0108 SALARYPARTTIME 7995 7995 69495 625632 000 625632 173868 22 018-0201 FICAMEDICARE 4854 4854 40187 361693 000 361693 123707 25 018-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 018-0203 RETIREMENT 4788 4788 39813 361998 000 361998 116802 24 018-0301 OFFICE SUPPLIES 1200 1200 23833 100032 000 100032 19968 17 018-0388 CELLULAR PHONEPAGER 250 250 1941 19671 000 19671 5329 21 018-0427 AUTO ALLOYANCE 4125 4125 34376 309384 000 309384 103116 25 018-0428 TRAVEL ampTRAINING 1100 1100 000 28500 000 28500 81500 74 018-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 4 82836 82836 695031 6175474 000 6175474 2108126 25

DOl - GENERAL FUND DISTRICT COURTS

019-0413 COURT APPOINTED AT TO 475000 475000 5149367 40249078 000 40249078 7250922 15 019-0414 JURORS 45000 45000 377300 3240800 000 3240800 1259200 28 019-0425 WITNESS EXPENSE 12500 12500 358700 2605692 000 2605692 -1355692 108 019-0483 JURORSMEALS ampLODGI 5500 5500 69747 466696 000 466696 83304 15

Prepared by the Tom Green County Auditors Office Page 32 of 56

(-lt-j4 lt 468 V~btVOL

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget ys Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 3~ 2002 Page 8

001 - GENERAL FUND - DISTRICT COURTS Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bullbull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 019-0491 SPECIAL TRIALSCAPIT 175000 175000 707562 2877363 000 2877363 14622637 84 019-0580 PSYCHOLOGICAL EXAMS 0 0 252000 1537000 000 1537000 -1537000

TOTAL DISTRICT COURTS 713000 713000 6914676 50976629 000 50976629 20323371 29

001 GENERAL FUND - COUNTY COURT AT LAU I

020-0101 SALARYELECTED OFFIC 93432 93432 7785_98 7007382 000 7007382 2335818 25 020-0105 SALARYEMPLOYEES 24087 o 000 000 000 000 000 020-0110 SALARYAPPT COMM C o 24087 200730 1806570 000 1806570 602130 25 020-0129 SALARYCRT AT LAU SU o o 000 000 000 000 000 020-0201 FICAMEDICARE 8990 8990 74624 603021 000 603021 295979 33 020-0202 GROUP HOSPITAL INSUR 7200 7200 28846 461626 000 461626 258374 36 020-0203 RETIREMENT 8870 8870 73350 669442 000 669442 217558 25 020-0214 SALARY SETTLEMENT o o 000 000 000 000 000 020-0301 OFFICE SUPPLIES 800 800 28118 81157 6258 87415 middot7415 -9 020-0402 LIABILITY INSURANCE 1050 1050 000 000 000 000 1 050 00 100 020-0405 DUES ampSUBSCRIPTIONS 300 300 000 2500 000 2500 27500 92 020-0410 ASSESSED ADMINISTRAT o o 000 000 000 000 000 020-0420 TELEPHONE 20 20 000 000 000 000 2000 100 020-0428 TRAVEL ampTRAINING 1500 1500 15000 30000 000 30000 120000 80 020-0435 BOOKS 200 200 3000 24075 6950 31025 -11025 -55 020-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL COUNTY COURT AT LAU I 146449 146449 1202266 10685773 13208 10698981 3945919 27

001 GENERAL FUND - COUNTY COURT AT LAU II

021-0101 SALARYELECTED OFFIC 93432 93432 778598 7007382 000 7007382 2335818 25 021-0105 SALARYEMPLOYEES 24087 o 000 000 000 000 000 021-0110 SALARYAPPT - COMM C o 24087 200730 1806570 000 1806570 602130 25 021-0129 SALARYCRT AT LAU SU o o 000 000 000 000 000 021-0201 FICAMEDICARE 8990 8990 73398 605473 000 605473 293527 33 021-0202 GROUP HOSPITAL INSUR 7200 7200 30511 276369 000 276369 443631 62 021-0203 RETIREMENT 8870 8870 73350 669442 000 669442 217558 25 021-0214 SALARY SETTLEMENT o o 000 000 000 000 000 021-0301 OFFICE SUPPLIES 1100 1100 4946 41349 000 41349 68651 62 021-0388 CELLULAR PHONEPAGER o o -32913 000 37475 37475 -37475 021-0402 LIABILITY INSURANCE 1050 1050 000 107350 000 107350 -2350 -2 021-0403 BOND PREMIUMS o o 000 000 000 000 000 021-0405 DUES ampSUBSCRIPTIONS 350 350 3000 32000 000 32000 3000 9 021-0410 ASSESSED ADMINISTRAT o o 000 0_00 000 000 000 021-0428 TRAVEL ampTRAINING 1500 1500 -41183 111596 000 111596 38404 26 021-0435 BOOKS 400 400 -300451 40000 000 40000 000 0 021-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL COUNTY COURT AT LAU II 146979 146979 789986 10697531 37475 10735006 3962894 27

Prepared by the Tom Green County Auditors Office Page 33 of 56

VOL 74 PhGE 469

t t t

___

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 9

001 - GENERAL FUND - TX NARCOTICS CONTROL PROGRAM Account bullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullYTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 022-0102 SALARYDISTRICT JUDG 57740 0 000 000 000 000 000 022-0103 SALARYASSISTANTS 0 57740 481170 4236642 000 4236642 1537358 27 022-0132 SALARYSTATE SUPPLEM 0 1350 4000 75092 000 75092 59908 44 022-0201 FICAMEDICARE 4417 4520 35202 312172 000 312172 139856 31 022middot0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 022middot0203 RETIREMENT 4358 4462 36321 326172 000 326172 120050 27 022middot0204 YORKERS COMPENSATION 118 118 000 000 000 000 11800 100 022middot0205 UNEMPLOYMENT INSURAN 133 133 000 000 000 000 13300 100 022middot0463 PLEDGE TO TX NARC CO o o 000 000 000 000 000

TOTAL TX NARCOTICS CONTROL PR 70366 71924 585539 5209737 000 5209737 1982613 28

001 GENERAL FUND - FELONY FAMILY VIOLENCE PROSECUTION UNIT

023middot0103 SALARYASSISTANTS 0 48175 411492 3623156 000 3623156 1194344 25 023-0105 SALARYEMPLOYEES 57400 9225 76876 714790 000 714790 207710 23 023-0132 SALARYSTATE SUPPLEM 0 720 8000 48000 000 48000 24000 33 023middot0201 FICAMEDICARE 4391 4446 34944 313006 000 313006 131602 30 023-0202 GROUP HOSPITAL INSUR 5400 5400 43270 389499 000 389499 150501 28 023-0203 RETIREMENT 4333 4389 371 78 328954 000 328954 109904 25 023-0204 WORKERS COMPENSATION 1332 1332 000 000 000 000 133200 100 023-0205 UNEMPLOYMENT INSURAN 132 132 000 000 000 000 13200 100 023-0428 TRAVEL amp TRAINING 2780 2780 52500 307021 000 307021 29021 -10 023-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 023-0475 EQUIPMENT 2000 2000 000 000 000 000 200000 100 023-0676 SUPPLIES ampOPERATING 6325 6325 258898 392509 31692 424201 208299 33

-- _-- __-------- -------------- ------------- -------------- ----------- -- -~~~-~----

TOTAL FELONY FAMILY VIOLENCE 84093 84924 923158 6116935 31692 6148627 2343739 28

DOl GENERAL FUNDmiddot FELONY FAMILY VIOLENCE INVESTIGATION UNIT

024-0105 SALARYEMPLOYEES 30468 30468 253900 2144495 000 2144495 902305 30 024-0201 FICAMEDICARE 2331 2331 18780 165228 000 165228 67872 29 024-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 024-0203 RETIREMENT 2300 2300 19018 169160 000 169160 60840 26 024-0204 WORKERS COMPENSATION 707 707 000 000 000 000 70700 100 024-0205 UNEMPLOYMENT INSURAN 70 70 000 000 000 000 7000 100 024-0428 TRAVEL ampTRAINING 2500 2500 18939 106977 000 106977 143023 57 024-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 024-0475 EQUIPMENT 2000 2000 000 16445 000 16445 183555 92 024-0676 SUPPLIES ampOPERATING 4975 ~w_4975 ____________________________________________ 76131 609854 11996 w 621850 124350 middot25

______________________ bull

TOTAL FELONY FAMILY VIOLENCE 48951 48951 415614 3471818 11996 3483814 1411286 29

001 - GENERAL FUND COUNTY ATTORNEY

025-0101 SALARYELECTED OFFIC 48070 48070 400576 3605184 000 3605184 1201816 25 025-0103 SALARYASSISTANTS 123256 123256 1027140 9244260 000 9244260 3081340 25

Prepared by the Tom Green County Auditors Office Page 34 of 56

VOL 74 P[iE 470

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 10

001 - GENERAL FUND - COUNTY ATTORNEY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEne Balance Rm 025-0105 SALARYEMPLOYEES 98128 98128 817730 7314135 000 7314135 2498665 25 025-0108 SALARYPARTTIME 6406 6406 62423 560096 000 560096 80504 13 025-0109 SALARYSUPERVISOR 24333 24333 202770 1824930 000 1824930 608370 25 025-0132 SALARYSTATE SUPPLEM 33900 33900 282500 2542500 000 2542500 847500 25 025-0201 FICAMEDICARE 25634 25634 210942 1900943 000 1900943 662457 26 025-0202 GROUP HOSPITAL INSUR 35100 35100 288460 2560894 000 2560894 949106 27 025-0203 RETIREMENT 25290 25290 210027 1905612 000 1905612 623388 25 025-0301 OFFICE SUPPLIES 2500 2500 000 226612 000 226612 23388 9 025-0335 AUTO REPAIR FUEL E 450 450 5979 62229 000 62229 -17229 -38 025-0403 BONO PREMIUMS 0 0 000 000 000 000 000

025middot0405 DUES amp SUBSCRIPTIONS 500 500 000 26000 000 26000 24000 48 025middot0427 AUTO ALLOWANCE 990 990 11000 99000 000 99000 000 0 025-0428 TRAVEL amp TRAINING 1800 1800 000 107962 000 107962 72038 40 025-0435 BOOKS 1400 1400 000 146615 000 146615 -6615 -5

--- _-- _---- - _ _-- ----- _ _- - _-- _ -------- - _-- _--_ _--- _-- - shy

TOTAL COUNTY ATTORNEY 427757 427757 3519547 32126972 000 32126972 10648728 25

001 - GENERAL FUND - SPOUSAL ABUSE VOLUNTEER PROGRAM

026-0105 SALARYEMPLOYEES 0 0 000 000 000 000 000

026-0201 FICAMEDICARE 0 0 000 000 000 000 000

026-0202 GROUP HOSPITAL INSUR 0 0 000 000 000 0_00 000

026-0203 RETIREMENT 0 0 000 000 000 000 000

026-0204 WORKERS COMPENSATION 0 0 000 000 000 000 000

026-0205 UNEMPLOYMENT INSURAN 0 0 000 000 000 000 000

026-0301 OFFICE SUPPLIES 0 0 000 000 000 000 000

026-0428 TRAVEL ampTRAINING 0 0 000 000 000 000 000

026-0676 SUPPLIES amp OPERATING 0 0 000 000 000 000 000 --_ _- - - --- _--_ -- _ _- _- - _-- _-- -----------_ - - _-- _- ------_ _- -- --shy

TOTAL SPOUSAL ABUSE VOLUNTEER 0 0 000 000 000 000 000

001 - GENERAL FUND - DOMESTIC VIOLENCE PROSECUTION UNIT

027-0103 SALARYASSISTANTS 0 41000 341668 3075012 000 3075012 1024988 25 027-0105 SALARYEMPLOYEES 76585 35585 296544 2691438 000 2691438 867062 24 027-0201 FICAMEDICARE 5859 5859 48822 439414 000 439414 146486 25 027-0202 GROUP HOSPITAL INSUR 8100 8100 28846 295355 000 295355 514645 64 027-0203 RETIREMENT 5780 5780 47802 434622 000 434622 143378 25 027-0204 WORKERS COMPENSATION 1652 1652 000 000 000 000 165200 100 027-0205 UNEMPLOYMENT INSURAN 176 176 000 000 000 000 17600 100 027-0301 OFFICE SUPPLIES 0 0 000 000 000 000 000

027-0428 TRAVEL amp TRAINING 3685 3685 139608 192898 000 192898 175602 48 027-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 0_00 000

027-0475 EQUIPMENT 0 0 000 000 000 000 000 027-0676 SUPPLIES ampOPERATING 7116 7116 46744 364989 241 365230 346370 49

-- - _- - _ _-shy-------- - ~----------- -------------- -------------- -------------shyTOTAL DOMESTIC VIOLENCE PROSE 108953 108953 950034 7493728 241 7493969 3401331 31

Prepared by the Tom Green County AuditorS Office Page 35 of 56

VOL 471

bull rf

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 11

001 - GENERAL FUND - CRISIS INTERVENTION PROGRAM Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonthly Exp bullbull YTD Expenses bullbull Encumbrances bullYTD Exp + Enc UnEnc Balance Rm 028-0105 SALARYEMPLOYEES 46245 46245 385378 3335748 000 3335748 1288752 28 028-0201 FICAMEDICARE 3538 3538 28710 258768 000 258768 95032 27 028-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 028-0203 RETIREMENT 3491 3491 28866 262446 000 262446 86654 25 028-0204 YORKERS COMPENSATION 1073 1073 000 000 000 000 107300 100 028-0205 UNEMPLOYMENT INSURAN 106 106 000 000 000 000 10600 100 028-0388 CELLULAR PHONEPAGER o 0 5862 56986 000 56986 56986 028-0428 TRAVEL ampTRAINING 4000 4000 000 142128 000 142128 257872 64 028-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 028-0475 EQUIPMENT o o 000 000 000 000 000 028-0676 SUPPLIES ampOPERATING 11344 11344 184601 590977 256144 847121 287279 25

TOTAL CRISIS INTERVENTION PRO 76997 76997 691109 5166371 256144 5422515 2277185 30

001 - GENERAL FUND - FAMILY VIOLENCE INVESTIGATOR

029-0105 SALARYEMPLOYEES 20339 o 000 -46052 000 -46052 46052 029-0135 SALARYSERGEANTS o 20339 229456 2065104 000 2065104 31204 middot2 029-0201 FICAMEDICARE 1556 1556 17936 161425 000 161425 5825 -4 029-0202 GROUP HOSPITAL INSUR 2700 2700 28846 259659 000 259659 10341 4 029-0203 RETIREMENT 1535 1535 17560 159663 000 159663 6163 middot4 029-0204 YORKERS COMPENSATION 472 472 000 000 000 000 47200 100 029-0205 UNEMPLOYMENT INSURAN 47 47 000 000 000 000 4700 100 029-0301 OFFICE SUPPLIES o o 000 000 000 000 000 029-0335 AUTO REPAIR FUEL E o o 000 000 000 000 000 029-0391 UNIFORMS o o 5000 45000 000 45000 -45000 029-0571 AUTOMOBILES o o 000 000 000 000 000 029-0676 SUPPLIES ampOPERATING 2144 2144 7303 32595 000 32595 181805 85

TOTAL FAMILY VIOLENCE INVESTI 28793 28793 306101 2677394 000 2677394 201906 7

001 - GENERAL FUND - ELECTIONS

030-0102 SALARYDISTRICT JUDG 32792 o 000 000 000 000 000 030-0105 SALARYEMPLOYEES 31242 31242 260346 2360864 000 2360864 763336 24 030-0108 SALARYPARTTIME 6765 6765 165390 1310151 000 1310151 -633651 -94 030-0109 SALARYSUPERVISOR o 32792 273260 2459340 000 2459340 819860 25 030-0201 FICAMEDICARE 5431 5431 53598 470098 000 470098 73002 13 030-0202 GROUP HOSPITAL INSUR 10800 10800 86538 634717 000 634717 445283 41 030-0203 RETIREMENT 5359 5359 40090 368772 000 368772 167128 31 030-0301 OFFICE SUPPLIES 2800 2800 14945 425380 000 425380 -145380 middot52 030-0329 ELECTION SUPPLIES 15000 15000 24603 1157409 000 1157409 342591 23 030-0403 BOND PREMIUMS o o 000 5000 000 5000 middot5000 030-0405 DUES ampSUBSCRIPTIONS 200 200 000 3840 18700 22540 -2540 -13 030-0421 POSTAGE 13000 13000 000 926878 000 926878 373122 29 030-0422 ELECTION YORKER PAYM 15000 15000 000 1142270 000 1142270 357730 24 030-0427 AUTO ALLOYANCE 198 198 1650 14850 000 14850 4950 25 030-0428 TRAVEL ampTRAINING 1000 1000 -24980 82486 000 82486 17514 18 030-0449 COMPUTER EQUIPMENT M 3050 3050 000 207511 000 207511 97489 32

Prepared by the Tom Green County Auditors Office Page 36 of 56

VOL 74 PAliE 472

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 12

001 GENERAL FUND - ELECTIONS Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance r~m 030-0469 SOFTWARE EXPENSE 2000 2000 000 161004 000 161004 38996 19 030-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 030-0475 EQUIPMENT 0 0 000 000 000 000 000 030-0482 CAPITALIZED SOFTWARE 0 0 000 000 000 000 000 030-0485 VOTER REGISTRATION 5000 5000 000 583468 000 583468 -83468 -17 030middot0496 NOTARY BOND 71 71 7100 7100 000 7100 000 0

-_ _-- --- _ _---- -- _----shy-~--~------ -------------- -------------- -------------shyTOTAL ELECTIONS 149708 149708 902540 12321138 18700 12339838 2630962 18

001 - GENERAL FUND - FELONY FAMILY VIOLENCE VICTIMS ASSISTANCE

031middot0105 SALARYEMPLOYEES 32288 32288 243360 2022231 000 2022231 1206569 37 031-0201 FICAMEDICARE 2470 2470 18616 157547 000 157547 89453 36 031-0202 GROUP HOSPITAL INSUR 5400 5400 14422 302940 000 302940 237060 44 031-0203 RETIREMENT 2437 2437 18228 157330 000 157330 86370 35 031-0204 WORKERS COMPENSATION 67 67 000 000 000 000 6700 100 031-0205 UNEMPLOYMENT INSURAN 74 74 000 000 000 000 7400 100 031-0418 HIRED SERVICES 0 0 000 28000 000 28000 -28000 031middot0428 TRAVEL ampTRAINING 4280 4280 000 97963 000 97963 330037 77 031-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 031-0475 EQUIPMENT 0 0 000 000 000 000 000 031-0675 PROFESSIONAL FEES 1400 1400 7000 35000 000 35000 105000 75 031middot0676 SUPPLIES ampOPERATING 2934 2934 79208 127171 000 1271 71 166229 57

---shy shy -----shy -----_ --shy --

TOTAL FELONY FAMILY VIOLENCE 51350 51350 380834 2928182 000 2928182 2206818 43

001 GENERAL FUNDmiddot JUVENILE ACCOUNTABILITY BLOCK GRANT

032-0105 SALARYEMPLOYEES 0 0 000 000 000 000 000 032-0108 SALARYPARTTIME 0 0 000 000 000 000 000 032-0201 FICAMEDICARE 0 0 000 000 000 000 000

032-0470 CAPITALIZED EQUIPMEN 19227 19227 000 000 000 000 1922700 100 032-0475 EQUIPMENT 0 0 000 000 000 000 000 032middot0571 AUTOMOBILES 0 0 000 000 000 000 000

---- ---- - ------- ------ _--_ _ _---- _-----_ _----shyTOTAL JUVENILE ACCOUNTABILITY 19227 19227 000 000 000 000 1922700 100

001 - GENERAL FUND - VICTIM WITNESS ASSISTANCE PROGRAM

034-0105 SALARYEMPLOYEES 30000 30000 250000 1959903 000 1959903 1040097 35 034middot0201 FICAMEDICARE 2295 2295 18504 167442 000 167442 62058 27 034-0202 GROUP HOSPITAL INSUR 3600 3600 28846 288520 000 288520 71480 20 034-0203 RETIREMENT 2264 2264 18726 189556 000 189556 36844 16 034-0428 TRAVEL ampTRAINING 0 0 000 11670 000 11670 -11670

-- -- -------_ ------_ _ _ ---- -------_ _--- --shyTOTAL VICTIM WITNESS ASSISTAN 38159 38159 316076 2617091 000 2617091 1198809 31

Prepared by the Tom Green County Auditors Office Page 37 of 56

VOL ( 4P~GE 473

tr 1 bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 13

001 - GENERAL FUND - COUNTY AUDITOR Account bullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Y~m 035-0102 SALARYDISTRICT JUDG 39707 161939 1349486 12145374 000 12145374 4048526 25 035-0105 SALARYEMPLOYEES 24500 0 21114 21114 000 21114 -21114 035-0121 SALARYINTERNAL AUDI 97732 0 000 000 000 000 000 035-0201 FICAMEDICARE 12939 12939 109437 961361 000 961361 332539 26 035-0202 GROUP HOSPITAL INSUR 18000 18000 115384 1298310 000 1298310 501690 28 035-0203 RETIREMENT 12766 12766 107154 961450 000 961450 315150 25 035-0207 PROFESSIONAL SERVICE 7200 7200 60000 540000 000 540000 180000 25 035-0301 OFFICE SUPPLIES 1800 1800 25793 113704 000 113704 66296 37 035-0386 MEETINGS ampCONFERENC 0 0 000 000 000 000 000 035-0403 BOND PREMIUMS 300 300 000 000 000 000 30000 100 035-0405 DUES ampSUBSCRIPTIONS 1255 1255 000 143500 000 143500 -18000 -14 035-0420 TELEPHONE o o 000 000 000 000 000 035-0428 TRAVEL amp TRAINING 4200 4200 000 254676 000 254676 165324 39 035-0429 INCOUNTY TRAVEL 100 100 000 000 000 000 10000 100 035-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 035-0475 EQUIPMENT 2750 2750 000 230295 000 230295 44705 16

TOTAL COUNTY AUDITOR 223249 223249 1788368 16669784 000 16669784 5655116 25

001 - GENERAL FUND - COUNTY TREASURER

036-0101 SALARYELECTED OFFIC 41000 41000 341666 3074994 000 3074994 1025006 25 036-0104 SALARYCHIEF DEPUTY o 19970 166420 1497780 000 1497780 499220 25 036-0105 SALARYEMPLOYEES 52750 32780 273164 2448864 000 2448864 829136 25 036-0108 SALARYPARTTIME o o 000 000 000 000 000 036-0201 FICAMEDICARE 7172 7172 58610 525008 000 525008 192192 27 036-0202 GROUP HOSPITAL INSUR 14400 14400 115384 980944 000 980944 459056 32 036-0203 RETIREMENT 7076 7076 58514 531300 000 531300 176300 25 036-0301 OFFICE SUPPLIES 7500 7500 56697 486021 25651 511672 238328 32 036-0388 CELLULAR PHONEPAGER 300 300 3320 25183 000 25183 4817 16 0360403 BOND PREMIUMS o o 000 000 000 000 000 036-0405 DUES amp SUBSCRIPTIONS 200 200 000 19750 000 19750 250 1 036-0428 TRAVEL amp TRAINING 4300 4300 000 320207 000 320207 109793 26 036-0470 CAPITALIZED EQUIPMEN o 3048 000 304790 000 304790 000 0 036-0475 EQUIPMENT o o 000 56500 000 56500 -56500

TOTAL COUNTY TREASURER 134698 137746 1073775 10271341 25651 10296992 3477598 25

001 - GENERAL FUND - TAX ASSESSOR COLLECTOR

037-0101 SALARYELECTED OFFIC 41000 41000 341666 3074994 000 3074994 1025006 25 037-0104 SALARYCHIEF DEPUTY o 23173 193104 1737936 000 1737936 579364 25 037-0105 SALARYEMPLOYEES 253916 230743 1911482 17006902 000 17006902 6067398 26 037-0108 SALARYPARTTIME 5000 5000 35020 372991 000 372991 127009 25 037-0201 FICAMEDICARE 22944 22944 185478 1661762 000 1661762 632638 28 037-0202 GROUP HOSPITAL INSUR 54000 54000 403844 3692933 000 3692933 1707067 32 037-0203 RETIREMENT 22636 22636 183222 1650795 000 1650795 612805 27 037-0301 OFFICE SUPPLIES 4600 4600 68292 369453 000 369453 90547 20 037-0403 BONO PREMIUMS o o 000 000 000 000 000

Prepared by the Tom Green County Auditors Office Page 38 of 56

vo L 7 4 P A E E 47Lt

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 14

001 - GENERAL FUND - TAX ASSESSOR COLLECTOR Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullMonthly Exp YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 037-0405 DUES ampSUBSCRIPTIONS 600 600 000 39550 000 39550 20450 34 037-0428 TRAVEL ampTRAINING 1600 1600 4000 115986 000 115986 44014 28 037-0475 EQUIPMENT o o 000 000 000 000 000 037-0496 NOTARY BOND 71 71 000 7100 000 7100 000 0

TOTAL TAX ASSESSOR COLLECTOR 406367 406367 3326108 29730402 000 29730402 10906298 27

001 - GENERAL FUND COUNTY DETENTION FACILITY

042-0105 SALARYEMPLOYEES 1446471 1446471 11753229 108644822 000 108644822 36002278 25 042-0109 SALARYSUPERVISOR o o 000 000 000 000 000 042-0119 SALARYOVERTIME 7500 7500 48422 275791 000 275791 474209 63 042-0127 JAIL NURSE 87021 87021 453250 5324324 000 5324324 3377776 39 042-0133 CORPORAL PROMOTIONS o o 000 000 000 000 000 042-0134 SALARYLIEUTENANTS 53758 53758 229456 3807881 000 3807881 1567919 29 042-0135 SALARYSERGEANTS 74889 74889 826840 5312475 000 5312475 2176425 29 042-0136 SALARYCORPORALS 176504 176504 1287020 10785454 000 10785454 6864946 39 042-0137 SALARYCLERKS 89337 89337 594024 5502606 000 5502606 3431094 38 042-0138 SALARYCAPTAIN 31166 31166 259714 2337426 000 2337426 7791 74 25 042-0150 NONmiddot REGULAR INMATE T o o 145220 415030 000 415030 -415030 042-0201 FICAMEDICARE 150448 150448 1180889 10813052 000 10813052 4231748 28 042-0202 GROUP HOSPITAL INSUR 334800 334800 2192296 20801401 000 20801401 12678599 38 042-0203 RETIREMENT 148433 148433 1168202 10775488 000 10775488 4067812 27 042-0215 TB TESTING 500 500 000 000 000 000 50000 100 042-0301 OFFICE SUPPLIES 7500 7500 48758 671292 491_75 720467 29533 4 042-0303 SANITATION SUPPLIES 25000 25000 322140 2319718 137688 2457406 42594 2 042-0328 KITCHEN SUPPLIES 1400 1400 000 81000 45730 126730 13270 9 042-0330 GROCERIES 383250 383250 4319367 26355354 742414 27097768 11227232 29 042-0331 BEDDING amp LINENS o o 000 000 000 000 000 042-0332 INMATE UNIFORMS o o 000 000 000 000 000 042-0333 PHOTO SUPPLIES 500 500 000 45000 000 45000 5000 10 042-0358 SAFETY EQUIPMENT 500 500 000 000 13500 13500 36500 73 042-0388 CELLULAR PHONEPAGER 2300 2300 1795 25869 000 25869 204131 89 042-0391 UNIFORMS 16600 16600 57263 1631225 25350 1656575 3425 0 042-0407 LEGAL REPRESENTATION 25000 25000 26100 1492073 000 1492073 1007927 40 042-0428 TRAVEL amp TRAINING 5000 5000 -49600 499527 000 499527 473 0 042-0447 MEDICAL EXPENSE 30000 30000 250000 2250000 000 2250000 750000 25 042-0451 RADIO RENT amp REPAIR 3000 3000 000 144890 53175 198065 101935 34 042-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 042-0475 EQUIPMENT o o 000 000 000 000 000 042-0496 NOTARY BONO 213 213 000 216602 000 216602 -195302 917 042-0511 INMATE MEDICAL EXPEN 45000 45000 55462 3505179 163293 3668472 831528 18 042-0550 PRISONER HOUSING 1500 1500 000 000 000 000 150000 100

TOTAL COUNTY DETENTION FACILI 3147590 3147590 25169847 224033479 1230325 225263804 89495196 28

001 - GENERAL FUND - JUVENILE DETENTION FACILITY

043-0105 SALARYEMPLOYEES 313304 313304 2440192 22724734 000 22724734 8605666 27

Prepared by the Tom Green County Auditors Office Page 39 of 56

VOL 74 PA[iE 475

bull

bull bull

Tom Green Auditor BUD GET A R Y Ace 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUNO The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 15

001 - GENERAL FUND - JUVENILE DETENTION FACILITY Account bullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 043-0108 SALARYPARTTIME 96042 96042 671377 5075853 000 5075853 4528347 47 043-0201 FICAMEDICARE 31315 31315 235282 2102762 000 2102762 1028738 33 043-0202 GROUP HOSPITAL INSUR 50400 50400 374998 3345080 000 3345080 1694920 34 043-0203 RETIREMENT 23647 23647 182774 1715615 000 1715615 649085 27 043-0301 OFFICE SUPPLIES 2000 2000 3100 166527 000 166527 33473 17 043-0306 EDUCATION MATERIALS 2000 2000 000 64372 000 64372 135628 68 043-0328 KITCHEN SUPPLIES 1000 1000 2729 33091 000 33091 66909 67 043-0330 GROCERIES 24000 24000 109077 630255 000 630255 1769745 74 043-0331 BEDDING ampLINENS 2000 2000 000 143750 000 143750 56250 28 043middot0332 INMATE UNIFORMS 2000 2000 000 176414 000 176414 23586 12 043-0390 LAUNDRY AND TOILETRY 4500 4500 6626 362697 000 362697 87303 19 043-0428 TRAVEL ampTRAINING 7500 7500 4700 170740 000 170740 579260 77 043-0447 MEDICAL EXPENSE 9000 9000 123853 745423 000 745423 154577 17 043-0475 EQUIPMENT o 0 000 000 000 000 000 043-0497 CHILO CARENONRESID 3000 3000 190900 190900 000 190900 109100 36

TOTAL JUVENILE DETENTION FACI 571708 571708 4345608 37648213 000 37648213 19522587 34

001 - GENERAL FUNO - COUNTY JUVENILE JUSTICE BLDG

044-0440 UTILITIES o o 000 000 000 000 000

TOTAL COUNTY JUVENILE JUSTICE o o 000 000 000 000 000

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT

045-0362 EAST CONCHO VOLUNTEE 4000 4000 000 400000 000 400000 000 0 045-0363 MERETA VOLUNTEER FIR 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8000 8000 000 800000 000 800000 000 0

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 2

046-0364 WALL VOLUNTEER FIRE 4000 4000 000 400000 000 400000 000 0 046-0399 PECAN CREEK FIRE OEP 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8000 8000 000 800000 000 800000 000 0

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 3

047-0455 CIVIL DEFENSE SIREN 300 300 1056 7488 000 7488 22512 75 047-0456 WATER VALLEY VOL FIR 4000 4000 000 400000 000 400000 000 0 047-0457 CARLSBAD VOLUNTEER F 4000 4000 000 400000 000 400000 000 0 047-0458 GRAPE CREEK VOL FIRE 8000 8000 000 800000 000 800000 000 0 047-0461 QUAIL VALLEY VOL FIR 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 20300 20300 1056 2007488 000 2007488 22512

Prepared by the Tom Green County Auditors Office Page 40 of 56

VOL (I 4PAGE 476 gt pI

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 16

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 4 Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp Enc UnEnc Balance r~m 048-0448 CHRISTOVAL VOL FIRE 4000 4000 000 400000 000 400000 000 0 048middot0455 CIVIL DEFENSE SIREN 150 150 623 4651 000 4651 10349 69 048middot0466 DOVE CREEK VOL FIRE 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8150 8150 623 804651 000 804651 10349

001 - GENERAL FUND CONSTABLE PRCT 1

050middot0101 SALARYELECTED OFFIC 26863 26863 223858 2014722 000 2014722 671578 25 050middot0201 FICAMEDICARE 2560 2560 21334 186381 000 186381 69619 27 050-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 050-0203 RETIREMENT 2526 2526 20886 189900 000 189900 62700 25 050-0301 OFFICE SUPPLIES 100 100 2000 3228 000 3228 6772 68 050-0388 CELLULAR PHONEPAGER 220 220 1795 17550 000 17550 4450 20 050-0403 BOND PREMIUMS o o 000 000 000 000 000 050middot0427 AUTO ALLOUANCE 6600 6600 55000 495000 000 495000 165000 25 050-0428 TRAVEL ampTRAINING o o 000 -6372 000 middot6372 6372

TOTAL CONSTABLE PRCT 1 42469 42469 353719 3160068 000 3160068 1086832 26

001 - GENERAL FUND - CONSTABLE PRCT 2

051-0101 SALARYELECTED OFFIC 26863 26863 223858 2014722 000 2014722 671578 25 051-0201 FICAMEDICARE 2560 2560 19692 183030 000 183030 72970 29 051-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 051-0203 RETIREMENT 2526 2526 19911 186806 000 186806 65794 26 051-0301 OFFICE SUPPLIES 100 100 2099 12723 000 12723 -2723 -27 051-0388 CELLULAR PHONEPAGER 400 400 4600 34044 000 34044 5956 15 051-0403 BOND PREMIUMS o o 000 000 000 000 000 bullbullbull 051-0427 AUTO ALLOYANCE 6600 6600 48658 472803 000 472803 187197 28 051-0428 TRAVEL amp TRAINING o o 8000 000 000 000 000

TOTAL CONSTABLE PRCT 2 42649 42649 339664 3163787 000 3163787 1101113 26

001 - GENERAL FUND - CONSTABLE PRCT 3

052-0101 SALARYELECTED OFFIC 32071 32071 267258 2405322 000 2405322 801778 25 052-0201 FICAMEDICARE 2958 2958 23322 219186 000 219186 76614 26 052-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 052-0203 RETIREMENT 2919 2919 22836 216835 000 216835 75065 26 052-0301 OFFICE SUPPLIES 100 100 000 5040 000 5040 4960 50 052-0388 CELLULAR PHONEPAGER 300 300 1829 18310 000 18310 11690 39 052-0403 BOND PREMIUMS o o 000 000 000 000 000 052-0427 AUTO ALLOUANCE 6600 6600 55000 495000 000 495000 165000 25 052-0428 TRAVEL ampTRAINING o o 000 000 000 000 000

TOTAL CONSTABLE PRCT 3 48548 48548 399091 3619352 000 3619352 1235448 25

Prepared by the Tom Green County Auditors Office Page 41 of 56

YOL 477

t

t t

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 17

DOl GENERAL FUND - CONSTABLE PRCT 4 Account bullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp _YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 053-0101 SALARYELECTED OFFIC 32071 32071 267258 2199464 000 2199464 1007636 31 053-0201 FICAMEDICARE 2958 2958 21295 190309 000 190309 105491 36 053-0202 GROUP HOSPITAL INSUR 3600 3600 28846 233690 000 233690 126310 35 053-0203 RETIREMENT 2919 2919 23597 199686 000 199686 92214 32 053middot0301 OFFICE SUPPLIES 100 100 000 2871 9935 12806 -2806 -28 053-0388 CELLULAR PHONEPAGER 0 0 3980 5530 000 5530 -5530 053-0403 BOND PREMIUMS 0 0 000 5000 000 5000 -5000 053-0427 AUTO ALLOWANCE 6600 6600 55000 452640 000 452640 207360 31 053-0428 TRAVEL amp TRAINING o o -63675 000 000 000 000

TOTAL CONSTABLE PRCT 4 48248 48248 336301 3289190 9935 3299125 15256_75 32

001 - GENERAL FUND - SHERIFF

054-0101 SALARYELECTED OFFIC 49271 49271 410592 3695328 000 3695328 1231772 25 054-0104 SALARYCHIEF DEPUTY 32729 32729 272742 2454678 000 2454678 818222 25 054-0105 SALARYEMPLOYEES 585740 585740 6070319 50826615 000 50826615 7747385 13 054-0107 SALARYINTERNAL AFFA 27535 27535 229456 2065104 000 2065104 688396 25 054middot0108 SALARYPARTTIME o o 000 000 000 000 000 054-0109 SALARYSUPERVISOR 82605 82605 472092 5997678 000 5997678 2262822 27 054-0119 SALARYOVERTIME 15000 43936 -34920 1256229 000 1256229 3137337 71 054-0131 SAFE ampSOBER STEP 39540 39540 239853 2990441 000 2990441 963559 24 054-0134 SALARYLIEUTENANTS 86085 86085 717368 6456312 000 6456312 2152188 25 054-0135 SALARYSERGEANTS 144871 144871 688368 5885272 000 5885272 8601828 59 054-0137 SALARYCLERKS 199126 199126 1637821 15187673 000 15187673 4724927 24 054-0138 SALARYCAPTAIN 31166 31166 259714 2337426 000 2337426 779174 25 054-0150 NON-REGULAR INMATE T o o 000 000 000 000 000 054middot0201 FICAMEDICARE 100350 100350 827401 7474601 000 7474601 2560399 26 054-0202 GROUP HOSPITAL INSUR 173700 173700 1182686 11277889 000 11277889 60921 bull 11 35 054-0203 RETIREMENT 99006 99006 825547 7532539 000 7532539 2368061 24 054-0301 OFFICE SUPPLIES 7500 7500 63805 727259 7856 735115 14885 2 054-0323 ESTRAY ANIMAL EXPEND o o 0_00 -8342 000 -8342 8342 054-0324 CIDCRIMINAL INVESTI 2000 2000 6425 118780 42076 160856 39144 20 054-0334 LAW ENFORCEMENT BOOK 1650 1650 000 184600 000 184600 -19600 -12 054-0335 AUTO REPAIR FUEL E 100000 100000 833918 8442234 67387 8509621 1490379 15 054-0341 TIRES ampTUBES 8500 8500 149757 842141 54859 897000 -47000 -6 054middot0354 DWI VIDEO 1000 1000 000 36579 000 36579 634_21 63 054-0358 SAFETY EQUIPMENT 500 500 000 000 000 000 50000 100 054-0382 LOCAL LAW ENFORCEMEN 3200 3200 000 320000 000 320000 000 0 054-0388 CELLULAR PHONEPAGER 7000 7000 80936 758750 000 758750 -58750 -8 054-0391 UNIFORMS 18100 18100 62600 1450397 632716 2083113 -273113 -15 054-0392 BADGES 1000 1000 000 67436 000 67436 325_64 33 054-0403 BOND PREMIUMS o o 000 000 000 000 000 054-0405 DUES ampSUBSCRIPTIONS 400 400 3000 15900 000 15900 24100 60 054-0407 LEGAL REPRESENTATION 50000 50000 15330 1247730 000 1247730 3752270 75 054-0420 TELEPHONE 4100 4100 33642 267139 000 267139 142861 35 054-0421 POSTAGE 750 750 2881 68204 000 68204 6796 9 054-0428 TRAVEL ampTRAINING 9000 9000 -362407 891000 9000 900000 000 0 054-0446 POLYGRAPH TESTING o o 000 000 000 000 000 054-0451 RADIO RENT ampREPAIR o o 000 39000 000 39000 -39000

Prepared by the Tom Green County Auditors Office Page 42 of 56

VOL 74Pfl()E 478

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 18

001 GENERAL FUND - SHERIFF Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bull YTD Expenses Encumbrances YTD Exp + Ene _UnEnc Balance Rm 054-0452 AUTO WASH ampMAINTENA 200 200 000 134_71 6652 20123 -123 -1 054-0464 COMMUNICATIONS EQUIP o o 000 000 000 000 000 bullbullbull 054-0470 CAPITALIZED EaUIPMEN o o 000 000 000 000 000 bullbullbull 054-0475 EQUIPMENT o o 000 000 000 000 000 bullbullbull 054-0484 TRAVELPRISONERS 30000 30000 248508 662026 435165 10971 91 1902809 63 054-0496 NOTARY BONO 213 213 000 8810 000 8810 12490 59 054-0503 DARE PROGRAM 4000 4000 154243 308209 000 308209 91791 23 054-0504 EQUIPMENTSTEP PROGR 6700 6700 000 88700 000 88700 581300 87 054-0505 TRAVEL ampTRAININGST 2760 2760 000 290168 000 290168 -14168 -5 054-0571 AUTOMOBILES 103765 103765 000 10376500 000 10376500 000 0 054-0577 K-9 PROGRAM 5500 5500 23553 346692 000 346692 203308 37 054-0680 EQUIPMENT ampSUPPLIES 65000 65000 249643 5106743 150263 5257006 1242994 19

TOTAL SHERIFF 2099562 2128498 15364873 158107911 1405974 159513885 53335881 25

001 - GENERAL FUND JUVENILE PROBATION

056-0102 SALARYDISTRICT JUDG 55330 55330 461084 4149756 000 4149756 1383244 25 056-0105 SALARYEMPLOYEES 454998 454998 3747222 32631239 000 32631239 12868561 28 056-0108 SALARYPARTTIME o o 000 000 000 000 000 bullbullbull 056-0201 FICAMEDICARE 51659 51659 314954 3431619 000 3431619 1734281 34 056-0202 GROUP HOSPITAL INSUR 90000 90000 689630 6266618 000 6266618 2733382 30 056-0203 RETIREMENT 50975 50975 332644 2869759 000 2869759 2227741 44 056-0301 OFfiCE SUPPLIES 10000 10000 7173 939545 6950 946495 53505 5 056-0335 AUTO REPAIR FUEL E 24600 24600 66906 605084 000 605084 1854916 75 056-0428 TRAVEL ampTRAINING 20000 20000 175721 1180410 000 1180410 819590 41 056-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 bullbull

056-0475 EQUIPMENT 2500 2500 000 39799 105700 145499 104501 42 056-0513 PARENT AID PROGRAM o o 000 000 000 000 000 bullbullbull 056-0517 peCPPROBATION COMMU o o 000 000 000 000 000

056-0571 AUTOMOBILES 19000 19000 000 -259047 2143400 1884353 15647 1

TOTAL JUVENILE PROBATION 779062 779062 5795334 51854782 2256050 54110832 23795368 31

001 - GENERAL FUND - RADAR UNIT

057-0473 RADAR UNIT 2738 2738 000 000 000 000 273800 100

TOTAL RADAR UNIT 2738 2738 000 000 000 000 273800 100

001 - GENERAL FUND MENTAL HEALTH UNIT

058-0105 SALARYEMPLOYEES 84563 84563 704694 5829486 000 5829486 2626814 31 058middot0108 SALARYPARTTIME o o 000 000 000 000 000 058-0109 SALARYSUPERVISOR o o 000 000 000 000 000 058-0201 FICAMEDICARE 6469 6469 53910 485190 000 485190 161710 25 058-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 058-0203 RETIREMENT 6383 6383 52782 479898 000 479898 158402 25

Prepared by the Tom Green County Auditors Office Page 43 of 56

VOL 479

t bull bull d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 19

001 - GENERAL FUND - MENTAL HEALTH UNIT Account bull Orig Budget Curr Budget Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 058-0204 WORKERS COMPENSATION 1963 1963 000 000 000 000 196300 100 058-0205 UNEMPLOYMENT INSURAN 194 194 000 000 000 000 19400 100 058-0301 OFFICE SUPPLIES 1000 1000 000 000 000 000 100000 100 058-0335 AUTO REPAIR FUEL E 0 0 47640 257362 000 257362 -257362 058-0388 CELLULAR PHONEPAGER 900 900 43650 134260 000 134260 -44260 -49 058-0428 TRAVEL ampTRAINING 2000 2000 000 000 000 000 200000 100 058-0475 EQUIPMENT 0 0 000 000 000 000 000 058-0571 AUTOMOBILES 0 0 000 000 000 000 000 058-0675 PROFESSIONAL FEES o o 000 000 000 000 000 058-0678 CONTRACT SERVICE FOR o o 000 000 000 000 000

TOTAL MENTAL HEALTH UNIT 114272 114272 989214 7965173 000 7965173 3462027 30

001 - GENERAL FUND - PARENT AID PROGRAM

059-0105 SALARYEMPLOYEES 23030 23030 191916 1727244 000 1727244 575756 25 059-0201 FICAMEDICARE 1762 1762 14680 132120 000 132120 44080 25 059-0202 GROUP HOSPITAL INSUR 3600 3600 28846 288520 000 288520 71480 20 059-0203 RETIREMENT 1738 1738 14374 130692 000 130692 43108 25 059-0204 WORKERS COMPENSATION 91 91 000 000 000 000 9100 100 059-0205 UNEMPLOYMENT INSURAN 53 53 000 000 000 000 5300 100 059-0428 TRAVEL ampTRAINING 312 312 000 000 000 000 31200 100

TOTAL PARENT AID PROGRAM 30586 30586 249816 2278576 000 2278576 780024 26

001 - GENERAL FUND - ENVIRONMENTAL PROTECTION

060-0103 SALARYASSISTANTS o 23753 197938 1781442 000 1781442 593858 25 060-0105 SALARYEMPLOYEES 19970 19970 166420 1497780 000 1497780 499220 25 060-0109 SALARYSUPERVISOR 23753 o 000 000 000 000 000 060-0201 FICAMEDICARE 4324 4324 36038 324342 000 324342 108058 25 060-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 060-0203 RETIREMENT 4267 4267 33634 305808 000 305808 120892 28 060-0207 PROFESSIONAL SERVICE o o 000 000 000 000 000 060-0301 OFFICE SUPPLIES 300 300 000 5970 000 5970 24030 80 060-0388 CELLULAR PHONEPAGER 432 432 4059 38876 000 38876 4324 10 060-0389 TRAPPER PROGRAM 16800 16800 140000 1120000 000 1120000 560000 33 060-0405 DUES ampSUBSCRIPTIONS 90 90 000 8500 000 8500 500 6 060-0427 AUTO ALLOWANCE 12804 12804 106700 960300 000 960300 320100 25 060-0428 TRAVEL amp TRAINING 2500 2500 000 146891 000 146891 103109 41

TOTAL ENVIRONMENTAL PROTECTIO 92440 92440 742481 6709227 000 6709227 2534773 27

001 - GENERAL FUND - VEHICLE MAINTENANCE

070-0105 SALARYEMPLOYEES 21004 21004 19866 1575306 000 1575306 525094 25 070-0109 SALARYSUPERVISOR 34393 34393 286610 2579490 000 2579490 859810 25 070-0201 FICAMEDICARE 4238 4238 32062 299035 000 299035 124765 29

Prepared by the Tom Green County Auditors Office Page 44 of 56

YOL 74 PAlE 480

Tom Green Auditor BUD GET A R Y Ace 0 U N TIN G S Y S T E M 154659 02 JUl 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002

001 - GENERAL FUND - VEHICLE MAINTENANCE Account_ bullbullbullbullbullbullbullbull _bullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances 070-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 070-0203 RETIREMENT 4181 4181 34578 326004 000 070-0301 OFFICE SUPPLIES 300 300 1588 16587 000 070-0335 AUTO REPAIR FUEL E 4500 4500 106341 339913 562 070-0337 GASOLINE 3500 3500 202018 380692 000 070-0351 SHOP SUPPLIES 10000 10000 222465 1438464 000 070-0388 CELLULAR PHONEPAGER 720 720 5944 38970 000 070-0391 UNIFORMS 1175 1175 5730 78686 000 070-0428 TRAVEL amp TRAINING 200 200 000 000 000 070-0433 INSPECTION FEES o o 000 000 000 070-0470 CAPITALIZED EQUIPMEN 4000 4000 114000 114000 000 070-0475 EQUIPMENT 400 400 000 299800 0_00 070-0572 HAND TOOLS ampEQUIPME 1000 1000 000 45160 000

TOTAL VEHICLE MAINTENANCE 96811 96811 1088894 8051425 562

001 - GENERAL FUND - HEALTH DEPARTMENT

075-0474 MENTAL HEALTH 41000 41000 000 4100000 000 075-0477 COMMITMENT EXPENSE 95000 95000 841800 6821300 000 075-0478 ALCOHOL ampDRUG ABUSE 12750 12750 000 1275000 000 075-0512 EVALUATION amp RAPE EX 5000 5000 1667 428781 000

TOTAL HEALTH DEPARTMENT 153750 153750 843467 12625081 000

001 - GENERAL FUND - WELFARE DEPARTMENT

076-0384 HOPE HOUSE 2500 2500 000 250000 000 076-0467 ASSAULT VICTIM SERVI 2500 2500 000 250000 000 076-0476 TGC CHILD PROTECTIVE 28000 28000 000 2800000 000 076-0487 GUARDIANSHIP ALLIANC 2500 2500 000 250000 000 076-0488 MEALS FOR THE ElDERL 2500 2500 000 250000 000 076-0509 CRIME STOPPERS 1500 1500 000 150000 000

TOTAL WELFARE DEPARTMENT 39500 39500 000 3950000 000

001 - GENERAL FUND - SAHF HEALTHWISE GRANT

077-0435 BOOKS o o 000 000 000

TOTAL SAHF HEALTHWISE GRANT o o 000 000 000

001 GENERAL FUND - INDIGENT HEALTH CARE

078-0105 SALARYEMPLOYEES 16497 16497 135797 1218461 000 078-0108 SALARYPARTTIME 1800 1000 000 000 000 078-0109 SALARYSUPERVISOR 23828 23828 188272 1818000 000

YTD Exp + Enc 519318 326004

16587 340475 380692

1438464 38970 78686

000 000

114000 299800

45160

8051987

4100000 6821300 1275000 428781

12625081

250000 250000

2800000 250000 250000 150000

3950000

000

000

1218461 000

1818000

Page 20

UnEnc Balance Rm 200682 28

92096 22 13413 45

109525 24 -30692 middot9

438464 -44 33030 46 38814 33 20000 100

000

286000 72 -259800 650

54840 55

1629113 17

000 0 2678700 28

000 0 71219 14

2749919 18

000 0 000 0 000 0 000 0 000 0 000 0

000 0

000

000

431239 26 100000 100 564800 24

Prepared by the Tom Green County Auditors Office Page 45 of 56

VOL ( 4PhGE 481

r bull t

_ _- -- ----_ - -- --- -- -- -- --- -- --_ --- - ~ _ Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002

Statement of Expenditures - Budget vs Actual GENERAL FUND

The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 21 _ __ _---------------------------------------------------------~----------------------------------- - - -~~------------- -

-~~~~----------------------------~--------------~--

~

001 - GENERAL FUND - INDIGENT HEALTH CARE Account bullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 078-0201 FICAMEDICARE 3222 3222 24292 225355 000 225355 96845 30 078-0202 GROUP HOSPITAL INSUR 7200 7200 57692 432765 000 432765 287235 40 078-0203 RETIREMENT 3044 3044 24273 230025 000 230025 743_75 24 078-0204 WORKERS COMPENSATION 0 0 000 000 000 0_00 000 078-0205 UNEMPLOYMENT INSURAN 0 0 000 000 000 000 000 078-0301 OFFICE SUPPLIES 800 1600 14932 139948 000 139948 20052 13 078-0396 CONTRACT SCREENING 30000 30000 250000 2250000 000 2250000 7500_00 25 078-0397 HEALTH CARE COST 10 1330110 1325921 000 000 000 000 1 325921 00 100 078-0398 HEALTH CARE COST ABO 261111 261111 000 000 000 000 26111100 100 0780428 TRAVEL amp TRAINING 1000 1000 000 99750 000 99750 250 0 078-0445 SOFTWARE MAINTENANCE 0 0 000 000 000 000 000 078-0475 EQUIPMENT 0 0 000 000 000 000 000 078-0482 CAPITALIZED SOFTWARE 0 0 000 000 000 000 000 078-0700 PHYSICIAN NONEMERG 0 0 3657637 20565522 000 20565522 -20565522 078-0704 PRESCRIPTION DRUGS 0 0 000 9699520 000 9699520 -9699520 078-0708 HOSPITAL INPATIENT 0 0 7543225 57045843 000 57045843 -57045843 078-0712 HOSPITAL OUTPATIENT 0 0 1805584 39633222 000 39633222 -39633222 078-0716 LABORATORYX RAY 0 0 387535 6203356 000 6203356 -6203356 078-0720 SKILLED NURSING FACI 0 0 0_00 000 000 000 000 078-0724 FAMILY PLANNING 0 0 000 000 000 000 000 078middot0728 EMERGENCY PHYSICIAN 0 0 000 729096 000 729096 -729096 078-0732 EMERGENCY HOSPITAL 0 0 000 000 000 000 000 078middot0736 EMERGENCY LABORATORY 0 0 000 000 000 000 000

_______________________ bullbull _ bullbull ____ ~ ____ ~~~ __ ~ __________________ w _ bullbullbullbull _ _______ bull ________ ~_A __ ~A

TOTAL INDIGENT HEALTH CARE 1678612 1674423 140892_39 140290863 0_00 140290863 27151437 16

001 - GENERAL FUND COUNTY LIBRARY

080-0103 SALARYASSISTANTS 37949 37949 582256 4100902 000 41009_02 -306002 -8 080-0105 SALARYEMPLOYEES 459295 458795 3391910 31192709 000 31192709 146867_91 32 080-0108 SALARYPARTTIME 96125 96125 874536 6897419 000 68974_19 2715081 28 080-0109 SALARYSUPERVISOR 49380 49380 411498 3703482 000 37034_82 1234518 25 080-0201 FICAMEDICARE 49225 49225 394925 3450375 000 3450375 1472125 30 080-0202 GROUP HOSPITAL INSUR 86400 86400 634612 55451 77 000 5545177 3094823 36 080-0203 RETIREMENT 48565 48565 394580 3480355 000 3480355 1376145 28 080-0301 OFFICE SUPPLIES 15000 15000 80565 1128076 48587 1176663 323337 22 080-0325 PRINTING EXPENSE 800 800 000 26373 19524 45897 34103 43 080-0335 AUTO REPAIR FUEL E 250 250 000 000 000 000 25000 100 080-0336 AUDIOVISUAL SUPPLIE 11000 11000 114194 863535 154708 1018243 81757 7 080-0385 INTERNET SERVICE 12900 12900 104875 590023 426479 1016502 273498 21 080-0388 CELLULAR PHONEPAGER 460 460 5127 31967 000 31967 14033 31 080middot0405 DUES amp SUBSCRIPTIONS 450 450 000 36000 000 36000 9000 20 080-0416 COMPUTER SERVICE 3840 3840 55000 279500 000 279500 104500 27 080-0427 AUTO ALLOWANCE 713 950 7920 71280 000 71280 23720 25 080-0428 TRAVEL amp TRAINING 4500 4500 000 218044 000 218044 231956 52 080-0429 INCOUNTY TRAVEL 250 250 000 000 000 000 25000 100 080-0435 BOOKS 115000 115000 10675_28 7170448 1994810 9165258 2334742 20 080-0437 PERIODICALS 15500 15500 40144 1266188 -21544 1244644 305356 20 080-0438 BINDING 5000 5000 121453 216414 000 216414 283586 57 080-0449 COMPUTER EQUIPMENT M 4250 4250 000 417200 000 417200 7800 2

Prepared by the Tom Green County Auditors Office Page 46 of 56

VOl 7 4 PAllE 482

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 22

001 - GENERAL FUND COUNTY LIBRARY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 080-0469 SOFTWARE EXPENSE 16250 16250 000 1618399 000 1618399 6601 0 080-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 080-0475 EQUIPMENT 11000 11000 12148 899900 26325 926225 173775 16 080-0592 BOOKMOBILE EXPENSE 2000 2000 19452 289304 000 289304 -89304 -45

TOTAL COUNTY LIBRARY 1046102 1045839 8312723 73493070 26488_89 76141959 28441941 27

DOl - GENERAL FUND - PARKS ampSOLID WASTE

081-0105 SALARYEMPLOYEES 32427 32427 260136 2433642 000 2433642 809058 25 081-0108 SALARYPARTTIME 4000 4000 63300 363480 000 363480 36520 9 081-0109 SALARYSUPERVISOR 21004 21004 175034 1575306 000 1575306 525094 25 081-0201 FICAMEDICARE 4393 4393 37741 332142 000 332142 107158 24 081-0202 GROUP HOSPITAL INSUR 10800 10800 57692 663593 000 663593 416407 39 081-0203 RETIREMENT 4033 4033 32594 303368 000 303368 99932 25 081middot0301 OFFICE SUPPLIES 200 200 000 19401 000 19401 599 3 081-0303 SANITATION SUPPLIES 250 250 000 18682 000 18682 6318 25 081-0337 GASOLINE 3500 3500 36402 223343 000 223343 126657 36 081-0339 GREASE ampOIL 500 500 4573 29287 000 29287 20713 41 081-0340 ANTIFREEZE 50 50 1000 6925 000 6925 -1925 -39 081-0341 TIRES ampTUBES 1600 1600 000 112962 000 112962 47038 29 081-0343 EQUIPMENT PARTS ampRE 7500 7500 117105 1010636 000 1010636 -260636 -35 081-0388 CELLULAR PHONEPAGER 1463 1463 9203 75641 000 75641 70659 48 081-0391 UNIFORMS 1000 1000 1845 61578 000 61578 38422 38 081-0418 HIRED SERVICES 2750 2750 22500 232500 000 232500 42500 15 081-0440 UTILITIES 8000 8000 60216 507969 000 507969 292031 37 081-0453 DUMPGROUND MAINTENAN 35500 35500 250845 1883630 4895 1888525 1661475 47 081-0460 EQUIPMENT RENTALS 3000 3000 000 000 235839 235839 64161 21 081-0470 CAPITALIZED EQUIPMEN 20000 21485 000 2148483 000 2148483 000 0 081-0514 SPECIAL PROJECTS 5000 4350 4354 75792 000 75792 359208 83 081-0530 BUILDING REPAIR 4000 4000 16673 210800 000 210800 189200 47 081-0553 COUNTY WIDE CLEAN-UP 4500 4500 -55305 43695 000 43695 406305 90 081-0572 HAND TOOLS ampEQUIPME 3600 2765 4623 277759 000 277759 -1242 -0 081-0674 CONTRACT SERVICE o o 000 000 000 000 000

TOTAL PARKS ampSOLID WASTE 179070 179070 1100531 12610614 240734 12851348 5055652 28

001 - GENERAL FUND - TIFB GRANT

083-0301 OFFICE SUPPLIES o o 000 000 000 000 000 083-0428 TRAVEL ampTRAINING o o 000 000 000 000 000 083-0445 SOFTWARE MAINTENANCE o o 000 000 000 000 000 083-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 083-0475 EQUIPMENT o o 000 000 1509468 1509468 -1509468 083-0482 CAPITALIZED SOFTWARE o o 000 000 000 000 000 083-0678 CONTRACT SERVICE FOR o o 000 000 000 000 000

TOTAL TFB GRANT o o 000 000 1509468 1509468 -1509468

Prepared by the Tom Green County Auditors Office Page 47 of 56

VOL I4PHE 483

b bull bull r

II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expendituresmiddot Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 23

001 - GENERAL FUND - COMMUNITY NET~RKING 2TIFB Account bullbullbullbullbullbullbullbullbull bullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 085-0105 SALARYEMPLOYEES o 0 -1087160 -503828 000 -503828 503828 085-0201 FICAMEDICARE o 0 -44628 000 000 000 000 085-0202 GROUP HOSPITAL INSUR o 0 000 000 000 000 000 085-0475 EQUIPMENT o 0 1858376 1858376 000 1858376 -1858376 085-0674 CONTRACT SERVICE o 0 874998 882492 000 882492 -882492 085-0675 PROFESSIONAL FEES o 500 000 2750000 000 2750000 -2700000 400

TOTAL COMMUNITY NET~RKING 2 o 500 1601586 4987040 000 4987040 middot4937040 874

001 - GENERAL FUND - EXTENSION SERVICE

090-0102 SALARYDISTRICT JUDG 13168 13168 109730 987570 000 987570 329230 25 090-0103 SALARYASSISTANTS 42469 42469 353918 2850043 000 2850043 1396857 33 090-0105 SALARYEMPLOYEES 32780 32780 273164 2173693 000 2173693 1104307 34 090-0108 SALARYPARTTIME 6500 6500 55000 472500 000 472500 177500 27 090-0201 FICAMEDICARE 6040 6040 50402 399904 000 399904 204096 34 090-0202 GROUP HOSPITAL INSUR 18000 18000 88203 776876 000 776876 1023124 57 090-0203 RETIREMENT 2965 2965 25403 203195 000 203195 93305 31 090-0301 OFFICE SUPPLIES 1100 1100 2799 74404 000 74404 35596 32 090-0335 AUTO REPAIR FUEL E 5000 5000 12713 172496 000 172496 327504 66 090-0380 HORTICULTURE DEMONST 300 300 000 000 000 000 30000 100 090-0388 CELLULAR PHONEPAGER 1200 1200 10918 128692 000 128692 -8692 -7 090-0393 4H CLUB STOCK SH~ 3200 3200 000 284480 000 284480 35520 11 090-0394 HOME DEMONSTRATION E 300 300 000 29519 000 29519 481 2 090-0405 DUES ampSUBSCRIPTIONS 90 90 000 9000 000 9000 000 0 090-0427 AUTO ALL~ANCE 13860 16446 137048 1087874 000 1087874 556726 34 090-0428 TRAVEL ampTRAINING 3600 3600 55800 107487 000 107487 252513 70 090-0440 UTILITIES 1500 1500 9885 116748 000 116748 33252 22 090-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 090-0475 EQUIPMENT 1150 1150 000 175000 000 175000 -60000 -52 090-0496 NOTARY BONO o o 000 000 000 000 000 090-0507 AGRICULTURE DEMONSTR 300 300 000 000 000 000 30000 100 090-0571 AUTOMOBILES 28000 28000 000 2565100 000 2565100 234900 8

TOTAL EXTENSION SERVICE 181522 184108 1184983 12614581 000 12614581 5796219 31

001 - GENERAL FUND - COUNTY COURTS

19-0105 SALARYEMPLOYEES 68558 9776 83136 818319 000 818319 159281 16 119-0108 SALARYPARTTIME o o 000 000 000 000 000 119-0110 SALARYAPPT - COMM C 36426 95208 791730 7125575 000 7125575 2395225 25 119-0201 FICAMEDICARE 8031 8031 66928 607714 000 607714 195386 24 119-0202 GROUP HOSPITAL INSUR 12600 12600 100960 879950 000 8799 50 380050 30 119-0203 RETIREMENT 7924 7924 65526 601027 000 601027 191373 24 119-0301 OFFICE SUPPLIES 200 200 2720 13606 000 13606 6394 32 119middot0411 REPORTING SERVICE 5000 5000 207150 691888 000 691888 -191888 -38 119-0413 COURT APPOINTED AT TO 225000 225000 2464217 29380086 000 29380086 -6880086 middot31 119-0414 JURORS 1000 1000 000 000 000 000 1 00000 1 00 19-0425 YITNESS EXPENSE 3500 3500 3500 160750 000 60750 189250 54

Prepared by the Tom Green County Auditors Office Page 48 of 56

VOL 14 PM1E 484

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 24

001 - GENERAL FUND - COUNTY COURTS Account bullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Monthly Exp YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 119-0428 TRAVEL ampTRAINING 850 850 000 000 000 000 85000 100 119-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 119-0483 JURORSMEALS amp LODGI 600 600 7329 62002 000 62002 -2002 -3 119-0580 PSYCHOLOGICAL EXAMS o o 120000 340000 000 340000 -340000

TOTAL COUNTY COURTS 369689 369689 3913196 40680917 000 40680917 -3712017 -10

001 - GENERAL FUND - JUSTICE OF THE PEACE 2 BUILDING

130-0303 SANITATION SUPPLIES 100 100 000 4560 000 4560 5440 54 130-0358 SAFETY EQUIPMENT 100 100 000 000 000 000 10000 100 130-0418 HIRED SERVICES o o 000 000 000 000 000 130-0433 INSPECTION FEES 5 5 000 400 000 400 100 20 130-0462 OFFICE RENTAL 14000 14000 104500 940500 000 940500 459500 33 130-0530 BUILDING REPAIR 100 100 000 000 000 000 10000 100

TOTAL JUSTICE OF THE PEACE 2 14305 14305 104500 945460 000 945460 485040 34

001 - GENERAL FUND - JUSTICE OF THE PEACE 3 BUILDING

131-0303 SANITATION SUPPLIES 100 100 000 5189 000 5189 4811 48 131-0358 SAFETY EQUIPMENT o o 000 000 000 000 000 131-0418 HIRED SERVICES o o 000 000 000 000 000 131-0433 INSPECTION FEES 5 5 000 000 000 000 500 100 131-0530 BUILDING REPAIR o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 3 105 105 000 5189 000 5189 5311 51

001 - GENERAL FUND - SHOP BUILDING

132-0303 SANITATION SUPPLIES 250 250 000 000 000 000 25000 100 132-0358 SAFETY EQUIPMENT 726 726 000 000 000 000 72600 100 132-0418 HIRED SERVICES 180 180 000 16200 000 16200 1800 10 132-0433 INSPECTION FEES 50 50 000 4400 000 4400 600 12 132-0440 UTILITIES 12500 12500 51508 575348 000 575348 674652 54 132-0530 BUILDING REPAIR 5000 5000 000 481175 000 4811 75 18825 4

TOTAL SHOP BUILDING 18706 18706 51508 1077123 000 1077123 793477 42

001 - GENERAL FUND - BELL STREET BUILDING

133-0303 SANITATION SUPPLIES 2000 2000 3309 153962 20273 174235 25765 13 133-0358 SAFETY EQUIPMENT 500 500 000 8900 000 8900 41100 82 133-0418 HIRED SERVICES 540 540 000 15120 000 15120 38880 72 133-0433 INSPECTION FEES 15 15 000 2400 000 2400 -900 -60 133-0440 UTILITIES 27500 27500 528470 1940344 000 1940344 809656 29 133-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

Prepared by the Tom Green County Auditors Office Page 49 of 56

VOL 74~HE 485

h d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 3D 2002 Page 25

001 - GENERAL FUND - BELL STREET BUILDING Account_ bullbullbullbullbullbull __ bull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 133-0514 SPECIAL PROJECTS 6000 6000 000 000 000 000 600000 100 133-0530 BUILDING REPAIR 10000 10000 286342 869149 000 869149 130851 13

TOTAL BELL STREET BUILDING 46555 46555 818121 2989875 20273 3010148 1645352 35

001 - GENERAL FUND - NORTH BRANCH LIBRARY BUILDING

134-0303 SANITATION SUPPLIES 100 100 000 000 000 000 10000 100 134-0358 SAFETY EQUIPMENT 125 125 000 8900 000 8900 3600 29 134-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 134-0433 INSPECTION FEES 10 10 000 1200 000 1200 -200 -20 134-0440 UTILITIES 8000 8000 63038 450322 000 450322 349678 44 134-0514 SPECIAL PROJECTS o o 000 000 000 000 000 134-0530 BUILDING REPAIR 1200 1200 000 91931 000 91931 28069 23

TOTAL NORTH BRANCH LIBRARY BU 9567 9567 63038 564233 000 564233 392467 41

001 - GENERAL FUND - YEST BRANCH LIBRARY BUILDING

135-0303 SANITATION SUPPLIES 100 100 000 4547 000 4547 5453 55 135-0358 SAFETY EQUIPMENT 125 125 10815 10815 000 10815 1685 13 135-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 135-0433 INSPECTION FEES 5 5 000 400 000 400 100 20 135-0440 UTILITIES 9000 9000 108657 594666 000 594666 305334 34 135-0514 SPECIAL PROJECTS o o -1875600 -1875600 000 -1875600 1875600 135-0530 BUILDING REPAIR 3500 8500 3858 281120 475000 756120 93880 11

TOTAL YEST BRANCH LIBRARY BUI 12862 17862 -1752270 -972172 475000 -4971 72 2283372 128

001 - GENERAL FUND - BUILDING MAINTENANCE

136-0103 SALARYASSISTANTS o 21004 175034 1575306 000 1575306 525094 25 136-0105 SALARYEMPLOYEES 106710 85706 714216 6427944 000 6427944 2142656 25 136-0109 SALARYSUPERVISOR 38500 38500 320834 2887506 000 2887506 962494 25 136-0201 FICAMEDICARE 11108 11108 89700 806109 000 806109 304691 27 136-0202 GROUP HOSPITAL INSUR 25200 25200 201922 1846474 000 1846474 673526 27 136-0203 RETIREMENT 10960 10960 90636 824076 000 824076 271924 25 136-0301 OFFICE 1UPPLIES 400 400 000 43388 000 43388 -3388 -8 136-0335 AUTO REPAIR FUEL E 750 750 4565 94475 000 94475 -19475 -26 136-0337 GASOLINE 2000 2000 27862 118118 000 118118 81882 41 136-0339 GREASE ampOIL 80 80 866 4532 000 4532 3468 43 136-0340 ANTIFREEZE 40 40 000 1000 000 1000 3000 75 136-0341 TIRES amp TUBES 250 250 000 18155 000 18155 6845 27 136-0342 BATTERIES 130 130 000 000 000 000 13000 100 136-0343 EQUIPMENT PARTS amp RE 250 250 499 617 000 617 24383 98 136-0351 SHOP SUPPLIES 300 300 000 9546 000 9546 20454 68 136-0358 SAFETY EQUIPMENT 300 300 000 13822 000 13822 16178 54 136-0388 CELLULAR PHONEPAGER 2886 2886 14340 151955 68660 220615 67985 24

Prepared by the Tom Green County Auditors Office Page 50 of 56

VOl 7 4 ~AGE 486

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 26

001 - GENERAL FUND BUILDING MAINTENANCE Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 136-0391 UNIFORMS 3192 3192 12285 173423 000 173423 145777 46 136-0428 TRAVEL ampTRAINING 1000 1000 000 40000 000 40000 60000 60 136middot0464 COMMUNICATIONS EQUIP 0 0 000 000 000 000 000

136-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000

136-0475 EQUIPMENT 600 600 000 57700 000 57700 2300 4 136middot0514 SPECIAL PROJECTS 0 0 middot4765350 -4765350 000 -4765350 4765350

136middot0571 AUTOMOBILES 0 0 000 000 000 000 000

136-0572 HAND TOOLS ampEQUIPME 2000 2000 5900 201820 000 201820 -1820 -1 ------~---- ----------- ---------~~-- ------------- - --__--- -------------- -- _shy

TOTAL BUILDING MAINTENANCE 206656 206656 -3106691 10530616 68660 10599276 10066324 49

001 - GENERAL FUND - TAX ASSESSOR DRIVE_UP BOOTH

137-0530 BUILDING REPAIR 1000 1000 000 12922 000 12922 87078 87 __ ------- -------------- -------------- -------------- ---------- _- _ _---------- --shy--------~--

TOTAL TAX ASSESSOR DRIVE_UP B 1000 1000 000 12922 000 12922 87078 87

001 GENERAL FUND - HOUSEKEEPING DEPARTMENT

138-0105 SALARYEMPLOYEES 104340 104340 762756 6866905 000 6866905 3567095 34 138-0108 SALARYPARTTIME 35625 35625 232470 2003318 000 2003318 1559182 44 138-0109 SALARYSUPERVISOR 20475 20475 170622 1533497 000 1533497 514003 25 138-0201 FICAMEDICARE 12346 12346 86742 771482 000 771482 463118 38 138-0202 GROUP HOSPITAL INSUR 28800 28800 201922 1840674 000 1840674 1039326 36 138-0203 RETIREMENT 12181 12181 87769 788321 000 788321 429779 35 138-0301 OFFICE SUPPLIES 350 350 000 31055 000 31055 3945 11 138-0343 EQUIPMENT PARTS ampRE 500 500 13682 13682 000 13682 36318 73 138-0351 SHOP SUPPLIES 400 400 000 26270 000 26270 13730 34 138-0388 CELLULAR PHONEPAGER 624 624 2600 49800 000 49800 12600 20 138-0391 UNIFORMS 2800 2800 20105 152251 000 152251 127749 46 138-0427 AUTO ALLOWANCE 950 950 5940 53460 000 53460 41540 44 138-0428 TRAVEL ampTRAINING 300 300 000 1500 000 1500 28500 95 138-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000

138-0475 EQUIPMENT 2450 2450 000 190660 55400 246060 -1060 -0 138-0572 HAND TOOLS ampEQUIPME 250

-_ _ 250

----------shy shy -

000

000 ----------_

000 _ __ _w ___ ~~ __ _________ 000

_ 25000 100

TOTAL HOUSEKEEPING DEPARTMENT 222391 222391 1584608 14322875 55400 14378275 7860825 35

001 bull GENERAL FUND - COURT STREET ANNEX

139-0303 SANITATION SUPPLIES 1500 1500 8019 90484 11470 101954 48046 32 139-0358 SAFETY EQUIPMENT 240 240 000 000 000 000 24000 100 139-0418 HIRED SERVICES 6874 6874 77446 5171 74 487086 1004260 -316860 -46 139-0433 INSPECTION FEES 944 944 000 18800 000 18800 75600 80 139-0440 UTILITIES 56000 56000 50819 3936016 000 3936016 1663984 30 139-0514 SPECIAL PROJECTS 2500 2500 000 000 000 000 250000 100 139-0530 BUILDING REPAIR 17500 17500 275640 852965 6300 859265 890735 51

Prepared by the Tom Green County Auditors Office Page 51 of 56

VOL 14 PAGE 487

t t

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 27

001 - GENERAL FUND - COURT STREET ANNEX Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm

TOTAL COURT STREET ANNEX 85558 85558 411924 5415439 504856 5920295 2635505 31

001 GENERAL FUND - COURTHOUSE BUILDING

140-0303 SANITATION SUPPLIES 5000 5000 23908 284924 48315 333239 166761 33 140-0352 YARD SUPPLIES 1750 1750 000 4825 000 4825 1701 75 97 140-0358 SAFETY EQUIPMENT 500 500 000 5700 000 5700 44300 89 140-0418 HIRED SERVICES 9488 9488 81051 652233 562565 1214798 -265998 -28 140-0433 INSPECTION FEES 1325 1325 000 15200 000 15200 117300 89 140-0440 UTILITIES 78000 78000 109279 4315789 000 4315789 3484211 45 140-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 140-0514 SPECIAL PROJECTS 7500 7500 000 000 000 000 750000 100 140-0530 BUILDING REPAIR 25000 20000 246955 878379 44460 922839 1077161 54

TOTAL COURTHOUSE BUILDING 128563 123563 461193 6157050 655340 6812390 5543910 45

001 - GENERAL FUND - EDD B KEYES BUILDING

141-0303 SANITATION SUPPLIES 5000 5000 22011 313523 40106 353629 146371 29 141-0358 SAFETY EQUIPMENT 300 300 000 23496 000 23496 6504 22 141-0418 HIRED SERVICES 10332 10332 104091 746459 720714 1467173 -433973 -42 141-0433 INSPECTION FEES 1478 1478 000 28600 000 28600 119200 81 141-0440 UTILITIES 107500 107500 23078 5392544 000 5392544 5357456 50 141-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 141-0475 EQUIPMENT o o 000 000 000 000 000 141-0514 SPECIAL PROJECTS o o 000 490 000 490 -490 141-0530 BUILDING REPAIR 25000 25000 121156 1294220 99491 1393711 110628944

TOTAL EDD B KEYES BUILDING 149610 149610 270336 7799332 860311 8659643 6301357 42

001 - GENERAL FUND - JAIL BUILDING

142-0327 KITCHEN REPAIRS 1000 1000 8821 215130 30295 245425 -145425 145 142-0383 GENERATOR FUEL 500 500 16056 16056 000 16056 33944 68 142-0418 HIRED SERVICES 18184 18184 149387 970883 518017 1488900 329500 18 142-0433 INSPECTION FEES 905 905 000 44300 5000 49300 41200 46 142-0440 UTILITIES 230000 230000 1289184 16952599 000 16952599 6047401 26 142-0465 SURVEILLANCE SYSTEM 25800 25800 000 227314 44400 271714 2308286 89 142-0530 BUILDING REPAIR 38400 38400 604278 2153667 406539 2560206 1279794 33 142-0576 LAUNDRY EQUIPMENT 1000 1000 2652 3260 000 3260 96740 97

TOTAL JAIL BUILDING 315789 315789 2070378 20583209 1004251 21587460 9991440 32

001 - GENERAL FUND - SHERIFF BUILDING

143-0303 SANITATION SUPPLIES 2000 2000 000 53003 000 53003 146997 73

Prepared by the Tom Green County Auditors Office Page 52 of 56

VOL 74 PAGE 488

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 28

001 GENERAL FUND - SHERIFF BUILDING Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 143-0352 YARD SUPPLIES 250 250 000 000 000 000 25000 100 143-0358 SAFETY EQUIPMENT 300 300 000 000 000 000 30000 100 143-0383 GENERATOR FUEL 150 150 10534 21744 000 21744 -6744 -45 143-0418 HIRED SERVICES 264 264 000 23760 000 23760 2640 10 143middot0433 INSPECTION FEES 20 20 000 2000 000 2000 000 a 143-0440 UTILITIES 34000 34000 281726 1771842 000 1771842 1628158 48 143-0514 SPECIAL PROJECTS o o 000 000 000 000 000 143-0530 BUILDING REPAIR 10000 10000 7070 909574 12394 921968 78032 8

TOTAL SHERIFF BUILDING 46984 46984 299330 2781923 12394 2794317 1904083 41

001 GENERAL FUND - JUVENILE DETENTION BUILDING

144middot0303 SANITATION SUPPLIES 2000 2000 000 79602 200 79802 120198 60 144-0327 KITCHEN REPAIRS 1000 1000 000 000 000 000 100000 100 144-0352 YARD SUPPLIES 100 100 000 10000 000 10000 000 0 144middot0358 SAFETY EQUIPMENT 240 240 000 000 000 000 24000 100 144-0418 HIRED SERVICES 1660 1660 24000 138200 17000 155200 10800 7 144-0433 INSPECTION FEES 1184 1184 7500 21000 000 21000 97400 82 144-0440 UTILITIES 37500 37500 61176 2243109 5245 2248354 1501646 40 144-0530 BUILDING REPAIR 9000 9000 2377 84 806097 70000 876097 23903 3 144-0576 LAUNDRY EQUIPMENT 750 750 3207 4505 000 4505 70495 94

TOTAL JUVENILE DETENTION BUlL 53434 53434 333667 3302513 92445 3394958 1948442 36

001 - GENERAL FUND - TURNER BUILDING

145-0303 SANITATION SUPPLIES 100 100 000 000 000 000 10000 100 145-0418 HIRED SERVICES 180 180 000 59200 000 59200 -41200 229 145-0433 INSPECTION FEES 50 50 000 5000 000 5000 000 a 145-0440 UTILITIES 7000 7000 3202 308256 000 308256 391744 56 145-0514 SPECIAL PROJECTS 500 500 000 000 000 000 50000 100 145-0530 BUILDING REPAIR 2500 2500 000 3656 000 3656 246344 99

TOTAL TURNER BUILDING 10330 10330 3202 376112 000 376112 656888 64

001 - GENERAL FUND - WEBB BUILDING

146-0303 SANITATION SUPPLIES 200 200 000 1880 000 1880 18120 91 146-0358 SAFETY EQUIPMENT 100 100 000 000 000 000 10000 100 146-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 146-0433 INSPECTION FEES 10 10 000 800 000 800 200 20 146-0440 UTILITIES 2000 6000 66558 473824 000 473824 26176 21 146-0530 BUILDING REPAIR 500 500 31841 31841 5000 36841 13159 26

TOTAL WEBB BUILDING 2942 6942 98399 520225 5000 525225 168975 24

Prepared by the Tom Green County Auditors Office Page 53 of 56

b

VOL

= lit

489

III

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 29

001 - GENERAL FUND CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEne Balance Rm 192middot0601 RESERVES 320000 365316 000 000 000 000 36531610 100

TOTAL CONTINGENCY 320000 365316 000 000 000 000 36531610 100

001 - GENERAL FUND - MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT o o 313038 609125 000 609125 -609125

TOTAL MISCELLANEOUS o o 313038 609125 000 609125 -609125

TOTAL GENERAL FUND 20467888 20561606 150260757 1490384513 17017034 1507401547 548759065 27

Prepared by the Tom Green County Auditors Office Page 54 of 56

VOL 74 PAGE 490

----- -------------

~--------------------------------------------------------------~

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

ROAD amp BRIDGE PRECINCT 1 amp3 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 30

005 - ROAD amp BRIDGE PRECINCT 1 amp3 - CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 192-0601 RESERVES 363000 361910 000 000 000 000 36191000 100

TOTAL CONTINGENCY 363000 361910 000 000 0_00 000 36191000 100

005 ROAD amp BRIDGE PRECINCT 1 amp 3 - ROAD amp BRIDGE PRECINCT 1 amp 3

198-0105 SALARYEMPLOYEES 58209 58209 572160 4266351 000 4266351 1554549 27 198-0109 SALARYSUPERVISOR 31922 26224 218530 1966770 000 1966770 655630 25 198-0117 SALARYROAD SUPERINT 0 31922 266018 2394162 000 2394162 798038 25 198-0123 SALARYSHARED EMPLOY 296902 270678 1814698 16267349 000 16267349 10800451 40 198-0201 FICAMEDICARE 29608 29608 212164 1884144 000 1884144 1076656 36 198-0202 GROUP HOSPITAL INSUR 72000 72000 435869 4696667 000 4696667 2503333 35 198-0203 RETIREMENT 29211 29211 209256 1871902 000 1871902 1049198 36 198-0204 WORKERS COMPENSATION 9381 9381 000 000 000 000 938100 100 198-0205 UNEMPLOYMENT INSURAN 751 751 000 41533 000 41533 33567 45 198-0301 OFFICE SUPPLIES 0 0 000 20613 000 20613 -20613 198-0337 GASOLINE 24000 24000 63446 1550080 000 1550080 849920 35 198-0338 DIESEL FUEL 31000 31000 468554 1900463 000 1900463 1199537 39 198-0339 GREASE amp OIL 3500 3500 8229 195780 000 195780 154220 44 198-0340 ANTIFREEZE 150 150 1000 14225 000 14225 775 5 198-0341 TIRES ampTUBES 16000 16000 6788 318056 000 318056 1281944 80 198-0343 EQUIPMENT PARTS amp RE 60000 60000 352957 4742402 000 4742402 1257598 21 198-0356 MAINT amp PAVINGPRCT 240000 240000 4007536 13475841 2616455 16092296 7907704 33 198-0357 MAINT amp PAVINGPRCT 0 0 000 000 000 000 000 198-0379 RIGHT OF WAY ACQUISI 0 0 000 000 000 000 000 198-0388 CELLULAR PHONEPAGER 4000 4000 34677 293302 000 293302 106698 27 198-0391 UNIFORMS 6000 6000 23510 308493 000 308493 291507 49 198-0440 UTILITIES 2500 2500 20382 179149 000 179149 70851 28 198-0460 EQUIPMENT RENTALS 3000 3000 000 310550 000 310550 -10550 -4 198-0464 COMMUNICATIONS EQUIP 0 0 000 000 000 000 000 198-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 198-0475 EQUIPMENT 1000 1000 59999 59999 000 59999 40001 40 198middot0514 SPECIAL PROJECTS 60000 60000 000 000 4450000 4450000 1550000 26 198-0571 AUTOMOBILES 27000 27000 000 1955600 000 1955600 7444_00 28 198-0573 ROAD EQUIPMENT 180000 180000 000 7502447 000 7502447 10497553 58 198-0578 MEDICAL TESTINGDRUG 1000 1000 000 64000 000 64000 36000 36 198-0675 PROFESSIONAL FEES 0 1090 000 109000 000 109000 000 0

-~------ _ ----_- -- -------- - - -- ---- - ------- -~ TOTAL ROAD amp BRIDGE PRECINCT 1187134 1188224 8775773 66388878 7066455 73455333 45367067 38

005 - ROAD amp BRIDGE PRECINCT amp3 - MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT 0 0 000 15773 000 15773 -15773 -_ - - - _ _ _----- -----_ _---shy ---------- -------------- ---------- shy

TOTAL MISCELLANEOUS 0 0 000 15773 000 15773 -15773 ------ ----- ~ _---- --_ - --shy

TOTAL ROAD amp BRIDGE PRECINCT 1550134 1550134 8775773 66404651 7066455 73471106 81542294 53

Prepared by the Tom Green County Auditors Office Page 55 of 56

491VOL

t gt d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154700 02 JUL 2002 Statement of Expendituresmiddot Budget vs Actual

ROAD ampBRIDGE PRECINCT 2 amp4 The Software Group Inc for the Month of June and the 9 Months Ending June 30 2002 Page 31

006 ROAD ampBRIDGE PRECINCT 2 amp4 - CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 192-0601 RESERVES 275000 275000 000 000 000 000 27500000 100

____ _w_ lt0 ______----_ - ----- -----_ TOTAL CONTINGENCY 275000 275000 000 000 000 000 27500000 100

006 - ROAD ampBRIDGE PRECINCT 2 amp4 - ROAD ampBRIDGE PRECINCT 2 amp4

199-0105 SALARYEMPLOYEES 58209 58209 -247397 4266352 000 4266352 1554548 27 199-0109 SALARYSUPERVISOR 35251 28922 241014 2169126 000 2169126 723074 25 199-0117 SALARYROAD SUPERINT 0 35251 293754 2643786 000 2643786 881314 25 199-0124 SALARYSHARED EMPLOY 306380 277458 2453061 17108840 000 17108840 10636960 38 199-0201 FICAMEDICARE 30588 30588 200422 1978843 000 1978843 1079957 35 199-0202 GROUP HOSPITAL INSUR 72000 72000 377925 4280244 000 4280244 2919756 41 199-0203 RETIREMENT 30178 30178 199636 1984575 000 1984575 1033225 34 199-0204 WORKERS COMPENSATION 11383 11383 000 000 000 000 1138300 100 199-0205 UNEMPLOYMENT INSURAN 912 912 000 44242 000 44242 46958 51 199-0301 OFFICE SUPPLIES 50 50 000 000 000 000 5000 100 199-0337 GASOLINE 25000 25000 50435 1533982 000 1533982 966018 39 199-0338 DIESEL FUEL 50000 50000 297191 1899931 000 1899931 3100069 62 199-0339 GREASE ampOIL 4000 4000 30530 202175 000 202175 197825 49 199-0340 ANTIFREEZE 475 475 2500 14950 000 14950 32550 69 199-0341 TIRES ampTUBES 14000 14000 18587 367630 44114 411744 988256 71 199-0342 BATTERIES 0 0 000 000 000 000 000 199-0343 EQUIPMENT PARTS ampRE 50000 50000 784548 4089297 50081 4139378 860622 17 199-0357 MAINT ampPAVINGPRCT 252000 252000 3421931 11237634 1087565 12325199 12874801 51 199-0388 CELLULAR PHONEPAGER 5000 5000 34202 300413 000 300413 199587 40 199-0391 UNIFORMS 6000 6000 22094 308632 000 308632 291368 49 199-0420 TELEPHONE 0 0 000 2653 000 2653 -2653 199-0428 TRAVEL ampTRAINING 50 50 000 1500 000 1500 3500 70 199-0440 UTILITIES 15000 15000 10459 90350 000 90350 1409650 94 199-0460 EQUIPMENT RENTALS 2500 2500 10715 187115 000 1871 15 62885 25 199-0464 COMMUNICATIONS EQUIP a a 000 000 000 000 000 199-0470 CAPITALIZED EQUIPMEN 5000 5000 000 000 000 000 500000 100 199-0571 AUTOMOBILES 50000 50000 000 1955600 2103400 4059000 941000 19 199-0573 ROAD EQUIPMENT 180000 180000 000 000 000 000 18000000 100 199-0578 MEDICAL TESTINGDRUG 1000 1000 000 69000 000 69000 31000 31 199-0593 LATERAL ROAD PAVING 0 0 000 000 000 000 000 199-0675 PROFESSIONAL FEES 0 0 000 000 000 000 000

----------shy -------~~ _ _-----shy ---_ shy ---_ _shyTOTAL ROAD ampBRIDGE PRECINCT 1204976 1204976 8201607 56736870 3285160 60022030 60475570 50

006 - ROAD ampBRIDGE PRECINCT 2 amp4 MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT a 0 000 -001 000 -001 001

----------- ------------ --- - ---- -shyTOTAL MISCELLANEOUS 0 0 000 -001 000 -001 001

-------_ _- -- ---- --- - - --_ ----- -- --__ _shy~

TOTAL ROAD ampBRIDGE PRECINCT 1479976 1479976 8201607 56736869 3285160 60022029 87975571 59 ------ --- ---- -_ ---- -_ ------- _---- ---- ----- _--- --~----~

TOTAL FOR REPORTED FUNDS 23497998 23591716 167238137 1613526033 27368649 1640894682 718276930 30

Prepared by the Tom Green County Auditors Office Page 56 of 56

VOL I 4PAGE 492

CONTRACT BETWEEN GRANTEE AND THIRD PARTY

1 This contract is by and between Tom Green County Representing the San Angelo Area Community Network (GRANTEE) and ClickFind Inc (SERVICE PROVIDER) a Texas corporation and in aid of TIFB Grant number OE-2001shyCN2C-5605 titled Tom Green Count Library It is understood by all parties that payment obligations created by this contract are conditioned upon the availability of State or Federal funds appropriated or allocated for the payment of such obligations If such funds are not obtained this Contract is immediately terminated without further action by either party The term of this contract shall commence on July 92002 and shall end on April 15 2003 unless extended or terminated as otherwise provided for in this contract

2 The GRANTEE is responsible for closely monitoring the SERVICE PROVIDER and the exercise of reasonable care to enforce all terms and conditions of the grant SERVICE PROVIDER agrees to fully cooperate in the monitoring process

3 Requirements of the State of Texas Uniform Grant Management Standards (UGMS) promulgated pursuant to Section 783 of the Government Code are adopted by reference as part of this contract including the contract provision as in Section 36 Common Rule of OMB of the above standards

The Grantee Shall Keep all project records

NOTE Records shall be preserved for three (3) years from the date of acceptance of the final contract closeout and until any outstanding litigation audit or claim has been resolved Records are subject to inspection by TIFB or any state or federal agency authorized to inspect same

4 The SERVICE PROVIDER will furnish the following

SEE ATTACHMENT A

5 Payment for the above (not to exceed 100 of the total amount of the grant) will be made as follows

SEE ATTACHMENT B

6 Billing for the above will be provided in the same manner as it would be provided to institutional purchasers in the absence of a grant and shall consists of a brief statement of the service or other item provided and the basis for the billing rate

7 In the event of a default of the SERVICE PROVIDER the GRANTEE may cancel or suspend the contract and the SERVICE PROVIDER shall be entitled to recover for all services provided or materials delivered prior to the cancellation date (or unused materials may be returned) or shall repay any funds advanced for services not yet rendered

8 All licenses legal certifications or inspections required for the services facilities equipment or materials and all applicable state and federal laws and local

Party Contract Page 1 of 3TIFB

b bullbull lt

II bull

ordinances must be complied with by the SERVICE PROVIDER Failure to comply with the requirement shall be treated as default

9 GRANTEE shall provide written notice to SERVICE PROVIDER setting forth in detail any alleged default at least thirty (30) days prior to cancellation or suspension of this contract If at any time prior to expiration of the thirty (30) day period SERVICE PROVIDER cures or corrects the alleged default SERVICE PROVIDER shall not be default and GRANTEE shall not be entitled to cancel or suspend the contract Notice of alleged default andor notice of cancellation or suspension shall be made to SERVICE PROVIDER in writing by certified mail return receipt requested postage prepaid at the address set forth below or at any subsequent address of SERVICE PROVIDER as provided to GRANTEE in writing

10 This contract shall automatically terminate on the grant expiration date or any extension date thereof granted by TIFB All services billed hereunder must be rendered within the grant period GRANTEE shall notify SERVICE PROVIDER in writing of the grant expiration date or any extension date at least thirty (30) days prior to the grant or extension expiration date

11 Subject to the terms and conditions of this agreement SERVICE PROVIDER will furnish the following software license

SEE AITACHMENT C

12 Prior and Subsequent Contracts - This Agreement embodies the entire understanding between the parties with respect to the subject matter hereof and all prior Agreements relating thereto are hereby superseded

13 Acknowledgments - Each party acknowledges that in entering into this Agreement each party has not relied on anything done or said or on any presumption in fact or in law (1) with respect to this Agreement or to the duration termination or renewal of this Agreement or with respect to the relationship between the parties other than as expressly set forth in this Agreement or (2) that in any way tends to change or modify the terms or any of them of this Agreement or to prevent this Agreement becoming effective or (3) that in any way affects or relates to the subject matter hereof Each party also acknowledges that the terms and conditions of this Agreement and each of them are reasonable and fair and equitable

14 Indemnification - The parties to this Agreement shall have no liability to the other for any loss suffered which arises out of any action or inaction if in good faith it is determined that such course of conduct was in the best interests of the agreement and such course of conduct did not constitute negligence or misconduct

Party Contract Page 2 of 3TIFB

VOL 74PMiE 494

Other Instruments - The parties hereto covenant and agree that they will execute each such other and further instruments amendments and documents as are or may become reasonably necessary or convenient to effectuate and carry out the purposes of this Agreement All instruments amendments and documents must be presented in a manner agreed to via either facsimile email [with included reply to] or returned receipt US Postal Mail

ACCEPTED BY CLiCKFIND INC

amp~dSig ture --=-shy

Michael D Brown Jim B Ward President County Judge

112 W Beauregard 110 N Main Street

San Angelo Texas 76903 Bryan Texas 77803

9156596516 9798222828

S~ Angelo Area Community Network ---

TIFB Party Contract

VOL 14 PhllE 495

b t II bull

bull bull bull

ATTACHMENT A CLiCKFIND COMMUNITY PORTAL

ClickFind Inc is an e-commerce technology provider offering open-standards based portals to communities ClickFind is unique in that its software platform provides complete menu-driven eshycommerce and communications product integration by the community portal and its member organizations The result is a sustainable solution that brings together fragmented market participants into a collaborative community network

ClickFind Community Portal Functions

Community Portal E-commerce (Optional Revenue Portal Search Engine Sharing Modules)

Web Page Generator Catalog Organization Templates Auction

Communication Classified Ads Calendar Shopping Basket with Credit Contact Directory Card Purchase

u Web Email Discussion Forum Task List

What Clickfind Will Provide to the Grantee

Community Portal

ClickFind provides consumers with easy and efficient access to information and services Consumers can access information through the portals drill-down category tree or through an advanced search engine that searches across keywords categories or locations To support consumer demands for products and services member organizations can increase exposure by either registering their existing web sites or building new web sites that are categorized within the portals search engine Eqch registereel organization receives password-protected access to their fW-Rlication manager tbQLelllows members to easily manage multiple web sites content communications and e-COlJlmerce applications and specify how they integrate with affiliated wet sites Each is discussed below in more detail

Community Portal Search Engine The main consumer web site provides the ability to either Search the data warehouse or browse the drill-down menu for products services and information ClickFind promotes standard business processes and classifications by categorizing organizations using the North American Industrial Classification System (NAICS)

For each listing returned from the search engine the portal displays an address link with the appropriate description organization classification location and language Links to products services and cross-referenced sites are included

Web Page GenerCltor The web page generator enables portal members to create and maintain w~b pages online without programming or technical experience Online web page development includes administrative access to maintain the content graphics fonts colors backgrounds and overall site design Organization members can select from pre-configured templates designed for frequently asked questions about us contact us etc designed to complement their offering

VOL r4PhGE 496

bull bull

By categorizing the web site during the set up process the web site is automatically entered into the portal search engine Each site address is also submitted to other consumer portals to expand exposure

Organization Templates Standard community templates will be developed and deployed

Communication

ClickFind provides members with interactive tools to promote information sharing and increase communications among organization representatives activities and events discussions and email These components add the interactive communications that attract consumers to the web site These tools include the following

Calendar The calendar allows members to manage their schedules including personal business and organizations while providing the ability to share events with portal affiliates Outside of personal and business use communities can configure the calendar to promote community activities and events for a whole community andor membership

Contact Directory The contact directory provides members easy access to personal and business contacts Integrated with other communication tools the contact directory allows for direct access to email conferencing and user profiles Users have the ability to share their contact directory with other affiliates When communities and bLlsinesses implement this module on their web site it Qrovides the ability to search for and locate a Rartj~Jlar community member or business associate The contact directory includes name address phone fax email conferencing address photograph and notes fields When an individual member updates his personal contact information it automatically updates of all the contact directories of organizations with which he is affiliated The directory is searcllable by keyword

Web Email Web email provides a browser-based email aggregation account so portal members can send and receive email messages from any computer in the world connected to the Internet Email messages are stored within the ClickFind data warehouse so that email is always up to date Mobile professionals get easier access to email on the road and organizations can support unlimited accounts from a shared public access computer

Discussion Forum The discussion forum serves as the ideal medium to facilitate community discussions while building a searchable knowledge base of frequently asked questions (FAQ) The forum can function as an open environment for user-defined topics and discussions or it can be configured with pre-selected questions and answers (QampA) that promote topics focused on specific issues Both the open discussion forum and the QampA configuration promote dynamic content that generates repeat traffic to the members web site

Discussions can be searched by keyword authoL or date Administrative features include the ability to assign representatives to moderate groups through password-protected access Discussion forums can also be configured as private for secure discussions among selected members or affiliates

Task List The task list provides members with the ability to organize prioritize and track individual tasks and network requests generated through ClickFinds communications and Eshycommerce applications Members can assign tasks to themselves or their affiliates By monitoring the status of the tasks members are able to track the completion of assigned tasks The ability to attach documents to a task allows members to add a more detailed description of the assigned task or to route documents for editing or approval The multi-faceted functions of the task list help members coordinate and assign activities throughout their community

VOl ( 4PhllE 497

b II t

--

Training

Clickfind will provide two days of seminars in the use of the ClickFind as These seminars will include instruction for government school and other local organizations on use of the portal In addition we will provide one day of e-commerce training for the business community on use of the Portal

We will provide up to three days of training in Bryan Texas for webmasters in the use and integration of the ClickFind as into the community web site We will provide on-call support during business hours for the management of the community web site

Hosting Services

ClickFind will host the software application for the entire contract period The data center provides co-location hosting services with a DS3 connection through an Internet access alliance with a tier 1 provider All application servers are protected by industry standard firewall configured for network intrusion detection

The community network utilizes a level 3-Tier architecture that separates all tiers of web traffic discretely (web vs application vs file vs database)

Other Services and Deliverables

1 The ClickFind deliverable will meet the San Angelo requirements in RFP No 02-006 as outlined in the ClickFind RFP response

2 Bilingual Spanish support for menus and selected templates will be available in Q12003 3 Each member will be have 2 MB of disk storage with an option to buy additional storage of up

to 80MB for $30 per year r~evenue margin (after gross expenses have been deducted) to be split equally between the parties San Angelo Community Network will have to option to waive this fee for up to 100 accounts ClickFind will have the option to change pricing with 90 day written notice

4 Total disk space allocated to the San Angelo Community Network will be 36GB maximum 5 Data Center server and bandwidth management will follow generally accepted ASP best

practices with regard to system availability and security These practices will be formalized into SOPs specifically for the San Angelo Community Network

6 ClickFind agrees to meet on a scheduled basis with The San Angelo Community Network to identify and prioritize network performance and functionality

7 Bandwidth will be a shared resource but not metered up to a maximum 3-megabit connection to the Internet

VOl 74p~l1E 498

ATTACHMENT B PAYMENT SCHEDULE

For this development project GRANTEE assuming material compliance with this schedule and requirements defined herein will pay to ClickFind a fee of $164200 payable according to the following schedule This fee includes payment for

1 The community portal software as described in ATIACHMENT A 2 Licensing for community portal software as described in ATTACHMENT

Cand 3 Data center support hosting and maintenance for the community portal for

one year commencing at date of contract signing

Payment Schedule

Activity Cost ($) Due Date Due at

Initial Setup (1 year period) $119400 Contract Signing

Basic Community Application (portal and communication tools) Inel ClickFind OS License fee Inc Email aggregation account (Email account service optional) Incl Initial Web Design Incl Software Maintenance Inel Support In community Seminars and other support Incl Supervision and Support of Local Web Master Inel Due at

Contract Hosting amp Bandwidth $11600 Signing

Year 2

Hosting $8000 Bandwidth

Due on or Total Year 2 before April

152003

Year 3

Hosting $8000 Bandwidth

Due on or Total Year 3 before April

152004

E-government modules (Initial Budget Estimate final fee dependent Due upon on approved project plan) $10000 approval of

Project Plan

VOL 74p~[E 499

d

ATTACHMENT C SOFTWARE LICENSE AGREEMENT

This SOFTWARE LICENSE AGREEMENT (AGREEMENT) is made and entered into as of July 92002 (the EFFECTIVE DATE) by and between ClickFind Inc (CLICKFINDH) and Tom Green County representing the San Angelo Area Community Network (GRANTEE) and describes the terms and conditions pursuant to which ClickFind shall license to GRANTEE certain Software (as defined below)

In consideration of the mutual promises and upon the terms and conditions set forth below the parties agree as follows

1 DEFINITIONS

A Software means ClickFinds ClickOStrade software in executable form and any and all Updates to such software which are provided pursuant to this Agreement or otherwise provided to GRANTEE by ClickFind

B Documentation means any instruction manuals or materials supplied by ClickFind including without limitation on-line instruction and help files regarding the use of the software

C Community Portal Market means the local community portal marketplace which includes but is not limited to government association education business and non-profit organizations of GRANTEE

D Alternative Market means any vertical marketplace other than the Community Portal Market

E Update means a release or version of the Software containing functional enhancements extensions error corrections or fixes and any Documentation thereto

2 GRANT OF RIGHTS

21 License Grant

211 Subject to the terms and conditions of this Agreement ClickFind hereby grants to GRANTEE a non-exclusive perpetual irrevocable nontransferable (except in accordance with Section 91) right to use the Software and Documentation in the Community Portal Market ClickFind retains all rights in Alternative Market

22 Trademarks Tilis Agreement constitutes reciprocal written permission to use the parties tradenames and trademarks in oral promotional presentations such as sales presentations or tradeshow presentations All representations to customers about the other partys products and services must be consistent with information published by that party CLiCKFIND owns and retains all right title and interest in the Software and Documentation and all related materials This Agreement does not transfer any ownership rights in or to the Software Documentation and related materials to GRANTEE or any third party GRANTEE agrees not to attempt or allow anyone else to attempt to modify reverse engineer or decompile the Software or create derivative works based on the Software GRANTEE will not distribute or allow anyone else to use the Software or Documentation other than its authorized employees agents or contractors GRANTEE will not sell

-1- ClickFind Software License Agreement

VOl 7 4 PhGE 500

the Software or Documentation to any person or entity or allow anyone under its control to infringe upon CLiCKFINDs intellectual property rights

23 Notices and Legends GRANTEE will ensure that all copies of the Documentation copied or reproduced by GRANTEE will incorporate copyright notices in the same manner that ClickFind incorporates such notices in the Software

3 FEES

31 License Fee In consideration for the rights granted hereunder GRANTEE has agreed to pay the License Fee specified in the contract between GRANTEE and ClickFind

32 Taxes GRANTEE shall be responsible for all sales use and any other similar taxes imposed by any federal state or local governmental entity on the transactions contemplated by this Agreement excluding taxes based upon ClickFinds net income When Click Find has the legal obligation to payor collect such taxes the appropriate amount shall be invoiced to and promptly paid by GRANTEE unless GRANTEE provides ClickFind prior to the time ClickFind has paid such taxes with a valid tax exemption certificate authorized by the appropriate taxing authority

4 SUPPORT AND MAINTENANCE

41 Updates For so long as this Agreement is in effect ClickFind shalJ provide GRANTEE with each update release or version of the Software released by ClickFind at no further cost or charge to GRANTEE ClickFind shall provide to GRANTEE any Update and related Documentation within ten (30) days of ClickFinds release of such Update

5 WARRANTY

51 Warranty ClickFind warrants that for a period of one (1) year after the delivery of any Software that the Software will perform in substantial conformity with ClickFinds then-current specifications and Documentation for such Software If during the warranty period the Software fails to perform as warranted Click Find shall correct or replace any non-conforming Software at Click Finds sole option

52 Disclaimers EXCEPT AS EXPRESSLY PROVIDED HEREIN CLiCKFIND MAKES NO WARRANTIES WHETHER ORAL OR WRITIEN EXPRESS IMPLIED OR STATUTORY REGARDING OR RELATING TO WITHOUT LIMITATION THE SOFTWARE OR THE DOCUMENTATION CLiCKFIND SPECIFICALLY DISCLAIMS ALL IMPLIED WARRANTIES OF MERCHANTABILITY AND FITNESS FOR A PARTICULAR PURPOSE WITH RESPECT TO THE SOFTWARE AND DOCUMENTATION CLiCKFIND MAKES NO WARRANTY THAT THE SOFTWARE IS COMPATABILE WITH ALL EQUIPMENT ANDOR SOFTWARE CONFIGURATIONS

6 LIMITATION OF LIABILITY

IN NO EVENT SHALL EITHER PARTY HAVE ANY LIABILITY TO THE OTHER PARTY FOR ANY LOSS OF PROFITS REVENUES LOSS OF USE BUSINESS INTERRUPTION LOSS OF DATA COST OF COVER OR ACTUAL INDIRECT SPECIAL INCIDENTAL OR CONSEQUENTIAL DAMAGES OF ANY KIND IN CONNECTION WITH OR ARISING OUT OF THE FURNISHING OR USE OF THE SOFTWARE WHETHER ALLEGED AS A BREACH OF

-2- ClickFind Software License Agreement

VOL

- c

AU laquo

CONTRACT WARRANTY OR TORTIOUS CONDUCT INCLUDING NEGLIGENCE EVEN IF THE OTHER PARTY HAS BEEN ADVISED OF THE POSSIBILITY OF SUCH DAMAGES

61 Remedies In the event of any breach of contract or warranty GRANTEEs exclusive remedy will be for CLiCKFIND to repair or replace the defective Software If CLiCKFIND is unable or unwilling to replace the Software within thirty (30) days after notification of a defect GRANTEEs sole remedy is to terminate this Agreement and obtain a refund from CLiCKFIND for any unused prorata portion of any license or other fees paid pursuant to this Agreement

62 Injunctive Relief GRANTEE agrees that if it commits a breach of any of the provisions of this Agreement CLiCKFIND shall have the right to enforce this Agreement in any court having equity jurisdiction and GRANTEE acknowledges and agrees that any such breach of this Agreement by GRANTEE will cause irreparable injury to CLiCKFIND and that money damages will not provide an adequate remedy to CLiCKFIND

63 GRANTEE further agrees that the rights and remedies enumerated in paragraph 62 shall be independent of and in addition to and not in lieu of any other rights and remedies available to CLiCKFIND at law or in equity

7 CONFIDENTIALITY

71 Confidential Information Each party acknowledges that by reason of this Agreement Confidential Information will or may be disclosed to the other party Confidential Information shall mean any information disclosed by either party (the Disclosing Party) to the other party (the Receiving Party) in connection with this agreement which is identified in writing as Confidential or Proprietary within thirty (30) days of such disclosure

72 Obligation The Receiving Party shall treat as confidential all Confidential Information received from the Disclosing Party shall not use such Confidential Information except as expressly permitted under this Agreement and shall not disclose such Confidential Information to any third party without the Disclosing Partys prior written consent The Receiving Party shall use the same measures to protect the Confidential Information that it takes with its own confidential information but in no event less than reasonable measures to prevent the disclosure and unauthorized use of Confidential Information

73 Exceptions The foregoing restrictions shall not apply to information that (i) is known to the receiving party at the time of disclosure to the receiving party (ii) has become publicly known through no wrongful act of the receiving party (iii) has been rightfully received from a third party authorized to make such disclosure without restriction (iv) has been independently developed by the receiving party or (v) has been approved for release by written authorization of the disclosing party

74 Survival After Termination The provisions of this Section shall survive the termination of this Agreement for any reason

8 TERM AND TERMINATION

81 Term This Agreement shall take effect on the Effective Date and will remain in force without termination

-3- Click Find Software License Agreement

VOL 74PME 502

d

82 Survival of Terms The provisions of Sections 1 (Definitions) 5 (Warranty and Disclaimer) 6 (Limitation of Liability) 7 (Confidentiality) 8 (Term and Termination) and 9 (Miscellaneous) shall survive the termination of this Agreement for any reason

9 MISCELLANEOUS

91 Assignment Neither party shall assign sublicense or transfer this Agreement without the prior written consent of the other party and any attempt to transfer sublicense assign or actual assignment of this Agreement without such prior written consent shall be null and void Subject to the foregoing any assignment permitted hereunder shall be subject to the written consent of the assignee to all the terms and provisions of this Agreement NotWithstanding the foregoing however either party may assign this Agreement and any rights thereto in the event of merger acquisition or similar event without consent of the other party In the event of assignment this Agreement will bind and inure to the benefit of the parties their respective successors and permitted assigns

92 Waiver and Amendment No modification amendment or waiver of any provision of this Agreement shall be effective unless in writing and signed by both parties No failure or delay by either party in exercising any right power or remedy under this Agreement except as specifically provided herein shall operate as a waiver of any such right power or remedy and will not in any way affect the validity of the whole or any part of this Agreement or prejudice such partys right to take subsequent action

93 90verninq Law This Agreement shall be governed by and construed under the laws of the State of Texas USA and the federal law of the United States of America without regard to conflict of law principles IT IS FURTHER AGREED AND UNDERSTOOD THAT THIS AGREEMENT SHALL BE ENFORCED IN BRAZOS COUNTY TEXAS

94 Arbitration Any controversy or claim ariSing from this Agreement shall be submitted and settled through arbitration by the American Arbitration Association (AAA) and in accordance with the rules and regulations of AAA The arbitration hearings shall be held in the State of Texas The party requesting arbitration must give the other party at least seven (7) business days written notice The parties agree to appoint an arbitrator who is knowledgeable and familiar with the clinical research and software industries and require the award to be accompanied by findings of fact and a statement of reasons for the decision The arbitrator shall have the authority to permit discovery but shall have no power or authority to add to or detract from this Agreement If the parties cannot agree upon an arbitrator within ten (10) days after demand AAA shall select the arbitrator All costs and expenses including attorneys fees of the parties incurred in any dispute that is determined andor settled by arbitration pursuant to this Section shall be borne by the party determined by the arbitrator to be liable for the dispute However if complete liability is not assessed against anyone party the parties shall share the total costs incurred in proportion to their respective amounts of liability as determined by the arbitrator Except where clearly prevented by the area of dispute both parties agree to continue performing their respective obligations under this Agreement while the dispute is being resolved Any award rendered shall be final binding and conclusive upon the parties and their respective successors and assigns A judgment based on the arbitration award may be entered in any court having jurisdiction thereof Tile parties expressly stipulate that all litigation arising under this Agreement which is not subject to this Section shall be brought exclusively in the courts located in the State of Texas and controlled by Texas substantive law Notwithstanding the above either party may apply to a court of competent jurisdiction for injunctive or equitable relief

-4- ClickFind Software License Agreement

VOL 74PAGE 503

bull bull rl

II

95 Notices To be effective all notices demands or consents required or permitted under this Agreement shall be in writing and delivered by (i) personal delivery (ii) United States first class certified mail or (iii) nationally recognized overnight courier (eg Federal Express UPS etc) in each case properly posted and fully prepaid as appropriate to the appropriate address set forth below Notice delivered as set forth above shall be deemed effective at the time of actual delivery in person one (1) business day after delivery to an overnight courier or three (3) business days after deposit for delivery by certified mail Either party may change its address for notice by notice to the other party given in accordance with this Section

96 Independent Contractors The parties are independent contractors Neither party shall be deemed to be an employee agent partner joint venture or legal representative of the other for any purpose and neither shall have the right power or authority to create any obligation or responsibility to any third party on behalf of the other

97 Severability If any provision of this Agreement is held by a court of competent jurisdiction to be contrary to law such provision shall be changed and interpreted so as to best accomplish the objectives of the original provision to the fullest extent allowed by law and the remaining provisions of this Agreement shall remain in full force and effect

98 Force Majeure Neither party will incur any liability to the other party on account of any loss or damage resulting from any delay or failure to perform all or any part of its obligations under this Agreement if such delay or failure is caused in whole or part by events occurrences or causes beyond the control andor without negligence of the parties Such events occurrences or causes will include without limitation acts of God strikes lockouts riots acts of war earthquakes fire and explosions

99 Other Terms No terms provisions or conditions of any purchase order acknowledgment or other business form that either party may use in connection with the acquisition or licensing of the Software will have any effect on the rights duties or obligations of the parties under or otherwise modify this Agreement regardless of any failure of any party to object to such terms provisions or conditions

910 9onstruction Tilis Agreement represents the wording selected by the Parties to define their agreement and no rule of strict construction shall apply against either Party Whenever the context reasonably permits the Singular shall include the plural the plural shall include the singular and the whole shall include any part thereof The paragraph and other headings in this Agreement are for the purpose of convenience of reference only and shall not affect the interpretation of this Agreement

911 Entire Agreement Except as expressly provided herein this Agreement and the counterpart Contract including all Exhibits and attachments constitute the final complete and exclusive agreement between the parties with respect to the subject matter hereof and supersede any prior or contemporaneous agreements communications proposals representations or understandings whether oral or written The GRANTEE and SERVICE PROVIDER agree and understand that this Agreement contains the entire agreement between the parties hereto Any oral representations or modifications made before or after the execution of this Agreement will be of no force and effect

912 Counterparts This Agreement may be executed in counterparts each of which so executed will be deemed to be an original and such counterparts together will constitute one and the same agreement

-5- ClickFind Software License Agreement

VOL 7 4 PAriE 504

913 IN WITNESS WHEREOF the parties hereto have duly executed this Agreement in one or more counterparts

ClickFind Inc Authorized Official

San Angelo Area Community Network CLiCKFIND INC

~~ Signature of Authorized Official

Michael D Brown

County Judge

112 W Beauregardmiddot

San Angelo Texas 76903

-6shy

tA~Signature shy

Jim B Ward President

110 N Main Street

Bryan Texas 77803

ClickFind Software License Agreement

VOL I 4PAl~E 505

b bull d

III

July 82002

Mike Brown County Judge Commissioners Court Tom Green County Courthouse San Angelo Texas 76903

Re Appointment of Board Member Tom Green County Library Board

Judge Brown

The Library Board recommends that Karen Eckhardt be appointed to fill the unexpired term of Susan Mertz who has resigned from the Library Board If appointed Ms Eckhardts term will expire on September 30 2002

Your consideration of this matter will be greatly appreciated

S)(1yan Polunsky Chairman T~h Green County Library Board

VOL 7 4 PAGE 506

Page 5: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,

TOM GREEN COUNTY -

SERVICE AWARDS

2002

JANUARY thru JUNE Copy 35 Years of Service

Name Ronnie H Hedden

Date of Hire 501167

Department Road amp Bridge (214)

25 Years of Service

Ken Tounget 328177 Road amp Bridge (1amp3)

20 Years of Service

Carolyn C Jennings Linda J Whitford Javier G Valdez

112282 521182 52482

Library County Clerk Road amp Bridge (1 amp3)

15 Years of Service

Jerry M Robeson Susan B Counts Thomas J Parr

50787 512687 512687

Road amp Bridge (2amp4) Inform Technology Sheriff

10 Years of Service

Dorothy S Chambers Alice G Lowry Edward Sanchez Steve R Ketchum Dorthy L Edwards Jack Miller Roy A Aguero Gary S Rommelfanger Raul G Polanco

10292 110292 11392 111592 30992 50492 511192 51892 611692

CSCD CSCD Juvenile Probation CRTC County Clerk Road amp Bridge (1amp3) County Clerk Veterans Services Sheriff

(Continued)

VOL 7 4 PAGE 425

Ns gt rt d

Tom Green County Service Awards January -June 2002 Page-2

M Fred Buck Stephen R Lupton John O Tyler Jodie R Weeks J Bryan Clayton W Bruce Young Alvin D Hale LAndrew Kolb Jerry N Faz Leslie L Floyd Ray C Rich II Laurie L Helms Sandy L Smith Carlos S Dominguez David L Shadrick

5 Years of Service

1101197 1101197 1101197 1101197 110297 20397 2110197 22497 30397 30397 402197 501197 50597 6111197 612397

Constable 3 District Attorney CSCD Commissioner3 District Attorney CSCD District Court Jail CSCD CSCD Jail CRTC County Attorney Road amp Bridge (13) CSCD

VOL 7 4 PhGE 426 shy

AMENDMENT TWO

COOPERA TIVE AGREEMENT FOR IV-D PROGRAM BETWEEN

THE OFFICE OF THE ATTORNEY GENERAL OF THE STATE OF TEXAS

AND TOM GREEN COUNTY TEXAS

Contract No 00-03810A2

STATE OF TEXAS sect sect

COUNTY OF TRAVIS sect

1 PURPOSE

The Office ofthe Attorney General ofthe State ofTexas hereinafter referred to as (OAG) and Tom Green County hereinafter referred to as (County) do hereby agree to amend their original Contract as executed initially effective September 1 1999 (and as amended by Amendment One) to extend the period of the Contract

2 AMENDMENT OF THE CONTRACT PERIOD

Section 23 of the original Contract (CONTRACT PERIOD) as amended by Amendment One is amended to read as follows

This Contract shall commence on September 1 1999 and shall terminate on August 31 2003 unless terminated earlier by provisions of this Contract

3 ORIGINAL AGREEMENT

By the signing of this amendment the parties hereto understand and agree that this amendment is hereby made a part of the contract identified in Section 1 of this amendment as though the amendment were set forth word-for-word therein

Page 1 of 2

VOL 74PLfit 427

bull d

~~--------------------------------------------------------------------------------------------------------------------------------------------------~

The Honorable MichaeN) Brown

OFFICE OF THE ATTORNEY TOM GREEN COUNTY GENERAL

~~ County Judge Tom Green County

JUN 1 0 2002r-DATE

Page 2 of 2

VOL 74PAGE 428

TEXAS COMMISSION ON JAIL~STANDARDS

EXECUTIVE DIRECTOR PO Box 12985

Terry Julian Austin Texas 78711 Voice (512) 463-5505 Fax (512) 463-3185

Agency Website httpwwwtcjsst3tetxllS E-mail Address direclortcjsstatetxls

July 1 2002

Sheriff Joe Hunt Tom Green County Jail 122 W Harris San Angelo Texas 76903

Dear Sheriff Hunt

have just signed a Certilicate of Compliance attesting to your jails compliance with Texas Minimum Jail Standards

Congratulations This accomplishment demonstrates your continuing efforts to provide a safe and secure facility

The citizens of your county should be as proud of you as is the Jail Commission

Sincerely

jfl

cc Judge Michael D Brown Tom Green County

Sheriff Terry G Box Chair Gonzalo R Gallegos San Antonio Kelly McVay Nacogdoches Commissioner Jimmy Jackson Vice Chair latrick O Keel Austin Sheriff Ted llontgomery Dumas Mar alette C Fentress Houston Dr Adela S Valdez 110 lIarlingen

VOL I 4PAGE 429

b bull t

= c

-1 -- ~ =gt rTlt

~ ~ o

ITexas Commission on Jail Standards

CERTIFICATE OF COMPLIANCE This is to certify that the

TOM GREEN COUNT~7 JAIL Has Been Duly Inspected On

June 26-27~ 2002 I and Has Beert Found That Date

To Be In Co~pliance With

The Minimum Jail Standards of the Texas Commission on Jail Standards

I

Under Authority of Government Code

Chapter 511

THE STATE OF TEXAS TOM GREEN COUNTY

ORDER OF APPOINTMENT FOR ELECTION JUDGES AND ALTERNATES

The Commissioners Court of Tom Green County Texas does hereby appoint the following election judges and alternate judges for a one year term to begin August 12002 and to end July 31 2003

Precinct

103 146 amp 147 shyBaptist Memorial

106 126 amp 138 shyCalvary Baptist Ch

108 131 - Harriett Baptist Church

110 - Mereta Community Center

112-Veribest School

114 - Southside Rec Center

124 156 amp 157 -Blackshear School

137 - Senior Citizen Center - Chadbourne

144 - Belmore Baptist Church

145 amp 155 -Region XV Ed Ser Cent

209 - Christian Village

211- Van Court Comm Center

213 - Wall Fire Hall

Election Judge

Vernon Brook-Rep

Tommie Sample-Rep

Maurice Beck-Rep

June Helwig-Rep

Noemi Hoelscher-Rep

Carol Cruz-Demo

Sally Ayana-Dem

Mary Cervantes-Demo

Phyllis Dubosld - Rep

Jim Ryan-Rep

Betty Baden-Rep

Virginia Denis-Rep

Dalton Moeller-Rep

Alternate Judge

Rebecca Johnson-Dem

Marietta Oates-Demo

Cindy Koegel-Dem

Inez Gonzales-Dem

Wanda Dickson-Dem

Linda Rodriguez- Rep

John Rangel Jr - Rep

Henry Perez - Rep

Shirley Diekmann-Dem

Donna Guthrie-Dem

Tom Egan-Dem

Joan Gesch-Dem

Charlene Dusek-Dem

VOl 74PAIJE 431

tbull lt d

Sylvia Fletcher-Dem

Betty Schwartz-Demo

Betty Kiesling-Dem

Sue Bramhall-Dem

Millie Hohmann-Dem

Mante Martinez - Dem

George Faulkner-Dem

Patricia Wagner-Demo

Mary Bastardo-Dem

Emma Hinrichs-Dem

Sara Lara - Dem

Cheryl Key-Dem

Vicki Dunn-Dem

Jennifer Rutherford-Dem

Lillie B Nichols-Dem

Fred Wilson-Oem

Margo Dierschke-Dem

VOL 7 4 PAGE 432

215 - Southland Baptist Ross Fowler-Rep Church

220 254-Fairview School Doris Taylor-Rep

225 - Glen Meadows Baptist Church

228243 - Trinity Lutheran Church

230 - Southgate Church Of Christ

240 253 - Fire Training Center

241249 - Concho Valley Council Of Governments

304338 - Lakeview Un Methodist Church

305 - West Angelo Ch Of Christ

306 - Paulann Baptist Church

307327 - Genesis Bapt Church

316317 amp 358 - Grape Creek Fire Station

318 - Carlsbad Community Center

319350352 - Rio Concho West

348 - Quail Valley Baptist Church

351 - Beacon Baptist Church

401 - First Christian Ch

Margaret Nalls-Rep

Jasper McClellan-Rep

Tula Luellen-Rep

David McMahon-Rep

Cheryl DeCordova- Rep

Oscar Cook-Rep

Sandra Smith-Rep

Irma Lynn-Rep

Jo Ann Turner-Rep

Sandra Franke-Rep

Kassandra Minton-Rep

Joy Blake-Rep

Charles Geller-Rep

Russell Elmore-Rep

Sid Clemmer - Rep

402 432 - Angelo State University Tommy Olive-Rep Dorothy Patterson-Oem

421- Southland Fire Station Tom Justice-Rep Elizabeth Ervine-Oem

422 - Christoval Comm Center Tom Smith-Rep Patty Montalvo-Oem

423 - Knickerbocker Comm Center Arlelle Brininstool-Rep Lena Hayes-Oem

429442 - Sunset Mall Bill Young-Rep Wanda Hudson- Oem

433 shy Baptist Temple James Baker-Rep Jim Jones-Oem

434 435 - Hillcrest Baptist Church Deborah Palmer-Rep Ivey Mossell- Oem

436 - MHMR Services Terry Smith-Rep John H Talley-Oem

459 shy San Angelo Convention Center Harold Taylor-Rep Mary Jo Thomson-Oem

It is hereby directed that this order be filed with the clerk of this court and that a copy be provided to the custodian of the election records for said county The Elections Administrator is hereby instructed to send notice of appointment to each election judge of their appointment for a one year term beginning August 12002 and ending July 31 2003 as stated in accordjlnce with Tex Elec Code Ann Subsection 32009 (Vernon 1986)

igned this tjEf1 day of July 2002

ounty Commissioner Precinct 3

VOL 7 4 PAGE 433

t r

- bull

Election Judges And Alternate Judges Effective 11198 By Party (For 2002 appointments)

Precinct Presiding Judge

103 146 amp 147 Republican

106126 amp 138 Republican

108 I 11 I RepublicanI

110 Republican

112 Republican

114 Democrat

124156amp157 Democrat

131 -- Republicanshy

137 Democrat

144 Republican

145 155 Republican

209 Republican

211 Republican

213 Republican

215 Republican

220254middot Republican

225 Republican

228243 Republican

230 Republican

240253 Republican

241249 Republican

304338 Republican

305 Republican

Alternate Judge

Democrat

Democrat

Democrat

Democrat

Democrat

Republican

Republican

Democrat

Republican

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

VOL 74 PAGE 43 Ll

306 Republican

307327 Republican

316317 amp 358 Republican

318 Republican

319350 amp 352 Republican

348 Republican

351 Republican

401 Republican

402432 Republican

421 Republican

422 Republican

423 Republican

429442 Republican

433 Republican

434435 Republican

436 Republican

459 Republican

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

VOL 7 4 P~GE 435

dh t

TOM REpoundNCOUNTi

SAN ANGELO TEXAS OFFICE OF Auditor July 32002

The Honorable Commissioners Court Tom Green County San Angelo Texas

Gentlemen

Attached is the Auditors report for June 2002 which consists of The Software Group generated report Combined Statement of Receipts and Disbursements - All Funds Statement of Expenditures - Budget vs Actual for General Fund and the Road amp Bridge Funds and the Statement of Revenues - Budget vs Actual vs Last Year for General Fund and the Road amp Bridge Funds Also included are the additional statements to detail the General Ledger information These include a statement consolidating monthly receipts and disbursements for each fund a statement summarizing cash near cash and investments of each fund a statement detailing the investment holdings for all funds a statement detailing the bonded indebtedness of Tom Green County a statement of cash and securities for jail construction funds a construction payment schedule and a statement which shows projected expenditures and funds available for jail construction

Respectfully submitted

~L-- CP ~0~J2~ Stanley P Liles County Auditor

~

Honorable Michael D Brown

A~aaltX~ County Judge

112 West Beauregard Avenue San Angelo TX 76903-5850 Phone (915) 659-6521 bull Fax (915) 658-6703

VOl 4 PhGE 436

010

020

030

040

050

060

TOM GREEN COUNTY COMBINED STATEMENT OF CASH and SECURITIESmiddot ALL FUNDS

For the Month Ended June 30 2002

Cash + Securities Fund CC Clearing Book Value MBIA Funds Mgmt Total

General Fund 001 $ 8254012 $ 149336207 $ 310540545 $ 275982260 $ 744113024 Road ampBridge Prcts 1 amp 3 005 (73367) 51734352 51660985 Road ampBridge Prcts 2 amp 4 006 (155662) 67190140 67034478 CHEC-ShannonESFI 007 30000 30000 Employee Self-Funded Ins 008 861074 861074 Cafeteria Plan Trust 009 356853 356853 County Law Library 95943 1957790 5704130 7757863 CafeteriaZesch ampPickett 011 250000 250000 Justice Court Technology Fund 012 155375 2300000 2455375 LibraryHughes 014 17505 152775 46364794 46535074 Library Donations Fund 015 55116 5741114 5796230 Records MgUDistrict Clerk 017 36133 1090794 1126927 Courthouse SecurityCounty Crts 018 186146 16385327 16571473 Records MgUCounty Clerk 019 105495 869598 975093 Library Miscellaneous 89665 4236576 4326241 C1P Donations 021 686058 686058 Bates 022 66525 300804 7987222 8354551 Cert of Obligation 1992 middotIampS 023 580362 7Q43 587405 Cert of Obligation 1993 - IampS 024 304034 10172 314206 General Land Purchase 025 10577 993282 1003859 Cert of Obligation 1993A bull IampS 028 77224 4023 81247 County Clerk Preservation 167887 1602226 1770113 Uninsured Motorist Coverage 031 3092 687375 690467 Criminal Justice Planning Fund 035 15391 15391 Financial Responsibility Fund 036 7500 7500 Compo Rehabilitation Fund 037 6848 6848 Wastewater Treatment Fund 038 98382 98382 Cert of Obligation 1994 - IampS 039 626481 501808 1128289 LEOAlLEOSE 1578 1578 Breath Alcohol Testing 041 6141 6141 Law Enforcement Mgmt Institute 042 829 829 Misdemeanor Court Costs 043 3501 3501 Gen Ob 1994 Refunding Bonds 044 612104 10762 622866 County Attorney Fee 045 2421166 2421166 LEOCE 046 2375 2375 Juror Donations 047 Election Contract Service 048 1224097 1224097 Judicial EducationCounty Judge 049 117146 117146 51 st District Attorney Fee 894195 894195 Lateral Road 051 1910379 1910379 51st DA Special Forfeiture Acct 052 1000810 1000810 Cert of Obligation Series 1995 053 26722683 46742418 45755408 119220509 Cert of Obligation 1995 - I amp S 054 416490 502878 919368 119tl1 District Atty Fee Acct 055 588299 588299 119th DAlDPS Forfeiture Acct 057 294750 294750 119th DA Special Forfeiture Acct 058 1368803 1368803 Park Donations Fund 059 4914 4914 Compo to Victims of Crime Act 364797 5313202 5677999 OJPlLocal Law Enf Block Grant 061 25621 330559 356180 AICCHAP Program 062 3211287 3211287 TAIP CSCD 063 2159522 2159522 Diversion Target Program CCRC 064 1815577 1815577 Comm Supervision ampCorrections 065 6287860 6287860 CRTC 066 27643704 27643704 Community Corrections Prog 067 6846429 6846429

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 1 of 56

VOL 7 4PA~~ 437

b

TOM GREEN COUNTY COMBINED STATEMENT OF CASH and SECURITIESmiddot ALL FUNDS

For the Month Ended June 30 2002

Cash + Securities Fund CC Clearing Book Value MBIA Funds Mgmt Total

Arrest Fees Justice Education Fees State ampMunicipal Fees Consolidated Court Costs Graffiti Eradication Fund

068 070 071 072 073

89257 60908

174005 464228

34557

894655 566188

2856819 6220609

983912 627096

3030824 6684837

34557 Time Payment Fund Veterans Service Employee Enrichment Fund Fugitive Apprehension Fund Indigent Legal Services Fund Juvenile Crime amp Del Fund Bond Fee Fund TCDPChristoval Water Project Judicial Efficiency Fund Juvenile Facility Startup Post Adjud Juv Detention Fac TX Juvenile Probation Comm Juvenile Probationmiddot TGC

074 075 076 077 078 079 080 081 082 083 084 085 086

116610 317643 576104 159778

15552 151284

1752 130068 869224

14527797 54382142 3803702

358386

1415502 422048

474996 317643 576104

1575280 437600 151284

1752 130068 869224

14527797 54382142 3803702

Juv Prob Comm Corrections Child Trust Account Progressive Sanctionsmiddot Coke Progressive Sanctions shy Regional Juvenile Probationmiddot Coke Comm Corrections Assistance Non-Residential Program EFTPSPayroll Tax Clearing Fund Payroll Fund Court at Law Excess St Splmnt LEOSE Training Fund-Sheriff Child Restraint State Fee Fund

087 088 089 090 091 092 093 094 095 096 097 098

6486893 356500

3808451 3104372 2064188 3912162 938590

362665 76539

112364 432241

1673043

6486893 356500

3808451 3104372 2064188 3912162 938590

362665 76539

1785407 432241

Cert of Obligation 1998 -I amp S Tax Anticipation Notes -I amp S Constable Prct 1 Leose Tmg Fund Constable Prct 2 Leose Trng Fund Constable Prct 3 Leose Trng Fund Constable Prct 4 Leose Trng Fund Court Transaction Fee JP Courts

099 101 102 103 104 105 106

11532688 558952 190366

68144 319401 350437

94293 2415375

30012128 5733

41544816 564685 190366

68144 319401 350437

2509668 Gates Training Lab Grant Gates Public Internet Access Grant

107 108

TCOMI Juvenile Deferred Processing Fees Co Judge Excess Contributions Loanstar Library Grant Trollinger Fund Loanstar Library Grant Trollinger Fund

109 110 111 201 202 301 401

2684102 245552

81329 428497

10005 134208

2684102 245552

81329 428497

10005 134208

Total All Funds $ 213087256 $ 149336207 $ 534991502 $ 412848361 $ 1310263326

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 2 of 56

VOl 74PtGE 438

010

020

030

040

050

060

~--------------------------------------------------------------~

TOM GREEN COUNTY

COMBINED STATEMENT OF OPERATING CASH FLOWSmiddot All FUNDS For the Month Ended June 3D 2002

Cash CC MBIA Cash CC MBIA

amp Funds Mgmt Disbursemiddot Cash Flow amp Funds Mgmt

Fund 6102 Receipts ments fm Security 63002 General Fund 001 $ 644814471 $ 119547036 $ 169584690 $ $ 594776817 Road ampBridge Prcts 1 amp 3 005 56797369 3689375 8825759 51660985 Road ampBridge Prcts 2 amp 4 006 71528939 3771341 8265802 67034478 CHECmiddotShannonESFI 007 30000 30000 Employee Self-Funded Ins 008 124076 855977 118979 861074 Cafeteria Plan Trust 009 146310 582621 372078 356853 County Law Library 7710276 572301 524714 7757863 CafeteriaJZesch ampPickett 011 250000 250000 Justice Court Technology Fund 012 2108019 347356 2455375 LibraryHughes 014 46624396 71678 161000 46535074 Library Donations Fund 015 5792987 22243 19000 5796230 Records MgUDistrict Clerk 017 991987 134940 000 1126927 Courthouse SecurityCounty Crts 018 16050240 603137 81904 16571473 Records MgUCounty Clerk 019 724589 250504 000 975093 Library Miscellaneous 4152415 377912 204086 4326241 CIP Donations 021 573823 112235 686058 Bates 022 8355316 12561 13326 8354551 Cert of Obligation 1992 shy IampS 023 (396349) 983754 587405 Cert of Obligation 1993 shy IampS 024 122752 191454 314206 General Land Purchase 025 1002335 1524 1003859 Cert of Obligation 1993A IampS 028 31922 49325 81247 County Clerk Preservation 1718070 866362 814319 1770113 Uninsured Motorist Coverage 031 689430 1037 690467 Criminal Justice Planning Fund 035 8864 6527 15391 Financial Responsibility Fund 036 7500 7500 Compo Rehabilitation Fund 037 4919 1929 6848 Wastewater Treatment Fund 038 100382 15000 17000 98382 Cert of Obligation 1994 middotIampS 039 812597 315692 1128289 LEOALEOSE 1030 548 1578 Breath Alcohol Testing 041 5773 368 6141 Law Enforcement Mgmt Institute 042 529 300 829 Misdemeanor Court Costs 043 2228 1273 3501 Gen Ob 1994 Refunding Bonds 044 (921218) 1544084 622866 County Attomey Fee 045 3027638 308360 914832 2421166 LEOCE 046 1932 443 2375 Juror Donations 047 Election Contract Service 048 (485190) 1764294 55007 1224097 Judicial EducationCounty Judge 049 106064 16082 5000 117146 51 st District Attorney Fee 789107 111421 6333 894195 Lateral Road 051 1902389 7990 1910379 51 st DA Special Forfeiture Acct 052 1027903 233 27326 1000810 Cert of Obligation Series 1995 053 147807423 263751 28850665 119220509 Cert of Obligation 1995 - I amp S 054 752008 167360 919368 119th District Atty Fee Acct 055 542316 52316 6333 588299 119th DADPS Forfeiture Acet 057 294683 067 294750 119th DA Special Forfeiture Ace 058 1158809 251321 41327 1368803 Park Donations Fund 059 4893 021 4914 Compo to Victims of Crime Act 3731444 1946555 5677999 OJpnoeal Law Enf Block Grant 061 355580 600 356180 AICCHAP Program 062 3824382 900000 1513095 3211287 TAIP CSCD 063 8847989 164279 6852746 2159522 Diversion Target Program CCRC 064 1946876 500000 631299 1815577 Comm Supervision ampCorrections 065 24261280 889803 18863223 6287860 CRTC 066 37116107 1418572 10890975 27643704 Community Corrections Prog 067 9769835 2923406 6846429

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 3 of 56

VOL 74rAliE 439

tr t JIM d

TOM GREEN COUNTY COMBINED STATEMENT OF OPERATING CASH FLOWS - ALL FUNDS

For the Month Ended June 30 2002

Cash CC MBIA Cash CC MBIA

amp Funds Mgmt Disburse- Cash Flow amp Funds Mgmt

Fund 6102 Receipts ments fm Security 630102

Arrest Fees 068 641565 342347 983912 Justice Education Fees 070 412522 214574 627096 State ampMunicipal Fees 071 2447866 1523311 940353 3030824 Consolidated Court Costs 072 4395739 2289098 6684837 Graffiti Eradication Fund 073 34412 145 34557 Time Payment Fund 074 471950 474996 471950 474996 Veterans Service 075 454417 21590 158364 317643 Employee Enrichment Fund 076 564621 11483 576104 Fugitive Apprehension Fund 077 1036900 538380 1575280 Indigent Legal Services Fund 078 301800 135800 437600 Juvenile Crime ampDelinquency Fund 079 99427 51857 151284 Bond Fee Fund 080 699 1053 1752 TCDPChristoval Water Project 081 84587 45481 130068 Judicial Efficiency Fund 082 818664 50560 869224 Juvenile Facility Startup 083 Post Adjud Juv Detention Fac 084 15150425 10507796 11130424 14527797 TX Juvenile Probation Comm 085 50708204 5190957 1517019 54382142 Juvenile Probation shy TGC 086 2933438 3073142 2202878 3803702 Juv Prob Comm Corrections 087 6635952 3068979 3218038 6486893 Child Trust Account 088 199950 156550 356500 Progressive Sanctions shy Coke 089 3525954 583753 301256 3808451 Progressive Sanctions shy Regional 090 3103626 746 3104372 Juvenile Probation shy Coke 091 2465590 9241 410643 2064188 Comm Corrections Assistance 092 4851916 321048 1260802 3912162 Non-Residential Program 093 991199 381 52990 938590 EFTPSPayroll Tax Clearing Fund 094 Payroll Fund 095 477382 15741 130458 362665 Court at Law Excess St Splmnt 096 76219 320 76539 LEOSE Training Fund-Sheriff 097 1778766 6641 000 1785407 Child Restraint State Fee Fund 098 339216 93025 432241 Cert of Obligation 1998 -I ampS 099 39714855 1829961 41544816 Tax Anticipation Notes -I ampS 101 405591 159094 564685 Constable Pret 1Leose Tmg Fund 102 189570 796 190366 Constable Prct2 Leose Trng Fund 103 67859 285 68144 Constable Prct3 Leose Trng Fund 104 234182 85219 319401 Constable Prct 4 Leose Trng Fund 105 348911 1466 350437 Court Transaction Fee JP Courts 106 2321677 187991 (000) 2509668 Gates Training Lab Grant 107 Gates Public Intemet Access Grant 108 TCOMI 109 2831023 900000 1046921 2684102 Juvenile Deferred Processing Fees 110 213506 32046 245552 Co Judge Excess Contributions 111 131670 639 50980 81329 Loanstar Library Grant 201 1186089 4982 762574 428497 Trollinger Fund 202 Courthouse Landscaping 301 10000 005 10005 Sheriff Forfeiture Fund 401 134208 134208 Total All Funds $ 1269407444 $ 175759549 $ 284239874 $ $ 1160927119

JUN02 MRxls Prepared by the Tom Green County Audiiors Office Page 4 of 56

VOL 7 4 PlGE 440

TOM GREEN COUNTY INVESTMENT HOLDINGS

as of June 30 2002

Monthly Activity Book Value balance as of June 1 2002 $ 149336207 -$shy

FY02 Investment Accretion Investments Purchased

(T -bills and short-term notes) Investments Matured and Redeemed

(T-bills and short-term notes) Book Value balance as of June 302002

Gain(Loss) Net Effect Change in Monthly Interest Accrued

Book Value Market Value of Mkt Value and Market Value Interest Earned Interest FUND 63002 63002 Accrued Interest MAYmiddotgtJUN Received to Date Earned 001 General

9128275A6 treas 5164

$ 99336207 $ 103484375 $ 4148168 $ 515625 $ $ 14404577 $ 1771409

312924600 fhlmc 446

50000000 50165000 165000 50000 792889

TOTAL $ 149336207 $ 153649375 $ 4313168 $ 565625 $ $ 14404577 $ 2564298

ltNOTEgt Interest Earned to Date reflects the Accrued Interest paid at purchase + any Interest Received to date +Accretion to date Includes FY99 - FY01 investment accretion for 9128275A6

JUN02xls Securities Prepared by the Tom Green County Auditors Office Page 5 of 56

VOL 4PAGE 44 J

b d

TOM GREEN COUNTY BONDED INDEBTEDNESS

as of June 30 2002

Monthly Activity Bonded Indebtedness balance as of June 1 2002 $ 1973500000

Proceeds from Contractual Obligations Proceeds from Bond Refunding Debt Issue

Bonded Indebtedness Principal Paydown --_-~-----_ Bonded Indebtedness balance as of June 30 -- - - - - - - - - - -shy

FY02 FY02 FY02 FY02 Indebtedness Original Administration Principal Payment Interest Payment Total Debt as of

FUND Indebtedness Costs Januarymiddot02 January-02 Cost 6130102

023 92 Certificate of Obligation $900000000 $37500 $40000000 $1079998 $41117498 $000

024 93 Certificate of Obligation 150000000 37500 7500000 393750 7931250 7500000

028 93A Certificate of Obligation 79000000 37500 1500000 40875 1578375

039 94 Certificate of Obligation 260000000 37500 11000000 1191750 12229250 36500000

044 94 General Obligation Refunding 384000000 37500 69500000 1650625 71188125

054 95 Certificate of Obligation 800000000 37500 2500000 756250 3293750 27500000

099 98 General Obligation Refunding 1888500000 37500 12000000 41437125 53474625 1876500000

101 Tax Anticipation Notes 47500000 37500 7500000 677375 8214875 25500000

Grand Total $4509000000 $300000 $151500000 $47227748 $199027748 $1973500000

INVJUN02xls Indebtedness Prepared by the Tom Green County Auditors Office Page 6 of 56

VOL 7 4 PAGE 442 ~

TOM GREEN COUNTY JAIL CONSTRUCTION PROJECTED EXPENDITURES AND FUNDS AVAILABILITY

as of June 30 2002

Funds Available as of June 302002 $ 119220509

Estimated Remaining Expenditures

Phase I Construction $ (23592610) Phase II Construction 66384935 Phase III Plumbing 12000000 Furniture and Fixtures for Jail amp Courtrooms 7577367 Architects and Construction Managers (25420433) Courtrooms in Detention Facility (Including Architect Fees) 24535121

Plumbing Rehabilitation

Property Acquisitions (14100)

Dr Rountrees Parking Lot (114250)

Juvenile Justice Expansion (Roof)

Contingency 5534755

Total Estimated Expenditures (66890785)

Total Projected Available Funds $ 52329724

ltNOTEgt Fund 053 is the only fund containing Construction Funds The breakdown of funds available is shown on page 14 Combined Statement of Receipts and Disbursements - All Funds Fund 053

This schedule summarizes projected expenditures for jail and juvenile detention construction projects It also projects the total of all funds available for these projects Expenditure amounts were estimated based upon a schedule received from Judge Mike Brown as well as discussions with Judge Brown Per Judge Brown his schedule was completed based on discussions with George Morris of Templeton Construction

INVJUN02xls Availability Summary Prepared by the Tom Green County Auditors Office Page 7 of 56

VOL 74PAGE 443

b bull bull = rt

TOM GREEN COUNTY CONSTRUCTION PAYMENT SCHEDULE

June 30 2002

Month

Projected Jail Construction Expenditures

Projected Juv Det Expansion Expenditures

Actual Monthly Interest

Projected Funds Available for Construction

FY 2002 Oct 45701444 848195 258057412 Nov 20736358 706573 238027627 Dec 13884265 458349 224601711 Jan 4451352 446246 220596605 Feb 12674884 400785 208322506 Mar 19461841 334102 189194767 Apr 12117696 189395 177266466 May 29722044 263001 147807423 Jun 28820974 234060 119220509 Jul 13378157 105842352

Aug 13378157 92464195 Se~ 13378157 79086038

FY 2003 Oct 13378157 65707881 Nov 6689079 59018803 Dec 6689079 52329724

This schedule summarizes projected expenditures for jail and juvenile detention construction projects It also estimates the total of all funds available for these projects as of the end of each month listed

INVJUN02xls Payment Summary Prepared by the Tom Green County Auditors Office Page 8 of 56

VOL I 4PhGE 44lt1

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page

Prell Mo Balance bullbullbullbull Receipts Disbursements Closing Balance GENERAL FUND

001-000-1010 CASH $ 7935487 $ 171573215 $ 171254690 $ 8254012 001-000-1318 - CREDIT CARD CLEARING 000 6000 6000 000 001-000-1512 - SECURITIES 149336207 149336207 001-0001515 - MBIA 361282545 2258000 53000000 310540545 001-000-1516 - FUNDS MANAGEMENT 275596439 385821 275982260

--------shy - - ---------shy ---------shy ---shy _- -

Total GENERAL FUND $ 794150678 $ 174223036 $ 224260690 $ 744113024

BENEFIT PLANNERSESFI 004-000-1010 - CASH $ 000 $ $ $ 000

----_ ------_ - -_ Total BENEFIT PLANNERSESFI $ 000 $ 000 $ 000 $ 000

ROAD ampBRIDGE PRECINCT 1 amp3 005-000-1010 - CASH $ 44818_43 $ 4270549 $ 8825759 $ -73367 005-000-1515 - MBIA 52315526 68826 650000 51734352 005-000-1516 - FUNDS MANAGEMENT 000 000

---shy --------shy -----------shy ----------shy - --------shy

Total ROAD ampBRIDGE PRECINCT 1 amp3 $ 56797369 $ 4339375 $ 9475759 $ 51660985

ROAD ampBRIDGE PRECINCT 2 amp4 006-000-1010 - CASH $ 2522532 $ 5587608 $ 8265802 $ -155662 006-000-1515 MBIA 69006407 93733 1910000 67190140 006-000-1516 - FUNDS MANAGEMENT 000 000

-----------shy -------------shy - - - --------shy _-------shy

Total ROAD amp BRIDGE PRECINCT 2 amp4 $ 71528939 $ 5681341 $ 10175802 $ 67034478

CHEC_SHANNONESFI 007-000-1010 - CASH $ 30000 $ 120052 $ 120052 $ 30000

----_ ------_ _---_ Total CHEC_SHANNONESFI $ 30000 $ 120052 $ 120052 $ 30000

EMPLOYEE SELF FUNDED INSURANCE 008-000-1010 - CASH $ 124076 $ 855977 $ 118979 $ 861074

---shy _----shy -----_ _--shy ------shy shy -----shyTotal EMPLOYEE SELF FUNDED INSURANCE $ 124076 $ 855977 $ 118979 $ 861074

CAFETERIA PLAN TRUST 009-000-1010 - CASH $ 146310 $ 582621 $ 372078 $ 356853

----------shy _-------- - ------shy _ - -----shy

Total CAFETERIA PLAN TRUST $ 146310 $ 582621 $ 372078 $ 356853

COUNTY LAW LIBRARY 010-000-1010 CASH $ 108740 $ 811917 $ 824714 $ 95943 010-000-1515 MBIA 1905380 302410 250000 1957790 010-000-1516 FUNDS MANAGEMENT 5696156 7974 5704130

_----------shy --shy _ _---shy -----_ _----shyTotal COUNTY LAW LIBRARY $ 7710276 $ 1122301 $ 1074714 $ 7757863

CAFETERIAZP 011-000-1010 CASH $ 250000 $ 354824 $ 354824 $ 250000

Prepared by the Tom Green County Auditors Office Page 9 of 56

VOL 74PMiE 445

h I 7 zt

bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page 2

Prey Mo Balance Receipts Disbursements Closing Balance

Total CAFETERIAZP $ 250000 $ 354824 $ 354824 $ 250000

JUSTICE COURT TECHNOLOGY FUND 012-000-1010 - CASH $ 2108019 $ 347356 $ 2300000 $ 155375 012-000-1515 MBIA 000 2300000 2300000

Total JUSTICE COURT TECHNOLOGY FUND $ 2108019 $ 2647356 $ 2300000 $ 2455375

LIBRARYHUGHES SETTLEMENT 014-000-1010 - CASH $ 271723 $ 6782 $ 261000 $ 17505 014-000-1515 - MBIA 52696 100079 152775 014-000-1516 FUNDS MANAGEMENT 46299977 64817 46364794

Total LIBRARYHUGHES SETTLEMENT $ 46624396 $ 171678 $ 261000 $ 46535074

LIBRARY DONATIONS FUND 015-000-1010 - CASH $ 1153021 $ 21095 $ 1119000 $ 55116 015-000-1515 - MBIA 4639966 1101148 5741114

Total LIBRARY DONATIONS FUND $ 5792987 $ 1122243 $ 1119000 $ 5796230

COURTHOUSE SECURITYDISTRICT COURTS 016-000-1010 - CASH $ 000 $ $ $ 000

Total COURTHOUSE SECURITYDISTRICT COURTS $ 000 $ 000 $ 000 $ 000

RECORDS MGTDISTRICT COURTS 017-000-1010 - CASH $ 3033 $ 133100 $ 100000 $ 36133 017-000-1515 - MBIA 988954 101840 1090794

Total RECORDS MGTDISTRICT COURTS $ 991987 $ 234940 $ 100000 $ 1126927

COURTHOUSE SECURITY 018-000-1010 - CASH $ 87737 $ 580313 $ 481904 $ 186146 018-000-1515 - MBIA 15962503 422824 16385327

Total COURTHOUSE SECURITY $ 16050240 $ 1003137 $ 481904 $ 16571473

RECORDS MANAGEMENTCO CLERK 019-000-1010 - CASH $ 75238 $ 250257 $ 220000 $ 105495 019-000-1515 - MBIA 649351 220247 869598

Total RECORDS MANAGEMENTCO CLERK $ 724589 $ 470504 $ 220000 $ 975093

LIBRARY MISCELLANEOUS FUND 020-000-1010 - CASH $ 121421 $ 372330 $ 404086 $ 89665 020-000-1515 - MBIA 4030994 205582 4236576

Total LIBRARY MISCELLANEOUS FUND $ 4152415 $ 577912 $ 404086 $ 4326241

Prepared by the Tom Green County Auditors Office Page 10 of 56

VOL 74 Ph[E 446

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U l E 153351 02 JUl 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 - June 30 - ALL 2002

Funds Page 3

CIP DONATIONS 021-000-1010 - CASH

Prey Mo BaLance

$ 573823

bullbullbullReceipts

$ 112235

Disbursements

$

CLosing BaLance

$ 686058

TotaL CIP DONATIONS $ 573823 $ 112235 $ 000 $ 686058

TGC BATES FUND 022-000-1010 - CASH 022-000-1515 - MBIA 022-000-1516 - FUNDS MANAGEMENT

TotaL TGC BATES FUND

$

-$

78616 300644

7976056 _ --shy

8355316

$ 1235 160

11166 _ $ 12561

$

$

13326

13326

$

$

66525 300804

7987222

8354551

CERT OBlIG SERIES1992I amp S 023-000-1010 - CASH 023-000-1516 - FUNDS MANAGEMENT

TotaL CERT OBlIG SERIES1992I ampS

$ -403383 7034

_---------shy$ -396349

$ 983745 009

----------shy

$ 983754

$

- _----------shy$ 000

$ 580362 7043

------------shy

$ 587405

CERT OBlIG SERIES19931 amp S 024-000-1010 - CASH 024-000-1516 - FUNDS MANAGEMENT

TotaL CERT OBllG SERIES19931 ampS

$ 112593 10159

_----_ -shy $ 122752

$ 191441 013

_---------- $ 191454

$

_-------

$ 000

$ 304034 101 72

_--_ ------shy

$ 314206

GENERAL lAND PURCHASE FUND 025-000-1010 - CASH 025-000-1515 - MBIA

TotaL GENERAL lAND PURCHASE fUND

$ 10533 991802

_-------- $ 1002335

$ 044 1480

--------shy

$ 1524

$

----------shy

$ 0_00

$ 10577 993282

------_ -

$ 1003859

GEN OBllG BOND1994CONSTRUCTION 026-000-1010 - CASH

FUND $ 000 $ $ $ 000

TotaL GEN OBllG BOND1994CONSTRUCTION FUND $ 000 $ 000 $ 000 $ 000

DISASTER RELEIF 027-000-1010

GRANTTCDP - CASH $ 000 $ $ $ 000

TotaL DISASTER RELEIf GRANTTCDP $ 000 $ 000 $ 000 $ 000

CERT OBLIG SERIES1993A 028-000-1010 - CASH 028-000-1516 - FUNDS MANAGEMENT

$ 27904 4018

$ 49320 005

$ $ 77224 4023

Total CERT OBLIG SERIES1993A $ 31922 $ 49325 $ 000 $ 81247

CERT OBLIG SERIES1993CONSTRUCTION 029-000-1010 - CASH $ 000 $ $ $ 000

Total CERT DBLIG SERIES1993CONSTRUCTION $ 000 $ 000 $ 000 $ 000

Prepared by the Tom Green County Auditors Office Page 11 of 56

VOL 74 PAliE 447

b as d

--

Tom Green Auditor 8 U D GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 June 30 - All 2002

Funds Page 4

COUNTY CLERK PRESERVATION 030-000-1010 - CASH 030-000-1515 - M8IA

Prey Mo Balance

$ 115924 1602146

Receipts

$ 866282 080

bull Disbursements

$ 814319

Closing Balance

$ 167887 1602226

Total COUNTY CLERK PRESERVATION $ 1718070 $ 866362 $ 814319 $ 1770113

UNINSURED MOTORIST COVERAGE 031-000-1010 - CASH 031-000-1515 - MBIA

$ 3079 686351

$ 013 1024

$ $ 3092 687375

Total UNINSURED MOTORIST COVERAGE $ 689430 $ 1037 $ 000 $ 690467

BONDWARRANTFEE ampCIVIL 032-000-1010 - CASH $ 000 $ $ $ 000

Total 80NDWARRANTFEE ampCIVIL $ 000 $ 000 $ 000 $ 000

CERT OBLIG SERIES1992CONSTRUCTION 034-000-1010 - CASH $ 000 $ $ $ 000

Total CERT OBLIG SERIES1992CONSTRUCTION $ 000 $ 000 $ 000 $ 000

CRIMINAL JUSTICE PLANNING 035-000-1010 - CASH

FUND $ 8864 $ 6527 $ $ 15391

Total CRIMINAL JUSTICE PLANNING FUND $ 8864 $ 6527 $ 000 $ 15391

FINANCIAL RESPONSIBILITY 036-000-1010 - CASH $ 7500 $ $ $ 7500

Total FINANCIAL RESPONSI8ILITY $ 7500 $ 000 $ 000 $ 7500

COMPREHENSIVE REHABILITATION 037-000-1010 - CASH $ 4919 $ 1929 $ $ 6848

Total COMPREHENSIVE REHABILITATION $ 4919 $ 1929 $ 000 $ 6848

WASTEWATER TREATMENT 038-000-1010 - CASH $ 100382 $ 15000 $ 17000 $ 98382

Total WASTEWATER TREATMENT $ 100382 $ 15000 $ 17000 $ 98382

CERT OF OBLIGATION19941 ampS 039-000-1010 - CASH 039-000-1516 - FUNDS MANAGEMENT

$ 810791 1806

$ 315690 500002

$ 500000 $ 626481 501808

Total CERT OF OBLIGATION19941 amp S $ 812597 $ 815692 $ 500000 $ 1128289

LEOA 040-000-1010 - CASH $ 1030 $ 548 $ $ 1578

Prepared by the Tom Green County Auditors Office Page 12 of 56

VOL 74 PAGE 448

5

r------------------------------------------

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page

Prey Mo Balance bullbullbull Receipts bull Disbursements Closing Balance

Total LEOA $ 1030 $ 548 $ 000 $ 1578

BREATH ALCOHOL TESTING 041-000-1010 - CASH $ 5773 $ 368 $ $ 6141

Total BREATH ALCOHOL TESTING $ 5773 $ 368 $ 000 $ 6141

LAW ENFORCEMENT MANAGEMENT 042-000-1010 - CASH $ 529 $ 300 $ $ 829

Total LAW ENFORCEMENT MANAGEMENT $ 529 $ 300 $ 000 $ 829

MISDEMEANOR COURT COSTS 043-000-1010 - CASH $ 2228 $ 1273 $ $ 3501

Total MISDEMEANOR COURT COSTS $ 2228 $ 1273 $ 000 $ 3501

GENERAL OBLIGATION REFUNDING BONDS19941 044-000-1010 - CASH 044-000-1516 - FUNDS MANAGEMENT

ampS $ -931966

10748 $ 1544070

014 $ $ 612104

10762

Total GENERAL OBLIGATION REFUNDING BONDS19941 ampS $ -921218 $ 1544084 $ 000 $ 622866

COUNTY ATTORNEY 045-000-1010

FEE ACCOUNT - CASH $ 3027638 $ 308360 $ 914832 $ 2421166

Total COUNTY ATTORNEY FEE ACCOUNT $ 3027638 $ 308360 $ 914832 $ 2421166

lEOCE 046-000-1010 - CASH $ 1932 $ 443 $ $ 2375

Total LEOCE $ 1932 $ 443 $ 000 $ 2375

JUROR DONATIONS 047-000-1010 - CASH $ 000 $ $ $ 000

Total JUROR DONATIONS $ 000 $ 000 $ 000 $ 000

ELECTION CONTRACT SERVICE 048-000-1010 - CASH $ -485190 $ 1764294 $ 55007 $ 1224097

Total ELECTION CONTRACT SERVICE $ -485190 $ 1764294 $ 550_07 $ 1224097

JUDICIAL EDUCATIONCOUNTY 049-000-1010 - CASH

JUDGE $ 106064 $ 16082 $ 5000 $ 117146

Total JUDICIAL EDUCATIONCOUNTY JUDGE $ 106064 $ 16082 $ 5000 $ 117146

51ST DISTRICT ATTORNEY 050-000-1010 CASH

FEE $ 789107 $ 111421 $ 6333 $ 894195

Prepared by the Tom Green County Auditors Office Page 13 of 56

VOL 74 PAGE 449

y tbull

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 combined Statement of Receipts and Disbursements All funds

The Software Group Inc for Transactions June 01 2002 June 30 2002 Page 6

Prey Mo Balance bullbullbull Receipts Disbursements Closing Balance

TotaL 51ST DISTRICT ATTORNEY FEE $ 789107 $ 111421 $ 6333 $ 8941 95

LATERAL ROAD FUND 051-000-1010 CASH $ 1902389 $ 7990 $ $ 1910379

TotaL LATERAL ROAD FUND $ 1902389 $ 7990 $ 000 $ 1910379

51ST DA SPC FORFEITURE ACCT 052-000-1010 - CASH $ 1027903 $ 233 $ 27326 $ 1000810

TotaL 51ST OA SPC FORFEITURE ACCT $ 1027903 $ 233 $ 27326 $ 1000810

CERT OBLIG SERIES1995 053-000-1010 CASH $ 5524952 $ 50048396 $ 28850665 $ 26722683 053-000-1512 - SECURITIES 000 000 053-000-1515 - MBIA 96591029 151389 50000000 46742418 053-000-1516 FUNDS MANAGEMENT 45691442 63966 45755408

---------shy -_ -~-----------

Total CERT OBLIG SERIES1995 $ 147807423 $ 50263751 $ 78850665 $ 1 192 205 09

CERT OBLIG SERIES1995I ampS 054-000-1010 - CASH $ 749134 $ 167356 $ 500000 $ 416490 054-000-1516 - fUNDS MANAGEMENT 2874 500004 502878

----------shy --------------

TotaL CERT OBLIG SERIES1995I ampS $ 752008 $ 667360 $ 500000 $ 919368

119TH DISTRICT ATTORNEY FEE 055-000-1010 - CASH $ 542316 $ 52316 $ 6333 $ 588299

-------------shy -- ---shy -----shy

Total 119TH DISTRICT ATTORNEY FEE $ 542316 $ 52316 $ 6333 $ 588299

RANCHERS LAMB 056-000-1010 - CASH $ 000 $ $ $ 000

-----_ _---- _--shy --------------shy _ Total RANCHERS LAMB $ 000 $ 000 $ 000 $ 000

119TH DADPS FORFEITURE ACCT 057-000-1010 - CASH $ 294683 $ 067 $ $ 294750

------------shy __ _-shy ----------shy - - -----_ -Total 119TH DADPS FORFEITURE ACCT $ 294683 $ 067 $ 000 $ 294750

119TH DASPC FORFEITURE ACCT 058-000-1010 - CASH $ 1158809 $ 251321 $ 41327 $ 1368803

Total 119TH DASPC FORFEITURE ACCT $ 1158809 $ 251321 $ 41327 $ 1368803

PARK DONATIONS FUND 059-000-1010 CASH $ 4893 $ 021 $ $ 4914

---------shyTotal PARK DONATIONS FUND $ 4893 $ 021 $ 000 $ 4914

Prepared by the Tom Green County Auditors Office Page 14 of 56

7 4 PA[iE 450VOL

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002

Prey Mo Balance bullbull Receipts CVCA

060-000-1010 - CASH 060-000-1515 - MBIA

Total CVCA

OJPLOCAL LAW ENFORCEMENT BLOCK GRANT 061-000-1010 - CASH 061-000-1515 - MBIA

Total OJPLOCAL LAW ENFORCEMENT BLOCK GRANT

AICCHAP PROGRAM 062-000-1010 - CASH

Total AICCHAP PROGRAM

TAIP GRANTCSCD 063-0001010 - CASH

Total TAIP GRANTCSCD

DIVERSION TARGET PROGRAM 064-000-1010 - CASH

Total DIVERSION TARGET PROGRAM

COMMUNITY SUPERVISION ampCORRECTIONS 065-000-1010 - CASH

Total COMMUNITY SUPERVISION ampCORRECTIONS

COURT RESIDENTIAL TREATMENT 066-000-1010 - CASH

Total COURT RESIDENTIAL TREATMENT

COMMUNITY CORRECTIONS PROGRAM 067-0001010 - CASH

Total COMMUNITY CORRECTIONS PROGRAM

ARREST FEES ACCOUNT 068-000-1010 - CASH 068-000-1515 - MBIA

Total ARREST FEES ACCOUNT

TRAFFIC LAW FAILURE TO APPEAR FUND 069-000-1010 - CASH

$ 218242 $

3513202

$ 3731444 $

$ 25514 $

330066

$ 355580 $

$ 3824382 $

$ 3824382 $

$ 8847989 $

$ 8847989 $

$ 1946876 $

$ 1946876 $

$ 24261280 $

$ 24261280 $

$ 37116107 $

$ 37116107 $

$ 9769835 $

$ 9769835 $

$ 46910 $

594655

$ 641565 $

$ 000 $

1946555 1800000

3746555

107 493

600

900000

900000

164279

164279

500000

500000

889803

889803

1418572

1418572

000

342347 300000

642347

153351 02 JUL 2002

Page 7

bull Disbursements Closing Balance

$ 1800000 $ 364797 5313202

$ 1800000 $ 5677999

$ $ 25621 330559

$ 000 $ 356180

$ 1513095 $ 3211287

$ 1513095 $ 3211287

$ 6852746 $ 2159522

$ 6852746 $ 2159522

$ 631299 $ 1815577

$ 631299 $ 1815577

$ 18863223 $ 6287860

$ 18863223 $ 6287860

$ 10890975 $ 27643704

$ 10890975 $ 27643704

$ 2923406 $ 6846429

$ 2923406 $ 6846429

$ 300000 $ 89257 894655

$ 300000 $ 983912

$ $ 000

Prepared by the Tom Green County Auditors Office Page 15 of 56

VOl 7 4 PAliE 451

h bull rbull wI

--II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page 8

Prey Mo Balance bullbullbull Receipts bull Disbursements Closing Balance

Total TRAFFIC LAW FAILURE TO APPEAR FUND $ 000 $ 000 $ 000 $ 000

JUSTICE EDUCATION FEES 070-000-1010 - CASH $ 26334 $ 214574 $ 180000 $ 60908 070-000-1515 - MBIA 386188 180000 566188

Total JUSTICE EDUCATION FEES $ 412522 $ 394574 $ 180000 $ 627096

STATE ampMUNICIPAL FEES 071-000-1010 - CASH $ 191047 $ 1523311 $ 1540353 $ 174005 071-000-1515 - MalA 2256819 600000 2856819

Total STATE ampMUNICIPAL FEES $ 2447866 $ 2123311 $ 1540353 $ 3030824

CONSOLIDATED COURT COSTS 072-000-1010 - CASH $ 225130 $ 2289098 $ 2050000 $ 464228 072-000-1515 - MalA 4170609 2050000 6220609

Total CONSOLIDATED COURT COSTS $ 4395739 $ 4339098 $ 2050000 $ 6684837

GRAFFITI ERADICATION FUND 073-000-1010 - CASH $ 34412 $ 145 $ $ 34557

Total GRAFFITI ERADICATION FUND $ 34412 $ 145 $ 000 $ 34557

TIME PAYMENT FUND 074-000-1010 - CASH $ 103564 $ 594996 $ 581950 $ 116610 074-000-1515 - MalA 368386 110000 120000 358386

Total TIME PAYMENT FUND $ 471950 $ 704996 $ 701950 $ 474996

VETERANS SERVICE FUND 075-000-1010 - CASH $ 454417 $ 21590 $ 158364 $ 317643

Total VETERANS SERVICE FUND $ 454417 $ 21590 $ 158364 $ 317643

EMPLOYEE ENRICHMENT FUND 076-000-1010 - CASH $ 564621 $ 11483 $ $ 5761 04

Total EMPLOYEE ENRICHMENT FUND $ 564621 $ 11483 $ 000 $ 576104

FUGITIVE APPREHENSION FUND 077-000-1010 - CASH $ 121398 $ 538380 $ 500000 $ 159778 077-000-1515 - MBIA 915502 500000 1415502

Total FUGITIVE APPREHENSION FUND $ 1036900 $ 1038380 $ 500000 $ 1575280

INDIGENT LEGAL SERVICES FUND 078-000-1010 - CASH $ 19752 $ 135800 $ 140000 $ 15552 078-000-1515 - MBIA 282048 140000 422048

Prepared by the Tom Green County Auditors Office Page 16 of 56

VOL 14 PAGE 452

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 - June 30 All

2002 Funds

Page 9

Prey Mo Balance bullbullbullbullbull Receipts Disbursements Closing Balance

Total INDIGENT LEGAL SERVICES FUND $ 301800 $ 275800 $ 140000 $ 437600

JUVENILE CRIME ampDELINQUENCY 079-000-1010 CASH 079-000-1515 MBIA

FUND $ 99427

000 $ 51857 $ $ 151284

000

Total JUVENILE CRIME amp DELINQUENCY FUND $ 99427 $ 51857 $ 000 $ 151284

BONO FEE FUND 080000-1010 - CASH $ 699 $ 1053 $ $ 1752

Total BOND FEE FUND $ 699 $ 1053 $ 000 $ 1752

CORRECTIONAL MANAGEMENT 081middot000middot1010 - CASH

INSTITUTE $ 84587 $ 45481 $ $ 30068

Total CORRECTIONAL MANAGEMENT INSTITUTE $ 84587 $ 45481 $ 000 $ 130068

JUDICIAL EFFICIENCY 082-000-1010 - CASH $ 818664 $ 50560 $ $ 869224

Total JUDICIAL EFFICIENCY $ 818664 $ 50560 $ 000 $ 869224

JUVENILE FACILITY 083-000-1010 - CASH $ 000 $ $ $ 000

Total JUVENILE FACILITY $ 000 $ 000 $ 000 $ 000

JUV DETENTION FACILITY 084-000-1010 - CASH $ 15150425 $ 10507796 $ 11130424 $ 14527797

Total JUV DETENTION FACILITY $ 15150425 $ 10507796 $ 11130424 $ 14527797

TX JUV PROBATION COMM 085-000-1010 - CASH $ 50708204 $ 5190957 $ 1517019 $ 54382142

Total TX JUV PROBATION COMM $ 50708204 $ 5190957 $ 1517019 $ 54382142

JUVENILE PROBATIONTGC 086-000-1010 - CASH $ 2933438 $ 3073142 $ 2202878 $ 3803702

Total JUVENILE PROBATIONTGC $ 2933438 $ 3073142 $ 2202878 $ 3803702

JUV PROBATION DISCRETIONARY 087-000-1010 - CASH

FUND $ 6635952 $ 3068979 $ 3218038 $ 6486893

Total JUV PROBATION DISCRETIONARY FUND $ 6635952 $ 3068979 $ 3218038 $ 6486893

CHILD TRUST ACCOUNT 088middot000middot1010 CASH $ 199950 $ 156550 $ $ 356500

Prepared by the Tom Green County Auditors Office Page 17 of 56

VOL 74 PAGE 453

bull u d

--

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page 10

Prey Mo Balance bullReceipts Disbursements Closing Balance

Total CHILO TRUST ACCOUNT $ 199950 $ 156550 $ 000 $ 356500

IN_HOME FAMILY PRESERVATION SVCS 089-000-1010 - CASH $ 3525954 $ 583753 $ 301256 $ 3808451

Total IN_HOME FAMILY PRESERVATION SVCS $ 3525954 $ 583753 $ 301256 $ 3808451

POST ADJ JUVENILE FACILITY 090-000-1010 - CASH $ 3103626 $ 746 $ $ 3104372

Total POST ADJ JUVENILE FACILITY $ 3103626 $ 746 $ 000 $ 3104372

DIST JUVENILE PROBATIONCOKE 091-000-1010 - CASH $ 2465590 $ 9241 $ 410643 $ 2064188

Total DIST JUVENILE PROBATIONCOKE $ 2465590 $ 9241 $ 410643 $ 2064188

COMMUNITY CORRECTIONS ASSIST 092-000-1010 - CASH $ 4851916 $ 321048 $ 1260802 $ 3912162

00 _____ _____ ~_~ - -_ _-- Total COMMUNITY CORRECTIONS ASSIST $ 4851916 $ 321048 $ 1260802 $ 3912162

NON RESIDENTIAL PROGRAM 093-000-1010 - CASH $ 991199 $ 381 $ 52990 $ 938590

-- ------ -----_ ------ ------ ---- - ------shyTotal NON RESIDENTIAL PROGRAM $ 991199 $ 381 $ 52990 $ 938590

EFTPSPAYROLL TAX CLEARING 094-000-1010 - CASH $ 000 $ 28200460 $ 28200460 $ 000

---_ --- ----- --- ---- shyTotal EFTPSPAYROLL TAX CLEARING $ 000 $ 28200460 $ 28200460 $ 000

PAYROLL FUND 095-000-1010 - CASH $ 477382 $ 151677469 $ 151792186 $ 362665

---- Total PAYROLL FUND $ 477382 $ 151677469 $ 151792186 $ 362665

COURT AT LAY_EXCESS STATE SUPPLEMENT 096-000-1010 CASH $ 76219 $ 320 $ $ 76539

---- --- _ ----

Total COURT AT LAY_EXCESS STATE SUPPLEMENT $ 76219 $ 320 $ 000 $ 76539

LEOSE TRAINING FUND 097-000-1010 - CASH $ 706601 $ 5763 $ 600000 $ 112364 097-000-1515 - MBIA 1072165 600878 1673043

Total LEOSE TRAINING FUND $ 1778766 $ 606641 $ 600000 $ 1785407

CHILD RESTRAINT STATE FEE FUND 098-000-1010 - CASH $ 339216 $ 93025 $ $ 432241

Prepared by the Tom Green County Auditors Office Page 18 of 56

VOL 74 PAGE 45middot1

Tom Green Auditor BUD GET A R Y A C C 0 U ~ TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page 11

Prey Mo Balance Receipts Disbursements Closing Balance

Total CHILD RESTRAINT STATE FEE FUND $ 339216 $ 93025 $ 000 $ 432241

CERT OF OBLIGATION1998I ampS 099-000-1010 - CASH $ 39702742 $ 1829946 $ 30000000 $ 11532688 099-000-1516 - FUNDS MANAGEMENT 12113 30000015 30012128

Total CERT OF OBLIGATION19981 ampS $ 39714855 $ 31829961 $ 30000000 $ 41544816

TAX ANTICIPATION NOTES 100middot000-1010 - CASH $ 000 $ $ $ 000

Total TAX ANTICIPATION NOTES $ 000 $ 000 $ 000 $ 000

TAX ANTICIPATION NOTE19981 amp S 101-000-1010 - CASH $ 399865 $ 159087 $ $ 558952 101-000-1516 - FUNDS MANAGEMENT 5726 007 5733

Total TAX ANTICIPATION NOTE1998I amp S $ 405591 $ 159094 $ 000 $ 564685

CONSTABLE PRCT 1 LEOSE TRAINING FUND 102-000-1010 - CASH $ 189570 $ 796 $ $ 190366

Total CONSTABLE PRCT 1 LEOSE TRAINING FUND $ 189570 $ 796 $ 000 $ 190366

CONSTABLE PRCT 2 LEOSE TRAINING FUND 103-0001010 - CASH $ 67859 $ 285 $ $ 68144

Total CONSTABLE PRCT 2 LEOSE TRAINING FUND $ 67859 $ 285 $ 000 $ 68144

CONSTABLE PRCT 3 LEOSE TRAINING FUND 104-000-1010 - CASH $ 234182 $ 85219 $ $ 319401

Total CONSTABLE PRCT 3 LEOSE TRAINING fUND $ 234182 $ 85219 $ 000 $ 319401

CONSTABLE PRCT 4 LEOSE TRAINING FUND 105-000-1010 - CASH $ 348971 $ 1466 $ $ 350437

Total CONSTABLE PRCT 4 LEOSE TRAINING FUND $ 348971 $ 1466 $ 000 $ 350437

COURT TRANSACTION FEE FUND JUSTICE COURTS 106-000-1010 CASH $ 109646 $ 184647 $ 200000 $ 94293 106-000-1515 MBIA 2212031 203344 2415375

Total COURT TRANSACTION FEE FUND JUSTICE COURTS $ 2321677 $ 387991 $ 200000 $ 2509668

GATES TRAINING LAB GRANT 107-000-1010 CASH $ 000 $ $ $ 000

Total GATES TRAINING LAB GRANT $ 000 $ 000 $ 000 $ 000

Prepared by the Tom Green County Auditors Office Page 19 of 56

VOL 7 4 PAGE 455

t bull d -

bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 3D 2002 Page 12

Prey Mo Balance Receipts bull Disbursements Closing Balance GATES PUBLIC INTERNET ACCESS GRANT

108-000-1010 - CASH $ 000 $ $ $ 000

Total GATES PUBLIC INTERNET ACCESS GRANT $ 000 $ 000 $ 000 $ 000

TCOMI 109-000-1010 - CASH $ 2831023 $ 900000 $ 1046921 $ 2684102

Total TCOMI $ 28310_23 $ 900000 $ 1046921 $ 26841 02

JUVENILE DEFERRED PROCESSING FEES 110-000-1010 - CASH $ 213506 $ 32046 $ $ 245552

Total JUVENilE DEFERRED PROCESSING FEES $ 213506 $ 32046 $ 000 $ 245552

COUNTY JUDGE EXCESS CONTRIBUTIONS 250016 111-000-1010 - CASH $ 131670 $ 639 $ 50980 $ 81329

Total COUNTY JUDGE EXCESS CONTRIBUTIONS 250016 $ 131670 $ 639 $ 50980 $ 81329

LOANSTAR LIBRARY GRANT 201-000-1010 - CASH $ 1186089 $ 4982 $ 762574 $ 428497

Total LOANSTAR LIBRARY GRANT $ 1186089 $ 4982 $ 762574 $ 428497

TROL 1I NGER FUND 202-000-1010 - CASH $ 000 $ $ $ 000

Total TROLLINGER FUND $ 000 $ 000 $ 000 $ 000

COURTHOUSE LANDSCAPING 301-000-1010 - CASH $ 10000 $ 005 $ $ 10005

Total COURTHOUSE LANDSCAPING $ 10000 $ 005 $ 000 $ 10005

SHERIFF FORFEITURE FUND 401-000-1010 CASH $ 000 $ 134208 $ $ 134208

Total SHERIFF fORFEITURE FUND $ 000 $ 134208 $ 000 $ 134208

TOTALS - ALL FUNDS $ 1418743651 $ 505902613 $ 614382938 $ 1310263326 =============== =============== =============== ===============

Prepared by the Tom Green County Auditors Office Page 20 of 56

VOL 14 PArtE 456

- -- -----_~ _____ ~ __ _M _____ ------~----~--~--------------- -----_- ~- ~-~ -- -~-~----- ----_ -- -- -- --- _-- - -_ _ shy

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page

_ __ _- - - --- - - --- -- - -- ---------- ----- -- -- -- _ - ------~--~---_ ------------ -- -----------shy

Account bullbullbullbullbull _bullbull _bullbull _ bullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3101 CURRENT TAX LEVY 11062266 11062266 14831884 1075659568 948891625 30567032 3 310-3102 DELINQUENT TAXES 140000 140000 4512523 19454660 19233388 -5454660 middot39 310-3191 PENALTY AND INTEREST 107000 107000 3753196 114621 18 8713074 -762118 middot7 320-3201 ALCOHOLIC BEVERAGES 30000 30000 579950 2587550 2240350 412450 14 320-3202 BUSINESS LICENSE AND PERMITS - 500 500 000 000 50000 100 320-3204 BUSINESS LICENSE AND PERMITS - 0 0 100000 200000 middot200000 u 330-3321 GENERAL SALES AND USE TAX 4450000 4450000 39768154 274545735 255412685 170454265 38 330-3327 STATE SHARED REVENUE-STATE SUPP 33900 33900 000 3390000 000 000 0 330-3328 MENTAL HEALTH UNIT 106000 106000 000 5852538 7273351 4747462 45 330-3329 CRISIS INTERVENTION PROGRAM GRA 75178 75178 000 3491799 3447566 4026001 54 330-3330 SAFE ampSOBER STEP PROGRAM 40000 40000 000 2317940 612141 1682060 42 330-3333 FAMILY VIOLENCE INVESTIGATOR 26870 26870 000 1277247 1288310 1409753 52 330-3335 PARENT AID PROGRAM GRANT 28066 28066 000 1544449 1254687 1262151 45 330-3336 SPOUSAL ABUSE VOLUNTEER PROGRAM 42335 42335 000 000 1099741 4233500 100 330-3337 CCl SUPPLEMENT 70000 70000 708218 5956400 5782612 1043600 15 330-3339 TEXAS NARCOTICS CONTROL PROGRAM 56332 56332 1200248 4658548 4584731 974652 17 330-3341 DOMESTIC VIOLENCE PROSECUTION U 80000 80000 000 4060473 3031236 3939527 49 330-3342 STEP PROGRAM REVENUE 0 0 000 000 000 000 330-3346 BINGO TAX 39000 39000 000 2846848 2599298 1053152 27 330-3347 LEOSE FEE 0 0 000 000 609 000 330-3348 CRIME VICTIM FUND 20000 20000 000 906388 919299 1093612 55 330-3349 CSCD FISCAL OFFICER SUPPLEMENT 7200 7200 182935 731740 720000 -11740 -2 330-3350 LEOCE FEES 0 0 000 000 886 000 330-3351 CRIMINAL JUSTICE PLANNING 375 375 000 000 5469 37500 100 330-3352 JUSTICE EDUCATION 2000 2000 000 99003 94785 100997 50 330-3353 MIXED BEVERAGE TAX 160000 160000 000 8089399 7958279 7910601 49 330-3354 FINANCIAL RESPONSIBILITY FUND 100 100 000 -450 2914 10450 105 330-3356 HUDPAYMENT IN LIEU OF TAXES 40000 40000 3157400 3557952 000 442048 11 330-3357 COUNTY JUDGE STATE SUPPLEMENT 10000 10000 000 1000000 434669 000 0 330-3358 TIME PAYMENT 7500 7500 188781 1363817 1641786 -613817 middot82 330-3359 INDIGENT LEGAL SERVICES 850 850 000 39520 41830 45480 54 330-3360 STATE SHARED REVENUE - ADA STAT 0 5803 000 000 580311 100 330-3361 FUGITIVE APPREHENSION FEES 5400 5400 000 255141 248269 284859 53 330-3363 JUVENILE CRIME ampDELINQUENCY FE 300 300 000 23317 12553 6683 22 330-3364 CONSOLIDATED COURT COSTS 28000 28000 000 1048310 1085669 1751690 63 330-3365 EMS CONTRACTSB 102 6000 6000 000 000 000 600000 100 330-3366 TOBACCO SETTLEMENT 61000 61000 000 2396841 14199933 3703159 61 330-3368 TIFB GRANT REIMBURSEMENT 0 0 150000 150000 7005300 -150000 uu 330-3369 AG CHILD SUPPORT REIMBURSEMENT 14000 14000 30227 3331 72 000 1066828 76 330middot3370 STATE ALIEN ASSISTANCE PROGRAM 0 37097 000 3709700 000 000 0 330middot3371 CVCOG EQUIPMENT GRANT 0 0 000 000 000 000 330-3372 FFVPU GRANT 62305 62305 000 2957456 2469817 3273044 53 330-3373 FFVIU GRANT 39200 39200 000 1756134 1576957 2163866 55 330-3374 FFVVA GRANT 46936 46936 000 2227334 1773032 2466266 53 330-3375 JUVENILE ACCOUNTABILITY INCENTI 17304 17304 000 000 612284 1730400 100 330middot3376 VICTIM-UITNESS ASSISTANCE PROGR 39400 39400 000 1910563 599872 2029437 52 330-3380 AG COURT COST REIMBURSEMENT 0 0 1135860 6791070 -6791070 330-3385 STATE SHARED REVENUE - COMMUNIT 0 0 000 50000 -50000

Prepared by the Tom Green County Auditors Office Page 21 of 56

457VOl

$amp dJ II

- shybull bull a

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUl 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 2

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 340-3400 TREASURER - FEES OF OFFICE o o 3000 86000 27020 -86000 340-3401 COUNTY JUDGEPROBATE 2500 2500 19000 186800 122400 63200 25 340-3402 COUNTY JUDGE 100 100 2715 4804 4976 5196 52 340-3403 COUNTY SHERIFF 90000 90000 902736 6448510 5544087 2551490 28 340-3404 COUNTY ATTORNEY 34000 34000 366126 2645510 2302971 754490 22 340-3405 COUNTY CLERK 460000 460000 3939686 35938703 33406364 10061297 22 340-3406 TAX ASSESSORCOLLECTOR FEES 375000 375000 3157365 27937215 27696957 9562785 26 340-3407 DISTRICT CLERK 200000 200000 1180156 8696187 12788755 11303813 57 340-3408 JUSTICE OF THE PEACE 12000 12000 96500 868600 924200 331400 28 340-3409 CONSTABLE 95000 95000 872400 7344251 6978642 2155749 23 340-3411 TAX CERTMOBILE HOME FEES 8000 8000 113400 718600 600200 81400 10 340-3420 FEES OF OFFICE - CO CLK TSRSR o deg 000 28543 28543 340-3421 JURY FEES 4000 4000 42000 268900 305500 131100 33 340-3422 ELECTION REVENUE 1800 1800 14950 2031 73 139553 -231 73 -13 340-3424 OFFICE RENT 6900 6900 1701 15 823755 4435425 133755 middot19 340-3425 CRT REPORTER FEESCNTY CLERK 12000 12000 100500 1018500 954000 181500 15 340-3426 CRT REPORTER FEESDIST CLERK 15000 15000 142500 1185000 1212600 315000 21 340-3427 CITY PRISONER REIMBURSEMENT 175000 175000 323900 5130081 4983520 12369919 71 340-3429 BOND FEES o deg 000 -25000 704 25000 340-3430 COPIER REVENUELIBRARY 17000 17000 114505 1199266 1247318 500734 29 340-3434 IMMIGRATION REIMBSHERIFF 10000 10000 42000 127800 534000 872200 87 340-3436 SHERIFFS ARREST FEES 30000 30000 105116 2095666 2041209 904334 30 340-3437 ARREST WARRANTS 65000 65000 397802 3823518 4996795 2676482 41 340-3438 PARKS 12000 12000 105300 805700 453500 394300 33 340-3440 ATTORNEY FEES 10000 10000 98562 809114 738582 90886 19 340-3441 COMPREHENSIVE REHABILITATION deg o 000 000 1624 000 340-3443 ENVIRONMENTAL CONTROL INSPECTIO 50000 50000 371000 2862500 1603500 2137500 43 340-3445 DUMPGROUND 30000 30000 129700 1304100 1406795 1695900 57 340-3446 JUSTICE CENTER DETENTION SVC 35000 35000 575664 2042400 3307500 1457600 42 340-3448 JP COURT COSTS 20000 20000 236788 1832285 1684539 167715 8 340-3449 DWI VIDEO 8000 8000 66670 465845 549527 334155 42 340-3450 DEF ADJUCATION FEES 30000 30000 208800 2469094 2858029 530906 18 340-3451 JAIL PHONE CONTRACT 80000 80000 981948 6211495 7238548 1788505 22 340-3453 LEMI FEE 10 10 000 000 318 1000 100 340-3457 MISDEMEANOR COURT COSTS 25 25 000 000 1113 2500 100 340-3466 JAIL PHONESHERIFFS OFFICE 70000 70000 690634 4368735 5091097 2631265 38 340-3467 FEDERAL PRISONER HOUSING CONTRA 350000 350000 940800 7778400 372000 27221600 78 340-3474 RECORDS MANAGEMENT o deg 000 000 000 000 340-3476 PRE-AUG97 COURT COST SVC FEE deg deg 000 9068 -9068 340-3477 CMI 10 SVC FEE o deg 000 18939 -18939 360-3601 FINESDISTRICT COURTS 150000 150000 1425270 11695211 10736727 3304789 22 360-3602 CNTY FINEJP COURTS 400000 400000 4604241 34148356 30179586 5851644 15 360-3603 CRTATLAW 200000 200000 1575375 15769225 16428914 4230775 21 360-3604 CRTATLAW 2 200000 200000 1686400 13720384 14297430 6279616 31 360-3605 BOND FORFEITURES 100000 100000 1150025 5092660 8820284 4907340 49 370-3701 DEPOSITORY INTEREST 12500 12500 278583 3205962 1889438 1955962 156 370-3703 INTEREST ON REPURCHASE o deg 000 000 464710 000 370-3704 INTEREST ON SECURITIES 47500 47500 000 1807065 5038075 2942935 62 370-3705 MBIA INTEREST 60000 60000 588000 3132978 8601125 2867022 48 370-3706 FUNDS MANAGEMENT INTEREST 7500 7500 385821 2698143 1457960 -1948143 -260 370-3709 CREDIT CARD SERVICE FEES o o -37831 37084 000 -37084

Prepared by the Tom Green County Auditors Office Page 22 of 56

VOL 7 4 PhGE 458

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 3

~ __ eM ______ M __ M ___ bull __ bull _______ bullbull _____ ~_ -_ --_ ------ ---_ _- ----_ -- _ _ ------_ - -- ---

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonth ly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 370-3713 SETTLEMENT PROCEEDS 0 50818 57578 5139378 000 -57578 1 380-3801 SALVAGE SALES 0 0 000 105000 1968041 -105000

390-3901 OTHER REVENUE - COMMUNITY SUPER 0 0 000 000 000 000

390-3902 ACCOUNTS PAYABLE DISCOUNTS 40 40 965 9064 3075 -5064 -127 390-3903 MISCELLANEOUS REVENUE 5000 5000 4075 107831 395335 392169 78 390-3904 TJPC PROBATION FEES 4000 4000 140000 943885 386500 -543885 -136 390-3907 DEFENSIVE DRIVING FEES 17500 17500 108800 1036125 1059100 713875 41 390-3908 JAIL COMMISSARY STALE CHECK REF 0 0 000 000 000 000

390-3910 DEFERRED PROSECUTION FEE 0 0 000 000 000 000

390-3912 FLOOO AREA SCHOOLROAD TR ACCT 4500 4500 000 201811 297815 248189 55 390-3913 LAYSUIT PROCEEDS 0 0 000 000 000

390-3914 CIVIL SETTLEMENT PROCEEDS 2220 2220 18500 166500 166500 55500 25 390-3916 FINGERPRINTING FEES 2000 2000 12000 107200 143800 92800 46 390-3917 NON-REGULAR INMATE TRANSPORT 0 0 10000 130000 000 -130000

390-3918 PRISONER DAMAGE REIMBURSEMENT 0 0 000 000 7264 000

390-3919 IHC REIMBLOCAL 120000 120000 2669666 14346770 6819053 -2346770 -20 390-3920 PRISONER MEDICAL REIMBURSEMENT 1000 1000 000 000 53615 100000 100 390-3923 JAIL MEAL TICKETS 0 0 000 000 000 000

390-3925 RESTITUTION REVENUE 0 0 000 9783 10368 9783 bullbullbullbull

390-3927 IHC STATE REIMBURSEMENT 235000 235000 000 558240 37214807 22941760 98 390-3947 OTHER REVENUE - SAHF HEALTHYISE 0 0 000 000 000 390-3960 CHILD SAFETY 150 150 000 10000 15208 5000 33 390-3961 AICCHAP FISCAL SERVICE FEE 1000 1000 18750 75000 75000 25000 25 390-3962 CCP FISCAL SERVICE FEE 2000 2000 44125 176500 177900 23500 12 390-3963 CRTC FISCAL SVC FEE amp REIMB 18158 18158 242770 971080 908540 844720 47 390-3964 TAIP FISCAL SERVICE FEE 0 0 000 000 000 000

390-3965 REFUNDS 0 0 000 90000 158 -90000 390-3967 CCRC FISCAL SERVICE FEE 0 0 8900 35600 37900 -35600 bullbull

390-3970 OTHER REVENUE - SNOP FISCAL SER 0 0 13900 55600 -55600 390-3973 SALE OF LAND 0 0 000 135000 5690 -135000

390-3975 COURTHOUSE SECURITY BAILIFF REI 39500 39500 000 000 000 3950000 100 390-3978 PROPERTY LEASES 1000 1000 000 52500 52500 47500 48

__ w _____ ________ _ -- --_ - -----_ ------_ ----- _------_ shyTOTAL GENERAL FUND 20894220 20987938 101817627 1712204272 1591135293 386589539 18

Prepared by the Tom Green County Auditors Office Page 23 of 56

VOL I 4PAnE 459

_c II rt

_I _

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

005 - ROAD ampBRIDGE PRECINCT 1 amp3 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 4

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Rev bullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3102 DELINQUENT TAXES - GENERAL PROP 100 100 1060 4642 5680 5358 54 310-3191 PENALTY amp INTEREST - GENERAL PR 100 100 2405 8907 8908 1093 11 330-3312 CRB FUND DISTRIBUTION 506000 506000 000 493264_50 50593303 1273550 3 340middot3410 ADDl FEES ROAD ampBRIDGE 450000 450000 3514795 32005935 31708875 12994065 29 370-3701 DEPOSITORY INTEREST 1500 1500 54796 358335 121482 -208335 -139 370-3703 INTEREST ON REPURCHASE 0 000 000 147093 000 370-3705 MBIA INTEREST 24000deg 24000 68826 508327 1563335 1891673 79 380-3801 SALVAGE SALES 0 0 000 000 2667890 000 380-3802 TX DEPT TRANSTRUCK YEIGHT FEE 15000 15000 -6500 337520 1211366 1162480 77 390-3902 ACCOUNTS PAYABLE DISCOUNTS 0 0 009 697 447 -697 390-3903 MISCELLANEOUS REVENUE 0 0 000 000 224722 000

- - - _ - - -

TOTAL ROAD ampBRIDGE PRECINCT 1 amp3 996700 996700 3635391 82550813 88253101 17119187 17

Prepared by the Tom Green County Auditors Office Page 24 of 56

4 PAIlE 460VOl

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

006 - ROAD amp BRIDGE PRECINCT 2 amp4 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Pltlge 5

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Month ly Rev bullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3102 DELINQUENT TAXES 100 100 1060 4645 5680 5355 54 310-3191 PENALTY amp INTEREST - GENERAL PR 100 100 2405 8905 8912 1095 11 330-3312 CRB FUND DISTRIBUTION 506000 506000 000 49326450 50593297 1273550 3 340-3410 ADDL FEES ROAD amp BRIDGE 450000 450000 3514795 32005935 31708875 12994065 29 370-3701 DEPOSITORY INTEREST - INTEREST 1500 1500 48461 298321 133225 -148321 -99 370-3703 INTEREST ON REPURCHASE - INTERE 0 0 000 000 221332 000 370-3705 MBIA INTEREST 24000 24000 93733 640063 1626460 1759937 73 380-3801 SALVAGE SALES 0 0 000 25150 270909 -25150 380-3802 TX DEPT TRANSTRUCK YEIGHT FEE 15000 15000 63800 491120 1346551 1008880 67 390-3902 ACCOUNTS PAYABLE DISCOUNTS 0 0 030 150 055 -150 390-3903 MISCELLANEOUS REVENUE 0 0 000 000 000 000

- --_ --- ---- ------ - _------ - ----_ -----shy-~-------

TOTAL ROAD ampBRIDGE PRECINCT 2 amp4 996700 996700 3724284 82800739 85915296 16869261 17 _-_ - - - --- -_ _-_

TOTAL FOR REPORTED FUNDS 22887620 22981338 109177302 1877555824 1765303690 420577987 18 ============ ============ ============== ============== ============== ============== =====

Prepared by the Tom Green County Auditors Office Page 25 of 56

461VOl

- r

raquo n_ bull bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page

001 GENERAL FUND - COMMISSIONERS COURT Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bull Encumbrances HD Exp + Enc UnEnc Balance Rm 001-0101 SALARYELECTED OFFIC 116104 116104 967536 8707824 000 8707824 2902576 25 001-0103 SALARYASSISTANTS 40874 40874 340612 3065508 000 3065508 1021892 25 001-0201 FICAMEDICARE 14054 14054 113466 1021222 000 1021222 384178 27 001-0202 GROUP HOSPITAL INSUR 15000 15000 116808 1051497 000 1051497 448503 30 001-0203 RETIREMENT 13865 13865 114662 1042536 000 1042536 343964 25 001middot0301 OFFICE SUPPLIES 850 850 3500 44619 000 44619 40381 48 001-0388 CELLULAR PHONEPAGER 650 650 4995 50764 000 50764 14236 22 001-0403 BOND PREMIUMS o o 000 000 000 000 000 001-0405 DUES ampSUBSCRIPTIONS 200 200 000 17523 000 17523 2477 12 001-0427 AUTO ALL~ANCE 26730 26730 222750 2004750 000 2004750 668250 25 001-0428 TRAVEL ampTRAINING 7200 7200 6820 501651 33000 534651 185349 26 001-0475 EQUIPMENT o o 000 000 000 000 000

TOTAL COMMISSIONERS COURT 235527 235527 1891149 17507894 33000 17540894 6011806 26

001 - GENERAL FUND - PURCHASING

002-0105 SALARYEMPLOYEES 30183 30183 251520 2263680 000 2263680 754620 25 002-0109 SALARYSUPERVISOR 26879 26879 213066 1917594 000 1917594 770306 29 002-0201 FICAMEDICARE 4365 4365 35540 319860 000 319860 116640 27 002-0202 GROUP HOSPITAL INSUR 10800 10800 86538 807838 000 807838 272162 25 002-0203 RETIREMENT 4307 4307 34796 316374 000 316374 114326 27 002-0301 OFFICE SUPPLIES 400 400 2019 25095 000 25095 14905 37 002-0335 AUTO REPAIR FUEL E 700 700 7392 45160 000 45160 24840 35 002-0388 CELLULAR PHONEPAGER 315 315 10259 50878 000 50878 -19378 -62 002-0391 UNIFORMS 360 360 6655 37065 000 37065 -1065 -3 002-0405 DUES amp SUBSCRIPTIONS 465 465 29000 53000 29000 82000 -35500 -76 002-0428 TRAVEL amp TRAINING 800 1330 000 178209 000 178209 -45209 middot34 002-0429 INCOUNTY TRAVEL 240 240 000 2460 000 2460 21540 90 002-0435 BOOKS 30 30 000 3400 000 3400 -400 -13 002-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL PURCHASING 79844 80374 676785 6020613 29000 6049613 1987787 25

DOl - GENERAL FUND - COUNTY CLERK

003-0101 SALARYELECTED OFFIC 42968 42968 358066 3222594 000 3222594 1074206 25 003-0104 SALARYCHIEF DEPUTY o 24938 207814 1870326 000 1870326 623474 25 003-0105 SALARYEMPLOYEES 320453 295515 2673566 23206944 000 23206944 6344556 21 003middot0108 SALARYPARTTIME o a 000 000 000 000 000 003-0109 SALARYSUPERVISOR 24934 24934 000 311721 000 311721 2181679 87 003-0201 FICAMEDICARE 29734 29734 246256 2166049 000 2166049 807351 27 003-0202 GROUP HOSPITAL INSUR 73800 73800 535317 4472475 000 4472475 2907525 39 003middot0203 RETIREMENT 29336 29336 242848 2166687 000 2166687 766913 26 003-0301 OFFICE SUPPLIES 30000 30000 35946 2130827 19872 2150699 849301 28 003-0385 INTERNET SERVICE 120 120 000 5730 000 5730 6270 52 003-0403 BOND PREMIUMS 3500 3500 000 000 000 000 350000 100 003-0405 DUES ampSUBSCRIPTIONS 589 589 000 57895 000 57895 1005 2 003-0427 AUTO ALLOYANCE 330 330 2750 24750 000 24750 8250 25

Prepared by the Tom Green County Auditors Office Page 26 of 56

VOL 7 4 Ph[)E 462

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 2

001 - GENERAL FUND - COUNTY CLERK Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 003-0428 TRAVEL ampTRAINING 2500 2500 000 190459 000 190459 59541 24 003-0436 MICROFILMING 8000 8000 000 465836 000 465836 334164 42 003-0442 BIRTH CERTIFICATES 14000 14000 124074 751764 000 751764 648236 46 003-0470 CAPITALIZED EQUIPMEN o 0 000 000 000 000 000

003-0475 EQUIPMENT 6500 6500 000 289437 000 289437 360563 55 003-0514 SPECIAL PROJECTS o 0 000 000 000 000 000

TOTAL COUNTY CLERK 586764 586764 4426637 413334_94 19872 41353366 17323034 30

001 - GENERAL FUND - VETERANS SERVICE

005-0102 SALARYDISTRICT JUDG 25553 o 000 000 000 000 000

005-0105 SALARYEMPLOYEES 19627 19627 158434 1464989 000 1464989 497711 25 005-0109 SALARYSUPERVISOR o 24938 207814 1870326 000 1870326 623474 25 005-0201 FICAMEDICARE 3517 3470 28326 258279 000 258279 88721 26 005-0202 GROUP HOSPITAL INSUR 7200 7200 28846 461626 000 461626 258374 36 005-0203 RETIREMENT 3470 3422 27926 256836 000 256836 85364 25 005-0301 OFFICE SUPPLIES 500 500 000 23077 000 23077 26923 54 005-0335 AUTO REPAIR FUEL E 500 500 1816 34273 000 34273 15727 31 005-0388 CELLULAR PHONEPAGER 220 220 1795 17876 000 17876 4124 19 005-0427 AUTO ALLOWANCE 792 792 6600 59400 000 59400 19800 25 005-0428 TRAVEL ampTRAINING 900 900 000 103080 000 103080 -13080 -15 005-0469 SOFTWARE EXPENSE 150 150 000 15000 000 15000 000 0

TOTAL VETERANS SERVICE 62429 61719 461557 4564762 000 4564762 1607138 26

001 - GENERAL FUND - COURT COLLECTIONS

006-0105 SALARYEMPLOYEES 27662 27662 191848 2035762 000 2035762 730438 26 006-0109 SALARYSUPERVISOR 19013 19013 158434 1425906 000 1425906 475394 25 006-0201 FICAMEDICARE 3571 3571 26796 264817 000 264817 92283 26 006-0202 GROUP HOSPITAL INSUR 10800 10800 57692 721285 000 721285 3587 _15 33 006-0203 RETIREMENT 3522 3522 26235 261962 000 261962 90238 26 006-0301 OFFICE SUPPLIES 1500 1500 9125 114546 000 114546 35454 24 006-0335 AUTO REPAIR FUEL E o o 000 000 000 000 000

006-0400 PROFESSIONAL SERVICE o o 5775 14225 000 14225 -14225

006-0401 APPRAISAL DISTRICT o o 000 000 000 000 000

006-0405 DUES ampSUBSCRIPTIONS 250 250 000 9500 000 9500 15500 62 006-0428 TRAVEL ampTRAINING 1000 1000 8710 48710 000 48710 51290 51 006-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

006-0475 EQUIPMENT o o 000 000 000 000 000

TOTAL COURT COLLECTIONS 67318 67318 484615 4896713 000 4896713 1835087 27

001 - GENERAL FUND - PERSONNEL

007-0105 SALARYEMPLOYEES 32074 32074 238840 2306310 000 2306310 901090 28 007-0109 SALARYSUPERVISOR 29653 29653 247108 2223972 000 2223972 741328 25

Prepared by the Tom Green County Auditors Office Page 27 of 56

VOL 74 PAGE 463

__ bull r tg r

II1II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 3

001 - GENERAL FUND - PERSONNEL Account bullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Monthly Exp bull YTD Expenses bullbull Encumbrances nD Exp + Enc UnEnc Balance Rm 007-0201 FICAMEDICARE 4722 4722 36912 344395 000 344395 127805 27 007-0202 GROUP HOSPITAL INSUR 10800 10800 86538 750131 000 750131 329869 31 007middot0203 RETIREMENT 4659 4659 36398 342867 000 342867 123033 26 007-0301 OFFICE SUPPLIES 1000 1000 6530 44330 000 44330 55670 56 007-0306 EDUCATION MATERIALS 700 700 000 44910 33541 78451 8451 middot12 007-0405 DUES ampSUBSCRIPTIONS 200 200 000 000 000 000 20000 100 007-0423 CONTRACTOR FEES o o 19872 19872 000 19872 -19872 007-0428 TRAVEL amp TRAINING 750 750 000 50450 000 50450 24550 33 007-0475 EQUIPMENT o o 000 000 000 000 000 O

TOTAL PERSONNEL 84558 84558 672198 6127237 33541 6160778 2295022 27

001 GENERAL FUND INFORMATION TECHNOLOGY

008-0105 SALARYEMPLOYEES 53304 53304 213418 3700587 000 3700587 1629813 31 008-0108 SALARYPARTTIME 22786 22786 133500 1712432 000 1712432 566168 25 008middot0109 SALARYSUPERVISOR 38500 38500 280621 2315677 000 2315677 1534323 40 008-0201 FICAMEDICARE 8766 8766 46586 577913 000 577913 298687 34 008-0202 GROUP HOSPITAL INSUR 14400 14400 57692 894376 000 894376 545624 38 008-0203 RETIREMENT 8649 8649 47003 585415 000 585415 279485 32 008-0301 OFFICE SUPPLIES 1450 1315 4999 58153 000 58153 73347 56 008-0309 COMPUTER SUPPLIES 25660 25660 5694 841544 889415 1730959 835041 33 008-0388 CELLULAR PHONEPAGER 650 650 7370 82740 000 82740 -17740 -27 008middot0405 DUES ampSUBSCRIPTIONS 250 250 000 000 5000 5000 20000 80 008-0428 TRAVEL ampTRAINING 6000 6000 000 87420 000 87420 512580 85 008-0429 INCOUNTY TRAVEL 500 500 5100 21780 000 21780 28220 56 008-0445 SOFTWARE MAINTENANCE 172068 172068 3901250 15605000 000 15605000 1601800 9 008-0449 COMPUTER EQUIPMENT M 3400 3400 000 251244 000 251244 88756 26 008-0469 SOFTWARE EXPENSE 27450 27450 500000 2245999 350000 2595999 149001 5 008-0470 CAPITALIZED EQUIPMEN 20150 20150 000 1207600 000 1207600 807400 40 008-0475 EQUIPMENT o 135 000 13355 000 13355 145 1 008-0482 CAPITALIZED SOFTWARE o o 000 000 000 000 000 008-0514 SPECIAL PROJECTS 50000 50000 418151 2177213 18167 2195380 2804620 56 008middot0678 CONTRACT SERVICE FOR 13900 13900 000 1046500 000 1046500 343500 25

TOTAL INFORMATION TECHNOLOGY 467883 467883 5621384 33424948 1262582 34687530 12100770 26

001 GENERAL FUND - NON DEPARTMENTAL

009-0204 WORKERS COMPENSATION 104957 104957 -2814700 457908 000 457908 10037792 96 009-0205 UNEMPLOYMENT INSURAN 13254 13254 000 -802320 000 -802320 2127720 161 009-0216 HEALTH INSURANCE RUN 200000 200000 86521 23010011 000 23010011 -3010011 -15 009-0301 OFFICE SUPPLIES 5000 4843 -74494 244793 96450 341243 143057 30 009middot0302 COPIER SUPPLIESLEAS 30000 30000 416999 1952125 154100 2106225 893775 30 009middot0347 PORTS TO PLAINS COAL 10624 10624 1062353 1062353 000 1062353 047 0 009-0348 COURTHOUSE PRESERVAT o o 000 000 000 000 000 009-0358 SAFETY EQUIPMENT 1500 1500 21707 281337 000 281337 -131337 middot88 009-0386 MEETINGS ampCON FERENC 500 500 000 130568 075 130643 -80643 161 009-0388 CELLULAR PHONEPAGER o 157 000 15700 000 15700 000 0

Prepared by the Tom Green County Auditors Office Page 28 of 56

VOL 7 4 PAliE 464

_-------_ ----~--~---------------------------~--- --~- --------------~- ~ ~

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures Budget ys Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 4 ---------------------------_ _------------------------------- _------------------------------------------------------- _ _------shy

001 - GENERAL FUND - NON DEPARTMENTAL Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullMonthly Exp YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEnc Balance Rm 009-0391 UNIFORMS 0 0 000 000 000 0_00 000 009-0401 APPRAISAL DISTRICT 294899 294899 2248700 22837500 000 22837500 6652400 23 009-0402 LIABILITY INSURANCE 250000 250000 000 22115928 000 22115928 2884072 12 009-0404 RECORDS MANAGEMENT 0 0 000 000 000 000 000 009-0405 DUES ampSUBSCRIPTIONS 1250 1250 30000 120000 000 120000 5000 4 009-0407 LEGAL REPRESENTATION 60000 60000 82342 1612304 000 1612304 4387696 73 009-0408 INDEPENOENT AUDIT 46000 46000 000 3500000 000 3500000 1100000 24 009-0412 AUTOPSIES 25000 25000 359233 2044247 000 2044247 455753 18 009-0419 CENSUS 2000 0 0 000 000 000 000 000 009-0420 TELEPHONE 80000 80000 724328 5360475 23500 5383975 2616025 33 009-0421 POSTAGE 85000 85000 1584269 8299481 1527500 9826981 -1326981 -16 009-0424 ECONOMIC DEVELOPMENT 20000 20000 000 2000000 000 2000000 000 0 009-0430 PUBLIC NOTICESPOSTI 9600 9600 217965 1285036 000 1285036 -325036 middot34 009-0431 EMPLOYEE MEOICAL 6000 6000 103700 303575 9000 312575 287425 48 009-0435 BOOKS 6500 6500 000 287774 000 287774 362226 56 009-0444 BANK SVC CHARGES 0 0 395196 3183179 000 31831 79 -3183179 009-0450 OFFICE MACHINE MAINT 10000 10000 84436 471023 142165 613188 386812 39 009-0459 COPY MACHINE RENTAL 42752 42752 373978 3087320 132857 32201 77 1055023 25 009-0468 RURAL TRANSPORTATION 14408 14408 000 1440800 000 1440800 000 0 009-0470 CAPITALIZEO EQUIPMEN 0 0 000 000 000 000 000 009-0471 COG DUES 5201 5201 000 492290 000 492290 27810 5 009-0475 EQUIPMENT 2500 2500 96625 227913 000 227913 22087 9 009-0480 TX ASSOCIATION OF CO 1765 1765 000 319000 000 319000 -142500 -81 009-0495 TEXAS HISTORICAL COM 3500 3500 000 350000 000 350000 000 0 009-0508 WATER CONSERVATION 3000 3000 000 300000 000 300000 000 0 009-0527 0 0 000 000 000 000 000 009-0544 CREDIT CARD SERVICE 0 0 6000 19690 000 19690 -19690 009-0551 SALES TAX DEBT PAYME 39600 39600 330000 2970000 000 2970000 990000 25 009-0675 PROFESSIONAL FEES 12000 20161 460250 4084198 9297 4093495 -2077361 103 009-0801 ADMINISTRATIVE FEE 5500 5500 51700 344600 000 344600 205400 37

_ _ - - - -_ shy --------- --- ---------_ _- -------------- -------------- ----~~- ~-- - -- shyTOTAL NON DEPARTMENTAL 1390310 1398471 5847108 113408808 2094944 115503752 24343382 17

001 - GENERAL FUND - RECORDS MANAGEMENT

010-0102 SALARYDISTRICT JUDG 3600 3600 30000 270000 000 270000 90000 25 010-0201 FICAMEOICARE 275 275 2296 20664 000 20664 6836 25 010-0202 GROUP HOSPITAL INSUR 0 0 000 000 000 000 000 010-0203 RETIREMENT 272 272 2248 20436 000 20436 6764 25 010-0301 OFFICE SUPPLIES 200 200 9999 9999 000 9999 10001 50 010-0428 TRAVEL ampTRAINING 500 500 24980 24980 000 24980 25020 50

_ _- -------------shy----------- ----------- -------------- -------------- -------_ _-_ _--_ TOTAL RECORDS MANAGEMENT 4847 4847 69523 346079 000 346079 138621 29

001 - GENERAL FUND COUNTY JUDGE

011-0101 SALARYELECTED OFFIC 50825 50825 423542 3811878 000 3811878 1270622 25 011-0105 SALARYEMPLOYEES 26909 26909 224246 2018214 000 2018214 672686 25 011-0125 JUVENILE BOARD 1200 1200 10000 90000 000 90000 30000 25

Prepared by the Tom Green County Auditors Office Page 29 of 56

Ij 4pqCVOL I I All 465

bull r bull sf

shy

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 5

001 - GENERAL FUND - COUNTY JUDGE Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bullbull YTD Expenses Encumbrances no Exp + Enc UnEnc Balance Y~m 011-0132 SALARYSTATE SUPPLEM 10000 10000 83334 750006 000 750006 249994 25 011-0201 FICAMEDICARE 7309 7309 57186 514954 000 514954 215946 30 011-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 011-0203 RETIREMENT 7210 7210 59630 542160 000 542160 178840 25 011-0301 OFFICE SUPPLIES 900 900 8434 57485 000 57485 32515 36 011-0388 CELLULAR PHONEPAGER 500 500 4665 33976 000 33976 16024 32 011-0403 BOND PREMIUMS 0 0 000 000 000 000 000 011-0405 DUES amp SUBSCRIPTIONS 250 250 000 27500 000 27500 -2500 -10 011-0427 AUTO ALLOYANCE 6600 6600 55000 495000 000 495000 165000 25 011-0428 TRAVEL amp TRAINING 1500 1500 000 86493 16500 102993 47007 31 011-0435 BOOKS 600 600 000 33512 000 33512 26488 44 011-0496 NOTARY BOND o o 000 7100 000 7100 -7100

TOTAL COUNTY JUDGE 121003 121003 983729 8987596 16500 9004096 3096204 26

001 - GENERAL FUND DISTRICT COURT

012-0101 SALARYELECTED OFFIC 28733 28733 239444 2154996 000 2154996 718304 25 012-0102 SALARYDISTRICT JUDG 245109 330931 2791710 25069941 000 25069941 8023159 24 012-0105 SALARYEMPLOYEES o o 000 000 000 000 000 012-0108 SALARYPARTTIME 4548 4548 000 55461 000 55461 399339 88 012-0110 SALARYAPPT - COMM C 213767 127945 1066206 9595842 000 9595842 3198658 25 012-0118 SALARYPARTTIME COUR 2500 2500 000 000 000 000 250000 100 012-0125 JUVENILE BOARD 4800 4800 40000 360000 000 360000 120000 25 012-0201 FICAMEDICARE 38017 38017 306431 2756827 000 2756827 1044873 27 012-0202 GROUP HOSPITAL INSUR 51600 51600 407174 3665286 000 3665286 1494714 29 012-0203 RETIREMENT 37508 37508 3071 17 2773514 000 2773514 977286 26 012-0301 OFFICE SUPPLIES 7000 7000 45539 320202 000 320202 379798 54 012-0395 BAILIFF UNIFORMS o o 000 000 000 000 000 012-0402 LIABILITY INSURANCE 7340 7340 000 188730 000 188730 545270 74 012-0403 BOND PREMIUMS o o 000 000 000 000 000 012-0405 DUES ampSUBSCRIPTIONS 1200 1200 000 85900 000 85900 34100 28 012-0410 ASSESSED ADMINISTRAT 9361 9361 -313038 780700 000 780700 155400 17 012-0411 REPORTING SERVICE 20000 20000 542985 2029520 000 2029520 -29520 -1 012-0428 TRAVEL amp TRAINING 7000 7000 106418 284124 000 284124 415876 59 012middot0435 BOOKS 8500 8500 80681 1324039 000 1324039 474039 -56 0120470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 0120475 EQUIPMENT 4000 4000 000 32281 000 32281 367719 92

TOTAL DISTRICT COURT 690983 690983 5620667 51477363 000 51477363 17620937 26

001 - GENERAL FUND - DISTRICT ATTORNEY

013-0101 SALARYELECTED OFFle 12915 12915 107622 968598 000 968598 322902 25 013middot0103 SALARYASSISTANTS 230668 230668 1922226 17060474 000 17060474 6006326 26 013-0105 SALARYEMPLOYEES 198187 198187 1651562 14847494 000 14847494 4971206 25 013-0108 SALARYPARTTIME 13325 13325 107164 937099 000 937099 395401 30 013-0132 SALARYSTATE SUPPLEM o 2960 34000 222390 000 222390 73610 25 013-0201 FICAMEDICARE 34343 34569 282042 2510175 000 25101 75 946769 27

Prepared by the Tom Green County Auditors Office Page 30 of 56

VOL 14- PAGE 466

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 6

001 - GENERAL FUND - DISTRICT ATTORNEY Account bullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 013-0202 GROUP HOSPITAL INSUR 50400 50400 374998 3433274 000 3433274 1606726 32 013-0203 RETIREMENT 34348 34577 286313 2575350 000 2575350 882301 26 013-0301 OFFICE SUPPLIES 5000 5000 18975 384158 16817 400975 99025 20 013-0335 AUTO REPAIR FUEL E 500 500 11728 50547 000 50547 -547 -1 013-0403 BOND PREMIUMS 0 0 000 000 000 000 000

013-0435 BOOKS 6500 6500 000 876361 000 876361 -226361 -35

TOTAL DISTRICT ATTORNEY 586186 589601 4796630 43865920 16817 43882737 15077358 26

001 - GENERAL FUND - DISTRICT CLERK

014-0101 SALARYELECTED OFFIC 44062 44062 367184 3304656 000 3304656 110154425 014-0104 SALARYCHIEF DEPUTY o 51212 426764 3840876 000 3840876 1280324 25 014-0105 SALARYEMPLOYEES 175548 175548 1462894 13164624 000 13164624 4390176 25 014-0108 SALARYPARTTIME 11871 11871 103200 890850 000 890850 296250 25 014-0109 SALARYSUPERVISOR 51212 o 000 000 000 000 000

014-0201 FICAMEDICARE 21651 21651 174160 1567829 000 1567829 597271 28 014-0202 GROUP HOSPITAL INSUR 46800 46800 374998 3375567 000 3375567 1304433 28 014-0203 RETIREMENT 21361 21361 169246 1538692 000 1538692 597408 28 014-0301 OFFICE SUPPLIES 22340 22340 208038 1869643 46082 1915725 318275 14 014-0405 DUES amp SUBSCRIPTIONS 120 120 000 11150 000 11150 850 7 014-0427 AUTO ALLOWANCE 330 330 2750 24750 000 24750 8250 25 014-0428 TRAVEL amp TRAINING 1650 1650 33000 165804 000 165804 -804 -0 014-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

014-0475 EQUIPMENT o o 000 000 000 000 000

014-0514 SPECIAL PROJECTS 1000 1000 000 000 000 000 100000 100

TOTAL DISTRICT CLERK 397945 397945 3322234 29754441 46082 29800523 9993977 25

001 - GENERAL FUND - JUSTICE OF THE PEACE

015-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 015-0105 SALARYEMPLOYEES 33663 33663 280518 2524662 000 2524662 841638 25 015-0201 FICAMEDICARE 5172 5172 43096 387864 000 387864 129336 25 015-0202 GROUP HOSPITAL INSUR 10800 10800 85163 732194 000 732194 347806 32 015-0203 RETIREMENT 5102 5102 42194 383634 000 383634 126566 25 015-0301 OFFICE SUPPLIES 2000 2000 15551 194000 13722 207722 -7722 -4 015-0388 CELLULAR PHONEPAGER 250 250 1795 15097 000 15097 9903 40 015-0403 BOND PREMIUMS o o 000 000 000 000 000

015-0427 AUTO ALLOWANCE 4125 4125 34376 309384 000 309384 103116 25 015-0428 TRAVEL amp TRAINING 1100 1100 000 76608 000 76608 33392 30 015-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 92027 92027 751151 6859565 13722 6873287 2329413 25

001 - GENERAL FUND - JUSTICE OF THE PEACE 2

016-0101 SALARYELECTED OFFIC 31097 31097 259142 2332278 000 2332278 777422 25

Prepared by the Tom Green County Auditors Office Page 31 of 56

VOL 467

bull t bull bull qd

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 7

001 - GENERAL FUND - JUSTICE OF THE PEACE 2 Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonthly Exp bullbull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 016-0105 SALARYEMPLOYEES 33712 33712 280938 2528442 000 2528442 842758 25 016-0201 FICAMEDICARE 5273 5273 41248 371260 000 371260 156040 30 016-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 016-0203 RETIREMENT 5203 5203 43026 391206 000 391206 129094 25 016-0301 OFFICE SUPPLIES 1800 1800 11965 84925 000 84925 95075 53 016middot0388 CELLULAR PHONEPAGER 250 250 1795 15540 000 15540 9460 38 016-0427 AUTO ALLOYANCE 4125 4125 34376 309384 000 309384 103116 25 016-0428 TRAVEL amp TRAINING 1900 1900 66455 168852 000 168852 21148 11

TOTAL JUSTICE OF THE PEACE 2 94160 94160 825483 6980864 000 6980864 2435136 26

001 - GENERAL FUND - JUSTICE OF THE PEACE 3

017-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 017-0105 SALARYEMPLOYEES 35755 35755 297958 2681622 000 2681622 893878 25 017-0201 FICAMEDICARE 5332 5332 41904 377165 000 377165 156035 29 017-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 017-0203 RETIREMENT 5260 5260 43500 395514 000 395514 130486 25 017-0301 OFFICE SUPPLIES 1000 1000 25478 87817 000 87817 12183 12 017-0388 CELLULAR PHONEPAGER 250 250 4406 38318 000 38318 -13318 -53 017-0427 AUTO ALLOWANCE 4125 4125 34376 309384 000 309384 1031 16 25 017-0428 TRAVEL ampTRAINING 1100 1100 000 20460 000 20460 89540 81 017-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 3 93437 93437 782618 6925379 000 6925379 2418321 26

001 - GENERAL FUND - JUSTICE OF THE PEACE 4

018-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 018-0105 SALARYEMPLOYEES 21509 21509 179236 1613124 000 1613124 537776 25 018-0108 SALARYPARTTIME 7995 7995 69495 625632 000 625632 173868 22 018-0201 FICAMEDICARE 4854 4854 40187 361693 000 361693 123707 25 018-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 018-0203 RETIREMENT 4788 4788 39813 361998 000 361998 116802 24 018-0301 OFFICE SUPPLIES 1200 1200 23833 100032 000 100032 19968 17 018-0388 CELLULAR PHONEPAGER 250 250 1941 19671 000 19671 5329 21 018-0427 AUTO ALLOYANCE 4125 4125 34376 309384 000 309384 103116 25 018-0428 TRAVEL ampTRAINING 1100 1100 000 28500 000 28500 81500 74 018-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 4 82836 82836 695031 6175474 000 6175474 2108126 25

DOl - GENERAL FUND DISTRICT COURTS

019-0413 COURT APPOINTED AT TO 475000 475000 5149367 40249078 000 40249078 7250922 15 019-0414 JURORS 45000 45000 377300 3240800 000 3240800 1259200 28 019-0425 WITNESS EXPENSE 12500 12500 358700 2605692 000 2605692 -1355692 108 019-0483 JURORSMEALS ampLODGI 5500 5500 69747 466696 000 466696 83304 15

Prepared by the Tom Green County Auditors Office Page 32 of 56

(-lt-j4 lt 468 V~btVOL

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget ys Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 3~ 2002 Page 8

001 - GENERAL FUND - DISTRICT COURTS Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bullbull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 019-0491 SPECIAL TRIALSCAPIT 175000 175000 707562 2877363 000 2877363 14622637 84 019-0580 PSYCHOLOGICAL EXAMS 0 0 252000 1537000 000 1537000 -1537000

TOTAL DISTRICT COURTS 713000 713000 6914676 50976629 000 50976629 20323371 29

001 GENERAL FUND - COUNTY COURT AT LAU I

020-0101 SALARYELECTED OFFIC 93432 93432 7785_98 7007382 000 7007382 2335818 25 020-0105 SALARYEMPLOYEES 24087 o 000 000 000 000 000 020-0110 SALARYAPPT COMM C o 24087 200730 1806570 000 1806570 602130 25 020-0129 SALARYCRT AT LAU SU o o 000 000 000 000 000 020-0201 FICAMEDICARE 8990 8990 74624 603021 000 603021 295979 33 020-0202 GROUP HOSPITAL INSUR 7200 7200 28846 461626 000 461626 258374 36 020-0203 RETIREMENT 8870 8870 73350 669442 000 669442 217558 25 020-0214 SALARY SETTLEMENT o o 000 000 000 000 000 020-0301 OFFICE SUPPLIES 800 800 28118 81157 6258 87415 middot7415 -9 020-0402 LIABILITY INSURANCE 1050 1050 000 000 000 000 1 050 00 100 020-0405 DUES ampSUBSCRIPTIONS 300 300 000 2500 000 2500 27500 92 020-0410 ASSESSED ADMINISTRAT o o 000 000 000 000 000 020-0420 TELEPHONE 20 20 000 000 000 000 2000 100 020-0428 TRAVEL ampTRAINING 1500 1500 15000 30000 000 30000 120000 80 020-0435 BOOKS 200 200 3000 24075 6950 31025 -11025 -55 020-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL COUNTY COURT AT LAU I 146449 146449 1202266 10685773 13208 10698981 3945919 27

001 GENERAL FUND - COUNTY COURT AT LAU II

021-0101 SALARYELECTED OFFIC 93432 93432 778598 7007382 000 7007382 2335818 25 021-0105 SALARYEMPLOYEES 24087 o 000 000 000 000 000 021-0110 SALARYAPPT - COMM C o 24087 200730 1806570 000 1806570 602130 25 021-0129 SALARYCRT AT LAU SU o o 000 000 000 000 000 021-0201 FICAMEDICARE 8990 8990 73398 605473 000 605473 293527 33 021-0202 GROUP HOSPITAL INSUR 7200 7200 30511 276369 000 276369 443631 62 021-0203 RETIREMENT 8870 8870 73350 669442 000 669442 217558 25 021-0214 SALARY SETTLEMENT o o 000 000 000 000 000 021-0301 OFFICE SUPPLIES 1100 1100 4946 41349 000 41349 68651 62 021-0388 CELLULAR PHONEPAGER o o -32913 000 37475 37475 -37475 021-0402 LIABILITY INSURANCE 1050 1050 000 107350 000 107350 -2350 -2 021-0403 BOND PREMIUMS o o 000 000 000 000 000 021-0405 DUES ampSUBSCRIPTIONS 350 350 3000 32000 000 32000 3000 9 021-0410 ASSESSED ADMINISTRAT o o 000 0_00 000 000 000 021-0428 TRAVEL ampTRAINING 1500 1500 -41183 111596 000 111596 38404 26 021-0435 BOOKS 400 400 -300451 40000 000 40000 000 0 021-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL COUNTY COURT AT LAU II 146979 146979 789986 10697531 37475 10735006 3962894 27

Prepared by the Tom Green County Auditors Office Page 33 of 56

VOL 74 PhGE 469

t t t

___

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 9

001 - GENERAL FUND - TX NARCOTICS CONTROL PROGRAM Account bullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullYTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 022-0102 SALARYDISTRICT JUDG 57740 0 000 000 000 000 000 022-0103 SALARYASSISTANTS 0 57740 481170 4236642 000 4236642 1537358 27 022-0132 SALARYSTATE SUPPLEM 0 1350 4000 75092 000 75092 59908 44 022-0201 FICAMEDICARE 4417 4520 35202 312172 000 312172 139856 31 022middot0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 022middot0203 RETIREMENT 4358 4462 36321 326172 000 326172 120050 27 022middot0204 YORKERS COMPENSATION 118 118 000 000 000 000 11800 100 022middot0205 UNEMPLOYMENT INSURAN 133 133 000 000 000 000 13300 100 022middot0463 PLEDGE TO TX NARC CO o o 000 000 000 000 000

TOTAL TX NARCOTICS CONTROL PR 70366 71924 585539 5209737 000 5209737 1982613 28

001 GENERAL FUND - FELONY FAMILY VIOLENCE PROSECUTION UNIT

023middot0103 SALARYASSISTANTS 0 48175 411492 3623156 000 3623156 1194344 25 023-0105 SALARYEMPLOYEES 57400 9225 76876 714790 000 714790 207710 23 023-0132 SALARYSTATE SUPPLEM 0 720 8000 48000 000 48000 24000 33 023middot0201 FICAMEDICARE 4391 4446 34944 313006 000 313006 131602 30 023-0202 GROUP HOSPITAL INSUR 5400 5400 43270 389499 000 389499 150501 28 023-0203 RETIREMENT 4333 4389 371 78 328954 000 328954 109904 25 023-0204 WORKERS COMPENSATION 1332 1332 000 000 000 000 133200 100 023-0205 UNEMPLOYMENT INSURAN 132 132 000 000 000 000 13200 100 023-0428 TRAVEL amp TRAINING 2780 2780 52500 307021 000 307021 29021 -10 023-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 023-0475 EQUIPMENT 2000 2000 000 000 000 000 200000 100 023-0676 SUPPLIES ampOPERATING 6325 6325 258898 392509 31692 424201 208299 33

-- _-- __-------- -------------- ------------- -------------- ----------- -- -~~~-~----

TOTAL FELONY FAMILY VIOLENCE 84093 84924 923158 6116935 31692 6148627 2343739 28

DOl GENERAL FUNDmiddot FELONY FAMILY VIOLENCE INVESTIGATION UNIT

024-0105 SALARYEMPLOYEES 30468 30468 253900 2144495 000 2144495 902305 30 024-0201 FICAMEDICARE 2331 2331 18780 165228 000 165228 67872 29 024-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 024-0203 RETIREMENT 2300 2300 19018 169160 000 169160 60840 26 024-0204 WORKERS COMPENSATION 707 707 000 000 000 000 70700 100 024-0205 UNEMPLOYMENT INSURAN 70 70 000 000 000 000 7000 100 024-0428 TRAVEL ampTRAINING 2500 2500 18939 106977 000 106977 143023 57 024-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 024-0475 EQUIPMENT 2000 2000 000 16445 000 16445 183555 92 024-0676 SUPPLIES ampOPERATING 4975 ~w_4975 ____________________________________________ 76131 609854 11996 w 621850 124350 middot25

______________________ bull

TOTAL FELONY FAMILY VIOLENCE 48951 48951 415614 3471818 11996 3483814 1411286 29

001 - GENERAL FUND COUNTY ATTORNEY

025-0101 SALARYELECTED OFFIC 48070 48070 400576 3605184 000 3605184 1201816 25 025-0103 SALARYASSISTANTS 123256 123256 1027140 9244260 000 9244260 3081340 25

Prepared by the Tom Green County Auditors Office Page 34 of 56

VOL 74 P[iE 470

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 10

001 - GENERAL FUND - COUNTY ATTORNEY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEne Balance Rm 025-0105 SALARYEMPLOYEES 98128 98128 817730 7314135 000 7314135 2498665 25 025-0108 SALARYPARTTIME 6406 6406 62423 560096 000 560096 80504 13 025-0109 SALARYSUPERVISOR 24333 24333 202770 1824930 000 1824930 608370 25 025-0132 SALARYSTATE SUPPLEM 33900 33900 282500 2542500 000 2542500 847500 25 025-0201 FICAMEDICARE 25634 25634 210942 1900943 000 1900943 662457 26 025-0202 GROUP HOSPITAL INSUR 35100 35100 288460 2560894 000 2560894 949106 27 025-0203 RETIREMENT 25290 25290 210027 1905612 000 1905612 623388 25 025-0301 OFFICE SUPPLIES 2500 2500 000 226612 000 226612 23388 9 025-0335 AUTO REPAIR FUEL E 450 450 5979 62229 000 62229 -17229 -38 025-0403 BONO PREMIUMS 0 0 000 000 000 000 000

025middot0405 DUES amp SUBSCRIPTIONS 500 500 000 26000 000 26000 24000 48 025middot0427 AUTO ALLOWANCE 990 990 11000 99000 000 99000 000 0 025-0428 TRAVEL amp TRAINING 1800 1800 000 107962 000 107962 72038 40 025-0435 BOOKS 1400 1400 000 146615 000 146615 -6615 -5

--- _-- _---- - _ _-- ----- _ _- - _-- _ -------- - _-- _--_ _--- _-- - shy

TOTAL COUNTY ATTORNEY 427757 427757 3519547 32126972 000 32126972 10648728 25

001 - GENERAL FUND - SPOUSAL ABUSE VOLUNTEER PROGRAM

026-0105 SALARYEMPLOYEES 0 0 000 000 000 000 000

026-0201 FICAMEDICARE 0 0 000 000 000 000 000

026-0202 GROUP HOSPITAL INSUR 0 0 000 000 000 0_00 000

026-0203 RETIREMENT 0 0 000 000 000 000 000

026-0204 WORKERS COMPENSATION 0 0 000 000 000 000 000

026-0205 UNEMPLOYMENT INSURAN 0 0 000 000 000 000 000

026-0301 OFFICE SUPPLIES 0 0 000 000 000 000 000

026-0428 TRAVEL ampTRAINING 0 0 000 000 000 000 000

026-0676 SUPPLIES amp OPERATING 0 0 000 000 000 000 000 --_ _- - - --- _--_ -- _ _- _- - _-- _-- -----------_ - - _-- _- ------_ _- -- --shy

TOTAL SPOUSAL ABUSE VOLUNTEER 0 0 000 000 000 000 000

001 - GENERAL FUND - DOMESTIC VIOLENCE PROSECUTION UNIT

027-0103 SALARYASSISTANTS 0 41000 341668 3075012 000 3075012 1024988 25 027-0105 SALARYEMPLOYEES 76585 35585 296544 2691438 000 2691438 867062 24 027-0201 FICAMEDICARE 5859 5859 48822 439414 000 439414 146486 25 027-0202 GROUP HOSPITAL INSUR 8100 8100 28846 295355 000 295355 514645 64 027-0203 RETIREMENT 5780 5780 47802 434622 000 434622 143378 25 027-0204 WORKERS COMPENSATION 1652 1652 000 000 000 000 165200 100 027-0205 UNEMPLOYMENT INSURAN 176 176 000 000 000 000 17600 100 027-0301 OFFICE SUPPLIES 0 0 000 000 000 000 000

027-0428 TRAVEL amp TRAINING 3685 3685 139608 192898 000 192898 175602 48 027-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 0_00 000

027-0475 EQUIPMENT 0 0 000 000 000 000 000 027-0676 SUPPLIES ampOPERATING 7116 7116 46744 364989 241 365230 346370 49

-- - _- - _ _-shy-------- - ~----------- -------------- -------------- -------------shyTOTAL DOMESTIC VIOLENCE PROSE 108953 108953 950034 7493728 241 7493969 3401331 31

Prepared by the Tom Green County AuditorS Office Page 35 of 56

VOL 471

bull rf

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 11

001 - GENERAL FUND - CRISIS INTERVENTION PROGRAM Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonthly Exp bullbull YTD Expenses bullbull Encumbrances bullYTD Exp + Enc UnEnc Balance Rm 028-0105 SALARYEMPLOYEES 46245 46245 385378 3335748 000 3335748 1288752 28 028-0201 FICAMEDICARE 3538 3538 28710 258768 000 258768 95032 27 028-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 028-0203 RETIREMENT 3491 3491 28866 262446 000 262446 86654 25 028-0204 YORKERS COMPENSATION 1073 1073 000 000 000 000 107300 100 028-0205 UNEMPLOYMENT INSURAN 106 106 000 000 000 000 10600 100 028-0388 CELLULAR PHONEPAGER o 0 5862 56986 000 56986 56986 028-0428 TRAVEL ampTRAINING 4000 4000 000 142128 000 142128 257872 64 028-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 028-0475 EQUIPMENT o o 000 000 000 000 000 028-0676 SUPPLIES ampOPERATING 11344 11344 184601 590977 256144 847121 287279 25

TOTAL CRISIS INTERVENTION PRO 76997 76997 691109 5166371 256144 5422515 2277185 30

001 - GENERAL FUND - FAMILY VIOLENCE INVESTIGATOR

029-0105 SALARYEMPLOYEES 20339 o 000 -46052 000 -46052 46052 029-0135 SALARYSERGEANTS o 20339 229456 2065104 000 2065104 31204 middot2 029-0201 FICAMEDICARE 1556 1556 17936 161425 000 161425 5825 -4 029-0202 GROUP HOSPITAL INSUR 2700 2700 28846 259659 000 259659 10341 4 029-0203 RETIREMENT 1535 1535 17560 159663 000 159663 6163 middot4 029-0204 YORKERS COMPENSATION 472 472 000 000 000 000 47200 100 029-0205 UNEMPLOYMENT INSURAN 47 47 000 000 000 000 4700 100 029-0301 OFFICE SUPPLIES o o 000 000 000 000 000 029-0335 AUTO REPAIR FUEL E o o 000 000 000 000 000 029-0391 UNIFORMS o o 5000 45000 000 45000 -45000 029-0571 AUTOMOBILES o o 000 000 000 000 000 029-0676 SUPPLIES ampOPERATING 2144 2144 7303 32595 000 32595 181805 85

TOTAL FAMILY VIOLENCE INVESTI 28793 28793 306101 2677394 000 2677394 201906 7

001 - GENERAL FUND - ELECTIONS

030-0102 SALARYDISTRICT JUDG 32792 o 000 000 000 000 000 030-0105 SALARYEMPLOYEES 31242 31242 260346 2360864 000 2360864 763336 24 030-0108 SALARYPARTTIME 6765 6765 165390 1310151 000 1310151 -633651 -94 030-0109 SALARYSUPERVISOR o 32792 273260 2459340 000 2459340 819860 25 030-0201 FICAMEDICARE 5431 5431 53598 470098 000 470098 73002 13 030-0202 GROUP HOSPITAL INSUR 10800 10800 86538 634717 000 634717 445283 41 030-0203 RETIREMENT 5359 5359 40090 368772 000 368772 167128 31 030-0301 OFFICE SUPPLIES 2800 2800 14945 425380 000 425380 -145380 middot52 030-0329 ELECTION SUPPLIES 15000 15000 24603 1157409 000 1157409 342591 23 030-0403 BOND PREMIUMS o o 000 5000 000 5000 middot5000 030-0405 DUES ampSUBSCRIPTIONS 200 200 000 3840 18700 22540 -2540 -13 030-0421 POSTAGE 13000 13000 000 926878 000 926878 373122 29 030-0422 ELECTION YORKER PAYM 15000 15000 000 1142270 000 1142270 357730 24 030-0427 AUTO ALLOYANCE 198 198 1650 14850 000 14850 4950 25 030-0428 TRAVEL ampTRAINING 1000 1000 -24980 82486 000 82486 17514 18 030-0449 COMPUTER EQUIPMENT M 3050 3050 000 207511 000 207511 97489 32

Prepared by the Tom Green County Auditors Office Page 36 of 56

VOL 74 PAliE 472

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 12

001 GENERAL FUND - ELECTIONS Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance r~m 030-0469 SOFTWARE EXPENSE 2000 2000 000 161004 000 161004 38996 19 030-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 030-0475 EQUIPMENT 0 0 000 000 000 000 000 030-0482 CAPITALIZED SOFTWARE 0 0 000 000 000 000 000 030-0485 VOTER REGISTRATION 5000 5000 000 583468 000 583468 -83468 -17 030middot0496 NOTARY BOND 71 71 7100 7100 000 7100 000 0

-_ _-- --- _ _---- -- _----shy-~--~------ -------------- -------------- -------------shyTOTAL ELECTIONS 149708 149708 902540 12321138 18700 12339838 2630962 18

001 - GENERAL FUND - FELONY FAMILY VIOLENCE VICTIMS ASSISTANCE

031middot0105 SALARYEMPLOYEES 32288 32288 243360 2022231 000 2022231 1206569 37 031-0201 FICAMEDICARE 2470 2470 18616 157547 000 157547 89453 36 031-0202 GROUP HOSPITAL INSUR 5400 5400 14422 302940 000 302940 237060 44 031-0203 RETIREMENT 2437 2437 18228 157330 000 157330 86370 35 031-0204 WORKERS COMPENSATION 67 67 000 000 000 000 6700 100 031-0205 UNEMPLOYMENT INSURAN 74 74 000 000 000 000 7400 100 031-0418 HIRED SERVICES 0 0 000 28000 000 28000 -28000 031middot0428 TRAVEL ampTRAINING 4280 4280 000 97963 000 97963 330037 77 031-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 031-0475 EQUIPMENT 0 0 000 000 000 000 000 031-0675 PROFESSIONAL FEES 1400 1400 7000 35000 000 35000 105000 75 031middot0676 SUPPLIES ampOPERATING 2934 2934 79208 127171 000 1271 71 166229 57

---shy shy -----shy -----_ --shy --

TOTAL FELONY FAMILY VIOLENCE 51350 51350 380834 2928182 000 2928182 2206818 43

001 GENERAL FUNDmiddot JUVENILE ACCOUNTABILITY BLOCK GRANT

032-0105 SALARYEMPLOYEES 0 0 000 000 000 000 000 032-0108 SALARYPARTTIME 0 0 000 000 000 000 000 032-0201 FICAMEDICARE 0 0 000 000 000 000 000

032-0470 CAPITALIZED EQUIPMEN 19227 19227 000 000 000 000 1922700 100 032-0475 EQUIPMENT 0 0 000 000 000 000 000 032middot0571 AUTOMOBILES 0 0 000 000 000 000 000

---- ---- - ------- ------ _--_ _ _---- _-----_ _----shyTOTAL JUVENILE ACCOUNTABILITY 19227 19227 000 000 000 000 1922700 100

001 - GENERAL FUND - VICTIM WITNESS ASSISTANCE PROGRAM

034-0105 SALARYEMPLOYEES 30000 30000 250000 1959903 000 1959903 1040097 35 034middot0201 FICAMEDICARE 2295 2295 18504 167442 000 167442 62058 27 034-0202 GROUP HOSPITAL INSUR 3600 3600 28846 288520 000 288520 71480 20 034-0203 RETIREMENT 2264 2264 18726 189556 000 189556 36844 16 034-0428 TRAVEL ampTRAINING 0 0 000 11670 000 11670 -11670

-- -- -------_ ------_ _ _ ---- -------_ _--- --shyTOTAL VICTIM WITNESS ASSISTAN 38159 38159 316076 2617091 000 2617091 1198809 31

Prepared by the Tom Green County Auditors Office Page 37 of 56

VOL ( 4P~GE 473

tr 1 bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 13

001 - GENERAL FUND - COUNTY AUDITOR Account bullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Y~m 035-0102 SALARYDISTRICT JUDG 39707 161939 1349486 12145374 000 12145374 4048526 25 035-0105 SALARYEMPLOYEES 24500 0 21114 21114 000 21114 -21114 035-0121 SALARYINTERNAL AUDI 97732 0 000 000 000 000 000 035-0201 FICAMEDICARE 12939 12939 109437 961361 000 961361 332539 26 035-0202 GROUP HOSPITAL INSUR 18000 18000 115384 1298310 000 1298310 501690 28 035-0203 RETIREMENT 12766 12766 107154 961450 000 961450 315150 25 035-0207 PROFESSIONAL SERVICE 7200 7200 60000 540000 000 540000 180000 25 035-0301 OFFICE SUPPLIES 1800 1800 25793 113704 000 113704 66296 37 035-0386 MEETINGS ampCONFERENC 0 0 000 000 000 000 000 035-0403 BOND PREMIUMS 300 300 000 000 000 000 30000 100 035-0405 DUES ampSUBSCRIPTIONS 1255 1255 000 143500 000 143500 -18000 -14 035-0420 TELEPHONE o o 000 000 000 000 000 035-0428 TRAVEL amp TRAINING 4200 4200 000 254676 000 254676 165324 39 035-0429 INCOUNTY TRAVEL 100 100 000 000 000 000 10000 100 035-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 035-0475 EQUIPMENT 2750 2750 000 230295 000 230295 44705 16

TOTAL COUNTY AUDITOR 223249 223249 1788368 16669784 000 16669784 5655116 25

001 - GENERAL FUND - COUNTY TREASURER

036-0101 SALARYELECTED OFFIC 41000 41000 341666 3074994 000 3074994 1025006 25 036-0104 SALARYCHIEF DEPUTY o 19970 166420 1497780 000 1497780 499220 25 036-0105 SALARYEMPLOYEES 52750 32780 273164 2448864 000 2448864 829136 25 036-0108 SALARYPARTTIME o o 000 000 000 000 000 036-0201 FICAMEDICARE 7172 7172 58610 525008 000 525008 192192 27 036-0202 GROUP HOSPITAL INSUR 14400 14400 115384 980944 000 980944 459056 32 036-0203 RETIREMENT 7076 7076 58514 531300 000 531300 176300 25 036-0301 OFFICE SUPPLIES 7500 7500 56697 486021 25651 511672 238328 32 036-0388 CELLULAR PHONEPAGER 300 300 3320 25183 000 25183 4817 16 0360403 BOND PREMIUMS o o 000 000 000 000 000 036-0405 DUES amp SUBSCRIPTIONS 200 200 000 19750 000 19750 250 1 036-0428 TRAVEL amp TRAINING 4300 4300 000 320207 000 320207 109793 26 036-0470 CAPITALIZED EQUIPMEN o 3048 000 304790 000 304790 000 0 036-0475 EQUIPMENT o o 000 56500 000 56500 -56500

TOTAL COUNTY TREASURER 134698 137746 1073775 10271341 25651 10296992 3477598 25

001 - GENERAL FUND - TAX ASSESSOR COLLECTOR

037-0101 SALARYELECTED OFFIC 41000 41000 341666 3074994 000 3074994 1025006 25 037-0104 SALARYCHIEF DEPUTY o 23173 193104 1737936 000 1737936 579364 25 037-0105 SALARYEMPLOYEES 253916 230743 1911482 17006902 000 17006902 6067398 26 037-0108 SALARYPARTTIME 5000 5000 35020 372991 000 372991 127009 25 037-0201 FICAMEDICARE 22944 22944 185478 1661762 000 1661762 632638 28 037-0202 GROUP HOSPITAL INSUR 54000 54000 403844 3692933 000 3692933 1707067 32 037-0203 RETIREMENT 22636 22636 183222 1650795 000 1650795 612805 27 037-0301 OFFICE SUPPLIES 4600 4600 68292 369453 000 369453 90547 20 037-0403 BONO PREMIUMS o o 000 000 000 000 000

Prepared by the Tom Green County Auditors Office Page 38 of 56

vo L 7 4 P A E E 47Lt

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 14

001 - GENERAL FUND - TAX ASSESSOR COLLECTOR Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullMonthly Exp YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 037-0405 DUES ampSUBSCRIPTIONS 600 600 000 39550 000 39550 20450 34 037-0428 TRAVEL ampTRAINING 1600 1600 4000 115986 000 115986 44014 28 037-0475 EQUIPMENT o o 000 000 000 000 000 037-0496 NOTARY BOND 71 71 000 7100 000 7100 000 0

TOTAL TAX ASSESSOR COLLECTOR 406367 406367 3326108 29730402 000 29730402 10906298 27

001 - GENERAL FUND COUNTY DETENTION FACILITY

042-0105 SALARYEMPLOYEES 1446471 1446471 11753229 108644822 000 108644822 36002278 25 042-0109 SALARYSUPERVISOR o o 000 000 000 000 000 042-0119 SALARYOVERTIME 7500 7500 48422 275791 000 275791 474209 63 042-0127 JAIL NURSE 87021 87021 453250 5324324 000 5324324 3377776 39 042-0133 CORPORAL PROMOTIONS o o 000 000 000 000 000 042-0134 SALARYLIEUTENANTS 53758 53758 229456 3807881 000 3807881 1567919 29 042-0135 SALARYSERGEANTS 74889 74889 826840 5312475 000 5312475 2176425 29 042-0136 SALARYCORPORALS 176504 176504 1287020 10785454 000 10785454 6864946 39 042-0137 SALARYCLERKS 89337 89337 594024 5502606 000 5502606 3431094 38 042-0138 SALARYCAPTAIN 31166 31166 259714 2337426 000 2337426 7791 74 25 042-0150 NONmiddot REGULAR INMATE T o o 145220 415030 000 415030 -415030 042-0201 FICAMEDICARE 150448 150448 1180889 10813052 000 10813052 4231748 28 042-0202 GROUP HOSPITAL INSUR 334800 334800 2192296 20801401 000 20801401 12678599 38 042-0203 RETIREMENT 148433 148433 1168202 10775488 000 10775488 4067812 27 042-0215 TB TESTING 500 500 000 000 000 000 50000 100 042-0301 OFFICE SUPPLIES 7500 7500 48758 671292 491_75 720467 29533 4 042-0303 SANITATION SUPPLIES 25000 25000 322140 2319718 137688 2457406 42594 2 042-0328 KITCHEN SUPPLIES 1400 1400 000 81000 45730 126730 13270 9 042-0330 GROCERIES 383250 383250 4319367 26355354 742414 27097768 11227232 29 042-0331 BEDDING amp LINENS o o 000 000 000 000 000 042-0332 INMATE UNIFORMS o o 000 000 000 000 000 042-0333 PHOTO SUPPLIES 500 500 000 45000 000 45000 5000 10 042-0358 SAFETY EQUIPMENT 500 500 000 000 13500 13500 36500 73 042-0388 CELLULAR PHONEPAGER 2300 2300 1795 25869 000 25869 204131 89 042-0391 UNIFORMS 16600 16600 57263 1631225 25350 1656575 3425 0 042-0407 LEGAL REPRESENTATION 25000 25000 26100 1492073 000 1492073 1007927 40 042-0428 TRAVEL amp TRAINING 5000 5000 -49600 499527 000 499527 473 0 042-0447 MEDICAL EXPENSE 30000 30000 250000 2250000 000 2250000 750000 25 042-0451 RADIO RENT amp REPAIR 3000 3000 000 144890 53175 198065 101935 34 042-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 042-0475 EQUIPMENT o o 000 000 000 000 000 042-0496 NOTARY BONO 213 213 000 216602 000 216602 -195302 917 042-0511 INMATE MEDICAL EXPEN 45000 45000 55462 3505179 163293 3668472 831528 18 042-0550 PRISONER HOUSING 1500 1500 000 000 000 000 150000 100

TOTAL COUNTY DETENTION FACILI 3147590 3147590 25169847 224033479 1230325 225263804 89495196 28

001 - GENERAL FUND - JUVENILE DETENTION FACILITY

043-0105 SALARYEMPLOYEES 313304 313304 2440192 22724734 000 22724734 8605666 27

Prepared by the Tom Green County Auditors Office Page 39 of 56

VOL 74 PA[iE 475

bull

bull bull

Tom Green Auditor BUD GET A R Y Ace 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUNO The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 15

001 - GENERAL FUND - JUVENILE DETENTION FACILITY Account bullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 043-0108 SALARYPARTTIME 96042 96042 671377 5075853 000 5075853 4528347 47 043-0201 FICAMEDICARE 31315 31315 235282 2102762 000 2102762 1028738 33 043-0202 GROUP HOSPITAL INSUR 50400 50400 374998 3345080 000 3345080 1694920 34 043-0203 RETIREMENT 23647 23647 182774 1715615 000 1715615 649085 27 043-0301 OFFICE SUPPLIES 2000 2000 3100 166527 000 166527 33473 17 043-0306 EDUCATION MATERIALS 2000 2000 000 64372 000 64372 135628 68 043-0328 KITCHEN SUPPLIES 1000 1000 2729 33091 000 33091 66909 67 043-0330 GROCERIES 24000 24000 109077 630255 000 630255 1769745 74 043-0331 BEDDING ampLINENS 2000 2000 000 143750 000 143750 56250 28 043middot0332 INMATE UNIFORMS 2000 2000 000 176414 000 176414 23586 12 043-0390 LAUNDRY AND TOILETRY 4500 4500 6626 362697 000 362697 87303 19 043-0428 TRAVEL ampTRAINING 7500 7500 4700 170740 000 170740 579260 77 043-0447 MEDICAL EXPENSE 9000 9000 123853 745423 000 745423 154577 17 043-0475 EQUIPMENT o 0 000 000 000 000 000 043-0497 CHILO CARENONRESID 3000 3000 190900 190900 000 190900 109100 36

TOTAL JUVENILE DETENTION FACI 571708 571708 4345608 37648213 000 37648213 19522587 34

001 - GENERAL FUNO - COUNTY JUVENILE JUSTICE BLDG

044-0440 UTILITIES o o 000 000 000 000 000

TOTAL COUNTY JUVENILE JUSTICE o o 000 000 000 000 000

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT

045-0362 EAST CONCHO VOLUNTEE 4000 4000 000 400000 000 400000 000 0 045-0363 MERETA VOLUNTEER FIR 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8000 8000 000 800000 000 800000 000 0

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 2

046-0364 WALL VOLUNTEER FIRE 4000 4000 000 400000 000 400000 000 0 046-0399 PECAN CREEK FIRE OEP 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8000 8000 000 800000 000 800000 000 0

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 3

047-0455 CIVIL DEFENSE SIREN 300 300 1056 7488 000 7488 22512 75 047-0456 WATER VALLEY VOL FIR 4000 4000 000 400000 000 400000 000 0 047-0457 CARLSBAD VOLUNTEER F 4000 4000 000 400000 000 400000 000 0 047-0458 GRAPE CREEK VOL FIRE 8000 8000 000 800000 000 800000 000 0 047-0461 QUAIL VALLEY VOL FIR 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 20300 20300 1056 2007488 000 2007488 22512

Prepared by the Tom Green County Auditors Office Page 40 of 56

VOL (I 4PAGE 476 gt pI

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 16

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 4 Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp Enc UnEnc Balance r~m 048-0448 CHRISTOVAL VOL FIRE 4000 4000 000 400000 000 400000 000 0 048middot0455 CIVIL DEFENSE SIREN 150 150 623 4651 000 4651 10349 69 048middot0466 DOVE CREEK VOL FIRE 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8150 8150 623 804651 000 804651 10349

001 - GENERAL FUND CONSTABLE PRCT 1

050middot0101 SALARYELECTED OFFIC 26863 26863 223858 2014722 000 2014722 671578 25 050middot0201 FICAMEDICARE 2560 2560 21334 186381 000 186381 69619 27 050-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 050-0203 RETIREMENT 2526 2526 20886 189900 000 189900 62700 25 050-0301 OFFICE SUPPLIES 100 100 2000 3228 000 3228 6772 68 050-0388 CELLULAR PHONEPAGER 220 220 1795 17550 000 17550 4450 20 050-0403 BOND PREMIUMS o o 000 000 000 000 000 050middot0427 AUTO ALLOUANCE 6600 6600 55000 495000 000 495000 165000 25 050-0428 TRAVEL ampTRAINING o o 000 -6372 000 middot6372 6372

TOTAL CONSTABLE PRCT 1 42469 42469 353719 3160068 000 3160068 1086832 26

001 - GENERAL FUND - CONSTABLE PRCT 2

051-0101 SALARYELECTED OFFIC 26863 26863 223858 2014722 000 2014722 671578 25 051-0201 FICAMEDICARE 2560 2560 19692 183030 000 183030 72970 29 051-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 051-0203 RETIREMENT 2526 2526 19911 186806 000 186806 65794 26 051-0301 OFFICE SUPPLIES 100 100 2099 12723 000 12723 -2723 -27 051-0388 CELLULAR PHONEPAGER 400 400 4600 34044 000 34044 5956 15 051-0403 BOND PREMIUMS o o 000 000 000 000 000 bullbullbull 051-0427 AUTO ALLOYANCE 6600 6600 48658 472803 000 472803 187197 28 051-0428 TRAVEL amp TRAINING o o 8000 000 000 000 000

TOTAL CONSTABLE PRCT 2 42649 42649 339664 3163787 000 3163787 1101113 26

001 - GENERAL FUND - CONSTABLE PRCT 3

052-0101 SALARYELECTED OFFIC 32071 32071 267258 2405322 000 2405322 801778 25 052-0201 FICAMEDICARE 2958 2958 23322 219186 000 219186 76614 26 052-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 052-0203 RETIREMENT 2919 2919 22836 216835 000 216835 75065 26 052-0301 OFFICE SUPPLIES 100 100 000 5040 000 5040 4960 50 052-0388 CELLULAR PHONEPAGER 300 300 1829 18310 000 18310 11690 39 052-0403 BOND PREMIUMS o o 000 000 000 000 000 052-0427 AUTO ALLOUANCE 6600 6600 55000 495000 000 495000 165000 25 052-0428 TRAVEL ampTRAINING o o 000 000 000 000 000

TOTAL CONSTABLE PRCT 3 48548 48548 399091 3619352 000 3619352 1235448 25

Prepared by the Tom Green County Auditors Office Page 41 of 56

YOL 477

t

t t

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 17

DOl GENERAL FUND - CONSTABLE PRCT 4 Account bullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp _YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 053-0101 SALARYELECTED OFFIC 32071 32071 267258 2199464 000 2199464 1007636 31 053-0201 FICAMEDICARE 2958 2958 21295 190309 000 190309 105491 36 053-0202 GROUP HOSPITAL INSUR 3600 3600 28846 233690 000 233690 126310 35 053-0203 RETIREMENT 2919 2919 23597 199686 000 199686 92214 32 053middot0301 OFFICE SUPPLIES 100 100 000 2871 9935 12806 -2806 -28 053-0388 CELLULAR PHONEPAGER 0 0 3980 5530 000 5530 -5530 053-0403 BOND PREMIUMS 0 0 000 5000 000 5000 -5000 053-0427 AUTO ALLOWANCE 6600 6600 55000 452640 000 452640 207360 31 053-0428 TRAVEL amp TRAINING o o -63675 000 000 000 000

TOTAL CONSTABLE PRCT 4 48248 48248 336301 3289190 9935 3299125 15256_75 32

001 - GENERAL FUND - SHERIFF

054-0101 SALARYELECTED OFFIC 49271 49271 410592 3695328 000 3695328 1231772 25 054-0104 SALARYCHIEF DEPUTY 32729 32729 272742 2454678 000 2454678 818222 25 054-0105 SALARYEMPLOYEES 585740 585740 6070319 50826615 000 50826615 7747385 13 054-0107 SALARYINTERNAL AFFA 27535 27535 229456 2065104 000 2065104 688396 25 054middot0108 SALARYPARTTIME o o 000 000 000 000 000 054-0109 SALARYSUPERVISOR 82605 82605 472092 5997678 000 5997678 2262822 27 054-0119 SALARYOVERTIME 15000 43936 -34920 1256229 000 1256229 3137337 71 054-0131 SAFE ampSOBER STEP 39540 39540 239853 2990441 000 2990441 963559 24 054-0134 SALARYLIEUTENANTS 86085 86085 717368 6456312 000 6456312 2152188 25 054-0135 SALARYSERGEANTS 144871 144871 688368 5885272 000 5885272 8601828 59 054-0137 SALARYCLERKS 199126 199126 1637821 15187673 000 15187673 4724927 24 054-0138 SALARYCAPTAIN 31166 31166 259714 2337426 000 2337426 779174 25 054-0150 NON-REGULAR INMATE T o o 000 000 000 000 000 054middot0201 FICAMEDICARE 100350 100350 827401 7474601 000 7474601 2560399 26 054-0202 GROUP HOSPITAL INSUR 173700 173700 1182686 11277889 000 11277889 60921 bull 11 35 054-0203 RETIREMENT 99006 99006 825547 7532539 000 7532539 2368061 24 054-0301 OFFICE SUPPLIES 7500 7500 63805 727259 7856 735115 14885 2 054-0323 ESTRAY ANIMAL EXPEND o o 0_00 -8342 000 -8342 8342 054-0324 CIDCRIMINAL INVESTI 2000 2000 6425 118780 42076 160856 39144 20 054-0334 LAW ENFORCEMENT BOOK 1650 1650 000 184600 000 184600 -19600 -12 054-0335 AUTO REPAIR FUEL E 100000 100000 833918 8442234 67387 8509621 1490379 15 054-0341 TIRES ampTUBES 8500 8500 149757 842141 54859 897000 -47000 -6 054middot0354 DWI VIDEO 1000 1000 000 36579 000 36579 634_21 63 054-0358 SAFETY EQUIPMENT 500 500 000 000 000 000 50000 100 054-0382 LOCAL LAW ENFORCEMEN 3200 3200 000 320000 000 320000 000 0 054-0388 CELLULAR PHONEPAGER 7000 7000 80936 758750 000 758750 -58750 -8 054-0391 UNIFORMS 18100 18100 62600 1450397 632716 2083113 -273113 -15 054-0392 BADGES 1000 1000 000 67436 000 67436 325_64 33 054-0403 BOND PREMIUMS o o 000 000 000 000 000 054-0405 DUES ampSUBSCRIPTIONS 400 400 3000 15900 000 15900 24100 60 054-0407 LEGAL REPRESENTATION 50000 50000 15330 1247730 000 1247730 3752270 75 054-0420 TELEPHONE 4100 4100 33642 267139 000 267139 142861 35 054-0421 POSTAGE 750 750 2881 68204 000 68204 6796 9 054-0428 TRAVEL ampTRAINING 9000 9000 -362407 891000 9000 900000 000 0 054-0446 POLYGRAPH TESTING o o 000 000 000 000 000 054-0451 RADIO RENT ampREPAIR o o 000 39000 000 39000 -39000

Prepared by the Tom Green County Auditors Office Page 42 of 56

VOL 74Pfl()E 478

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 18

001 GENERAL FUND - SHERIFF Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bull YTD Expenses Encumbrances YTD Exp + Ene _UnEnc Balance Rm 054-0452 AUTO WASH ampMAINTENA 200 200 000 134_71 6652 20123 -123 -1 054-0464 COMMUNICATIONS EQUIP o o 000 000 000 000 000 bullbullbull 054-0470 CAPITALIZED EaUIPMEN o o 000 000 000 000 000 bullbullbull 054-0475 EQUIPMENT o o 000 000 000 000 000 bullbullbull 054-0484 TRAVELPRISONERS 30000 30000 248508 662026 435165 10971 91 1902809 63 054-0496 NOTARY BONO 213 213 000 8810 000 8810 12490 59 054-0503 DARE PROGRAM 4000 4000 154243 308209 000 308209 91791 23 054-0504 EQUIPMENTSTEP PROGR 6700 6700 000 88700 000 88700 581300 87 054-0505 TRAVEL ampTRAININGST 2760 2760 000 290168 000 290168 -14168 -5 054-0571 AUTOMOBILES 103765 103765 000 10376500 000 10376500 000 0 054-0577 K-9 PROGRAM 5500 5500 23553 346692 000 346692 203308 37 054-0680 EQUIPMENT ampSUPPLIES 65000 65000 249643 5106743 150263 5257006 1242994 19

TOTAL SHERIFF 2099562 2128498 15364873 158107911 1405974 159513885 53335881 25

001 - GENERAL FUND JUVENILE PROBATION

056-0102 SALARYDISTRICT JUDG 55330 55330 461084 4149756 000 4149756 1383244 25 056-0105 SALARYEMPLOYEES 454998 454998 3747222 32631239 000 32631239 12868561 28 056-0108 SALARYPARTTIME o o 000 000 000 000 000 bullbullbull 056-0201 FICAMEDICARE 51659 51659 314954 3431619 000 3431619 1734281 34 056-0202 GROUP HOSPITAL INSUR 90000 90000 689630 6266618 000 6266618 2733382 30 056-0203 RETIREMENT 50975 50975 332644 2869759 000 2869759 2227741 44 056-0301 OFfiCE SUPPLIES 10000 10000 7173 939545 6950 946495 53505 5 056-0335 AUTO REPAIR FUEL E 24600 24600 66906 605084 000 605084 1854916 75 056-0428 TRAVEL ampTRAINING 20000 20000 175721 1180410 000 1180410 819590 41 056-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 bullbull

056-0475 EQUIPMENT 2500 2500 000 39799 105700 145499 104501 42 056-0513 PARENT AID PROGRAM o o 000 000 000 000 000 bullbullbull 056-0517 peCPPROBATION COMMU o o 000 000 000 000 000

056-0571 AUTOMOBILES 19000 19000 000 -259047 2143400 1884353 15647 1

TOTAL JUVENILE PROBATION 779062 779062 5795334 51854782 2256050 54110832 23795368 31

001 - GENERAL FUND - RADAR UNIT

057-0473 RADAR UNIT 2738 2738 000 000 000 000 273800 100

TOTAL RADAR UNIT 2738 2738 000 000 000 000 273800 100

001 - GENERAL FUND MENTAL HEALTH UNIT

058-0105 SALARYEMPLOYEES 84563 84563 704694 5829486 000 5829486 2626814 31 058middot0108 SALARYPARTTIME o o 000 000 000 000 000 058-0109 SALARYSUPERVISOR o o 000 000 000 000 000 058-0201 FICAMEDICARE 6469 6469 53910 485190 000 485190 161710 25 058-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 058-0203 RETIREMENT 6383 6383 52782 479898 000 479898 158402 25

Prepared by the Tom Green County Auditors Office Page 43 of 56

VOL 479

t bull bull d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 19

001 - GENERAL FUND - MENTAL HEALTH UNIT Account bull Orig Budget Curr Budget Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 058-0204 WORKERS COMPENSATION 1963 1963 000 000 000 000 196300 100 058-0205 UNEMPLOYMENT INSURAN 194 194 000 000 000 000 19400 100 058-0301 OFFICE SUPPLIES 1000 1000 000 000 000 000 100000 100 058-0335 AUTO REPAIR FUEL E 0 0 47640 257362 000 257362 -257362 058-0388 CELLULAR PHONEPAGER 900 900 43650 134260 000 134260 -44260 -49 058-0428 TRAVEL ampTRAINING 2000 2000 000 000 000 000 200000 100 058-0475 EQUIPMENT 0 0 000 000 000 000 000 058-0571 AUTOMOBILES 0 0 000 000 000 000 000 058-0675 PROFESSIONAL FEES o o 000 000 000 000 000 058-0678 CONTRACT SERVICE FOR o o 000 000 000 000 000

TOTAL MENTAL HEALTH UNIT 114272 114272 989214 7965173 000 7965173 3462027 30

001 - GENERAL FUND - PARENT AID PROGRAM

059-0105 SALARYEMPLOYEES 23030 23030 191916 1727244 000 1727244 575756 25 059-0201 FICAMEDICARE 1762 1762 14680 132120 000 132120 44080 25 059-0202 GROUP HOSPITAL INSUR 3600 3600 28846 288520 000 288520 71480 20 059-0203 RETIREMENT 1738 1738 14374 130692 000 130692 43108 25 059-0204 WORKERS COMPENSATION 91 91 000 000 000 000 9100 100 059-0205 UNEMPLOYMENT INSURAN 53 53 000 000 000 000 5300 100 059-0428 TRAVEL ampTRAINING 312 312 000 000 000 000 31200 100

TOTAL PARENT AID PROGRAM 30586 30586 249816 2278576 000 2278576 780024 26

001 - GENERAL FUND - ENVIRONMENTAL PROTECTION

060-0103 SALARYASSISTANTS o 23753 197938 1781442 000 1781442 593858 25 060-0105 SALARYEMPLOYEES 19970 19970 166420 1497780 000 1497780 499220 25 060-0109 SALARYSUPERVISOR 23753 o 000 000 000 000 000 060-0201 FICAMEDICARE 4324 4324 36038 324342 000 324342 108058 25 060-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 060-0203 RETIREMENT 4267 4267 33634 305808 000 305808 120892 28 060-0207 PROFESSIONAL SERVICE o o 000 000 000 000 000 060-0301 OFFICE SUPPLIES 300 300 000 5970 000 5970 24030 80 060-0388 CELLULAR PHONEPAGER 432 432 4059 38876 000 38876 4324 10 060-0389 TRAPPER PROGRAM 16800 16800 140000 1120000 000 1120000 560000 33 060-0405 DUES ampSUBSCRIPTIONS 90 90 000 8500 000 8500 500 6 060-0427 AUTO ALLOWANCE 12804 12804 106700 960300 000 960300 320100 25 060-0428 TRAVEL amp TRAINING 2500 2500 000 146891 000 146891 103109 41

TOTAL ENVIRONMENTAL PROTECTIO 92440 92440 742481 6709227 000 6709227 2534773 27

001 - GENERAL FUND - VEHICLE MAINTENANCE

070-0105 SALARYEMPLOYEES 21004 21004 19866 1575306 000 1575306 525094 25 070-0109 SALARYSUPERVISOR 34393 34393 286610 2579490 000 2579490 859810 25 070-0201 FICAMEDICARE 4238 4238 32062 299035 000 299035 124765 29

Prepared by the Tom Green County Auditors Office Page 44 of 56

YOL 74 PAlE 480

Tom Green Auditor BUD GET A R Y Ace 0 U N TIN G S Y S T E M 154659 02 JUl 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002

001 - GENERAL FUND - VEHICLE MAINTENANCE Account_ bullbullbullbullbullbullbullbull _bullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances 070-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 070-0203 RETIREMENT 4181 4181 34578 326004 000 070-0301 OFFICE SUPPLIES 300 300 1588 16587 000 070-0335 AUTO REPAIR FUEL E 4500 4500 106341 339913 562 070-0337 GASOLINE 3500 3500 202018 380692 000 070-0351 SHOP SUPPLIES 10000 10000 222465 1438464 000 070-0388 CELLULAR PHONEPAGER 720 720 5944 38970 000 070-0391 UNIFORMS 1175 1175 5730 78686 000 070-0428 TRAVEL amp TRAINING 200 200 000 000 000 070-0433 INSPECTION FEES o o 000 000 000 070-0470 CAPITALIZED EQUIPMEN 4000 4000 114000 114000 000 070-0475 EQUIPMENT 400 400 000 299800 0_00 070-0572 HAND TOOLS ampEQUIPME 1000 1000 000 45160 000

TOTAL VEHICLE MAINTENANCE 96811 96811 1088894 8051425 562

001 - GENERAL FUND - HEALTH DEPARTMENT

075-0474 MENTAL HEALTH 41000 41000 000 4100000 000 075-0477 COMMITMENT EXPENSE 95000 95000 841800 6821300 000 075-0478 ALCOHOL ampDRUG ABUSE 12750 12750 000 1275000 000 075-0512 EVALUATION amp RAPE EX 5000 5000 1667 428781 000

TOTAL HEALTH DEPARTMENT 153750 153750 843467 12625081 000

001 - GENERAL FUND - WELFARE DEPARTMENT

076-0384 HOPE HOUSE 2500 2500 000 250000 000 076-0467 ASSAULT VICTIM SERVI 2500 2500 000 250000 000 076-0476 TGC CHILD PROTECTIVE 28000 28000 000 2800000 000 076-0487 GUARDIANSHIP ALLIANC 2500 2500 000 250000 000 076-0488 MEALS FOR THE ElDERL 2500 2500 000 250000 000 076-0509 CRIME STOPPERS 1500 1500 000 150000 000

TOTAL WELFARE DEPARTMENT 39500 39500 000 3950000 000

001 - GENERAL FUND - SAHF HEALTHWISE GRANT

077-0435 BOOKS o o 000 000 000

TOTAL SAHF HEALTHWISE GRANT o o 000 000 000

001 GENERAL FUND - INDIGENT HEALTH CARE

078-0105 SALARYEMPLOYEES 16497 16497 135797 1218461 000 078-0108 SALARYPARTTIME 1800 1000 000 000 000 078-0109 SALARYSUPERVISOR 23828 23828 188272 1818000 000

YTD Exp + Enc 519318 326004

16587 340475 380692

1438464 38970 78686

000 000

114000 299800

45160

8051987

4100000 6821300 1275000 428781

12625081

250000 250000

2800000 250000 250000 150000

3950000

000

000

1218461 000

1818000

Page 20

UnEnc Balance Rm 200682 28

92096 22 13413 45

109525 24 -30692 middot9

438464 -44 33030 46 38814 33 20000 100

000

286000 72 -259800 650

54840 55

1629113 17

000 0 2678700 28

000 0 71219 14

2749919 18

000 0 000 0 000 0 000 0 000 0 000 0

000 0

000

000

431239 26 100000 100 564800 24

Prepared by the Tom Green County Auditors Office Page 45 of 56

VOL ( 4PhGE 481

r bull t

_ _- -- ----_ - -- --- -- -- -- --- -- --_ --- - ~ _ Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002

Statement of Expenditures - Budget vs Actual GENERAL FUND

The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 21 _ __ _---------------------------------------------------------~----------------------------------- - - -~~------------- -

-~~~~----------------------------~--------------~--

~

001 - GENERAL FUND - INDIGENT HEALTH CARE Account bullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 078-0201 FICAMEDICARE 3222 3222 24292 225355 000 225355 96845 30 078-0202 GROUP HOSPITAL INSUR 7200 7200 57692 432765 000 432765 287235 40 078-0203 RETIREMENT 3044 3044 24273 230025 000 230025 743_75 24 078-0204 WORKERS COMPENSATION 0 0 000 000 000 0_00 000 078-0205 UNEMPLOYMENT INSURAN 0 0 000 000 000 000 000 078-0301 OFFICE SUPPLIES 800 1600 14932 139948 000 139948 20052 13 078-0396 CONTRACT SCREENING 30000 30000 250000 2250000 000 2250000 7500_00 25 078-0397 HEALTH CARE COST 10 1330110 1325921 000 000 000 000 1 325921 00 100 078-0398 HEALTH CARE COST ABO 261111 261111 000 000 000 000 26111100 100 0780428 TRAVEL amp TRAINING 1000 1000 000 99750 000 99750 250 0 078-0445 SOFTWARE MAINTENANCE 0 0 000 000 000 000 000 078-0475 EQUIPMENT 0 0 000 000 000 000 000 078-0482 CAPITALIZED SOFTWARE 0 0 000 000 000 000 000 078-0700 PHYSICIAN NONEMERG 0 0 3657637 20565522 000 20565522 -20565522 078-0704 PRESCRIPTION DRUGS 0 0 000 9699520 000 9699520 -9699520 078-0708 HOSPITAL INPATIENT 0 0 7543225 57045843 000 57045843 -57045843 078-0712 HOSPITAL OUTPATIENT 0 0 1805584 39633222 000 39633222 -39633222 078-0716 LABORATORYX RAY 0 0 387535 6203356 000 6203356 -6203356 078-0720 SKILLED NURSING FACI 0 0 0_00 000 000 000 000 078-0724 FAMILY PLANNING 0 0 000 000 000 000 000 078middot0728 EMERGENCY PHYSICIAN 0 0 000 729096 000 729096 -729096 078-0732 EMERGENCY HOSPITAL 0 0 000 000 000 000 000 078middot0736 EMERGENCY LABORATORY 0 0 000 000 000 000 000

_______________________ bullbull _ bullbull ____ ~ ____ ~~~ __ ~ __________________ w _ bullbullbullbull _ _______ bull ________ ~_A __ ~A

TOTAL INDIGENT HEALTH CARE 1678612 1674423 140892_39 140290863 0_00 140290863 27151437 16

001 - GENERAL FUND COUNTY LIBRARY

080-0103 SALARYASSISTANTS 37949 37949 582256 4100902 000 41009_02 -306002 -8 080-0105 SALARYEMPLOYEES 459295 458795 3391910 31192709 000 31192709 146867_91 32 080-0108 SALARYPARTTIME 96125 96125 874536 6897419 000 68974_19 2715081 28 080-0109 SALARYSUPERVISOR 49380 49380 411498 3703482 000 37034_82 1234518 25 080-0201 FICAMEDICARE 49225 49225 394925 3450375 000 3450375 1472125 30 080-0202 GROUP HOSPITAL INSUR 86400 86400 634612 55451 77 000 5545177 3094823 36 080-0203 RETIREMENT 48565 48565 394580 3480355 000 3480355 1376145 28 080-0301 OFFICE SUPPLIES 15000 15000 80565 1128076 48587 1176663 323337 22 080-0325 PRINTING EXPENSE 800 800 000 26373 19524 45897 34103 43 080-0335 AUTO REPAIR FUEL E 250 250 000 000 000 000 25000 100 080-0336 AUDIOVISUAL SUPPLIE 11000 11000 114194 863535 154708 1018243 81757 7 080-0385 INTERNET SERVICE 12900 12900 104875 590023 426479 1016502 273498 21 080-0388 CELLULAR PHONEPAGER 460 460 5127 31967 000 31967 14033 31 080middot0405 DUES amp SUBSCRIPTIONS 450 450 000 36000 000 36000 9000 20 080-0416 COMPUTER SERVICE 3840 3840 55000 279500 000 279500 104500 27 080-0427 AUTO ALLOWANCE 713 950 7920 71280 000 71280 23720 25 080-0428 TRAVEL amp TRAINING 4500 4500 000 218044 000 218044 231956 52 080-0429 INCOUNTY TRAVEL 250 250 000 000 000 000 25000 100 080-0435 BOOKS 115000 115000 10675_28 7170448 1994810 9165258 2334742 20 080-0437 PERIODICALS 15500 15500 40144 1266188 -21544 1244644 305356 20 080-0438 BINDING 5000 5000 121453 216414 000 216414 283586 57 080-0449 COMPUTER EQUIPMENT M 4250 4250 000 417200 000 417200 7800 2

Prepared by the Tom Green County Auditors Office Page 46 of 56

VOl 7 4 PAllE 482

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 22

001 - GENERAL FUND COUNTY LIBRARY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 080-0469 SOFTWARE EXPENSE 16250 16250 000 1618399 000 1618399 6601 0 080-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 080-0475 EQUIPMENT 11000 11000 12148 899900 26325 926225 173775 16 080-0592 BOOKMOBILE EXPENSE 2000 2000 19452 289304 000 289304 -89304 -45

TOTAL COUNTY LIBRARY 1046102 1045839 8312723 73493070 26488_89 76141959 28441941 27

DOl - GENERAL FUND - PARKS ampSOLID WASTE

081-0105 SALARYEMPLOYEES 32427 32427 260136 2433642 000 2433642 809058 25 081-0108 SALARYPARTTIME 4000 4000 63300 363480 000 363480 36520 9 081-0109 SALARYSUPERVISOR 21004 21004 175034 1575306 000 1575306 525094 25 081-0201 FICAMEDICARE 4393 4393 37741 332142 000 332142 107158 24 081-0202 GROUP HOSPITAL INSUR 10800 10800 57692 663593 000 663593 416407 39 081-0203 RETIREMENT 4033 4033 32594 303368 000 303368 99932 25 081middot0301 OFFICE SUPPLIES 200 200 000 19401 000 19401 599 3 081-0303 SANITATION SUPPLIES 250 250 000 18682 000 18682 6318 25 081-0337 GASOLINE 3500 3500 36402 223343 000 223343 126657 36 081-0339 GREASE ampOIL 500 500 4573 29287 000 29287 20713 41 081-0340 ANTIFREEZE 50 50 1000 6925 000 6925 -1925 -39 081-0341 TIRES ampTUBES 1600 1600 000 112962 000 112962 47038 29 081-0343 EQUIPMENT PARTS ampRE 7500 7500 117105 1010636 000 1010636 -260636 -35 081-0388 CELLULAR PHONEPAGER 1463 1463 9203 75641 000 75641 70659 48 081-0391 UNIFORMS 1000 1000 1845 61578 000 61578 38422 38 081-0418 HIRED SERVICES 2750 2750 22500 232500 000 232500 42500 15 081-0440 UTILITIES 8000 8000 60216 507969 000 507969 292031 37 081-0453 DUMPGROUND MAINTENAN 35500 35500 250845 1883630 4895 1888525 1661475 47 081-0460 EQUIPMENT RENTALS 3000 3000 000 000 235839 235839 64161 21 081-0470 CAPITALIZED EQUIPMEN 20000 21485 000 2148483 000 2148483 000 0 081-0514 SPECIAL PROJECTS 5000 4350 4354 75792 000 75792 359208 83 081-0530 BUILDING REPAIR 4000 4000 16673 210800 000 210800 189200 47 081-0553 COUNTY WIDE CLEAN-UP 4500 4500 -55305 43695 000 43695 406305 90 081-0572 HAND TOOLS ampEQUIPME 3600 2765 4623 277759 000 277759 -1242 -0 081-0674 CONTRACT SERVICE o o 000 000 000 000 000

TOTAL PARKS ampSOLID WASTE 179070 179070 1100531 12610614 240734 12851348 5055652 28

001 - GENERAL FUND - TIFB GRANT

083-0301 OFFICE SUPPLIES o o 000 000 000 000 000 083-0428 TRAVEL ampTRAINING o o 000 000 000 000 000 083-0445 SOFTWARE MAINTENANCE o o 000 000 000 000 000 083-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 083-0475 EQUIPMENT o o 000 000 1509468 1509468 -1509468 083-0482 CAPITALIZED SOFTWARE o o 000 000 000 000 000 083-0678 CONTRACT SERVICE FOR o o 000 000 000 000 000

TOTAL TFB GRANT o o 000 000 1509468 1509468 -1509468

Prepared by the Tom Green County Auditors Office Page 47 of 56

VOL I4PHE 483

b bull bull r

II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expendituresmiddot Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 23

001 - GENERAL FUND - COMMUNITY NET~RKING 2TIFB Account bullbullbullbullbullbullbullbullbull bullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 085-0105 SALARYEMPLOYEES o 0 -1087160 -503828 000 -503828 503828 085-0201 FICAMEDICARE o 0 -44628 000 000 000 000 085-0202 GROUP HOSPITAL INSUR o 0 000 000 000 000 000 085-0475 EQUIPMENT o 0 1858376 1858376 000 1858376 -1858376 085-0674 CONTRACT SERVICE o 0 874998 882492 000 882492 -882492 085-0675 PROFESSIONAL FEES o 500 000 2750000 000 2750000 -2700000 400

TOTAL COMMUNITY NET~RKING 2 o 500 1601586 4987040 000 4987040 middot4937040 874

001 - GENERAL FUND - EXTENSION SERVICE

090-0102 SALARYDISTRICT JUDG 13168 13168 109730 987570 000 987570 329230 25 090-0103 SALARYASSISTANTS 42469 42469 353918 2850043 000 2850043 1396857 33 090-0105 SALARYEMPLOYEES 32780 32780 273164 2173693 000 2173693 1104307 34 090-0108 SALARYPARTTIME 6500 6500 55000 472500 000 472500 177500 27 090-0201 FICAMEDICARE 6040 6040 50402 399904 000 399904 204096 34 090-0202 GROUP HOSPITAL INSUR 18000 18000 88203 776876 000 776876 1023124 57 090-0203 RETIREMENT 2965 2965 25403 203195 000 203195 93305 31 090-0301 OFFICE SUPPLIES 1100 1100 2799 74404 000 74404 35596 32 090-0335 AUTO REPAIR FUEL E 5000 5000 12713 172496 000 172496 327504 66 090-0380 HORTICULTURE DEMONST 300 300 000 000 000 000 30000 100 090-0388 CELLULAR PHONEPAGER 1200 1200 10918 128692 000 128692 -8692 -7 090-0393 4H CLUB STOCK SH~ 3200 3200 000 284480 000 284480 35520 11 090-0394 HOME DEMONSTRATION E 300 300 000 29519 000 29519 481 2 090-0405 DUES ampSUBSCRIPTIONS 90 90 000 9000 000 9000 000 0 090-0427 AUTO ALL~ANCE 13860 16446 137048 1087874 000 1087874 556726 34 090-0428 TRAVEL ampTRAINING 3600 3600 55800 107487 000 107487 252513 70 090-0440 UTILITIES 1500 1500 9885 116748 000 116748 33252 22 090-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 090-0475 EQUIPMENT 1150 1150 000 175000 000 175000 -60000 -52 090-0496 NOTARY BONO o o 000 000 000 000 000 090-0507 AGRICULTURE DEMONSTR 300 300 000 000 000 000 30000 100 090-0571 AUTOMOBILES 28000 28000 000 2565100 000 2565100 234900 8

TOTAL EXTENSION SERVICE 181522 184108 1184983 12614581 000 12614581 5796219 31

001 - GENERAL FUND - COUNTY COURTS

19-0105 SALARYEMPLOYEES 68558 9776 83136 818319 000 818319 159281 16 119-0108 SALARYPARTTIME o o 000 000 000 000 000 119-0110 SALARYAPPT - COMM C 36426 95208 791730 7125575 000 7125575 2395225 25 119-0201 FICAMEDICARE 8031 8031 66928 607714 000 607714 195386 24 119-0202 GROUP HOSPITAL INSUR 12600 12600 100960 879950 000 8799 50 380050 30 119-0203 RETIREMENT 7924 7924 65526 601027 000 601027 191373 24 119-0301 OFFICE SUPPLIES 200 200 2720 13606 000 13606 6394 32 119middot0411 REPORTING SERVICE 5000 5000 207150 691888 000 691888 -191888 -38 119-0413 COURT APPOINTED AT TO 225000 225000 2464217 29380086 000 29380086 -6880086 middot31 119-0414 JURORS 1000 1000 000 000 000 000 1 00000 1 00 19-0425 YITNESS EXPENSE 3500 3500 3500 160750 000 60750 189250 54

Prepared by the Tom Green County Auditors Office Page 48 of 56

VOL 14 PM1E 484

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 24

001 - GENERAL FUND - COUNTY COURTS Account bullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Monthly Exp YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 119-0428 TRAVEL ampTRAINING 850 850 000 000 000 000 85000 100 119-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 119-0483 JURORSMEALS amp LODGI 600 600 7329 62002 000 62002 -2002 -3 119-0580 PSYCHOLOGICAL EXAMS o o 120000 340000 000 340000 -340000

TOTAL COUNTY COURTS 369689 369689 3913196 40680917 000 40680917 -3712017 -10

001 - GENERAL FUND - JUSTICE OF THE PEACE 2 BUILDING

130-0303 SANITATION SUPPLIES 100 100 000 4560 000 4560 5440 54 130-0358 SAFETY EQUIPMENT 100 100 000 000 000 000 10000 100 130-0418 HIRED SERVICES o o 000 000 000 000 000 130-0433 INSPECTION FEES 5 5 000 400 000 400 100 20 130-0462 OFFICE RENTAL 14000 14000 104500 940500 000 940500 459500 33 130-0530 BUILDING REPAIR 100 100 000 000 000 000 10000 100

TOTAL JUSTICE OF THE PEACE 2 14305 14305 104500 945460 000 945460 485040 34

001 - GENERAL FUND - JUSTICE OF THE PEACE 3 BUILDING

131-0303 SANITATION SUPPLIES 100 100 000 5189 000 5189 4811 48 131-0358 SAFETY EQUIPMENT o o 000 000 000 000 000 131-0418 HIRED SERVICES o o 000 000 000 000 000 131-0433 INSPECTION FEES 5 5 000 000 000 000 500 100 131-0530 BUILDING REPAIR o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 3 105 105 000 5189 000 5189 5311 51

001 - GENERAL FUND - SHOP BUILDING

132-0303 SANITATION SUPPLIES 250 250 000 000 000 000 25000 100 132-0358 SAFETY EQUIPMENT 726 726 000 000 000 000 72600 100 132-0418 HIRED SERVICES 180 180 000 16200 000 16200 1800 10 132-0433 INSPECTION FEES 50 50 000 4400 000 4400 600 12 132-0440 UTILITIES 12500 12500 51508 575348 000 575348 674652 54 132-0530 BUILDING REPAIR 5000 5000 000 481175 000 4811 75 18825 4

TOTAL SHOP BUILDING 18706 18706 51508 1077123 000 1077123 793477 42

001 - GENERAL FUND - BELL STREET BUILDING

133-0303 SANITATION SUPPLIES 2000 2000 3309 153962 20273 174235 25765 13 133-0358 SAFETY EQUIPMENT 500 500 000 8900 000 8900 41100 82 133-0418 HIRED SERVICES 540 540 000 15120 000 15120 38880 72 133-0433 INSPECTION FEES 15 15 000 2400 000 2400 -900 -60 133-0440 UTILITIES 27500 27500 528470 1940344 000 1940344 809656 29 133-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

Prepared by the Tom Green County Auditors Office Page 49 of 56

VOL 74~HE 485

h d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 3D 2002 Page 25

001 - GENERAL FUND - BELL STREET BUILDING Account_ bullbullbullbullbullbull __ bull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 133-0514 SPECIAL PROJECTS 6000 6000 000 000 000 000 600000 100 133-0530 BUILDING REPAIR 10000 10000 286342 869149 000 869149 130851 13

TOTAL BELL STREET BUILDING 46555 46555 818121 2989875 20273 3010148 1645352 35

001 - GENERAL FUND - NORTH BRANCH LIBRARY BUILDING

134-0303 SANITATION SUPPLIES 100 100 000 000 000 000 10000 100 134-0358 SAFETY EQUIPMENT 125 125 000 8900 000 8900 3600 29 134-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 134-0433 INSPECTION FEES 10 10 000 1200 000 1200 -200 -20 134-0440 UTILITIES 8000 8000 63038 450322 000 450322 349678 44 134-0514 SPECIAL PROJECTS o o 000 000 000 000 000 134-0530 BUILDING REPAIR 1200 1200 000 91931 000 91931 28069 23

TOTAL NORTH BRANCH LIBRARY BU 9567 9567 63038 564233 000 564233 392467 41

001 - GENERAL FUND - YEST BRANCH LIBRARY BUILDING

135-0303 SANITATION SUPPLIES 100 100 000 4547 000 4547 5453 55 135-0358 SAFETY EQUIPMENT 125 125 10815 10815 000 10815 1685 13 135-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 135-0433 INSPECTION FEES 5 5 000 400 000 400 100 20 135-0440 UTILITIES 9000 9000 108657 594666 000 594666 305334 34 135-0514 SPECIAL PROJECTS o o -1875600 -1875600 000 -1875600 1875600 135-0530 BUILDING REPAIR 3500 8500 3858 281120 475000 756120 93880 11

TOTAL YEST BRANCH LIBRARY BUI 12862 17862 -1752270 -972172 475000 -4971 72 2283372 128

001 - GENERAL FUND - BUILDING MAINTENANCE

136-0103 SALARYASSISTANTS o 21004 175034 1575306 000 1575306 525094 25 136-0105 SALARYEMPLOYEES 106710 85706 714216 6427944 000 6427944 2142656 25 136-0109 SALARYSUPERVISOR 38500 38500 320834 2887506 000 2887506 962494 25 136-0201 FICAMEDICARE 11108 11108 89700 806109 000 806109 304691 27 136-0202 GROUP HOSPITAL INSUR 25200 25200 201922 1846474 000 1846474 673526 27 136-0203 RETIREMENT 10960 10960 90636 824076 000 824076 271924 25 136-0301 OFFICE 1UPPLIES 400 400 000 43388 000 43388 -3388 -8 136-0335 AUTO REPAIR FUEL E 750 750 4565 94475 000 94475 -19475 -26 136-0337 GASOLINE 2000 2000 27862 118118 000 118118 81882 41 136-0339 GREASE ampOIL 80 80 866 4532 000 4532 3468 43 136-0340 ANTIFREEZE 40 40 000 1000 000 1000 3000 75 136-0341 TIRES amp TUBES 250 250 000 18155 000 18155 6845 27 136-0342 BATTERIES 130 130 000 000 000 000 13000 100 136-0343 EQUIPMENT PARTS amp RE 250 250 499 617 000 617 24383 98 136-0351 SHOP SUPPLIES 300 300 000 9546 000 9546 20454 68 136-0358 SAFETY EQUIPMENT 300 300 000 13822 000 13822 16178 54 136-0388 CELLULAR PHONEPAGER 2886 2886 14340 151955 68660 220615 67985 24

Prepared by the Tom Green County Auditors Office Page 50 of 56

VOl 7 4 ~AGE 486

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 26

001 - GENERAL FUND BUILDING MAINTENANCE Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 136-0391 UNIFORMS 3192 3192 12285 173423 000 173423 145777 46 136-0428 TRAVEL ampTRAINING 1000 1000 000 40000 000 40000 60000 60 136middot0464 COMMUNICATIONS EQUIP 0 0 000 000 000 000 000

136-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000

136-0475 EQUIPMENT 600 600 000 57700 000 57700 2300 4 136middot0514 SPECIAL PROJECTS 0 0 middot4765350 -4765350 000 -4765350 4765350

136middot0571 AUTOMOBILES 0 0 000 000 000 000 000

136-0572 HAND TOOLS ampEQUIPME 2000 2000 5900 201820 000 201820 -1820 -1 ------~---- ----------- ---------~~-- ------------- - --__--- -------------- -- _shy

TOTAL BUILDING MAINTENANCE 206656 206656 -3106691 10530616 68660 10599276 10066324 49

001 - GENERAL FUND - TAX ASSESSOR DRIVE_UP BOOTH

137-0530 BUILDING REPAIR 1000 1000 000 12922 000 12922 87078 87 __ ------- -------------- -------------- -------------- ---------- _- _ _---------- --shy--------~--

TOTAL TAX ASSESSOR DRIVE_UP B 1000 1000 000 12922 000 12922 87078 87

001 GENERAL FUND - HOUSEKEEPING DEPARTMENT

138-0105 SALARYEMPLOYEES 104340 104340 762756 6866905 000 6866905 3567095 34 138-0108 SALARYPARTTIME 35625 35625 232470 2003318 000 2003318 1559182 44 138-0109 SALARYSUPERVISOR 20475 20475 170622 1533497 000 1533497 514003 25 138-0201 FICAMEDICARE 12346 12346 86742 771482 000 771482 463118 38 138-0202 GROUP HOSPITAL INSUR 28800 28800 201922 1840674 000 1840674 1039326 36 138-0203 RETIREMENT 12181 12181 87769 788321 000 788321 429779 35 138-0301 OFFICE SUPPLIES 350 350 000 31055 000 31055 3945 11 138-0343 EQUIPMENT PARTS ampRE 500 500 13682 13682 000 13682 36318 73 138-0351 SHOP SUPPLIES 400 400 000 26270 000 26270 13730 34 138-0388 CELLULAR PHONEPAGER 624 624 2600 49800 000 49800 12600 20 138-0391 UNIFORMS 2800 2800 20105 152251 000 152251 127749 46 138-0427 AUTO ALLOWANCE 950 950 5940 53460 000 53460 41540 44 138-0428 TRAVEL ampTRAINING 300 300 000 1500 000 1500 28500 95 138-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000

138-0475 EQUIPMENT 2450 2450 000 190660 55400 246060 -1060 -0 138-0572 HAND TOOLS ampEQUIPME 250

-_ _ 250

----------shy shy -

000

000 ----------_

000 _ __ _w ___ ~~ __ _________ 000

_ 25000 100

TOTAL HOUSEKEEPING DEPARTMENT 222391 222391 1584608 14322875 55400 14378275 7860825 35

001 bull GENERAL FUND - COURT STREET ANNEX

139-0303 SANITATION SUPPLIES 1500 1500 8019 90484 11470 101954 48046 32 139-0358 SAFETY EQUIPMENT 240 240 000 000 000 000 24000 100 139-0418 HIRED SERVICES 6874 6874 77446 5171 74 487086 1004260 -316860 -46 139-0433 INSPECTION FEES 944 944 000 18800 000 18800 75600 80 139-0440 UTILITIES 56000 56000 50819 3936016 000 3936016 1663984 30 139-0514 SPECIAL PROJECTS 2500 2500 000 000 000 000 250000 100 139-0530 BUILDING REPAIR 17500 17500 275640 852965 6300 859265 890735 51

Prepared by the Tom Green County Auditors Office Page 51 of 56

VOL 14 PAGE 487

t t

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 27

001 - GENERAL FUND - COURT STREET ANNEX Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm

TOTAL COURT STREET ANNEX 85558 85558 411924 5415439 504856 5920295 2635505 31

001 GENERAL FUND - COURTHOUSE BUILDING

140-0303 SANITATION SUPPLIES 5000 5000 23908 284924 48315 333239 166761 33 140-0352 YARD SUPPLIES 1750 1750 000 4825 000 4825 1701 75 97 140-0358 SAFETY EQUIPMENT 500 500 000 5700 000 5700 44300 89 140-0418 HIRED SERVICES 9488 9488 81051 652233 562565 1214798 -265998 -28 140-0433 INSPECTION FEES 1325 1325 000 15200 000 15200 117300 89 140-0440 UTILITIES 78000 78000 109279 4315789 000 4315789 3484211 45 140-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 140-0514 SPECIAL PROJECTS 7500 7500 000 000 000 000 750000 100 140-0530 BUILDING REPAIR 25000 20000 246955 878379 44460 922839 1077161 54

TOTAL COURTHOUSE BUILDING 128563 123563 461193 6157050 655340 6812390 5543910 45

001 - GENERAL FUND - EDD B KEYES BUILDING

141-0303 SANITATION SUPPLIES 5000 5000 22011 313523 40106 353629 146371 29 141-0358 SAFETY EQUIPMENT 300 300 000 23496 000 23496 6504 22 141-0418 HIRED SERVICES 10332 10332 104091 746459 720714 1467173 -433973 -42 141-0433 INSPECTION FEES 1478 1478 000 28600 000 28600 119200 81 141-0440 UTILITIES 107500 107500 23078 5392544 000 5392544 5357456 50 141-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 141-0475 EQUIPMENT o o 000 000 000 000 000 141-0514 SPECIAL PROJECTS o o 000 490 000 490 -490 141-0530 BUILDING REPAIR 25000 25000 121156 1294220 99491 1393711 110628944

TOTAL EDD B KEYES BUILDING 149610 149610 270336 7799332 860311 8659643 6301357 42

001 - GENERAL FUND - JAIL BUILDING

142-0327 KITCHEN REPAIRS 1000 1000 8821 215130 30295 245425 -145425 145 142-0383 GENERATOR FUEL 500 500 16056 16056 000 16056 33944 68 142-0418 HIRED SERVICES 18184 18184 149387 970883 518017 1488900 329500 18 142-0433 INSPECTION FEES 905 905 000 44300 5000 49300 41200 46 142-0440 UTILITIES 230000 230000 1289184 16952599 000 16952599 6047401 26 142-0465 SURVEILLANCE SYSTEM 25800 25800 000 227314 44400 271714 2308286 89 142-0530 BUILDING REPAIR 38400 38400 604278 2153667 406539 2560206 1279794 33 142-0576 LAUNDRY EQUIPMENT 1000 1000 2652 3260 000 3260 96740 97

TOTAL JAIL BUILDING 315789 315789 2070378 20583209 1004251 21587460 9991440 32

001 - GENERAL FUND - SHERIFF BUILDING

143-0303 SANITATION SUPPLIES 2000 2000 000 53003 000 53003 146997 73

Prepared by the Tom Green County Auditors Office Page 52 of 56

VOL 74 PAGE 488

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 28

001 GENERAL FUND - SHERIFF BUILDING Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 143-0352 YARD SUPPLIES 250 250 000 000 000 000 25000 100 143-0358 SAFETY EQUIPMENT 300 300 000 000 000 000 30000 100 143-0383 GENERATOR FUEL 150 150 10534 21744 000 21744 -6744 -45 143-0418 HIRED SERVICES 264 264 000 23760 000 23760 2640 10 143middot0433 INSPECTION FEES 20 20 000 2000 000 2000 000 a 143-0440 UTILITIES 34000 34000 281726 1771842 000 1771842 1628158 48 143-0514 SPECIAL PROJECTS o o 000 000 000 000 000 143-0530 BUILDING REPAIR 10000 10000 7070 909574 12394 921968 78032 8

TOTAL SHERIFF BUILDING 46984 46984 299330 2781923 12394 2794317 1904083 41

001 GENERAL FUND - JUVENILE DETENTION BUILDING

144middot0303 SANITATION SUPPLIES 2000 2000 000 79602 200 79802 120198 60 144-0327 KITCHEN REPAIRS 1000 1000 000 000 000 000 100000 100 144-0352 YARD SUPPLIES 100 100 000 10000 000 10000 000 0 144middot0358 SAFETY EQUIPMENT 240 240 000 000 000 000 24000 100 144-0418 HIRED SERVICES 1660 1660 24000 138200 17000 155200 10800 7 144-0433 INSPECTION FEES 1184 1184 7500 21000 000 21000 97400 82 144-0440 UTILITIES 37500 37500 61176 2243109 5245 2248354 1501646 40 144-0530 BUILDING REPAIR 9000 9000 2377 84 806097 70000 876097 23903 3 144-0576 LAUNDRY EQUIPMENT 750 750 3207 4505 000 4505 70495 94

TOTAL JUVENILE DETENTION BUlL 53434 53434 333667 3302513 92445 3394958 1948442 36

001 - GENERAL FUND - TURNER BUILDING

145-0303 SANITATION SUPPLIES 100 100 000 000 000 000 10000 100 145-0418 HIRED SERVICES 180 180 000 59200 000 59200 -41200 229 145-0433 INSPECTION FEES 50 50 000 5000 000 5000 000 a 145-0440 UTILITIES 7000 7000 3202 308256 000 308256 391744 56 145-0514 SPECIAL PROJECTS 500 500 000 000 000 000 50000 100 145-0530 BUILDING REPAIR 2500 2500 000 3656 000 3656 246344 99

TOTAL TURNER BUILDING 10330 10330 3202 376112 000 376112 656888 64

001 - GENERAL FUND - WEBB BUILDING

146-0303 SANITATION SUPPLIES 200 200 000 1880 000 1880 18120 91 146-0358 SAFETY EQUIPMENT 100 100 000 000 000 000 10000 100 146-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 146-0433 INSPECTION FEES 10 10 000 800 000 800 200 20 146-0440 UTILITIES 2000 6000 66558 473824 000 473824 26176 21 146-0530 BUILDING REPAIR 500 500 31841 31841 5000 36841 13159 26

TOTAL WEBB BUILDING 2942 6942 98399 520225 5000 525225 168975 24

Prepared by the Tom Green County Auditors Office Page 53 of 56

b

VOL

= lit

489

III

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 29

001 - GENERAL FUND CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEne Balance Rm 192middot0601 RESERVES 320000 365316 000 000 000 000 36531610 100

TOTAL CONTINGENCY 320000 365316 000 000 000 000 36531610 100

001 - GENERAL FUND - MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT o o 313038 609125 000 609125 -609125

TOTAL MISCELLANEOUS o o 313038 609125 000 609125 -609125

TOTAL GENERAL FUND 20467888 20561606 150260757 1490384513 17017034 1507401547 548759065 27

Prepared by the Tom Green County Auditors Office Page 54 of 56

VOL 74 PAGE 490

----- -------------

~--------------------------------------------------------------~

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

ROAD amp BRIDGE PRECINCT 1 amp3 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 30

005 - ROAD amp BRIDGE PRECINCT 1 amp3 - CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 192-0601 RESERVES 363000 361910 000 000 000 000 36191000 100

TOTAL CONTINGENCY 363000 361910 000 000 0_00 000 36191000 100

005 ROAD amp BRIDGE PRECINCT 1 amp 3 - ROAD amp BRIDGE PRECINCT 1 amp 3

198-0105 SALARYEMPLOYEES 58209 58209 572160 4266351 000 4266351 1554549 27 198-0109 SALARYSUPERVISOR 31922 26224 218530 1966770 000 1966770 655630 25 198-0117 SALARYROAD SUPERINT 0 31922 266018 2394162 000 2394162 798038 25 198-0123 SALARYSHARED EMPLOY 296902 270678 1814698 16267349 000 16267349 10800451 40 198-0201 FICAMEDICARE 29608 29608 212164 1884144 000 1884144 1076656 36 198-0202 GROUP HOSPITAL INSUR 72000 72000 435869 4696667 000 4696667 2503333 35 198-0203 RETIREMENT 29211 29211 209256 1871902 000 1871902 1049198 36 198-0204 WORKERS COMPENSATION 9381 9381 000 000 000 000 938100 100 198-0205 UNEMPLOYMENT INSURAN 751 751 000 41533 000 41533 33567 45 198-0301 OFFICE SUPPLIES 0 0 000 20613 000 20613 -20613 198-0337 GASOLINE 24000 24000 63446 1550080 000 1550080 849920 35 198-0338 DIESEL FUEL 31000 31000 468554 1900463 000 1900463 1199537 39 198-0339 GREASE amp OIL 3500 3500 8229 195780 000 195780 154220 44 198-0340 ANTIFREEZE 150 150 1000 14225 000 14225 775 5 198-0341 TIRES ampTUBES 16000 16000 6788 318056 000 318056 1281944 80 198-0343 EQUIPMENT PARTS amp RE 60000 60000 352957 4742402 000 4742402 1257598 21 198-0356 MAINT amp PAVINGPRCT 240000 240000 4007536 13475841 2616455 16092296 7907704 33 198-0357 MAINT amp PAVINGPRCT 0 0 000 000 000 000 000 198-0379 RIGHT OF WAY ACQUISI 0 0 000 000 000 000 000 198-0388 CELLULAR PHONEPAGER 4000 4000 34677 293302 000 293302 106698 27 198-0391 UNIFORMS 6000 6000 23510 308493 000 308493 291507 49 198-0440 UTILITIES 2500 2500 20382 179149 000 179149 70851 28 198-0460 EQUIPMENT RENTALS 3000 3000 000 310550 000 310550 -10550 -4 198-0464 COMMUNICATIONS EQUIP 0 0 000 000 000 000 000 198-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 198-0475 EQUIPMENT 1000 1000 59999 59999 000 59999 40001 40 198middot0514 SPECIAL PROJECTS 60000 60000 000 000 4450000 4450000 1550000 26 198-0571 AUTOMOBILES 27000 27000 000 1955600 000 1955600 7444_00 28 198-0573 ROAD EQUIPMENT 180000 180000 000 7502447 000 7502447 10497553 58 198-0578 MEDICAL TESTINGDRUG 1000 1000 000 64000 000 64000 36000 36 198-0675 PROFESSIONAL FEES 0 1090 000 109000 000 109000 000 0

-~------ _ ----_- -- -------- - - -- ---- - ------- -~ TOTAL ROAD amp BRIDGE PRECINCT 1187134 1188224 8775773 66388878 7066455 73455333 45367067 38

005 - ROAD amp BRIDGE PRECINCT amp3 - MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT 0 0 000 15773 000 15773 -15773 -_ - - - _ _ _----- -----_ _---shy ---------- -------------- ---------- shy

TOTAL MISCELLANEOUS 0 0 000 15773 000 15773 -15773 ------ ----- ~ _---- --_ - --shy

TOTAL ROAD amp BRIDGE PRECINCT 1550134 1550134 8775773 66404651 7066455 73471106 81542294 53

Prepared by the Tom Green County Auditors Office Page 55 of 56

491VOL

t gt d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154700 02 JUL 2002 Statement of Expendituresmiddot Budget vs Actual

ROAD ampBRIDGE PRECINCT 2 amp4 The Software Group Inc for the Month of June and the 9 Months Ending June 30 2002 Page 31

006 ROAD ampBRIDGE PRECINCT 2 amp4 - CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 192-0601 RESERVES 275000 275000 000 000 000 000 27500000 100

____ _w_ lt0 ______----_ - ----- -----_ TOTAL CONTINGENCY 275000 275000 000 000 000 000 27500000 100

006 - ROAD ampBRIDGE PRECINCT 2 amp4 - ROAD ampBRIDGE PRECINCT 2 amp4

199-0105 SALARYEMPLOYEES 58209 58209 -247397 4266352 000 4266352 1554548 27 199-0109 SALARYSUPERVISOR 35251 28922 241014 2169126 000 2169126 723074 25 199-0117 SALARYROAD SUPERINT 0 35251 293754 2643786 000 2643786 881314 25 199-0124 SALARYSHARED EMPLOY 306380 277458 2453061 17108840 000 17108840 10636960 38 199-0201 FICAMEDICARE 30588 30588 200422 1978843 000 1978843 1079957 35 199-0202 GROUP HOSPITAL INSUR 72000 72000 377925 4280244 000 4280244 2919756 41 199-0203 RETIREMENT 30178 30178 199636 1984575 000 1984575 1033225 34 199-0204 WORKERS COMPENSATION 11383 11383 000 000 000 000 1138300 100 199-0205 UNEMPLOYMENT INSURAN 912 912 000 44242 000 44242 46958 51 199-0301 OFFICE SUPPLIES 50 50 000 000 000 000 5000 100 199-0337 GASOLINE 25000 25000 50435 1533982 000 1533982 966018 39 199-0338 DIESEL FUEL 50000 50000 297191 1899931 000 1899931 3100069 62 199-0339 GREASE ampOIL 4000 4000 30530 202175 000 202175 197825 49 199-0340 ANTIFREEZE 475 475 2500 14950 000 14950 32550 69 199-0341 TIRES ampTUBES 14000 14000 18587 367630 44114 411744 988256 71 199-0342 BATTERIES 0 0 000 000 000 000 000 199-0343 EQUIPMENT PARTS ampRE 50000 50000 784548 4089297 50081 4139378 860622 17 199-0357 MAINT ampPAVINGPRCT 252000 252000 3421931 11237634 1087565 12325199 12874801 51 199-0388 CELLULAR PHONEPAGER 5000 5000 34202 300413 000 300413 199587 40 199-0391 UNIFORMS 6000 6000 22094 308632 000 308632 291368 49 199-0420 TELEPHONE 0 0 000 2653 000 2653 -2653 199-0428 TRAVEL ampTRAINING 50 50 000 1500 000 1500 3500 70 199-0440 UTILITIES 15000 15000 10459 90350 000 90350 1409650 94 199-0460 EQUIPMENT RENTALS 2500 2500 10715 187115 000 1871 15 62885 25 199-0464 COMMUNICATIONS EQUIP a a 000 000 000 000 000 199-0470 CAPITALIZED EQUIPMEN 5000 5000 000 000 000 000 500000 100 199-0571 AUTOMOBILES 50000 50000 000 1955600 2103400 4059000 941000 19 199-0573 ROAD EQUIPMENT 180000 180000 000 000 000 000 18000000 100 199-0578 MEDICAL TESTINGDRUG 1000 1000 000 69000 000 69000 31000 31 199-0593 LATERAL ROAD PAVING 0 0 000 000 000 000 000 199-0675 PROFESSIONAL FEES 0 0 000 000 000 000 000

----------shy -------~~ _ _-----shy ---_ shy ---_ _shyTOTAL ROAD ampBRIDGE PRECINCT 1204976 1204976 8201607 56736870 3285160 60022030 60475570 50

006 - ROAD ampBRIDGE PRECINCT 2 amp4 MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT a 0 000 -001 000 -001 001

----------- ------------ --- - ---- -shyTOTAL MISCELLANEOUS 0 0 000 -001 000 -001 001

-------_ _- -- ---- --- - - --_ ----- -- --__ _shy~

TOTAL ROAD ampBRIDGE PRECINCT 1479976 1479976 8201607 56736869 3285160 60022029 87975571 59 ------ --- ---- -_ ---- -_ ------- _---- ---- ----- _--- --~----~

TOTAL FOR REPORTED FUNDS 23497998 23591716 167238137 1613526033 27368649 1640894682 718276930 30

Prepared by the Tom Green County Auditors Office Page 56 of 56

VOL I 4PAGE 492

CONTRACT BETWEEN GRANTEE AND THIRD PARTY

1 This contract is by and between Tom Green County Representing the San Angelo Area Community Network (GRANTEE) and ClickFind Inc (SERVICE PROVIDER) a Texas corporation and in aid of TIFB Grant number OE-2001shyCN2C-5605 titled Tom Green Count Library It is understood by all parties that payment obligations created by this contract are conditioned upon the availability of State or Federal funds appropriated or allocated for the payment of such obligations If such funds are not obtained this Contract is immediately terminated without further action by either party The term of this contract shall commence on July 92002 and shall end on April 15 2003 unless extended or terminated as otherwise provided for in this contract

2 The GRANTEE is responsible for closely monitoring the SERVICE PROVIDER and the exercise of reasonable care to enforce all terms and conditions of the grant SERVICE PROVIDER agrees to fully cooperate in the monitoring process

3 Requirements of the State of Texas Uniform Grant Management Standards (UGMS) promulgated pursuant to Section 783 of the Government Code are adopted by reference as part of this contract including the contract provision as in Section 36 Common Rule of OMB of the above standards

The Grantee Shall Keep all project records

NOTE Records shall be preserved for three (3) years from the date of acceptance of the final contract closeout and until any outstanding litigation audit or claim has been resolved Records are subject to inspection by TIFB or any state or federal agency authorized to inspect same

4 The SERVICE PROVIDER will furnish the following

SEE ATTACHMENT A

5 Payment for the above (not to exceed 100 of the total amount of the grant) will be made as follows

SEE ATTACHMENT B

6 Billing for the above will be provided in the same manner as it would be provided to institutional purchasers in the absence of a grant and shall consists of a brief statement of the service or other item provided and the basis for the billing rate

7 In the event of a default of the SERVICE PROVIDER the GRANTEE may cancel or suspend the contract and the SERVICE PROVIDER shall be entitled to recover for all services provided or materials delivered prior to the cancellation date (or unused materials may be returned) or shall repay any funds advanced for services not yet rendered

8 All licenses legal certifications or inspections required for the services facilities equipment or materials and all applicable state and federal laws and local

Party Contract Page 1 of 3TIFB

b bullbull lt

II bull

ordinances must be complied with by the SERVICE PROVIDER Failure to comply with the requirement shall be treated as default

9 GRANTEE shall provide written notice to SERVICE PROVIDER setting forth in detail any alleged default at least thirty (30) days prior to cancellation or suspension of this contract If at any time prior to expiration of the thirty (30) day period SERVICE PROVIDER cures or corrects the alleged default SERVICE PROVIDER shall not be default and GRANTEE shall not be entitled to cancel or suspend the contract Notice of alleged default andor notice of cancellation or suspension shall be made to SERVICE PROVIDER in writing by certified mail return receipt requested postage prepaid at the address set forth below or at any subsequent address of SERVICE PROVIDER as provided to GRANTEE in writing

10 This contract shall automatically terminate on the grant expiration date or any extension date thereof granted by TIFB All services billed hereunder must be rendered within the grant period GRANTEE shall notify SERVICE PROVIDER in writing of the grant expiration date or any extension date at least thirty (30) days prior to the grant or extension expiration date

11 Subject to the terms and conditions of this agreement SERVICE PROVIDER will furnish the following software license

SEE AITACHMENT C

12 Prior and Subsequent Contracts - This Agreement embodies the entire understanding between the parties with respect to the subject matter hereof and all prior Agreements relating thereto are hereby superseded

13 Acknowledgments - Each party acknowledges that in entering into this Agreement each party has not relied on anything done or said or on any presumption in fact or in law (1) with respect to this Agreement or to the duration termination or renewal of this Agreement or with respect to the relationship between the parties other than as expressly set forth in this Agreement or (2) that in any way tends to change or modify the terms or any of them of this Agreement or to prevent this Agreement becoming effective or (3) that in any way affects or relates to the subject matter hereof Each party also acknowledges that the terms and conditions of this Agreement and each of them are reasonable and fair and equitable

14 Indemnification - The parties to this Agreement shall have no liability to the other for any loss suffered which arises out of any action or inaction if in good faith it is determined that such course of conduct was in the best interests of the agreement and such course of conduct did not constitute negligence or misconduct

Party Contract Page 2 of 3TIFB

VOL 74PMiE 494

Other Instruments - The parties hereto covenant and agree that they will execute each such other and further instruments amendments and documents as are or may become reasonably necessary or convenient to effectuate and carry out the purposes of this Agreement All instruments amendments and documents must be presented in a manner agreed to via either facsimile email [with included reply to] or returned receipt US Postal Mail

ACCEPTED BY CLiCKFIND INC

amp~dSig ture --=-shy

Michael D Brown Jim B Ward President County Judge

112 W Beauregard 110 N Main Street

San Angelo Texas 76903 Bryan Texas 77803

9156596516 9798222828

S~ Angelo Area Community Network ---

TIFB Party Contract

VOL 14 PhllE 495

b t II bull

bull bull bull

ATTACHMENT A CLiCKFIND COMMUNITY PORTAL

ClickFind Inc is an e-commerce technology provider offering open-standards based portals to communities ClickFind is unique in that its software platform provides complete menu-driven eshycommerce and communications product integration by the community portal and its member organizations The result is a sustainable solution that brings together fragmented market participants into a collaborative community network

ClickFind Community Portal Functions

Community Portal E-commerce (Optional Revenue Portal Search Engine Sharing Modules)

Web Page Generator Catalog Organization Templates Auction

Communication Classified Ads Calendar Shopping Basket with Credit Contact Directory Card Purchase

u Web Email Discussion Forum Task List

What Clickfind Will Provide to the Grantee

Community Portal

ClickFind provides consumers with easy and efficient access to information and services Consumers can access information through the portals drill-down category tree or through an advanced search engine that searches across keywords categories or locations To support consumer demands for products and services member organizations can increase exposure by either registering their existing web sites or building new web sites that are categorized within the portals search engine Eqch registereel organization receives password-protected access to their fW-Rlication manager tbQLelllows members to easily manage multiple web sites content communications and e-COlJlmerce applications and specify how they integrate with affiliated wet sites Each is discussed below in more detail

Community Portal Search Engine The main consumer web site provides the ability to either Search the data warehouse or browse the drill-down menu for products services and information ClickFind promotes standard business processes and classifications by categorizing organizations using the North American Industrial Classification System (NAICS)

For each listing returned from the search engine the portal displays an address link with the appropriate description organization classification location and language Links to products services and cross-referenced sites are included

Web Page GenerCltor The web page generator enables portal members to create and maintain w~b pages online without programming or technical experience Online web page development includes administrative access to maintain the content graphics fonts colors backgrounds and overall site design Organization members can select from pre-configured templates designed for frequently asked questions about us contact us etc designed to complement their offering

VOL r4PhGE 496

bull bull

By categorizing the web site during the set up process the web site is automatically entered into the portal search engine Each site address is also submitted to other consumer portals to expand exposure

Organization Templates Standard community templates will be developed and deployed

Communication

ClickFind provides members with interactive tools to promote information sharing and increase communications among organization representatives activities and events discussions and email These components add the interactive communications that attract consumers to the web site These tools include the following

Calendar The calendar allows members to manage their schedules including personal business and organizations while providing the ability to share events with portal affiliates Outside of personal and business use communities can configure the calendar to promote community activities and events for a whole community andor membership

Contact Directory The contact directory provides members easy access to personal and business contacts Integrated with other communication tools the contact directory allows for direct access to email conferencing and user profiles Users have the ability to share their contact directory with other affiliates When communities and bLlsinesses implement this module on their web site it Qrovides the ability to search for and locate a Rartj~Jlar community member or business associate The contact directory includes name address phone fax email conferencing address photograph and notes fields When an individual member updates his personal contact information it automatically updates of all the contact directories of organizations with which he is affiliated The directory is searcllable by keyword

Web Email Web email provides a browser-based email aggregation account so portal members can send and receive email messages from any computer in the world connected to the Internet Email messages are stored within the ClickFind data warehouse so that email is always up to date Mobile professionals get easier access to email on the road and organizations can support unlimited accounts from a shared public access computer

Discussion Forum The discussion forum serves as the ideal medium to facilitate community discussions while building a searchable knowledge base of frequently asked questions (FAQ) The forum can function as an open environment for user-defined topics and discussions or it can be configured with pre-selected questions and answers (QampA) that promote topics focused on specific issues Both the open discussion forum and the QampA configuration promote dynamic content that generates repeat traffic to the members web site

Discussions can be searched by keyword authoL or date Administrative features include the ability to assign representatives to moderate groups through password-protected access Discussion forums can also be configured as private for secure discussions among selected members or affiliates

Task List The task list provides members with the ability to organize prioritize and track individual tasks and network requests generated through ClickFinds communications and Eshycommerce applications Members can assign tasks to themselves or their affiliates By monitoring the status of the tasks members are able to track the completion of assigned tasks The ability to attach documents to a task allows members to add a more detailed description of the assigned task or to route documents for editing or approval The multi-faceted functions of the task list help members coordinate and assign activities throughout their community

VOl ( 4PhllE 497

b II t

--

Training

Clickfind will provide two days of seminars in the use of the ClickFind as These seminars will include instruction for government school and other local organizations on use of the portal In addition we will provide one day of e-commerce training for the business community on use of the Portal

We will provide up to three days of training in Bryan Texas for webmasters in the use and integration of the ClickFind as into the community web site We will provide on-call support during business hours for the management of the community web site

Hosting Services

ClickFind will host the software application for the entire contract period The data center provides co-location hosting services with a DS3 connection through an Internet access alliance with a tier 1 provider All application servers are protected by industry standard firewall configured for network intrusion detection

The community network utilizes a level 3-Tier architecture that separates all tiers of web traffic discretely (web vs application vs file vs database)

Other Services and Deliverables

1 The ClickFind deliverable will meet the San Angelo requirements in RFP No 02-006 as outlined in the ClickFind RFP response

2 Bilingual Spanish support for menus and selected templates will be available in Q12003 3 Each member will be have 2 MB of disk storage with an option to buy additional storage of up

to 80MB for $30 per year r~evenue margin (after gross expenses have been deducted) to be split equally between the parties San Angelo Community Network will have to option to waive this fee for up to 100 accounts ClickFind will have the option to change pricing with 90 day written notice

4 Total disk space allocated to the San Angelo Community Network will be 36GB maximum 5 Data Center server and bandwidth management will follow generally accepted ASP best

practices with regard to system availability and security These practices will be formalized into SOPs specifically for the San Angelo Community Network

6 ClickFind agrees to meet on a scheduled basis with The San Angelo Community Network to identify and prioritize network performance and functionality

7 Bandwidth will be a shared resource but not metered up to a maximum 3-megabit connection to the Internet

VOl 74p~l1E 498

ATTACHMENT B PAYMENT SCHEDULE

For this development project GRANTEE assuming material compliance with this schedule and requirements defined herein will pay to ClickFind a fee of $164200 payable according to the following schedule This fee includes payment for

1 The community portal software as described in ATIACHMENT A 2 Licensing for community portal software as described in ATTACHMENT

Cand 3 Data center support hosting and maintenance for the community portal for

one year commencing at date of contract signing

Payment Schedule

Activity Cost ($) Due Date Due at

Initial Setup (1 year period) $119400 Contract Signing

Basic Community Application (portal and communication tools) Inel ClickFind OS License fee Inc Email aggregation account (Email account service optional) Incl Initial Web Design Incl Software Maintenance Inel Support In community Seminars and other support Incl Supervision and Support of Local Web Master Inel Due at

Contract Hosting amp Bandwidth $11600 Signing

Year 2

Hosting $8000 Bandwidth

Due on or Total Year 2 before April

152003

Year 3

Hosting $8000 Bandwidth

Due on or Total Year 3 before April

152004

E-government modules (Initial Budget Estimate final fee dependent Due upon on approved project plan) $10000 approval of

Project Plan

VOL 74p~[E 499

d

ATTACHMENT C SOFTWARE LICENSE AGREEMENT

This SOFTWARE LICENSE AGREEMENT (AGREEMENT) is made and entered into as of July 92002 (the EFFECTIVE DATE) by and between ClickFind Inc (CLICKFINDH) and Tom Green County representing the San Angelo Area Community Network (GRANTEE) and describes the terms and conditions pursuant to which ClickFind shall license to GRANTEE certain Software (as defined below)

In consideration of the mutual promises and upon the terms and conditions set forth below the parties agree as follows

1 DEFINITIONS

A Software means ClickFinds ClickOStrade software in executable form and any and all Updates to such software which are provided pursuant to this Agreement or otherwise provided to GRANTEE by ClickFind

B Documentation means any instruction manuals or materials supplied by ClickFind including without limitation on-line instruction and help files regarding the use of the software

C Community Portal Market means the local community portal marketplace which includes but is not limited to government association education business and non-profit organizations of GRANTEE

D Alternative Market means any vertical marketplace other than the Community Portal Market

E Update means a release or version of the Software containing functional enhancements extensions error corrections or fixes and any Documentation thereto

2 GRANT OF RIGHTS

21 License Grant

211 Subject to the terms and conditions of this Agreement ClickFind hereby grants to GRANTEE a non-exclusive perpetual irrevocable nontransferable (except in accordance with Section 91) right to use the Software and Documentation in the Community Portal Market ClickFind retains all rights in Alternative Market

22 Trademarks Tilis Agreement constitutes reciprocal written permission to use the parties tradenames and trademarks in oral promotional presentations such as sales presentations or tradeshow presentations All representations to customers about the other partys products and services must be consistent with information published by that party CLiCKFIND owns and retains all right title and interest in the Software and Documentation and all related materials This Agreement does not transfer any ownership rights in or to the Software Documentation and related materials to GRANTEE or any third party GRANTEE agrees not to attempt or allow anyone else to attempt to modify reverse engineer or decompile the Software or create derivative works based on the Software GRANTEE will not distribute or allow anyone else to use the Software or Documentation other than its authorized employees agents or contractors GRANTEE will not sell

-1- ClickFind Software License Agreement

VOl 7 4 PhGE 500

the Software or Documentation to any person or entity or allow anyone under its control to infringe upon CLiCKFINDs intellectual property rights

23 Notices and Legends GRANTEE will ensure that all copies of the Documentation copied or reproduced by GRANTEE will incorporate copyright notices in the same manner that ClickFind incorporates such notices in the Software

3 FEES

31 License Fee In consideration for the rights granted hereunder GRANTEE has agreed to pay the License Fee specified in the contract between GRANTEE and ClickFind

32 Taxes GRANTEE shall be responsible for all sales use and any other similar taxes imposed by any federal state or local governmental entity on the transactions contemplated by this Agreement excluding taxes based upon ClickFinds net income When Click Find has the legal obligation to payor collect such taxes the appropriate amount shall be invoiced to and promptly paid by GRANTEE unless GRANTEE provides ClickFind prior to the time ClickFind has paid such taxes with a valid tax exemption certificate authorized by the appropriate taxing authority

4 SUPPORT AND MAINTENANCE

41 Updates For so long as this Agreement is in effect ClickFind shalJ provide GRANTEE with each update release or version of the Software released by ClickFind at no further cost or charge to GRANTEE ClickFind shall provide to GRANTEE any Update and related Documentation within ten (30) days of ClickFinds release of such Update

5 WARRANTY

51 Warranty ClickFind warrants that for a period of one (1) year after the delivery of any Software that the Software will perform in substantial conformity with ClickFinds then-current specifications and Documentation for such Software If during the warranty period the Software fails to perform as warranted Click Find shall correct or replace any non-conforming Software at Click Finds sole option

52 Disclaimers EXCEPT AS EXPRESSLY PROVIDED HEREIN CLiCKFIND MAKES NO WARRANTIES WHETHER ORAL OR WRITIEN EXPRESS IMPLIED OR STATUTORY REGARDING OR RELATING TO WITHOUT LIMITATION THE SOFTWARE OR THE DOCUMENTATION CLiCKFIND SPECIFICALLY DISCLAIMS ALL IMPLIED WARRANTIES OF MERCHANTABILITY AND FITNESS FOR A PARTICULAR PURPOSE WITH RESPECT TO THE SOFTWARE AND DOCUMENTATION CLiCKFIND MAKES NO WARRANTY THAT THE SOFTWARE IS COMPATABILE WITH ALL EQUIPMENT ANDOR SOFTWARE CONFIGURATIONS

6 LIMITATION OF LIABILITY

IN NO EVENT SHALL EITHER PARTY HAVE ANY LIABILITY TO THE OTHER PARTY FOR ANY LOSS OF PROFITS REVENUES LOSS OF USE BUSINESS INTERRUPTION LOSS OF DATA COST OF COVER OR ACTUAL INDIRECT SPECIAL INCIDENTAL OR CONSEQUENTIAL DAMAGES OF ANY KIND IN CONNECTION WITH OR ARISING OUT OF THE FURNISHING OR USE OF THE SOFTWARE WHETHER ALLEGED AS A BREACH OF

-2- ClickFind Software License Agreement

VOL

- c

AU laquo

CONTRACT WARRANTY OR TORTIOUS CONDUCT INCLUDING NEGLIGENCE EVEN IF THE OTHER PARTY HAS BEEN ADVISED OF THE POSSIBILITY OF SUCH DAMAGES

61 Remedies In the event of any breach of contract or warranty GRANTEEs exclusive remedy will be for CLiCKFIND to repair or replace the defective Software If CLiCKFIND is unable or unwilling to replace the Software within thirty (30) days after notification of a defect GRANTEEs sole remedy is to terminate this Agreement and obtain a refund from CLiCKFIND for any unused prorata portion of any license or other fees paid pursuant to this Agreement

62 Injunctive Relief GRANTEE agrees that if it commits a breach of any of the provisions of this Agreement CLiCKFIND shall have the right to enforce this Agreement in any court having equity jurisdiction and GRANTEE acknowledges and agrees that any such breach of this Agreement by GRANTEE will cause irreparable injury to CLiCKFIND and that money damages will not provide an adequate remedy to CLiCKFIND

63 GRANTEE further agrees that the rights and remedies enumerated in paragraph 62 shall be independent of and in addition to and not in lieu of any other rights and remedies available to CLiCKFIND at law or in equity

7 CONFIDENTIALITY

71 Confidential Information Each party acknowledges that by reason of this Agreement Confidential Information will or may be disclosed to the other party Confidential Information shall mean any information disclosed by either party (the Disclosing Party) to the other party (the Receiving Party) in connection with this agreement which is identified in writing as Confidential or Proprietary within thirty (30) days of such disclosure

72 Obligation The Receiving Party shall treat as confidential all Confidential Information received from the Disclosing Party shall not use such Confidential Information except as expressly permitted under this Agreement and shall not disclose such Confidential Information to any third party without the Disclosing Partys prior written consent The Receiving Party shall use the same measures to protect the Confidential Information that it takes with its own confidential information but in no event less than reasonable measures to prevent the disclosure and unauthorized use of Confidential Information

73 Exceptions The foregoing restrictions shall not apply to information that (i) is known to the receiving party at the time of disclosure to the receiving party (ii) has become publicly known through no wrongful act of the receiving party (iii) has been rightfully received from a third party authorized to make such disclosure without restriction (iv) has been independently developed by the receiving party or (v) has been approved for release by written authorization of the disclosing party

74 Survival After Termination The provisions of this Section shall survive the termination of this Agreement for any reason

8 TERM AND TERMINATION

81 Term This Agreement shall take effect on the Effective Date and will remain in force without termination

-3- Click Find Software License Agreement

VOL 74PME 502

d

82 Survival of Terms The provisions of Sections 1 (Definitions) 5 (Warranty and Disclaimer) 6 (Limitation of Liability) 7 (Confidentiality) 8 (Term and Termination) and 9 (Miscellaneous) shall survive the termination of this Agreement for any reason

9 MISCELLANEOUS

91 Assignment Neither party shall assign sublicense or transfer this Agreement without the prior written consent of the other party and any attempt to transfer sublicense assign or actual assignment of this Agreement without such prior written consent shall be null and void Subject to the foregoing any assignment permitted hereunder shall be subject to the written consent of the assignee to all the terms and provisions of this Agreement NotWithstanding the foregoing however either party may assign this Agreement and any rights thereto in the event of merger acquisition or similar event without consent of the other party In the event of assignment this Agreement will bind and inure to the benefit of the parties their respective successors and permitted assigns

92 Waiver and Amendment No modification amendment or waiver of any provision of this Agreement shall be effective unless in writing and signed by both parties No failure or delay by either party in exercising any right power or remedy under this Agreement except as specifically provided herein shall operate as a waiver of any such right power or remedy and will not in any way affect the validity of the whole or any part of this Agreement or prejudice such partys right to take subsequent action

93 90verninq Law This Agreement shall be governed by and construed under the laws of the State of Texas USA and the federal law of the United States of America without regard to conflict of law principles IT IS FURTHER AGREED AND UNDERSTOOD THAT THIS AGREEMENT SHALL BE ENFORCED IN BRAZOS COUNTY TEXAS

94 Arbitration Any controversy or claim ariSing from this Agreement shall be submitted and settled through arbitration by the American Arbitration Association (AAA) and in accordance with the rules and regulations of AAA The arbitration hearings shall be held in the State of Texas The party requesting arbitration must give the other party at least seven (7) business days written notice The parties agree to appoint an arbitrator who is knowledgeable and familiar with the clinical research and software industries and require the award to be accompanied by findings of fact and a statement of reasons for the decision The arbitrator shall have the authority to permit discovery but shall have no power or authority to add to or detract from this Agreement If the parties cannot agree upon an arbitrator within ten (10) days after demand AAA shall select the arbitrator All costs and expenses including attorneys fees of the parties incurred in any dispute that is determined andor settled by arbitration pursuant to this Section shall be borne by the party determined by the arbitrator to be liable for the dispute However if complete liability is not assessed against anyone party the parties shall share the total costs incurred in proportion to their respective amounts of liability as determined by the arbitrator Except where clearly prevented by the area of dispute both parties agree to continue performing their respective obligations under this Agreement while the dispute is being resolved Any award rendered shall be final binding and conclusive upon the parties and their respective successors and assigns A judgment based on the arbitration award may be entered in any court having jurisdiction thereof Tile parties expressly stipulate that all litigation arising under this Agreement which is not subject to this Section shall be brought exclusively in the courts located in the State of Texas and controlled by Texas substantive law Notwithstanding the above either party may apply to a court of competent jurisdiction for injunctive or equitable relief

-4- ClickFind Software License Agreement

VOL 74PAGE 503

bull bull rl

II

95 Notices To be effective all notices demands or consents required or permitted under this Agreement shall be in writing and delivered by (i) personal delivery (ii) United States first class certified mail or (iii) nationally recognized overnight courier (eg Federal Express UPS etc) in each case properly posted and fully prepaid as appropriate to the appropriate address set forth below Notice delivered as set forth above shall be deemed effective at the time of actual delivery in person one (1) business day after delivery to an overnight courier or three (3) business days after deposit for delivery by certified mail Either party may change its address for notice by notice to the other party given in accordance with this Section

96 Independent Contractors The parties are independent contractors Neither party shall be deemed to be an employee agent partner joint venture or legal representative of the other for any purpose and neither shall have the right power or authority to create any obligation or responsibility to any third party on behalf of the other

97 Severability If any provision of this Agreement is held by a court of competent jurisdiction to be contrary to law such provision shall be changed and interpreted so as to best accomplish the objectives of the original provision to the fullest extent allowed by law and the remaining provisions of this Agreement shall remain in full force and effect

98 Force Majeure Neither party will incur any liability to the other party on account of any loss or damage resulting from any delay or failure to perform all or any part of its obligations under this Agreement if such delay or failure is caused in whole or part by events occurrences or causes beyond the control andor without negligence of the parties Such events occurrences or causes will include without limitation acts of God strikes lockouts riots acts of war earthquakes fire and explosions

99 Other Terms No terms provisions or conditions of any purchase order acknowledgment or other business form that either party may use in connection with the acquisition or licensing of the Software will have any effect on the rights duties or obligations of the parties under or otherwise modify this Agreement regardless of any failure of any party to object to such terms provisions or conditions

910 9onstruction Tilis Agreement represents the wording selected by the Parties to define their agreement and no rule of strict construction shall apply against either Party Whenever the context reasonably permits the Singular shall include the plural the plural shall include the singular and the whole shall include any part thereof The paragraph and other headings in this Agreement are for the purpose of convenience of reference only and shall not affect the interpretation of this Agreement

911 Entire Agreement Except as expressly provided herein this Agreement and the counterpart Contract including all Exhibits and attachments constitute the final complete and exclusive agreement between the parties with respect to the subject matter hereof and supersede any prior or contemporaneous agreements communications proposals representations or understandings whether oral or written The GRANTEE and SERVICE PROVIDER agree and understand that this Agreement contains the entire agreement between the parties hereto Any oral representations or modifications made before or after the execution of this Agreement will be of no force and effect

912 Counterparts This Agreement may be executed in counterparts each of which so executed will be deemed to be an original and such counterparts together will constitute one and the same agreement

-5- ClickFind Software License Agreement

VOL 7 4 PAriE 504

913 IN WITNESS WHEREOF the parties hereto have duly executed this Agreement in one or more counterparts

ClickFind Inc Authorized Official

San Angelo Area Community Network CLiCKFIND INC

~~ Signature of Authorized Official

Michael D Brown

County Judge

112 W Beauregardmiddot

San Angelo Texas 76903

-6shy

tA~Signature shy

Jim B Ward President

110 N Main Street

Bryan Texas 77803

ClickFind Software License Agreement

VOL I 4PAl~E 505

b bull d

III

July 82002

Mike Brown County Judge Commissioners Court Tom Green County Courthouse San Angelo Texas 76903

Re Appointment of Board Member Tom Green County Library Board

Judge Brown

The Library Board recommends that Karen Eckhardt be appointed to fill the unexpired term of Susan Mertz who has resigned from the Library Board If appointed Ms Eckhardts term will expire on September 30 2002

Your consideration of this matter will be greatly appreciated

S)(1yan Polunsky Chairman T~h Green County Library Board

VOL 7 4 PAGE 506

Page 6: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,

Tom Green County Service Awards January -June 2002 Page-2

M Fred Buck Stephen R Lupton John O Tyler Jodie R Weeks J Bryan Clayton W Bruce Young Alvin D Hale LAndrew Kolb Jerry N Faz Leslie L Floyd Ray C Rich II Laurie L Helms Sandy L Smith Carlos S Dominguez David L Shadrick

5 Years of Service

1101197 1101197 1101197 1101197 110297 20397 2110197 22497 30397 30397 402197 501197 50597 6111197 612397

Constable 3 District Attorney CSCD Commissioner3 District Attorney CSCD District Court Jail CSCD CSCD Jail CRTC County Attorney Road amp Bridge (13) CSCD

VOL 7 4 PhGE 426 shy

AMENDMENT TWO

COOPERA TIVE AGREEMENT FOR IV-D PROGRAM BETWEEN

THE OFFICE OF THE ATTORNEY GENERAL OF THE STATE OF TEXAS

AND TOM GREEN COUNTY TEXAS

Contract No 00-03810A2

STATE OF TEXAS sect sect

COUNTY OF TRAVIS sect

1 PURPOSE

The Office ofthe Attorney General ofthe State ofTexas hereinafter referred to as (OAG) and Tom Green County hereinafter referred to as (County) do hereby agree to amend their original Contract as executed initially effective September 1 1999 (and as amended by Amendment One) to extend the period of the Contract

2 AMENDMENT OF THE CONTRACT PERIOD

Section 23 of the original Contract (CONTRACT PERIOD) as amended by Amendment One is amended to read as follows

This Contract shall commence on September 1 1999 and shall terminate on August 31 2003 unless terminated earlier by provisions of this Contract

3 ORIGINAL AGREEMENT

By the signing of this amendment the parties hereto understand and agree that this amendment is hereby made a part of the contract identified in Section 1 of this amendment as though the amendment were set forth word-for-word therein

Page 1 of 2

VOL 74PLfit 427

bull d

~~--------------------------------------------------------------------------------------------------------------------------------------------------~

The Honorable MichaeN) Brown

OFFICE OF THE ATTORNEY TOM GREEN COUNTY GENERAL

~~ County Judge Tom Green County

JUN 1 0 2002r-DATE

Page 2 of 2

VOL 74PAGE 428

TEXAS COMMISSION ON JAIL~STANDARDS

EXECUTIVE DIRECTOR PO Box 12985

Terry Julian Austin Texas 78711 Voice (512) 463-5505 Fax (512) 463-3185

Agency Website httpwwwtcjsst3tetxllS E-mail Address direclortcjsstatetxls

July 1 2002

Sheriff Joe Hunt Tom Green County Jail 122 W Harris San Angelo Texas 76903

Dear Sheriff Hunt

have just signed a Certilicate of Compliance attesting to your jails compliance with Texas Minimum Jail Standards

Congratulations This accomplishment demonstrates your continuing efforts to provide a safe and secure facility

The citizens of your county should be as proud of you as is the Jail Commission

Sincerely

jfl

cc Judge Michael D Brown Tom Green County

Sheriff Terry G Box Chair Gonzalo R Gallegos San Antonio Kelly McVay Nacogdoches Commissioner Jimmy Jackson Vice Chair latrick O Keel Austin Sheriff Ted llontgomery Dumas Mar alette C Fentress Houston Dr Adela S Valdez 110 lIarlingen

VOL I 4PAGE 429

b bull t

= c

-1 -- ~ =gt rTlt

~ ~ o

ITexas Commission on Jail Standards

CERTIFICATE OF COMPLIANCE This is to certify that the

TOM GREEN COUNT~7 JAIL Has Been Duly Inspected On

June 26-27~ 2002 I and Has Beert Found That Date

To Be In Co~pliance With

The Minimum Jail Standards of the Texas Commission on Jail Standards

I

Under Authority of Government Code

Chapter 511

THE STATE OF TEXAS TOM GREEN COUNTY

ORDER OF APPOINTMENT FOR ELECTION JUDGES AND ALTERNATES

The Commissioners Court of Tom Green County Texas does hereby appoint the following election judges and alternate judges for a one year term to begin August 12002 and to end July 31 2003

Precinct

103 146 amp 147 shyBaptist Memorial

106 126 amp 138 shyCalvary Baptist Ch

108 131 - Harriett Baptist Church

110 - Mereta Community Center

112-Veribest School

114 - Southside Rec Center

124 156 amp 157 -Blackshear School

137 - Senior Citizen Center - Chadbourne

144 - Belmore Baptist Church

145 amp 155 -Region XV Ed Ser Cent

209 - Christian Village

211- Van Court Comm Center

213 - Wall Fire Hall

Election Judge

Vernon Brook-Rep

Tommie Sample-Rep

Maurice Beck-Rep

June Helwig-Rep

Noemi Hoelscher-Rep

Carol Cruz-Demo

Sally Ayana-Dem

Mary Cervantes-Demo

Phyllis Dubosld - Rep

Jim Ryan-Rep

Betty Baden-Rep

Virginia Denis-Rep

Dalton Moeller-Rep

Alternate Judge

Rebecca Johnson-Dem

Marietta Oates-Demo

Cindy Koegel-Dem

Inez Gonzales-Dem

Wanda Dickson-Dem

Linda Rodriguez- Rep

John Rangel Jr - Rep

Henry Perez - Rep

Shirley Diekmann-Dem

Donna Guthrie-Dem

Tom Egan-Dem

Joan Gesch-Dem

Charlene Dusek-Dem

VOl 74PAIJE 431

tbull lt d

Sylvia Fletcher-Dem

Betty Schwartz-Demo

Betty Kiesling-Dem

Sue Bramhall-Dem

Millie Hohmann-Dem

Mante Martinez - Dem

George Faulkner-Dem

Patricia Wagner-Demo

Mary Bastardo-Dem

Emma Hinrichs-Dem

Sara Lara - Dem

Cheryl Key-Dem

Vicki Dunn-Dem

Jennifer Rutherford-Dem

Lillie B Nichols-Dem

Fred Wilson-Oem

Margo Dierschke-Dem

VOL 7 4 PAGE 432

215 - Southland Baptist Ross Fowler-Rep Church

220 254-Fairview School Doris Taylor-Rep

225 - Glen Meadows Baptist Church

228243 - Trinity Lutheran Church

230 - Southgate Church Of Christ

240 253 - Fire Training Center

241249 - Concho Valley Council Of Governments

304338 - Lakeview Un Methodist Church

305 - West Angelo Ch Of Christ

306 - Paulann Baptist Church

307327 - Genesis Bapt Church

316317 amp 358 - Grape Creek Fire Station

318 - Carlsbad Community Center

319350352 - Rio Concho West

348 - Quail Valley Baptist Church

351 - Beacon Baptist Church

401 - First Christian Ch

Margaret Nalls-Rep

Jasper McClellan-Rep

Tula Luellen-Rep

David McMahon-Rep

Cheryl DeCordova- Rep

Oscar Cook-Rep

Sandra Smith-Rep

Irma Lynn-Rep

Jo Ann Turner-Rep

Sandra Franke-Rep

Kassandra Minton-Rep

Joy Blake-Rep

Charles Geller-Rep

Russell Elmore-Rep

Sid Clemmer - Rep

402 432 - Angelo State University Tommy Olive-Rep Dorothy Patterson-Oem

421- Southland Fire Station Tom Justice-Rep Elizabeth Ervine-Oem

422 - Christoval Comm Center Tom Smith-Rep Patty Montalvo-Oem

423 - Knickerbocker Comm Center Arlelle Brininstool-Rep Lena Hayes-Oem

429442 - Sunset Mall Bill Young-Rep Wanda Hudson- Oem

433 shy Baptist Temple James Baker-Rep Jim Jones-Oem

434 435 - Hillcrest Baptist Church Deborah Palmer-Rep Ivey Mossell- Oem

436 - MHMR Services Terry Smith-Rep John H Talley-Oem

459 shy San Angelo Convention Center Harold Taylor-Rep Mary Jo Thomson-Oem

It is hereby directed that this order be filed with the clerk of this court and that a copy be provided to the custodian of the election records for said county The Elections Administrator is hereby instructed to send notice of appointment to each election judge of their appointment for a one year term beginning August 12002 and ending July 31 2003 as stated in accordjlnce with Tex Elec Code Ann Subsection 32009 (Vernon 1986)

igned this tjEf1 day of July 2002

ounty Commissioner Precinct 3

VOL 7 4 PAGE 433

t r

- bull

Election Judges And Alternate Judges Effective 11198 By Party (For 2002 appointments)

Precinct Presiding Judge

103 146 amp 147 Republican

106126 amp 138 Republican

108 I 11 I RepublicanI

110 Republican

112 Republican

114 Democrat

124156amp157 Democrat

131 -- Republicanshy

137 Democrat

144 Republican

145 155 Republican

209 Republican

211 Republican

213 Republican

215 Republican

220254middot Republican

225 Republican

228243 Republican

230 Republican

240253 Republican

241249 Republican

304338 Republican

305 Republican

Alternate Judge

Democrat

Democrat

Democrat

Democrat

Democrat

Republican

Republican

Democrat

Republican

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

VOL 74 PAGE 43 Ll

306 Republican

307327 Republican

316317 amp 358 Republican

318 Republican

319350 amp 352 Republican

348 Republican

351 Republican

401 Republican

402432 Republican

421 Republican

422 Republican

423 Republican

429442 Republican

433 Republican

434435 Republican

436 Republican

459 Republican

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

VOL 7 4 P~GE 435

dh t

TOM REpoundNCOUNTi

SAN ANGELO TEXAS OFFICE OF Auditor July 32002

The Honorable Commissioners Court Tom Green County San Angelo Texas

Gentlemen

Attached is the Auditors report for June 2002 which consists of The Software Group generated report Combined Statement of Receipts and Disbursements - All Funds Statement of Expenditures - Budget vs Actual for General Fund and the Road amp Bridge Funds and the Statement of Revenues - Budget vs Actual vs Last Year for General Fund and the Road amp Bridge Funds Also included are the additional statements to detail the General Ledger information These include a statement consolidating monthly receipts and disbursements for each fund a statement summarizing cash near cash and investments of each fund a statement detailing the investment holdings for all funds a statement detailing the bonded indebtedness of Tom Green County a statement of cash and securities for jail construction funds a construction payment schedule and a statement which shows projected expenditures and funds available for jail construction

Respectfully submitted

~L-- CP ~0~J2~ Stanley P Liles County Auditor

~

Honorable Michael D Brown

A~aaltX~ County Judge

112 West Beauregard Avenue San Angelo TX 76903-5850 Phone (915) 659-6521 bull Fax (915) 658-6703

VOl 4 PhGE 436

010

020

030

040

050

060

TOM GREEN COUNTY COMBINED STATEMENT OF CASH and SECURITIESmiddot ALL FUNDS

For the Month Ended June 30 2002

Cash + Securities Fund CC Clearing Book Value MBIA Funds Mgmt Total

General Fund 001 $ 8254012 $ 149336207 $ 310540545 $ 275982260 $ 744113024 Road ampBridge Prcts 1 amp 3 005 (73367) 51734352 51660985 Road ampBridge Prcts 2 amp 4 006 (155662) 67190140 67034478 CHEC-ShannonESFI 007 30000 30000 Employee Self-Funded Ins 008 861074 861074 Cafeteria Plan Trust 009 356853 356853 County Law Library 95943 1957790 5704130 7757863 CafeteriaZesch ampPickett 011 250000 250000 Justice Court Technology Fund 012 155375 2300000 2455375 LibraryHughes 014 17505 152775 46364794 46535074 Library Donations Fund 015 55116 5741114 5796230 Records MgUDistrict Clerk 017 36133 1090794 1126927 Courthouse SecurityCounty Crts 018 186146 16385327 16571473 Records MgUCounty Clerk 019 105495 869598 975093 Library Miscellaneous 89665 4236576 4326241 C1P Donations 021 686058 686058 Bates 022 66525 300804 7987222 8354551 Cert of Obligation 1992 middotIampS 023 580362 7Q43 587405 Cert of Obligation 1993 - IampS 024 304034 10172 314206 General Land Purchase 025 10577 993282 1003859 Cert of Obligation 1993A bull IampS 028 77224 4023 81247 County Clerk Preservation 167887 1602226 1770113 Uninsured Motorist Coverage 031 3092 687375 690467 Criminal Justice Planning Fund 035 15391 15391 Financial Responsibility Fund 036 7500 7500 Compo Rehabilitation Fund 037 6848 6848 Wastewater Treatment Fund 038 98382 98382 Cert of Obligation 1994 - IampS 039 626481 501808 1128289 LEOAlLEOSE 1578 1578 Breath Alcohol Testing 041 6141 6141 Law Enforcement Mgmt Institute 042 829 829 Misdemeanor Court Costs 043 3501 3501 Gen Ob 1994 Refunding Bonds 044 612104 10762 622866 County Attorney Fee 045 2421166 2421166 LEOCE 046 2375 2375 Juror Donations 047 Election Contract Service 048 1224097 1224097 Judicial EducationCounty Judge 049 117146 117146 51 st District Attorney Fee 894195 894195 Lateral Road 051 1910379 1910379 51st DA Special Forfeiture Acct 052 1000810 1000810 Cert of Obligation Series 1995 053 26722683 46742418 45755408 119220509 Cert of Obligation 1995 - I amp S 054 416490 502878 919368 119tl1 District Atty Fee Acct 055 588299 588299 119th DAlDPS Forfeiture Acct 057 294750 294750 119th DA Special Forfeiture Acct 058 1368803 1368803 Park Donations Fund 059 4914 4914 Compo to Victims of Crime Act 364797 5313202 5677999 OJPlLocal Law Enf Block Grant 061 25621 330559 356180 AICCHAP Program 062 3211287 3211287 TAIP CSCD 063 2159522 2159522 Diversion Target Program CCRC 064 1815577 1815577 Comm Supervision ampCorrections 065 6287860 6287860 CRTC 066 27643704 27643704 Community Corrections Prog 067 6846429 6846429

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 1 of 56

VOL 7 4PA~~ 437

b

TOM GREEN COUNTY COMBINED STATEMENT OF CASH and SECURITIESmiddot ALL FUNDS

For the Month Ended June 30 2002

Cash + Securities Fund CC Clearing Book Value MBIA Funds Mgmt Total

Arrest Fees Justice Education Fees State ampMunicipal Fees Consolidated Court Costs Graffiti Eradication Fund

068 070 071 072 073

89257 60908

174005 464228

34557

894655 566188

2856819 6220609

983912 627096

3030824 6684837

34557 Time Payment Fund Veterans Service Employee Enrichment Fund Fugitive Apprehension Fund Indigent Legal Services Fund Juvenile Crime amp Del Fund Bond Fee Fund TCDPChristoval Water Project Judicial Efficiency Fund Juvenile Facility Startup Post Adjud Juv Detention Fac TX Juvenile Probation Comm Juvenile Probationmiddot TGC

074 075 076 077 078 079 080 081 082 083 084 085 086

116610 317643 576104 159778

15552 151284

1752 130068 869224

14527797 54382142 3803702

358386

1415502 422048

474996 317643 576104

1575280 437600 151284

1752 130068 869224

14527797 54382142 3803702

Juv Prob Comm Corrections Child Trust Account Progressive Sanctionsmiddot Coke Progressive Sanctions shy Regional Juvenile Probationmiddot Coke Comm Corrections Assistance Non-Residential Program EFTPSPayroll Tax Clearing Fund Payroll Fund Court at Law Excess St Splmnt LEOSE Training Fund-Sheriff Child Restraint State Fee Fund

087 088 089 090 091 092 093 094 095 096 097 098

6486893 356500

3808451 3104372 2064188 3912162 938590

362665 76539

112364 432241

1673043

6486893 356500

3808451 3104372 2064188 3912162 938590

362665 76539

1785407 432241

Cert of Obligation 1998 -I amp S Tax Anticipation Notes -I amp S Constable Prct 1 Leose Tmg Fund Constable Prct 2 Leose Trng Fund Constable Prct 3 Leose Trng Fund Constable Prct 4 Leose Trng Fund Court Transaction Fee JP Courts

099 101 102 103 104 105 106

11532688 558952 190366

68144 319401 350437

94293 2415375

30012128 5733

41544816 564685 190366

68144 319401 350437

2509668 Gates Training Lab Grant Gates Public Internet Access Grant

107 108

TCOMI Juvenile Deferred Processing Fees Co Judge Excess Contributions Loanstar Library Grant Trollinger Fund Loanstar Library Grant Trollinger Fund

109 110 111 201 202 301 401

2684102 245552

81329 428497

10005 134208

2684102 245552

81329 428497

10005 134208

Total All Funds $ 213087256 $ 149336207 $ 534991502 $ 412848361 $ 1310263326

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 2 of 56

VOl 74PtGE 438

010

020

030

040

050

060

~--------------------------------------------------------------~

TOM GREEN COUNTY

COMBINED STATEMENT OF OPERATING CASH FLOWSmiddot All FUNDS For the Month Ended June 3D 2002

Cash CC MBIA Cash CC MBIA

amp Funds Mgmt Disbursemiddot Cash Flow amp Funds Mgmt

Fund 6102 Receipts ments fm Security 63002 General Fund 001 $ 644814471 $ 119547036 $ 169584690 $ $ 594776817 Road ampBridge Prcts 1 amp 3 005 56797369 3689375 8825759 51660985 Road ampBridge Prcts 2 amp 4 006 71528939 3771341 8265802 67034478 CHECmiddotShannonESFI 007 30000 30000 Employee Self-Funded Ins 008 124076 855977 118979 861074 Cafeteria Plan Trust 009 146310 582621 372078 356853 County Law Library 7710276 572301 524714 7757863 CafeteriaJZesch ampPickett 011 250000 250000 Justice Court Technology Fund 012 2108019 347356 2455375 LibraryHughes 014 46624396 71678 161000 46535074 Library Donations Fund 015 5792987 22243 19000 5796230 Records MgUDistrict Clerk 017 991987 134940 000 1126927 Courthouse SecurityCounty Crts 018 16050240 603137 81904 16571473 Records MgUCounty Clerk 019 724589 250504 000 975093 Library Miscellaneous 4152415 377912 204086 4326241 CIP Donations 021 573823 112235 686058 Bates 022 8355316 12561 13326 8354551 Cert of Obligation 1992 shy IampS 023 (396349) 983754 587405 Cert of Obligation 1993 shy IampS 024 122752 191454 314206 General Land Purchase 025 1002335 1524 1003859 Cert of Obligation 1993A IampS 028 31922 49325 81247 County Clerk Preservation 1718070 866362 814319 1770113 Uninsured Motorist Coverage 031 689430 1037 690467 Criminal Justice Planning Fund 035 8864 6527 15391 Financial Responsibility Fund 036 7500 7500 Compo Rehabilitation Fund 037 4919 1929 6848 Wastewater Treatment Fund 038 100382 15000 17000 98382 Cert of Obligation 1994 middotIampS 039 812597 315692 1128289 LEOALEOSE 1030 548 1578 Breath Alcohol Testing 041 5773 368 6141 Law Enforcement Mgmt Institute 042 529 300 829 Misdemeanor Court Costs 043 2228 1273 3501 Gen Ob 1994 Refunding Bonds 044 (921218) 1544084 622866 County Attomey Fee 045 3027638 308360 914832 2421166 LEOCE 046 1932 443 2375 Juror Donations 047 Election Contract Service 048 (485190) 1764294 55007 1224097 Judicial EducationCounty Judge 049 106064 16082 5000 117146 51 st District Attorney Fee 789107 111421 6333 894195 Lateral Road 051 1902389 7990 1910379 51 st DA Special Forfeiture Acct 052 1027903 233 27326 1000810 Cert of Obligation Series 1995 053 147807423 263751 28850665 119220509 Cert of Obligation 1995 - I amp S 054 752008 167360 919368 119th District Atty Fee Acct 055 542316 52316 6333 588299 119th DADPS Forfeiture Acet 057 294683 067 294750 119th DA Special Forfeiture Ace 058 1158809 251321 41327 1368803 Park Donations Fund 059 4893 021 4914 Compo to Victims of Crime Act 3731444 1946555 5677999 OJpnoeal Law Enf Block Grant 061 355580 600 356180 AICCHAP Program 062 3824382 900000 1513095 3211287 TAIP CSCD 063 8847989 164279 6852746 2159522 Diversion Target Program CCRC 064 1946876 500000 631299 1815577 Comm Supervision ampCorrections 065 24261280 889803 18863223 6287860 CRTC 066 37116107 1418572 10890975 27643704 Community Corrections Prog 067 9769835 2923406 6846429

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 3 of 56

VOL 74rAliE 439

tr t JIM d

TOM GREEN COUNTY COMBINED STATEMENT OF OPERATING CASH FLOWS - ALL FUNDS

For the Month Ended June 30 2002

Cash CC MBIA Cash CC MBIA

amp Funds Mgmt Disburse- Cash Flow amp Funds Mgmt

Fund 6102 Receipts ments fm Security 630102

Arrest Fees 068 641565 342347 983912 Justice Education Fees 070 412522 214574 627096 State ampMunicipal Fees 071 2447866 1523311 940353 3030824 Consolidated Court Costs 072 4395739 2289098 6684837 Graffiti Eradication Fund 073 34412 145 34557 Time Payment Fund 074 471950 474996 471950 474996 Veterans Service 075 454417 21590 158364 317643 Employee Enrichment Fund 076 564621 11483 576104 Fugitive Apprehension Fund 077 1036900 538380 1575280 Indigent Legal Services Fund 078 301800 135800 437600 Juvenile Crime ampDelinquency Fund 079 99427 51857 151284 Bond Fee Fund 080 699 1053 1752 TCDPChristoval Water Project 081 84587 45481 130068 Judicial Efficiency Fund 082 818664 50560 869224 Juvenile Facility Startup 083 Post Adjud Juv Detention Fac 084 15150425 10507796 11130424 14527797 TX Juvenile Probation Comm 085 50708204 5190957 1517019 54382142 Juvenile Probation shy TGC 086 2933438 3073142 2202878 3803702 Juv Prob Comm Corrections 087 6635952 3068979 3218038 6486893 Child Trust Account 088 199950 156550 356500 Progressive Sanctions shy Coke 089 3525954 583753 301256 3808451 Progressive Sanctions shy Regional 090 3103626 746 3104372 Juvenile Probation shy Coke 091 2465590 9241 410643 2064188 Comm Corrections Assistance 092 4851916 321048 1260802 3912162 Non-Residential Program 093 991199 381 52990 938590 EFTPSPayroll Tax Clearing Fund 094 Payroll Fund 095 477382 15741 130458 362665 Court at Law Excess St Splmnt 096 76219 320 76539 LEOSE Training Fund-Sheriff 097 1778766 6641 000 1785407 Child Restraint State Fee Fund 098 339216 93025 432241 Cert of Obligation 1998 -I ampS 099 39714855 1829961 41544816 Tax Anticipation Notes -I ampS 101 405591 159094 564685 Constable Pret 1Leose Tmg Fund 102 189570 796 190366 Constable Prct2 Leose Trng Fund 103 67859 285 68144 Constable Prct3 Leose Trng Fund 104 234182 85219 319401 Constable Prct 4 Leose Trng Fund 105 348911 1466 350437 Court Transaction Fee JP Courts 106 2321677 187991 (000) 2509668 Gates Training Lab Grant 107 Gates Public Intemet Access Grant 108 TCOMI 109 2831023 900000 1046921 2684102 Juvenile Deferred Processing Fees 110 213506 32046 245552 Co Judge Excess Contributions 111 131670 639 50980 81329 Loanstar Library Grant 201 1186089 4982 762574 428497 Trollinger Fund 202 Courthouse Landscaping 301 10000 005 10005 Sheriff Forfeiture Fund 401 134208 134208 Total All Funds $ 1269407444 $ 175759549 $ 284239874 $ $ 1160927119

JUN02 MRxls Prepared by the Tom Green County Audiiors Office Page 4 of 56

VOL 7 4 PlGE 440

TOM GREEN COUNTY INVESTMENT HOLDINGS

as of June 30 2002

Monthly Activity Book Value balance as of June 1 2002 $ 149336207 -$shy

FY02 Investment Accretion Investments Purchased

(T -bills and short-term notes) Investments Matured and Redeemed

(T-bills and short-term notes) Book Value balance as of June 302002

Gain(Loss) Net Effect Change in Monthly Interest Accrued

Book Value Market Value of Mkt Value and Market Value Interest Earned Interest FUND 63002 63002 Accrued Interest MAYmiddotgtJUN Received to Date Earned 001 General

9128275A6 treas 5164

$ 99336207 $ 103484375 $ 4148168 $ 515625 $ $ 14404577 $ 1771409

312924600 fhlmc 446

50000000 50165000 165000 50000 792889

TOTAL $ 149336207 $ 153649375 $ 4313168 $ 565625 $ $ 14404577 $ 2564298

ltNOTEgt Interest Earned to Date reflects the Accrued Interest paid at purchase + any Interest Received to date +Accretion to date Includes FY99 - FY01 investment accretion for 9128275A6

JUN02xls Securities Prepared by the Tom Green County Auditors Office Page 5 of 56

VOL 4PAGE 44 J

b d

TOM GREEN COUNTY BONDED INDEBTEDNESS

as of June 30 2002

Monthly Activity Bonded Indebtedness balance as of June 1 2002 $ 1973500000

Proceeds from Contractual Obligations Proceeds from Bond Refunding Debt Issue

Bonded Indebtedness Principal Paydown --_-~-----_ Bonded Indebtedness balance as of June 30 -- - - - - - - - - - -shy

FY02 FY02 FY02 FY02 Indebtedness Original Administration Principal Payment Interest Payment Total Debt as of

FUND Indebtedness Costs Januarymiddot02 January-02 Cost 6130102

023 92 Certificate of Obligation $900000000 $37500 $40000000 $1079998 $41117498 $000

024 93 Certificate of Obligation 150000000 37500 7500000 393750 7931250 7500000

028 93A Certificate of Obligation 79000000 37500 1500000 40875 1578375

039 94 Certificate of Obligation 260000000 37500 11000000 1191750 12229250 36500000

044 94 General Obligation Refunding 384000000 37500 69500000 1650625 71188125

054 95 Certificate of Obligation 800000000 37500 2500000 756250 3293750 27500000

099 98 General Obligation Refunding 1888500000 37500 12000000 41437125 53474625 1876500000

101 Tax Anticipation Notes 47500000 37500 7500000 677375 8214875 25500000

Grand Total $4509000000 $300000 $151500000 $47227748 $199027748 $1973500000

INVJUN02xls Indebtedness Prepared by the Tom Green County Auditors Office Page 6 of 56

VOL 7 4 PAGE 442 ~

TOM GREEN COUNTY JAIL CONSTRUCTION PROJECTED EXPENDITURES AND FUNDS AVAILABILITY

as of June 30 2002

Funds Available as of June 302002 $ 119220509

Estimated Remaining Expenditures

Phase I Construction $ (23592610) Phase II Construction 66384935 Phase III Plumbing 12000000 Furniture and Fixtures for Jail amp Courtrooms 7577367 Architects and Construction Managers (25420433) Courtrooms in Detention Facility (Including Architect Fees) 24535121

Plumbing Rehabilitation

Property Acquisitions (14100)

Dr Rountrees Parking Lot (114250)

Juvenile Justice Expansion (Roof)

Contingency 5534755

Total Estimated Expenditures (66890785)

Total Projected Available Funds $ 52329724

ltNOTEgt Fund 053 is the only fund containing Construction Funds The breakdown of funds available is shown on page 14 Combined Statement of Receipts and Disbursements - All Funds Fund 053

This schedule summarizes projected expenditures for jail and juvenile detention construction projects It also projects the total of all funds available for these projects Expenditure amounts were estimated based upon a schedule received from Judge Mike Brown as well as discussions with Judge Brown Per Judge Brown his schedule was completed based on discussions with George Morris of Templeton Construction

INVJUN02xls Availability Summary Prepared by the Tom Green County Auditors Office Page 7 of 56

VOL 74PAGE 443

b bull bull = rt

TOM GREEN COUNTY CONSTRUCTION PAYMENT SCHEDULE

June 30 2002

Month

Projected Jail Construction Expenditures

Projected Juv Det Expansion Expenditures

Actual Monthly Interest

Projected Funds Available for Construction

FY 2002 Oct 45701444 848195 258057412 Nov 20736358 706573 238027627 Dec 13884265 458349 224601711 Jan 4451352 446246 220596605 Feb 12674884 400785 208322506 Mar 19461841 334102 189194767 Apr 12117696 189395 177266466 May 29722044 263001 147807423 Jun 28820974 234060 119220509 Jul 13378157 105842352

Aug 13378157 92464195 Se~ 13378157 79086038

FY 2003 Oct 13378157 65707881 Nov 6689079 59018803 Dec 6689079 52329724

This schedule summarizes projected expenditures for jail and juvenile detention construction projects It also estimates the total of all funds available for these projects as of the end of each month listed

INVJUN02xls Payment Summary Prepared by the Tom Green County Auditors Office Page 8 of 56

VOL I 4PhGE 44lt1

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page

Prell Mo Balance bullbullbullbull Receipts Disbursements Closing Balance GENERAL FUND

001-000-1010 CASH $ 7935487 $ 171573215 $ 171254690 $ 8254012 001-000-1318 - CREDIT CARD CLEARING 000 6000 6000 000 001-000-1512 - SECURITIES 149336207 149336207 001-0001515 - MBIA 361282545 2258000 53000000 310540545 001-000-1516 - FUNDS MANAGEMENT 275596439 385821 275982260

--------shy - - ---------shy ---------shy ---shy _- -

Total GENERAL FUND $ 794150678 $ 174223036 $ 224260690 $ 744113024

BENEFIT PLANNERSESFI 004-000-1010 - CASH $ 000 $ $ $ 000

----_ ------_ - -_ Total BENEFIT PLANNERSESFI $ 000 $ 000 $ 000 $ 000

ROAD ampBRIDGE PRECINCT 1 amp3 005-000-1010 - CASH $ 44818_43 $ 4270549 $ 8825759 $ -73367 005-000-1515 - MBIA 52315526 68826 650000 51734352 005-000-1516 - FUNDS MANAGEMENT 000 000

---shy --------shy -----------shy ----------shy - --------shy

Total ROAD ampBRIDGE PRECINCT 1 amp3 $ 56797369 $ 4339375 $ 9475759 $ 51660985

ROAD ampBRIDGE PRECINCT 2 amp4 006-000-1010 - CASH $ 2522532 $ 5587608 $ 8265802 $ -155662 006-000-1515 MBIA 69006407 93733 1910000 67190140 006-000-1516 - FUNDS MANAGEMENT 000 000

-----------shy -------------shy - - - --------shy _-------shy

Total ROAD amp BRIDGE PRECINCT 2 amp4 $ 71528939 $ 5681341 $ 10175802 $ 67034478

CHEC_SHANNONESFI 007-000-1010 - CASH $ 30000 $ 120052 $ 120052 $ 30000

----_ ------_ _---_ Total CHEC_SHANNONESFI $ 30000 $ 120052 $ 120052 $ 30000

EMPLOYEE SELF FUNDED INSURANCE 008-000-1010 - CASH $ 124076 $ 855977 $ 118979 $ 861074

---shy _----shy -----_ _--shy ------shy shy -----shyTotal EMPLOYEE SELF FUNDED INSURANCE $ 124076 $ 855977 $ 118979 $ 861074

CAFETERIA PLAN TRUST 009-000-1010 - CASH $ 146310 $ 582621 $ 372078 $ 356853

----------shy _-------- - ------shy _ - -----shy

Total CAFETERIA PLAN TRUST $ 146310 $ 582621 $ 372078 $ 356853

COUNTY LAW LIBRARY 010-000-1010 CASH $ 108740 $ 811917 $ 824714 $ 95943 010-000-1515 MBIA 1905380 302410 250000 1957790 010-000-1516 FUNDS MANAGEMENT 5696156 7974 5704130

_----------shy --shy _ _---shy -----_ _----shyTotal COUNTY LAW LIBRARY $ 7710276 $ 1122301 $ 1074714 $ 7757863

CAFETERIAZP 011-000-1010 CASH $ 250000 $ 354824 $ 354824 $ 250000

Prepared by the Tom Green County Auditors Office Page 9 of 56

VOL 74PMiE 445

h I 7 zt

bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page 2

Prey Mo Balance Receipts Disbursements Closing Balance

Total CAFETERIAZP $ 250000 $ 354824 $ 354824 $ 250000

JUSTICE COURT TECHNOLOGY FUND 012-000-1010 - CASH $ 2108019 $ 347356 $ 2300000 $ 155375 012-000-1515 MBIA 000 2300000 2300000

Total JUSTICE COURT TECHNOLOGY FUND $ 2108019 $ 2647356 $ 2300000 $ 2455375

LIBRARYHUGHES SETTLEMENT 014-000-1010 - CASH $ 271723 $ 6782 $ 261000 $ 17505 014-000-1515 - MBIA 52696 100079 152775 014-000-1516 FUNDS MANAGEMENT 46299977 64817 46364794

Total LIBRARYHUGHES SETTLEMENT $ 46624396 $ 171678 $ 261000 $ 46535074

LIBRARY DONATIONS FUND 015-000-1010 - CASH $ 1153021 $ 21095 $ 1119000 $ 55116 015-000-1515 - MBIA 4639966 1101148 5741114

Total LIBRARY DONATIONS FUND $ 5792987 $ 1122243 $ 1119000 $ 5796230

COURTHOUSE SECURITYDISTRICT COURTS 016-000-1010 - CASH $ 000 $ $ $ 000

Total COURTHOUSE SECURITYDISTRICT COURTS $ 000 $ 000 $ 000 $ 000

RECORDS MGTDISTRICT COURTS 017-000-1010 - CASH $ 3033 $ 133100 $ 100000 $ 36133 017-000-1515 - MBIA 988954 101840 1090794

Total RECORDS MGTDISTRICT COURTS $ 991987 $ 234940 $ 100000 $ 1126927

COURTHOUSE SECURITY 018-000-1010 - CASH $ 87737 $ 580313 $ 481904 $ 186146 018-000-1515 - MBIA 15962503 422824 16385327

Total COURTHOUSE SECURITY $ 16050240 $ 1003137 $ 481904 $ 16571473

RECORDS MANAGEMENTCO CLERK 019-000-1010 - CASH $ 75238 $ 250257 $ 220000 $ 105495 019-000-1515 - MBIA 649351 220247 869598

Total RECORDS MANAGEMENTCO CLERK $ 724589 $ 470504 $ 220000 $ 975093

LIBRARY MISCELLANEOUS FUND 020-000-1010 - CASH $ 121421 $ 372330 $ 404086 $ 89665 020-000-1515 - MBIA 4030994 205582 4236576

Total LIBRARY MISCELLANEOUS FUND $ 4152415 $ 577912 $ 404086 $ 4326241

Prepared by the Tom Green County Auditors Office Page 10 of 56

VOL 74 Ph[E 446

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U l E 153351 02 JUl 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 - June 30 - ALL 2002

Funds Page 3

CIP DONATIONS 021-000-1010 - CASH

Prey Mo BaLance

$ 573823

bullbullbullReceipts

$ 112235

Disbursements

$

CLosing BaLance

$ 686058

TotaL CIP DONATIONS $ 573823 $ 112235 $ 000 $ 686058

TGC BATES FUND 022-000-1010 - CASH 022-000-1515 - MBIA 022-000-1516 - FUNDS MANAGEMENT

TotaL TGC BATES FUND

$

-$

78616 300644

7976056 _ --shy

8355316

$ 1235 160

11166 _ $ 12561

$

$

13326

13326

$

$

66525 300804

7987222

8354551

CERT OBlIG SERIES1992I amp S 023-000-1010 - CASH 023-000-1516 - FUNDS MANAGEMENT

TotaL CERT OBlIG SERIES1992I ampS

$ -403383 7034

_---------shy$ -396349

$ 983745 009

----------shy

$ 983754

$

- _----------shy$ 000

$ 580362 7043

------------shy

$ 587405

CERT OBlIG SERIES19931 amp S 024-000-1010 - CASH 024-000-1516 - FUNDS MANAGEMENT

TotaL CERT OBllG SERIES19931 ampS

$ 112593 10159

_----_ -shy $ 122752

$ 191441 013

_---------- $ 191454

$

_-------

$ 000

$ 304034 101 72

_--_ ------shy

$ 314206

GENERAL lAND PURCHASE FUND 025-000-1010 - CASH 025-000-1515 - MBIA

TotaL GENERAL lAND PURCHASE fUND

$ 10533 991802

_-------- $ 1002335

$ 044 1480

--------shy

$ 1524

$

----------shy

$ 0_00

$ 10577 993282

------_ -

$ 1003859

GEN OBllG BOND1994CONSTRUCTION 026-000-1010 - CASH

FUND $ 000 $ $ $ 000

TotaL GEN OBllG BOND1994CONSTRUCTION FUND $ 000 $ 000 $ 000 $ 000

DISASTER RELEIF 027-000-1010

GRANTTCDP - CASH $ 000 $ $ $ 000

TotaL DISASTER RELEIf GRANTTCDP $ 000 $ 000 $ 000 $ 000

CERT OBLIG SERIES1993A 028-000-1010 - CASH 028-000-1516 - FUNDS MANAGEMENT

$ 27904 4018

$ 49320 005

$ $ 77224 4023

Total CERT OBLIG SERIES1993A $ 31922 $ 49325 $ 000 $ 81247

CERT OBLIG SERIES1993CONSTRUCTION 029-000-1010 - CASH $ 000 $ $ $ 000

Total CERT DBLIG SERIES1993CONSTRUCTION $ 000 $ 000 $ 000 $ 000

Prepared by the Tom Green County Auditors Office Page 11 of 56

VOL 74 PAliE 447

b as d

--

Tom Green Auditor 8 U D GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 June 30 - All 2002

Funds Page 4

COUNTY CLERK PRESERVATION 030-000-1010 - CASH 030-000-1515 - M8IA

Prey Mo Balance

$ 115924 1602146

Receipts

$ 866282 080

bull Disbursements

$ 814319

Closing Balance

$ 167887 1602226

Total COUNTY CLERK PRESERVATION $ 1718070 $ 866362 $ 814319 $ 1770113

UNINSURED MOTORIST COVERAGE 031-000-1010 - CASH 031-000-1515 - MBIA

$ 3079 686351

$ 013 1024

$ $ 3092 687375

Total UNINSURED MOTORIST COVERAGE $ 689430 $ 1037 $ 000 $ 690467

BONDWARRANTFEE ampCIVIL 032-000-1010 - CASH $ 000 $ $ $ 000

Total 80NDWARRANTFEE ampCIVIL $ 000 $ 000 $ 000 $ 000

CERT OBLIG SERIES1992CONSTRUCTION 034-000-1010 - CASH $ 000 $ $ $ 000

Total CERT OBLIG SERIES1992CONSTRUCTION $ 000 $ 000 $ 000 $ 000

CRIMINAL JUSTICE PLANNING 035-000-1010 - CASH

FUND $ 8864 $ 6527 $ $ 15391

Total CRIMINAL JUSTICE PLANNING FUND $ 8864 $ 6527 $ 000 $ 15391

FINANCIAL RESPONSIBILITY 036-000-1010 - CASH $ 7500 $ $ $ 7500

Total FINANCIAL RESPONSI8ILITY $ 7500 $ 000 $ 000 $ 7500

COMPREHENSIVE REHABILITATION 037-000-1010 - CASH $ 4919 $ 1929 $ $ 6848

Total COMPREHENSIVE REHABILITATION $ 4919 $ 1929 $ 000 $ 6848

WASTEWATER TREATMENT 038-000-1010 - CASH $ 100382 $ 15000 $ 17000 $ 98382

Total WASTEWATER TREATMENT $ 100382 $ 15000 $ 17000 $ 98382

CERT OF OBLIGATION19941 ampS 039-000-1010 - CASH 039-000-1516 - FUNDS MANAGEMENT

$ 810791 1806

$ 315690 500002

$ 500000 $ 626481 501808

Total CERT OF OBLIGATION19941 amp S $ 812597 $ 815692 $ 500000 $ 1128289

LEOA 040-000-1010 - CASH $ 1030 $ 548 $ $ 1578

Prepared by the Tom Green County Auditors Office Page 12 of 56

VOL 74 PAGE 448

5

r------------------------------------------

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page

Prey Mo Balance bullbullbull Receipts bull Disbursements Closing Balance

Total LEOA $ 1030 $ 548 $ 000 $ 1578

BREATH ALCOHOL TESTING 041-000-1010 - CASH $ 5773 $ 368 $ $ 6141

Total BREATH ALCOHOL TESTING $ 5773 $ 368 $ 000 $ 6141

LAW ENFORCEMENT MANAGEMENT 042-000-1010 - CASH $ 529 $ 300 $ $ 829

Total LAW ENFORCEMENT MANAGEMENT $ 529 $ 300 $ 000 $ 829

MISDEMEANOR COURT COSTS 043-000-1010 - CASH $ 2228 $ 1273 $ $ 3501

Total MISDEMEANOR COURT COSTS $ 2228 $ 1273 $ 000 $ 3501

GENERAL OBLIGATION REFUNDING BONDS19941 044-000-1010 - CASH 044-000-1516 - FUNDS MANAGEMENT

ampS $ -931966

10748 $ 1544070

014 $ $ 612104

10762

Total GENERAL OBLIGATION REFUNDING BONDS19941 ampS $ -921218 $ 1544084 $ 000 $ 622866

COUNTY ATTORNEY 045-000-1010

FEE ACCOUNT - CASH $ 3027638 $ 308360 $ 914832 $ 2421166

Total COUNTY ATTORNEY FEE ACCOUNT $ 3027638 $ 308360 $ 914832 $ 2421166

lEOCE 046-000-1010 - CASH $ 1932 $ 443 $ $ 2375

Total LEOCE $ 1932 $ 443 $ 000 $ 2375

JUROR DONATIONS 047-000-1010 - CASH $ 000 $ $ $ 000

Total JUROR DONATIONS $ 000 $ 000 $ 000 $ 000

ELECTION CONTRACT SERVICE 048-000-1010 - CASH $ -485190 $ 1764294 $ 55007 $ 1224097

Total ELECTION CONTRACT SERVICE $ -485190 $ 1764294 $ 550_07 $ 1224097

JUDICIAL EDUCATIONCOUNTY 049-000-1010 - CASH

JUDGE $ 106064 $ 16082 $ 5000 $ 117146

Total JUDICIAL EDUCATIONCOUNTY JUDGE $ 106064 $ 16082 $ 5000 $ 117146

51ST DISTRICT ATTORNEY 050-000-1010 CASH

FEE $ 789107 $ 111421 $ 6333 $ 894195

Prepared by the Tom Green County Auditors Office Page 13 of 56

VOL 74 PAGE 449

y tbull

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 combined Statement of Receipts and Disbursements All funds

The Software Group Inc for Transactions June 01 2002 June 30 2002 Page 6

Prey Mo Balance bullbullbull Receipts Disbursements Closing Balance

TotaL 51ST DISTRICT ATTORNEY FEE $ 789107 $ 111421 $ 6333 $ 8941 95

LATERAL ROAD FUND 051-000-1010 CASH $ 1902389 $ 7990 $ $ 1910379

TotaL LATERAL ROAD FUND $ 1902389 $ 7990 $ 000 $ 1910379

51ST DA SPC FORFEITURE ACCT 052-000-1010 - CASH $ 1027903 $ 233 $ 27326 $ 1000810

TotaL 51ST OA SPC FORFEITURE ACCT $ 1027903 $ 233 $ 27326 $ 1000810

CERT OBLIG SERIES1995 053-000-1010 CASH $ 5524952 $ 50048396 $ 28850665 $ 26722683 053-000-1512 - SECURITIES 000 000 053-000-1515 - MBIA 96591029 151389 50000000 46742418 053-000-1516 FUNDS MANAGEMENT 45691442 63966 45755408

---------shy -_ -~-----------

Total CERT OBLIG SERIES1995 $ 147807423 $ 50263751 $ 78850665 $ 1 192 205 09

CERT OBLIG SERIES1995I ampS 054-000-1010 - CASH $ 749134 $ 167356 $ 500000 $ 416490 054-000-1516 - fUNDS MANAGEMENT 2874 500004 502878

----------shy --------------

TotaL CERT OBLIG SERIES1995I ampS $ 752008 $ 667360 $ 500000 $ 919368

119TH DISTRICT ATTORNEY FEE 055-000-1010 - CASH $ 542316 $ 52316 $ 6333 $ 588299

-------------shy -- ---shy -----shy

Total 119TH DISTRICT ATTORNEY FEE $ 542316 $ 52316 $ 6333 $ 588299

RANCHERS LAMB 056-000-1010 - CASH $ 000 $ $ $ 000

-----_ _---- _--shy --------------shy _ Total RANCHERS LAMB $ 000 $ 000 $ 000 $ 000

119TH DADPS FORFEITURE ACCT 057-000-1010 - CASH $ 294683 $ 067 $ $ 294750

------------shy __ _-shy ----------shy - - -----_ -Total 119TH DADPS FORFEITURE ACCT $ 294683 $ 067 $ 000 $ 294750

119TH DASPC FORFEITURE ACCT 058-000-1010 - CASH $ 1158809 $ 251321 $ 41327 $ 1368803

Total 119TH DASPC FORFEITURE ACCT $ 1158809 $ 251321 $ 41327 $ 1368803

PARK DONATIONS FUND 059-000-1010 CASH $ 4893 $ 021 $ $ 4914

---------shyTotal PARK DONATIONS FUND $ 4893 $ 021 $ 000 $ 4914

Prepared by the Tom Green County Auditors Office Page 14 of 56

7 4 PA[iE 450VOL

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002

Prey Mo Balance bullbull Receipts CVCA

060-000-1010 - CASH 060-000-1515 - MBIA

Total CVCA

OJPLOCAL LAW ENFORCEMENT BLOCK GRANT 061-000-1010 - CASH 061-000-1515 - MBIA

Total OJPLOCAL LAW ENFORCEMENT BLOCK GRANT

AICCHAP PROGRAM 062-000-1010 - CASH

Total AICCHAP PROGRAM

TAIP GRANTCSCD 063-0001010 - CASH

Total TAIP GRANTCSCD

DIVERSION TARGET PROGRAM 064-000-1010 - CASH

Total DIVERSION TARGET PROGRAM

COMMUNITY SUPERVISION ampCORRECTIONS 065-000-1010 - CASH

Total COMMUNITY SUPERVISION ampCORRECTIONS

COURT RESIDENTIAL TREATMENT 066-000-1010 - CASH

Total COURT RESIDENTIAL TREATMENT

COMMUNITY CORRECTIONS PROGRAM 067-0001010 - CASH

Total COMMUNITY CORRECTIONS PROGRAM

ARREST FEES ACCOUNT 068-000-1010 - CASH 068-000-1515 - MBIA

Total ARREST FEES ACCOUNT

TRAFFIC LAW FAILURE TO APPEAR FUND 069-000-1010 - CASH

$ 218242 $

3513202

$ 3731444 $

$ 25514 $

330066

$ 355580 $

$ 3824382 $

$ 3824382 $

$ 8847989 $

$ 8847989 $

$ 1946876 $

$ 1946876 $

$ 24261280 $

$ 24261280 $

$ 37116107 $

$ 37116107 $

$ 9769835 $

$ 9769835 $

$ 46910 $

594655

$ 641565 $

$ 000 $

1946555 1800000

3746555

107 493

600

900000

900000

164279

164279

500000

500000

889803

889803

1418572

1418572

000

342347 300000

642347

153351 02 JUL 2002

Page 7

bull Disbursements Closing Balance

$ 1800000 $ 364797 5313202

$ 1800000 $ 5677999

$ $ 25621 330559

$ 000 $ 356180

$ 1513095 $ 3211287

$ 1513095 $ 3211287

$ 6852746 $ 2159522

$ 6852746 $ 2159522

$ 631299 $ 1815577

$ 631299 $ 1815577

$ 18863223 $ 6287860

$ 18863223 $ 6287860

$ 10890975 $ 27643704

$ 10890975 $ 27643704

$ 2923406 $ 6846429

$ 2923406 $ 6846429

$ 300000 $ 89257 894655

$ 300000 $ 983912

$ $ 000

Prepared by the Tom Green County Auditors Office Page 15 of 56

VOl 7 4 PAliE 451

h bull rbull wI

--II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page 8

Prey Mo Balance bullbullbull Receipts bull Disbursements Closing Balance

Total TRAFFIC LAW FAILURE TO APPEAR FUND $ 000 $ 000 $ 000 $ 000

JUSTICE EDUCATION FEES 070-000-1010 - CASH $ 26334 $ 214574 $ 180000 $ 60908 070-000-1515 - MBIA 386188 180000 566188

Total JUSTICE EDUCATION FEES $ 412522 $ 394574 $ 180000 $ 627096

STATE ampMUNICIPAL FEES 071-000-1010 - CASH $ 191047 $ 1523311 $ 1540353 $ 174005 071-000-1515 - MalA 2256819 600000 2856819

Total STATE ampMUNICIPAL FEES $ 2447866 $ 2123311 $ 1540353 $ 3030824

CONSOLIDATED COURT COSTS 072-000-1010 - CASH $ 225130 $ 2289098 $ 2050000 $ 464228 072-000-1515 - MalA 4170609 2050000 6220609

Total CONSOLIDATED COURT COSTS $ 4395739 $ 4339098 $ 2050000 $ 6684837

GRAFFITI ERADICATION FUND 073-000-1010 - CASH $ 34412 $ 145 $ $ 34557

Total GRAFFITI ERADICATION FUND $ 34412 $ 145 $ 000 $ 34557

TIME PAYMENT FUND 074-000-1010 - CASH $ 103564 $ 594996 $ 581950 $ 116610 074-000-1515 - MalA 368386 110000 120000 358386

Total TIME PAYMENT FUND $ 471950 $ 704996 $ 701950 $ 474996

VETERANS SERVICE FUND 075-000-1010 - CASH $ 454417 $ 21590 $ 158364 $ 317643

Total VETERANS SERVICE FUND $ 454417 $ 21590 $ 158364 $ 317643

EMPLOYEE ENRICHMENT FUND 076-000-1010 - CASH $ 564621 $ 11483 $ $ 5761 04

Total EMPLOYEE ENRICHMENT FUND $ 564621 $ 11483 $ 000 $ 576104

FUGITIVE APPREHENSION FUND 077-000-1010 - CASH $ 121398 $ 538380 $ 500000 $ 159778 077-000-1515 - MBIA 915502 500000 1415502

Total FUGITIVE APPREHENSION FUND $ 1036900 $ 1038380 $ 500000 $ 1575280

INDIGENT LEGAL SERVICES FUND 078-000-1010 - CASH $ 19752 $ 135800 $ 140000 $ 15552 078-000-1515 - MBIA 282048 140000 422048

Prepared by the Tom Green County Auditors Office Page 16 of 56

VOL 14 PAGE 452

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 - June 30 All

2002 Funds

Page 9

Prey Mo Balance bullbullbullbullbull Receipts Disbursements Closing Balance

Total INDIGENT LEGAL SERVICES FUND $ 301800 $ 275800 $ 140000 $ 437600

JUVENILE CRIME ampDELINQUENCY 079-000-1010 CASH 079-000-1515 MBIA

FUND $ 99427

000 $ 51857 $ $ 151284

000

Total JUVENILE CRIME amp DELINQUENCY FUND $ 99427 $ 51857 $ 000 $ 151284

BONO FEE FUND 080000-1010 - CASH $ 699 $ 1053 $ $ 1752

Total BOND FEE FUND $ 699 $ 1053 $ 000 $ 1752

CORRECTIONAL MANAGEMENT 081middot000middot1010 - CASH

INSTITUTE $ 84587 $ 45481 $ $ 30068

Total CORRECTIONAL MANAGEMENT INSTITUTE $ 84587 $ 45481 $ 000 $ 130068

JUDICIAL EFFICIENCY 082-000-1010 - CASH $ 818664 $ 50560 $ $ 869224

Total JUDICIAL EFFICIENCY $ 818664 $ 50560 $ 000 $ 869224

JUVENILE FACILITY 083-000-1010 - CASH $ 000 $ $ $ 000

Total JUVENILE FACILITY $ 000 $ 000 $ 000 $ 000

JUV DETENTION FACILITY 084-000-1010 - CASH $ 15150425 $ 10507796 $ 11130424 $ 14527797

Total JUV DETENTION FACILITY $ 15150425 $ 10507796 $ 11130424 $ 14527797

TX JUV PROBATION COMM 085-000-1010 - CASH $ 50708204 $ 5190957 $ 1517019 $ 54382142

Total TX JUV PROBATION COMM $ 50708204 $ 5190957 $ 1517019 $ 54382142

JUVENILE PROBATIONTGC 086-000-1010 - CASH $ 2933438 $ 3073142 $ 2202878 $ 3803702

Total JUVENILE PROBATIONTGC $ 2933438 $ 3073142 $ 2202878 $ 3803702

JUV PROBATION DISCRETIONARY 087-000-1010 - CASH

FUND $ 6635952 $ 3068979 $ 3218038 $ 6486893

Total JUV PROBATION DISCRETIONARY FUND $ 6635952 $ 3068979 $ 3218038 $ 6486893

CHILD TRUST ACCOUNT 088middot000middot1010 CASH $ 199950 $ 156550 $ $ 356500

Prepared by the Tom Green County Auditors Office Page 17 of 56

VOL 74 PAGE 453

bull u d

--

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page 10

Prey Mo Balance bullReceipts Disbursements Closing Balance

Total CHILO TRUST ACCOUNT $ 199950 $ 156550 $ 000 $ 356500

IN_HOME FAMILY PRESERVATION SVCS 089-000-1010 - CASH $ 3525954 $ 583753 $ 301256 $ 3808451

Total IN_HOME FAMILY PRESERVATION SVCS $ 3525954 $ 583753 $ 301256 $ 3808451

POST ADJ JUVENILE FACILITY 090-000-1010 - CASH $ 3103626 $ 746 $ $ 3104372

Total POST ADJ JUVENILE FACILITY $ 3103626 $ 746 $ 000 $ 3104372

DIST JUVENILE PROBATIONCOKE 091-000-1010 - CASH $ 2465590 $ 9241 $ 410643 $ 2064188

Total DIST JUVENILE PROBATIONCOKE $ 2465590 $ 9241 $ 410643 $ 2064188

COMMUNITY CORRECTIONS ASSIST 092-000-1010 - CASH $ 4851916 $ 321048 $ 1260802 $ 3912162

00 _____ _____ ~_~ - -_ _-- Total COMMUNITY CORRECTIONS ASSIST $ 4851916 $ 321048 $ 1260802 $ 3912162

NON RESIDENTIAL PROGRAM 093-000-1010 - CASH $ 991199 $ 381 $ 52990 $ 938590

-- ------ -----_ ------ ------ ---- - ------shyTotal NON RESIDENTIAL PROGRAM $ 991199 $ 381 $ 52990 $ 938590

EFTPSPAYROLL TAX CLEARING 094-000-1010 - CASH $ 000 $ 28200460 $ 28200460 $ 000

---_ --- ----- --- ---- shyTotal EFTPSPAYROLL TAX CLEARING $ 000 $ 28200460 $ 28200460 $ 000

PAYROLL FUND 095-000-1010 - CASH $ 477382 $ 151677469 $ 151792186 $ 362665

---- Total PAYROLL FUND $ 477382 $ 151677469 $ 151792186 $ 362665

COURT AT LAY_EXCESS STATE SUPPLEMENT 096-000-1010 CASH $ 76219 $ 320 $ $ 76539

---- --- _ ----

Total COURT AT LAY_EXCESS STATE SUPPLEMENT $ 76219 $ 320 $ 000 $ 76539

LEOSE TRAINING FUND 097-000-1010 - CASH $ 706601 $ 5763 $ 600000 $ 112364 097-000-1515 - MBIA 1072165 600878 1673043

Total LEOSE TRAINING FUND $ 1778766 $ 606641 $ 600000 $ 1785407

CHILD RESTRAINT STATE FEE FUND 098-000-1010 - CASH $ 339216 $ 93025 $ $ 432241

Prepared by the Tom Green County Auditors Office Page 18 of 56

VOL 74 PAGE 45middot1

Tom Green Auditor BUD GET A R Y A C C 0 U ~ TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page 11

Prey Mo Balance Receipts Disbursements Closing Balance

Total CHILD RESTRAINT STATE FEE FUND $ 339216 $ 93025 $ 000 $ 432241

CERT OF OBLIGATION1998I ampS 099-000-1010 - CASH $ 39702742 $ 1829946 $ 30000000 $ 11532688 099-000-1516 - FUNDS MANAGEMENT 12113 30000015 30012128

Total CERT OF OBLIGATION19981 ampS $ 39714855 $ 31829961 $ 30000000 $ 41544816

TAX ANTICIPATION NOTES 100middot000-1010 - CASH $ 000 $ $ $ 000

Total TAX ANTICIPATION NOTES $ 000 $ 000 $ 000 $ 000

TAX ANTICIPATION NOTE19981 amp S 101-000-1010 - CASH $ 399865 $ 159087 $ $ 558952 101-000-1516 - FUNDS MANAGEMENT 5726 007 5733

Total TAX ANTICIPATION NOTE1998I amp S $ 405591 $ 159094 $ 000 $ 564685

CONSTABLE PRCT 1 LEOSE TRAINING FUND 102-000-1010 - CASH $ 189570 $ 796 $ $ 190366

Total CONSTABLE PRCT 1 LEOSE TRAINING FUND $ 189570 $ 796 $ 000 $ 190366

CONSTABLE PRCT 2 LEOSE TRAINING FUND 103-0001010 - CASH $ 67859 $ 285 $ $ 68144

Total CONSTABLE PRCT 2 LEOSE TRAINING FUND $ 67859 $ 285 $ 000 $ 68144

CONSTABLE PRCT 3 LEOSE TRAINING FUND 104-000-1010 - CASH $ 234182 $ 85219 $ $ 319401

Total CONSTABLE PRCT 3 LEOSE TRAINING fUND $ 234182 $ 85219 $ 000 $ 319401

CONSTABLE PRCT 4 LEOSE TRAINING FUND 105-000-1010 - CASH $ 348971 $ 1466 $ $ 350437

Total CONSTABLE PRCT 4 LEOSE TRAINING FUND $ 348971 $ 1466 $ 000 $ 350437

COURT TRANSACTION FEE FUND JUSTICE COURTS 106-000-1010 CASH $ 109646 $ 184647 $ 200000 $ 94293 106-000-1515 MBIA 2212031 203344 2415375

Total COURT TRANSACTION FEE FUND JUSTICE COURTS $ 2321677 $ 387991 $ 200000 $ 2509668

GATES TRAINING LAB GRANT 107-000-1010 CASH $ 000 $ $ $ 000

Total GATES TRAINING LAB GRANT $ 000 $ 000 $ 000 $ 000

Prepared by the Tom Green County Auditors Office Page 19 of 56

VOL 7 4 PAGE 455

t bull d -

bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 3D 2002 Page 12

Prey Mo Balance Receipts bull Disbursements Closing Balance GATES PUBLIC INTERNET ACCESS GRANT

108-000-1010 - CASH $ 000 $ $ $ 000

Total GATES PUBLIC INTERNET ACCESS GRANT $ 000 $ 000 $ 000 $ 000

TCOMI 109-000-1010 - CASH $ 2831023 $ 900000 $ 1046921 $ 2684102

Total TCOMI $ 28310_23 $ 900000 $ 1046921 $ 26841 02

JUVENILE DEFERRED PROCESSING FEES 110-000-1010 - CASH $ 213506 $ 32046 $ $ 245552

Total JUVENilE DEFERRED PROCESSING FEES $ 213506 $ 32046 $ 000 $ 245552

COUNTY JUDGE EXCESS CONTRIBUTIONS 250016 111-000-1010 - CASH $ 131670 $ 639 $ 50980 $ 81329

Total COUNTY JUDGE EXCESS CONTRIBUTIONS 250016 $ 131670 $ 639 $ 50980 $ 81329

LOANSTAR LIBRARY GRANT 201-000-1010 - CASH $ 1186089 $ 4982 $ 762574 $ 428497

Total LOANSTAR LIBRARY GRANT $ 1186089 $ 4982 $ 762574 $ 428497

TROL 1I NGER FUND 202-000-1010 - CASH $ 000 $ $ $ 000

Total TROLLINGER FUND $ 000 $ 000 $ 000 $ 000

COURTHOUSE LANDSCAPING 301-000-1010 - CASH $ 10000 $ 005 $ $ 10005

Total COURTHOUSE LANDSCAPING $ 10000 $ 005 $ 000 $ 10005

SHERIFF FORFEITURE FUND 401-000-1010 CASH $ 000 $ 134208 $ $ 134208

Total SHERIFF fORFEITURE FUND $ 000 $ 134208 $ 000 $ 134208

TOTALS - ALL FUNDS $ 1418743651 $ 505902613 $ 614382938 $ 1310263326 =============== =============== =============== ===============

Prepared by the Tom Green County Auditors Office Page 20 of 56

VOL 14 PArtE 456

- -- -----_~ _____ ~ __ _M _____ ------~----~--~--------------- -----_- ~- ~-~ -- -~-~----- ----_ -- -- -- --- _-- - -_ _ shy

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page

_ __ _- - - --- - - --- -- - -- ---------- ----- -- -- -- _ - ------~--~---_ ------------ -- -----------shy

Account bullbullbullbullbull _bullbull _bullbull _ bullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3101 CURRENT TAX LEVY 11062266 11062266 14831884 1075659568 948891625 30567032 3 310-3102 DELINQUENT TAXES 140000 140000 4512523 19454660 19233388 -5454660 middot39 310-3191 PENALTY AND INTEREST 107000 107000 3753196 114621 18 8713074 -762118 middot7 320-3201 ALCOHOLIC BEVERAGES 30000 30000 579950 2587550 2240350 412450 14 320-3202 BUSINESS LICENSE AND PERMITS - 500 500 000 000 50000 100 320-3204 BUSINESS LICENSE AND PERMITS - 0 0 100000 200000 middot200000 u 330-3321 GENERAL SALES AND USE TAX 4450000 4450000 39768154 274545735 255412685 170454265 38 330-3327 STATE SHARED REVENUE-STATE SUPP 33900 33900 000 3390000 000 000 0 330-3328 MENTAL HEALTH UNIT 106000 106000 000 5852538 7273351 4747462 45 330-3329 CRISIS INTERVENTION PROGRAM GRA 75178 75178 000 3491799 3447566 4026001 54 330-3330 SAFE ampSOBER STEP PROGRAM 40000 40000 000 2317940 612141 1682060 42 330-3333 FAMILY VIOLENCE INVESTIGATOR 26870 26870 000 1277247 1288310 1409753 52 330-3335 PARENT AID PROGRAM GRANT 28066 28066 000 1544449 1254687 1262151 45 330-3336 SPOUSAL ABUSE VOLUNTEER PROGRAM 42335 42335 000 000 1099741 4233500 100 330-3337 CCl SUPPLEMENT 70000 70000 708218 5956400 5782612 1043600 15 330-3339 TEXAS NARCOTICS CONTROL PROGRAM 56332 56332 1200248 4658548 4584731 974652 17 330-3341 DOMESTIC VIOLENCE PROSECUTION U 80000 80000 000 4060473 3031236 3939527 49 330-3342 STEP PROGRAM REVENUE 0 0 000 000 000 000 330-3346 BINGO TAX 39000 39000 000 2846848 2599298 1053152 27 330-3347 LEOSE FEE 0 0 000 000 609 000 330-3348 CRIME VICTIM FUND 20000 20000 000 906388 919299 1093612 55 330-3349 CSCD FISCAL OFFICER SUPPLEMENT 7200 7200 182935 731740 720000 -11740 -2 330-3350 LEOCE FEES 0 0 000 000 886 000 330-3351 CRIMINAL JUSTICE PLANNING 375 375 000 000 5469 37500 100 330-3352 JUSTICE EDUCATION 2000 2000 000 99003 94785 100997 50 330-3353 MIXED BEVERAGE TAX 160000 160000 000 8089399 7958279 7910601 49 330-3354 FINANCIAL RESPONSIBILITY FUND 100 100 000 -450 2914 10450 105 330-3356 HUDPAYMENT IN LIEU OF TAXES 40000 40000 3157400 3557952 000 442048 11 330-3357 COUNTY JUDGE STATE SUPPLEMENT 10000 10000 000 1000000 434669 000 0 330-3358 TIME PAYMENT 7500 7500 188781 1363817 1641786 -613817 middot82 330-3359 INDIGENT LEGAL SERVICES 850 850 000 39520 41830 45480 54 330-3360 STATE SHARED REVENUE - ADA STAT 0 5803 000 000 580311 100 330-3361 FUGITIVE APPREHENSION FEES 5400 5400 000 255141 248269 284859 53 330-3363 JUVENILE CRIME ampDELINQUENCY FE 300 300 000 23317 12553 6683 22 330-3364 CONSOLIDATED COURT COSTS 28000 28000 000 1048310 1085669 1751690 63 330-3365 EMS CONTRACTSB 102 6000 6000 000 000 000 600000 100 330-3366 TOBACCO SETTLEMENT 61000 61000 000 2396841 14199933 3703159 61 330-3368 TIFB GRANT REIMBURSEMENT 0 0 150000 150000 7005300 -150000 uu 330-3369 AG CHILD SUPPORT REIMBURSEMENT 14000 14000 30227 3331 72 000 1066828 76 330middot3370 STATE ALIEN ASSISTANCE PROGRAM 0 37097 000 3709700 000 000 0 330middot3371 CVCOG EQUIPMENT GRANT 0 0 000 000 000 000 330-3372 FFVPU GRANT 62305 62305 000 2957456 2469817 3273044 53 330-3373 FFVIU GRANT 39200 39200 000 1756134 1576957 2163866 55 330-3374 FFVVA GRANT 46936 46936 000 2227334 1773032 2466266 53 330-3375 JUVENILE ACCOUNTABILITY INCENTI 17304 17304 000 000 612284 1730400 100 330middot3376 VICTIM-UITNESS ASSISTANCE PROGR 39400 39400 000 1910563 599872 2029437 52 330-3380 AG COURT COST REIMBURSEMENT 0 0 1135860 6791070 -6791070 330-3385 STATE SHARED REVENUE - COMMUNIT 0 0 000 50000 -50000

Prepared by the Tom Green County Auditors Office Page 21 of 56

457VOl

$amp dJ II

- shybull bull a

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUl 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 2

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 340-3400 TREASURER - FEES OF OFFICE o o 3000 86000 27020 -86000 340-3401 COUNTY JUDGEPROBATE 2500 2500 19000 186800 122400 63200 25 340-3402 COUNTY JUDGE 100 100 2715 4804 4976 5196 52 340-3403 COUNTY SHERIFF 90000 90000 902736 6448510 5544087 2551490 28 340-3404 COUNTY ATTORNEY 34000 34000 366126 2645510 2302971 754490 22 340-3405 COUNTY CLERK 460000 460000 3939686 35938703 33406364 10061297 22 340-3406 TAX ASSESSORCOLLECTOR FEES 375000 375000 3157365 27937215 27696957 9562785 26 340-3407 DISTRICT CLERK 200000 200000 1180156 8696187 12788755 11303813 57 340-3408 JUSTICE OF THE PEACE 12000 12000 96500 868600 924200 331400 28 340-3409 CONSTABLE 95000 95000 872400 7344251 6978642 2155749 23 340-3411 TAX CERTMOBILE HOME FEES 8000 8000 113400 718600 600200 81400 10 340-3420 FEES OF OFFICE - CO CLK TSRSR o deg 000 28543 28543 340-3421 JURY FEES 4000 4000 42000 268900 305500 131100 33 340-3422 ELECTION REVENUE 1800 1800 14950 2031 73 139553 -231 73 -13 340-3424 OFFICE RENT 6900 6900 1701 15 823755 4435425 133755 middot19 340-3425 CRT REPORTER FEESCNTY CLERK 12000 12000 100500 1018500 954000 181500 15 340-3426 CRT REPORTER FEESDIST CLERK 15000 15000 142500 1185000 1212600 315000 21 340-3427 CITY PRISONER REIMBURSEMENT 175000 175000 323900 5130081 4983520 12369919 71 340-3429 BOND FEES o deg 000 -25000 704 25000 340-3430 COPIER REVENUELIBRARY 17000 17000 114505 1199266 1247318 500734 29 340-3434 IMMIGRATION REIMBSHERIFF 10000 10000 42000 127800 534000 872200 87 340-3436 SHERIFFS ARREST FEES 30000 30000 105116 2095666 2041209 904334 30 340-3437 ARREST WARRANTS 65000 65000 397802 3823518 4996795 2676482 41 340-3438 PARKS 12000 12000 105300 805700 453500 394300 33 340-3440 ATTORNEY FEES 10000 10000 98562 809114 738582 90886 19 340-3441 COMPREHENSIVE REHABILITATION deg o 000 000 1624 000 340-3443 ENVIRONMENTAL CONTROL INSPECTIO 50000 50000 371000 2862500 1603500 2137500 43 340-3445 DUMPGROUND 30000 30000 129700 1304100 1406795 1695900 57 340-3446 JUSTICE CENTER DETENTION SVC 35000 35000 575664 2042400 3307500 1457600 42 340-3448 JP COURT COSTS 20000 20000 236788 1832285 1684539 167715 8 340-3449 DWI VIDEO 8000 8000 66670 465845 549527 334155 42 340-3450 DEF ADJUCATION FEES 30000 30000 208800 2469094 2858029 530906 18 340-3451 JAIL PHONE CONTRACT 80000 80000 981948 6211495 7238548 1788505 22 340-3453 LEMI FEE 10 10 000 000 318 1000 100 340-3457 MISDEMEANOR COURT COSTS 25 25 000 000 1113 2500 100 340-3466 JAIL PHONESHERIFFS OFFICE 70000 70000 690634 4368735 5091097 2631265 38 340-3467 FEDERAL PRISONER HOUSING CONTRA 350000 350000 940800 7778400 372000 27221600 78 340-3474 RECORDS MANAGEMENT o deg 000 000 000 000 340-3476 PRE-AUG97 COURT COST SVC FEE deg deg 000 9068 -9068 340-3477 CMI 10 SVC FEE o deg 000 18939 -18939 360-3601 FINESDISTRICT COURTS 150000 150000 1425270 11695211 10736727 3304789 22 360-3602 CNTY FINEJP COURTS 400000 400000 4604241 34148356 30179586 5851644 15 360-3603 CRTATLAW 200000 200000 1575375 15769225 16428914 4230775 21 360-3604 CRTATLAW 2 200000 200000 1686400 13720384 14297430 6279616 31 360-3605 BOND FORFEITURES 100000 100000 1150025 5092660 8820284 4907340 49 370-3701 DEPOSITORY INTEREST 12500 12500 278583 3205962 1889438 1955962 156 370-3703 INTEREST ON REPURCHASE o deg 000 000 464710 000 370-3704 INTEREST ON SECURITIES 47500 47500 000 1807065 5038075 2942935 62 370-3705 MBIA INTEREST 60000 60000 588000 3132978 8601125 2867022 48 370-3706 FUNDS MANAGEMENT INTEREST 7500 7500 385821 2698143 1457960 -1948143 -260 370-3709 CREDIT CARD SERVICE FEES o o -37831 37084 000 -37084

Prepared by the Tom Green County Auditors Office Page 22 of 56

VOL 7 4 PhGE 458

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 3

~ __ eM ______ M __ M ___ bull __ bull _______ bullbull _____ ~_ -_ --_ ------ ---_ _- ----_ -- _ _ ------_ - -- ---

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonth ly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 370-3713 SETTLEMENT PROCEEDS 0 50818 57578 5139378 000 -57578 1 380-3801 SALVAGE SALES 0 0 000 105000 1968041 -105000

390-3901 OTHER REVENUE - COMMUNITY SUPER 0 0 000 000 000 000

390-3902 ACCOUNTS PAYABLE DISCOUNTS 40 40 965 9064 3075 -5064 -127 390-3903 MISCELLANEOUS REVENUE 5000 5000 4075 107831 395335 392169 78 390-3904 TJPC PROBATION FEES 4000 4000 140000 943885 386500 -543885 -136 390-3907 DEFENSIVE DRIVING FEES 17500 17500 108800 1036125 1059100 713875 41 390-3908 JAIL COMMISSARY STALE CHECK REF 0 0 000 000 000 000

390-3910 DEFERRED PROSECUTION FEE 0 0 000 000 000 000

390-3912 FLOOO AREA SCHOOLROAD TR ACCT 4500 4500 000 201811 297815 248189 55 390-3913 LAYSUIT PROCEEDS 0 0 000 000 000

390-3914 CIVIL SETTLEMENT PROCEEDS 2220 2220 18500 166500 166500 55500 25 390-3916 FINGERPRINTING FEES 2000 2000 12000 107200 143800 92800 46 390-3917 NON-REGULAR INMATE TRANSPORT 0 0 10000 130000 000 -130000

390-3918 PRISONER DAMAGE REIMBURSEMENT 0 0 000 000 7264 000

390-3919 IHC REIMBLOCAL 120000 120000 2669666 14346770 6819053 -2346770 -20 390-3920 PRISONER MEDICAL REIMBURSEMENT 1000 1000 000 000 53615 100000 100 390-3923 JAIL MEAL TICKETS 0 0 000 000 000 000

390-3925 RESTITUTION REVENUE 0 0 000 9783 10368 9783 bullbullbullbull

390-3927 IHC STATE REIMBURSEMENT 235000 235000 000 558240 37214807 22941760 98 390-3947 OTHER REVENUE - SAHF HEALTHYISE 0 0 000 000 000 390-3960 CHILD SAFETY 150 150 000 10000 15208 5000 33 390-3961 AICCHAP FISCAL SERVICE FEE 1000 1000 18750 75000 75000 25000 25 390-3962 CCP FISCAL SERVICE FEE 2000 2000 44125 176500 177900 23500 12 390-3963 CRTC FISCAL SVC FEE amp REIMB 18158 18158 242770 971080 908540 844720 47 390-3964 TAIP FISCAL SERVICE FEE 0 0 000 000 000 000

390-3965 REFUNDS 0 0 000 90000 158 -90000 390-3967 CCRC FISCAL SERVICE FEE 0 0 8900 35600 37900 -35600 bullbull

390-3970 OTHER REVENUE - SNOP FISCAL SER 0 0 13900 55600 -55600 390-3973 SALE OF LAND 0 0 000 135000 5690 -135000

390-3975 COURTHOUSE SECURITY BAILIFF REI 39500 39500 000 000 000 3950000 100 390-3978 PROPERTY LEASES 1000 1000 000 52500 52500 47500 48

__ w _____ ________ _ -- --_ - -----_ ------_ ----- _------_ shyTOTAL GENERAL FUND 20894220 20987938 101817627 1712204272 1591135293 386589539 18

Prepared by the Tom Green County Auditors Office Page 23 of 56

VOL I 4PAnE 459

_c II rt

_I _

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

005 - ROAD ampBRIDGE PRECINCT 1 amp3 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 4

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Rev bullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3102 DELINQUENT TAXES - GENERAL PROP 100 100 1060 4642 5680 5358 54 310-3191 PENALTY amp INTEREST - GENERAL PR 100 100 2405 8907 8908 1093 11 330-3312 CRB FUND DISTRIBUTION 506000 506000 000 493264_50 50593303 1273550 3 340middot3410 ADDl FEES ROAD ampBRIDGE 450000 450000 3514795 32005935 31708875 12994065 29 370-3701 DEPOSITORY INTEREST 1500 1500 54796 358335 121482 -208335 -139 370-3703 INTEREST ON REPURCHASE 0 000 000 147093 000 370-3705 MBIA INTEREST 24000deg 24000 68826 508327 1563335 1891673 79 380-3801 SALVAGE SALES 0 0 000 000 2667890 000 380-3802 TX DEPT TRANSTRUCK YEIGHT FEE 15000 15000 -6500 337520 1211366 1162480 77 390-3902 ACCOUNTS PAYABLE DISCOUNTS 0 0 009 697 447 -697 390-3903 MISCELLANEOUS REVENUE 0 0 000 000 224722 000

- - - _ - - -

TOTAL ROAD ampBRIDGE PRECINCT 1 amp3 996700 996700 3635391 82550813 88253101 17119187 17

Prepared by the Tom Green County Auditors Office Page 24 of 56

4 PAIlE 460VOl

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

006 - ROAD amp BRIDGE PRECINCT 2 amp4 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Pltlge 5

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Month ly Rev bullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3102 DELINQUENT TAXES 100 100 1060 4645 5680 5355 54 310-3191 PENALTY amp INTEREST - GENERAL PR 100 100 2405 8905 8912 1095 11 330-3312 CRB FUND DISTRIBUTION 506000 506000 000 49326450 50593297 1273550 3 340-3410 ADDL FEES ROAD amp BRIDGE 450000 450000 3514795 32005935 31708875 12994065 29 370-3701 DEPOSITORY INTEREST - INTEREST 1500 1500 48461 298321 133225 -148321 -99 370-3703 INTEREST ON REPURCHASE - INTERE 0 0 000 000 221332 000 370-3705 MBIA INTEREST 24000 24000 93733 640063 1626460 1759937 73 380-3801 SALVAGE SALES 0 0 000 25150 270909 -25150 380-3802 TX DEPT TRANSTRUCK YEIGHT FEE 15000 15000 63800 491120 1346551 1008880 67 390-3902 ACCOUNTS PAYABLE DISCOUNTS 0 0 030 150 055 -150 390-3903 MISCELLANEOUS REVENUE 0 0 000 000 000 000

- --_ --- ---- ------ - _------ - ----_ -----shy-~-------

TOTAL ROAD ampBRIDGE PRECINCT 2 amp4 996700 996700 3724284 82800739 85915296 16869261 17 _-_ - - - --- -_ _-_

TOTAL FOR REPORTED FUNDS 22887620 22981338 109177302 1877555824 1765303690 420577987 18 ============ ============ ============== ============== ============== ============== =====

Prepared by the Tom Green County Auditors Office Page 25 of 56

461VOl

- r

raquo n_ bull bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page

001 GENERAL FUND - COMMISSIONERS COURT Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bull Encumbrances HD Exp + Enc UnEnc Balance Rm 001-0101 SALARYELECTED OFFIC 116104 116104 967536 8707824 000 8707824 2902576 25 001-0103 SALARYASSISTANTS 40874 40874 340612 3065508 000 3065508 1021892 25 001-0201 FICAMEDICARE 14054 14054 113466 1021222 000 1021222 384178 27 001-0202 GROUP HOSPITAL INSUR 15000 15000 116808 1051497 000 1051497 448503 30 001-0203 RETIREMENT 13865 13865 114662 1042536 000 1042536 343964 25 001middot0301 OFFICE SUPPLIES 850 850 3500 44619 000 44619 40381 48 001-0388 CELLULAR PHONEPAGER 650 650 4995 50764 000 50764 14236 22 001-0403 BOND PREMIUMS o o 000 000 000 000 000 001-0405 DUES ampSUBSCRIPTIONS 200 200 000 17523 000 17523 2477 12 001-0427 AUTO ALL~ANCE 26730 26730 222750 2004750 000 2004750 668250 25 001-0428 TRAVEL ampTRAINING 7200 7200 6820 501651 33000 534651 185349 26 001-0475 EQUIPMENT o o 000 000 000 000 000

TOTAL COMMISSIONERS COURT 235527 235527 1891149 17507894 33000 17540894 6011806 26

001 - GENERAL FUND - PURCHASING

002-0105 SALARYEMPLOYEES 30183 30183 251520 2263680 000 2263680 754620 25 002-0109 SALARYSUPERVISOR 26879 26879 213066 1917594 000 1917594 770306 29 002-0201 FICAMEDICARE 4365 4365 35540 319860 000 319860 116640 27 002-0202 GROUP HOSPITAL INSUR 10800 10800 86538 807838 000 807838 272162 25 002-0203 RETIREMENT 4307 4307 34796 316374 000 316374 114326 27 002-0301 OFFICE SUPPLIES 400 400 2019 25095 000 25095 14905 37 002-0335 AUTO REPAIR FUEL E 700 700 7392 45160 000 45160 24840 35 002-0388 CELLULAR PHONEPAGER 315 315 10259 50878 000 50878 -19378 -62 002-0391 UNIFORMS 360 360 6655 37065 000 37065 -1065 -3 002-0405 DUES amp SUBSCRIPTIONS 465 465 29000 53000 29000 82000 -35500 -76 002-0428 TRAVEL amp TRAINING 800 1330 000 178209 000 178209 -45209 middot34 002-0429 INCOUNTY TRAVEL 240 240 000 2460 000 2460 21540 90 002-0435 BOOKS 30 30 000 3400 000 3400 -400 -13 002-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL PURCHASING 79844 80374 676785 6020613 29000 6049613 1987787 25

DOl - GENERAL FUND - COUNTY CLERK

003-0101 SALARYELECTED OFFIC 42968 42968 358066 3222594 000 3222594 1074206 25 003-0104 SALARYCHIEF DEPUTY o 24938 207814 1870326 000 1870326 623474 25 003-0105 SALARYEMPLOYEES 320453 295515 2673566 23206944 000 23206944 6344556 21 003middot0108 SALARYPARTTIME o a 000 000 000 000 000 003-0109 SALARYSUPERVISOR 24934 24934 000 311721 000 311721 2181679 87 003-0201 FICAMEDICARE 29734 29734 246256 2166049 000 2166049 807351 27 003-0202 GROUP HOSPITAL INSUR 73800 73800 535317 4472475 000 4472475 2907525 39 003middot0203 RETIREMENT 29336 29336 242848 2166687 000 2166687 766913 26 003-0301 OFFICE SUPPLIES 30000 30000 35946 2130827 19872 2150699 849301 28 003-0385 INTERNET SERVICE 120 120 000 5730 000 5730 6270 52 003-0403 BOND PREMIUMS 3500 3500 000 000 000 000 350000 100 003-0405 DUES ampSUBSCRIPTIONS 589 589 000 57895 000 57895 1005 2 003-0427 AUTO ALLOYANCE 330 330 2750 24750 000 24750 8250 25

Prepared by the Tom Green County Auditors Office Page 26 of 56

VOL 7 4 Ph[)E 462

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 2

001 - GENERAL FUND - COUNTY CLERK Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 003-0428 TRAVEL ampTRAINING 2500 2500 000 190459 000 190459 59541 24 003-0436 MICROFILMING 8000 8000 000 465836 000 465836 334164 42 003-0442 BIRTH CERTIFICATES 14000 14000 124074 751764 000 751764 648236 46 003-0470 CAPITALIZED EQUIPMEN o 0 000 000 000 000 000

003-0475 EQUIPMENT 6500 6500 000 289437 000 289437 360563 55 003-0514 SPECIAL PROJECTS o 0 000 000 000 000 000

TOTAL COUNTY CLERK 586764 586764 4426637 413334_94 19872 41353366 17323034 30

001 - GENERAL FUND - VETERANS SERVICE

005-0102 SALARYDISTRICT JUDG 25553 o 000 000 000 000 000

005-0105 SALARYEMPLOYEES 19627 19627 158434 1464989 000 1464989 497711 25 005-0109 SALARYSUPERVISOR o 24938 207814 1870326 000 1870326 623474 25 005-0201 FICAMEDICARE 3517 3470 28326 258279 000 258279 88721 26 005-0202 GROUP HOSPITAL INSUR 7200 7200 28846 461626 000 461626 258374 36 005-0203 RETIREMENT 3470 3422 27926 256836 000 256836 85364 25 005-0301 OFFICE SUPPLIES 500 500 000 23077 000 23077 26923 54 005-0335 AUTO REPAIR FUEL E 500 500 1816 34273 000 34273 15727 31 005-0388 CELLULAR PHONEPAGER 220 220 1795 17876 000 17876 4124 19 005-0427 AUTO ALLOWANCE 792 792 6600 59400 000 59400 19800 25 005-0428 TRAVEL ampTRAINING 900 900 000 103080 000 103080 -13080 -15 005-0469 SOFTWARE EXPENSE 150 150 000 15000 000 15000 000 0

TOTAL VETERANS SERVICE 62429 61719 461557 4564762 000 4564762 1607138 26

001 - GENERAL FUND - COURT COLLECTIONS

006-0105 SALARYEMPLOYEES 27662 27662 191848 2035762 000 2035762 730438 26 006-0109 SALARYSUPERVISOR 19013 19013 158434 1425906 000 1425906 475394 25 006-0201 FICAMEDICARE 3571 3571 26796 264817 000 264817 92283 26 006-0202 GROUP HOSPITAL INSUR 10800 10800 57692 721285 000 721285 3587 _15 33 006-0203 RETIREMENT 3522 3522 26235 261962 000 261962 90238 26 006-0301 OFFICE SUPPLIES 1500 1500 9125 114546 000 114546 35454 24 006-0335 AUTO REPAIR FUEL E o o 000 000 000 000 000

006-0400 PROFESSIONAL SERVICE o o 5775 14225 000 14225 -14225

006-0401 APPRAISAL DISTRICT o o 000 000 000 000 000

006-0405 DUES ampSUBSCRIPTIONS 250 250 000 9500 000 9500 15500 62 006-0428 TRAVEL ampTRAINING 1000 1000 8710 48710 000 48710 51290 51 006-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

006-0475 EQUIPMENT o o 000 000 000 000 000

TOTAL COURT COLLECTIONS 67318 67318 484615 4896713 000 4896713 1835087 27

001 - GENERAL FUND - PERSONNEL

007-0105 SALARYEMPLOYEES 32074 32074 238840 2306310 000 2306310 901090 28 007-0109 SALARYSUPERVISOR 29653 29653 247108 2223972 000 2223972 741328 25

Prepared by the Tom Green County Auditors Office Page 27 of 56

VOL 74 PAGE 463

__ bull r tg r

II1II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 3

001 - GENERAL FUND - PERSONNEL Account bullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Monthly Exp bull YTD Expenses bullbull Encumbrances nD Exp + Enc UnEnc Balance Rm 007-0201 FICAMEDICARE 4722 4722 36912 344395 000 344395 127805 27 007-0202 GROUP HOSPITAL INSUR 10800 10800 86538 750131 000 750131 329869 31 007middot0203 RETIREMENT 4659 4659 36398 342867 000 342867 123033 26 007-0301 OFFICE SUPPLIES 1000 1000 6530 44330 000 44330 55670 56 007-0306 EDUCATION MATERIALS 700 700 000 44910 33541 78451 8451 middot12 007-0405 DUES ampSUBSCRIPTIONS 200 200 000 000 000 000 20000 100 007-0423 CONTRACTOR FEES o o 19872 19872 000 19872 -19872 007-0428 TRAVEL amp TRAINING 750 750 000 50450 000 50450 24550 33 007-0475 EQUIPMENT o o 000 000 000 000 000 O

TOTAL PERSONNEL 84558 84558 672198 6127237 33541 6160778 2295022 27

001 GENERAL FUND INFORMATION TECHNOLOGY

008-0105 SALARYEMPLOYEES 53304 53304 213418 3700587 000 3700587 1629813 31 008-0108 SALARYPARTTIME 22786 22786 133500 1712432 000 1712432 566168 25 008middot0109 SALARYSUPERVISOR 38500 38500 280621 2315677 000 2315677 1534323 40 008-0201 FICAMEDICARE 8766 8766 46586 577913 000 577913 298687 34 008-0202 GROUP HOSPITAL INSUR 14400 14400 57692 894376 000 894376 545624 38 008-0203 RETIREMENT 8649 8649 47003 585415 000 585415 279485 32 008-0301 OFFICE SUPPLIES 1450 1315 4999 58153 000 58153 73347 56 008-0309 COMPUTER SUPPLIES 25660 25660 5694 841544 889415 1730959 835041 33 008-0388 CELLULAR PHONEPAGER 650 650 7370 82740 000 82740 -17740 -27 008middot0405 DUES ampSUBSCRIPTIONS 250 250 000 000 5000 5000 20000 80 008-0428 TRAVEL ampTRAINING 6000 6000 000 87420 000 87420 512580 85 008-0429 INCOUNTY TRAVEL 500 500 5100 21780 000 21780 28220 56 008-0445 SOFTWARE MAINTENANCE 172068 172068 3901250 15605000 000 15605000 1601800 9 008-0449 COMPUTER EQUIPMENT M 3400 3400 000 251244 000 251244 88756 26 008-0469 SOFTWARE EXPENSE 27450 27450 500000 2245999 350000 2595999 149001 5 008-0470 CAPITALIZED EQUIPMEN 20150 20150 000 1207600 000 1207600 807400 40 008-0475 EQUIPMENT o 135 000 13355 000 13355 145 1 008-0482 CAPITALIZED SOFTWARE o o 000 000 000 000 000 008-0514 SPECIAL PROJECTS 50000 50000 418151 2177213 18167 2195380 2804620 56 008middot0678 CONTRACT SERVICE FOR 13900 13900 000 1046500 000 1046500 343500 25

TOTAL INFORMATION TECHNOLOGY 467883 467883 5621384 33424948 1262582 34687530 12100770 26

001 GENERAL FUND - NON DEPARTMENTAL

009-0204 WORKERS COMPENSATION 104957 104957 -2814700 457908 000 457908 10037792 96 009-0205 UNEMPLOYMENT INSURAN 13254 13254 000 -802320 000 -802320 2127720 161 009-0216 HEALTH INSURANCE RUN 200000 200000 86521 23010011 000 23010011 -3010011 -15 009-0301 OFFICE SUPPLIES 5000 4843 -74494 244793 96450 341243 143057 30 009middot0302 COPIER SUPPLIESLEAS 30000 30000 416999 1952125 154100 2106225 893775 30 009middot0347 PORTS TO PLAINS COAL 10624 10624 1062353 1062353 000 1062353 047 0 009-0348 COURTHOUSE PRESERVAT o o 000 000 000 000 000 009-0358 SAFETY EQUIPMENT 1500 1500 21707 281337 000 281337 -131337 middot88 009-0386 MEETINGS ampCON FERENC 500 500 000 130568 075 130643 -80643 161 009-0388 CELLULAR PHONEPAGER o 157 000 15700 000 15700 000 0

Prepared by the Tom Green County Auditors Office Page 28 of 56

VOL 7 4 PAliE 464

_-------_ ----~--~---------------------------~--- --~- --------------~- ~ ~

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures Budget ys Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 4 ---------------------------_ _------------------------------- _------------------------------------------------------- _ _------shy

001 - GENERAL FUND - NON DEPARTMENTAL Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullMonthly Exp YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEnc Balance Rm 009-0391 UNIFORMS 0 0 000 000 000 0_00 000 009-0401 APPRAISAL DISTRICT 294899 294899 2248700 22837500 000 22837500 6652400 23 009-0402 LIABILITY INSURANCE 250000 250000 000 22115928 000 22115928 2884072 12 009-0404 RECORDS MANAGEMENT 0 0 000 000 000 000 000 009-0405 DUES ampSUBSCRIPTIONS 1250 1250 30000 120000 000 120000 5000 4 009-0407 LEGAL REPRESENTATION 60000 60000 82342 1612304 000 1612304 4387696 73 009-0408 INDEPENOENT AUDIT 46000 46000 000 3500000 000 3500000 1100000 24 009-0412 AUTOPSIES 25000 25000 359233 2044247 000 2044247 455753 18 009-0419 CENSUS 2000 0 0 000 000 000 000 000 009-0420 TELEPHONE 80000 80000 724328 5360475 23500 5383975 2616025 33 009-0421 POSTAGE 85000 85000 1584269 8299481 1527500 9826981 -1326981 -16 009-0424 ECONOMIC DEVELOPMENT 20000 20000 000 2000000 000 2000000 000 0 009-0430 PUBLIC NOTICESPOSTI 9600 9600 217965 1285036 000 1285036 -325036 middot34 009-0431 EMPLOYEE MEOICAL 6000 6000 103700 303575 9000 312575 287425 48 009-0435 BOOKS 6500 6500 000 287774 000 287774 362226 56 009-0444 BANK SVC CHARGES 0 0 395196 3183179 000 31831 79 -3183179 009-0450 OFFICE MACHINE MAINT 10000 10000 84436 471023 142165 613188 386812 39 009-0459 COPY MACHINE RENTAL 42752 42752 373978 3087320 132857 32201 77 1055023 25 009-0468 RURAL TRANSPORTATION 14408 14408 000 1440800 000 1440800 000 0 009-0470 CAPITALIZEO EQUIPMEN 0 0 000 000 000 000 000 009-0471 COG DUES 5201 5201 000 492290 000 492290 27810 5 009-0475 EQUIPMENT 2500 2500 96625 227913 000 227913 22087 9 009-0480 TX ASSOCIATION OF CO 1765 1765 000 319000 000 319000 -142500 -81 009-0495 TEXAS HISTORICAL COM 3500 3500 000 350000 000 350000 000 0 009-0508 WATER CONSERVATION 3000 3000 000 300000 000 300000 000 0 009-0527 0 0 000 000 000 000 000 009-0544 CREDIT CARD SERVICE 0 0 6000 19690 000 19690 -19690 009-0551 SALES TAX DEBT PAYME 39600 39600 330000 2970000 000 2970000 990000 25 009-0675 PROFESSIONAL FEES 12000 20161 460250 4084198 9297 4093495 -2077361 103 009-0801 ADMINISTRATIVE FEE 5500 5500 51700 344600 000 344600 205400 37

_ _ - - - -_ shy --------- --- ---------_ _- -------------- -------------- ----~~- ~-- - -- shyTOTAL NON DEPARTMENTAL 1390310 1398471 5847108 113408808 2094944 115503752 24343382 17

001 - GENERAL FUND - RECORDS MANAGEMENT

010-0102 SALARYDISTRICT JUDG 3600 3600 30000 270000 000 270000 90000 25 010-0201 FICAMEOICARE 275 275 2296 20664 000 20664 6836 25 010-0202 GROUP HOSPITAL INSUR 0 0 000 000 000 000 000 010-0203 RETIREMENT 272 272 2248 20436 000 20436 6764 25 010-0301 OFFICE SUPPLIES 200 200 9999 9999 000 9999 10001 50 010-0428 TRAVEL ampTRAINING 500 500 24980 24980 000 24980 25020 50

_ _- -------------shy----------- ----------- -------------- -------------- -------_ _-_ _--_ TOTAL RECORDS MANAGEMENT 4847 4847 69523 346079 000 346079 138621 29

001 - GENERAL FUND COUNTY JUDGE

011-0101 SALARYELECTED OFFIC 50825 50825 423542 3811878 000 3811878 1270622 25 011-0105 SALARYEMPLOYEES 26909 26909 224246 2018214 000 2018214 672686 25 011-0125 JUVENILE BOARD 1200 1200 10000 90000 000 90000 30000 25

Prepared by the Tom Green County Auditors Office Page 29 of 56

Ij 4pqCVOL I I All 465

bull r bull sf

shy

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 5

001 - GENERAL FUND - COUNTY JUDGE Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bullbull YTD Expenses Encumbrances no Exp + Enc UnEnc Balance Y~m 011-0132 SALARYSTATE SUPPLEM 10000 10000 83334 750006 000 750006 249994 25 011-0201 FICAMEDICARE 7309 7309 57186 514954 000 514954 215946 30 011-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 011-0203 RETIREMENT 7210 7210 59630 542160 000 542160 178840 25 011-0301 OFFICE SUPPLIES 900 900 8434 57485 000 57485 32515 36 011-0388 CELLULAR PHONEPAGER 500 500 4665 33976 000 33976 16024 32 011-0403 BOND PREMIUMS 0 0 000 000 000 000 000 011-0405 DUES amp SUBSCRIPTIONS 250 250 000 27500 000 27500 -2500 -10 011-0427 AUTO ALLOYANCE 6600 6600 55000 495000 000 495000 165000 25 011-0428 TRAVEL amp TRAINING 1500 1500 000 86493 16500 102993 47007 31 011-0435 BOOKS 600 600 000 33512 000 33512 26488 44 011-0496 NOTARY BOND o o 000 7100 000 7100 -7100

TOTAL COUNTY JUDGE 121003 121003 983729 8987596 16500 9004096 3096204 26

001 - GENERAL FUND DISTRICT COURT

012-0101 SALARYELECTED OFFIC 28733 28733 239444 2154996 000 2154996 718304 25 012-0102 SALARYDISTRICT JUDG 245109 330931 2791710 25069941 000 25069941 8023159 24 012-0105 SALARYEMPLOYEES o o 000 000 000 000 000 012-0108 SALARYPARTTIME 4548 4548 000 55461 000 55461 399339 88 012-0110 SALARYAPPT - COMM C 213767 127945 1066206 9595842 000 9595842 3198658 25 012-0118 SALARYPARTTIME COUR 2500 2500 000 000 000 000 250000 100 012-0125 JUVENILE BOARD 4800 4800 40000 360000 000 360000 120000 25 012-0201 FICAMEDICARE 38017 38017 306431 2756827 000 2756827 1044873 27 012-0202 GROUP HOSPITAL INSUR 51600 51600 407174 3665286 000 3665286 1494714 29 012-0203 RETIREMENT 37508 37508 3071 17 2773514 000 2773514 977286 26 012-0301 OFFICE SUPPLIES 7000 7000 45539 320202 000 320202 379798 54 012-0395 BAILIFF UNIFORMS o o 000 000 000 000 000 012-0402 LIABILITY INSURANCE 7340 7340 000 188730 000 188730 545270 74 012-0403 BOND PREMIUMS o o 000 000 000 000 000 012-0405 DUES ampSUBSCRIPTIONS 1200 1200 000 85900 000 85900 34100 28 012-0410 ASSESSED ADMINISTRAT 9361 9361 -313038 780700 000 780700 155400 17 012-0411 REPORTING SERVICE 20000 20000 542985 2029520 000 2029520 -29520 -1 012-0428 TRAVEL amp TRAINING 7000 7000 106418 284124 000 284124 415876 59 012middot0435 BOOKS 8500 8500 80681 1324039 000 1324039 474039 -56 0120470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 0120475 EQUIPMENT 4000 4000 000 32281 000 32281 367719 92

TOTAL DISTRICT COURT 690983 690983 5620667 51477363 000 51477363 17620937 26

001 - GENERAL FUND - DISTRICT ATTORNEY

013-0101 SALARYELECTED OFFle 12915 12915 107622 968598 000 968598 322902 25 013middot0103 SALARYASSISTANTS 230668 230668 1922226 17060474 000 17060474 6006326 26 013-0105 SALARYEMPLOYEES 198187 198187 1651562 14847494 000 14847494 4971206 25 013-0108 SALARYPARTTIME 13325 13325 107164 937099 000 937099 395401 30 013-0132 SALARYSTATE SUPPLEM o 2960 34000 222390 000 222390 73610 25 013-0201 FICAMEDICARE 34343 34569 282042 2510175 000 25101 75 946769 27

Prepared by the Tom Green County Auditors Office Page 30 of 56

VOL 14- PAGE 466

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 6

001 - GENERAL FUND - DISTRICT ATTORNEY Account bullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 013-0202 GROUP HOSPITAL INSUR 50400 50400 374998 3433274 000 3433274 1606726 32 013-0203 RETIREMENT 34348 34577 286313 2575350 000 2575350 882301 26 013-0301 OFFICE SUPPLIES 5000 5000 18975 384158 16817 400975 99025 20 013-0335 AUTO REPAIR FUEL E 500 500 11728 50547 000 50547 -547 -1 013-0403 BOND PREMIUMS 0 0 000 000 000 000 000

013-0435 BOOKS 6500 6500 000 876361 000 876361 -226361 -35

TOTAL DISTRICT ATTORNEY 586186 589601 4796630 43865920 16817 43882737 15077358 26

001 - GENERAL FUND - DISTRICT CLERK

014-0101 SALARYELECTED OFFIC 44062 44062 367184 3304656 000 3304656 110154425 014-0104 SALARYCHIEF DEPUTY o 51212 426764 3840876 000 3840876 1280324 25 014-0105 SALARYEMPLOYEES 175548 175548 1462894 13164624 000 13164624 4390176 25 014-0108 SALARYPARTTIME 11871 11871 103200 890850 000 890850 296250 25 014-0109 SALARYSUPERVISOR 51212 o 000 000 000 000 000

014-0201 FICAMEDICARE 21651 21651 174160 1567829 000 1567829 597271 28 014-0202 GROUP HOSPITAL INSUR 46800 46800 374998 3375567 000 3375567 1304433 28 014-0203 RETIREMENT 21361 21361 169246 1538692 000 1538692 597408 28 014-0301 OFFICE SUPPLIES 22340 22340 208038 1869643 46082 1915725 318275 14 014-0405 DUES amp SUBSCRIPTIONS 120 120 000 11150 000 11150 850 7 014-0427 AUTO ALLOWANCE 330 330 2750 24750 000 24750 8250 25 014-0428 TRAVEL amp TRAINING 1650 1650 33000 165804 000 165804 -804 -0 014-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

014-0475 EQUIPMENT o o 000 000 000 000 000

014-0514 SPECIAL PROJECTS 1000 1000 000 000 000 000 100000 100

TOTAL DISTRICT CLERK 397945 397945 3322234 29754441 46082 29800523 9993977 25

001 - GENERAL FUND - JUSTICE OF THE PEACE

015-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 015-0105 SALARYEMPLOYEES 33663 33663 280518 2524662 000 2524662 841638 25 015-0201 FICAMEDICARE 5172 5172 43096 387864 000 387864 129336 25 015-0202 GROUP HOSPITAL INSUR 10800 10800 85163 732194 000 732194 347806 32 015-0203 RETIREMENT 5102 5102 42194 383634 000 383634 126566 25 015-0301 OFFICE SUPPLIES 2000 2000 15551 194000 13722 207722 -7722 -4 015-0388 CELLULAR PHONEPAGER 250 250 1795 15097 000 15097 9903 40 015-0403 BOND PREMIUMS o o 000 000 000 000 000

015-0427 AUTO ALLOWANCE 4125 4125 34376 309384 000 309384 103116 25 015-0428 TRAVEL amp TRAINING 1100 1100 000 76608 000 76608 33392 30 015-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 92027 92027 751151 6859565 13722 6873287 2329413 25

001 - GENERAL FUND - JUSTICE OF THE PEACE 2

016-0101 SALARYELECTED OFFIC 31097 31097 259142 2332278 000 2332278 777422 25

Prepared by the Tom Green County Auditors Office Page 31 of 56

VOL 467

bull t bull bull qd

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 7

001 - GENERAL FUND - JUSTICE OF THE PEACE 2 Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonthly Exp bullbull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 016-0105 SALARYEMPLOYEES 33712 33712 280938 2528442 000 2528442 842758 25 016-0201 FICAMEDICARE 5273 5273 41248 371260 000 371260 156040 30 016-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 016-0203 RETIREMENT 5203 5203 43026 391206 000 391206 129094 25 016-0301 OFFICE SUPPLIES 1800 1800 11965 84925 000 84925 95075 53 016middot0388 CELLULAR PHONEPAGER 250 250 1795 15540 000 15540 9460 38 016-0427 AUTO ALLOYANCE 4125 4125 34376 309384 000 309384 103116 25 016-0428 TRAVEL amp TRAINING 1900 1900 66455 168852 000 168852 21148 11

TOTAL JUSTICE OF THE PEACE 2 94160 94160 825483 6980864 000 6980864 2435136 26

001 - GENERAL FUND - JUSTICE OF THE PEACE 3

017-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 017-0105 SALARYEMPLOYEES 35755 35755 297958 2681622 000 2681622 893878 25 017-0201 FICAMEDICARE 5332 5332 41904 377165 000 377165 156035 29 017-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 017-0203 RETIREMENT 5260 5260 43500 395514 000 395514 130486 25 017-0301 OFFICE SUPPLIES 1000 1000 25478 87817 000 87817 12183 12 017-0388 CELLULAR PHONEPAGER 250 250 4406 38318 000 38318 -13318 -53 017-0427 AUTO ALLOWANCE 4125 4125 34376 309384 000 309384 1031 16 25 017-0428 TRAVEL ampTRAINING 1100 1100 000 20460 000 20460 89540 81 017-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 3 93437 93437 782618 6925379 000 6925379 2418321 26

001 - GENERAL FUND - JUSTICE OF THE PEACE 4

018-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 018-0105 SALARYEMPLOYEES 21509 21509 179236 1613124 000 1613124 537776 25 018-0108 SALARYPARTTIME 7995 7995 69495 625632 000 625632 173868 22 018-0201 FICAMEDICARE 4854 4854 40187 361693 000 361693 123707 25 018-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 018-0203 RETIREMENT 4788 4788 39813 361998 000 361998 116802 24 018-0301 OFFICE SUPPLIES 1200 1200 23833 100032 000 100032 19968 17 018-0388 CELLULAR PHONEPAGER 250 250 1941 19671 000 19671 5329 21 018-0427 AUTO ALLOYANCE 4125 4125 34376 309384 000 309384 103116 25 018-0428 TRAVEL ampTRAINING 1100 1100 000 28500 000 28500 81500 74 018-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 4 82836 82836 695031 6175474 000 6175474 2108126 25

DOl - GENERAL FUND DISTRICT COURTS

019-0413 COURT APPOINTED AT TO 475000 475000 5149367 40249078 000 40249078 7250922 15 019-0414 JURORS 45000 45000 377300 3240800 000 3240800 1259200 28 019-0425 WITNESS EXPENSE 12500 12500 358700 2605692 000 2605692 -1355692 108 019-0483 JURORSMEALS ampLODGI 5500 5500 69747 466696 000 466696 83304 15

Prepared by the Tom Green County Auditors Office Page 32 of 56

(-lt-j4 lt 468 V~btVOL

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget ys Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 3~ 2002 Page 8

001 - GENERAL FUND - DISTRICT COURTS Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bullbull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 019-0491 SPECIAL TRIALSCAPIT 175000 175000 707562 2877363 000 2877363 14622637 84 019-0580 PSYCHOLOGICAL EXAMS 0 0 252000 1537000 000 1537000 -1537000

TOTAL DISTRICT COURTS 713000 713000 6914676 50976629 000 50976629 20323371 29

001 GENERAL FUND - COUNTY COURT AT LAU I

020-0101 SALARYELECTED OFFIC 93432 93432 7785_98 7007382 000 7007382 2335818 25 020-0105 SALARYEMPLOYEES 24087 o 000 000 000 000 000 020-0110 SALARYAPPT COMM C o 24087 200730 1806570 000 1806570 602130 25 020-0129 SALARYCRT AT LAU SU o o 000 000 000 000 000 020-0201 FICAMEDICARE 8990 8990 74624 603021 000 603021 295979 33 020-0202 GROUP HOSPITAL INSUR 7200 7200 28846 461626 000 461626 258374 36 020-0203 RETIREMENT 8870 8870 73350 669442 000 669442 217558 25 020-0214 SALARY SETTLEMENT o o 000 000 000 000 000 020-0301 OFFICE SUPPLIES 800 800 28118 81157 6258 87415 middot7415 -9 020-0402 LIABILITY INSURANCE 1050 1050 000 000 000 000 1 050 00 100 020-0405 DUES ampSUBSCRIPTIONS 300 300 000 2500 000 2500 27500 92 020-0410 ASSESSED ADMINISTRAT o o 000 000 000 000 000 020-0420 TELEPHONE 20 20 000 000 000 000 2000 100 020-0428 TRAVEL ampTRAINING 1500 1500 15000 30000 000 30000 120000 80 020-0435 BOOKS 200 200 3000 24075 6950 31025 -11025 -55 020-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL COUNTY COURT AT LAU I 146449 146449 1202266 10685773 13208 10698981 3945919 27

001 GENERAL FUND - COUNTY COURT AT LAU II

021-0101 SALARYELECTED OFFIC 93432 93432 778598 7007382 000 7007382 2335818 25 021-0105 SALARYEMPLOYEES 24087 o 000 000 000 000 000 021-0110 SALARYAPPT - COMM C o 24087 200730 1806570 000 1806570 602130 25 021-0129 SALARYCRT AT LAU SU o o 000 000 000 000 000 021-0201 FICAMEDICARE 8990 8990 73398 605473 000 605473 293527 33 021-0202 GROUP HOSPITAL INSUR 7200 7200 30511 276369 000 276369 443631 62 021-0203 RETIREMENT 8870 8870 73350 669442 000 669442 217558 25 021-0214 SALARY SETTLEMENT o o 000 000 000 000 000 021-0301 OFFICE SUPPLIES 1100 1100 4946 41349 000 41349 68651 62 021-0388 CELLULAR PHONEPAGER o o -32913 000 37475 37475 -37475 021-0402 LIABILITY INSURANCE 1050 1050 000 107350 000 107350 -2350 -2 021-0403 BOND PREMIUMS o o 000 000 000 000 000 021-0405 DUES ampSUBSCRIPTIONS 350 350 3000 32000 000 32000 3000 9 021-0410 ASSESSED ADMINISTRAT o o 000 0_00 000 000 000 021-0428 TRAVEL ampTRAINING 1500 1500 -41183 111596 000 111596 38404 26 021-0435 BOOKS 400 400 -300451 40000 000 40000 000 0 021-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL COUNTY COURT AT LAU II 146979 146979 789986 10697531 37475 10735006 3962894 27

Prepared by the Tom Green County Auditors Office Page 33 of 56

VOL 74 PhGE 469

t t t

___

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 9

001 - GENERAL FUND - TX NARCOTICS CONTROL PROGRAM Account bullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullYTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 022-0102 SALARYDISTRICT JUDG 57740 0 000 000 000 000 000 022-0103 SALARYASSISTANTS 0 57740 481170 4236642 000 4236642 1537358 27 022-0132 SALARYSTATE SUPPLEM 0 1350 4000 75092 000 75092 59908 44 022-0201 FICAMEDICARE 4417 4520 35202 312172 000 312172 139856 31 022middot0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 022middot0203 RETIREMENT 4358 4462 36321 326172 000 326172 120050 27 022middot0204 YORKERS COMPENSATION 118 118 000 000 000 000 11800 100 022middot0205 UNEMPLOYMENT INSURAN 133 133 000 000 000 000 13300 100 022middot0463 PLEDGE TO TX NARC CO o o 000 000 000 000 000

TOTAL TX NARCOTICS CONTROL PR 70366 71924 585539 5209737 000 5209737 1982613 28

001 GENERAL FUND - FELONY FAMILY VIOLENCE PROSECUTION UNIT

023middot0103 SALARYASSISTANTS 0 48175 411492 3623156 000 3623156 1194344 25 023-0105 SALARYEMPLOYEES 57400 9225 76876 714790 000 714790 207710 23 023-0132 SALARYSTATE SUPPLEM 0 720 8000 48000 000 48000 24000 33 023middot0201 FICAMEDICARE 4391 4446 34944 313006 000 313006 131602 30 023-0202 GROUP HOSPITAL INSUR 5400 5400 43270 389499 000 389499 150501 28 023-0203 RETIREMENT 4333 4389 371 78 328954 000 328954 109904 25 023-0204 WORKERS COMPENSATION 1332 1332 000 000 000 000 133200 100 023-0205 UNEMPLOYMENT INSURAN 132 132 000 000 000 000 13200 100 023-0428 TRAVEL amp TRAINING 2780 2780 52500 307021 000 307021 29021 -10 023-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 023-0475 EQUIPMENT 2000 2000 000 000 000 000 200000 100 023-0676 SUPPLIES ampOPERATING 6325 6325 258898 392509 31692 424201 208299 33

-- _-- __-------- -------------- ------------- -------------- ----------- -- -~~~-~----

TOTAL FELONY FAMILY VIOLENCE 84093 84924 923158 6116935 31692 6148627 2343739 28

DOl GENERAL FUNDmiddot FELONY FAMILY VIOLENCE INVESTIGATION UNIT

024-0105 SALARYEMPLOYEES 30468 30468 253900 2144495 000 2144495 902305 30 024-0201 FICAMEDICARE 2331 2331 18780 165228 000 165228 67872 29 024-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 024-0203 RETIREMENT 2300 2300 19018 169160 000 169160 60840 26 024-0204 WORKERS COMPENSATION 707 707 000 000 000 000 70700 100 024-0205 UNEMPLOYMENT INSURAN 70 70 000 000 000 000 7000 100 024-0428 TRAVEL ampTRAINING 2500 2500 18939 106977 000 106977 143023 57 024-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 024-0475 EQUIPMENT 2000 2000 000 16445 000 16445 183555 92 024-0676 SUPPLIES ampOPERATING 4975 ~w_4975 ____________________________________________ 76131 609854 11996 w 621850 124350 middot25

______________________ bull

TOTAL FELONY FAMILY VIOLENCE 48951 48951 415614 3471818 11996 3483814 1411286 29

001 - GENERAL FUND COUNTY ATTORNEY

025-0101 SALARYELECTED OFFIC 48070 48070 400576 3605184 000 3605184 1201816 25 025-0103 SALARYASSISTANTS 123256 123256 1027140 9244260 000 9244260 3081340 25

Prepared by the Tom Green County Auditors Office Page 34 of 56

VOL 74 P[iE 470

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 10

001 - GENERAL FUND - COUNTY ATTORNEY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEne Balance Rm 025-0105 SALARYEMPLOYEES 98128 98128 817730 7314135 000 7314135 2498665 25 025-0108 SALARYPARTTIME 6406 6406 62423 560096 000 560096 80504 13 025-0109 SALARYSUPERVISOR 24333 24333 202770 1824930 000 1824930 608370 25 025-0132 SALARYSTATE SUPPLEM 33900 33900 282500 2542500 000 2542500 847500 25 025-0201 FICAMEDICARE 25634 25634 210942 1900943 000 1900943 662457 26 025-0202 GROUP HOSPITAL INSUR 35100 35100 288460 2560894 000 2560894 949106 27 025-0203 RETIREMENT 25290 25290 210027 1905612 000 1905612 623388 25 025-0301 OFFICE SUPPLIES 2500 2500 000 226612 000 226612 23388 9 025-0335 AUTO REPAIR FUEL E 450 450 5979 62229 000 62229 -17229 -38 025-0403 BONO PREMIUMS 0 0 000 000 000 000 000

025middot0405 DUES amp SUBSCRIPTIONS 500 500 000 26000 000 26000 24000 48 025middot0427 AUTO ALLOWANCE 990 990 11000 99000 000 99000 000 0 025-0428 TRAVEL amp TRAINING 1800 1800 000 107962 000 107962 72038 40 025-0435 BOOKS 1400 1400 000 146615 000 146615 -6615 -5

--- _-- _---- - _ _-- ----- _ _- - _-- _ -------- - _-- _--_ _--- _-- - shy

TOTAL COUNTY ATTORNEY 427757 427757 3519547 32126972 000 32126972 10648728 25

001 - GENERAL FUND - SPOUSAL ABUSE VOLUNTEER PROGRAM

026-0105 SALARYEMPLOYEES 0 0 000 000 000 000 000

026-0201 FICAMEDICARE 0 0 000 000 000 000 000

026-0202 GROUP HOSPITAL INSUR 0 0 000 000 000 0_00 000

026-0203 RETIREMENT 0 0 000 000 000 000 000

026-0204 WORKERS COMPENSATION 0 0 000 000 000 000 000

026-0205 UNEMPLOYMENT INSURAN 0 0 000 000 000 000 000

026-0301 OFFICE SUPPLIES 0 0 000 000 000 000 000

026-0428 TRAVEL ampTRAINING 0 0 000 000 000 000 000

026-0676 SUPPLIES amp OPERATING 0 0 000 000 000 000 000 --_ _- - - --- _--_ -- _ _- _- - _-- _-- -----------_ - - _-- _- ------_ _- -- --shy

TOTAL SPOUSAL ABUSE VOLUNTEER 0 0 000 000 000 000 000

001 - GENERAL FUND - DOMESTIC VIOLENCE PROSECUTION UNIT

027-0103 SALARYASSISTANTS 0 41000 341668 3075012 000 3075012 1024988 25 027-0105 SALARYEMPLOYEES 76585 35585 296544 2691438 000 2691438 867062 24 027-0201 FICAMEDICARE 5859 5859 48822 439414 000 439414 146486 25 027-0202 GROUP HOSPITAL INSUR 8100 8100 28846 295355 000 295355 514645 64 027-0203 RETIREMENT 5780 5780 47802 434622 000 434622 143378 25 027-0204 WORKERS COMPENSATION 1652 1652 000 000 000 000 165200 100 027-0205 UNEMPLOYMENT INSURAN 176 176 000 000 000 000 17600 100 027-0301 OFFICE SUPPLIES 0 0 000 000 000 000 000

027-0428 TRAVEL amp TRAINING 3685 3685 139608 192898 000 192898 175602 48 027-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 0_00 000

027-0475 EQUIPMENT 0 0 000 000 000 000 000 027-0676 SUPPLIES ampOPERATING 7116 7116 46744 364989 241 365230 346370 49

-- - _- - _ _-shy-------- - ~----------- -------------- -------------- -------------shyTOTAL DOMESTIC VIOLENCE PROSE 108953 108953 950034 7493728 241 7493969 3401331 31

Prepared by the Tom Green County AuditorS Office Page 35 of 56

VOL 471

bull rf

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 11

001 - GENERAL FUND - CRISIS INTERVENTION PROGRAM Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonthly Exp bullbull YTD Expenses bullbull Encumbrances bullYTD Exp + Enc UnEnc Balance Rm 028-0105 SALARYEMPLOYEES 46245 46245 385378 3335748 000 3335748 1288752 28 028-0201 FICAMEDICARE 3538 3538 28710 258768 000 258768 95032 27 028-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 028-0203 RETIREMENT 3491 3491 28866 262446 000 262446 86654 25 028-0204 YORKERS COMPENSATION 1073 1073 000 000 000 000 107300 100 028-0205 UNEMPLOYMENT INSURAN 106 106 000 000 000 000 10600 100 028-0388 CELLULAR PHONEPAGER o 0 5862 56986 000 56986 56986 028-0428 TRAVEL ampTRAINING 4000 4000 000 142128 000 142128 257872 64 028-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 028-0475 EQUIPMENT o o 000 000 000 000 000 028-0676 SUPPLIES ampOPERATING 11344 11344 184601 590977 256144 847121 287279 25

TOTAL CRISIS INTERVENTION PRO 76997 76997 691109 5166371 256144 5422515 2277185 30

001 - GENERAL FUND - FAMILY VIOLENCE INVESTIGATOR

029-0105 SALARYEMPLOYEES 20339 o 000 -46052 000 -46052 46052 029-0135 SALARYSERGEANTS o 20339 229456 2065104 000 2065104 31204 middot2 029-0201 FICAMEDICARE 1556 1556 17936 161425 000 161425 5825 -4 029-0202 GROUP HOSPITAL INSUR 2700 2700 28846 259659 000 259659 10341 4 029-0203 RETIREMENT 1535 1535 17560 159663 000 159663 6163 middot4 029-0204 YORKERS COMPENSATION 472 472 000 000 000 000 47200 100 029-0205 UNEMPLOYMENT INSURAN 47 47 000 000 000 000 4700 100 029-0301 OFFICE SUPPLIES o o 000 000 000 000 000 029-0335 AUTO REPAIR FUEL E o o 000 000 000 000 000 029-0391 UNIFORMS o o 5000 45000 000 45000 -45000 029-0571 AUTOMOBILES o o 000 000 000 000 000 029-0676 SUPPLIES ampOPERATING 2144 2144 7303 32595 000 32595 181805 85

TOTAL FAMILY VIOLENCE INVESTI 28793 28793 306101 2677394 000 2677394 201906 7

001 - GENERAL FUND - ELECTIONS

030-0102 SALARYDISTRICT JUDG 32792 o 000 000 000 000 000 030-0105 SALARYEMPLOYEES 31242 31242 260346 2360864 000 2360864 763336 24 030-0108 SALARYPARTTIME 6765 6765 165390 1310151 000 1310151 -633651 -94 030-0109 SALARYSUPERVISOR o 32792 273260 2459340 000 2459340 819860 25 030-0201 FICAMEDICARE 5431 5431 53598 470098 000 470098 73002 13 030-0202 GROUP HOSPITAL INSUR 10800 10800 86538 634717 000 634717 445283 41 030-0203 RETIREMENT 5359 5359 40090 368772 000 368772 167128 31 030-0301 OFFICE SUPPLIES 2800 2800 14945 425380 000 425380 -145380 middot52 030-0329 ELECTION SUPPLIES 15000 15000 24603 1157409 000 1157409 342591 23 030-0403 BOND PREMIUMS o o 000 5000 000 5000 middot5000 030-0405 DUES ampSUBSCRIPTIONS 200 200 000 3840 18700 22540 -2540 -13 030-0421 POSTAGE 13000 13000 000 926878 000 926878 373122 29 030-0422 ELECTION YORKER PAYM 15000 15000 000 1142270 000 1142270 357730 24 030-0427 AUTO ALLOYANCE 198 198 1650 14850 000 14850 4950 25 030-0428 TRAVEL ampTRAINING 1000 1000 -24980 82486 000 82486 17514 18 030-0449 COMPUTER EQUIPMENT M 3050 3050 000 207511 000 207511 97489 32

Prepared by the Tom Green County Auditors Office Page 36 of 56

VOL 74 PAliE 472

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 12

001 GENERAL FUND - ELECTIONS Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance r~m 030-0469 SOFTWARE EXPENSE 2000 2000 000 161004 000 161004 38996 19 030-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 030-0475 EQUIPMENT 0 0 000 000 000 000 000 030-0482 CAPITALIZED SOFTWARE 0 0 000 000 000 000 000 030-0485 VOTER REGISTRATION 5000 5000 000 583468 000 583468 -83468 -17 030middot0496 NOTARY BOND 71 71 7100 7100 000 7100 000 0

-_ _-- --- _ _---- -- _----shy-~--~------ -------------- -------------- -------------shyTOTAL ELECTIONS 149708 149708 902540 12321138 18700 12339838 2630962 18

001 - GENERAL FUND - FELONY FAMILY VIOLENCE VICTIMS ASSISTANCE

031middot0105 SALARYEMPLOYEES 32288 32288 243360 2022231 000 2022231 1206569 37 031-0201 FICAMEDICARE 2470 2470 18616 157547 000 157547 89453 36 031-0202 GROUP HOSPITAL INSUR 5400 5400 14422 302940 000 302940 237060 44 031-0203 RETIREMENT 2437 2437 18228 157330 000 157330 86370 35 031-0204 WORKERS COMPENSATION 67 67 000 000 000 000 6700 100 031-0205 UNEMPLOYMENT INSURAN 74 74 000 000 000 000 7400 100 031-0418 HIRED SERVICES 0 0 000 28000 000 28000 -28000 031middot0428 TRAVEL ampTRAINING 4280 4280 000 97963 000 97963 330037 77 031-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 031-0475 EQUIPMENT 0 0 000 000 000 000 000 031-0675 PROFESSIONAL FEES 1400 1400 7000 35000 000 35000 105000 75 031middot0676 SUPPLIES ampOPERATING 2934 2934 79208 127171 000 1271 71 166229 57

---shy shy -----shy -----_ --shy --

TOTAL FELONY FAMILY VIOLENCE 51350 51350 380834 2928182 000 2928182 2206818 43

001 GENERAL FUNDmiddot JUVENILE ACCOUNTABILITY BLOCK GRANT

032-0105 SALARYEMPLOYEES 0 0 000 000 000 000 000 032-0108 SALARYPARTTIME 0 0 000 000 000 000 000 032-0201 FICAMEDICARE 0 0 000 000 000 000 000

032-0470 CAPITALIZED EQUIPMEN 19227 19227 000 000 000 000 1922700 100 032-0475 EQUIPMENT 0 0 000 000 000 000 000 032middot0571 AUTOMOBILES 0 0 000 000 000 000 000

---- ---- - ------- ------ _--_ _ _---- _-----_ _----shyTOTAL JUVENILE ACCOUNTABILITY 19227 19227 000 000 000 000 1922700 100

001 - GENERAL FUND - VICTIM WITNESS ASSISTANCE PROGRAM

034-0105 SALARYEMPLOYEES 30000 30000 250000 1959903 000 1959903 1040097 35 034middot0201 FICAMEDICARE 2295 2295 18504 167442 000 167442 62058 27 034-0202 GROUP HOSPITAL INSUR 3600 3600 28846 288520 000 288520 71480 20 034-0203 RETIREMENT 2264 2264 18726 189556 000 189556 36844 16 034-0428 TRAVEL ampTRAINING 0 0 000 11670 000 11670 -11670

-- -- -------_ ------_ _ _ ---- -------_ _--- --shyTOTAL VICTIM WITNESS ASSISTAN 38159 38159 316076 2617091 000 2617091 1198809 31

Prepared by the Tom Green County Auditors Office Page 37 of 56

VOL ( 4P~GE 473

tr 1 bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 13

001 - GENERAL FUND - COUNTY AUDITOR Account bullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Y~m 035-0102 SALARYDISTRICT JUDG 39707 161939 1349486 12145374 000 12145374 4048526 25 035-0105 SALARYEMPLOYEES 24500 0 21114 21114 000 21114 -21114 035-0121 SALARYINTERNAL AUDI 97732 0 000 000 000 000 000 035-0201 FICAMEDICARE 12939 12939 109437 961361 000 961361 332539 26 035-0202 GROUP HOSPITAL INSUR 18000 18000 115384 1298310 000 1298310 501690 28 035-0203 RETIREMENT 12766 12766 107154 961450 000 961450 315150 25 035-0207 PROFESSIONAL SERVICE 7200 7200 60000 540000 000 540000 180000 25 035-0301 OFFICE SUPPLIES 1800 1800 25793 113704 000 113704 66296 37 035-0386 MEETINGS ampCONFERENC 0 0 000 000 000 000 000 035-0403 BOND PREMIUMS 300 300 000 000 000 000 30000 100 035-0405 DUES ampSUBSCRIPTIONS 1255 1255 000 143500 000 143500 -18000 -14 035-0420 TELEPHONE o o 000 000 000 000 000 035-0428 TRAVEL amp TRAINING 4200 4200 000 254676 000 254676 165324 39 035-0429 INCOUNTY TRAVEL 100 100 000 000 000 000 10000 100 035-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 035-0475 EQUIPMENT 2750 2750 000 230295 000 230295 44705 16

TOTAL COUNTY AUDITOR 223249 223249 1788368 16669784 000 16669784 5655116 25

001 - GENERAL FUND - COUNTY TREASURER

036-0101 SALARYELECTED OFFIC 41000 41000 341666 3074994 000 3074994 1025006 25 036-0104 SALARYCHIEF DEPUTY o 19970 166420 1497780 000 1497780 499220 25 036-0105 SALARYEMPLOYEES 52750 32780 273164 2448864 000 2448864 829136 25 036-0108 SALARYPARTTIME o o 000 000 000 000 000 036-0201 FICAMEDICARE 7172 7172 58610 525008 000 525008 192192 27 036-0202 GROUP HOSPITAL INSUR 14400 14400 115384 980944 000 980944 459056 32 036-0203 RETIREMENT 7076 7076 58514 531300 000 531300 176300 25 036-0301 OFFICE SUPPLIES 7500 7500 56697 486021 25651 511672 238328 32 036-0388 CELLULAR PHONEPAGER 300 300 3320 25183 000 25183 4817 16 0360403 BOND PREMIUMS o o 000 000 000 000 000 036-0405 DUES amp SUBSCRIPTIONS 200 200 000 19750 000 19750 250 1 036-0428 TRAVEL amp TRAINING 4300 4300 000 320207 000 320207 109793 26 036-0470 CAPITALIZED EQUIPMEN o 3048 000 304790 000 304790 000 0 036-0475 EQUIPMENT o o 000 56500 000 56500 -56500

TOTAL COUNTY TREASURER 134698 137746 1073775 10271341 25651 10296992 3477598 25

001 - GENERAL FUND - TAX ASSESSOR COLLECTOR

037-0101 SALARYELECTED OFFIC 41000 41000 341666 3074994 000 3074994 1025006 25 037-0104 SALARYCHIEF DEPUTY o 23173 193104 1737936 000 1737936 579364 25 037-0105 SALARYEMPLOYEES 253916 230743 1911482 17006902 000 17006902 6067398 26 037-0108 SALARYPARTTIME 5000 5000 35020 372991 000 372991 127009 25 037-0201 FICAMEDICARE 22944 22944 185478 1661762 000 1661762 632638 28 037-0202 GROUP HOSPITAL INSUR 54000 54000 403844 3692933 000 3692933 1707067 32 037-0203 RETIREMENT 22636 22636 183222 1650795 000 1650795 612805 27 037-0301 OFFICE SUPPLIES 4600 4600 68292 369453 000 369453 90547 20 037-0403 BONO PREMIUMS o o 000 000 000 000 000

Prepared by the Tom Green County Auditors Office Page 38 of 56

vo L 7 4 P A E E 47Lt

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 14

001 - GENERAL FUND - TAX ASSESSOR COLLECTOR Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullMonthly Exp YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 037-0405 DUES ampSUBSCRIPTIONS 600 600 000 39550 000 39550 20450 34 037-0428 TRAVEL ampTRAINING 1600 1600 4000 115986 000 115986 44014 28 037-0475 EQUIPMENT o o 000 000 000 000 000 037-0496 NOTARY BOND 71 71 000 7100 000 7100 000 0

TOTAL TAX ASSESSOR COLLECTOR 406367 406367 3326108 29730402 000 29730402 10906298 27

001 - GENERAL FUND COUNTY DETENTION FACILITY

042-0105 SALARYEMPLOYEES 1446471 1446471 11753229 108644822 000 108644822 36002278 25 042-0109 SALARYSUPERVISOR o o 000 000 000 000 000 042-0119 SALARYOVERTIME 7500 7500 48422 275791 000 275791 474209 63 042-0127 JAIL NURSE 87021 87021 453250 5324324 000 5324324 3377776 39 042-0133 CORPORAL PROMOTIONS o o 000 000 000 000 000 042-0134 SALARYLIEUTENANTS 53758 53758 229456 3807881 000 3807881 1567919 29 042-0135 SALARYSERGEANTS 74889 74889 826840 5312475 000 5312475 2176425 29 042-0136 SALARYCORPORALS 176504 176504 1287020 10785454 000 10785454 6864946 39 042-0137 SALARYCLERKS 89337 89337 594024 5502606 000 5502606 3431094 38 042-0138 SALARYCAPTAIN 31166 31166 259714 2337426 000 2337426 7791 74 25 042-0150 NONmiddot REGULAR INMATE T o o 145220 415030 000 415030 -415030 042-0201 FICAMEDICARE 150448 150448 1180889 10813052 000 10813052 4231748 28 042-0202 GROUP HOSPITAL INSUR 334800 334800 2192296 20801401 000 20801401 12678599 38 042-0203 RETIREMENT 148433 148433 1168202 10775488 000 10775488 4067812 27 042-0215 TB TESTING 500 500 000 000 000 000 50000 100 042-0301 OFFICE SUPPLIES 7500 7500 48758 671292 491_75 720467 29533 4 042-0303 SANITATION SUPPLIES 25000 25000 322140 2319718 137688 2457406 42594 2 042-0328 KITCHEN SUPPLIES 1400 1400 000 81000 45730 126730 13270 9 042-0330 GROCERIES 383250 383250 4319367 26355354 742414 27097768 11227232 29 042-0331 BEDDING amp LINENS o o 000 000 000 000 000 042-0332 INMATE UNIFORMS o o 000 000 000 000 000 042-0333 PHOTO SUPPLIES 500 500 000 45000 000 45000 5000 10 042-0358 SAFETY EQUIPMENT 500 500 000 000 13500 13500 36500 73 042-0388 CELLULAR PHONEPAGER 2300 2300 1795 25869 000 25869 204131 89 042-0391 UNIFORMS 16600 16600 57263 1631225 25350 1656575 3425 0 042-0407 LEGAL REPRESENTATION 25000 25000 26100 1492073 000 1492073 1007927 40 042-0428 TRAVEL amp TRAINING 5000 5000 -49600 499527 000 499527 473 0 042-0447 MEDICAL EXPENSE 30000 30000 250000 2250000 000 2250000 750000 25 042-0451 RADIO RENT amp REPAIR 3000 3000 000 144890 53175 198065 101935 34 042-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 042-0475 EQUIPMENT o o 000 000 000 000 000 042-0496 NOTARY BONO 213 213 000 216602 000 216602 -195302 917 042-0511 INMATE MEDICAL EXPEN 45000 45000 55462 3505179 163293 3668472 831528 18 042-0550 PRISONER HOUSING 1500 1500 000 000 000 000 150000 100

TOTAL COUNTY DETENTION FACILI 3147590 3147590 25169847 224033479 1230325 225263804 89495196 28

001 - GENERAL FUND - JUVENILE DETENTION FACILITY

043-0105 SALARYEMPLOYEES 313304 313304 2440192 22724734 000 22724734 8605666 27

Prepared by the Tom Green County Auditors Office Page 39 of 56

VOL 74 PA[iE 475

bull

bull bull

Tom Green Auditor BUD GET A R Y Ace 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUNO The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 15

001 - GENERAL FUND - JUVENILE DETENTION FACILITY Account bullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 043-0108 SALARYPARTTIME 96042 96042 671377 5075853 000 5075853 4528347 47 043-0201 FICAMEDICARE 31315 31315 235282 2102762 000 2102762 1028738 33 043-0202 GROUP HOSPITAL INSUR 50400 50400 374998 3345080 000 3345080 1694920 34 043-0203 RETIREMENT 23647 23647 182774 1715615 000 1715615 649085 27 043-0301 OFFICE SUPPLIES 2000 2000 3100 166527 000 166527 33473 17 043-0306 EDUCATION MATERIALS 2000 2000 000 64372 000 64372 135628 68 043-0328 KITCHEN SUPPLIES 1000 1000 2729 33091 000 33091 66909 67 043-0330 GROCERIES 24000 24000 109077 630255 000 630255 1769745 74 043-0331 BEDDING ampLINENS 2000 2000 000 143750 000 143750 56250 28 043middot0332 INMATE UNIFORMS 2000 2000 000 176414 000 176414 23586 12 043-0390 LAUNDRY AND TOILETRY 4500 4500 6626 362697 000 362697 87303 19 043-0428 TRAVEL ampTRAINING 7500 7500 4700 170740 000 170740 579260 77 043-0447 MEDICAL EXPENSE 9000 9000 123853 745423 000 745423 154577 17 043-0475 EQUIPMENT o 0 000 000 000 000 000 043-0497 CHILO CARENONRESID 3000 3000 190900 190900 000 190900 109100 36

TOTAL JUVENILE DETENTION FACI 571708 571708 4345608 37648213 000 37648213 19522587 34

001 - GENERAL FUNO - COUNTY JUVENILE JUSTICE BLDG

044-0440 UTILITIES o o 000 000 000 000 000

TOTAL COUNTY JUVENILE JUSTICE o o 000 000 000 000 000

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT

045-0362 EAST CONCHO VOLUNTEE 4000 4000 000 400000 000 400000 000 0 045-0363 MERETA VOLUNTEER FIR 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8000 8000 000 800000 000 800000 000 0

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 2

046-0364 WALL VOLUNTEER FIRE 4000 4000 000 400000 000 400000 000 0 046-0399 PECAN CREEK FIRE OEP 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8000 8000 000 800000 000 800000 000 0

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 3

047-0455 CIVIL DEFENSE SIREN 300 300 1056 7488 000 7488 22512 75 047-0456 WATER VALLEY VOL FIR 4000 4000 000 400000 000 400000 000 0 047-0457 CARLSBAD VOLUNTEER F 4000 4000 000 400000 000 400000 000 0 047-0458 GRAPE CREEK VOL FIRE 8000 8000 000 800000 000 800000 000 0 047-0461 QUAIL VALLEY VOL FIR 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 20300 20300 1056 2007488 000 2007488 22512

Prepared by the Tom Green County Auditors Office Page 40 of 56

VOL (I 4PAGE 476 gt pI

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 16

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 4 Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp Enc UnEnc Balance r~m 048-0448 CHRISTOVAL VOL FIRE 4000 4000 000 400000 000 400000 000 0 048middot0455 CIVIL DEFENSE SIREN 150 150 623 4651 000 4651 10349 69 048middot0466 DOVE CREEK VOL FIRE 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8150 8150 623 804651 000 804651 10349

001 - GENERAL FUND CONSTABLE PRCT 1

050middot0101 SALARYELECTED OFFIC 26863 26863 223858 2014722 000 2014722 671578 25 050middot0201 FICAMEDICARE 2560 2560 21334 186381 000 186381 69619 27 050-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 050-0203 RETIREMENT 2526 2526 20886 189900 000 189900 62700 25 050-0301 OFFICE SUPPLIES 100 100 2000 3228 000 3228 6772 68 050-0388 CELLULAR PHONEPAGER 220 220 1795 17550 000 17550 4450 20 050-0403 BOND PREMIUMS o o 000 000 000 000 000 050middot0427 AUTO ALLOUANCE 6600 6600 55000 495000 000 495000 165000 25 050-0428 TRAVEL ampTRAINING o o 000 -6372 000 middot6372 6372

TOTAL CONSTABLE PRCT 1 42469 42469 353719 3160068 000 3160068 1086832 26

001 - GENERAL FUND - CONSTABLE PRCT 2

051-0101 SALARYELECTED OFFIC 26863 26863 223858 2014722 000 2014722 671578 25 051-0201 FICAMEDICARE 2560 2560 19692 183030 000 183030 72970 29 051-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 051-0203 RETIREMENT 2526 2526 19911 186806 000 186806 65794 26 051-0301 OFFICE SUPPLIES 100 100 2099 12723 000 12723 -2723 -27 051-0388 CELLULAR PHONEPAGER 400 400 4600 34044 000 34044 5956 15 051-0403 BOND PREMIUMS o o 000 000 000 000 000 bullbullbull 051-0427 AUTO ALLOYANCE 6600 6600 48658 472803 000 472803 187197 28 051-0428 TRAVEL amp TRAINING o o 8000 000 000 000 000

TOTAL CONSTABLE PRCT 2 42649 42649 339664 3163787 000 3163787 1101113 26

001 - GENERAL FUND - CONSTABLE PRCT 3

052-0101 SALARYELECTED OFFIC 32071 32071 267258 2405322 000 2405322 801778 25 052-0201 FICAMEDICARE 2958 2958 23322 219186 000 219186 76614 26 052-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 052-0203 RETIREMENT 2919 2919 22836 216835 000 216835 75065 26 052-0301 OFFICE SUPPLIES 100 100 000 5040 000 5040 4960 50 052-0388 CELLULAR PHONEPAGER 300 300 1829 18310 000 18310 11690 39 052-0403 BOND PREMIUMS o o 000 000 000 000 000 052-0427 AUTO ALLOUANCE 6600 6600 55000 495000 000 495000 165000 25 052-0428 TRAVEL ampTRAINING o o 000 000 000 000 000

TOTAL CONSTABLE PRCT 3 48548 48548 399091 3619352 000 3619352 1235448 25

Prepared by the Tom Green County Auditors Office Page 41 of 56

YOL 477

t

t t

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 17

DOl GENERAL FUND - CONSTABLE PRCT 4 Account bullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp _YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 053-0101 SALARYELECTED OFFIC 32071 32071 267258 2199464 000 2199464 1007636 31 053-0201 FICAMEDICARE 2958 2958 21295 190309 000 190309 105491 36 053-0202 GROUP HOSPITAL INSUR 3600 3600 28846 233690 000 233690 126310 35 053-0203 RETIREMENT 2919 2919 23597 199686 000 199686 92214 32 053middot0301 OFFICE SUPPLIES 100 100 000 2871 9935 12806 -2806 -28 053-0388 CELLULAR PHONEPAGER 0 0 3980 5530 000 5530 -5530 053-0403 BOND PREMIUMS 0 0 000 5000 000 5000 -5000 053-0427 AUTO ALLOWANCE 6600 6600 55000 452640 000 452640 207360 31 053-0428 TRAVEL amp TRAINING o o -63675 000 000 000 000

TOTAL CONSTABLE PRCT 4 48248 48248 336301 3289190 9935 3299125 15256_75 32

001 - GENERAL FUND - SHERIFF

054-0101 SALARYELECTED OFFIC 49271 49271 410592 3695328 000 3695328 1231772 25 054-0104 SALARYCHIEF DEPUTY 32729 32729 272742 2454678 000 2454678 818222 25 054-0105 SALARYEMPLOYEES 585740 585740 6070319 50826615 000 50826615 7747385 13 054-0107 SALARYINTERNAL AFFA 27535 27535 229456 2065104 000 2065104 688396 25 054middot0108 SALARYPARTTIME o o 000 000 000 000 000 054-0109 SALARYSUPERVISOR 82605 82605 472092 5997678 000 5997678 2262822 27 054-0119 SALARYOVERTIME 15000 43936 -34920 1256229 000 1256229 3137337 71 054-0131 SAFE ampSOBER STEP 39540 39540 239853 2990441 000 2990441 963559 24 054-0134 SALARYLIEUTENANTS 86085 86085 717368 6456312 000 6456312 2152188 25 054-0135 SALARYSERGEANTS 144871 144871 688368 5885272 000 5885272 8601828 59 054-0137 SALARYCLERKS 199126 199126 1637821 15187673 000 15187673 4724927 24 054-0138 SALARYCAPTAIN 31166 31166 259714 2337426 000 2337426 779174 25 054-0150 NON-REGULAR INMATE T o o 000 000 000 000 000 054middot0201 FICAMEDICARE 100350 100350 827401 7474601 000 7474601 2560399 26 054-0202 GROUP HOSPITAL INSUR 173700 173700 1182686 11277889 000 11277889 60921 bull 11 35 054-0203 RETIREMENT 99006 99006 825547 7532539 000 7532539 2368061 24 054-0301 OFFICE SUPPLIES 7500 7500 63805 727259 7856 735115 14885 2 054-0323 ESTRAY ANIMAL EXPEND o o 0_00 -8342 000 -8342 8342 054-0324 CIDCRIMINAL INVESTI 2000 2000 6425 118780 42076 160856 39144 20 054-0334 LAW ENFORCEMENT BOOK 1650 1650 000 184600 000 184600 -19600 -12 054-0335 AUTO REPAIR FUEL E 100000 100000 833918 8442234 67387 8509621 1490379 15 054-0341 TIRES ampTUBES 8500 8500 149757 842141 54859 897000 -47000 -6 054middot0354 DWI VIDEO 1000 1000 000 36579 000 36579 634_21 63 054-0358 SAFETY EQUIPMENT 500 500 000 000 000 000 50000 100 054-0382 LOCAL LAW ENFORCEMEN 3200 3200 000 320000 000 320000 000 0 054-0388 CELLULAR PHONEPAGER 7000 7000 80936 758750 000 758750 -58750 -8 054-0391 UNIFORMS 18100 18100 62600 1450397 632716 2083113 -273113 -15 054-0392 BADGES 1000 1000 000 67436 000 67436 325_64 33 054-0403 BOND PREMIUMS o o 000 000 000 000 000 054-0405 DUES ampSUBSCRIPTIONS 400 400 3000 15900 000 15900 24100 60 054-0407 LEGAL REPRESENTATION 50000 50000 15330 1247730 000 1247730 3752270 75 054-0420 TELEPHONE 4100 4100 33642 267139 000 267139 142861 35 054-0421 POSTAGE 750 750 2881 68204 000 68204 6796 9 054-0428 TRAVEL ampTRAINING 9000 9000 -362407 891000 9000 900000 000 0 054-0446 POLYGRAPH TESTING o o 000 000 000 000 000 054-0451 RADIO RENT ampREPAIR o o 000 39000 000 39000 -39000

Prepared by the Tom Green County Auditors Office Page 42 of 56

VOL 74Pfl()E 478

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 18

001 GENERAL FUND - SHERIFF Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bull YTD Expenses Encumbrances YTD Exp + Ene _UnEnc Balance Rm 054-0452 AUTO WASH ampMAINTENA 200 200 000 134_71 6652 20123 -123 -1 054-0464 COMMUNICATIONS EQUIP o o 000 000 000 000 000 bullbullbull 054-0470 CAPITALIZED EaUIPMEN o o 000 000 000 000 000 bullbullbull 054-0475 EQUIPMENT o o 000 000 000 000 000 bullbullbull 054-0484 TRAVELPRISONERS 30000 30000 248508 662026 435165 10971 91 1902809 63 054-0496 NOTARY BONO 213 213 000 8810 000 8810 12490 59 054-0503 DARE PROGRAM 4000 4000 154243 308209 000 308209 91791 23 054-0504 EQUIPMENTSTEP PROGR 6700 6700 000 88700 000 88700 581300 87 054-0505 TRAVEL ampTRAININGST 2760 2760 000 290168 000 290168 -14168 -5 054-0571 AUTOMOBILES 103765 103765 000 10376500 000 10376500 000 0 054-0577 K-9 PROGRAM 5500 5500 23553 346692 000 346692 203308 37 054-0680 EQUIPMENT ampSUPPLIES 65000 65000 249643 5106743 150263 5257006 1242994 19

TOTAL SHERIFF 2099562 2128498 15364873 158107911 1405974 159513885 53335881 25

001 - GENERAL FUND JUVENILE PROBATION

056-0102 SALARYDISTRICT JUDG 55330 55330 461084 4149756 000 4149756 1383244 25 056-0105 SALARYEMPLOYEES 454998 454998 3747222 32631239 000 32631239 12868561 28 056-0108 SALARYPARTTIME o o 000 000 000 000 000 bullbullbull 056-0201 FICAMEDICARE 51659 51659 314954 3431619 000 3431619 1734281 34 056-0202 GROUP HOSPITAL INSUR 90000 90000 689630 6266618 000 6266618 2733382 30 056-0203 RETIREMENT 50975 50975 332644 2869759 000 2869759 2227741 44 056-0301 OFfiCE SUPPLIES 10000 10000 7173 939545 6950 946495 53505 5 056-0335 AUTO REPAIR FUEL E 24600 24600 66906 605084 000 605084 1854916 75 056-0428 TRAVEL ampTRAINING 20000 20000 175721 1180410 000 1180410 819590 41 056-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 bullbull

056-0475 EQUIPMENT 2500 2500 000 39799 105700 145499 104501 42 056-0513 PARENT AID PROGRAM o o 000 000 000 000 000 bullbullbull 056-0517 peCPPROBATION COMMU o o 000 000 000 000 000

056-0571 AUTOMOBILES 19000 19000 000 -259047 2143400 1884353 15647 1

TOTAL JUVENILE PROBATION 779062 779062 5795334 51854782 2256050 54110832 23795368 31

001 - GENERAL FUND - RADAR UNIT

057-0473 RADAR UNIT 2738 2738 000 000 000 000 273800 100

TOTAL RADAR UNIT 2738 2738 000 000 000 000 273800 100

001 - GENERAL FUND MENTAL HEALTH UNIT

058-0105 SALARYEMPLOYEES 84563 84563 704694 5829486 000 5829486 2626814 31 058middot0108 SALARYPARTTIME o o 000 000 000 000 000 058-0109 SALARYSUPERVISOR o o 000 000 000 000 000 058-0201 FICAMEDICARE 6469 6469 53910 485190 000 485190 161710 25 058-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 058-0203 RETIREMENT 6383 6383 52782 479898 000 479898 158402 25

Prepared by the Tom Green County Auditors Office Page 43 of 56

VOL 479

t bull bull d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 19

001 - GENERAL FUND - MENTAL HEALTH UNIT Account bull Orig Budget Curr Budget Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 058-0204 WORKERS COMPENSATION 1963 1963 000 000 000 000 196300 100 058-0205 UNEMPLOYMENT INSURAN 194 194 000 000 000 000 19400 100 058-0301 OFFICE SUPPLIES 1000 1000 000 000 000 000 100000 100 058-0335 AUTO REPAIR FUEL E 0 0 47640 257362 000 257362 -257362 058-0388 CELLULAR PHONEPAGER 900 900 43650 134260 000 134260 -44260 -49 058-0428 TRAVEL ampTRAINING 2000 2000 000 000 000 000 200000 100 058-0475 EQUIPMENT 0 0 000 000 000 000 000 058-0571 AUTOMOBILES 0 0 000 000 000 000 000 058-0675 PROFESSIONAL FEES o o 000 000 000 000 000 058-0678 CONTRACT SERVICE FOR o o 000 000 000 000 000

TOTAL MENTAL HEALTH UNIT 114272 114272 989214 7965173 000 7965173 3462027 30

001 - GENERAL FUND - PARENT AID PROGRAM

059-0105 SALARYEMPLOYEES 23030 23030 191916 1727244 000 1727244 575756 25 059-0201 FICAMEDICARE 1762 1762 14680 132120 000 132120 44080 25 059-0202 GROUP HOSPITAL INSUR 3600 3600 28846 288520 000 288520 71480 20 059-0203 RETIREMENT 1738 1738 14374 130692 000 130692 43108 25 059-0204 WORKERS COMPENSATION 91 91 000 000 000 000 9100 100 059-0205 UNEMPLOYMENT INSURAN 53 53 000 000 000 000 5300 100 059-0428 TRAVEL ampTRAINING 312 312 000 000 000 000 31200 100

TOTAL PARENT AID PROGRAM 30586 30586 249816 2278576 000 2278576 780024 26

001 - GENERAL FUND - ENVIRONMENTAL PROTECTION

060-0103 SALARYASSISTANTS o 23753 197938 1781442 000 1781442 593858 25 060-0105 SALARYEMPLOYEES 19970 19970 166420 1497780 000 1497780 499220 25 060-0109 SALARYSUPERVISOR 23753 o 000 000 000 000 000 060-0201 FICAMEDICARE 4324 4324 36038 324342 000 324342 108058 25 060-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 060-0203 RETIREMENT 4267 4267 33634 305808 000 305808 120892 28 060-0207 PROFESSIONAL SERVICE o o 000 000 000 000 000 060-0301 OFFICE SUPPLIES 300 300 000 5970 000 5970 24030 80 060-0388 CELLULAR PHONEPAGER 432 432 4059 38876 000 38876 4324 10 060-0389 TRAPPER PROGRAM 16800 16800 140000 1120000 000 1120000 560000 33 060-0405 DUES ampSUBSCRIPTIONS 90 90 000 8500 000 8500 500 6 060-0427 AUTO ALLOWANCE 12804 12804 106700 960300 000 960300 320100 25 060-0428 TRAVEL amp TRAINING 2500 2500 000 146891 000 146891 103109 41

TOTAL ENVIRONMENTAL PROTECTIO 92440 92440 742481 6709227 000 6709227 2534773 27

001 - GENERAL FUND - VEHICLE MAINTENANCE

070-0105 SALARYEMPLOYEES 21004 21004 19866 1575306 000 1575306 525094 25 070-0109 SALARYSUPERVISOR 34393 34393 286610 2579490 000 2579490 859810 25 070-0201 FICAMEDICARE 4238 4238 32062 299035 000 299035 124765 29

Prepared by the Tom Green County Auditors Office Page 44 of 56

YOL 74 PAlE 480

Tom Green Auditor BUD GET A R Y Ace 0 U N TIN G S Y S T E M 154659 02 JUl 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002

001 - GENERAL FUND - VEHICLE MAINTENANCE Account_ bullbullbullbullbullbullbullbull _bullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances 070-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 070-0203 RETIREMENT 4181 4181 34578 326004 000 070-0301 OFFICE SUPPLIES 300 300 1588 16587 000 070-0335 AUTO REPAIR FUEL E 4500 4500 106341 339913 562 070-0337 GASOLINE 3500 3500 202018 380692 000 070-0351 SHOP SUPPLIES 10000 10000 222465 1438464 000 070-0388 CELLULAR PHONEPAGER 720 720 5944 38970 000 070-0391 UNIFORMS 1175 1175 5730 78686 000 070-0428 TRAVEL amp TRAINING 200 200 000 000 000 070-0433 INSPECTION FEES o o 000 000 000 070-0470 CAPITALIZED EQUIPMEN 4000 4000 114000 114000 000 070-0475 EQUIPMENT 400 400 000 299800 0_00 070-0572 HAND TOOLS ampEQUIPME 1000 1000 000 45160 000

TOTAL VEHICLE MAINTENANCE 96811 96811 1088894 8051425 562

001 - GENERAL FUND - HEALTH DEPARTMENT

075-0474 MENTAL HEALTH 41000 41000 000 4100000 000 075-0477 COMMITMENT EXPENSE 95000 95000 841800 6821300 000 075-0478 ALCOHOL ampDRUG ABUSE 12750 12750 000 1275000 000 075-0512 EVALUATION amp RAPE EX 5000 5000 1667 428781 000

TOTAL HEALTH DEPARTMENT 153750 153750 843467 12625081 000

001 - GENERAL FUND - WELFARE DEPARTMENT

076-0384 HOPE HOUSE 2500 2500 000 250000 000 076-0467 ASSAULT VICTIM SERVI 2500 2500 000 250000 000 076-0476 TGC CHILD PROTECTIVE 28000 28000 000 2800000 000 076-0487 GUARDIANSHIP ALLIANC 2500 2500 000 250000 000 076-0488 MEALS FOR THE ElDERL 2500 2500 000 250000 000 076-0509 CRIME STOPPERS 1500 1500 000 150000 000

TOTAL WELFARE DEPARTMENT 39500 39500 000 3950000 000

001 - GENERAL FUND - SAHF HEALTHWISE GRANT

077-0435 BOOKS o o 000 000 000

TOTAL SAHF HEALTHWISE GRANT o o 000 000 000

001 GENERAL FUND - INDIGENT HEALTH CARE

078-0105 SALARYEMPLOYEES 16497 16497 135797 1218461 000 078-0108 SALARYPARTTIME 1800 1000 000 000 000 078-0109 SALARYSUPERVISOR 23828 23828 188272 1818000 000

YTD Exp + Enc 519318 326004

16587 340475 380692

1438464 38970 78686

000 000

114000 299800

45160

8051987

4100000 6821300 1275000 428781

12625081

250000 250000

2800000 250000 250000 150000

3950000

000

000

1218461 000

1818000

Page 20

UnEnc Balance Rm 200682 28

92096 22 13413 45

109525 24 -30692 middot9

438464 -44 33030 46 38814 33 20000 100

000

286000 72 -259800 650

54840 55

1629113 17

000 0 2678700 28

000 0 71219 14

2749919 18

000 0 000 0 000 0 000 0 000 0 000 0

000 0

000

000

431239 26 100000 100 564800 24

Prepared by the Tom Green County Auditors Office Page 45 of 56

VOL ( 4PhGE 481

r bull t

_ _- -- ----_ - -- --- -- -- -- --- -- --_ --- - ~ _ Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002

Statement of Expenditures - Budget vs Actual GENERAL FUND

The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 21 _ __ _---------------------------------------------------------~----------------------------------- - - -~~------------- -

-~~~~----------------------------~--------------~--

~

001 - GENERAL FUND - INDIGENT HEALTH CARE Account bullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 078-0201 FICAMEDICARE 3222 3222 24292 225355 000 225355 96845 30 078-0202 GROUP HOSPITAL INSUR 7200 7200 57692 432765 000 432765 287235 40 078-0203 RETIREMENT 3044 3044 24273 230025 000 230025 743_75 24 078-0204 WORKERS COMPENSATION 0 0 000 000 000 0_00 000 078-0205 UNEMPLOYMENT INSURAN 0 0 000 000 000 000 000 078-0301 OFFICE SUPPLIES 800 1600 14932 139948 000 139948 20052 13 078-0396 CONTRACT SCREENING 30000 30000 250000 2250000 000 2250000 7500_00 25 078-0397 HEALTH CARE COST 10 1330110 1325921 000 000 000 000 1 325921 00 100 078-0398 HEALTH CARE COST ABO 261111 261111 000 000 000 000 26111100 100 0780428 TRAVEL amp TRAINING 1000 1000 000 99750 000 99750 250 0 078-0445 SOFTWARE MAINTENANCE 0 0 000 000 000 000 000 078-0475 EQUIPMENT 0 0 000 000 000 000 000 078-0482 CAPITALIZED SOFTWARE 0 0 000 000 000 000 000 078-0700 PHYSICIAN NONEMERG 0 0 3657637 20565522 000 20565522 -20565522 078-0704 PRESCRIPTION DRUGS 0 0 000 9699520 000 9699520 -9699520 078-0708 HOSPITAL INPATIENT 0 0 7543225 57045843 000 57045843 -57045843 078-0712 HOSPITAL OUTPATIENT 0 0 1805584 39633222 000 39633222 -39633222 078-0716 LABORATORYX RAY 0 0 387535 6203356 000 6203356 -6203356 078-0720 SKILLED NURSING FACI 0 0 0_00 000 000 000 000 078-0724 FAMILY PLANNING 0 0 000 000 000 000 000 078middot0728 EMERGENCY PHYSICIAN 0 0 000 729096 000 729096 -729096 078-0732 EMERGENCY HOSPITAL 0 0 000 000 000 000 000 078middot0736 EMERGENCY LABORATORY 0 0 000 000 000 000 000

_______________________ bullbull _ bullbull ____ ~ ____ ~~~ __ ~ __________________ w _ bullbullbullbull _ _______ bull ________ ~_A __ ~A

TOTAL INDIGENT HEALTH CARE 1678612 1674423 140892_39 140290863 0_00 140290863 27151437 16

001 - GENERAL FUND COUNTY LIBRARY

080-0103 SALARYASSISTANTS 37949 37949 582256 4100902 000 41009_02 -306002 -8 080-0105 SALARYEMPLOYEES 459295 458795 3391910 31192709 000 31192709 146867_91 32 080-0108 SALARYPARTTIME 96125 96125 874536 6897419 000 68974_19 2715081 28 080-0109 SALARYSUPERVISOR 49380 49380 411498 3703482 000 37034_82 1234518 25 080-0201 FICAMEDICARE 49225 49225 394925 3450375 000 3450375 1472125 30 080-0202 GROUP HOSPITAL INSUR 86400 86400 634612 55451 77 000 5545177 3094823 36 080-0203 RETIREMENT 48565 48565 394580 3480355 000 3480355 1376145 28 080-0301 OFFICE SUPPLIES 15000 15000 80565 1128076 48587 1176663 323337 22 080-0325 PRINTING EXPENSE 800 800 000 26373 19524 45897 34103 43 080-0335 AUTO REPAIR FUEL E 250 250 000 000 000 000 25000 100 080-0336 AUDIOVISUAL SUPPLIE 11000 11000 114194 863535 154708 1018243 81757 7 080-0385 INTERNET SERVICE 12900 12900 104875 590023 426479 1016502 273498 21 080-0388 CELLULAR PHONEPAGER 460 460 5127 31967 000 31967 14033 31 080middot0405 DUES amp SUBSCRIPTIONS 450 450 000 36000 000 36000 9000 20 080-0416 COMPUTER SERVICE 3840 3840 55000 279500 000 279500 104500 27 080-0427 AUTO ALLOWANCE 713 950 7920 71280 000 71280 23720 25 080-0428 TRAVEL amp TRAINING 4500 4500 000 218044 000 218044 231956 52 080-0429 INCOUNTY TRAVEL 250 250 000 000 000 000 25000 100 080-0435 BOOKS 115000 115000 10675_28 7170448 1994810 9165258 2334742 20 080-0437 PERIODICALS 15500 15500 40144 1266188 -21544 1244644 305356 20 080-0438 BINDING 5000 5000 121453 216414 000 216414 283586 57 080-0449 COMPUTER EQUIPMENT M 4250 4250 000 417200 000 417200 7800 2

Prepared by the Tom Green County Auditors Office Page 46 of 56

VOl 7 4 PAllE 482

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 22

001 - GENERAL FUND COUNTY LIBRARY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 080-0469 SOFTWARE EXPENSE 16250 16250 000 1618399 000 1618399 6601 0 080-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 080-0475 EQUIPMENT 11000 11000 12148 899900 26325 926225 173775 16 080-0592 BOOKMOBILE EXPENSE 2000 2000 19452 289304 000 289304 -89304 -45

TOTAL COUNTY LIBRARY 1046102 1045839 8312723 73493070 26488_89 76141959 28441941 27

DOl - GENERAL FUND - PARKS ampSOLID WASTE

081-0105 SALARYEMPLOYEES 32427 32427 260136 2433642 000 2433642 809058 25 081-0108 SALARYPARTTIME 4000 4000 63300 363480 000 363480 36520 9 081-0109 SALARYSUPERVISOR 21004 21004 175034 1575306 000 1575306 525094 25 081-0201 FICAMEDICARE 4393 4393 37741 332142 000 332142 107158 24 081-0202 GROUP HOSPITAL INSUR 10800 10800 57692 663593 000 663593 416407 39 081-0203 RETIREMENT 4033 4033 32594 303368 000 303368 99932 25 081middot0301 OFFICE SUPPLIES 200 200 000 19401 000 19401 599 3 081-0303 SANITATION SUPPLIES 250 250 000 18682 000 18682 6318 25 081-0337 GASOLINE 3500 3500 36402 223343 000 223343 126657 36 081-0339 GREASE ampOIL 500 500 4573 29287 000 29287 20713 41 081-0340 ANTIFREEZE 50 50 1000 6925 000 6925 -1925 -39 081-0341 TIRES ampTUBES 1600 1600 000 112962 000 112962 47038 29 081-0343 EQUIPMENT PARTS ampRE 7500 7500 117105 1010636 000 1010636 -260636 -35 081-0388 CELLULAR PHONEPAGER 1463 1463 9203 75641 000 75641 70659 48 081-0391 UNIFORMS 1000 1000 1845 61578 000 61578 38422 38 081-0418 HIRED SERVICES 2750 2750 22500 232500 000 232500 42500 15 081-0440 UTILITIES 8000 8000 60216 507969 000 507969 292031 37 081-0453 DUMPGROUND MAINTENAN 35500 35500 250845 1883630 4895 1888525 1661475 47 081-0460 EQUIPMENT RENTALS 3000 3000 000 000 235839 235839 64161 21 081-0470 CAPITALIZED EQUIPMEN 20000 21485 000 2148483 000 2148483 000 0 081-0514 SPECIAL PROJECTS 5000 4350 4354 75792 000 75792 359208 83 081-0530 BUILDING REPAIR 4000 4000 16673 210800 000 210800 189200 47 081-0553 COUNTY WIDE CLEAN-UP 4500 4500 -55305 43695 000 43695 406305 90 081-0572 HAND TOOLS ampEQUIPME 3600 2765 4623 277759 000 277759 -1242 -0 081-0674 CONTRACT SERVICE o o 000 000 000 000 000

TOTAL PARKS ampSOLID WASTE 179070 179070 1100531 12610614 240734 12851348 5055652 28

001 - GENERAL FUND - TIFB GRANT

083-0301 OFFICE SUPPLIES o o 000 000 000 000 000 083-0428 TRAVEL ampTRAINING o o 000 000 000 000 000 083-0445 SOFTWARE MAINTENANCE o o 000 000 000 000 000 083-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 083-0475 EQUIPMENT o o 000 000 1509468 1509468 -1509468 083-0482 CAPITALIZED SOFTWARE o o 000 000 000 000 000 083-0678 CONTRACT SERVICE FOR o o 000 000 000 000 000

TOTAL TFB GRANT o o 000 000 1509468 1509468 -1509468

Prepared by the Tom Green County Auditors Office Page 47 of 56

VOL I4PHE 483

b bull bull r

II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expendituresmiddot Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 23

001 - GENERAL FUND - COMMUNITY NET~RKING 2TIFB Account bullbullbullbullbullbullbullbullbull bullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 085-0105 SALARYEMPLOYEES o 0 -1087160 -503828 000 -503828 503828 085-0201 FICAMEDICARE o 0 -44628 000 000 000 000 085-0202 GROUP HOSPITAL INSUR o 0 000 000 000 000 000 085-0475 EQUIPMENT o 0 1858376 1858376 000 1858376 -1858376 085-0674 CONTRACT SERVICE o 0 874998 882492 000 882492 -882492 085-0675 PROFESSIONAL FEES o 500 000 2750000 000 2750000 -2700000 400

TOTAL COMMUNITY NET~RKING 2 o 500 1601586 4987040 000 4987040 middot4937040 874

001 - GENERAL FUND - EXTENSION SERVICE

090-0102 SALARYDISTRICT JUDG 13168 13168 109730 987570 000 987570 329230 25 090-0103 SALARYASSISTANTS 42469 42469 353918 2850043 000 2850043 1396857 33 090-0105 SALARYEMPLOYEES 32780 32780 273164 2173693 000 2173693 1104307 34 090-0108 SALARYPARTTIME 6500 6500 55000 472500 000 472500 177500 27 090-0201 FICAMEDICARE 6040 6040 50402 399904 000 399904 204096 34 090-0202 GROUP HOSPITAL INSUR 18000 18000 88203 776876 000 776876 1023124 57 090-0203 RETIREMENT 2965 2965 25403 203195 000 203195 93305 31 090-0301 OFFICE SUPPLIES 1100 1100 2799 74404 000 74404 35596 32 090-0335 AUTO REPAIR FUEL E 5000 5000 12713 172496 000 172496 327504 66 090-0380 HORTICULTURE DEMONST 300 300 000 000 000 000 30000 100 090-0388 CELLULAR PHONEPAGER 1200 1200 10918 128692 000 128692 -8692 -7 090-0393 4H CLUB STOCK SH~ 3200 3200 000 284480 000 284480 35520 11 090-0394 HOME DEMONSTRATION E 300 300 000 29519 000 29519 481 2 090-0405 DUES ampSUBSCRIPTIONS 90 90 000 9000 000 9000 000 0 090-0427 AUTO ALL~ANCE 13860 16446 137048 1087874 000 1087874 556726 34 090-0428 TRAVEL ampTRAINING 3600 3600 55800 107487 000 107487 252513 70 090-0440 UTILITIES 1500 1500 9885 116748 000 116748 33252 22 090-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 090-0475 EQUIPMENT 1150 1150 000 175000 000 175000 -60000 -52 090-0496 NOTARY BONO o o 000 000 000 000 000 090-0507 AGRICULTURE DEMONSTR 300 300 000 000 000 000 30000 100 090-0571 AUTOMOBILES 28000 28000 000 2565100 000 2565100 234900 8

TOTAL EXTENSION SERVICE 181522 184108 1184983 12614581 000 12614581 5796219 31

001 - GENERAL FUND - COUNTY COURTS

19-0105 SALARYEMPLOYEES 68558 9776 83136 818319 000 818319 159281 16 119-0108 SALARYPARTTIME o o 000 000 000 000 000 119-0110 SALARYAPPT - COMM C 36426 95208 791730 7125575 000 7125575 2395225 25 119-0201 FICAMEDICARE 8031 8031 66928 607714 000 607714 195386 24 119-0202 GROUP HOSPITAL INSUR 12600 12600 100960 879950 000 8799 50 380050 30 119-0203 RETIREMENT 7924 7924 65526 601027 000 601027 191373 24 119-0301 OFFICE SUPPLIES 200 200 2720 13606 000 13606 6394 32 119middot0411 REPORTING SERVICE 5000 5000 207150 691888 000 691888 -191888 -38 119-0413 COURT APPOINTED AT TO 225000 225000 2464217 29380086 000 29380086 -6880086 middot31 119-0414 JURORS 1000 1000 000 000 000 000 1 00000 1 00 19-0425 YITNESS EXPENSE 3500 3500 3500 160750 000 60750 189250 54

Prepared by the Tom Green County Auditors Office Page 48 of 56

VOL 14 PM1E 484

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 24

001 - GENERAL FUND - COUNTY COURTS Account bullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Monthly Exp YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 119-0428 TRAVEL ampTRAINING 850 850 000 000 000 000 85000 100 119-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 119-0483 JURORSMEALS amp LODGI 600 600 7329 62002 000 62002 -2002 -3 119-0580 PSYCHOLOGICAL EXAMS o o 120000 340000 000 340000 -340000

TOTAL COUNTY COURTS 369689 369689 3913196 40680917 000 40680917 -3712017 -10

001 - GENERAL FUND - JUSTICE OF THE PEACE 2 BUILDING

130-0303 SANITATION SUPPLIES 100 100 000 4560 000 4560 5440 54 130-0358 SAFETY EQUIPMENT 100 100 000 000 000 000 10000 100 130-0418 HIRED SERVICES o o 000 000 000 000 000 130-0433 INSPECTION FEES 5 5 000 400 000 400 100 20 130-0462 OFFICE RENTAL 14000 14000 104500 940500 000 940500 459500 33 130-0530 BUILDING REPAIR 100 100 000 000 000 000 10000 100

TOTAL JUSTICE OF THE PEACE 2 14305 14305 104500 945460 000 945460 485040 34

001 - GENERAL FUND - JUSTICE OF THE PEACE 3 BUILDING

131-0303 SANITATION SUPPLIES 100 100 000 5189 000 5189 4811 48 131-0358 SAFETY EQUIPMENT o o 000 000 000 000 000 131-0418 HIRED SERVICES o o 000 000 000 000 000 131-0433 INSPECTION FEES 5 5 000 000 000 000 500 100 131-0530 BUILDING REPAIR o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 3 105 105 000 5189 000 5189 5311 51

001 - GENERAL FUND - SHOP BUILDING

132-0303 SANITATION SUPPLIES 250 250 000 000 000 000 25000 100 132-0358 SAFETY EQUIPMENT 726 726 000 000 000 000 72600 100 132-0418 HIRED SERVICES 180 180 000 16200 000 16200 1800 10 132-0433 INSPECTION FEES 50 50 000 4400 000 4400 600 12 132-0440 UTILITIES 12500 12500 51508 575348 000 575348 674652 54 132-0530 BUILDING REPAIR 5000 5000 000 481175 000 4811 75 18825 4

TOTAL SHOP BUILDING 18706 18706 51508 1077123 000 1077123 793477 42

001 - GENERAL FUND - BELL STREET BUILDING

133-0303 SANITATION SUPPLIES 2000 2000 3309 153962 20273 174235 25765 13 133-0358 SAFETY EQUIPMENT 500 500 000 8900 000 8900 41100 82 133-0418 HIRED SERVICES 540 540 000 15120 000 15120 38880 72 133-0433 INSPECTION FEES 15 15 000 2400 000 2400 -900 -60 133-0440 UTILITIES 27500 27500 528470 1940344 000 1940344 809656 29 133-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

Prepared by the Tom Green County Auditors Office Page 49 of 56

VOL 74~HE 485

h d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 3D 2002 Page 25

001 - GENERAL FUND - BELL STREET BUILDING Account_ bullbullbullbullbullbull __ bull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 133-0514 SPECIAL PROJECTS 6000 6000 000 000 000 000 600000 100 133-0530 BUILDING REPAIR 10000 10000 286342 869149 000 869149 130851 13

TOTAL BELL STREET BUILDING 46555 46555 818121 2989875 20273 3010148 1645352 35

001 - GENERAL FUND - NORTH BRANCH LIBRARY BUILDING

134-0303 SANITATION SUPPLIES 100 100 000 000 000 000 10000 100 134-0358 SAFETY EQUIPMENT 125 125 000 8900 000 8900 3600 29 134-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 134-0433 INSPECTION FEES 10 10 000 1200 000 1200 -200 -20 134-0440 UTILITIES 8000 8000 63038 450322 000 450322 349678 44 134-0514 SPECIAL PROJECTS o o 000 000 000 000 000 134-0530 BUILDING REPAIR 1200 1200 000 91931 000 91931 28069 23

TOTAL NORTH BRANCH LIBRARY BU 9567 9567 63038 564233 000 564233 392467 41

001 - GENERAL FUND - YEST BRANCH LIBRARY BUILDING

135-0303 SANITATION SUPPLIES 100 100 000 4547 000 4547 5453 55 135-0358 SAFETY EQUIPMENT 125 125 10815 10815 000 10815 1685 13 135-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 135-0433 INSPECTION FEES 5 5 000 400 000 400 100 20 135-0440 UTILITIES 9000 9000 108657 594666 000 594666 305334 34 135-0514 SPECIAL PROJECTS o o -1875600 -1875600 000 -1875600 1875600 135-0530 BUILDING REPAIR 3500 8500 3858 281120 475000 756120 93880 11

TOTAL YEST BRANCH LIBRARY BUI 12862 17862 -1752270 -972172 475000 -4971 72 2283372 128

001 - GENERAL FUND - BUILDING MAINTENANCE

136-0103 SALARYASSISTANTS o 21004 175034 1575306 000 1575306 525094 25 136-0105 SALARYEMPLOYEES 106710 85706 714216 6427944 000 6427944 2142656 25 136-0109 SALARYSUPERVISOR 38500 38500 320834 2887506 000 2887506 962494 25 136-0201 FICAMEDICARE 11108 11108 89700 806109 000 806109 304691 27 136-0202 GROUP HOSPITAL INSUR 25200 25200 201922 1846474 000 1846474 673526 27 136-0203 RETIREMENT 10960 10960 90636 824076 000 824076 271924 25 136-0301 OFFICE 1UPPLIES 400 400 000 43388 000 43388 -3388 -8 136-0335 AUTO REPAIR FUEL E 750 750 4565 94475 000 94475 -19475 -26 136-0337 GASOLINE 2000 2000 27862 118118 000 118118 81882 41 136-0339 GREASE ampOIL 80 80 866 4532 000 4532 3468 43 136-0340 ANTIFREEZE 40 40 000 1000 000 1000 3000 75 136-0341 TIRES amp TUBES 250 250 000 18155 000 18155 6845 27 136-0342 BATTERIES 130 130 000 000 000 000 13000 100 136-0343 EQUIPMENT PARTS amp RE 250 250 499 617 000 617 24383 98 136-0351 SHOP SUPPLIES 300 300 000 9546 000 9546 20454 68 136-0358 SAFETY EQUIPMENT 300 300 000 13822 000 13822 16178 54 136-0388 CELLULAR PHONEPAGER 2886 2886 14340 151955 68660 220615 67985 24

Prepared by the Tom Green County Auditors Office Page 50 of 56

VOl 7 4 ~AGE 486

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 26

001 - GENERAL FUND BUILDING MAINTENANCE Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 136-0391 UNIFORMS 3192 3192 12285 173423 000 173423 145777 46 136-0428 TRAVEL ampTRAINING 1000 1000 000 40000 000 40000 60000 60 136middot0464 COMMUNICATIONS EQUIP 0 0 000 000 000 000 000

136-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000

136-0475 EQUIPMENT 600 600 000 57700 000 57700 2300 4 136middot0514 SPECIAL PROJECTS 0 0 middot4765350 -4765350 000 -4765350 4765350

136middot0571 AUTOMOBILES 0 0 000 000 000 000 000

136-0572 HAND TOOLS ampEQUIPME 2000 2000 5900 201820 000 201820 -1820 -1 ------~---- ----------- ---------~~-- ------------- - --__--- -------------- -- _shy

TOTAL BUILDING MAINTENANCE 206656 206656 -3106691 10530616 68660 10599276 10066324 49

001 - GENERAL FUND - TAX ASSESSOR DRIVE_UP BOOTH

137-0530 BUILDING REPAIR 1000 1000 000 12922 000 12922 87078 87 __ ------- -------------- -------------- -------------- ---------- _- _ _---------- --shy--------~--

TOTAL TAX ASSESSOR DRIVE_UP B 1000 1000 000 12922 000 12922 87078 87

001 GENERAL FUND - HOUSEKEEPING DEPARTMENT

138-0105 SALARYEMPLOYEES 104340 104340 762756 6866905 000 6866905 3567095 34 138-0108 SALARYPARTTIME 35625 35625 232470 2003318 000 2003318 1559182 44 138-0109 SALARYSUPERVISOR 20475 20475 170622 1533497 000 1533497 514003 25 138-0201 FICAMEDICARE 12346 12346 86742 771482 000 771482 463118 38 138-0202 GROUP HOSPITAL INSUR 28800 28800 201922 1840674 000 1840674 1039326 36 138-0203 RETIREMENT 12181 12181 87769 788321 000 788321 429779 35 138-0301 OFFICE SUPPLIES 350 350 000 31055 000 31055 3945 11 138-0343 EQUIPMENT PARTS ampRE 500 500 13682 13682 000 13682 36318 73 138-0351 SHOP SUPPLIES 400 400 000 26270 000 26270 13730 34 138-0388 CELLULAR PHONEPAGER 624 624 2600 49800 000 49800 12600 20 138-0391 UNIFORMS 2800 2800 20105 152251 000 152251 127749 46 138-0427 AUTO ALLOWANCE 950 950 5940 53460 000 53460 41540 44 138-0428 TRAVEL ampTRAINING 300 300 000 1500 000 1500 28500 95 138-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000

138-0475 EQUIPMENT 2450 2450 000 190660 55400 246060 -1060 -0 138-0572 HAND TOOLS ampEQUIPME 250

-_ _ 250

----------shy shy -

000

000 ----------_

000 _ __ _w ___ ~~ __ _________ 000

_ 25000 100

TOTAL HOUSEKEEPING DEPARTMENT 222391 222391 1584608 14322875 55400 14378275 7860825 35

001 bull GENERAL FUND - COURT STREET ANNEX

139-0303 SANITATION SUPPLIES 1500 1500 8019 90484 11470 101954 48046 32 139-0358 SAFETY EQUIPMENT 240 240 000 000 000 000 24000 100 139-0418 HIRED SERVICES 6874 6874 77446 5171 74 487086 1004260 -316860 -46 139-0433 INSPECTION FEES 944 944 000 18800 000 18800 75600 80 139-0440 UTILITIES 56000 56000 50819 3936016 000 3936016 1663984 30 139-0514 SPECIAL PROJECTS 2500 2500 000 000 000 000 250000 100 139-0530 BUILDING REPAIR 17500 17500 275640 852965 6300 859265 890735 51

Prepared by the Tom Green County Auditors Office Page 51 of 56

VOL 14 PAGE 487

t t

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 27

001 - GENERAL FUND - COURT STREET ANNEX Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm

TOTAL COURT STREET ANNEX 85558 85558 411924 5415439 504856 5920295 2635505 31

001 GENERAL FUND - COURTHOUSE BUILDING

140-0303 SANITATION SUPPLIES 5000 5000 23908 284924 48315 333239 166761 33 140-0352 YARD SUPPLIES 1750 1750 000 4825 000 4825 1701 75 97 140-0358 SAFETY EQUIPMENT 500 500 000 5700 000 5700 44300 89 140-0418 HIRED SERVICES 9488 9488 81051 652233 562565 1214798 -265998 -28 140-0433 INSPECTION FEES 1325 1325 000 15200 000 15200 117300 89 140-0440 UTILITIES 78000 78000 109279 4315789 000 4315789 3484211 45 140-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 140-0514 SPECIAL PROJECTS 7500 7500 000 000 000 000 750000 100 140-0530 BUILDING REPAIR 25000 20000 246955 878379 44460 922839 1077161 54

TOTAL COURTHOUSE BUILDING 128563 123563 461193 6157050 655340 6812390 5543910 45

001 - GENERAL FUND - EDD B KEYES BUILDING

141-0303 SANITATION SUPPLIES 5000 5000 22011 313523 40106 353629 146371 29 141-0358 SAFETY EQUIPMENT 300 300 000 23496 000 23496 6504 22 141-0418 HIRED SERVICES 10332 10332 104091 746459 720714 1467173 -433973 -42 141-0433 INSPECTION FEES 1478 1478 000 28600 000 28600 119200 81 141-0440 UTILITIES 107500 107500 23078 5392544 000 5392544 5357456 50 141-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 141-0475 EQUIPMENT o o 000 000 000 000 000 141-0514 SPECIAL PROJECTS o o 000 490 000 490 -490 141-0530 BUILDING REPAIR 25000 25000 121156 1294220 99491 1393711 110628944

TOTAL EDD B KEYES BUILDING 149610 149610 270336 7799332 860311 8659643 6301357 42

001 - GENERAL FUND - JAIL BUILDING

142-0327 KITCHEN REPAIRS 1000 1000 8821 215130 30295 245425 -145425 145 142-0383 GENERATOR FUEL 500 500 16056 16056 000 16056 33944 68 142-0418 HIRED SERVICES 18184 18184 149387 970883 518017 1488900 329500 18 142-0433 INSPECTION FEES 905 905 000 44300 5000 49300 41200 46 142-0440 UTILITIES 230000 230000 1289184 16952599 000 16952599 6047401 26 142-0465 SURVEILLANCE SYSTEM 25800 25800 000 227314 44400 271714 2308286 89 142-0530 BUILDING REPAIR 38400 38400 604278 2153667 406539 2560206 1279794 33 142-0576 LAUNDRY EQUIPMENT 1000 1000 2652 3260 000 3260 96740 97

TOTAL JAIL BUILDING 315789 315789 2070378 20583209 1004251 21587460 9991440 32

001 - GENERAL FUND - SHERIFF BUILDING

143-0303 SANITATION SUPPLIES 2000 2000 000 53003 000 53003 146997 73

Prepared by the Tom Green County Auditors Office Page 52 of 56

VOL 74 PAGE 488

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 28

001 GENERAL FUND - SHERIFF BUILDING Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 143-0352 YARD SUPPLIES 250 250 000 000 000 000 25000 100 143-0358 SAFETY EQUIPMENT 300 300 000 000 000 000 30000 100 143-0383 GENERATOR FUEL 150 150 10534 21744 000 21744 -6744 -45 143-0418 HIRED SERVICES 264 264 000 23760 000 23760 2640 10 143middot0433 INSPECTION FEES 20 20 000 2000 000 2000 000 a 143-0440 UTILITIES 34000 34000 281726 1771842 000 1771842 1628158 48 143-0514 SPECIAL PROJECTS o o 000 000 000 000 000 143-0530 BUILDING REPAIR 10000 10000 7070 909574 12394 921968 78032 8

TOTAL SHERIFF BUILDING 46984 46984 299330 2781923 12394 2794317 1904083 41

001 GENERAL FUND - JUVENILE DETENTION BUILDING

144middot0303 SANITATION SUPPLIES 2000 2000 000 79602 200 79802 120198 60 144-0327 KITCHEN REPAIRS 1000 1000 000 000 000 000 100000 100 144-0352 YARD SUPPLIES 100 100 000 10000 000 10000 000 0 144middot0358 SAFETY EQUIPMENT 240 240 000 000 000 000 24000 100 144-0418 HIRED SERVICES 1660 1660 24000 138200 17000 155200 10800 7 144-0433 INSPECTION FEES 1184 1184 7500 21000 000 21000 97400 82 144-0440 UTILITIES 37500 37500 61176 2243109 5245 2248354 1501646 40 144-0530 BUILDING REPAIR 9000 9000 2377 84 806097 70000 876097 23903 3 144-0576 LAUNDRY EQUIPMENT 750 750 3207 4505 000 4505 70495 94

TOTAL JUVENILE DETENTION BUlL 53434 53434 333667 3302513 92445 3394958 1948442 36

001 - GENERAL FUND - TURNER BUILDING

145-0303 SANITATION SUPPLIES 100 100 000 000 000 000 10000 100 145-0418 HIRED SERVICES 180 180 000 59200 000 59200 -41200 229 145-0433 INSPECTION FEES 50 50 000 5000 000 5000 000 a 145-0440 UTILITIES 7000 7000 3202 308256 000 308256 391744 56 145-0514 SPECIAL PROJECTS 500 500 000 000 000 000 50000 100 145-0530 BUILDING REPAIR 2500 2500 000 3656 000 3656 246344 99

TOTAL TURNER BUILDING 10330 10330 3202 376112 000 376112 656888 64

001 - GENERAL FUND - WEBB BUILDING

146-0303 SANITATION SUPPLIES 200 200 000 1880 000 1880 18120 91 146-0358 SAFETY EQUIPMENT 100 100 000 000 000 000 10000 100 146-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 146-0433 INSPECTION FEES 10 10 000 800 000 800 200 20 146-0440 UTILITIES 2000 6000 66558 473824 000 473824 26176 21 146-0530 BUILDING REPAIR 500 500 31841 31841 5000 36841 13159 26

TOTAL WEBB BUILDING 2942 6942 98399 520225 5000 525225 168975 24

Prepared by the Tom Green County Auditors Office Page 53 of 56

b

VOL

= lit

489

III

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 29

001 - GENERAL FUND CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEne Balance Rm 192middot0601 RESERVES 320000 365316 000 000 000 000 36531610 100

TOTAL CONTINGENCY 320000 365316 000 000 000 000 36531610 100

001 - GENERAL FUND - MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT o o 313038 609125 000 609125 -609125

TOTAL MISCELLANEOUS o o 313038 609125 000 609125 -609125

TOTAL GENERAL FUND 20467888 20561606 150260757 1490384513 17017034 1507401547 548759065 27

Prepared by the Tom Green County Auditors Office Page 54 of 56

VOL 74 PAGE 490

----- -------------

~--------------------------------------------------------------~

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

ROAD amp BRIDGE PRECINCT 1 amp3 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 30

005 - ROAD amp BRIDGE PRECINCT 1 amp3 - CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 192-0601 RESERVES 363000 361910 000 000 000 000 36191000 100

TOTAL CONTINGENCY 363000 361910 000 000 0_00 000 36191000 100

005 ROAD amp BRIDGE PRECINCT 1 amp 3 - ROAD amp BRIDGE PRECINCT 1 amp 3

198-0105 SALARYEMPLOYEES 58209 58209 572160 4266351 000 4266351 1554549 27 198-0109 SALARYSUPERVISOR 31922 26224 218530 1966770 000 1966770 655630 25 198-0117 SALARYROAD SUPERINT 0 31922 266018 2394162 000 2394162 798038 25 198-0123 SALARYSHARED EMPLOY 296902 270678 1814698 16267349 000 16267349 10800451 40 198-0201 FICAMEDICARE 29608 29608 212164 1884144 000 1884144 1076656 36 198-0202 GROUP HOSPITAL INSUR 72000 72000 435869 4696667 000 4696667 2503333 35 198-0203 RETIREMENT 29211 29211 209256 1871902 000 1871902 1049198 36 198-0204 WORKERS COMPENSATION 9381 9381 000 000 000 000 938100 100 198-0205 UNEMPLOYMENT INSURAN 751 751 000 41533 000 41533 33567 45 198-0301 OFFICE SUPPLIES 0 0 000 20613 000 20613 -20613 198-0337 GASOLINE 24000 24000 63446 1550080 000 1550080 849920 35 198-0338 DIESEL FUEL 31000 31000 468554 1900463 000 1900463 1199537 39 198-0339 GREASE amp OIL 3500 3500 8229 195780 000 195780 154220 44 198-0340 ANTIFREEZE 150 150 1000 14225 000 14225 775 5 198-0341 TIRES ampTUBES 16000 16000 6788 318056 000 318056 1281944 80 198-0343 EQUIPMENT PARTS amp RE 60000 60000 352957 4742402 000 4742402 1257598 21 198-0356 MAINT amp PAVINGPRCT 240000 240000 4007536 13475841 2616455 16092296 7907704 33 198-0357 MAINT amp PAVINGPRCT 0 0 000 000 000 000 000 198-0379 RIGHT OF WAY ACQUISI 0 0 000 000 000 000 000 198-0388 CELLULAR PHONEPAGER 4000 4000 34677 293302 000 293302 106698 27 198-0391 UNIFORMS 6000 6000 23510 308493 000 308493 291507 49 198-0440 UTILITIES 2500 2500 20382 179149 000 179149 70851 28 198-0460 EQUIPMENT RENTALS 3000 3000 000 310550 000 310550 -10550 -4 198-0464 COMMUNICATIONS EQUIP 0 0 000 000 000 000 000 198-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 198-0475 EQUIPMENT 1000 1000 59999 59999 000 59999 40001 40 198middot0514 SPECIAL PROJECTS 60000 60000 000 000 4450000 4450000 1550000 26 198-0571 AUTOMOBILES 27000 27000 000 1955600 000 1955600 7444_00 28 198-0573 ROAD EQUIPMENT 180000 180000 000 7502447 000 7502447 10497553 58 198-0578 MEDICAL TESTINGDRUG 1000 1000 000 64000 000 64000 36000 36 198-0675 PROFESSIONAL FEES 0 1090 000 109000 000 109000 000 0

-~------ _ ----_- -- -------- - - -- ---- - ------- -~ TOTAL ROAD amp BRIDGE PRECINCT 1187134 1188224 8775773 66388878 7066455 73455333 45367067 38

005 - ROAD amp BRIDGE PRECINCT amp3 - MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT 0 0 000 15773 000 15773 -15773 -_ - - - _ _ _----- -----_ _---shy ---------- -------------- ---------- shy

TOTAL MISCELLANEOUS 0 0 000 15773 000 15773 -15773 ------ ----- ~ _---- --_ - --shy

TOTAL ROAD amp BRIDGE PRECINCT 1550134 1550134 8775773 66404651 7066455 73471106 81542294 53

Prepared by the Tom Green County Auditors Office Page 55 of 56

491VOL

t gt d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154700 02 JUL 2002 Statement of Expendituresmiddot Budget vs Actual

ROAD ampBRIDGE PRECINCT 2 amp4 The Software Group Inc for the Month of June and the 9 Months Ending June 30 2002 Page 31

006 ROAD ampBRIDGE PRECINCT 2 amp4 - CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 192-0601 RESERVES 275000 275000 000 000 000 000 27500000 100

____ _w_ lt0 ______----_ - ----- -----_ TOTAL CONTINGENCY 275000 275000 000 000 000 000 27500000 100

006 - ROAD ampBRIDGE PRECINCT 2 amp4 - ROAD ampBRIDGE PRECINCT 2 amp4

199-0105 SALARYEMPLOYEES 58209 58209 -247397 4266352 000 4266352 1554548 27 199-0109 SALARYSUPERVISOR 35251 28922 241014 2169126 000 2169126 723074 25 199-0117 SALARYROAD SUPERINT 0 35251 293754 2643786 000 2643786 881314 25 199-0124 SALARYSHARED EMPLOY 306380 277458 2453061 17108840 000 17108840 10636960 38 199-0201 FICAMEDICARE 30588 30588 200422 1978843 000 1978843 1079957 35 199-0202 GROUP HOSPITAL INSUR 72000 72000 377925 4280244 000 4280244 2919756 41 199-0203 RETIREMENT 30178 30178 199636 1984575 000 1984575 1033225 34 199-0204 WORKERS COMPENSATION 11383 11383 000 000 000 000 1138300 100 199-0205 UNEMPLOYMENT INSURAN 912 912 000 44242 000 44242 46958 51 199-0301 OFFICE SUPPLIES 50 50 000 000 000 000 5000 100 199-0337 GASOLINE 25000 25000 50435 1533982 000 1533982 966018 39 199-0338 DIESEL FUEL 50000 50000 297191 1899931 000 1899931 3100069 62 199-0339 GREASE ampOIL 4000 4000 30530 202175 000 202175 197825 49 199-0340 ANTIFREEZE 475 475 2500 14950 000 14950 32550 69 199-0341 TIRES ampTUBES 14000 14000 18587 367630 44114 411744 988256 71 199-0342 BATTERIES 0 0 000 000 000 000 000 199-0343 EQUIPMENT PARTS ampRE 50000 50000 784548 4089297 50081 4139378 860622 17 199-0357 MAINT ampPAVINGPRCT 252000 252000 3421931 11237634 1087565 12325199 12874801 51 199-0388 CELLULAR PHONEPAGER 5000 5000 34202 300413 000 300413 199587 40 199-0391 UNIFORMS 6000 6000 22094 308632 000 308632 291368 49 199-0420 TELEPHONE 0 0 000 2653 000 2653 -2653 199-0428 TRAVEL ampTRAINING 50 50 000 1500 000 1500 3500 70 199-0440 UTILITIES 15000 15000 10459 90350 000 90350 1409650 94 199-0460 EQUIPMENT RENTALS 2500 2500 10715 187115 000 1871 15 62885 25 199-0464 COMMUNICATIONS EQUIP a a 000 000 000 000 000 199-0470 CAPITALIZED EQUIPMEN 5000 5000 000 000 000 000 500000 100 199-0571 AUTOMOBILES 50000 50000 000 1955600 2103400 4059000 941000 19 199-0573 ROAD EQUIPMENT 180000 180000 000 000 000 000 18000000 100 199-0578 MEDICAL TESTINGDRUG 1000 1000 000 69000 000 69000 31000 31 199-0593 LATERAL ROAD PAVING 0 0 000 000 000 000 000 199-0675 PROFESSIONAL FEES 0 0 000 000 000 000 000

----------shy -------~~ _ _-----shy ---_ shy ---_ _shyTOTAL ROAD ampBRIDGE PRECINCT 1204976 1204976 8201607 56736870 3285160 60022030 60475570 50

006 - ROAD ampBRIDGE PRECINCT 2 amp4 MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT a 0 000 -001 000 -001 001

----------- ------------ --- - ---- -shyTOTAL MISCELLANEOUS 0 0 000 -001 000 -001 001

-------_ _- -- ---- --- - - --_ ----- -- --__ _shy~

TOTAL ROAD ampBRIDGE PRECINCT 1479976 1479976 8201607 56736869 3285160 60022029 87975571 59 ------ --- ---- -_ ---- -_ ------- _---- ---- ----- _--- --~----~

TOTAL FOR REPORTED FUNDS 23497998 23591716 167238137 1613526033 27368649 1640894682 718276930 30

Prepared by the Tom Green County Auditors Office Page 56 of 56

VOL I 4PAGE 492

CONTRACT BETWEEN GRANTEE AND THIRD PARTY

1 This contract is by and between Tom Green County Representing the San Angelo Area Community Network (GRANTEE) and ClickFind Inc (SERVICE PROVIDER) a Texas corporation and in aid of TIFB Grant number OE-2001shyCN2C-5605 titled Tom Green Count Library It is understood by all parties that payment obligations created by this contract are conditioned upon the availability of State or Federal funds appropriated or allocated for the payment of such obligations If such funds are not obtained this Contract is immediately terminated without further action by either party The term of this contract shall commence on July 92002 and shall end on April 15 2003 unless extended or terminated as otherwise provided for in this contract

2 The GRANTEE is responsible for closely monitoring the SERVICE PROVIDER and the exercise of reasonable care to enforce all terms and conditions of the grant SERVICE PROVIDER agrees to fully cooperate in the monitoring process

3 Requirements of the State of Texas Uniform Grant Management Standards (UGMS) promulgated pursuant to Section 783 of the Government Code are adopted by reference as part of this contract including the contract provision as in Section 36 Common Rule of OMB of the above standards

The Grantee Shall Keep all project records

NOTE Records shall be preserved for three (3) years from the date of acceptance of the final contract closeout and until any outstanding litigation audit or claim has been resolved Records are subject to inspection by TIFB or any state or federal agency authorized to inspect same

4 The SERVICE PROVIDER will furnish the following

SEE ATTACHMENT A

5 Payment for the above (not to exceed 100 of the total amount of the grant) will be made as follows

SEE ATTACHMENT B

6 Billing for the above will be provided in the same manner as it would be provided to institutional purchasers in the absence of a grant and shall consists of a brief statement of the service or other item provided and the basis for the billing rate

7 In the event of a default of the SERVICE PROVIDER the GRANTEE may cancel or suspend the contract and the SERVICE PROVIDER shall be entitled to recover for all services provided or materials delivered prior to the cancellation date (or unused materials may be returned) or shall repay any funds advanced for services not yet rendered

8 All licenses legal certifications or inspections required for the services facilities equipment or materials and all applicable state and federal laws and local

Party Contract Page 1 of 3TIFB

b bullbull lt

II bull

ordinances must be complied with by the SERVICE PROVIDER Failure to comply with the requirement shall be treated as default

9 GRANTEE shall provide written notice to SERVICE PROVIDER setting forth in detail any alleged default at least thirty (30) days prior to cancellation or suspension of this contract If at any time prior to expiration of the thirty (30) day period SERVICE PROVIDER cures or corrects the alleged default SERVICE PROVIDER shall not be default and GRANTEE shall not be entitled to cancel or suspend the contract Notice of alleged default andor notice of cancellation or suspension shall be made to SERVICE PROVIDER in writing by certified mail return receipt requested postage prepaid at the address set forth below or at any subsequent address of SERVICE PROVIDER as provided to GRANTEE in writing

10 This contract shall automatically terminate on the grant expiration date or any extension date thereof granted by TIFB All services billed hereunder must be rendered within the grant period GRANTEE shall notify SERVICE PROVIDER in writing of the grant expiration date or any extension date at least thirty (30) days prior to the grant or extension expiration date

11 Subject to the terms and conditions of this agreement SERVICE PROVIDER will furnish the following software license

SEE AITACHMENT C

12 Prior and Subsequent Contracts - This Agreement embodies the entire understanding between the parties with respect to the subject matter hereof and all prior Agreements relating thereto are hereby superseded

13 Acknowledgments - Each party acknowledges that in entering into this Agreement each party has not relied on anything done or said or on any presumption in fact or in law (1) with respect to this Agreement or to the duration termination or renewal of this Agreement or with respect to the relationship between the parties other than as expressly set forth in this Agreement or (2) that in any way tends to change or modify the terms or any of them of this Agreement or to prevent this Agreement becoming effective or (3) that in any way affects or relates to the subject matter hereof Each party also acknowledges that the terms and conditions of this Agreement and each of them are reasonable and fair and equitable

14 Indemnification - The parties to this Agreement shall have no liability to the other for any loss suffered which arises out of any action or inaction if in good faith it is determined that such course of conduct was in the best interests of the agreement and such course of conduct did not constitute negligence or misconduct

Party Contract Page 2 of 3TIFB

VOL 74PMiE 494

Other Instruments - The parties hereto covenant and agree that they will execute each such other and further instruments amendments and documents as are or may become reasonably necessary or convenient to effectuate and carry out the purposes of this Agreement All instruments amendments and documents must be presented in a manner agreed to via either facsimile email [with included reply to] or returned receipt US Postal Mail

ACCEPTED BY CLiCKFIND INC

amp~dSig ture --=-shy

Michael D Brown Jim B Ward President County Judge

112 W Beauregard 110 N Main Street

San Angelo Texas 76903 Bryan Texas 77803

9156596516 9798222828

S~ Angelo Area Community Network ---

TIFB Party Contract

VOL 14 PhllE 495

b t II bull

bull bull bull

ATTACHMENT A CLiCKFIND COMMUNITY PORTAL

ClickFind Inc is an e-commerce technology provider offering open-standards based portals to communities ClickFind is unique in that its software platform provides complete menu-driven eshycommerce and communications product integration by the community portal and its member organizations The result is a sustainable solution that brings together fragmented market participants into a collaborative community network

ClickFind Community Portal Functions

Community Portal E-commerce (Optional Revenue Portal Search Engine Sharing Modules)

Web Page Generator Catalog Organization Templates Auction

Communication Classified Ads Calendar Shopping Basket with Credit Contact Directory Card Purchase

u Web Email Discussion Forum Task List

What Clickfind Will Provide to the Grantee

Community Portal

ClickFind provides consumers with easy and efficient access to information and services Consumers can access information through the portals drill-down category tree or through an advanced search engine that searches across keywords categories or locations To support consumer demands for products and services member organizations can increase exposure by either registering their existing web sites or building new web sites that are categorized within the portals search engine Eqch registereel organization receives password-protected access to their fW-Rlication manager tbQLelllows members to easily manage multiple web sites content communications and e-COlJlmerce applications and specify how they integrate with affiliated wet sites Each is discussed below in more detail

Community Portal Search Engine The main consumer web site provides the ability to either Search the data warehouse or browse the drill-down menu for products services and information ClickFind promotes standard business processes and classifications by categorizing organizations using the North American Industrial Classification System (NAICS)

For each listing returned from the search engine the portal displays an address link with the appropriate description organization classification location and language Links to products services and cross-referenced sites are included

Web Page GenerCltor The web page generator enables portal members to create and maintain w~b pages online without programming or technical experience Online web page development includes administrative access to maintain the content graphics fonts colors backgrounds and overall site design Organization members can select from pre-configured templates designed for frequently asked questions about us contact us etc designed to complement their offering

VOL r4PhGE 496

bull bull

By categorizing the web site during the set up process the web site is automatically entered into the portal search engine Each site address is also submitted to other consumer portals to expand exposure

Organization Templates Standard community templates will be developed and deployed

Communication

ClickFind provides members with interactive tools to promote information sharing and increase communications among organization representatives activities and events discussions and email These components add the interactive communications that attract consumers to the web site These tools include the following

Calendar The calendar allows members to manage their schedules including personal business and organizations while providing the ability to share events with portal affiliates Outside of personal and business use communities can configure the calendar to promote community activities and events for a whole community andor membership

Contact Directory The contact directory provides members easy access to personal and business contacts Integrated with other communication tools the contact directory allows for direct access to email conferencing and user profiles Users have the ability to share their contact directory with other affiliates When communities and bLlsinesses implement this module on their web site it Qrovides the ability to search for and locate a Rartj~Jlar community member or business associate The contact directory includes name address phone fax email conferencing address photograph and notes fields When an individual member updates his personal contact information it automatically updates of all the contact directories of organizations with which he is affiliated The directory is searcllable by keyword

Web Email Web email provides a browser-based email aggregation account so portal members can send and receive email messages from any computer in the world connected to the Internet Email messages are stored within the ClickFind data warehouse so that email is always up to date Mobile professionals get easier access to email on the road and organizations can support unlimited accounts from a shared public access computer

Discussion Forum The discussion forum serves as the ideal medium to facilitate community discussions while building a searchable knowledge base of frequently asked questions (FAQ) The forum can function as an open environment for user-defined topics and discussions or it can be configured with pre-selected questions and answers (QampA) that promote topics focused on specific issues Both the open discussion forum and the QampA configuration promote dynamic content that generates repeat traffic to the members web site

Discussions can be searched by keyword authoL or date Administrative features include the ability to assign representatives to moderate groups through password-protected access Discussion forums can also be configured as private for secure discussions among selected members or affiliates

Task List The task list provides members with the ability to organize prioritize and track individual tasks and network requests generated through ClickFinds communications and Eshycommerce applications Members can assign tasks to themselves or their affiliates By monitoring the status of the tasks members are able to track the completion of assigned tasks The ability to attach documents to a task allows members to add a more detailed description of the assigned task or to route documents for editing or approval The multi-faceted functions of the task list help members coordinate and assign activities throughout their community

VOl ( 4PhllE 497

b II t

--

Training

Clickfind will provide two days of seminars in the use of the ClickFind as These seminars will include instruction for government school and other local organizations on use of the portal In addition we will provide one day of e-commerce training for the business community on use of the Portal

We will provide up to three days of training in Bryan Texas for webmasters in the use and integration of the ClickFind as into the community web site We will provide on-call support during business hours for the management of the community web site

Hosting Services

ClickFind will host the software application for the entire contract period The data center provides co-location hosting services with a DS3 connection through an Internet access alliance with a tier 1 provider All application servers are protected by industry standard firewall configured for network intrusion detection

The community network utilizes a level 3-Tier architecture that separates all tiers of web traffic discretely (web vs application vs file vs database)

Other Services and Deliverables

1 The ClickFind deliverable will meet the San Angelo requirements in RFP No 02-006 as outlined in the ClickFind RFP response

2 Bilingual Spanish support for menus and selected templates will be available in Q12003 3 Each member will be have 2 MB of disk storage with an option to buy additional storage of up

to 80MB for $30 per year r~evenue margin (after gross expenses have been deducted) to be split equally between the parties San Angelo Community Network will have to option to waive this fee for up to 100 accounts ClickFind will have the option to change pricing with 90 day written notice

4 Total disk space allocated to the San Angelo Community Network will be 36GB maximum 5 Data Center server and bandwidth management will follow generally accepted ASP best

practices with regard to system availability and security These practices will be formalized into SOPs specifically for the San Angelo Community Network

6 ClickFind agrees to meet on a scheduled basis with The San Angelo Community Network to identify and prioritize network performance and functionality

7 Bandwidth will be a shared resource but not metered up to a maximum 3-megabit connection to the Internet

VOl 74p~l1E 498

ATTACHMENT B PAYMENT SCHEDULE

For this development project GRANTEE assuming material compliance with this schedule and requirements defined herein will pay to ClickFind a fee of $164200 payable according to the following schedule This fee includes payment for

1 The community portal software as described in ATIACHMENT A 2 Licensing for community portal software as described in ATTACHMENT

Cand 3 Data center support hosting and maintenance for the community portal for

one year commencing at date of contract signing

Payment Schedule

Activity Cost ($) Due Date Due at

Initial Setup (1 year period) $119400 Contract Signing

Basic Community Application (portal and communication tools) Inel ClickFind OS License fee Inc Email aggregation account (Email account service optional) Incl Initial Web Design Incl Software Maintenance Inel Support In community Seminars and other support Incl Supervision and Support of Local Web Master Inel Due at

Contract Hosting amp Bandwidth $11600 Signing

Year 2

Hosting $8000 Bandwidth

Due on or Total Year 2 before April

152003

Year 3

Hosting $8000 Bandwidth

Due on or Total Year 3 before April

152004

E-government modules (Initial Budget Estimate final fee dependent Due upon on approved project plan) $10000 approval of

Project Plan

VOL 74p~[E 499

d

ATTACHMENT C SOFTWARE LICENSE AGREEMENT

This SOFTWARE LICENSE AGREEMENT (AGREEMENT) is made and entered into as of July 92002 (the EFFECTIVE DATE) by and between ClickFind Inc (CLICKFINDH) and Tom Green County representing the San Angelo Area Community Network (GRANTEE) and describes the terms and conditions pursuant to which ClickFind shall license to GRANTEE certain Software (as defined below)

In consideration of the mutual promises and upon the terms and conditions set forth below the parties agree as follows

1 DEFINITIONS

A Software means ClickFinds ClickOStrade software in executable form and any and all Updates to such software which are provided pursuant to this Agreement or otherwise provided to GRANTEE by ClickFind

B Documentation means any instruction manuals or materials supplied by ClickFind including without limitation on-line instruction and help files regarding the use of the software

C Community Portal Market means the local community portal marketplace which includes but is not limited to government association education business and non-profit organizations of GRANTEE

D Alternative Market means any vertical marketplace other than the Community Portal Market

E Update means a release or version of the Software containing functional enhancements extensions error corrections or fixes and any Documentation thereto

2 GRANT OF RIGHTS

21 License Grant

211 Subject to the terms and conditions of this Agreement ClickFind hereby grants to GRANTEE a non-exclusive perpetual irrevocable nontransferable (except in accordance with Section 91) right to use the Software and Documentation in the Community Portal Market ClickFind retains all rights in Alternative Market

22 Trademarks Tilis Agreement constitutes reciprocal written permission to use the parties tradenames and trademarks in oral promotional presentations such as sales presentations or tradeshow presentations All representations to customers about the other partys products and services must be consistent with information published by that party CLiCKFIND owns and retains all right title and interest in the Software and Documentation and all related materials This Agreement does not transfer any ownership rights in or to the Software Documentation and related materials to GRANTEE or any third party GRANTEE agrees not to attempt or allow anyone else to attempt to modify reverse engineer or decompile the Software or create derivative works based on the Software GRANTEE will not distribute or allow anyone else to use the Software or Documentation other than its authorized employees agents or contractors GRANTEE will not sell

-1- ClickFind Software License Agreement

VOl 7 4 PhGE 500

the Software or Documentation to any person or entity or allow anyone under its control to infringe upon CLiCKFINDs intellectual property rights

23 Notices and Legends GRANTEE will ensure that all copies of the Documentation copied or reproduced by GRANTEE will incorporate copyright notices in the same manner that ClickFind incorporates such notices in the Software

3 FEES

31 License Fee In consideration for the rights granted hereunder GRANTEE has agreed to pay the License Fee specified in the contract between GRANTEE and ClickFind

32 Taxes GRANTEE shall be responsible for all sales use and any other similar taxes imposed by any federal state or local governmental entity on the transactions contemplated by this Agreement excluding taxes based upon ClickFinds net income When Click Find has the legal obligation to payor collect such taxes the appropriate amount shall be invoiced to and promptly paid by GRANTEE unless GRANTEE provides ClickFind prior to the time ClickFind has paid such taxes with a valid tax exemption certificate authorized by the appropriate taxing authority

4 SUPPORT AND MAINTENANCE

41 Updates For so long as this Agreement is in effect ClickFind shalJ provide GRANTEE with each update release or version of the Software released by ClickFind at no further cost or charge to GRANTEE ClickFind shall provide to GRANTEE any Update and related Documentation within ten (30) days of ClickFinds release of such Update

5 WARRANTY

51 Warranty ClickFind warrants that for a period of one (1) year after the delivery of any Software that the Software will perform in substantial conformity with ClickFinds then-current specifications and Documentation for such Software If during the warranty period the Software fails to perform as warranted Click Find shall correct or replace any non-conforming Software at Click Finds sole option

52 Disclaimers EXCEPT AS EXPRESSLY PROVIDED HEREIN CLiCKFIND MAKES NO WARRANTIES WHETHER ORAL OR WRITIEN EXPRESS IMPLIED OR STATUTORY REGARDING OR RELATING TO WITHOUT LIMITATION THE SOFTWARE OR THE DOCUMENTATION CLiCKFIND SPECIFICALLY DISCLAIMS ALL IMPLIED WARRANTIES OF MERCHANTABILITY AND FITNESS FOR A PARTICULAR PURPOSE WITH RESPECT TO THE SOFTWARE AND DOCUMENTATION CLiCKFIND MAKES NO WARRANTY THAT THE SOFTWARE IS COMPATABILE WITH ALL EQUIPMENT ANDOR SOFTWARE CONFIGURATIONS

6 LIMITATION OF LIABILITY

IN NO EVENT SHALL EITHER PARTY HAVE ANY LIABILITY TO THE OTHER PARTY FOR ANY LOSS OF PROFITS REVENUES LOSS OF USE BUSINESS INTERRUPTION LOSS OF DATA COST OF COVER OR ACTUAL INDIRECT SPECIAL INCIDENTAL OR CONSEQUENTIAL DAMAGES OF ANY KIND IN CONNECTION WITH OR ARISING OUT OF THE FURNISHING OR USE OF THE SOFTWARE WHETHER ALLEGED AS A BREACH OF

-2- ClickFind Software License Agreement

VOL

- c

AU laquo

CONTRACT WARRANTY OR TORTIOUS CONDUCT INCLUDING NEGLIGENCE EVEN IF THE OTHER PARTY HAS BEEN ADVISED OF THE POSSIBILITY OF SUCH DAMAGES

61 Remedies In the event of any breach of contract or warranty GRANTEEs exclusive remedy will be for CLiCKFIND to repair or replace the defective Software If CLiCKFIND is unable or unwilling to replace the Software within thirty (30) days after notification of a defect GRANTEEs sole remedy is to terminate this Agreement and obtain a refund from CLiCKFIND for any unused prorata portion of any license or other fees paid pursuant to this Agreement

62 Injunctive Relief GRANTEE agrees that if it commits a breach of any of the provisions of this Agreement CLiCKFIND shall have the right to enforce this Agreement in any court having equity jurisdiction and GRANTEE acknowledges and agrees that any such breach of this Agreement by GRANTEE will cause irreparable injury to CLiCKFIND and that money damages will not provide an adequate remedy to CLiCKFIND

63 GRANTEE further agrees that the rights and remedies enumerated in paragraph 62 shall be independent of and in addition to and not in lieu of any other rights and remedies available to CLiCKFIND at law or in equity

7 CONFIDENTIALITY

71 Confidential Information Each party acknowledges that by reason of this Agreement Confidential Information will or may be disclosed to the other party Confidential Information shall mean any information disclosed by either party (the Disclosing Party) to the other party (the Receiving Party) in connection with this agreement which is identified in writing as Confidential or Proprietary within thirty (30) days of such disclosure

72 Obligation The Receiving Party shall treat as confidential all Confidential Information received from the Disclosing Party shall not use such Confidential Information except as expressly permitted under this Agreement and shall not disclose such Confidential Information to any third party without the Disclosing Partys prior written consent The Receiving Party shall use the same measures to protect the Confidential Information that it takes with its own confidential information but in no event less than reasonable measures to prevent the disclosure and unauthorized use of Confidential Information

73 Exceptions The foregoing restrictions shall not apply to information that (i) is known to the receiving party at the time of disclosure to the receiving party (ii) has become publicly known through no wrongful act of the receiving party (iii) has been rightfully received from a third party authorized to make such disclosure without restriction (iv) has been independently developed by the receiving party or (v) has been approved for release by written authorization of the disclosing party

74 Survival After Termination The provisions of this Section shall survive the termination of this Agreement for any reason

8 TERM AND TERMINATION

81 Term This Agreement shall take effect on the Effective Date and will remain in force without termination

-3- Click Find Software License Agreement

VOL 74PME 502

d

82 Survival of Terms The provisions of Sections 1 (Definitions) 5 (Warranty and Disclaimer) 6 (Limitation of Liability) 7 (Confidentiality) 8 (Term and Termination) and 9 (Miscellaneous) shall survive the termination of this Agreement for any reason

9 MISCELLANEOUS

91 Assignment Neither party shall assign sublicense or transfer this Agreement without the prior written consent of the other party and any attempt to transfer sublicense assign or actual assignment of this Agreement without such prior written consent shall be null and void Subject to the foregoing any assignment permitted hereunder shall be subject to the written consent of the assignee to all the terms and provisions of this Agreement NotWithstanding the foregoing however either party may assign this Agreement and any rights thereto in the event of merger acquisition or similar event without consent of the other party In the event of assignment this Agreement will bind and inure to the benefit of the parties their respective successors and permitted assigns

92 Waiver and Amendment No modification amendment or waiver of any provision of this Agreement shall be effective unless in writing and signed by both parties No failure or delay by either party in exercising any right power or remedy under this Agreement except as specifically provided herein shall operate as a waiver of any such right power or remedy and will not in any way affect the validity of the whole or any part of this Agreement or prejudice such partys right to take subsequent action

93 90verninq Law This Agreement shall be governed by and construed under the laws of the State of Texas USA and the federal law of the United States of America without regard to conflict of law principles IT IS FURTHER AGREED AND UNDERSTOOD THAT THIS AGREEMENT SHALL BE ENFORCED IN BRAZOS COUNTY TEXAS

94 Arbitration Any controversy or claim ariSing from this Agreement shall be submitted and settled through arbitration by the American Arbitration Association (AAA) and in accordance with the rules and regulations of AAA The arbitration hearings shall be held in the State of Texas The party requesting arbitration must give the other party at least seven (7) business days written notice The parties agree to appoint an arbitrator who is knowledgeable and familiar with the clinical research and software industries and require the award to be accompanied by findings of fact and a statement of reasons for the decision The arbitrator shall have the authority to permit discovery but shall have no power or authority to add to or detract from this Agreement If the parties cannot agree upon an arbitrator within ten (10) days after demand AAA shall select the arbitrator All costs and expenses including attorneys fees of the parties incurred in any dispute that is determined andor settled by arbitration pursuant to this Section shall be borne by the party determined by the arbitrator to be liable for the dispute However if complete liability is not assessed against anyone party the parties shall share the total costs incurred in proportion to their respective amounts of liability as determined by the arbitrator Except where clearly prevented by the area of dispute both parties agree to continue performing their respective obligations under this Agreement while the dispute is being resolved Any award rendered shall be final binding and conclusive upon the parties and their respective successors and assigns A judgment based on the arbitration award may be entered in any court having jurisdiction thereof Tile parties expressly stipulate that all litigation arising under this Agreement which is not subject to this Section shall be brought exclusively in the courts located in the State of Texas and controlled by Texas substantive law Notwithstanding the above either party may apply to a court of competent jurisdiction for injunctive or equitable relief

-4- ClickFind Software License Agreement

VOL 74PAGE 503

bull bull rl

II

95 Notices To be effective all notices demands or consents required or permitted under this Agreement shall be in writing and delivered by (i) personal delivery (ii) United States first class certified mail or (iii) nationally recognized overnight courier (eg Federal Express UPS etc) in each case properly posted and fully prepaid as appropriate to the appropriate address set forth below Notice delivered as set forth above shall be deemed effective at the time of actual delivery in person one (1) business day after delivery to an overnight courier or three (3) business days after deposit for delivery by certified mail Either party may change its address for notice by notice to the other party given in accordance with this Section

96 Independent Contractors The parties are independent contractors Neither party shall be deemed to be an employee agent partner joint venture or legal representative of the other for any purpose and neither shall have the right power or authority to create any obligation or responsibility to any third party on behalf of the other

97 Severability If any provision of this Agreement is held by a court of competent jurisdiction to be contrary to law such provision shall be changed and interpreted so as to best accomplish the objectives of the original provision to the fullest extent allowed by law and the remaining provisions of this Agreement shall remain in full force and effect

98 Force Majeure Neither party will incur any liability to the other party on account of any loss or damage resulting from any delay or failure to perform all or any part of its obligations under this Agreement if such delay or failure is caused in whole or part by events occurrences or causes beyond the control andor without negligence of the parties Such events occurrences or causes will include without limitation acts of God strikes lockouts riots acts of war earthquakes fire and explosions

99 Other Terms No terms provisions or conditions of any purchase order acknowledgment or other business form that either party may use in connection with the acquisition or licensing of the Software will have any effect on the rights duties or obligations of the parties under or otherwise modify this Agreement regardless of any failure of any party to object to such terms provisions or conditions

910 9onstruction Tilis Agreement represents the wording selected by the Parties to define their agreement and no rule of strict construction shall apply against either Party Whenever the context reasonably permits the Singular shall include the plural the plural shall include the singular and the whole shall include any part thereof The paragraph and other headings in this Agreement are for the purpose of convenience of reference only and shall not affect the interpretation of this Agreement

911 Entire Agreement Except as expressly provided herein this Agreement and the counterpart Contract including all Exhibits and attachments constitute the final complete and exclusive agreement between the parties with respect to the subject matter hereof and supersede any prior or contemporaneous agreements communications proposals representations or understandings whether oral or written The GRANTEE and SERVICE PROVIDER agree and understand that this Agreement contains the entire agreement between the parties hereto Any oral representations or modifications made before or after the execution of this Agreement will be of no force and effect

912 Counterparts This Agreement may be executed in counterparts each of which so executed will be deemed to be an original and such counterparts together will constitute one and the same agreement

-5- ClickFind Software License Agreement

VOL 7 4 PAriE 504

913 IN WITNESS WHEREOF the parties hereto have duly executed this Agreement in one or more counterparts

ClickFind Inc Authorized Official

San Angelo Area Community Network CLiCKFIND INC

~~ Signature of Authorized Official

Michael D Brown

County Judge

112 W Beauregardmiddot

San Angelo Texas 76903

-6shy

tA~Signature shy

Jim B Ward President

110 N Main Street

Bryan Texas 77803

ClickFind Software License Agreement

VOL I 4PAl~E 505

b bull d

III

July 82002

Mike Brown County Judge Commissioners Court Tom Green County Courthouse San Angelo Texas 76903

Re Appointment of Board Member Tom Green County Library Board

Judge Brown

The Library Board recommends that Karen Eckhardt be appointed to fill the unexpired term of Susan Mertz who has resigned from the Library Board If appointed Ms Eckhardts term will expire on September 30 2002

Your consideration of this matter will be greatly appreciated

S)(1yan Polunsky Chairman T~h Green County Library Board

VOL 7 4 PAGE 506

Page 7: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,

AMENDMENT TWO

COOPERA TIVE AGREEMENT FOR IV-D PROGRAM BETWEEN

THE OFFICE OF THE ATTORNEY GENERAL OF THE STATE OF TEXAS

AND TOM GREEN COUNTY TEXAS

Contract No 00-03810A2

STATE OF TEXAS sect sect

COUNTY OF TRAVIS sect

1 PURPOSE

The Office ofthe Attorney General ofthe State ofTexas hereinafter referred to as (OAG) and Tom Green County hereinafter referred to as (County) do hereby agree to amend their original Contract as executed initially effective September 1 1999 (and as amended by Amendment One) to extend the period of the Contract

2 AMENDMENT OF THE CONTRACT PERIOD

Section 23 of the original Contract (CONTRACT PERIOD) as amended by Amendment One is amended to read as follows

This Contract shall commence on September 1 1999 and shall terminate on August 31 2003 unless terminated earlier by provisions of this Contract

3 ORIGINAL AGREEMENT

By the signing of this amendment the parties hereto understand and agree that this amendment is hereby made a part of the contract identified in Section 1 of this amendment as though the amendment were set forth word-for-word therein

Page 1 of 2

VOL 74PLfit 427

bull d

~~--------------------------------------------------------------------------------------------------------------------------------------------------~

The Honorable MichaeN) Brown

OFFICE OF THE ATTORNEY TOM GREEN COUNTY GENERAL

~~ County Judge Tom Green County

JUN 1 0 2002r-DATE

Page 2 of 2

VOL 74PAGE 428

TEXAS COMMISSION ON JAIL~STANDARDS

EXECUTIVE DIRECTOR PO Box 12985

Terry Julian Austin Texas 78711 Voice (512) 463-5505 Fax (512) 463-3185

Agency Website httpwwwtcjsst3tetxllS E-mail Address direclortcjsstatetxls

July 1 2002

Sheriff Joe Hunt Tom Green County Jail 122 W Harris San Angelo Texas 76903

Dear Sheriff Hunt

have just signed a Certilicate of Compliance attesting to your jails compliance with Texas Minimum Jail Standards

Congratulations This accomplishment demonstrates your continuing efforts to provide a safe and secure facility

The citizens of your county should be as proud of you as is the Jail Commission

Sincerely

jfl

cc Judge Michael D Brown Tom Green County

Sheriff Terry G Box Chair Gonzalo R Gallegos San Antonio Kelly McVay Nacogdoches Commissioner Jimmy Jackson Vice Chair latrick O Keel Austin Sheriff Ted llontgomery Dumas Mar alette C Fentress Houston Dr Adela S Valdez 110 lIarlingen

VOL I 4PAGE 429

b bull t

= c

-1 -- ~ =gt rTlt

~ ~ o

ITexas Commission on Jail Standards

CERTIFICATE OF COMPLIANCE This is to certify that the

TOM GREEN COUNT~7 JAIL Has Been Duly Inspected On

June 26-27~ 2002 I and Has Beert Found That Date

To Be In Co~pliance With

The Minimum Jail Standards of the Texas Commission on Jail Standards

I

Under Authority of Government Code

Chapter 511

THE STATE OF TEXAS TOM GREEN COUNTY

ORDER OF APPOINTMENT FOR ELECTION JUDGES AND ALTERNATES

The Commissioners Court of Tom Green County Texas does hereby appoint the following election judges and alternate judges for a one year term to begin August 12002 and to end July 31 2003

Precinct

103 146 amp 147 shyBaptist Memorial

106 126 amp 138 shyCalvary Baptist Ch

108 131 - Harriett Baptist Church

110 - Mereta Community Center

112-Veribest School

114 - Southside Rec Center

124 156 amp 157 -Blackshear School

137 - Senior Citizen Center - Chadbourne

144 - Belmore Baptist Church

145 amp 155 -Region XV Ed Ser Cent

209 - Christian Village

211- Van Court Comm Center

213 - Wall Fire Hall

Election Judge

Vernon Brook-Rep

Tommie Sample-Rep

Maurice Beck-Rep

June Helwig-Rep

Noemi Hoelscher-Rep

Carol Cruz-Demo

Sally Ayana-Dem

Mary Cervantes-Demo

Phyllis Dubosld - Rep

Jim Ryan-Rep

Betty Baden-Rep

Virginia Denis-Rep

Dalton Moeller-Rep

Alternate Judge

Rebecca Johnson-Dem

Marietta Oates-Demo

Cindy Koegel-Dem

Inez Gonzales-Dem

Wanda Dickson-Dem

Linda Rodriguez- Rep

John Rangel Jr - Rep

Henry Perez - Rep

Shirley Diekmann-Dem

Donna Guthrie-Dem

Tom Egan-Dem

Joan Gesch-Dem

Charlene Dusek-Dem

VOl 74PAIJE 431

tbull lt d

Sylvia Fletcher-Dem

Betty Schwartz-Demo

Betty Kiesling-Dem

Sue Bramhall-Dem

Millie Hohmann-Dem

Mante Martinez - Dem

George Faulkner-Dem

Patricia Wagner-Demo

Mary Bastardo-Dem

Emma Hinrichs-Dem

Sara Lara - Dem

Cheryl Key-Dem

Vicki Dunn-Dem

Jennifer Rutherford-Dem

Lillie B Nichols-Dem

Fred Wilson-Oem

Margo Dierschke-Dem

VOL 7 4 PAGE 432

215 - Southland Baptist Ross Fowler-Rep Church

220 254-Fairview School Doris Taylor-Rep

225 - Glen Meadows Baptist Church

228243 - Trinity Lutheran Church

230 - Southgate Church Of Christ

240 253 - Fire Training Center

241249 - Concho Valley Council Of Governments

304338 - Lakeview Un Methodist Church

305 - West Angelo Ch Of Christ

306 - Paulann Baptist Church

307327 - Genesis Bapt Church

316317 amp 358 - Grape Creek Fire Station

318 - Carlsbad Community Center

319350352 - Rio Concho West

348 - Quail Valley Baptist Church

351 - Beacon Baptist Church

401 - First Christian Ch

Margaret Nalls-Rep

Jasper McClellan-Rep

Tula Luellen-Rep

David McMahon-Rep

Cheryl DeCordova- Rep

Oscar Cook-Rep

Sandra Smith-Rep

Irma Lynn-Rep

Jo Ann Turner-Rep

Sandra Franke-Rep

Kassandra Minton-Rep

Joy Blake-Rep

Charles Geller-Rep

Russell Elmore-Rep

Sid Clemmer - Rep

402 432 - Angelo State University Tommy Olive-Rep Dorothy Patterson-Oem

421- Southland Fire Station Tom Justice-Rep Elizabeth Ervine-Oem

422 - Christoval Comm Center Tom Smith-Rep Patty Montalvo-Oem

423 - Knickerbocker Comm Center Arlelle Brininstool-Rep Lena Hayes-Oem

429442 - Sunset Mall Bill Young-Rep Wanda Hudson- Oem

433 shy Baptist Temple James Baker-Rep Jim Jones-Oem

434 435 - Hillcrest Baptist Church Deborah Palmer-Rep Ivey Mossell- Oem

436 - MHMR Services Terry Smith-Rep John H Talley-Oem

459 shy San Angelo Convention Center Harold Taylor-Rep Mary Jo Thomson-Oem

It is hereby directed that this order be filed with the clerk of this court and that a copy be provided to the custodian of the election records for said county The Elections Administrator is hereby instructed to send notice of appointment to each election judge of their appointment for a one year term beginning August 12002 and ending July 31 2003 as stated in accordjlnce with Tex Elec Code Ann Subsection 32009 (Vernon 1986)

igned this tjEf1 day of July 2002

ounty Commissioner Precinct 3

VOL 7 4 PAGE 433

t r

- bull

Election Judges And Alternate Judges Effective 11198 By Party (For 2002 appointments)

Precinct Presiding Judge

103 146 amp 147 Republican

106126 amp 138 Republican

108 I 11 I RepublicanI

110 Republican

112 Republican

114 Democrat

124156amp157 Democrat

131 -- Republicanshy

137 Democrat

144 Republican

145 155 Republican

209 Republican

211 Republican

213 Republican

215 Republican

220254middot Republican

225 Republican

228243 Republican

230 Republican

240253 Republican

241249 Republican

304338 Republican

305 Republican

Alternate Judge

Democrat

Democrat

Democrat

Democrat

Democrat

Republican

Republican

Democrat

Republican

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

VOL 74 PAGE 43 Ll

306 Republican

307327 Republican

316317 amp 358 Republican

318 Republican

319350 amp 352 Republican

348 Republican

351 Republican

401 Republican

402432 Republican

421 Republican

422 Republican

423 Republican

429442 Republican

433 Republican

434435 Republican

436 Republican

459 Republican

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

VOL 7 4 P~GE 435

dh t

TOM REpoundNCOUNTi

SAN ANGELO TEXAS OFFICE OF Auditor July 32002

The Honorable Commissioners Court Tom Green County San Angelo Texas

Gentlemen

Attached is the Auditors report for June 2002 which consists of The Software Group generated report Combined Statement of Receipts and Disbursements - All Funds Statement of Expenditures - Budget vs Actual for General Fund and the Road amp Bridge Funds and the Statement of Revenues - Budget vs Actual vs Last Year for General Fund and the Road amp Bridge Funds Also included are the additional statements to detail the General Ledger information These include a statement consolidating monthly receipts and disbursements for each fund a statement summarizing cash near cash and investments of each fund a statement detailing the investment holdings for all funds a statement detailing the bonded indebtedness of Tom Green County a statement of cash and securities for jail construction funds a construction payment schedule and a statement which shows projected expenditures and funds available for jail construction

Respectfully submitted

~L-- CP ~0~J2~ Stanley P Liles County Auditor

~

Honorable Michael D Brown

A~aaltX~ County Judge

112 West Beauregard Avenue San Angelo TX 76903-5850 Phone (915) 659-6521 bull Fax (915) 658-6703

VOl 4 PhGE 436

010

020

030

040

050

060

TOM GREEN COUNTY COMBINED STATEMENT OF CASH and SECURITIESmiddot ALL FUNDS

For the Month Ended June 30 2002

Cash + Securities Fund CC Clearing Book Value MBIA Funds Mgmt Total

General Fund 001 $ 8254012 $ 149336207 $ 310540545 $ 275982260 $ 744113024 Road ampBridge Prcts 1 amp 3 005 (73367) 51734352 51660985 Road ampBridge Prcts 2 amp 4 006 (155662) 67190140 67034478 CHEC-ShannonESFI 007 30000 30000 Employee Self-Funded Ins 008 861074 861074 Cafeteria Plan Trust 009 356853 356853 County Law Library 95943 1957790 5704130 7757863 CafeteriaZesch ampPickett 011 250000 250000 Justice Court Technology Fund 012 155375 2300000 2455375 LibraryHughes 014 17505 152775 46364794 46535074 Library Donations Fund 015 55116 5741114 5796230 Records MgUDistrict Clerk 017 36133 1090794 1126927 Courthouse SecurityCounty Crts 018 186146 16385327 16571473 Records MgUCounty Clerk 019 105495 869598 975093 Library Miscellaneous 89665 4236576 4326241 C1P Donations 021 686058 686058 Bates 022 66525 300804 7987222 8354551 Cert of Obligation 1992 middotIampS 023 580362 7Q43 587405 Cert of Obligation 1993 - IampS 024 304034 10172 314206 General Land Purchase 025 10577 993282 1003859 Cert of Obligation 1993A bull IampS 028 77224 4023 81247 County Clerk Preservation 167887 1602226 1770113 Uninsured Motorist Coverage 031 3092 687375 690467 Criminal Justice Planning Fund 035 15391 15391 Financial Responsibility Fund 036 7500 7500 Compo Rehabilitation Fund 037 6848 6848 Wastewater Treatment Fund 038 98382 98382 Cert of Obligation 1994 - IampS 039 626481 501808 1128289 LEOAlLEOSE 1578 1578 Breath Alcohol Testing 041 6141 6141 Law Enforcement Mgmt Institute 042 829 829 Misdemeanor Court Costs 043 3501 3501 Gen Ob 1994 Refunding Bonds 044 612104 10762 622866 County Attorney Fee 045 2421166 2421166 LEOCE 046 2375 2375 Juror Donations 047 Election Contract Service 048 1224097 1224097 Judicial EducationCounty Judge 049 117146 117146 51 st District Attorney Fee 894195 894195 Lateral Road 051 1910379 1910379 51st DA Special Forfeiture Acct 052 1000810 1000810 Cert of Obligation Series 1995 053 26722683 46742418 45755408 119220509 Cert of Obligation 1995 - I amp S 054 416490 502878 919368 119tl1 District Atty Fee Acct 055 588299 588299 119th DAlDPS Forfeiture Acct 057 294750 294750 119th DA Special Forfeiture Acct 058 1368803 1368803 Park Donations Fund 059 4914 4914 Compo to Victims of Crime Act 364797 5313202 5677999 OJPlLocal Law Enf Block Grant 061 25621 330559 356180 AICCHAP Program 062 3211287 3211287 TAIP CSCD 063 2159522 2159522 Diversion Target Program CCRC 064 1815577 1815577 Comm Supervision ampCorrections 065 6287860 6287860 CRTC 066 27643704 27643704 Community Corrections Prog 067 6846429 6846429

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 1 of 56

VOL 7 4PA~~ 437

b

TOM GREEN COUNTY COMBINED STATEMENT OF CASH and SECURITIESmiddot ALL FUNDS

For the Month Ended June 30 2002

Cash + Securities Fund CC Clearing Book Value MBIA Funds Mgmt Total

Arrest Fees Justice Education Fees State ampMunicipal Fees Consolidated Court Costs Graffiti Eradication Fund

068 070 071 072 073

89257 60908

174005 464228

34557

894655 566188

2856819 6220609

983912 627096

3030824 6684837

34557 Time Payment Fund Veterans Service Employee Enrichment Fund Fugitive Apprehension Fund Indigent Legal Services Fund Juvenile Crime amp Del Fund Bond Fee Fund TCDPChristoval Water Project Judicial Efficiency Fund Juvenile Facility Startup Post Adjud Juv Detention Fac TX Juvenile Probation Comm Juvenile Probationmiddot TGC

074 075 076 077 078 079 080 081 082 083 084 085 086

116610 317643 576104 159778

15552 151284

1752 130068 869224

14527797 54382142 3803702

358386

1415502 422048

474996 317643 576104

1575280 437600 151284

1752 130068 869224

14527797 54382142 3803702

Juv Prob Comm Corrections Child Trust Account Progressive Sanctionsmiddot Coke Progressive Sanctions shy Regional Juvenile Probationmiddot Coke Comm Corrections Assistance Non-Residential Program EFTPSPayroll Tax Clearing Fund Payroll Fund Court at Law Excess St Splmnt LEOSE Training Fund-Sheriff Child Restraint State Fee Fund

087 088 089 090 091 092 093 094 095 096 097 098

6486893 356500

3808451 3104372 2064188 3912162 938590

362665 76539

112364 432241

1673043

6486893 356500

3808451 3104372 2064188 3912162 938590

362665 76539

1785407 432241

Cert of Obligation 1998 -I amp S Tax Anticipation Notes -I amp S Constable Prct 1 Leose Tmg Fund Constable Prct 2 Leose Trng Fund Constable Prct 3 Leose Trng Fund Constable Prct 4 Leose Trng Fund Court Transaction Fee JP Courts

099 101 102 103 104 105 106

11532688 558952 190366

68144 319401 350437

94293 2415375

30012128 5733

41544816 564685 190366

68144 319401 350437

2509668 Gates Training Lab Grant Gates Public Internet Access Grant

107 108

TCOMI Juvenile Deferred Processing Fees Co Judge Excess Contributions Loanstar Library Grant Trollinger Fund Loanstar Library Grant Trollinger Fund

109 110 111 201 202 301 401

2684102 245552

81329 428497

10005 134208

2684102 245552

81329 428497

10005 134208

Total All Funds $ 213087256 $ 149336207 $ 534991502 $ 412848361 $ 1310263326

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 2 of 56

VOl 74PtGE 438

010

020

030

040

050

060

~--------------------------------------------------------------~

TOM GREEN COUNTY

COMBINED STATEMENT OF OPERATING CASH FLOWSmiddot All FUNDS For the Month Ended June 3D 2002

Cash CC MBIA Cash CC MBIA

amp Funds Mgmt Disbursemiddot Cash Flow amp Funds Mgmt

Fund 6102 Receipts ments fm Security 63002 General Fund 001 $ 644814471 $ 119547036 $ 169584690 $ $ 594776817 Road ampBridge Prcts 1 amp 3 005 56797369 3689375 8825759 51660985 Road ampBridge Prcts 2 amp 4 006 71528939 3771341 8265802 67034478 CHECmiddotShannonESFI 007 30000 30000 Employee Self-Funded Ins 008 124076 855977 118979 861074 Cafeteria Plan Trust 009 146310 582621 372078 356853 County Law Library 7710276 572301 524714 7757863 CafeteriaJZesch ampPickett 011 250000 250000 Justice Court Technology Fund 012 2108019 347356 2455375 LibraryHughes 014 46624396 71678 161000 46535074 Library Donations Fund 015 5792987 22243 19000 5796230 Records MgUDistrict Clerk 017 991987 134940 000 1126927 Courthouse SecurityCounty Crts 018 16050240 603137 81904 16571473 Records MgUCounty Clerk 019 724589 250504 000 975093 Library Miscellaneous 4152415 377912 204086 4326241 CIP Donations 021 573823 112235 686058 Bates 022 8355316 12561 13326 8354551 Cert of Obligation 1992 shy IampS 023 (396349) 983754 587405 Cert of Obligation 1993 shy IampS 024 122752 191454 314206 General Land Purchase 025 1002335 1524 1003859 Cert of Obligation 1993A IampS 028 31922 49325 81247 County Clerk Preservation 1718070 866362 814319 1770113 Uninsured Motorist Coverage 031 689430 1037 690467 Criminal Justice Planning Fund 035 8864 6527 15391 Financial Responsibility Fund 036 7500 7500 Compo Rehabilitation Fund 037 4919 1929 6848 Wastewater Treatment Fund 038 100382 15000 17000 98382 Cert of Obligation 1994 middotIampS 039 812597 315692 1128289 LEOALEOSE 1030 548 1578 Breath Alcohol Testing 041 5773 368 6141 Law Enforcement Mgmt Institute 042 529 300 829 Misdemeanor Court Costs 043 2228 1273 3501 Gen Ob 1994 Refunding Bonds 044 (921218) 1544084 622866 County Attomey Fee 045 3027638 308360 914832 2421166 LEOCE 046 1932 443 2375 Juror Donations 047 Election Contract Service 048 (485190) 1764294 55007 1224097 Judicial EducationCounty Judge 049 106064 16082 5000 117146 51 st District Attorney Fee 789107 111421 6333 894195 Lateral Road 051 1902389 7990 1910379 51 st DA Special Forfeiture Acct 052 1027903 233 27326 1000810 Cert of Obligation Series 1995 053 147807423 263751 28850665 119220509 Cert of Obligation 1995 - I amp S 054 752008 167360 919368 119th District Atty Fee Acct 055 542316 52316 6333 588299 119th DADPS Forfeiture Acet 057 294683 067 294750 119th DA Special Forfeiture Ace 058 1158809 251321 41327 1368803 Park Donations Fund 059 4893 021 4914 Compo to Victims of Crime Act 3731444 1946555 5677999 OJpnoeal Law Enf Block Grant 061 355580 600 356180 AICCHAP Program 062 3824382 900000 1513095 3211287 TAIP CSCD 063 8847989 164279 6852746 2159522 Diversion Target Program CCRC 064 1946876 500000 631299 1815577 Comm Supervision ampCorrections 065 24261280 889803 18863223 6287860 CRTC 066 37116107 1418572 10890975 27643704 Community Corrections Prog 067 9769835 2923406 6846429

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 3 of 56

VOL 74rAliE 439

tr t JIM d

TOM GREEN COUNTY COMBINED STATEMENT OF OPERATING CASH FLOWS - ALL FUNDS

For the Month Ended June 30 2002

Cash CC MBIA Cash CC MBIA

amp Funds Mgmt Disburse- Cash Flow amp Funds Mgmt

Fund 6102 Receipts ments fm Security 630102

Arrest Fees 068 641565 342347 983912 Justice Education Fees 070 412522 214574 627096 State ampMunicipal Fees 071 2447866 1523311 940353 3030824 Consolidated Court Costs 072 4395739 2289098 6684837 Graffiti Eradication Fund 073 34412 145 34557 Time Payment Fund 074 471950 474996 471950 474996 Veterans Service 075 454417 21590 158364 317643 Employee Enrichment Fund 076 564621 11483 576104 Fugitive Apprehension Fund 077 1036900 538380 1575280 Indigent Legal Services Fund 078 301800 135800 437600 Juvenile Crime ampDelinquency Fund 079 99427 51857 151284 Bond Fee Fund 080 699 1053 1752 TCDPChristoval Water Project 081 84587 45481 130068 Judicial Efficiency Fund 082 818664 50560 869224 Juvenile Facility Startup 083 Post Adjud Juv Detention Fac 084 15150425 10507796 11130424 14527797 TX Juvenile Probation Comm 085 50708204 5190957 1517019 54382142 Juvenile Probation shy TGC 086 2933438 3073142 2202878 3803702 Juv Prob Comm Corrections 087 6635952 3068979 3218038 6486893 Child Trust Account 088 199950 156550 356500 Progressive Sanctions shy Coke 089 3525954 583753 301256 3808451 Progressive Sanctions shy Regional 090 3103626 746 3104372 Juvenile Probation shy Coke 091 2465590 9241 410643 2064188 Comm Corrections Assistance 092 4851916 321048 1260802 3912162 Non-Residential Program 093 991199 381 52990 938590 EFTPSPayroll Tax Clearing Fund 094 Payroll Fund 095 477382 15741 130458 362665 Court at Law Excess St Splmnt 096 76219 320 76539 LEOSE Training Fund-Sheriff 097 1778766 6641 000 1785407 Child Restraint State Fee Fund 098 339216 93025 432241 Cert of Obligation 1998 -I ampS 099 39714855 1829961 41544816 Tax Anticipation Notes -I ampS 101 405591 159094 564685 Constable Pret 1Leose Tmg Fund 102 189570 796 190366 Constable Prct2 Leose Trng Fund 103 67859 285 68144 Constable Prct3 Leose Trng Fund 104 234182 85219 319401 Constable Prct 4 Leose Trng Fund 105 348911 1466 350437 Court Transaction Fee JP Courts 106 2321677 187991 (000) 2509668 Gates Training Lab Grant 107 Gates Public Intemet Access Grant 108 TCOMI 109 2831023 900000 1046921 2684102 Juvenile Deferred Processing Fees 110 213506 32046 245552 Co Judge Excess Contributions 111 131670 639 50980 81329 Loanstar Library Grant 201 1186089 4982 762574 428497 Trollinger Fund 202 Courthouse Landscaping 301 10000 005 10005 Sheriff Forfeiture Fund 401 134208 134208 Total All Funds $ 1269407444 $ 175759549 $ 284239874 $ $ 1160927119

JUN02 MRxls Prepared by the Tom Green County Audiiors Office Page 4 of 56

VOL 7 4 PlGE 440

TOM GREEN COUNTY INVESTMENT HOLDINGS

as of June 30 2002

Monthly Activity Book Value balance as of June 1 2002 $ 149336207 -$shy

FY02 Investment Accretion Investments Purchased

(T -bills and short-term notes) Investments Matured and Redeemed

(T-bills and short-term notes) Book Value balance as of June 302002

Gain(Loss) Net Effect Change in Monthly Interest Accrued

Book Value Market Value of Mkt Value and Market Value Interest Earned Interest FUND 63002 63002 Accrued Interest MAYmiddotgtJUN Received to Date Earned 001 General

9128275A6 treas 5164

$ 99336207 $ 103484375 $ 4148168 $ 515625 $ $ 14404577 $ 1771409

312924600 fhlmc 446

50000000 50165000 165000 50000 792889

TOTAL $ 149336207 $ 153649375 $ 4313168 $ 565625 $ $ 14404577 $ 2564298

ltNOTEgt Interest Earned to Date reflects the Accrued Interest paid at purchase + any Interest Received to date +Accretion to date Includes FY99 - FY01 investment accretion for 9128275A6

JUN02xls Securities Prepared by the Tom Green County Auditors Office Page 5 of 56

VOL 4PAGE 44 J

b d

TOM GREEN COUNTY BONDED INDEBTEDNESS

as of June 30 2002

Monthly Activity Bonded Indebtedness balance as of June 1 2002 $ 1973500000

Proceeds from Contractual Obligations Proceeds from Bond Refunding Debt Issue

Bonded Indebtedness Principal Paydown --_-~-----_ Bonded Indebtedness balance as of June 30 -- - - - - - - - - - -shy

FY02 FY02 FY02 FY02 Indebtedness Original Administration Principal Payment Interest Payment Total Debt as of

FUND Indebtedness Costs Januarymiddot02 January-02 Cost 6130102

023 92 Certificate of Obligation $900000000 $37500 $40000000 $1079998 $41117498 $000

024 93 Certificate of Obligation 150000000 37500 7500000 393750 7931250 7500000

028 93A Certificate of Obligation 79000000 37500 1500000 40875 1578375

039 94 Certificate of Obligation 260000000 37500 11000000 1191750 12229250 36500000

044 94 General Obligation Refunding 384000000 37500 69500000 1650625 71188125

054 95 Certificate of Obligation 800000000 37500 2500000 756250 3293750 27500000

099 98 General Obligation Refunding 1888500000 37500 12000000 41437125 53474625 1876500000

101 Tax Anticipation Notes 47500000 37500 7500000 677375 8214875 25500000

Grand Total $4509000000 $300000 $151500000 $47227748 $199027748 $1973500000

INVJUN02xls Indebtedness Prepared by the Tom Green County Auditors Office Page 6 of 56

VOL 7 4 PAGE 442 ~

TOM GREEN COUNTY JAIL CONSTRUCTION PROJECTED EXPENDITURES AND FUNDS AVAILABILITY

as of June 30 2002

Funds Available as of June 302002 $ 119220509

Estimated Remaining Expenditures

Phase I Construction $ (23592610) Phase II Construction 66384935 Phase III Plumbing 12000000 Furniture and Fixtures for Jail amp Courtrooms 7577367 Architects and Construction Managers (25420433) Courtrooms in Detention Facility (Including Architect Fees) 24535121

Plumbing Rehabilitation

Property Acquisitions (14100)

Dr Rountrees Parking Lot (114250)

Juvenile Justice Expansion (Roof)

Contingency 5534755

Total Estimated Expenditures (66890785)

Total Projected Available Funds $ 52329724

ltNOTEgt Fund 053 is the only fund containing Construction Funds The breakdown of funds available is shown on page 14 Combined Statement of Receipts and Disbursements - All Funds Fund 053

This schedule summarizes projected expenditures for jail and juvenile detention construction projects It also projects the total of all funds available for these projects Expenditure amounts were estimated based upon a schedule received from Judge Mike Brown as well as discussions with Judge Brown Per Judge Brown his schedule was completed based on discussions with George Morris of Templeton Construction

INVJUN02xls Availability Summary Prepared by the Tom Green County Auditors Office Page 7 of 56

VOL 74PAGE 443

b bull bull = rt

TOM GREEN COUNTY CONSTRUCTION PAYMENT SCHEDULE

June 30 2002

Month

Projected Jail Construction Expenditures

Projected Juv Det Expansion Expenditures

Actual Monthly Interest

Projected Funds Available for Construction

FY 2002 Oct 45701444 848195 258057412 Nov 20736358 706573 238027627 Dec 13884265 458349 224601711 Jan 4451352 446246 220596605 Feb 12674884 400785 208322506 Mar 19461841 334102 189194767 Apr 12117696 189395 177266466 May 29722044 263001 147807423 Jun 28820974 234060 119220509 Jul 13378157 105842352

Aug 13378157 92464195 Se~ 13378157 79086038

FY 2003 Oct 13378157 65707881 Nov 6689079 59018803 Dec 6689079 52329724

This schedule summarizes projected expenditures for jail and juvenile detention construction projects It also estimates the total of all funds available for these projects as of the end of each month listed

INVJUN02xls Payment Summary Prepared by the Tom Green County Auditors Office Page 8 of 56

VOL I 4PhGE 44lt1

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page

Prell Mo Balance bullbullbullbull Receipts Disbursements Closing Balance GENERAL FUND

001-000-1010 CASH $ 7935487 $ 171573215 $ 171254690 $ 8254012 001-000-1318 - CREDIT CARD CLEARING 000 6000 6000 000 001-000-1512 - SECURITIES 149336207 149336207 001-0001515 - MBIA 361282545 2258000 53000000 310540545 001-000-1516 - FUNDS MANAGEMENT 275596439 385821 275982260

--------shy - - ---------shy ---------shy ---shy _- -

Total GENERAL FUND $ 794150678 $ 174223036 $ 224260690 $ 744113024

BENEFIT PLANNERSESFI 004-000-1010 - CASH $ 000 $ $ $ 000

----_ ------_ - -_ Total BENEFIT PLANNERSESFI $ 000 $ 000 $ 000 $ 000

ROAD ampBRIDGE PRECINCT 1 amp3 005-000-1010 - CASH $ 44818_43 $ 4270549 $ 8825759 $ -73367 005-000-1515 - MBIA 52315526 68826 650000 51734352 005-000-1516 - FUNDS MANAGEMENT 000 000

---shy --------shy -----------shy ----------shy - --------shy

Total ROAD ampBRIDGE PRECINCT 1 amp3 $ 56797369 $ 4339375 $ 9475759 $ 51660985

ROAD ampBRIDGE PRECINCT 2 amp4 006-000-1010 - CASH $ 2522532 $ 5587608 $ 8265802 $ -155662 006-000-1515 MBIA 69006407 93733 1910000 67190140 006-000-1516 - FUNDS MANAGEMENT 000 000

-----------shy -------------shy - - - --------shy _-------shy

Total ROAD amp BRIDGE PRECINCT 2 amp4 $ 71528939 $ 5681341 $ 10175802 $ 67034478

CHEC_SHANNONESFI 007-000-1010 - CASH $ 30000 $ 120052 $ 120052 $ 30000

----_ ------_ _---_ Total CHEC_SHANNONESFI $ 30000 $ 120052 $ 120052 $ 30000

EMPLOYEE SELF FUNDED INSURANCE 008-000-1010 - CASH $ 124076 $ 855977 $ 118979 $ 861074

---shy _----shy -----_ _--shy ------shy shy -----shyTotal EMPLOYEE SELF FUNDED INSURANCE $ 124076 $ 855977 $ 118979 $ 861074

CAFETERIA PLAN TRUST 009-000-1010 - CASH $ 146310 $ 582621 $ 372078 $ 356853

----------shy _-------- - ------shy _ - -----shy

Total CAFETERIA PLAN TRUST $ 146310 $ 582621 $ 372078 $ 356853

COUNTY LAW LIBRARY 010-000-1010 CASH $ 108740 $ 811917 $ 824714 $ 95943 010-000-1515 MBIA 1905380 302410 250000 1957790 010-000-1516 FUNDS MANAGEMENT 5696156 7974 5704130

_----------shy --shy _ _---shy -----_ _----shyTotal COUNTY LAW LIBRARY $ 7710276 $ 1122301 $ 1074714 $ 7757863

CAFETERIAZP 011-000-1010 CASH $ 250000 $ 354824 $ 354824 $ 250000

Prepared by the Tom Green County Auditors Office Page 9 of 56

VOL 74PMiE 445

h I 7 zt

bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page 2

Prey Mo Balance Receipts Disbursements Closing Balance

Total CAFETERIAZP $ 250000 $ 354824 $ 354824 $ 250000

JUSTICE COURT TECHNOLOGY FUND 012-000-1010 - CASH $ 2108019 $ 347356 $ 2300000 $ 155375 012-000-1515 MBIA 000 2300000 2300000

Total JUSTICE COURT TECHNOLOGY FUND $ 2108019 $ 2647356 $ 2300000 $ 2455375

LIBRARYHUGHES SETTLEMENT 014-000-1010 - CASH $ 271723 $ 6782 $ 261000 $ 17505 014-000-1515 - MBIA 52696 100079 152775 014-000-1516 FUNDS MANAGEMENT 46299977 64817 46364794

Total LIBRARYHUGHES SETTLEMENT $ 46624396 $ 171678 $ 261000 $ 46535074

LIBRARY DONATIONS FUND 015-000-1010 - CASH $ 1153021 $ 21095 $ 1119000 $ 55116 015-000-1515 - MBIA 4639966 1101148 5741114

Total LIBRARY DONATIONS FUND $ 5792987 $ 1122243 $ 1119000 $ 5796230

COURTHOUSE SECURITYDISTRICT COURTS 016-000-1010 - CASH $ 000 $ $ $ 000

Total COURTHOUSE SECURITYDISTRICT COURTS $ 000 $ 000 $ 000 $ 000

RECORDS MGTDISTRICT COURTS 017-000-1010 - CASH $ 3033 $ 133100 $ 100000 $ 36133 017-000-1515 - MBIA 988954 101840 1090794

Total RECORDS MGTDISTRICT COURTS $ 991987 $ 234940 $ 100000 $ 1126927

COURTHOUSE SECURITY 018-000-1010 - CASH $ 87737 $ 580313 $ 481904 $ 186146 018-000-1515 - MBIA 15962503 422824 16385327

Total COURTHOUSE SECURITY $ 16050240 $ 1003137 $ 481904 $ 16571473

RECORDS MANAGEMENTCO CLERK 019-000-1010 - CASH $ 75238 $ 250257 $ 220000 $ 105495 019-000-1515 - MBIA 649351 220247 869598

Total RECORDS MANAGEMENTCO CLERK $ 724589 $ 470504 $ 220000 $ 975093

LIBRARY MISCELLANEOUS FUND 020-000-1010 - CASH $ 121421 $ 372330 $ 404086 $ 89665 020-000-1515 - MBIA 4030994 205582 4236576

Total LIBRARY MISCELLANEOUS FUND $ 4152415 $ 577912 $ 404086 $ 4326241

Prepared by the Tom Green County Auditors Office Page 10 of 56

VOL 74 Ph[E 446

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U l E 153351 02 JUl 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 - June 30 - ALL 2002

Funds Page 3

CIP DONATIONS 021-000-1010 - CASH

Prey Mo BaLance

$ 573823

bullbullbullReceipts

$ 112235

Disbursements

$

CLosing BaLance

$ 686058

TotaL CIP DONATIONS $ 573823 $ 112235 $ 000 $ 686058

TGC BATES FUND 022-000-1010 - CASH 022-000-1515 - MBIA 022-000-1516 - FUNDS MANAGEMENT

TotaL TGC BATES FUND

$

-$

78616 300644

7976056 _ --shy

8355316

$ 1235 160

11166 _ $ 12561

$

$

13326

13326

$

$

66525 300804

7987222

8354551

CERT OBlIG SERIES1992I amp S 023-000-1010 - CASH 023-000-1516 - FUNDS MANAGEMENT

TotaL CERT OBlIG SERIES1992I ampS

$ -403383 7034

_---------shy$ -396349

$ 983745 009

----------shy

$ 983754

$

- _----------shy$ 000

$ 580362 7043

------------shy

$ 587405

CERT OBlIG SERIES19931 amp S 024-000-1010 - CASH 024-000-1516 - FUNDS MANAGEMENT

TotaL CERT OBllG SERIES19931 ampS

$ 112593 10159

_----_ -shy $ 122752

$ 191441 013

_---------- $ 191454

$

_-------

$ 000

$ 304034 101 72

_--_ ------shy

$ 314206

GENERAL lAND PURCHASE FUND 025-000-1010 - CASH 025-000-1515 - MBIA

TotaL GENERAL lAND PURCHASE fUND

$ 10533 991802

_-------- $ 1002335

$ 044 1480

--------shy

$ 1524

$

----------shy

$ 0_00

$ 10577 993282

------_ -

$ 1003859

GEN OBllG BOND1994CONSTRUCTION 026-000-1010 - CASH

FUND $ 000 $ $ $ 000

TotaL GEN OBllG BOND1994CONSTRUCTION FUND $ 000 $ 000 $ 000 $ 000

DISASTER RELEIF 027-000-1010

GRANTTCDP - CASH $ 000 $ $ $ 000

TotaL DISASTER RELEIf GRANTTCDP $ 000 $ 000 $ 000 $ 000

CERT OBLIG SERIES1993A 028-000-1010 - CASH 028-000-1516 - FUNDS MANAGEMENT

$ 27904 4018

$ 49320 005

$ $ 77224 4023

Total CERT OBLIG SERIES1993A $ 31922 $ 49325 $ 000 $ 81247

CERT OBLIG SERIES1993CONSTRUCTION 029-000-1010 - CASH $ 000 $ $ $ 000

Total CERT DBLIG SERIES1993CONSTRUCTION $ 000 $ 000 $ 000 $ 000

Prepared by the Tom Green County Auditors Office Page 11 of 56

VOL 74 PAliE 447

b as d

--

Tom Green Auditor 8 U D GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 June 30 - All 2002

Funds Page 4

COUNTY CLERK PRESERVATION 030-000-1010 - CASH 030-000-1515 - M8IA

Prey Mo Balance

$ 115924 1602146

Receipts

$ 866282 080

bull Disbursements

$ 814319

Closing Balance

$ 167887 1602226

Total COUNTY CLERK PRESERVATION $ 1718070 $ 866362 $ 814319 $ 1770113

UNINSURED MOTORIST COVERAGE 031-000-1010 - CASH 031-000-1515 - MBIA

$ 3079 686351

$ 013 1024

$ $ 3092 687375

Total UNINSURED MOTORIST COVERAGE $ 689430 $ 1037 $ 000 $ 690467

BONDWARRANTFEE ampCIVIL 032-000-1010 - CASH $ 000 $ $ $ 000

Total 80NDWARRANTFEE ampCIVIL $ 000 $ 000 $ 000 $ 000

CERT OBLIG SERIES1992CONSTRUCTION 034-000-1010 - CASH $ 000 $ $ $ 000

Total CERT OBLIG SERIES1992CONSTRUCTION $ 000 $ 000 $ 000 $ 000

CRIMINAL JUSTICE PLANNING 035-000-1010 - CASH

FUND $ 8864 $ 6527 $ $ 15391

Total CRIMINAL JUSTICE PLANNING FUND $ 8864 $ 6527 $ 000 $ 15391

FINANCIAL RESPONSIBILITY 036-000-1010 - CASH $ 7500 $ $ $ 7500

Total FINANCIAL RESPONSI8ILITY $ 7500 $ 000 $ 000 $ 7500

COMPREHENSIVE REHABILITATION 037-000-1010 - CASH $ 4919 $ 1929 $ $ 6848

Total COMPREHENSIVE REHABILITATION $ 4919 $ 1929 $ 000 $ 6848

WASTEWATER TREATMENT 038-000-1010 - CASH $ 100382 $ 15000 $ 17000 $ 98382

Total WASTEWATER TREATMENT $ 100382 $ 15000 $ 17000 $ 98382

CERT OF OBLIGATION19941 ampS 039-000-1010 - CASH 039-000-1516 - FUNDS MANAGEMENT

$ 810791 1806

$ 315690 500002

$ 500000 $ 626481 501808

Total CERT OF OBLIGATION19941 amp S $ 812597 $ 815692 $ 500000 $ 1128289

LEOA 040-000-1010 - CASH $ 1030 $ 548 $ $ 1578

Prepared by the Tom Green County Auditors Office Page 12 of 56

VOL 74 PAGE 448

5

r------------------------------------------

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page

Prey Mo Balance bullbullbull Receipts bull Disbursements Closing Balance

Total LEOA $ 1030 $ 548 $ 000 $ 1578

BREATH ALCOHOL TESTING 041-000-1010 - CASH $ 5773 $ 368 $ $ 6141

Total BREATH ALCOHOL TESTING $ 5773 $ 368 $ 000 $ 6141

LAW ENFORCEMENT MANAGEMENT 042-000-1010 - CASH $ 529 $ 300 $ $ 829

Total LAW ENFORCEMENT MANAGEMENT $ 529 $ 300 $ 000 $ 829

MISDEMEANOR COURT COSTS 043-000-1010 - CASH $ 2228 $ 1273 $ $ 3501

Total MISDEMEANOR COURT COSTS $ 2228 $ 1273 $ 000 $ 3501

GENERAL OBLIGATION REFUNDING BONDS19941 044-000-1010 - CASH 044-000-1516 - FUNDS MANAGEMENT

ampS $ -931966

10748 $ 1544070

014 $ $ 612104

10762

Total GENERAL OBLIGATION REFUNDING BONDS19941 ampS $ -921218 $ 1544084 $ 000 $ 622866

COUNTY ATTORNEY 045-000-1010

FEE ACCOUNT - CASH $ 3027638 $ 308360 $ 914832 $ 2421166

Total COUNTY ATTORNEY FEE ACCOUNT $ 3027638 $ 308360 $ 914832 $ 2421166

lEOCE 046-000-1010 - CASH $ 1932 $ 443 $ $ 2375

Total LEOCE $ 1932 $ 443 $ 000 $ 2375

JUROR DONATIONS 047-000-1010 - CASH $ 000 $ $ $ 000

Total JUROR DONATIONS $ 000 $ 000 $ 000 $ 000

ELECTION CONTRACT SERVICE 048-000-1010 - CASH $ -485190 $ 1764294 $ 55007 $ 1224097

Total ELECTION CONTRACT SERVICE $ -485190 $ 1764294 $ 550_07 $ 1224097

JUDICIAL EDUCATIONCOUNTY 049-000-1010 - CASH

JUDGE $ 106064 $ 16082 $ 5000 $ 117146

Total JUDICIAL EDUCATIONCOUNTY JUDGE $ 106064 $ 16082 $ 5000 $ 117146

51ST DISTRICT ATTORNEY 050-000-1010 CASH

FEE $ 789107 $ 111421 $ 6333 $ 894195

Prepared by the Tom Green County Auditors Office Page 13 of 56

VOL 74 PAGE 449

y tbull

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 combined Statement of Receipts and Disbursements All funds

The Software Group Inc for Transactions June 01 2002 June 30 2002 Page 6

Prey Mo Balance bullbullbull Receipts Disbursements Closing Balance

TotaL 51ST DISTRICT ATTORNEY FEE $ 789107 $ 111421 $ 6333 $ 8941 95

LATERAL ROAD FUND 051-000-1010 CASH $ 1902389 $ 7990 $ $ 1910379

TotaL LATERAL ROAD FUND $ 1902389 $ 7990 $ 000 $ 1910379

51ST DA SPC FORFEITURE ACCT 052-000-1010 - CASH $ 1027903 $ 233 $ 27326 $ 1000810

TotaL 51ST OA SPC FORFEITURE ACCT $ 1027903 $ 233 $ 27326 $ 1000810

CERT OBLIG SERIES1995 053-000-1010 CASH $ 5524952 $ 50048396 $ 28850665 $ 26722683 053-000-1512 - SECURITIES 000 000 053-000-1515 - MBIA 96591029 151389 50000000 46742418 053-000-1516 FUNDS MANAGEMENT 45691442 63966 45755408

---------shy -_ -~-----------

Total CERT OBLIG SERIES1995 $ 147807423 $ 50263751 $ 78850665 $ 1 192 205 09

CERT OBLIG SERIES1995I ampS 054-000-1010 - CASH $ 749134 $ 167356 $ 500000 $ 416490 054-000-1516 - fUNDS MANAGEMENT 2874 500004 502878

----------shy --------------

TotaL CERT OBLIG SERIES1995I ampS $ 752008 $ 667360 $ 500000 $ 919368

119TH DISTRICT ATTORNEY FEE 055-000-1010 - CASH $ 542316 $ 52316 $ 6333 $ 588299

-------------shy -- ---shy -----shy

Total 119TH DISTRICT ATTORNEY FEE $ 542316 $ 52316 $ 6333 $ 588299

RANCHERS LAMB 056-000-1010 - CASH $ 000 $ $ $ 000

-----_ _---- _--shy --------------shy _ Total RANCHERS LAMB $ 000 $ 000 $ 000 $ 000

119TH DADPS FORFEITURE ACCT 057-000-1010 - CASH $ 294683 $ 067 $ $ 294750

------------shy __ _-shy ----------shy - - -----_ -Total 119TH DADPS FORFEITURE ACCT $ 294683 $ 067 $ 000 $ 294750

119TH DASPC FORFEITURE ACCT 058-000-1010 - CASH $ 1158809 $ 251321 $ 41327 $ 1368803

Total 119TH DASPC FORFEITURE ACCT $ 1158809 $ 251321 $ 41327 $ 1368803

PARK DONATIONS FUND 059-000-1010 CASH $ 4893 $ 021 $ $ 4914

---------shyTotal PARK DONATIONS FUND $ 4893 $ 021 $ 000 $ 4914

Prepared by the Tom Green County Auditors Office Page 14 of 56

7 4 PA[iE 450VOL

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002

Prey Mo Balance bullbull Receipts CVCA

060-000-1010 - CASH 060-000-1515 - MBIA

Total CVCA

OJPLOCAL LAW ENFORCEMENT BLOCK GRANT 061-000-1010 - CASH 061-000-1515 - MBIA

Total OJPLOCAL LAW ENFORCEMENT BLOCK GRANT

AICCHAP PROGRAM 062-000-1010 - CASH

Total AICCHAP PROGRAM

TAIP GRANTCSCD 063-0001010 - CASH

Total TAIP GRANTCSCD

DIVERSION TARGET PROGRAM 064-000-1010 - CASH

Total DIVERSION TARGET PROGRAM

COMMUNITY SUPERVISION ampCORRECTIONS 065-000-1010 - CASH

Total COMMUNITY SUPERVISION ampCORRECTIONS

COURT RESIDENTIAL TREATMENT 066-000-1010 - CASH

Total COURT RESIDENTIAL TREATMENT

COMMUNITY CORRECTIONS PROGRAM 067-0001010 - CASH

Total COMMUNITY CORRECTIONS PROGRAM

ARREST FEES ACCOUNT 068-000-1010 - CASH 068-000-1515 - MBIA

Total ARREST FEES ACCOUNT

TRAFFIC LAW FAILURE TO APPEAR FUND 069-000-1010 - CASH

$ 218242 $

3513202

$ 3731444 $

$ 25514 $

330066

$ 355580 $

$ 3824382 $

$ 3824382 $

$ 8847989 $

$ 8847989 $

$ 1946876 $

$ 1946876 $

$ 24261280 $

$ 24261280 $

$ 37116107 $

$ 37116107 $

$ 9769835 $

$ 9769835 $

$ 46910 $

594655

$ 641565 $

$ 000 $

1946555 1800000

3746555

107 493

600

900000

900000

164279

164279

500000

500000

889803

889803

1418572

1418572

000

342347 300000

642347

153351 02 JUL 2002

Page 7

bull Disbursements Closing Balance

$ 1800000 $ 364797 5313202

$ 1800000 $ 5677999

$ $ 25621 330559

$ 000 $ 356180

$ 1513095 $ 3211287

$ 1513095 $ 3211287

$ 6852746 $ 2159522

$ 6852746 $ 2159522

$ 631299 $ 1815577

$ 631299 $ 1815577

$ 18863223 $ 6287860

$ 18863223 $ 6287860

$ 10890975 $ 27643704

$ 10890975 $ 27643704

$ 2923406 $ 6846429

$ 2923406 $ 6846429

$ 300000 $ 89257 894655

$ 300000 $ 983912

$ $ 000

Prepared by the Tom Green County Auditors Office Page 15 of 56

VOl 7 4 PAliE 451

h bull rbull wI

--II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page 8

Prey Mo Balance bullbullbull Receipts bull Disbursements Closing Balance

Total TRAFFIC LAW FAILURE TO APPEAR FUND $ 000 $ 000 $ 000 $ 000

JUSTICE EDUCATION FEES 070-000-1010 - CASH $ 26334 $ 214574 $ 180000 $ 60908 070-000-1515 - MBIA 386188 180000 566188

Total JUSTICE EDUCATION FEES $ 412522 $ 394574 $ 180000 $ 627096

STATE ampMUNICIPAL FEES 071-000-1010 - CASH $ 191047 $ 1523311 $ 1540353 $ 174005 071-000-1515 - MalA 2256819 600000 2856819

Total STATE ampMUNICIPAL FEES $ 2447866 $ 2123311 $ 1540353 $ 3030824

CONSOLIDATED COURT COSTS 072-000-1010 - CASH $ 225130 $ 2289098 $ 2050000 $ 464228 072-000-1515 - MalA 4170609 2050000 6220609

Total CONSOLIDATED COURT COSTS $ 4395739 $ 4339098 $ 2050000 $ 6684837

GRAFFITI ERADICATION FUND 073-000-1010 - CASH $ 34412 $ 145 $ $ 34557

Total GRAFFITI ERADICATION FUND $ 34412 $ 145 $ 000 $ 34557

TIME PAYMENT FUND 074-000-1010 - CASH $ 103564 $ 594996 $ 581950 $ 116610 074-000-1515 - MalA 368386 110000 120000 358386

Total TIME PAYMENT FUND $ 471950 $ 704996 $ 701950 $ 474996

VETERANS SERVICE FUND 075-000-1010 - CASH $ 454417 $ 21590 $ 158364 $ 317643

Total VETERANS SERVICE FUND $ 454417 $ 21590 $ 158364 $ 317643

EMPLOYEE ENRICHMENT FUND 076-000-1010 - CASH $ 564621 $ 11483 $ $ 5761 04

Total EMPLOYEE ENRICHMENT FUND $ 564621 $ 11483 $ 000 $ 576104

FUGITIVE APPREHENSION FUND 077-000-1010 - CASH $ 121398 $ 538380 $ 500000 $ 159778 077-000-1515 - MBIA 915502 500000 1415502

Total FUGITIVE APPREHENSION FUND $ 1036900 $ 1038380 $ 500000 $ 1575280

INDIGENT LEGAL SERVICES FUND 078-000-1010 - CASH $ 19752 $ 135800 $ 140000 $ 15552 078-000-1515 - MBIA 282048 140000 422048

Prepared by the Tom Green County Auditors Office Page 16 of 56

VOL 14 PAGE 452

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 - June 30 All

2002 Funds

Page 9

Prey Mo Balance bullbullbullbullbull Receipts Disbursements Closing Balance

Total INDIGENT LEGAL SERVICES FUND $ 301800 $ 275800 $ 140000 $ 437600

JUVENILE CRIME ampDELINQUENCY 079-000-1010 CASH 079-000-1515 MBIA

FUND $ 99427

000 $ 51857 $ $ 151284

000

Total JUVENILE CRIME amp DELINQUENCY FUND $ 99427 $ 51857 $ 000 $ 151284

BONO FEE FUND 080000-1010 - CASH $ 699 $ 1053 $ $ 1752

Total BOND FEE FUND $ 699 $ 1053 $ 000 $ 1752

CORRECTIONAL MANAGEMENT 081middot000middot1010 - CASH

INSTITUTE $ 84587 $ 45481 $ $ 30068

Total CORRECTIONAL MANAGEMENT INSTITUTE $ 84587 $ 45481 $ 000 $ 130068

JUDICIAL EFFICIENCY 082-000-1010 - CASH $ 818664 $ 50560 $ $ 869224

Total JUDICIAL EFFICIENCY $ 818664 $ 50560 $ 000 $ 869224

JUVENILE FACILITY 083-000-1010 - CASH $ 000 $ $ $ 000

Total JUVENILE FACILITY $ 000 $ 000 $ 000 $ 000

JUV DETENTION FACILITY 084-000-1010 - CASH $ 15150425 $ 10507796 $ 11130424 $ 14527797

Total JUV DETENTION FACILITY $ 15150425 $ 10507796 $ 11130424 $ 14527797

TX JUV PROBATION COMM 085-000-1010 - CASH $ 50708204 $ 5190957 $ 1517019 $ 54382142

Total TX JUV PROBATION COMM $ 50708204 $ 5190957 $ 1517019 $ 54382142

JUVENILE PROBATIONTGC 086-000-1010 - CASH $ 2933438 $ 3073142 $ 2202878 $ 3803702

Total JUVENILE PROBATIONTGC $ 2933438 $ 3073142 $ 2202878 $ 3803702

JUV PROBATION DISCRETIONARY 087-000-1010 - CASH

FUND $ 6635952 $ 3068979 $ 3218038 $ 6486893

Total JUV PROBATION DISCRETIONARY FUND $ 6635952 $ 3068979 $ 3218038 $ 6486893

CHILD TRUST ACCOUNT 088middot000middot1010 CASH $ 199950 $ 156550 $ $ 356500

Prepared by the Tom Green County Auditors Office Page 17 of 56

VOL 74 PAGE 453

bull u d

--

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page 10

Prey Mo Balance bullReceipts Disbursements Closing Balance

Total CHILO TRUST ACCOUNT $ 199950 $ 156550 $ 000 $ 356500

IN_HOME FAMILY PRESERVATION SVCS 089-000-1010 - CASH $ 3525954 $ 583753 $ 301256 $ 3808451

Total IN_HOME FAMILY PRESERVATION SVCS $ 3525954 $ 583753 $ 301256 $ 3808451

POST ADJ JUVENILE FACILITY 090-000-1010 - CASH $ 3103626 $ 746 $ $ 3104372

Total POST ADJ JUVENILE FACILITY $ 3103626 $ 746 $ 000 $ 3104372

DIST JUVENILE PROBATIONCOKE 091-000-1010 - CASH $ 2465590 $ 9241 $ 410643 $ 2064188

Total DIST JUVENILE PROBATIONCOKE $ 2465590 $ 9241 $ 410643 $ 2064188

COMMUNITY CORRECTIONS ASSIST 092-000-1010 - CASH $ 4851916 $ 321048 $ 1260802 $ 3912162

00 _____ _____ ~_~ - -_ _-- Total COMMUNITY CORRECTIONS ASSIST $ 4851916 $ 321048 $ 1260802 $ 3912162

NON RESIDENTIAL PROGRAM 093-000-1010 - CASH $ 991199 $ 381 $ 52990 $ 938590

-- ------ -----_ ------ ------ ---- - ------shyTotal NON RESIDENTIAL PROGRAM $ 991199 $ 381 $ 52990 $ 938590

EFTPSPAYROLL TAX CLEARING 094-000-1010 - CASH $ 000 $ 28200460 $ 28200460 $ 000

---_ --- ----- --- ---- shyTotal EFTPSPAYROLL TAX CLEARING $ 000 $ 28200460 $ 28200460 $ 000

PAYROLL FUND 095-000-1010 - CASH $ 477382 $ 151677469 $ 151792186 $ 362665

---- Total PAYROLL FUND $ 477382 $ 151677469 $ 151792186 $ 362665

COURT AT LAY_EXCESS STATE SUPPLEMENT 096-000-1010 CASH $ 76219 $ 320 $ $ 76539

---- --- _ ----

Total COURT AT LAY_EXCESS STATE SUPPLEMENT $ 76219 $ 320 $ 000 $ 76539

LEOSE TRAINING FUND 097-000-1010 - CASH $ 706601 $ 5763 $ 600000 $ 112364 097-000-1515 - MBIA 1072165 600878 1673043

Total LEOSE TRAINING FUND $ 1778766 $ 606641 $ 600000 $ 1785407

CHILD RESTRAINT STATE FEE FUND 098-000-1010 - CASH $ 339216 $ 93025 $ $ 432241

Prepared by the Tom Green County Auditors Office Page 18 of 56

VOL 74 PAGE 45middot1

Tom Green Auditor BUD GET A R Y A C C 0 U ~ TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page 11

Prey Mo Balance Receipts Disbursements Closing Balance

Total CHILD RESTRAINT STATE FEE FUND $ 339216 $ 93025 $ 000 $ 432241

CERT OF OBLIGATION1998I ampS 099-000-1010 - CASH $ 39702742 $ 1829946 $ 30000000 $ 11532688 099-000-1516 - FUNDS MANAGEMENT 12113 30000015 30012128

Total CERT OF OBLIGATION19981 ampS $ 39714855 $ 31829961 $ 30000000 $ 41544816

TAX ANTICIPATION NOTES 100middot000-1010 - CASH $ 000 $ $ $ 000

Total TAX ANTICIPATION NOTES $ 000 $ 000 $ 000 $ 000

TAX ANTICIPATION NOTE19981 amp S 101-000-1010 - CASH $ 399865 $ 159087 $ $ 558952 101-000-1516 - FUNDS MANAGEMENT 5726 007 5733

Total TAX ANTICIPATION NOTE1998I amp S $ 405591 $ 159094 $ 000 $ 564685

CONSTABLE PRCT 1 LEOSE TRAINING FUND 102-000-1010 - CASH $ 189570 $ 796 $ $ 190366

Total CONSTABLE PRCT 1 LEOSE TRAINING FUND $ 189570 $ 796 $ 000 $ 190366

CONSTABLE PRCT 2 LEOSE TRAINING FUND 103-0001010 - CASH $ 67859 $ 285 $ $ 68144

Total CONSTABLE PRCT 2 LEOSE TRAINING FUND $ 67859 $ 285 $ 000 $ 68144

CONSTABLE PRCT 3 LEOSE TRAINING FUND 104-000-1010 - CASH $ 234182 $ 85219 $ $ 319401

Total CONSTABLE PRCT 3 LEOSE TRAINING fUND $ 234182 $ 85219 $ 000 $ 319401

CONSTABLE PRCT 4 LEOSE TRAINING FUND 105-000-1010 - CASH $ 348971 $ 1466 $ $ 350437

Total CONSTABLE PRCT 4 LEOSE TRAINING FUND $ 348971 $ 1466 $ 000 $ 350437

COURT TRANSACTION FEE FUND JUSTICE COURTS 106-000-1010 CASH $ 109646 $ 184647 $ 200000 $ 94293 106-000-1515 MBIA 2212031 203344 2415375

Total COURT TRANSACTION FEE FUND JUSTICE COURTS $ 2321677 $ 387991 $ 200000 $ 2509668

GATES TRAINING LAB GRANT 107-000-1010 CASH $ 000 $ $ $ 000

Total GATES TRAINING LAB GRANT $ 000 $ 000 $ 000 $ 000

Prepared by the Tom Green County Auditors Office Page 19 of 56

VOL 7 4 PAGE 455

t bull d -

bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 3D 2002 Page 12

Prey Mo Balance Receipts bull Disbursements Closing Balance GATES PUBLIC INTERNET ACCESS GRANT

108-000-1010 - CASH $ 000 $ $ $ 000

Total GATES PUBLIC INTERNET ACCESS GRANT $ 000 $ 000 $ 000 $ 000

TCOMI 109-000-1010 - CASH $ 2831023 $ 900000 $ 1046921 $ 2684102

Total TCOMI $ 28310_23 $ 900000 $ 1046921 $ 26841 02

JUVENILE DEFERRED PROCESSING FEES 110-000-1010 - CASH $ 213506 $ 32046 $ $ 245552

Total JUVENilE DEFERRED PROCESSING FEES $ 213506 $ 32046 $ 000 $ 245552

COUNTY JUDGE EXCESS CONTRIBUTIONS 250016 111-000-1010 - CASH $ 131670 $ 639 $ 50980 $ 81329

Total COUNTY JUDGE EXCESS CONTRIBUTIONS 250016 $ 131670 $ 639 $ 50980 $ 81329

LOANSTAR LIBRARY GRANT 201-000-1010 - CASH $ 1186089 $ 4982 $ 762574 $ 428497

Total LOANSTAR LIBRARY GRANT $ 1186089 $ 4982 $ 762574 $ 428497

TROL 1I NGER FUND 202-000-1010 - CASH $ 000 $ $ $ 000

Total TROLLINGER FUND $ 000 $ 000 $ 000 $ 000

COURTHOUSE LANDSCAPING 301-000-1010 - CASH $ 10000 $ 005 $ $ 10005

Total COURTHOUSE LANDSCAPING $ 10000 $ 005 $ 000 $ 10005

SHERIFF FORFEITURE FUND 401-000-1010 CASH $ 000 $ 134208 $ $ 134208

Total SHERIFF fORFEITURE FUND $ 000 $ 134208 $ 000 $ 134208

TOTALS - ALL FUNDS $ 1418743651 $ 505902613 $ 614382938 $ 1310263326 =============== =============== =============== ===============

Prepared by the Tom Green County Auditors Office Page 20 of 56

VOL 14 PArtE 456

- -- -----_~ _____ ~ __ _M _____ ------~----~--~--------------- -----_- ~- ~-~ -- -~-~----- ----_ -- -- -- --- _-- - -_ _ shy

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page

_ __ _- - - --- - - --- -- - -- ---------- ----- -- -- -- _ - ------~--~---_ ------------ -- -----------shy

Account bullbullbullbullbull _bullbull _bullbull _ bullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3101 CURRENT TAX LEVY 11062266 11062266 14831884 1075659568 948891625 30567032 3 310-3102 DELINQUENT TAXES 140000 140000 4512523 19454660 19233388 -5454660 middot39 310-3191 PENALTY AND INTEREST 107000 107000 3753196 114621 18 8713074 -762118 middot7 320-3201 ALCOHOLIC BEVERAGES 30000 30000 579950 2587550 2240350 412450 14 320-3202 BUSINESS LICENSE AND PERMITS - 500 500 000 000 50000 100 320-3204 BUSINESS LICENSE AND PERMITS - 0 0 100000 200000 middot200000 u 330-3321 GENERAL SALES AND USE TAX 4450000 4450000 39768154 274545735 255412685 170454265 38 330-3327 STATE SHARED REVENUE-STATE SUPP 33900 33900 000 3390000 000 000 0 330-3328 MENTAL HEALTH UNIT 106000 106000 000 5852538 7273351 4747462 45 330-3329 CRISIS INTERVENTION PROGRAM GRA 75178 75178 000 3491799 3447566 4026001 54 330-3330 SAFE ampSOBER STEP PROGRAM 40000 40000 000 2317940 612141 1682060 42 330-3333 FAMILY VIOLENCE INVESTIGATOR 26870 26870 000 1277247 1288310 1409753 52 330-3335 PARENT AID PROGRAM GRANT 28066 28066 000 1544449 1254687 1262151 45 330-3336 SPOUSAL ABUSE VOLUNTEER PROGRAM 42335 42335 000 000 1099741 4233500 100 330-3337 CCl SUPPLEMENT 70000 70000 708218 5956400 5782612 1043600 15 330-3339 TEXAS NARCOTICS CONTROL PROGRAM 56332 56332 1200248 4658548 4584731 974652 17 330-3341 DOMESTIC VIOLENCE PROSECUTION U 80000 80000 000 4060473 3031236 3939527 49 330-3342 STEP PROGRAM REVENUE 0 0 000 000 000 000 330-3346 BINGO TAX 39000 39000 000 2846848 2599298 1053152 27 330-3347 LEOSE FEE 0 0 000 000 609 000 330-3348 CRIME VICTIM FUND 20000 20000 000 906388 919299 1093612 55 330-3349 CSCD FISCAL OFFICER SUPPLEMENT 7200 7200 182935 731740 720000 -11740 -2 330-3350 LEOCE FEES 0 0 000 000 886 000 330-3351 CRIMINAL JUSTICE PLANNING 375 375 000 000 5469 37500 100 330-3352 JUSTICE EDUCATION 2000 2000 000 99003 94785 100997 50 330-3353 MIXED BEVERAGE TAX 160000 160000 000 8089399 7958279 7910601 49 330-3354 FINANCIAL RESPONSIBILITY FUND 100 100 000 -450 2914 10450 105 330-3356 HUDPAYMENT IN LIEU OF TAXES 40000 40000 3157400 3557952 000 442048 11 330-3357 COUNTY JUDGE STATE SUPPLEMENT 10000 10000 000 1000000 434669 000 0 330-3358 TIME PAYMENT 7500 7500 188781 1363817 1641786 -613817 middot82 330-3359 INDIGENT LEGAL SERVICES 850 850 000 39520 41830 45480 54 330-3360 STATE SHARED REVENUE - ADA STAT 0 5803 000 000 580311 100 330-3361 FUGITIVE APPREHENSION FEES 5400 5400 000 255141 248269 284859 53 330-3363 JUVENILE CRIME ampDELINQUENCY FE 300 300 000 23317 12553 6683 22 330-3364 CONSOLIDATED COURT COSTS 28000 28000 000 1048310 1085669 1751690 63 330-3365 EMS CONTRACTSB 102 6000 6000 000 000 000 600000 100 330-3366 TOBACCO SETTLEMENT 61000 61000 000 2396841 14199933 3703159 61 330-3368 TIFB GRANT REIMBURSEMENT 0 0 150000 150000 7005300 -150000 uu 330-3369 AG CHILD SUPPORT REIMBURSEMENT 14000 14000 30227 3331 72 000 1066828 76 330middot3370 STATE ALIEN ASSISTANCE PROGRAM 0 37097 000 3709700 000 000 0 330middot3371 CVCOG EQUIPMENT GRANT 0 0 000 000 000 000 330-3372 FFVPU GRANT 62305 62305 000 2957456 2469817 3273044 53 330-3373 FFVIU GRANT 39200 39200 000 1756134 1576957 2163866 55 330-3374 FFVVA GRANT 46936 46936 000 2227334 1773032 2466266 53 330-3375 JUVENILE ACCOUNTABILITY INCENTI 17304 17304 000 000 612284 1730400 100 330middot3376 VICTIM-UITNESS ASSISTANCE PROGR 39400 39400 000 1910563 599872 2029437 52 330-3380 AG COURT COST REIMBURSEMENT 0 0 1135860 6791070 -6791070 330-3385 STATE SHARED REVENUE - COMMUNIT 0 0 000 50000 -50000

Prepared by the Tom Green County Auditors Office Page 21 of 56

457VOl

$amp dJ II

- shybull bull a

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUl 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 2

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 340-3400 TREASURER - FEES OF OFFICE o o 3000 86000 27020 -86000 340-3401 COUNTY JUDGEPROBATE 2500 2500 19000 186800 122400 63200 25 340-3402 COUNTY JUDGE 100 100 2715 4804 4976 5196 52 340-3403 COUNTY SHERIFF 90000 90000 902736 6448510 5544087 2551490 28 340-3404 COUNTY ATTORNEY 34000 34000 366126 2645510 2302971 754490 22 340-3405 COUNTY CLERK 460000 460000 3939686 35938703 33406364 10061297 22 340-3406 TAX ASSESSORCOLLECTOR FEES 375000 375000 3157365 27937215 27696957 9562785 26 340-3407 DISTRICT CLERK 200000 200000 1180156 8696187 12788755 11303813 57 340-3408 JUSTICE OF THE PEACE 12000 12000 96500 868600 924200 331400 28 340-3409 CONSTABLE 95000 95000 872400 7344251 6978642 2155749 23 340-3411 TAX CERTMOBILE HOME FEES 8000 8000 113400 718600 600200 81400 10 340-3420 FEES OF OFFICE - CO CLK TSRSR o deg 000 28543 28543 340-3421 JURY FEES 4000 4000 42000 268900 305500 131100 33 340-3422 ELECTION REVENUE 1800 1800 14950 2031 73 139553 -231 73 -13 340-3424 OFFICE RENT 6900 6900 1701 15 823755 4435425 133755 middot19 340-3425 CRT REPORTER FEESCNTY CLERK 12000 12000 100500 1018500 954000 181500 15 340-3426 CRT REPORTER FEESDIST CLERK 15000 15000 142500 1185000 1212600 315000 21 340-3427 CITY PRISONER REIMBURSEMENT 175000 175000 323900 5130081 4983520 12369919 71 340-3429 BOND FEES o deg 000 -25000 704 25000 340-3430 COPIER REVENUELIBRARY 17000 17000 114505 1199266 1247318 500734 29 340-3434 IMMIGRATION REIMBSHERIFF 10000 10000 42000 127800 534000 872200 87 340-3436 SHERIFFS ARREST FEES 30000 30000 105116 2095666 2041209 904334 30 340-3437 ARREST WARRANTS 65000 65000 397802 3823518 4996795 2676482 41 340-3438 PARKS 12000 12000 105300 805700 453500 394300 33 340-3440 ATTORNEY FEES 10000 10000 98562 809114 738582 90886 19 340-3441 COMPREHENSIVE REHABILITATION deg o 000 000 1624 000 340-3443 ENVIRONMENTAL CONTROL INSPECTIO 50000 50000 371000 2862500 1603500 2137500 43 340-3445 DUMPGROUND 30000 30000 129700 1304100 1406795 1695900 57 340-3446 JUSTICE CENTER DETENTION SVC 35000 35000 575664 2042400 3307500 1457600 42 340-3448 JP COURT COSTS 20000 20000 236788 1832285 1684539 167715 8 340-3449 DWI VIDEO 8000 8000 66670 465845 549527 334155 42 340-3450 DEF ADJUCATION FEES 30000 30000 208800 2469094 2858029 530906 18 340-3451 JAIL PHONE CONTRACT 80000 80000 981948 6211495 7238548 1788505 22 340-3453 LEMI FEE 10 10 000 000 318 1000 100 340-3457 MISDEMEANOR COURT COSTS 25 25 000 000 1113 2500 100 340-3466 JAIL PHONESHERIFFS OFFICE 70000 70000 690634 4368735 5091097 2631265 38 340-3467 FEDERAL PRISONER HOUSING CONTRA 350000 350000 940800 7778400 372000 27221600 78 340-3474 RECORDS MANAGEMENT o deg 000 000 000 000 340-3476 PRE-AUG97 COURT COST SVC FEE deg deg 000 9068 -9068 340-3477 CMI 10 SVC FEE o deg 000 18939 -18939 360-3601 FINESDISTRICT COURTS 150000 150000 1425270 11695211 10736727 3304789 22 360-3602 CNTY FINEJP COURTS 400000 400000 4604241 34148356 30179586 5851644 15 360-3603 CRTATLAW 200000 200000 1575375 15769225 16428914 4230775 21 360-3604 CRTATLAW 2 200000 200000 1686400 13720384 14297430 6279616 31 360-3605 BOND FORFEITURES 100000 100000 1150025 5092660 8820284 4907340 49 370-3701 DEPOSITORY INTEREST 12500 12500 278583 3205962 1889438 1955962 156 370-3703 INTEREST ON REPURCHASE o deg 000 000 464710 000 370-3704 INTEREST ON SECURITIES 47500 47500 000 1807065 5038075 2942935 62 370-3705 MBIA INTEREST 60000 60000 588000 3132978 8601125 2867022 48 370-3706 FUNDS MANAGEMENT INTEREST 7500 7500 385821 2698143 1457960 -1948143 -260 370-3709 CREDIT CARD SERVICE FEES o o -37831 37084 000 -37084

Prepared by the Tom Green County Auditors Office Page 22 of 56

VOL 7 4 PhGE 458

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 3

~ __ eM ______ M __ M ___ bull __ bull _______ bullbull _____ ~_ -_ --_ ------ ---_ _- ----_ -- _ _ ------_ - -- ---

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonth ly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 370-3713 SETTLEMENT PROCEEDS 0 50818 57578 5139378 000 -57578 1 380-3801 SALVAGE SALES 0 0 000 105000 1968041 -105000

390-3901 OTHER REVENUE - COMMUNITY SUPER 0 0 000 000 000 000

390-3902 ACCOUNTS PAYABLE DISCOUNTS 40 40 965 9064 3075 -5064 -127 390-3903 MISCELLANEOUS REVENUE 5000 5000 4075 107831 395335 392169 78 390-3904 TJPC PROBATION FEES 4000 4000 140000 943885 386500 -543885 -136 390-3907 DEFENSIVE DRIVING FEES 17500 17500 108800 1036125 1059100 713875 41 390-3908 JAIL COMMISSARY STALE CHECK REF 0 0 000 000 000 000

390-3910 DEFERRED PROSECUTION FEE 0 0 000 000 000 000

390-3912 FLOOO AREA SCHOOLROAD TR ACCT 4500 4500 000 201811 297815 248189 55 390-3913 LAYSUIT PROCEEDS 0 0 000 000 000

390-3914 CIVIL SETTLEMENT PROCEEDS 2220 2220 18500 166500 166500 55500 25 390-3916 FINGERPRINTING FEES 2000 2000 12000 107200 143800 92800 46 390-3917 NON-REGULAR INMATE TRANSPORT 0 0 10000 130000 000 -130000

390-3918 PRISONER DAMAGE REIMBURSEMENT 0 0 000 000 7264 000

390-3919 IHC REIMBLOCAL 120000 120000 2669666 14346770 6819053 -2346770 -20 390-3920 PRISONER MEDICAL REIMBURSEMENT 1000 1000 000 000 53615 100000 100 390-3923 JAIL MEAL TICKETS 0 0 000 000 000 000

390-3925 RESTITUTION REVENUE 0 0 000 9783 10368 9783 bullbullbullbull

390-3927 IHC STATE REIMBURSEMENT 235000 235000 000 558240 37214807 22941760 98 390-3947 OTHER REVENUE - SAHF HEALTHYISE 0 0 000 000 000 390-3960 CHILD SAFETY 150 150 000 10000 15208 5000 33 390-3961 AICCHAP FISCAL SERVICE FEE 1000 1000 18750 75000 75000 25000 25 390-3962 CCP FISCAL SERVICE FEE 2000 2000 44125 176500 177900 23500 12 390-3963 CRTC FISCAL SVC FEE amp REIMB 18158 18158 242770 971080 908540 844720 47 390-3964 TAIP FISCAL SERVICE FEE 0 0 000 000 000 000

390-3965 REFUNDS 0 0 000 90000 158 -90000 390-3967 CCRC FISCAL SERVICE FEE 0 0 8900 35600 37900 -35600 bullbull

390-3970 OTHER REVENUE - SNOP FISCAL SER 0 0 13900 55600 -55600 390-3973 SALE OF LAND 0 0 000 135000 5690 -135000

390-3975 COURTHOUSE SECURITY BAILIFF REI 39500 39500 000 000 000 3950000 100 390-3978 PROPERTY LEASES 1000 1000 000 52500 52500 47500 48

__ w _____ ________ _ -- --_ - -----_ ------_ ----- _------_ shyTOTAL GENERAL FUND 20894220 20987938 101817627 1712204272 1591135293 386589539 18

Prepared by the Tom Green County Auditors Office Page 23 of 56

VOL I 4PAnE 459

_c II rt

_I _

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

005 - ROAD ampBRIDGE PRECINCT 1 amp3 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 4

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Rev bullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3102 DELINQUENT TAXES - GENERAL PROP 100 100 1060 4642 5680 5358 54 310-3191 PENALTY amp INTEREST - GENERAL PR 100 100 2405 8907 8908 1093 11 330-3312 CRB FUND DISTRIBUTION 506000 506000 000 493264_50 50593303 1273550 3 340middot3410 ADDl FEES ROAD ampBRIDGE 450000 450000 3514795 32005935 31708875 12994065 29 370-3701 DEPOSITORY INTEREST 1500 1500 54796 358335 121482 -208335 -139 370-3703 INTEREST ON REPURCHASE 0 000 000 147093 000 370-3705 MBIA INTEREST 24000deg 24000 68826 508327 1563335 1891673 79 380-3801 SALVAGE SALES 0 0 000 000 2667890 000 380-3802 TX DEPT TRANSTRUCK YEIGHT FEE 15000 15000 -6500 337520 1211366 1162480 77 390-3902 ACCOUNTS PAYABLE DISCOUNTS 0 0 009 697 447 -697 390-3903 MISCELLANEOUS REVENUE 0 0 000 000 224722 000

- - - _ - - -

TOTAL ROAD ampBRIDGE PRECINCT 1 amp3 996700 996700 3635391 82550813 88253101 17119187 17

Prepared by the Tom Green County Auditors Office Page 24 of 56

4 PAIlE 460VOl

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

006 - ROAD amp BRIDGE PRECINCT 2 amp4 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Pltlge 5

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Month ly Rev bullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3102 DELINQUENT TAXES 100 100 1060 4645 5680 5355 54 310-3191 PENALTY amp INTEREST - GENERAL PR 100 100 2405 8905 8912 1095 11 330-3312 CRB FUND DISTRIBUTION 506000 506000 000 49326450 50593297 1273550 3 340-3410 ADDL FEES ROAD amp BRIDGE 450000 450000 3514795 32005935 31708875 12994065 29 370-3701 DEPOSITORY INTEREST - INTEREST 1500 1500 48461 298321 133225 -148321 -99 370-3703 INTEREST ON REPURCHASE - INTERE 0 0 000 000 221332 000 370-3705 MBIA INTEREST 24000 24000 93733 640063 1626460 1759937 73 380-3801 SALVAGE SALES 0 0 000 25150 270909 -25150 380-3802 TX DEPT TRANSTRUCK YEIGHT FEE 15000 15000 63800 491120 1346551 1008880 67 390-3902 ACCOUNTS PAYABLE DISCOUNTS 0 0 030 150 055 -150 390-3903 MISCELLANEOUS REVENUE 0 0 000 000 000 000

- --_ --- ---- ------ - _------ - ----_ -----shy-~-------

TOTAL ROAD ampBRIDGE PRECINCT 2 amp4 996700 996700 3724284 82800739 85915296 16869261 17 _-_ - - - --- -_ _-_

TOTAL FOR REPORTED FUNDS 22887620 22981338 109177302 1877555824 1765303690 420577987 18 ============ ============ ============== ============== ============== ============== =====

Prepared by the Tom Green County Auditors Office Page 25 of 56

461VOl

- r

raquo n_ bull bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page

001 GENERAL FUND - COMMISSIONERS COURT Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bull Encumbrances HD Exp + Enc UnEnc Balance Rm 001-0101 SALARYELECTED OFFIC 116104 116104 967536 8707824 000 8707824 2902576 25 001-0103 SALARYASSISTANTS 40874 40874 340612 3065508 000 3065508 1021892 25 001-0201 FICAMEDICARE 14054 14054 113466 1021222 000 1021222 384178 27 001-0202 GROUP HOSPITAL INSUR 15000 15000 116808 1051497 000 1051497 448503 30 001-0203 RETIREMENT 13865 13865 114662 1042536 000 1042536 343964 25 001middot0301 OFFICE SUPPLIES 850 850 3500 44619 000 44619 40381 48 001-0388 CELLULAR PHONEPAGER 650 650 4995 50764 000 50764 14236 22 001-0403 BOND PREMIUMS o o 000 000 000 000 000 001-0405 DUES ampSUBSCRIPTIONS 200 200 000 17523 000 17523 2477 12 001-0427 AUTO ALL~ANCE 26730 26730 222750 2004750 000 2004750 668250 25 001-0428 TRAVEL ampTRAINING 7200 7200 6820 501651 33000 534651 185349 26 001-0475 EQUIPMENT o o 000 000 000 000 000

TOTAL COMMISSIONERS COURT 235527 235527 1891149 17507894 33000 17540894 6011806 26

001 - GENERAL FUND - PURCHASING

002-0105 SALARYEMPLOYEES 30183 30183 251520 2263680 000 2263680 754620 25 002-0109 SALARYSUPERVISOR 26879 26879 213066 1917594 000 1917594 770306 29 002-0201 FICAMEDICARE 4365 4365 35540 319860 000 319860 116640 27 002-0202 GROUP HOSPITAL INSUR 10800 10800 86538 807838 000 807838 272162 25 002-0203 RETIREMENT 4307 4307 34796 316374 000 316374 114326 27 002-0301 OFFICE SUPPLIES 400 400 2019 25095 000 25095 14905 37 002-0335 AUTO REPAIR FUEL E 700 700 7392 45160 000 45160 24840 35 002-0388 CELLULAR PHONEPAGER 315 315 10259 50878 000 50878 -19378 -62 002-0391 UNIFORMS 360 360 6655 37065 000 37065 -1065 -3 002-0405 DUES amp SUBSCRIPTIONS 465 465 29000 53000 29000 82000 -35500 -76 002-0428 TRAVEL amp TRAINING 800 1330 000 178209 000 178209 -45209 middot34 002-0429 INCOUNTY TRAVEL 240 240 000 2460 000 2460 21540 90 002-0435 BOOKS 30 30 000 3400 000 3400 -400 -13 002-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL PURCHASING 79844 80374 676785 6020613 29000 6049613 1987787 25

DOl - GENERAL FUND - COUNTY CLERK

003-0101 SALARYELECTED OFFIC 42968 42968 358066 3222594 000 3222594 1074206 25 003-0104 SALARYCHIEF DEPUTY o 24938 207814 1870326 000 1870326 623474 25 003-0105 SALARYEMPLOYEES 320453 295515 2673566 23206944 000 23206944 6344556 21 003middot0108 SALARYPARTTIME o a 000 000 000 000 000 003-0109 SALARYSUPERVISOR 24934 24934 000 311721 000 311721 2181679 87 003-0201 FICAMEDICARE 29734 29734 246256 2166049 000 2166049 807351 27 003-0202 GROUP HOSPITAL INSUR 73800 73800 535317 4472475 000 4472475 2907525 39 003middot0203 RETIREMENT 29336 29336 242848 2166687 000 2166687 766913 26 003-0301 OFFICE SUPPLIES 30000 30000 35946 2130827 19872 2150699 849301 28 003-0385 INTERNET SERVICE 120 120 000 5730 000 5730 6270 52 003-0403 BOND PREMIUMS 3500 3500 000 000 000 000 350000 100 003-0405 DUES ampSUBSCRIPTIONS 589 589 000 57895 000 57895 1005 2 003-0427 AUTO ALLOYANCE 330 330 2750 24750 000 24750 8250 25

Prepared by the Tom Green County Auditors Office Page 26 of 56

VOL 7 4 Ph[)E 462

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 2

001 - GENERAL FUND - COUNTY CLERK Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 003-0428 TRAVEL ampTRAINING 2500 2500 000 190459 000 190459 59541 24 003-0436 MICROFILMING 8000 8000 000 465836 000 465836 334164 42 003-0442 BIRTH CERTIFICATES 14000 14000 124074 751764 000 751764 648236 46 003-0470 CAPITALIZED EQUIPMEN o 0 000 000 000 000 000

003-0475 EQUIPMENT 6500 6500 000 289437 000 289437 360563 55 003-0514 SPECIAL PROJECTS o 0 000 000 000 000 000

TOTAL COUNTY CLERK 586764 586764 4426637 413334_94 19872 41353366 17323034 30

001 - GENERAL FUND - VETERANS SERVICE

005-0102 SALARYDISTRICT JUDG 25553 o 000 000 000 000 000

005-0105 SALARYEMPLOYEES 19627 19627 158434 1464989 000 1464989 497711 25 005-0109 SALARYSUPERVISOR o 24938 207814 1870326 000 1870326 623474 25 005-0201 FICAMEDICARE 3517 3470 28326 258279 000 258279 88721 26 005-0202 GROUP HOSPITAL INSUR 7200 7200 28846 461626 000 461626 258374 36 005-0203 RETIREMENT 3470 3422 27926 256836 000 256836 85364 25 005-0301 OFFICE SUPPLIES 500 500 000 23077 000 23077 26923 54 005-0335 AUTO REPAIR FUEL E 500 500 1816 34273 000 34273 15727 31 005-0388 CELLULAR PHONEPAGER 220 220 1795 17876 000 17876 4124 19 005-0427 AUTO ALLOWANCE 792 792 6600 59400 000 59400 19800 25 005-0428 TRAVEL ampTRAINING 900 900 000 103080 000 103080 -13080 -15 005-0469 SOFTWARE EXPENSE 150 150 000 15000 000 15000 000 0

TOTAL VETERANS SERVICE 62429 61719 461557 4564762 000 4564762 1607138 26

001 - GENERAL FUND - COURT COLLECTIONS

006-0105 SALARYEMPLOYEES 27662 27662 191848 2035762 000 2035762 730438 26 006-0109 SALARYSUPERVISOR 19013 19013 158434 1425906 000 1425906 475394 25 006-0201 FICAMEDICARE 3571 3571 26796 264817 000 264817 92283 26 006-0202 GROUP HOSPITAL INSUR 10800 10800 57692 721285 000 721285 3587 _15 33 006-0203 RETIREMENT 3522 3522 26235 261962 000 261962 90238 26 006-0301 OFFICE SUPPLIES 1500 1500 9125 114546 000 114546 35454 24 006-0335 AUTO REPAIR FUEL E o o 000 000 000 000 000

006-0400 PROFESSIONAL SERVICE o o 5775 14225 000 14225 -14225

006-0401 APPRAISAL DISTRICT o o 000 000 000 000 000

006-0405 DUES ampSUBSCRIPTIONS 250 250 000 9500 000 9500 15500 62 006-0428 TRAVEL ampTRAINING 1000 1000 8710 48710 000 48710 51290 51 006-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

006-0475 EQUIPMENT o o 000 000 000 000 000

TOTAL COURT COLLECTIONS 67318 67318 484615 4896713 000 4896713 1835087 27

001 - GENERAL FUND - PERSONNEL

007-0105 SALARYEMPLOYEES 32074 32074 238840 2306310 000 2306310 901090 28 007-0109 SALARYSUPERVISOR 29653 29653 247108 2223972 000 2223972 741328 25

Prepared by the Tom Green County Auditors Office Page 27 of 56

VOL 74 PAGE 463

__ bull r tg r

II1II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 3

001 - GENERAL FUND - PERSONNEL Account bullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Monthly Exp bull YTD Expenses bullbull Encumbrances nD Exp + Enc UnEnc Balance Rm 007-0201 FICAMEDICARE 4722 4722 36912 344395 000 344395 127805 27 007-0202 GROUP HOSPITAL INSUR 10800 10800 86538 750131 000 750131 329869 31 007middot0203 RETIREMENT 4659 4659 36398 342867 000 342867 123033 26 007-0301 OFFICE SUPPLIES 1000 1000 6530 44330 000 44330 55670 56 007-0306 EDUCATION MATERIALS 700 700 000 44910 33541 78451 8451 middot12 007-0405 DUES ampSUBSCRIPTIONS 200 200 000 000 000 000 20000 100 007-0423 CONTRACTOR FEES o o 19872 19872 000 19872 -19872 007-0428 TRAVEL amp TRAINING 750 750 000 50450 000 50450 24550 33 007-0475 EQUIPMENT o o 000 000 000 000 000 O

TOTAL PERSONNEL 84558 84558 672198 6127237 33541 6160778 2295022 27

001 GENERAL FUND INFORMATION TECHNOLOGY

008-0105 SALARYEMPLOYEES 53304 53304 213418 3700587 000 3700587 1629813 31 008-0108 SALARYPARTTIME 22786 22786 133500 1712432 000 1712432 566168 25 008middot0109 SALARYSUPERVISOR 38500 38500 280621 2315677 000 2315677 1534323 40 008-0201 FICAMEDICARE 8766 8766 46586 577913 000 577913 298687 34 008-0202 GROUP HOSPITAL INSUR 14400 14400 57692 894376 000 894376 545624 38 008-0203 RETIREMENT 8649 8649 47003 585415 000 585415 279485 32 008-0301 OFFICE SUPPLIES 1450 1315 4999 58153 000 58153 73347 56 008-0309 COMPUTER SUPPLIES 25660 25660 5694 841544 889415 1730959 835041 33 008-0388 CELLULAR PHONEPAGER 650 650 7370 82740 000 82740 -17740 -27 008middot0405 DUES ampSUBSCRIPTIONS 250 250 000 000 5000 5000 20000 80 008-0428 TRAVEL ampTRAINING 6000 6000 000 87420 000 87420 512580 85 008-0429 INCOUNTY TRAVEL 500 500 5100 21780 000 21780 28220 56 008-0445 SOFTWARE MAINTENANCE 172068 172068 3901250 15605000 000 15605000 1601800 9 008-0449 COMPUTER EQUIPMENT M 3400 3400 000 251244 000 251244 88756 26 008-0469 SOFTWARE EXPENSE 27450 27450 500000 2245999 350000 2595999 149001 5 008-0470 CAPITALIZED EQUIPMEN 20150 20150 000 1207600 000 1207600 807400 40 008-0475 EQUIPMENT o 135 000 13355 000 13355 145 1 008-0482 CAPITALIZED SOFTWARE o o 000 000 000 000 000 008-0514 SPECIAL PROJECTS 50000 50000 418151 2177213 18167 2195380 2804620 56 008middot0678 CONTRACT SERVICE FOR 13900 13900 000 1046500 000 1046500 343500 25

TOTAL INFORMATION TECHNOLOGY 467883 467883 5621384 33424948 1262582 34687530 12100770 26

001 GENERAL FUND - NON DEPARTMENTAL

009-0204 WORKERS COMPENSATION 104957 104957 -2814700 457908 000 457908 10037792 96 009-0205 UNEMPLOYMENT INSURAN 13254 13254 000 -802320 000 -802320 2127720 161 009-0216 HEALTH INSURANCE RUN 200000 200000 86521 23010011 000 23010011 -3010011 -15 009-0301 OFFICE SUPPLIES 5000 4843 -74494 244793 96450 341243 143057 30 009middot0302 COPIER SUPPLIESLEAS 30000 30000 416999 1952125 154100 2106225 893775 30 009middot0347 PORTS TO PLAINS COAL 10624 10624 1062353 1062353 000 1062353 047 0 009-0348 COURTHOUSE PRESERVAT o o 000 000 000 000 000 009-0358 SAFETY EQUIPMENT 1500 1500 21707 281337 000 281337 -131337 middot88 009-0386 MEETINGS ampCON FERENC 500 500 000 130568 075 130643 -80643 161 009-0388 CELLULAR PHONEPAGER o 157 000 15700 000 15700 000 0

Prepared by the Tom Green County Auditors Office Page 28 of 56

VOL 7 4 PAliE 464

_-------_ ----~--~---------------------------~--- --~- --------------~- ~ ~

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures Budget ys Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 4 ---------------------------_ _------------------------------- _------------------------------------------------------- _ _------shy

001 - GENERAL FUND - NON DEPARTMENTAL Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullMonthly Exp YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEnc Balance Rm 009-0391 UNIFORMS 0 0 000 000 000 0_00 000 009-0401 APPRAISAL DISTRICT 294899 294899 2248700 22837500 000 22837500 6652400 23 009-0402 LIABILITY INSURANCE 250000 250000 000 22115928 000 22115928 2884072 12 009-0404 RECORDS MANAGEMENT 0 0 000 000 000 000 000 009-0405 DUES ampSUBSCRIPTIONS 1250 1250 30000 120000 000 120000 5000 4 009-0407 LEGAL REPRESENTATION 60000 60000 82342 1612304 000 1612304 4387696 73 009-0408 INDEPENOENT AUDIT 46000 46000 000 3500000 000 3500000 1100000 24 009-0412 AUTOPSIES 25000 25000 359233 2044247 000 2044247 455753 18 009-0419 CENSUS 2000 0 0 000 000 000 000 000 009-0420 TELEPHONE 80000 80000 724328 5360475 23500 5383975 2616025 33 009-0421 POSTAGE 85000 85000 1584269 8299481 1527500 9826981 -1326981 -16 009-0424 ECONOMIC DEVELOPMENT 20000 20000 000 2000000 000 2000000 000 0 009-0430 PUBLIC NOTICESPOSTI 9600 9600 217965 1285036 000 1285036 -325036 middot34 009-0431 EMPLOYEE MEOICAL 6000 6000 103700 303575 9000 312575 287425 48 009-0435 BOOKS 6500 6500 000 287774 000 287774 362226 56 009-0444 BANK SVC CHARGES 0 0 395196 3183179 000 31831 79 -3183179 009-0450 OFFICE MACHINE MAINT 10000 10000 84436 471023 142165 613188 386812 39 009-0459 COPY MACHINE RENTAL 42752 42752 373978 3087320 132857 32201 77 1055023 25 009-0468 RURAL TRANSPORTATION 14408 14408 000 1440800 000 1440800 000 0 009-0470 CAPITALIZEO EQUIPMEN 0 0 000 000 000 000 000 009-0471 COG DUES 5201 5201 000 492290 000 492290 27810 5 009-0475 EQUIPMENT 2500 2500 96625 227913 000 227913 22087 9 009-0480 TX ASSOCIATION OF CO 1765 1765 000 319000 000 319000 -142500 -81 009-0495 TEXAS HISTORICAL COM 3500 3500 000 350000 000 350000 000 0 009-0508 WATER CONSERVATION 3000 3000 000 300000 000 300000 000 0 009-0527 0 0 000 000 000 000 000 009-0544 CREDIT CARD SERVICE 0 0 6000 19690 000 19690 -19690 009-0551 SALES TAX DEBT PAYME 39600 39600 330000 2970000 000 2970000 990000 25 009-0675 PROFESSIONAL FEES 12000 20161 460250 4084198 9297 4093495 -2077361 103 009-0801 ADMINISTRATIVE FEE 5500 5500 51700 344600 000 344600 205400 37

_ _ - - - -_ shy --------- --- ---------_ _- -------------- -------------- ----~~- ~-- - -- shyTOTAL NON DEPARTMENTAL 1390310 1398471 5847108 113408808 2094944 115503752 24343382 17

001 - GENERAL FUND - RECORDS MANAGEMENT

010-0102 SALARYDISTRICT JUDG 3600 3600 30000 270000 000 270000 90000 25 010-0201 FICAMEOICARE 275 275 2296 20664 000 20664 6836 25 010-0202 GROUP HOSPITAL INSUR 0 0 000 000 000 000 000 010-0203 RETIREMENT 272 272 2248 20436 000 20436 6764 25 010-0301 OFFICE SUPPLIES 200 200 9999 9999 000 9999 10001 50 010-0428 TRAVEL ampTRAINING 500 500 24980 24980 000 24980 25020 50

_ _- -------------shy----------- ----------- -------------- -------------- -------_ _-_ _--_ TOTAL RECORDS MANAGEMENT 4847 4847 69523 346079 000 346079 138621 29

001 - GENERAL FUND COUNTY JUDGE

011-0101 SALARYELECTED OFFIC 50825 50825 423542 3811878 000 3811878 1270622 25 011-0105 SALARYEMPLOYEES 26909 26909 224246 2018214 000 2018214 672686 25 011-0125 JUVENILE BOARD 1200 1200 10000 90000 000 90000 30000 25

Prepared by the Tom Green County Auditors Office Page 29 of 56

Ij 4pqCVOL I I All 465

bull r bull sf

shy

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 5

001 - GENERAL FUND - COUNTY JUDGE Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bullbull YTD Expenses Encumbrances no Exp + Enc UnEnc Balance Y~m 011-0132 SALARYSTATE SUPPLEM 10000 10000 83334 750006 000 750006 249994 25 011-0201 FICAMEDICARE 7309 7309 57186 514954 000 514954 215946 30 011-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 011-0203 RETIREMENT 7210 7210 59630 542160 000 542160 178840 25 011-0301 OFFICE SUPPLIES 900 900 8434 57485 000 57485 32515 36 011-0388 CELLULAR PHONEPAGER 500 500 4665 33976 000 33976 16024 32 011-0403 BOND PREMIUMS 0 0 000 000 000 000 000 011-0405 DUES amp SUBSCRIPTIONS 250 250 000 27500 000 27500 -2500 -10 011-0427 AUTO ALLOYANCE 6600 6600 55000 495000 000 495000 165000 25 011-0428 TRAVEL amp TRAINING 1500 1500 000 86493 16500 102993 47007 31 011-0435 BOOKS 600 600 000 33512 000 33512 26488 44 011-0496 NOTARY BOND o o 000 7100 000 7100 -7100

TOTAL COUNTY JUDGE 121003 121003 983729 8987596 16500 9004096 3096204 26

001 - GENERAL FUND DISTRICT COURT

012-0101 SALARYELECTED OFFIC 28733 28733 239444 2154996 000 2154996 718304 25 012-0102 SALARYDISTRICT JUDG 245109 330931 2791710 25069941 000 25069941 8023159 24 012-0105 SALARYEMPLOYEES o o 000 000 000 000 000 012-0108 SALARYPARTTIME 4548 4548 000 55461 000 55461 399339 88 012-0110 SALARYAPPT - COMM C 213767 127945 1066206 9595842 000 9595842 3198658 25 012-0118 SALARYPARTTIME COUR 2500 2500 000 000 000 000 250000 100 012-0125 JUVENILE BOARD 4800 4800 40000 360000 000 360000 120000 25 012-0201 FICAMEDICARE 38017 38017 306431 2756827 000 2756827 1044873 27 012-0202 GROUP HOSPITAL INSUR 51600 51600 407174 3665286 000 3665286 1494714 29 012-0203 RETIREMENT 37508 37508 3071 17 2773514 000 2773514 977286 26 012-0301 OFFICE SUPPLIES 7000 7000 45539 320202 000 320202 379798 54 012-0395 BAILIFF UNIFORMS o o 000 000 000 000 000 012-0402 LIABILITY INSURANCE 7340 7340 000 188730 000 188730 545270 74 012-0403 BOND PREMIUMS o o 000 000 000 000 000 012-0405 DUES ampSUBSCRIPTIONS 1200 1200 000 85900 000 85900 34100 28 012-0410 ASSESSED ADMINISTRAT 9361 9361 -313038 780700 000 780700 155400 17 012-0411 REPORTING SERVICE 20000 20000 542985 2029520 000 2029520 -29520 -1 012-0428 TRAVEL amp TRAINING 7000 7000 106418 284124 000 284124 415876 59 012middot0435 BOOKS 8500 8500 80681 1324039 000 1324039 474039 -56 0120470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 0120475 EQUIPMENT 4000 4000 000 32281 000 32281 367719 92

TOTAL DISTRICT COURT 690983 690983 5620667 51477363 000 51477363 17620937 26

001 - GENERAL FUND - DISTRICT ATTORNEY

013-0101 SALARYELECTED OFFle 12915 12915 107622 968598 000 968598 322902 25 013middot0103 SALARYASSISTANTS 230668 230668 1922226 17060474 000 17060474 6006326 26 013-0105 SALARYEMPLOYEES 198187 198187 1651562 14847494 000 14847494 4971206 25 013-0108 SALARYPARTTIME 13325 13325 107164 937099 000 937099 395401 30 013-0132 SALARYSTATE SUPPLEM o 2960 34000 222390 000 222390 73610 25 013-0201 FICAMEDICARE 34343 34569 282042 2510175 000 25101 75 946769 27

Prepared by the Tom Green County Auditors Office Page 30 of 56

VOL 14- PAGE 466

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 6

001 - GENERAL FUND - DISTRICT ATTORNEY Account bullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 013-0202 GROUP HOSPITAL INSUR 50400 50400 374998 3433274 000 3433274 1606726 32 013-0203 RETIREMENT 34348 34577 286313 2575350 000 2575350 882301 26 013-0301 OFFICE SUPPLIES 5000 5000 18975 384158 16817 400975 99025 20 013-0335 AUTO REPAIR FUEL E 500 500 11728 50547 000 50547 -547 -1 013-0403 BOND PREMIUMS 0 0 000 000 000 000 000

013-0435 BOOKS 6500 6500 000 876361 000 876361 -226361 -35

TOTAL DISTRICT ATTORNEY 586186 589601 4796630 43865920 16817 43882737 15077358 26

001 - GENERAL FUND - DISTRICT CLERK

014-0101 SALARYELECTED OFFIC 44062 44062 367184 3304656 000 3304656 110154425 014-0104 SALARYCHIEF DEPUTY o 51212 426764 3840876 000 3840876 1280324 25 014-0105 SALARYEMPLOYEES 175548 175548 1462894 13164624 000 13164624 4390176 25 014-0108 SALARYPARTTIME 11871 11871 103200 890850 000 890850 296250 25 014-0109 SALARYSUPERVISOR 51212 o 000 000 000 000 000

014-0201 FICAMEDICARE 21651 21651 174160 1567829 000 1567829 597271 28 014-0202 GROUP HOSPITAL INSUR 46800 46800 374998 3375567 000 3375567 1304433 28 014-0203 RETIREMENT 21361 21361 169246 1538692 000 1538692 597408 28 014-0301 OFFICE SUPPLIES 22340 22340 208038 1869643 46082 1915725 318275 14 014-0405 DUES amp SUBSCRIPTIONS 120 120 000 11150 000 11150 850 7 014-0427 AUTO ALLOWANCE 330 330 2750 24750 000 24750 8250 25 014-0428 TRAVEL amp TRAINING 1650 1650 33000 165804 000 165804 -804 -0 014-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

014-0475 EQUIPMENT o o 000 000 000 000 000

014-0514 SPECIAL PROJECTS 1000 1000 000 000 000 000 100000 100

TOTAL DISTRICT CLERK 397945 397945 3322234 29754441 46082 29800523 9993977 25

001 - GENERAL FUND - JUSTICE OF THE PEACE

015-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 015-0105 SALARYEMPLOYEES 33663 33663 280518 2524662 000 2524662 841638 25 015-0201 FICAMEDICARE 5172 5172 43096 387864 000 387864 129336 25 015-0202 GROUP HOSPITAL INSUR 10800 10800 85163 732194 000 732194 347806 32 015-0203 RETIREMENT 5102 5102 42194 383634 000 383634 126566 25 015-0301 OFFICE SUPPLIES 2000 2000 15551 194000 13722 207722 -7722 -4 015-0388 CELLULAR PHONEPAGER 250 250 1795 15097 000 15097 9903 40 015-0403 BOND PREMIUMS o o 000 000 000 000 000

015-0427 AUTO ALLOWANCE 4125 4125 34376 309384 000 309384 103116 25 015-0428 TRAVEL amp TRAINING 1100 1100 000 76608 000 76608 33392 30 015-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 92027 92027 751151 6859565 13722 6873287 2329413 25

001 - GENERAL FUND - JUSTICE OF THE PEACE 2

016-0101 SALARYELECTED OFFIC 31097 31097 259142 2332278 000 2332278 777422 25

Prepared by the Tom Green County Auditors Office Page 31 of 56

VOL 467

bull t bull bull qd

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 7

001 - GENERAL FUND - JUSTICE OF THE PEACE 2 Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonthly Exp bullbull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 016-0105 SALARYEMPLOYEES 33712 33712 280938 2528442 000 2528442 842758 25 016-0201 FICAMEDICARE 5273 5273 41248 371260 000 371260 156040 30 016-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 016-0203 RETIREMENT 5203 5203 43026 391206 000 391206 129094 25 016-0301 OFFICE SUPPLIES 1800 1800 11965 84925 000 84925 95075 53 016middot0388 CELLULAR PHONEPAGER 250 250 1795 15540 000 15540 9460 38 016-0427 AUTO ALLOYANCE 4125 4125 34376 309384 000 309384 103116 25 016-0428 TRAVEL amp TRAINING 1900 1900 66455 168852 000 168852 21148 11

TOTAL JUSTICE OF THE PEACE 2 94160 94160 825483 6980864 000 6980864 2435136 26

001 - GENERAL FUND - JUSTICE OF THE PEACE 3

017-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 017-0105 SALARYEMPLOYEES 35755 35755 297958 2681622 000 2681622 893878 25 017-0201 FICAMEDICARE 5332 5332 41904 377165 000 377165 156035 29 017-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 017-0203 RETIREMENT 5260 5260 43500 395514 000 395514 130486 25 017-0301 OFFICE SUPPLIES 1000 1000 25478 87817 000 87817 12183 12 017-0388 CELLULAR PHONEPAGER 250 250 4406 38318 000 38318 -13318 -53 017-0427 AUTO ALLOWANCE 4125 4125 34376 309384 000 309384 1031 16 25 017-0428 TRAVEL ampTRAINING 1100 1100 000 20460 000 20460 89540 81 017-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 3 93437 93437 782618 6925379 000 6925379 2418321 26

001 - GENERAL FUND - JUSTICE OF THE PEACE 4

018-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 018-0105 SALARYEMPLOYEES 21509 21509 179236 1613124 000 1613124 537776 25 018-0108 SALARYPARTTIME 7995 7995 69495 625632 000 625632 173868 22 018-0201 FICAMEDICARE 4854 4854 40187 361693 000 361693 123707 25 018-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 018-0203 RETIREMENT 4788 4788 39813 361998 000 361998 116802 24 018-0301 OFFICE SUPPLIES 1200 1200 23833 100032 000 100032 19968 17 018-0388 CELLULAR PHONEPAGER 250 250 1941 19671 000 19671 5329 21 018-0427 AUTO ALLOYANCE 4125 4125 34376 309384 000 309384 103116 25 018-0428 TRAVEL ampTRAINING 1100 1100 000 28500 000 28500 81500 74 018-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 4 82836 82836 695031 6175474 000 6175474 2108126 25

DOl - GENERAL FUND DISTRICT COURTS

019-0413 COURT APPOINTED AT TO 475000 475000 5149367 40249078 000 40249078 7250922 15 019-0414 JURORS 45000 45000 377300 3240800 000 3240800 1259200 28 019-0425 WITNESS EXPENSE 12500 12500 358700 2605692 000 2605692 -1355692 108 019-0483 JURORSMEALS ampLODGI 5500 5500 69747 466696 000 466696 83304 15

Prepared by the Tom Green County Auditors Office Page 32 of 56

(-lt-j4 lt 468 V~btVOL

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget ys Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 3~ 2002 Page 8

001 - GENERAL FUND - DISTRICT COURTS Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bullbull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 019-0491 SPECIAL TRIALSCAPIT 175000 175000 707562 2877363 000 2877363 14622637 84 019-0580 PSYCHOLOGICAL EXAMS 0 0 252000 1537000 000 1537000 -1537000

TOTAL DISTRICT COURTS 713000 713000 6914676 50976629 000 50976629 20323371 29

001 GENERAL FUND - COUNTY COURT AT LAU I

020-0101 SALARYELECTED OFFIC 93432 93432 7785_98 7007382 000 7007382 2335818 25 020-0105 SALARYEMPLOYEES 24087 o 000 000 000 000 000 020-0110 SALARYAPPT COMM C o 24087 200730 1806570 000 1806570 602130 25 020-0129 SALARYCRT AT LAU SU o o 000 000 000 000 000 020-0201 FICAMEDICARE 8990 8990 74624 603021 000 603021 295979 33 020-0202 GROUP HOSPITAL INSUR 7200 7200 28846 461626 000 461626 258374 36 020-0203 RETIREMENT 8870 8870 73350 669442 000 669442 217558 25 020-0214 SALARY SETTLEMENT o o 000 000 000 000 000 020-0301 OFFICE SUPPLIES 800 800 28118 81157 6258 87415 middot7415 -9 020-0402 LIABILITY INSURANCE 1050 1050 000 000 000 000 1 050 00 100 020-0405 DUES ampSUBSCRIPTIONS 300 300 000 2500 000 2500 27500 92 020-0410 ASSESSED ADMINISTRAT o o 000 000 000 000 000 020-0420 TELEPHONE 20 20 000 000 000 000 2000 100 020-0428 TRAVEL ampTRAINING 1500 1500 15000 30000 000 30000 120000 80 020-0435 BOOKS 200 200 3000 24075 6950 31025 -11025 -55 020-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL COUNTY COURT AT LAU I 146449 146449 1202266 10685773 13208 10698981 3945919 27

001 GENERAL FUND - COUNTY COURT AT LAU II

021-0101 SALARYELECTED OFFIC 93432 93432 778598 7007382 000 7007382 2335818 25 021-0105 SALARYEMPLOYEES 24087 o 000 000 000 000 000 021-0110 SALARYAPPT - COMM C o 24087 200730 1806570 000 1806570 602130 25 021-0129 SALARYCRT AT LAU SU o o 000 000 000 000 000 021-0201 FICAMEDICARE 8990 8990 73398 605473 000 605473 293527 33 021-0202 GROUP HOSPITAL INSUR 7200 7200 30511 276369 000 276369 443631 62 021-0203 RETIREMENT 8870 8870 73350 669442 000 669442 217558 25 021-0214 SALARY SETTLEMENT o o 000 000 000 000 000 021-0301 OFFICE SUPPLIES 1100 1100 4946 41349 000 41349 68651 62 021-0388 CELLULAR PHONEPAGER o o -32913 000 37475 37475 -37475 021-0402 LIABILITY INSURANCE 1050 1050 000 107350 000 107350 -2350 -2 021-0403 BOND PREMIUMS o o 000 000 000 000 000 021-0405 DUES ampSUBSCRIPTIONS 350 350 3000 32000 000 32000 3000 9 021-0410 ASSESSED ADMINISTRAT o o 000 0_00 000 000 000 021-0428 TRAVEL ampTRAINING 1500 1500 -41183 111596 000 111596 38404 26 021-0435 BOOKS 400 400 -300451 40000 000 40000 000 0 021-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL COUNTY COURT AT LAU II 146979 146979 789986 10697531 37475 10735006 3962894 27

Prepared by the Tom Green County Auditors Office Page 33 of 56

VOL 74 PhGE 469

t t t

___

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 9

001 - GENERAL FUND - TX NARCOTICS CONTROL PROGRAM Account bullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullYTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 022-0102 SALARYDISTRICT JUDG 57740 0 000 000 000 000 000 022-0103 SALARYASSISTANTS 0 57740 481170 4236642 000 4236642 1537358 27 022-0132 SALARYSTATE SUPPLEM 0 1350 4000 75092 000 75092 59908 44 022-0201 FICAMEDICARE 4417 4520 35202 312172 000 312172 139856 31 022middot0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 022middot0203 RETIREMENT 4358 4462 36321 326172 000 326172 120050 27 022middot0204 YORKERS COMPENSATION 118 118 000 000 000 000 11800 100 022middot0205 UNEMPLOYMENT INSURAN 133 133 000 000 000 000 13300 100 022middot0463 PLEDGE TO TX NARC CO o o 000 000 000 000 000

TOTAL TX NARCOTICS CONTROL PR 70366 71924 585539 5209737 000 5209737 1982613 28

001 GENERAL FUND - FELONY FAMILY VIOLENCE PROSECUTION UNIT

023middot0103 SALARYASSISTANTS 0 48175 411492 3623156 000 3623156 1194344 25 023-0105 SALARYEMPLOYEES 57400 9225 76876 714790 000 714790 207710 23 023-0132 SALARYSTATE SUPPLEM 0 720 8000 48000 000 48000 24000 33 023middot0201 FICAMEDICARE 4391 4446 34944 313006 000 313006 131602 30 023-0202 GROUP HOSPITAL INSUR 5400 5400 43270 389499 000 389499 150501 28 023-0203 RETIREMENT 4333 4389 371 78 328954 000 328954 109904 25 023-0204 WORKERS COMPENSATION 1332 1332 000 000 000 000 133200 100 023-0205 UNEMPLOYMENT INSURAN 132 132 000 000 000 000 13200 100 023-0428 TRAVEL amp TRAINING 2780 2780 52500 307021 000 307021 29021 -10 023-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 023-0475 EQUIPMENT 2000 2000 000 000 000 000 200000 100 023-0676 SUPPLIES ampOPERATING 6325 6325 258898 392509 31692 424201 208299 33

-- _-- __-------- -------------- ------------- -------------- ----------- -- -~~~-~----

TOTAL FELONY FAMILY VIOLENCE 84093 84924 923158 6116935 31692 6148627 2343739 28

DOl GENERAL FUNDmiddot FELONY FAMILY VIOLENCE INVESTIGATION UNIT

024-0105 SALARYEMPLOYEES 30468 30468 253900 2144495 000 2144495 902305 30 024-0201 FICAMEDICARE 2331 2331 18780 165228 000 165228 67872 29 024-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 024-0203 RETIREMENT 2300 2300 19018 169160 000 169160 60840 26 024-0204 WORKERS COMPENSATION 707 707 000 000 000 000 70700 100 024-0205 UNEMPLOYMENT INSURAN 70 70 000 000 000 000 7000 100 024-0428 TRAVEL ampTRAINING 2500 2500 18939 106977 000 106977 143023 57 024-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 024-0475 EQUIPMENT 2000 2000 000 16445 000 16445 183555 92 024-0676 SUPPLIES ampOPERATING 4975 ~w_4975 ____________________________________________ 76131 609854 11996 w 621850 124350 middot25

______________________ bull

TOTAL FELONY FAMILY VIOLENCE 48951 48951 415614 3471818 11996 3483814 1411286 29

001 - GENERAL FUND COUNTY ATTORNEY

025-0101 SALARYELECTED OFFIC 48070 48070 400576 3605184 000 3605184 1201816 25 025-0103 SALARYASSISTANTS 123256 123256 1027140 9244260 000 9244260 3081340 25

Prepared by the Tom Green County Auditors Office Page 34 of 56

VOL 74 P[iE 470

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 10

001 - GENERAL FUND - COUNTY ATTORNEY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEne Balance Rm 025-0105 SALARYEMPLOYEES 98128 98128 817730 7314135 000 7314135 2498665 25 025-0108 SALARYPARTTIME 6406 6406 62423 560096 000 560096 80504 13 025-0109 SALARYSUPERVISOR 24333 24333 202770 1824930 000 1824930 608370 25 025-0132 SALARYSTATE SUPPLEM 33900 33900 282500 2542500 000 2542500 847500 25 025-0201 FICAMEDICARE 25634 25634 210942 1900943 000 1900943 662457 26 025-0202 GROUP HOSPITAL INSUR 35100 35100 288460 2560894 000 2560894 949106 27 025-0203 RETIREMENT 25290 25290 210027 1905612 000 1905612 623388 25 025-0301 OFFICE SUPPLIES 2500 2500 000 226612 000 226612 23388 9 025-0335 AUTO REPAIR FUEL E 450 450 5979 62229 000 62229 -17229 -38 025-0403 BONO PREMIUMS 0 0 000 000 000 000 000

025middot0405 DUES amp SUBSCRIPTIONS 500 500 000 26000 000 26000 24000 48 025middot0427 AUTO ALLOWANCE 990 990 11000 99000 000 99000 000 0 025-0428 TRAVEL amp TRAINING 1800 1800 000 107962 000 107962 72038 40 025-0435 BOOKS 1400 1400 000 146615 000 146615 -6615 -5

--- _-- _---- - _ _-- ----- _ _- - _-- _ -------- - _-- _--_ _--- _-- - shy

TOTAL COUNTY ATTORNEY 427757 427757 3519547 32126972 000 32126972 10648728 25

001 - GENERAL FUND - SPOUSAL ABUSE VOLUNTEER PROGRAM

026-0105 SALARYEMPLOYEES 0 0 000 000 000 000 000

026-0201 FICAMEDICARE 0 0 000 000 000 000 000

026-0202 GROUP HOSPITAL INSUR 0 0 000 000 000 0_00 000

026-0203 RETIREMENT 0 0 000 000 000 000 000

026-0204 WORKERS COMPENSATION 0 0 000 000 000 000 000

026-0205 UNEMPLOYMENT INSURAN 0 0 000 000 000 000 000

026-0301 OFFICE SUPPLIES 0 0 000 000 000 000 000

026-0428 TRAVEL ampTRAINING 0 0 000 000 000 000 000

026-0676 SUPPLIES amp OPERATING 0 0 000 000 000 000 000 --_ _- - - --- _--_ -- _ _- _- - _-- _-- -----------_ - - _-- _- ------_ _- -- --shy

TOTAL SPOUSAL ABUSE VOLUNTEER 0 0 000 000 000 000 000

001 - GENERAL FUND - DOMESTIC VIOLENCE PROSECUTION UNIT

027-0103 SALARYASSISTANTS 0 41000 341668 3075012 000 3075012 1024988 25 027-0105 SALARYEMPLOYEES 76585 35585 296544 2691438 000 2691438 867062 24 027-0201 FICAMEDICARE 5859 5859 48822 439414 000 439414 146486 25 027-0202 GROUP HOSPITAL INSUR 8100 8100 28846 295355 000 295355 514645 64 027-0203 RETIREMENT 5780 5780 47802 434622 000 434622 143378 25 027-0204 WORKERS COMPENSATION 1652 1652 000 000 000 000 165200 100 027-0205 UNEMPLOYMENT INSURAN 176 176 000 000 000 000 17600 100 027-0301 OFFICE SUPPLIES 0 0 000 000 000 000 000

027-0428 TRAVEL amp TRAINING 3685 3685 139608 192898 000 192898 175602 48 027-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 0_00 000

027-0475 EQUIPMENT 0 0 000 000 000 000 000 027-0676 SUPPLIES ampOPERATING 7116 7116 46744 364989 241 365230 346370 49

-- - _- - _ _-shy-------- - ~----------- -------------- -------------- -------------shyTOTAL DOMESTIC VIOLENCE PROSE 108953 108953 950034 7493728 241 7493969 3401331 31

Prepared by the Tom Green County AuditorS Office Page 35 of 56

VOL 471

bull rf

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 11

001 - GENERAL FUND - CRISIS INTERVENTION PROGRAM Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonthly Exp bullbull YTD Expenses bullbull Encumbrances bullYTD Exp + Enc UnEnc Balance Rm 028-0105 SALARYEMPLOYEES 46245 46245 385378 3335748 000 3335748 1288752 28 028-0201 FICAMEDICARE 3538 3538 28710 258768 000 258768 95032 27 028-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 028-0203 RETIREMENT 3491 3491 28866 262446 000 262446 86654 25 028-0204 YORKERS COMPENSATION 1073 1073 000 000 000 000 107300 100 028-0205 UNEMPLOYMENT INSURAN 106 106 000 000 000 000 10600 100 028-0388 CELLULAR PHONEPAGER o 0 5862 56986 000 56986 56986 028-0428 TRAVEL ampTRAINING 4000 4000 000 142128 000 142128 257872 64 028-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 028-0475 EQUIPMENT o o 000 000 000 000 000 028-0676 SUPPLIES ampOPERATING 11344 11344 184601 590977 256144 847121 287279 25

TOTAL CRISIS INTERVENTION PRO 76997 76997 691109 5166371 256144 5422515 2277185 30

001 - GENERAL FUND - FAMILY VIOLENCE INVESTIGATOR

029-0105 SALARYEMPLOYEES 20339 o 000 -46052 000 -46052 46052 029-0135 SALARYSERGEANTS o 20339 229456 2065104 000 2065104 31204 middot2 029-0201 FICAMEDICARE 1556 1556 17936 161425 000 161425 5825 -4 029-0202 GROUP HOSPITAL INSUR 2700 2700 28846 259659 000 259659 10341 4 029-0203 RETIREMENT 1535 1535 17560 159663 000 159663 6163 middot4 029-0204 YORKERS COMPENSATION 472 472 000 000 000 000 47200 100 029-0205 UNEMPLOYMENT INSURAN 47 47 000 000 000 000 4700 100 029-0301 OFFICE SUPPLIES o o 000 000 000 000 000 029-0335 AUTO REPAIR FUEL E o o 000 000 000 000 000 029-0391 UNIFORMS o o 5000 45000 000 45000 -45000 029-0571 AUTOMOBILES o o 000 000 000 000 000 029-0676 SUPPLIES ampOPERATING 2144 2144 7303 32595 000 32595 181805 85

TOTAL FAMILY VIOLENCE INVESTI 28793 28793 306101 2677394 000 2677394 201906 7

001 - GENERAL FUND - ELECTIONS

030-0102 SALARYDISTRICT JUDG 32792 o 000 000 000 000 000 030-0105 SALARYEMPLOYEES 31242 31242 260346 2360864 000 2360864 763336 24 030-0108 SALARYPARTTIME 6765 6765 165390 1310151 000 1310151 -633651 -94 030-0109 SALARYSUPERVISOR o 32792 273260 2459340 000 2459340 819860 25 030-0201 FICAMEDICARE 5431 5431 53598 470098 000 470098 73002 13 030-0202 GROUP HOSPITAL INSUR 10800 10800 86538 634717 000 634717 445283 41 030-0203 RETIREMENT 5359 5359 40090 368772 000 368772 167128 31 030-0301 OFFICE SUPPLIES 2800 2800 14945 425380 000 425380 -145380 middot52 030-0329 ELECTION SUPPLIES 15000 15000 24603 1157409 000 1157409 342591 23 030-0403 BOND PREMIUMS o o 000 5000 000 5000 middot5000 030-0405 DUES ampSUBSCRIPTIONS 200 200 000 3840 18700 22540 -2540 -13 030-0421 POSTAGE 13000 13000 000 926878 000 926878 373122 29 030-0422 ELECTION YORKER PAYM 15000 15000 000 1142270 000 1142270 357730 24 030-0427 AUTO ALLOYANCE 198 198 1650 14850 000 14850 4950 25 030-0428 TRAVEL ampTRAINING 1000 1000 -24980 82486 000 82486 17514 18 030-0449 COMPUTER EQUIPMENT M 3050 3050 000 207511 000 207511 97489 32

Prepared by the Tom Green County Auditors Office Page 36 of 56

VOL 74 PAliE 472

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 12

001 GENERAL FUND - ELECTIONS Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance r~m 030-0469 SOFTWARE EXPENSE 2000 2000 000 161004 000 161004 38996 19 030-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 030-0475 EQUIPMENT 0 0 000 000 000 000 000 030-0482 CAPITALIZED SOFTWARE 0 0 000 000 000 000 000 030-0485 VOTER REGISTRATION 5000 5000 000 583468 000 583468 -83468 -17 030middot0496 NOTARY BOND 71 71 7100 7100 000 7100 000 0

-_ _-- --- _ _---- -- _----shy-~--~------ -------------- -------------- -------------shyTOTAL ELECTIONS 149708 149708 902540 12321138 18700 12339838 2630962 18

001 - GENERAL FUND - FELONY FAMILY VIOLENCE VICTIMS ASSISTANCE

031middot0105 SALARYEMPLOYEES 32288 32288 243360 2022231 000 2022231 1206569 37 031-0201 FICAMEDICARE 2470 2470 18616 157547 000 157547 89453 36 031-0202 GROUP HOSPITAL INSUR 5400 5400 14422 302940 000 302940 237060 44 031-0203 RETIREMENT 2437 2437 18228 157330 000 157330 86370 35 031-0204 WORKERS COMPENSATION 67 67 000 000 000 000 6700 100 031-0205 UNEMPLOYMENT INSURAN 74 74 000 000 000 000 7400 100 031-0418 HIRED SERVICES 0 0 000 28000 000 28000 -28000 031middot0428 TRAVEL ampTRAINING 4280 4280 000 97963 000 97963 330037 77 031-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 031-0475 EQUIPMENT 0 0 000 000 000 000 000 031-0675 PROFESSIONAL FEES 1400 1400 7000 35000 000 35000 105000 75 031middot0676 SUPPLIES ampOPERATING 2934 2934 79208 127171 000 1271 71 166229 57

---shy shy -----shy -----_ --shy --

TOTAL FELONY FAMILY VIOLENCE 51350 51350 380834 2928182 000 2928182 2206818 43

001 GENERAL FUNDmiddot JUVENILE ACCOUNTABILITY BLOCK GRANT

032-0105 SALARYEMPLOYEES 0 0 000 000 000 000 000 032-0108 SALARYPARTTIME 0 0 000 000 000 000 000 032-0201 FICAMEDICARE 0 0 000 000 000 000 000

032-0470 CAPITALIZED EQUIPMEN 19227 19227 000 000 000 000 1922700 100 032-0475 EQUIPMENT 0 0 000 000 000 000 000 032middot0571 AUTOMOBILES 0 0 000 000 000 000 000

---- ---- - ------- ------ _--_ _ _---- _-----_ _----shyTOTAL JUVENILE ACCOUNTABILITY 19227 19227 000 000 000 000 1922700 100

001 - GENERAL FUND - VICTIM WITNESS ASSISTANCE PROGRAM

034-0105 SALARYEMPLOYEES 30000 30000 250000 1959903 000 1959903 1040097 35 034middot0201 FICAMEDICARE 2295 2295 18504 167442 000 167442 62058 27 034-0202 GROUP HOSPITAL INSUR 3600 3600 28846 288520 000 288520 71480 20 034-0203 RETIREMENT 2264 2264 18726 189556 000 189556 36844 16 034-0428 TRAVEL ampTRAINING 0 0 000 11670 000 11670 -11670

-- -- -------_ ------_ _ _ ---- -------_ _--- --shyTOTAL VICTIM WITNESS ASSISTAN 38159 38159 316076 2617091 000 2617091 1198809 31

Prepared by the Tom Green County Auditors Office Page 37 of 56

VOL ( 4P~GE 473

tr 1 bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 13

001 - GENERAL FUND - COUNTY AUDITOR Account bullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Y~m 035-0102 SALARYDISTRICT JUDG 39707 161939 1349486 12145374 000 12145374 4048526 25 035-0105 SALARYEMPLOYEES 24500 0 21114 21114 000 21114 -21114 035-0121 SALARYINTERNAL AUDI 97732 0 000 000 000 000 000 035-0201 FICAMEDICARE 12939 12939 109437 961361 000 961361 332539 26 035-0202 GROUP HOSPITAL INSUR 18000 18000 115384 1298310 000 1298310 501690 28 035-0203 RETIREMENT 12766 12766 107154 961450 000 961450 315150 25 035-0207 PROFESSIONAL SERVICE 7200 7200 60000 540000 000 540000 180000 25 035-0301 OFFICE SUPPLIES 1800 1800 25793 113704 000 113704 66296 37 035-0386 MEETINGS ampCONFERENC 0 0 000 000 000 000 000 035-0403 BOND PREMIUMS 300 300 000 000 000 000 30000 100 035-0405 DUES ampSUBSCRIPTIONS 1255 1255 000 143500 000 143500 -18000 -14 035-0420 TELEPHONE o o 000 000 000 000 000 035-0428 TRAVEL amp TRAINING 4200 4200 000 254676 000 254676 165324 39 035-0429 INCOUNTY TRAVEL 100 100 000 000 000 000 10000 100 035-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 035-0475 EQUIPMENT 2750 2750 000 230295 000 230295 44705 16

TOTAL COUNTY AUDITOR 223249 223249 1788368 16669784 000 16669784 5655116 25

001 - GENERAL FUND - COUNTY TREASURER

036-0101 SALARYELECTED OFFIC 41000 41000 341666 3074994 000 3074994 1025006 25 036-0104 SALARYCHIEF DEPUTY o 19970 166420 1497780 000 1497780 499220 25 036-0105 SALARYEMPLOYEES 52750 32780 273164 2448864 000 2448864 829136 25 036-0108 SALARYPARTTIME o o 000 000 000 000 000 036-0201 FICAMEDICARE 7172 7172 58610 525008 000 525008 192192 27 036-0202 GROUP HOSPITAL INSUR 14400 14400 115384 980944 000 980944 459056 32 036-0203 RETIREMENT 7076 7076 58514 531300 000 531300 176300 25 036-0301 OFFICE SUPPLIES 7500 7500 56697 486021 25651 511672 238328 32 036-0388 CELLULAR PHONEPAGER 300 300 3320 25183 000 25183 4817 16 0360403 BOND PREMIUMS o o 000 000 000 000 000 036-0405 DUES amp SUBSCRIPTIONS 200 200 000 19750 000 19750 250 1 036-0428 TRAVEL amp TRAINING 4300 4300 000 320207 000 320207 109793 26 036-0470 CAPITALIZED EQUIPMEN o 3048 000 304790 000 304790 000 0 036-0475 EQUIPMENT o o 000 56500 000 56500 -56500

TOTAL COUNTY TREASURER 134698 137746 1073775 10271341 25651 10296992 3477598 25

001 - GENERAL FUND - TAX ASSESSOR COLLECTOR

037-0101 SALARYELECTED OFFIC 41000 41000 341666 3074994 000 3074994 1025006 25 037-0104 SALARYCHIEF DEPUTY o 23173 193104 1737936 000 1737936 579364 25 037-0105 SALARYEMPLOYEES 253916 230743 1911482 17006902 000 17006902 6067398 26 037-0108 SALARYPARTTIME 5000 5000 35020 372991 000 372991 127009 25 037-0201 FICAMEDICARE 22944 22944 185478 1661762 000 1661762 632638 28 037-0202 GROUP HOSPITAL INSUR 54000 54000 403844 3692933 000 3692933 1707067 32 037-0203 RETIREMENT 22636 22636 183222 1650795 000 1650795 612805 27 037-0301 OFFICE SUPPLIES 4600 4600 68292 369453 000 369453 90547 20 037-0403 BONO PREMIUMS o o 000 000 000 000 000

Prepared by the Tom Green County Auditors Office Page 38 of 56

vo L 7 4 P A E E 47Lt

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 14

001 - GENERAL FUND - TAX ASSESSOR COLLECTOR Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullMonthly Exp YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 037-0405 DUES ampSUBSCRIPTIONS 600 600 000 39550 000 39550 20450 34 037-0428 TRAVEL ampTRAINING 1600 1600 4000 115986 000 115986 44014 28 037-0475 EQUIPMENT o o 000 000 000 000 000 037-0496 NOTARY BOND 71 71 000 7100 000 7100 000 0

TOTAL TAX ASSESSOR COLLECTOR 406367 406367 3326108 29730402 000 29730402 10906298 27

001 - GENERAL FUND COUNTY DETENTION FACILITY

042-0105 SALARYEMPLOYEES 1446471 1446471 11753229 108644822 000 108644822 36002278 25 042-0109 SALARYSUPERVISOR o o 000 000 000 000 000 042-0119 SALARYOVERTIME 7500 7500 48422 275791 000 275791 474209 63 042-0127 JAIL NURSE 87021 87021 453250 5324324 000 5324324 3377776 39 042-0133 CORPORAL PROMOTIONS o o 000 000 000 000 000 042-0134 SALARYLIEUTENANTS 53758 53758 229456 3807881 000 3807881 1567919 29 042-0135 SALARYSERGEANTS 74889 74889 826840 5312475 000 5312475 2176425 29 042-0136 SALARYCORPORALS 176504 176504 1287020 10785454 000 10785454 6864946 39 042-0137 SALARYCLERKS 89337 89337 594024 5502606 000 5502606 3431094 38 042-0138 SALARYCAPTAIN 31166 31166 259714 2337426 000 2337426 7791 74 25 042-0150 NONmiddot REGULAR INMATE T o o 145220 415030 000 415030 -415030 042-0201 FICAMEDICARE 150448 150448 1180889 10813052 000 10813052 4231748 28 042-0202 GROUP HOSPITAL INSUR 334800 334800 2192296 20801401 000 20801401 12678599 38 042-0203 RETIREMENT 148433 148433 1168202 10775488 000 10775488 4067812 27 042-0215 TB TESTING 500 500 000 000 000 000 50000 100 042-0301 OFFICE SUPPLIES 7500 7500 48758 671292 491_75 720467 29533 4 042-0303 SANITATION SUPPLIES 25000 25000 322140 2319718 137688 2457406 42594 2 042-0328 KITCHEN SUPPLIES 1400 1400 000 81000 45730 126730 13270 9 042-0330 GROCERIES 383250 383250 4319367 26355354 742414 27097768 11227232 29 042-0331 BEDDING amp LINENS o o 000 000 000 000 000 042-0332 INMATE UNIFORMS o o 000 000 000 000 000 042-0333 PHOTO SUPPLIES 500 500 000 45000 000 45000 5000 10 042-0358 SAFETY EQUIPMENT 500 500 000 000 13500 13500 36500 73 042-0388 CELLULAR PHONEPAGER 2300 2300 1795 25869 000 25869 204131 89 042-0391 UNIFORMS 16600 16600 57263 1631225 25350 1656575 3425 0 042-0407 LEGAL REPRESENTATION 25000 25000 26100 1492073 000 1492073 1007927 40 042-0428 TRAVEL amp TRAINING 5000 5000 -49600 499527 000 499527 473 0 042-0447 MEDICAL EXPENSE 30000 30000 250000 2250000 000 2250000 750000 25 042-0451 RADIO RENT amp REPAIR 3000 3000 000 144890 53175 198065 101935 34 042-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 042-0475 EQUIPMENT o o 000 000 000 000 000 042-0496 NOTARY BONO 213 213 000 216602 000 216602 -195302 917 042-0511 INMATE MEDICAL EXPEN 45000 45000 55462 3505179 163293 3668472 831528 18 042-0550 PRISONER HOUSING 1500 1500 000 000 000 000 150000 100

TOTAL COUNTY DETENTION FACILI 3147590 3147590 25169847 224033479 1230325 225263804 89495196 28

001 - GENERAL FUND - JUVENILE DETENTION FACILITY

043-0105 SALARYEMPLOYEES 313304 313304 2440192 22724734 000 22724734 8605666 27

Prepared by the Tom Green County Auditors Office Page 39 of 56

VOL 74 PA[iE 475

bull

bull bull

Tom Green Auditor BUD GET A R Y Ace 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUNO The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 15

001 - GENERAL FUND - JUVENILE DETENTION FACILITY Account bullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 043-0108 SALARYPARTTIME 96042 96042 671377 5075853 000 5075853 4528347 47 043-0201 FICAMEDICARE 31315 31315 235282 2102762 000 2102762 1028738 33 043-0202 GROUP HOSPITAL INSUR 50400 50400 374998 3345080 000 3345080 1694920 34 043-0203 RETIREMENT 23647 23647 182774 1715615 000 1715615 649085 27 043-0301 OFFICE SUPPLIES 2000 2000 3100 166527 000 166527 33473 17 043-0306 EDUCATION MATERIALS 2000 2000 000 64372 000 64372 135628 68 043-0328 KITCHEN SUPPLIES 1000 1000 2729 33091 000 33091 66909 67 043-0330 GROCERIES 24000 24000 109077 630255 000 630255 1769745 74 043-0331 BEDDING ampLINENS 2000 2000 000 143750 000 143750 56250 28 043middot0332 INMATE UNIFORMS 2000 2000 000 176414 000 176414 23586 12 043-0390 LAUNDRY AND TOILETRY 4500 4500 6626 362697 000 362697 87303 19 043-0428 TRAVEL ampTRAINING 7500 7500 4700 170740 000 170740 579260 77 043-0447 MEDICAL EXPENSE 9000 9000 123853 745423 000 745423 154577 17 043-0475 EQUIPMENT o 0 000 000 000 000 000 043-0497 CHILO CARENONRESID 3000 3000 190900 190900 000 190900 109100 36

TOTAL JUVENILE DETENTION FACI 571708 571708 4345608 37648213 000 37648213 19522587 34

001 - GENERAL FUNO - COUNTY JUVENILE JUSTICE BLDG

044-0440 UTILITIES o o 000 000 000 000 000

TOTAL COUNTY JUVENILE JUSTICE o o 000 000 000 000 000

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT

045-0362 EAST CONCHO VOLUNTEE 4000 4000 000 400000 000 400000 000 0 045-0363 MERETA VOLUNTEER FIR 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8000 8000 000 800000 000 800000 000 0

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 2

046-0364 WALL VOLUNTEER FIRE 4000 4000 000 400000 000 400000 000 0 046-0399 PECAN CREEK FIRE OEP 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8000 8000 000 800000 000 800000 000 0

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 3

047-0455 CIVIL DEFENSE SIREN 300 300 1056 7488 000 7488 22512 75 047-0456 WATER VALLEY VOL FIR 4000 4000 000 400000 000 400000 000 0 047-0457 CARLSBAD VOLUNTEER F 4000 4000 000 400000 000 400000 000 0 047-0458 GRAPE CREEK VOL FIRE 8000 8000 000 800000 000 800000 000 0 047-0461 QUAIL VALLEY VOL FIR 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 20300 20300 1056 2007488 000 2007488 22512

Prepared by the Tom Green County Auditors Office Page 40 of 56

VOL (I 4PAGE 476 gt pI

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 16

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 4 Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp Enc UnEnc Balance r~m 048-0448 CHRISTOVAL VOL FIRE 4000 4000 000 400000 000 400000 000 0 048middot0455 CIVIL DEFENSE SIREN 150 150 623 4651 000 4651 10349 69 048middot0466 DOVE CREEK VOL FIRE 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8150 8150 623 804651 000 804651 10349

001 - GENERAL FUND CONSTABLE PRCT 1

050middot0101 SALARYELECTED OFFIC 26863 26863 223858 2014722 000 2014722 671578 25 050middot0201 FICAMEDICARE 2560 2560 21334 186381 000 186381 69619 27 050-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 050-0203 RETIREMENT 2526 2526 20886 189900 000 189900 62700 25 050-0301 OFFICE SUPPLIES 100 100 2000 3228 000 3228 6772 68 050-0388 CELLULAR PHONEPAGER 220 220 1795 17550 000 17550 4450 20 050-0403 BOND PREMIUMS o o 000 000 000 000 000 050middot0427 AUTO ALLOUANCE 6600 6600 55000 495000 000 495000 165000 25 050-0428 TRAVEL ampTRAINING o o 000 -6372 000 middot6372 6372

TOTAL CONSTABLE PRCT 1 42469 42469 353719 3160068 000 3160068 1086832 26

001 - GENERAL FUND - CONSTABLE PRCT 2

051-0101 SALARYELECTED OFFIC 26863 26863 223858 2014722 000 2014722 671578 25 051-0201 FICAMEDICARE 2560 2560 19692 183030 000 183030 72970 29 051-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 051-0203 RETIREMENT 2526 2526 19911 186806 000 186806 65794 26 051-0301 OFFICE SUPPLIES 100 100 2099 12723 000 12723 -2723 -27 051-0388 CELLULAR PHONEPAGER 400 400 4600 34044 000 34044 5956 15 051-0403 BOND PREMIUMS o o 000 000 000 000 000 bullbullbull 051-0427 AUTO ALLOYANCE 6600 6600 48658 472803 000 472803 187197 28 051-0428 TRAVEL amp TRAINING o o 8000 000 000 000 000

TOTAL CONSTABLE PRCT 2 42649 42649 339664 3163787 000 3163787 1101113 26

001 - GENERAL FUND - CONSTABLE PRCT 3

052-0101 SALARYELECTED OFFIC 32071 32071 267258 2405322 000 2405322 801778 25 052-0201 FICAMEDICARE 2958 2958 23322 219186 000 219186 76614 26 052-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 052-0203 RETIREMENT 2919 2919 22836 216835 000 216835 75065 26 052-0301 OFFICE SUPPLIES 100 100 000 5040 000 5040 4960 50 052-0388 CELLULAR PHONEPAGER 300 300 1829 18310 000 18310 11690 39 052-0403 BOND PREMIUMS o o 000 000 000 000 000 052-0427 AUTO ALLOUANCE 6600 6600 55000 495000 000 495000 165000 25 052-0428 TRAVEL ampTRAINING o o 000 000 000 000 000

TOTAL CONSTABLE PRCT 3 48548 48548 399091 3619352 000 3619352 1235448 25

Prepared by the Tom Green County Auditors Office Page 41 of 56

YOL 477

t

t t

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 17

DOl GENERAL FUND - CONSTABLE PRCT 4 Account bullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp _YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 053-0101 SALARYELECTED OFFIC 32071 32071 267258 2199464 000 2199464 1007636 31 053-0201 FICAMEDICARE 2958 2958 21295 190309 000 190309 105491 36 053-0202 GROUP HOSPITAL INSUR 3600 3600 28846 233690 000 233690 126310 35 053-0203 RETIREMENT 2919 2919 23597 199686 000 199686 92214 32 053middot0301 OFFICE SUPPLIES 100 100 000 2871 9935 12806 -2806 -28 053-0388 CELLULAR PHONEPAGER 0 0 3980 5530 000 5530 -5530 053-0403 BOND PREMIUMS 0 0 000 5000 000 5000 -5000 053-0427 AUTO ALLOWANCE 6600 6600 55000 452640 000 452640 207360 31 053-0428 TRAVEL amp TRAINING o o -63675 000 000 000 000

TOTAL CONSTABLE PRCT 4 48248 48248 336301 3289190 9935 3299125 15256_75 32

001 - GENERAL FUND - SHERIFF

054-0101 SALARYELECTED OFFIC 49271 49271 410592 3695328 000 3695328 1231772 25 054-0104 SALARYCHIEF DEPUTY 32729 32729 272742 2454678 000 2454678 818222 25 054-0105 SALARYEMPLOYEES 585740 585740 6070319 50826615 000 50826615 7747385 13 054-0107 SALARYINTERNAL AFFA 27535 27535 229456 2065104 000 2065104 688396 25 054middot0108 SALARYPARTTIME o o 000 000 000 000 000 054-0109 SALARYSUPERVISOR 82605 82605 472092 5997678 000 5997678 2262822 27 054-0119 SALARYOVERTIME 15000 43936 -34920 1256229 000 1256229 3137337 71 054-0131 SAFE ampSOBER STEP 39540 39540 239853 2990441 000 2990441 963559 24 054-0134 SALARYLIEUTENANTS 86085 86085 717368 6456312 000 6456312 2152188 25 054-0135 SALARYSERGEANTS 144871 144871 688368 5885272 000 5885272 8601828 59 054-0137 SALARYCLERKS 199126 199126 1637821 15187673 000 15187673 4724927 24 054-0138 SALARYCAPTAIN 31166 31166 259714 2337426 000 2337426 779174 25 054-0150 NON-REGULAR INMATE T o o 000 000 000 000 000 054middot0201 FICAMEDICARE 100350 100350 827401 7474601 000 7474601 2560399 26 054-0202 GROUP HOSPITAL INSUR 173700 173700 1182686 11277889 000 11277889 60921 bull 11 35 054-0203 RETIREMENT 99006 99006 825547 7532539 000 7532539 2368061 24 054-0301 OFFICE SUPPLIES 7500 7500 63805 727259 7856 735115 14885 2 054-0323 ESTRAY ANIMAL EXPEND o o 0_00 -8342 000 -8342 8342 054-0324 CIDCRIMINAL INVESTI 2000 2000 6425 118780 42076 160856 39144 20 054-0334 LAW ENFORCEMENT BOOK 1650 1650 000 184600 000 184600 -19600 -12 054-0335 AUTO REPAIR FUEL E 100000 100000 833918 8442234 67387 8509621 1490379 15 054-0341 TIRES ampTUBES 8500 8500 149757 842141 54859 897000 -47000 -6 054middot0354 DWI VIDEO 1000 1000 000 36579 000 36579 634_21 63 054-0358 SAFETY EQUIPMENT 500 500 000 000 000 000 50000 100 054-0382 LOCAL LAW ENFORCEMEN 3200 3200 000 320000 000 320000 000 0 054-0388 CELLULAR PHONEPAGER 7000 7000 80936 758750 000 758750 -58750 -8 054-0391 UNIFORMS 18100 18100 62600 1450397 632716 2083113 -273113 -15 054-0392 BADGES 1000 1000 000 67436 000 67436 325_64 33 054-0403 BOND PREMIUMS o o 000 000 000 000 000 054-0405 DUES ampSUBSCRIPTIONS 400 400 3000 15900 000 15900 24100 60 054-0407 LEGAL REPRESENTATION 50000 50000 15330 1247730 000 1247730 3752270 75 054-0420 TELEPHONE 4100 4100 33642 267139 000 267139 142861 35 054-0421 POSTAGE 750 750 2881 68204 000 68204 6796 9 054-0428 TRAVEL ampTRAINING 9000 9000 -362407 891000 9000 900000 000 0 054-0446 POLYGRAPH TESTING o o 000 000 000 000 000 054-0451 RADIO RENT ampREPAIR o o 000 39000 000 39000 -39000

Prepared by the Tom Green County Auditors Office Page 42 of 56

VOL 74Pfl()E 478

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 18

001 GENERAL FUND - SHERIFF Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bull YTD Expenses Encumbrances YTD Exp + Ene _UnEnc Balance Rm 054-0452 AUTO WASH ampMAINTENA 200 200 000 134_71 6652 20123 -123 -1 054-0464 COMMUNICATIONS EQUIP o o 000 000 000 000 000 bullbullbull 054-0470 CAPITALIZED EaUIPMEN o o 000 000 000 000 000 bullbullbull 054-0475 EQUIPMENT o o 000 000 000 000 000 bullbullbull 054-0484 TRAVELPRISONERS 30000 30000 248508 662026 435165 10971 91 1902809 63 054-0496 NOTARY BONO 213 213 000 8810 000 8810 12490 59 054-0503 DARE PROGRAM 4000 4000 154243 308209 000 308209 91791 23 054-0504 EQUIPMENTSTEP PROGR 6700 6700 000 88700 000 88700 581300 87 054-0505 TRAVEL ampTRAININGST 2760 2760 000 290168 000 290168 -14168 -5 054-0571 AUTOMOBILES 103765 103765 000 10376500 000 10376500 000 0 054-0577 K-9 PROGRAM 5500 5500 23553 346692 000 346692 203308 37 054-0680 EQUIPMENT ampSUPPLIES 65000 65000 249643 5106743 150263 5257006 1242994 19

TOTAL SHERIFF 2099562 2128498 15364873 158107911 1405974 159513885 53335881 25

001 - GENERAL FUND JUVENILE PROBATION

056-0102 SALARYDISTRICT JUDG 55330 55330 461084 4149756 000 4149756 1383244 25 056-0105 SALARYEMPLOYEES 454998 454998 3747222 32631239 000 32631239 12868561 28 056-0108 SALARYPARTTIME o o 000 000 000 000 000 bullbullbull 056-0201 FICAMEDICARE 51659 51659 314954 3431619 000 3431619 1734281 34 056-0202 GROUP HOSPITAL INSUR 90000 90000 689630 6266618 000 6266618 2733382 30 056-0203 RETIREMENT 50975 50975 332644 2869759 000 2869759 2227741 44 056-0301 OFfiCE SUPPLIES 10000 10000 7173 939545 6950 946495 53505 5 056-0335 AUTO REPAIR FUEL E 24600 24600 66906 605084 000 605084 1854916 75 056-0428 TRAVEL ampTRAINING 20000 20000 175721 1180410 000 1180410 819590 41 056-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 bullbull

056-0475 EQUIPMENT 2500 2500 000 39799 105700 145499 104501 42 056-0513 PARENT AID PROGRAM o o 000 000 000 000 000 bullbullbull 056-0517 peCPPROBATION COMMU o o 000 000 000 000 000

056-0571 AUTOMOBILES 19000 19000 000 -259047 2143400 1884353 15647 1

TOTAL JUVENILE PROBATION 779062 779062 5795334 51854782 2256050 54110832 23795368 31

001 - GENERAL FUND - RADAR UNIT

057-0473 RADAR UNIT 2738 2738 000 000 000 000 273800 100

TOTAL RADAR UNIT 2738 2738 000 000 000 000 273800 100

001 - GENERAL FUND MENTAL HEALTH UNIT

058-0105 SALARYEMPLOYEES 84563 84563 704694 5829486 000 5829486 2626814 31 058middot0108 SALARYPARTTIME o o 000 000 000 000 000 058-0109 SALARYSUPERVISOR o o 000 000 000 000 000 058-0201 FICAMEDICARE 6469 6469 53910 485190 000 485190 161710 25 058-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 058-0203 RETIREMENT 6383 6383 52782 479898 000 479898 158402 25

Prepared by the Tom Green County Auditors Office Page 43 of 56

VOL 479

t bull bull d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 19

001 - GENERAL FUND - MENTAL HEALTH UNIT Account bull Orig Budget Curr Budget Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 058-0204 WORKERS COMPENSATION 1963 1963 000 000 000 000 196300 100 058-0205 UNEMPLOYMENT INSURAN 194 194 000 000 000 000 19400 100 058-0301 OFFICE SUPPLIES 1000 1000 000 000 000 000 100000 100 058-0335 AUTO REPAIR FUEL E 0 0 47640 257362 000 257362 -257362 058-0388 CELLULAR PHONEPAGER 900 900 43650 134260 000 134260 -44260 -49 058-0428 TRAVEL ampTRAINING 2000 2000 000 000 000 000 200000 100 058-0475 EQUIPMENT 0 0 000 000 000 000 000 058-0571 AUTOMOBILES 0 0 000 000 000 000 000 058-0675 PROFESSIONAL FEES o o 000 000 000 000 000 058-0678 CONTRACT SERVICE FOR o o 000 000 000 000 000

TOTAL MENTAL HEALTH UNIT 114272 114272 989214 7965173 000 7965173 3462027 30

001 - GENERAL FUND - PARENT AID PROGRAM

059-0105 SALARYEMPLOYEES 23030 23030 191916 1727244 000 1727244 575756 25 059-0201 FICAMEDICARE 1762 1762 14680 132120 000 132120 44080 25 059-0202 GROUP HOSPITAL INSUR 3600 3600 28846 288520 000 288520 71480 20 059-0203 RETIREMENT 1738 1738 14374 130692 000 130692 43108 25 059-0204 WORKERS COMPENSATION 91 91 000 000 000 000 9100 100 059-0205 UNEMPLOYMENT INSURAN 53 53 000 000 000 000 5300 100 059-0428 TRAVEL ampTRAINING 312 312 000 000 000 000 31200 100

TOTAL PARENT AID PROGRAM 30586 30586 249816 2278576 000 2278576 780024 26

001 - GENERAL FUND - ENVIRONMENTAL PROTECTION

060-0103 SALARYASSISTANTS o 23753 197938 1781442 000 1781442 593858 25 060-0105 SALARYEMPLOYEES 19970 19970 166420 1497780 000 1497780 499220 25 060-0109 SALARYSUPERVISOR 23753 o 000 000 000 000 000 060-0201 FICAMEDICARE 4324 4324 36038 324342 000 324342 108058 25 060-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 060-0203 RETIREMENT 4267 4267 33634 305808 000 305808 120892 28 060-0207 PROFESSIONAL SERVICE o o 000 000 000 000 000 060-0301 OFFICE SUPPLIES 300 300 000 5970 000 5970 24030 80 060-0388 CELLULAR PHONEPAGER 432 432 4059 38876 000 38876 4324 10 060-0389 TRAPPER PROGRAM 16800 16800 140000 1120000 000 1120000 560000 33 060-0405 DUES ampSUBSCRIPTIONS 90 90 000 8500 000 8500 500 6 060-0427 AUTO ALLOWANCE 12804 12804 106700 960300 000 960300 320100 25 060-0428 TRAVEL amp TRAINING 2500 2500 000 146891 000 146891 103109 41

TOTAL ENVIRONMENTAL PROTECTIO 92440 92440 742481 6709227 000 6709227 2534773 27

001 - GENERAL FUND - VEHICLE MAINTENANCE

070-0105 SALARYEMPLOYEES 21004 21004 19866 1575306 000 1575306 525094 25 070-0109 SALARYSUPERVISOR 34393 34393 286610 2579490 000 2579490 859810 25 070-0201 FICAMEDICARE 4238 4238 32062 299035 000 299035 124765 29

Prepared by the Tom Green County Auditors Office Page 44 of 56

YOL 74 PAlE 480

Tom Green Auditor BUD GET A R Y Ace 0 U N TIN G S Y S T E M 154659 02 JUl 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002

001 - GENERAL FUND - VEHICLE MAINTENANCE Account_ bullbullbullbullbullbullbullbull _bullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances 070-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 070-0203 RETIREMENT 4181 4181 34578 326004 000 070-0301 OFFICE SUPPLIES 300 300 1588 16587 000 070-0335 AUTO REPAIR FUEL E 4500 4500 106341 339913 562 070-0337 GASOLINE 3500 3500 202018 380692 000 070-0351 SHOP SUPPLIES 10000 10000 222465 1438464 000 070-0388 CELLULAR PHONEPAGER 720 720 5944 38970 000 070-0391 UNIFORMS 1175 1175 5730 78686 000 070-0428 TRAVEL amp TRAINING 200 200 000 000 000 070-0433 INSPECTION FEES o o 000 000 000 070-0470 CAPITALIZED EQUIPMEN 4000 4000 114000 114000 000 070-0475 EQUIPMENT 400 400 000 299800 0_00 070-0572 HAND TOOLS ampEQUIPME 1000 1000 000 45160 000

TOTAL VEHICLE MAINTENANCE 96811 96811 1088894 8051425 562

001 - GENERAL FUND - HEALTH DEPARTMENT

075-0474 MENTAL HEALTH 41000 41000 000 4100000 000 075-0477 COMMITMENT EXPENSE 95000 95000 841800 6821300 000 075-0478 ALCOHOL ampDRUG ABUSE 12750 12750 000 1275000 000 075-0512 EVALUATION amp RAPE EX 5000 5000 1667 428781 000

TOTAL HEALTH DEPARTMENT 153750 153750 843467 12625081 000

001 - GENERAL FUND - WELFARE DEPARTMENT

076-0384 HOPE HOUSE 2500 2500 000 250000 000 076-0467 ASSAULT VICTIM SERVI 2500 2500 000 250000 000 076-0476 TGC CHILD PROTECTIVE 28000 28000 000 2800000 000 076-0487 GUARDIANSHIP ALLIANC 2500 2500 000 250000 000 076-0488 MEALS FOR THE ElDERL 2500 2500 000 250000 000 076-0509 CRIME STOPPERS 1500 1500 000 150000 000

TOTAL WELFARE DEPARTMENT 39500 39500 000 3950000 000

001 - GENERAL FUND - SAHF HEALTHWISE GRANT

077-0435 BOOKS o o 000 000 000

TOTAL SAHF HEALTHWISE GRANT o o 000 000 000

001 GENERAL FUND - INDIGENT HEALTH CARE

078-0105 SALARYEMPLOYEES 16497 16497 135797 1218461 000 078-0108 SALARYPARTTIME 1800 1000 000 000 000 078-0109 SALARYSUPERVISOR 23828 23828 188272 1818000 000

YTD Exp + Enc 519318 326004

16587 340475 380692

1438464 38970 78686

000 000

114000 299800

45160

8051987

4100000 6821300 1275000 428781

12625081

250000 250000

2800000 250000 250000 150000

3950000

000

000

1218461 000

1818000

Page 20

UnEnc Balance Rm 200682 28

92096 22 13413 45

109525 24 -30692 middot9

438464 -44 33030 46 38814 33 20000 100

000

286000 72 -259800 650

54840 55

1629113 17

000 0 2678700 28

000 0 71219 14

2749919 18

000 0 000 0 000 0 000 0 000 0 000 0

000 0

000

000

431239 26 100000 100 564800 24

Prepared by the Tom Green County Auditors Office Page 45 of 56

VOL ( 4PhGE 481

r bull t

_ _- -- ----_ - -- --- -- -- -- --- -- --_ --- - ~ _ Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002

Statement of Expenditures - Budget vs Actual GENERAL FUND

The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 21 _ __ _---------------------------------------------------------~----------------------------------- - - -~~------------- -

-~~~~----------------------------~--------------~--

~

001 - GENERAL FUND - INDIGENT HEALTH CARE Account bullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 078-0201 FICAMEDICARE 3222 3222 24292 225355 000 225355 96845 30 078-0202 GROUP HOSPITAL INSUR 7200 7200 57692 432765 000 432765 287235 40 078-0203 RETIREMENT 3044 3044 24273 230025 000 230025 743_75 24 078-0204 WORKERS COMPENSATION 0 0 000 000 000 0_00 000 078-0205 UNEMPLOYMENT INSURAN 0 0 000 000 000 000 000 078-0301 OFFICE SUPPLIES 800 1600 14932 139948 000 139948 20052 13 078-0396 CONTRACT SCREENING 30000 30000 250000 2250000 000 2250000 7500_00 25 078-0397 HEALTH CARE COST 10 1330110 1325921 000 000 000 000 1 325921 00 100 078-0398 HEALTH CARE COST ABO 261111 261111 000 000 000 000 26111100 100 0780428 TRAVEL amp TRAINING 1000 1000 000 99750 000 99750 250 0 078-0445 SOFTWARE MAINTENANCE 0 0 000 000 000 000 000 078-0475 EQUIPMENT 0 0 000 000 000 000 000 078-0482 CAPITALIZED SOFTWARE 0 0 000 000 000 000 000 078-0700 PHYSICIAN NONEMERG 0 0 3657637 20565522 000 20565522 -20565522 078-0704 PRESCRIPTION DRUGS 0 0 000 9699520 000 9699520 -9699520 078-0708 HOSPITAL INPATIENT 0 0 7543225 57045843 000 57045843 -57045843 078-0712 HOSPITAL OUTPATIENT 0 0 1805584 39633222 000 39633222 -39633222 078-0716 LABORATORYX RAY 0 0 387535 6203356 000 6203356 -6203356 078-0720 SKILLED NURSING FACI 0 0 0_00 000 000 000 000 078-0724 FAMILY PLANNING 0 0 000 000 000 000 000 078middot0728 EMERGENCY PHYSICIAN 0 0 000 729096 000 729096 -729096 078-0732 EMERGENCY HOSPITAL 0 0 000 000 000 000 000 078middot0736 EMERGENCY LABORATORY 0 0 000 000 000 000 000

_______________________ bullbull _ bullbull ____ ~ ____ ~~~ __ ~ __________________ w _ bullbullbullbull _ _______ bull ________ ~_A __ ~A

TOTAL INDIGENT HEALTH CARE 1678612 1674423 140892_39 140290863 0_00 140290863 27151437 16

001 - GENERAL FUND COUNTY LIBRARY

080-0103 SALARYASSISTANTS 37949 37949 582256 4100902 000 41009_02 -306002 -8 080-0105 SALARYEMPLOYEES 459295 458795 3391910 31192709 000 31192709 146867_91 32 080-0108 SALARYPARTTIME 96125 96125 874536 6897419 000 68974_19 2715081 28 080-0109 SALARYSUPERVISOR 49380 49380 411498 3703482 000 37034_82 1234518 25 080-0201 FICAMEDICARE 49225 49225 394925 3450375 000 3450375 1472125 30 080-0202 GROUP HOSPITAL INSUR 86400 86400 634612 55451 77 000 5545177 3094823 36 080-0203 RETIREMENT 48565 48565 394580 3480355 000 3480355 1376145 28 080-0301 OFFICE SUPPLIES 15000 15000 80565 1128076 48587 1176663 323337 22 080-0325 PRINTING EXPENSE 800 800 000 26373 19524 45897 34103 43 080-0335 AUTO REPAIR FUEL E 250 250 000 000 000 000 25000 100 080-0336 AUDIOVISUAL SUPPLIE 11000 11000 114194 863535 154708 1018243 81757 7 080-0385 INTERNET SERVICE 12900 12900 104875 590023 426479 1016502 273498 21 080-0388 CELLULAR PHONEPAGER 460 460 5127 31967 000 31967 14033 31 080middot0405 DUES amp SUBSCRIPTIONS 450 450 000 36000 000 36000 9000 20 080-0416 COMPUTER SERVICE 3840 3840 55000 279500 000 279500 104500 27 080-0427 AUTO ALLOWANCE 713 950 7920 71280 000 71280 23720 25 080-0428 TRAVEL amp TRAINING 4500 4500 000 218044 000 218044 231956 52 080-0429 INCOUNTY TRAVEL 250 250 000 000 000 000 25000 100 080-0435 BOOKS 115000 115000 10675_28 7170448 1994810 9165258 2334742 20 080-0437 PERIODICALS 15500 15500 40144 1266188 -21544 1244644 305356 20 080-0438 BINDING 5000 5000 121453 216414 000 216414 283586 57 080-0449 COMPUTER EQUIPMENT M 4250 4250 000 417200 000 417200 7800 2

Prepared by the Tom Green County Auditors Office Page 46 of 56

VOl 7 4 PAllE 482

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 22

001 - GENERAL FUND COUNTY LIBRARY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 080-0469 SOFTWARE EXPENSE 16250 16250 000 1618399 000 1618399 6601 0 080-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 080-0475 EQUIPMENT 11000 11000 12148 899900 26325 926225 173775 16 080-0592 BOOKMOBILE EXPENSE 2000 2000 19452 289304 000 289304 -89304 -45

TOTAL COUNTY LIBRARY 1046102 1045839 8312723 73493070 26488_89 76141959 28441941 27

DOl - GENERAL FUND - PARKS ampSOLID WASTE

081-0105 SALARYEMPLOYEES 32427 32427 260136 2433642 000 2433642 809058 25 081-0108 SALARYPARTTIME 4000 4000 63300 363480 000 363480 36520 9 081-0109 SALARYSUPERVISOR 21004 21004 175034 1575306 000 1575306 525094 25 081-0201 FICAMEDICARE 4393 4393 37741 332142 000 332142 107158 24 081-0202 GROUP HOSPITAL INSUR 10800 10800 57692 663593 000 663593 416407 39 081-0203 RETIREMENT 4033 4033 32594 303368 000 303368 99932 25 081middot0301 OFFICE SUPPLIES 200 200 000 19401 000 19401 599 3 081-0303 SANITATION SUPPLIES 250 250 000 18682 000 18682 6318 25 081-0337 GASOLINE 3500 3500 36402 223343 000 223343 126657 36 081-0339 GREASE ampOIL 500 500 4573 29287 000 29287 20713 41 081-0340 ANTIFREEZE 50 50 1000 6925 000 6925 -1925 -39 081-0341 TIRES ampTUBES 1600 1600 000 112962 000 112962 47038 29 081-0343 EQUIPMENT PARTS ampRE 7500 7500 117105 1010636 000 1010636 -260636 -35 081-0388 CELLULAR PHONEPAGER 1463 1463 9203 75641 000 75641 70659 48 081-0391 UNIFORMS 1000 1000 1845 61578 000 61578 38422 38 081-0418 HIRED SERVICES 2750 2750 22500 232500 000 232500 42500 15 081-0440 UTILITIES 8000 8000 60216 507969 000 507969 292031 37 081-0453 DUMPGROUND MAINTENAN 35500 35500 250845 1883630 4895 1888525 1661475 47 081-0460 EQUIPMENT RENTALS 3000 3000 000 000 235839 235839 64161 21 081-0470 CAPITALIZED EQUIPMEN 20000 21485 000 2148483 000 2148483 000 0 081-0514 SPECIAL PROJECTS 5000 4350 4354 75792 000 75792 359208 83 081-0530 BUILDING REPAIR 4000 4000 16673 210800 000 210800 189200 47 081-0553 COUNTY WIDE CLEAN-UP 4500 4500 -55305 43695 000 43695 406305 90 081-0572 HAND TOOLS ampEQUIPME 3600 2765 4623 277759 000 277759 -1242 -0 081-0674 CONTRACT SERVICE o o 000 000 000 000 000

TOTAL PARKS ampSOLID WASTE 179070 179070 1100531 12610614 240734 12851348 5055652 28

001 - GENERAL FUND - TIFB GRANT

083-0301 OFFICE SUPPLIES o o 000 000 000 000 000 083-0428 TRAVEL ampTRAINING o o 000 000 000 000 000 083-0445 SOFTWARE MAINTENANCE o o 000 000 000 000 000 083-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 083-0475 EQUIPMENT o o 000 000 1509468 1509468 -1509468 083-0482 CAPITALIZED SOFTWARE o o 000 000 000 000 000 083-0678 CONTRACT SERVICE FOR o o 000 000 000 000 000

TOTAL TFB GRANT o o 000 000 1509468 1509468 -1509468

Prepared by the Tom Green County Auditors Office Page 47 of 56

VOL I4PHE 483

b bull bull r

II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expendituresmiddot Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 23

001 - GENERAL FUND - COMMUNITY NET~RKING 2TIFB Account bullbullbullbullbullbullbullbullbull bullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 085-0105 SALARYEMPLOYEES o 0 -1087160 -503828 000 -503828 503828 085-0201 FICAMEDICARE o 0 -44628 000 000 000 000 085-0202 GROUP HOSPITAL INSUR o 0 000 000 000 000 000 085-0475 EQUIPMENT o 0 1858376 1858376 000 1858376 -1858376 085-0674 CONTRACT SERVICE o 0 874998 882492 000 882492 -882492 085-0675 PROFESSIONAL FEES o 500 000 2750000 000 2750000 -2700000 400

TOTAL COMMUNITY NET~RKING 2 o 500 1601586 4987040 000 4987040 middot4937040 874

001 - GENERAL FUND - EXTENSION SERVICE

090-0102 SALARYDISTRICT JUDG 13168 13168 109730 987570 000 987570 329230 25 090-0103 SALARYASSISTANTS 42469 42469 353918 2850043 000 2850043 1396857 33 090-0105 SALARYEMPLOYEES 32780 32780 273164 2173693 000 2173693 1104307 34 090-0108 SALARYPARTTIME 6500 6500 55000 472500 000 472500 177500 27 090-0201 FICAMEDICARE 6040 6040 50402 399904 000 399904 204096 34 090-0202 GROUP HOSPITAL INSUR 18000 18000 88203 776876 000 776876 1023124 57 090-0203 RETIREMENT 2965 2965 25403 203195 000 203195 93305 31 090-0301 OFFICE SUPPLIES 1100 1100 2799 74404 000 74404 35596 32 090-0335 AUTO REPAIR FUEL E 5000 5000 12713 172496 000 172496 327504 66 090-0380 HORTICULTURE DEMONST 300 300 000 000 000 000 30000 100 090-0388 CELLULAR PHONEPAGER 1200 1200 10918 128692 000 128692 -8692 -7 090-0393 4H CLUB STOCK SH~ 3200 3200 000 284480 000 284480 35520 11 090-0394 HOME DEMONSTRATION E 300 300 000 29519 000 29519 481 2 090-0405 DUES ampSUBSCRIPTIONS 90 90 000 9000 000 9000 000 0 090-0427 AUTO ALL~ANCE 13860 16446 137048 1087874 000 1087874 556726 34 090-0428 TRAVEL ampTRAINING 3600 3600 55800 107487 000 107487 252513 70 090-0440 UTILITIES 1500 1500 9885 116748 000 116748 33252 22 090-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 090-0475 EQUIPMENT 1150 1150 000 175000 000 175000 -60000 -52 090-0496 NOTARY BONO o o 000 000 000 000 000 090-0507 AGRICULTURE DEMONSTR 300 300 000 000 000 000 30000 100 090-0571 AUTOMOBILES 28000 28000 000 2565100 000 2565100 234900 8

TOTAL EXTENSION SERVICE 181522 184108 1184983 12614581 000 12614581 5796219 31

001 - GENERAL FUND - COUNTY COURTS

19-0105 SALARYEMPLOYEES 68558 9776 83136 818319 000 818319 159281 16 119-0108 SALARYPARTTIME o o 000 000 000 000 000 119-0110 SALARYAPPT - COMM C 36426 95208 791730 7125575 000 7125575 2395225 25 119-0201 FICAMEDICARE 8031 8031 66928 607714 000 607714 195386 24 119-0202 GROUP HOSPITAL INSUR 12600 12600 100960 879950 000 8799 50 380050 30 119-0203 RETIREMENT 7924 7924 65526 601027 000 601027 191373 24 119-0301 OFFICE SUPPLIES 200 200 2720 13606 000 13606 6394 32 119middot0411 REPORTING SERVICE 5000 5000 207150 691888 000 691888 -191888 -38 119-0413 COURT APPOINTED AT TO 225000 225000 2464217 29380086 000 29380086 -6880086 middot31 119-0414 JURORS 1000 1000 000 000 000 000 1 00000 1 00 19-0425 YITNESS EXPENSE 3500 3500 3500 160750 000 60750 189250 54

Prepared by the Tom Green County Auditors Office Page 48 of 56

VOL 14 PM1E 484

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 24

001 - GENERAL FUND - COUNTY COURTS Account bullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Monthly Exp YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 119-0428 TRAVEL ampTRAINING 850 850 000 000 000 000 85000 100 119-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 119-0483 JURORSMEALS amp LODGI 600 600 7329 62002 000 62002 -2002 -3 119-0580 PSYCHOLOGICAL EXAMS o o 120000 340000 000 340000 -340000

TOTAL COUNTY COURTS 369689 369689 3913196 40680917 000 40680917 -3712017 -10

001 - GENERAL FUND - JUSTICE OF THE PEACE 2 BUILDING

130-0303 SANITATION SUPPLIES 100 100 000 4560 000 4560 5440 54 130-0358 SAFETY EQUIPMENT 100 100 000 000 000 000 10000 100 130-0418 HIRED SERVICES o o 000 000 000 000 000 130-0433 INSPECTION FEES 5 5 000 400 000 400 100 20 130-0462 OFFICE RENTAL 14000 14000 104500 940500 000 940500 459500 33 130-0530 BUILDING REPAIR 100 100 000 000 000 000 10000 100

TOTAL JUSTICE OF THE PEACE 2 14305 14305 104500 945460 000 945460 485040 34

001 - GENERAL FUND - JUSTICE OF THE PEACE 3 BUILDING

131-0303 SANITATION SUPPLIES 100 100 000 5189 000 5189 4811 48 131-0358 SAFETY EQUIPMENT o o 000 000 000 000 000 131-0418 HIRED SERVICES o o 000 000 000 000 000 131-0433 INSPECTION FEES 5 5 000 000 000 000 500 100 131-0530 BUILDING REPAIR o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 3 105 105 000 5189 000 5189 5311 51

001 - GENERAL FUND - SHOP BUILDING

132-0303 SANITATION SUPPLIES 250 250 000 000 000 000 25000 100 132-0358 SAFETY EQUIPMENT 726 726 000 000 000 000 72600 100 132-0418 HIRED SERVICES 180 180 000 16200 000 16200 1800 10 132-0433 INSPECTION FEES 50 50 000 4400 000 4400 600 12 132-0440 UTILITIES 12500 12500 51508 575348 000 575348 674652 54 132-0530 BUILDING REPAIR 5000 5000 000 481175 000 4811 75 18825 4

TOTAL SHOP BUILDING 18706 18706 51508 1077123 000 1077123 793477 42

001 - GENERAL FUND - BELL STREET BUILDING

133-0303 SANITATION SUPPLIES 2000 2000 3309 153962 20273 174235 25765 13 133-0358 SAFETY EQUIPMENT 500 500 000 8900 000 8900 41100 82 133-0418 HIRED SERVICES 540 540 000 15120 000 15120 38880 72 133-0433 INSPECTION FEES 15 15 000 2400 000 2400 -900 -60 133-0440 UTILITIES 27500 27500 528470 1940344 000 1940344 809656 29 133-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

Prepared by the Tom Green County Auditors Office Page 49 of 56

VOL 74~HE 485

h d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 3D 2002 Page 25

001 - GENERAL FUND - BELL STREET BUILDING Account_ bullbullbullbullbullbull __ bull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 133-0514 SPECIAL PROJECTS 6000 6000 000 000 000 000 600000 100 133-0530 BUILDING REPAIR 10000 10000 286342 869149 000 869149 130851 13

TOTAL BELL STREET BUILDING 46555 46555 818121 2989875 20273 3010148 1645352 35

001 - GENERAL FUND - NORTH BRANCH LIBRARY BUILDING

134-0303 SANITATION SUPPLIES 100 100 000 000 000 000 10000 100 134-0358 SAFETY EQUIPMENT 125 125 000 8900 000 8900 3600 29 134-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 134-0433 INSPECTION FEES 10 10 000 1200 000 1200 -200 -20 134-0440 UTILITIES 8000 8000 63038 450322 000 450322 349678 44 134-0514 SPECIAL PROJECTS o o 000 000 000 000 000 134-0530 BUILDING REPAIR 1200 1200 000 91931 000 91931 28069 23

TOTAL NORTH BRANCH LIBRARY BU 9567 9567 63038 564233 000 564233 392467 41

001 - GENERAL FUND - YEST BRANCH LIBRARY BUILDING

135-0303 SANITATION SUPPLIES 100 100 000 4547 000 4547 5453 55 135-0358 SAFETY EQUIPMENT 125 125 10815 10815 000 10815 1685 13 135-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 135-0433 INSPECTION FEES 5 5 000 400 000 400 100 20 135-0440 UTILITIES 9000 9000 108657 594666 000 594666 305334 34 135-0514 SPECIAL PROJECTS o o -1875600 -1875600 000 -1875600 1875600 135-0530 BUILDING REPAIR 3500 8500 3858 281120 475000 756120 93880 11

TOTAL YEST BRANCH LIBRARY BUI 12862 17862 -1752270 -972172 475000 -4971 72 2283372 128

001 - GENERAL FUND - BUILDING MAINTENANCE

136-0103 SALARYASSISTANTS o 21004 175034 1575306 000 1575306 525094 25 136-0105 SALARYEMPLOYEES 106710 85706 714216 6427944 000 6427944 2142656 25 136-0109 SALARYSUPERVISOR 38500 38500 320834 2887506 000 2887506 962494 25 136-0201 FICAMEDICARE 11108 11108 89700 806109 000 806109 304691 27 136-0202 GROUP HOSPITAL INSUR 25200 25200 201922 1846474 000 1846474 673526 27 136-0203 RETIREMENT 10960 10960 90636 824076 000 824076 271924 25 136-0301 OFFICE 1UPPLIES 400 400 000 43388 000 43388 -3388 -8 136-0335 AUTO REPAIR FUEL E 750 750 4565 94475 000 94475 -19475 -26 136-0337 GASOLINE 2000 2000 27862 118118 000 118118 81882 41 136-0339 GREASE ampOIL 80 80 866 4532 000 4532 3468 43 136-0340 ANTIFREEZE 40 40 000 1000 000 1000 3000 75 136-0341 TIRES amp TUBES 250 250 000 18155 000 18155 6845 27 136-0342 BATTERIES 130 130 000 000 000 000 13000 100 136-0343 EQUIPMENT PARTS amp RE 250 250 499 617 000 617 24383 98 136-0351 SHOP SUPPLIES 300 300 000 9546 000 9546 20454 68 136-0358 SAFETY EQUIPMENT 300 300 000 13822 000 13822 16178 54 136-0388 CELLULAR PHONEPAGER 2886 2886 14340 151955 68660 220615 67985 24

Prepared by the Tom Green County Auditors Office Page 50 of 56

VOl 7 4 ~AGE 486

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 26

001 - GENERAL FUND BUILDING MAINTENANCE Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 136-0391 UNIFORMS 3192 3192 12285 173423 000 173423 145777 46 136-0428 TRAVEL ampTRAINING 1000 1000 000 40000 000 40000 60000 60 136middot0464 COMMUNICATIONS EQUIP 0 0 000 000 000 000 000

136-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000

136-0475 EQUIPMENT 600 600 000 57700 000 57700 2300 4 136middot0514 SPECIAL PROJECTS 0 0 middot4765350 -4765350 000 -4765350 4765350

136middot0571 AUTOMOBILES 0 0 000 000 000 000 000

136-0572 HAND TOOLS ampEQUIPME 2000 2000 5900 201820 000 201820 -1820 -1 ------~---- ----------- ---------~~-- ------------- - --__--- -------------- -- _shy

TOTAL BUILDING MAINTENANCE 206656 206656 -3106691 10530616 68660 10599276 10066324 49

001 - GENERAL FUND - TAX ASSESSOR DRIVE_UP BOOTH

137-0530 BUILDING REPAIR 1000 1000 000 12922 000 12922 87078 87 __ ------- -------------- -------------- -------------- ---------- _- _ _---------- --shy--------~--

TOTAL TAX ASSESSOR DRIVE_UP B 1000 1000 000 12922 000 12922 87078 87

001 GENERAL FUND - HOUSEKEEPING DEPARTMENT

138-0105 SALARYEMPLOYEES 104340 104340 762756 6866905 000 6866905 3567095 34 138-0108 SALARYPARTTIME 35625 35625 232470 2003318 000 2003318 1559182 44 138-0109 SALARYSUPERVISOR 20475 20475 170622 1533497 000 1533497 514003 25 138-0201 FICAMEDICARE 12346 12346 86742 771482 000 771482 463118 38 138-0202 GROUP HOSPITAL INSUR 28800 28800 201922 1840674 000 1840674 1039326 36 138-0203 RETIREMENT 12181 12181 87769 788321 000 788321 429779 35 138-0301 OFFICE SUPPLIES 350 350 000 31055 000 31055 3945 11 138-0343 EQUIPMENT PARTS ampRE 500 500 13682 13682 000 13682 36318 73 138-0351 SHOP SUPPLIES 400 400 000 26270 000 26270 13730 34 138-0388 CELLULAR PHONEPAGER 624 624 2600 49800 000 49800 12600 20 138-0391 UNIFORMS 2800 2800 20105 152251 000 152251 127749 46 138-0427 AUTO ALLOWANCE 950 950 5940 53460 000 53460 41540 44 138-0428 TRAVEL ampTRAINING 300 300 000 1500 000 1500 28500 95 138-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000

138-0475 EQUIPMENT 2450 2450 000 190660 55400 246060 -1060 -0 138-0572 HAND TOOLS ampEQUIPME 250

-_ _ 250

----------shy shy -

000

000 ----------_

000 _ __ _w ___ ~~ __ _________ 000

_ 25000 100

TOTAL HOUSEKEEPING DEPARTMENT 222391 222391 1584608 14322875 55400 14378275 7860825 35

001 bull GENERAL FUND - COURT STREET ANNEX

139-0303 SANITATION SUPPLIES 1500 1500 8019 90484 11470 101954 48046 32 139-0358 SAFETY EQUIPMENT 240 240 000 000 000 000 24000 100 139-0418 HIRED SERVICES 6874 6874 77446 5171 74 487086 1004260 -316860 -46 139-0433 INSPECTION FEES 944 944 000 18800 000 18800 75600 80 139-0440 UTILITIES 56000 56000 50819 3936016 000 3936016 1663984 30 139-0514 SPECIAL PROJECTS 2500 2500 000 000 000 000 250000 100 139-0530 BUILDING REPAIR 17500 17500 275640 852965 6300 859265 890735 51

Prepared by the Tom Green County Auditors Office Page 51 of 56

VOL 14 PAGE 487

t t

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 27

001 - GENERAL FUND - COURT STREET ANNEX Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm

TOTAL COURT STREET ANNEX 85558 85558 411924 5415439 504856 5920295 2635505 31

001 GENERAL FUND - COURTHOUSE BUILDING

140-0303 SANITATION SUPPLIES 5000 5000 23908 284924 48315 333239 166761 33 140-0352 YARD SUPPLIES 1750 1750 000 4825 000 4825 1701 75 97 140-0358 SAFETY EQUIPMENT 500 500 000 5700 000 5700 44300 89 140-0418 HIRED SERVICES 9488 9488 81051 652233 562565 1214798 -265998 -28 140-0433 INSPECTION FEES 1325 1325 000 15200 000 15200 117300 89 140-0440 UTILITIES 78000 78000 109279 4315789 000 4315789 3484211 45 140-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 140-0514 SPECIAL PROJECTS 7500 7500 000 000 000 000 750000 100 140-0530 BUILDING REPAIR 25000 20000 246955 878379 44460 922839 1077161 54

TOTAL COURTHOUSE BUILDING 128563 123563 461193 6157050 655340 6812390 5543910 45

001 - GENERAL FUND - EDD B KEYES BUILDING

141-0303 SANITATION SUPPLIES 5000 5000 22011 313523 40106 353629 146371 29 141-0358 SAFETY EQUIPMENT 300 300 000 23496 000 23496 6504 22 141-0418 HIRED SERVICES 10332 10332 104091 746459 720714 1467173 -433973 -42 141-0433 INSPECTION FEES 1478 1478 000 28600 000 28600 119200 81 141-0440 UTILITIES 107500 107500 23078 5392544 000 5392544 5357456 50 141-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 141-0475 EQUIPMENT o o 000 000 000 000 000 141-0514 SPECIAL PROJECTS o o 000 490 000 490 -490 141-0530 BUILDING REPAIR 25000 25000 121156 1294220 99491 1393711 110628944

TOTAL EDD B KEYES BUILDING 149610 149610 270336 7799332 860311 8659643 6301357 42

001 - GENERAL FUND - JAIL BUILDING

142-0327 KITCHEN REPAIRS 1000 1000 8821 215130 30295 245425 -145425 145 142-0383 GENERATOR FUEL 500 500 16056 16056 000 16056 33944 68 142-0418 HIRED SERVICES 18184 18184 149387 970883 518017 1488900 329500 18 142-0433 INSPECTION FEES 905 905 000 44300 5000 49300 41200 46 142-0440 UTILITIES 230000 230000 1289184 16952599 000 16952599 6047401 26 142-0465 SURVEILLANCE SYSTEM 25800 25800 000 227314 44400 271714 2308286 89 142-0530 BUILDING REPAIR 38400 38400 604278 2153667 406539 2560206 1279794 33 142-0576 LAUNDRY EQUIPMENT 1000 1000 2652 3260 000 3260 96740 97

TOTAL JAIL BUILDING 315789 315789 2070378 20583209 1004251 21587460 9991440 32

001 - GENERAL FUND - SHERIFF BUILDING

143-0303 SANITATION SUPPLIES 2000 2000 000 53003 000 53003 146997 73

Prepared by the Tom Green County Auditors Office Page 52 of 56

VOL 74 PAGE 488

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 28

001 GENERAL FUND - SHERIFF BUILDING Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 143-0352 YARD SUPPLIES 250 250 000 000 000 000 25000 100 143-0358 SAFETY EQUIPMENT 300 300 000 000 000 000 30000 100 143-0383 GENERATOR FUEL 150 150 10534 21744 000 21744 -6744 -45 143-0418 HIRED SERVICES 264 264 000 23760 000 23760 2640 10 143middot0433 INSPECTION FEES 20 20 000 2000 000 2000 000 a 143-0440 UTILITIES 34000 34000 281726 1771842 000 1771842 1628158 48 143-0514 SPECIAL PROJECTS o o 000 000 000 000 000 143-0530 BUILDING REPAIR 10000 10000 7070 909574 12394 921968 78032 8

TOTAL SHERIFF BUILDING 46984 46984 299330 2781923 12394 2794317 1904083 41

001 GENERAL FUND - JUVENILE DETENTION BUILDING

144middot0303 SANITATION SUPPLIES 2000 2000 000 79602 200 79802 120198 60 144-0327 KITCHEN REPAIRS 1000 1000 000 000 000 000 100000 100 144-0352 YARD SUPPLIES 100 100 000 10000 000 10000 000 0 144middot0358 SAFETY EQUIPMENT 240 240 000 000 000 000 24000 100 144-0418 HIRED SERVICES 1660 1660 24000 138200 17000 155200 10800 7 144-0433 INSPECTION FEES 1184 1184 7500 21000 000 21000 97400 82 144-0440 UTILITIES 37500 37500 61176 2243109 5245 2248354 1501646 40 144-0530 BUILDING REPAIR 9000 9000 2377 84 806097 70000 876097 23903 3 144-0576 LAUNDRY EQUIPMENT 750 750 3207 4505 000 4505 70495 94

TOTAL JUVENILE DETENTION BUlL 53434 53434 333667 3302513 92445 3394958 1948442 36

001 - GENERAL FUND - TURNER BUILDING

145-0303 SANITATION SUPPLIES 100 100 000 000 000 000 10000 100 145-0418 HIRED SERVICES 180 180 000 59200 000 59200 -41200 229 145-0433 INSPECTION FEES 50 50 000 5000 000 5000 000 a 145-0440 UTILITIES 7000 7000 3202 308256 000 308256 391744 56 145-0514 SPECIAL PROJECTS 500 500 000 000 000 000 50000 100 145-0530 BUILDING REPAIR 2500 2500 000 3656 000 3656 246344 99

TOTAL TURNER BUILDING 10330 10330 3202 376112 000 376112 656888 64

001 - GENERAL FUND - WEBB BUILDING

146-0303 SANITATION SUPPLIES 200 200 000 1880 000 1880 18120 91 146-0358 SAFETY EQUIPMENT 100 100 000 000 000 000 10000 100 146-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 146-0433 INSPECTION FEES 10 10 000 800 000 800 200 20 146-0440 UTILITIES 2000 6000 66558 473824 000 473824 26176 21 146-0530 BUILDING REPAIR 500 500 31841 31841 5000 36841 13159 26

TOTAL WEBB BUILDING 2942 6942 98399 520225 5000 525225 168975 24

Prepared by the Tom Green County Auditors Office Page 53 of 56

b

VOL

= lit

489

III

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 29

001 - GENERAL FUND CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEne Balance Rm 192middot0601 RESERVES 320000 365316 000 000 000 000 36531610 100

TOTAL CONTINGENCY 320000 365316 000 000 000 000 36531610 100

001 - GENERAL FUND - MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT o o 313038 609125 000 609125 -609125

TOTAL MISCELLANEOUS o o 313038 609125 000 609125 -609125

TOTAL GENERAL FUND 20467888 20561606 150260757 1490384513 17017034 1507401547 548759065 27

Prepared by the Tom Green County Auditors Office Page 54 of 56

VOL 74 PAGE 490

----- -------------

~--------------------------------------------------------------~

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

ROAD amp BRIDGE PRECINCT 1 amp3 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 30

005 - ROAD amp BRIDGE PRECINCT 1 amp3 - CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 192-0601 RESERVES 363000 361910 000 000 000 000 36191000 100

TOTAL CONTINGENCY 363000 361910 000 000 0_00 000 36191000 100

005 ROAD amp BRIDGE PRECINCT 1 amp 3 - ROAD amp BRIDGE PRECINCT 1 amp 3

198-0105 SALARYEMPLOYEES 58209 58209 572160 4266351 000 4266351 1554549 27 198-0109 SALARYSUPERVISOR 31922 26224 218530 1966770 000 1966770 655630 25 198-0117 SALARYROAD SUPERINT 0 31922 266018 2394162 000 2394162 798038 25 198-0123 SALARYSHARED EMPLOY 296902 270678 1814698 16267349 000 16267349 10800451 40 198-0201 FICAMEDICARE 29608 29608 212164 1884144 000 1884144 1076656 36 198-0202 GROUP HOSPITAL INSUR 72000 72000 435869 4696667 000 4696667 2503333 35 198-0203 RETIREMENT 29211 29211 209256 1871902 000 1871902 1049198 36 198-0204 WORKERS COMPENSATION 9381 9381 000 000 000 000 938100 100 198-0205 UNEMPLOYMENT INSURAN 751 751 000 41533 000 41533 33567 45 198-0301 OFFICE SUPPLIES 0 0 000 20613 000 20613 -20613 198-0337 GASOLINE 24000 24000 63446 1550080 000 1550080 849920 35 198-0338 DIESEL FUEL 31000 31000 468554 1900463 000 1900463 1199537 39 198-0339 GREASE amp OIL 3500 3500 8229 195780 000 195780 154220 44 198-0340 ANTIFREEZE 150 150 1000 14225 000 14225 775 5 198-0341 TIRES ampTUBES 16000 16000 6788 318056 000 318056 1281944 80 198-0343 EQUIPMENT PARTS amp RE 60000 60000 352957 4742402 000 4742402 1257598 21 198-0356 MAINT amp PAVINGPRCT 240000 240000 4007536 13475841 2616455 16092296 7907704 33 198-0357 MAINT amp PAVINGPRCT 0 0 000 000 000 000 000 198-0379 RIGHT OF WAY ACQUISI 0 0 000 000 000 000 000 198-0388 CELLULAR PHONEPAGER 4000 4000 34677 293302 000 293302 106698 27 198-0391 UNIFORMS 6000 6000 23510 308493 000 308493 291507 49 198-0440 UTILITIES 2500 2500 20382 179149 000 179149 70851 28 198-0460 EQUIPMENT RENTALS 3000 3000 000 310550 000 310550 -10550 -4 198-0464 COMMUNICATIONS EQUIP 0 0 000 000 000 000 000 198-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 198-0475 EQUIPMENT 1000 1000 59999 59999 000 59999 40001 40 198middot0514 SPECIAL PROJECTS 60000 60000 000 000 4450000 4450000 1550000 26 198-0571 AUTOMOBILES 27000 27000 000 1955600 000 1955600 7444_00 28 198-0573 ROAD EQUIPMENT 180000 180000 000 7502447 000 7502447 10497553 58 198-0578 MEDICAL TESTINGDRUG 1000 1000 000 64000 000 64000 36000 36 198-0675 PROFESSIONAL FEES 0 1090 000 109000 000 109000 000 0

-~------ _ ----_- -- -------- - - -- ---- - ------- -~ TOTAL ROAD amp BRIDGE PRECINCT 1187134 1188224 8775773 66388878 7066455 73455333 45367067 38

005 - ROAD amp BRIDGE PRECINCT amp3 - MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT 0 0 000 15773 000 15773 -15773 -_ - - - _ _ _----- -----_ _---shy ---------- -------------- ---------- shy

TOTAL MISCELLANEOUS 0 0 000 15773 000 15773 -15773 ------ ----- ~ _---- --_ - --shy

TOTAL ROAD amp BRIDGE PRECINCT 1550134 1550134 8775773 66404651 7066455 73471106 81542294 53

Prepared by the Tom Green County Auditors Office Page 55 of 56

491VOL

t gt d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154700 02 JUL 2002 Statement of Expendituresmiddot Budget vs Actual

ROAD ampBRIDGE PRECINCT 2 amp4 The Software Group Inc for the Month of June and the 9 Months Ending June 30 2002 Page 31

006 ROAD ampBRIDGE PRECINCT 2 amp4 - CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 192-0601 RESERVES 275000 275000 000 000 000 000 27500000 100

____ _w_ lt0 ______----_ - ----- -----_ TOTAL CONTINGENCY 275000 275000 000 000 000 000 27500000 100

006 - ROAD ampBRIDGE PRECINCT 2 amp4 - ROAD ampBRIDGE PRECINCT 2 amp4

199-0105 SALARYEMPLOYEES 58209 58209 -247397 4266352 000 4266352 1554548 27 199-0109 SALARYSUPERVISOR 35251 28922 241014 2169126 000 2169126 723074 25 199-0117 SALARYROAD SUPERINT 0 35251 293754 2643786 000 2643786 881314 25 199-0124 SALARYSHARED EMPLOY 306380 277458 2453061 17108840 000 17108840 10636960 38 199-0201 FICAMEDICARE 30588 30588 200422 1978843 000 1978843 1079957 35 199-0202 GROUP HOSPITAL INSUR 72000 72000 377925 4280244 000 4280244 2919756 41 199-0203 RETIREMENT 30178 30178 199636 1984575 000 1984575 1033225 34 199-0204 WORKERS COMPENSATION 11383 11383 000 000 000 000 1138300 100 199-0205 UNEMPLOYMENT INSURAN 912 912 000 44242 000 44242 46958 51 199-0301 OFFICE SUPPLIES 50 50 000 000 000 000 5000 100 199-0337 GASOLINE 25000 25000 50435 1533982 000 1533982 966018 39 199-0338 DIESEL FUEL 50000 50000 297191 1899931 000 1899931 3100069 62 199-0339 GREASE ampOIL 4000 4000 30530 202175 000 202175 197825 49 199-0340 ANTIFREEZE 475 475 2500 14950 000 14950 32550 69 199-0341 TIRES ampTUBES 14000 14000 18587 367630 44114 411744 988256 71 199-0342 BATTERIES 0 0 000 000 000 000 000 199-0343 EQUIPMENT PARTS ampRE 50000 50000 784548 4089297 50081 4139378 860622 17 199-0357 MAINT ampPAVINGPRCT 252000 252000 3421931 11237634 1087565 12325199 12874801 51 199-0388 CELLULAR PHONEPAGER 5000 5000 34202 300413 000 300413 199587 40 199-0391 UNIFORMS 6000 6000 22094 308632 000 308632 291368 49 199-0420 TELEPHONE 0 0 000 2653 000 2653 -2653 199-0428 TRAVEL ampTRAINING 50 50 000 1500 000 1500 3500 70 199-0440 UTILITIES 15000 15000 10459 90350 000 90350 1409650 94 199-0460 EQUIPMENT RENTALS 2500 2500 10715 187115 000 1871 15 62885 25 199-0464 COMMUNICATIONS EQUIP a a 000 000 000 000 000 199-0470 CAPITALIZED EQUIPMEN 5000 5000 000 000 000 000 500000 100 199-0571 AUTOMOBILES 50000 50000 000 1955600 2103400 4059000 941000 19 199-0573 ROAD EQUIPMENT 180000 180000 000 000 000 000 18000000 100 199-0578 MEDICAL TESTINGDRUG 1000 1000 000 69000 000 69000 31000 31 199-0593 LATERAL ROAD PAVING 0 0 000 000 000 000 000 199-0675 PROFESSIONAL FEES 0 0 000 000 000 000 000

----------shy -------~~ _ _-----shy ---_ shy ---_ _shyTOTAL ROAD ampBRIDGE PRECINCT 1204976 1204976 8201607 56736870 3285160 60022030 60475570 50

006 - ROAD ampBRIDGE PRECINCT 2 amp4 MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT a 0 000 -001 000 -001 001

----------- ------------ --- - ---- -shyTOTAL MISCELLANEOUS 0 0 000 -001 000 -001 001

-------_ _- -- ---- --- - - --_ ----- -- --__ _shy~

TOTAL ROAD ampBRIDGE PRECINCT 1479976 1479976 8201607 56736869 3285160 60022029 87975571 59 ------ --- ---- -_ ---- -_ ------- _---- ---- ----- _--- --~----~

TOTAL FOR REPORTED FUNDS 23497998 23591716 167238137 1613526033 27368649 1640894682 718276930 30

Prepared by the Tom Green County Auditors Office Page 56 of 56

VOL I 4PAGE 492

CONTRACT BETWEEN GRANTEE AND THIRD PARTY

1 This contract is by and between Tom Green County Representing the San Angelo Area Community Network (GRANTEE) and ClickFind Inc (SERVICE PROVIDER) a Texas corporation and in aid of TIFB Grant number OE-2001shyCN2C-5605 titled Tom Green Count Library It is understood by all parties that payment obligations created by this contract are conditioned upon the availability of State or Federal funds appropriated or allocated for the payment of such obligations If such funds are not obtained this Contract is immediately terminated without further action by either party The term of this contract shall commence on July 92002 and shall end on April 15 2003 unless extended or terminated as otherwise provided for in this contract

2 The GRANTEE is responsible for closely monitoring the SERVICE PROVIDER and the exercise of reasonable care to enforce all terms and conditions of the grant SERVICE PROVIDER agrees to fully cooperate in the monitoring process

3 Requirements of the State of Texas Uniform Grant Management Standards (UGMS) promulgated pursuant to Section 783 of the Government Code are adopted by reference as part of this contract including the contract provision as in Section 36 Common Rule of OMB of the above standards

The Grantee Shall Keep all project records

NOTE Records shall be preserved for three (3) years from the date of acceptance of the final contract closeout and until any outstanding litigation audit or claim has been resolved Records are subject to inspection by TIFB or any state or federal agency authorized to inspect same

4 The SERVICE PROVIDER will furnish the following

SEE ATTACHMENT A

5 Payment for the above (not to exceed 100 of the total amount of the grant) will be made as follows

SEE ATTACHMENT B

6 Billing for the above will be provided in the same manner as it would be provided to institutional purchasers in the absence of a grant and shall consists of a brief statement of the service or other item provided and the basis for the billing rate

7 In the event of a default of the SERVICE PROVIDER the GRANTEE may cancel or suspend the contract and the SERVICE PROVIDER shall be entitled to recover for all services provided or materials delivered prior to the cancellation date (or unused materials may be returned) or shall repay any funds advanced for services not yet rendered

8 All licenses legal certifications or inspections required for the services facilities equipment or materials and all applicable state and federal laws and local

Party Contract Page 1 of 3TIFB

b bullbull lt

II bull

ordinances must be complied with by the SERVICE PROVIDER Failure to comply with the requirement shall be treated as default

9 GRANTEE shall provide written notice to SERVICE PROVIDER setting forth in detail any alleged default at least thirty (30) days prior to cancellation or suspension of this contract If at any time prior to expiration of the thirty (30) day period SERVICE PROVIDER cures or corrects the alleged default SERVICE PROVIDER shall not be default and GRANTEE shall not be entitled to cancel or suspend the contract Notice of alleged default andor notice of cancellation or suspension shall be made to SERVICE PROVIDER in writing by certified mail return receipt requested postage prepaid at the address set forth below or at any subsequent address of SERVICE PROVIDER as provided to GRANTEE in writing

10 This contract shall automatically terminate on the grant expiration date or any extension date thereof granted by TIFB All services billed hereunder must be rendered within the grant period GRANTEE shall notify SERVICE PROVIDER in writing of the grant expiration date or any extension date at least thirty (30) days prior to the grant or extension expiration date

11 Subject to the terms and conditions of this agreement SERVICE PROVIDER will furnish the following software license

SEE AITACHMENT C

12 Prior and Subsequent Contracts - This Agreement embodies the entire understanding between the parties with respect to the subject matter hereof and all prior Agreements relating thereto are hereby superseded

13 Acknowledgments - Each party acknowledges that in entering into this Agreement each party has not relied on anything done or said or on any presumption in fact or in law (1) with respect to this Agreement or to the duration termination or renewal of this Agreement or with respect to the relationship between the parties other than as expressly set forth in this Agreement or (2) that in any way tends to change or modify the terms or any of them of this Agreement or to prevent this Agreement becoming effective or (3) that in any way affects or relates to the subject matter hereof Each party also acknowledges that the terms and conditions of this Agreement and each of them are reasonable and fair and equitable

14 Indemnification - The parties to this Agreement shall have no liability to the other for any loss suffered which arises out of any action or inaction if in good faith it is determined that such course of conduct was in the best interests of the agreement and such course of conduct did not constitute negligence or misconduct

Party Contract Page 2 of 3TIFB

VOL 74PMiE 494

Other Instruments - The parties hereto covenant and agree that they will execute each such other and further instruments amendments and documents as are or may become reasonably necessary or convenient to effectuate and carry out the purposes of this Agreement All instruments amendments and documents must be presented in a manner agreed to via either facsimile email [with included reply to] or returned receipt US Postal Mail

ACCEPTED BY CLiCKFIND INC

amp~dSig ture --=-shy

Michael D Brown Jim B Ward President County Judge

112 W Beauregard 110 N Main Street

San Angelo Texas 76903 Bryan Texas 77803

9156596516 9798222828

S~ Angelo Area Community Network ---

TIFB Party Contract

VOL 14 PhllE 495

b t II bull

bull bull bull

ATTACHMENT A CLiCKFIND COMMUNITY PORTAL

ClickFind Inc is an e-commerce technology provider offering open-standards based portals to communities ClickFind is unique in that its software platform provides complete menu-driven eshycommerce and communications product integration by the community portal and its member organizations The result is a sustainable solution that brings together fragmented market participants into a collaborative community network

ClickFind Community Portal Functions

Community Portal E-commerce (Optional Revenue Portal Search Engine Sharing Modules)

Web Page Generator Catalog Organization Templates Auction

Communication Classified Ads Calendar Shopping Basket with Credit Contact Directory Card Purchase

u Web Email Discussion Forum Task List

What Clickfind Will Provide to the Grantee

Community Portal

ClickFind provides consumers with easy and efficient access to information and services Consumers can access information through the portals drill-down category tree or through an advanced search engine that searches across keywords categories or locations To support consumer demands for products and services member organizations can increase exposure by either registering their existing web sites or building new web sites that are categorized within the portals search engine Eqch registereel organization receives password-protected access to their fW-Rlication manager tbQLelllows members to easily manage multiple web sites content communications and e-COlJlmerce applications and specify how they integrate with affiliated wet sites Each is discussed below in more detail

Community Portal Search Engine The main consumer web site provides the ability to either Search the data warehouse or browse the drill-down menu for products services and information ClickFind promotes standard business processes and classifications by categorizing organizations using the North American Industrial Classification System (NAICS)

For each listing returned from the search engine the portal displays an address link with the appropriate description organization classification location and language Links to products services and cross-referenced sites are included

Web Page GenerCltor The web page generator enables portal members to create and maintain w~b pages online without programming or technical experience Online web page development includes administrative access to maintain the content graphics fonts colors backgrounds and overall site design Organization members can select from pre-configured templates designed for frequently asked questions about us contact us etc designed to complement their offering

VOL r4PhGE 496

bull bull

By categorizing the web site during the set up process the web site is automatically entered into the portal search engine Each site address is also submitted to other consumer portals to expand exposure

Organization Templates Standard community templates will be developed and deployed

Communication

ClickFind provides members with interactive tools to promote information sharing and increase communications among organization representatives activities and events discussions and email These components add the interactive communications that attract consumers to the web site These tools include the following

Calendar The calendar allows members to manage their schedules including personal business and organizations while providing the ability to share events with portal affiliates Outside of personal and business use communities can configure the calendar to promote community activities and events for a whole community andor membership

Contact Directory The contact directory provides members easy access to personal and business contacts Integrated with other communication tools the contact directory allows for direct access to email conferencing and user profiles Users have the ability to share their contact directory with other affiliates When communities and bLlsinesses implement this module on their web site it Qrovides the ability to search for and locate a Rartj~Jlar community member or business associate The contact directory includes name address phone fax email conferencing address photograph and notes fields When an individual member updates his personal contact information it automatically updates of all the contact directories of organizations with which he is affiliated The directory is searcllable by keyword

Web Email Web email provides a browser-based email aggregation account so portal members can send and receive email messages from any computer in the world connected to the Internet Email messages are stored within the ClickFind data warehouse so that email is always up to date Mobile professionals get easier access to email on the road and organizations can support unlimited accounts from a shared public access computer

Discussion Forum The discussion forum serves as the ideal medium to facilitate community discussions while building a searchable knowledge base of frequently asked questions (FAQ) The forum can function as an open environment for user-defined topics and discussions or it can be configured with pre-selected questions and answers (QampA) that promote topics focused on specific issues Both the open discussion forum and the QampA configuration promote dynamic content that generates repeat traffic to the members web site

Discussions can be searched by keyword authoL or date Administrative features include the ability to assign representatives to moderate groups through password-protected access Discussion forums can also be configured as private for secure discussions among selected members or affiliates

Task List The task list provides members with the ability to organize prioritize and track individual tasks and network requests generated through ClickFinds communications and Eshycommerce applications Members can assign tasks to themselves or their affiliates By monitoring the status of the tasks members are able to track the completion of assigned tasks The ability to attach documents to a task allows members to add a more detailed description of the assigned task or to route documents for editing or approval The multi-faceted functions of the task list help members coordinate and assign activities throughout their community

VOl ( 4PhllE 497

b II t

--

Training

Clickfind will provide two days of seminars in the use of the ClickFind as These seminars will include instruction for government school and other local organizations on use of the portal In addition we will provide one day of e-commerce training for the business community on use of the Portal

We will provide up to three days of training in Bryan Texas for webmasters in the use and integration of the ClickFind as into the community web site We will provide on-call support during business hours for the management of the community web site

Hosting Services

ClickFind will host the software application for the entire contract period The data center provides co-location hosting services with a DS3 connection through an Internet access alliance with a tier 1 provider All application servers are protected by industry standard firewall configured for network intrusion detection

The community network utilizes a level 3-Tier architecture that separates all tiers of web traffic discretely (web vs application vs file vs database)

Other Services and Deliverables

1 The ClickFind deliverable will meet the San Angelo requirements in RFP No 02-006 as outlined in the ClickFind RFP response

2 Bilingual Spanish support for menus and selected templates will be available in Q12003 3 Each member will be have 2 MB of disk storage with an option to buy additional storage of up

to 80MB for $30 per year r~evenue margin (after gross expenses have been deducted) to be split equally between the parties San Angelo Community Network will have to option to waive this fee for up to 100 accounts ClickFind will have the option to change pricing with 90 day written notice

4 Total disk space allocated to the San Angelo Community Network will be 36GB maximum 5 Data Center server and bandwidth management will follow generally accepted ASP best

practices with regard to system availability and security These practices will be formalized into SOPs specifically for the San Angelo Community Network

6 ClickFind agrees to meet on a scheduled basis with The San Angelo Community Network to identify and prioritize network performance and functionality

7 Bandwidth will be a shared resource but not metered up to a maximum 3-megabit connection to the Internet

VOl 74p~l1E 498

ATTACHMENT B PAYMENT SCHEDULE

For this development project GRANTEE assuming material compliance with this schedule and requirements defined herein will pay to ClickFind a fee of $164200 payable according to the following schedule This fee includes payment for

1 The community portal software as described in ATIACHMENT A 2 Licensing for community portal software as described in ATTACHMENT

Cand 3 Data center support hosting and maintenance for the community portal for

one year commencing at date of contract signing

Payment Schedule

Activity Cost ($) Due Date Due at

Initial Setup (1 year period) $119400 Contract Signing

Basic Community Application (portal and communication tools) Inel ClickFind OS License fee Inc Email aggregation account (Email account service optional) Incl Initial Web Design Incl Software Maintenance Inel Support In community Seminars and other support Incl Supervision and Support of Local Web Master Inel Due at

Contract Hosting amp Bandwidth $11600 Signing

Year 2

Hosting $8000 Bandwidth

Due on or Total Year 2 before April

152003

Year 3

Hosting $8000 Bandwidth

Due on or Total Year 3 before April

152004

E-government modules (Initial Budget Estimate final fee dependent Due upon on approved project plan) $10000 approval of

Project Plan

VOL 74p~[E 499

d

ATTACHMENT C SOFTWARE LICENSE AGREEMENT

This SOFTWARE LICENSE AGREEMENT (AGREEMENT) is made and entered into as of July 92002 (the EFFECTIVE DATE) by and between ClickFind Inc (CLICKFINDH) and Tom Green County representing the San Angelo Area Community Network (GRANTEE) and describes the terms and conditions pursuant to which ClickFind shall license to GRANTEE certain Software (as defined below)

In consideration of the mutual promises and upon the terms and conditions set forth below the parties agree as follows

1 DEFINITIONS

A Software means ClickFinds ClickOStrade software in executable form and any and all Updates to such software which are provided pursuant to this Agreement or otherwise provided to GRANTEE by ClickFind

B Documentation means any instruction manuals or materials supplied by ClickFind including without limitation on-line instruction and help files regarding the use of the software

C Community Portal Market means the local community portal marketplace which includes but is not limited to government association education business and non-profit organizations of GRANTEE

D Alternative Market means any vertical marketplace other than the Community Portal Market

E Update means a release or version of the Software containing functional enhancements extensions error corrections or fixes and any Documentation thereto

2 GRANT OF RIGHTS

21 License Grant

211 Subject to the terms and conditions of this Agreement ClickFind hereby grants to GRANTEE a non-exclusive perpetual irrevocable nontransferable (except in accordance with Section 91) right to use the Software and Documentation in the Community Portal Market ClickFind retains all rights in Alternative Market

22 Trademarks Tilis Agreement constitutes reciprocal written permission to use the parties tradenames and trademarks in oral promotional presentations such as sales presentations or tradeshow presentations All representations to customers about the other partys products and services must be consistent with information published by that party CLiCKFIND owns and retains all right title and interest in the Software and Documentation and all related materials This Agreement does not transfer any ownership rights in or to the Software Documentation and related materials to GRANTEE or any third party GRANTEE agrees not to attempt or allow anyone else to attempt to modify reverse engineer or decompile the Software or create derivative works based on the Software GRANTEE will not distribute or allow anyone else to use the Software or Documentation other than its authorized employees agents or contractors GRANTEE will not sell

-1- ClickFind Software License Agreement

VOl 7 4 PhGE 500

the Software or Documentation to any person or entity or allow anyone under its control to infringe upon CLiCKFINDs intellectual property rights

23 Notices and Legends GRANTEE will ensure that all copies of the Documentation copied or reproduced by GRANTEE will incorporate copyright notices in the same manner that ClickFind incorporates such notices in the Software

3 FEES

31 License Fee In consideration for the rights granted hereunder GRANTEE has agreed to pay the License Fee specified in the contract between GRANTEE and ClickFind

32 Taxes GRANTEE shall be responsible for all sales use and any other similar taxes imposed by any federal state or local governmental entity on the transactions contemplated by this Agreement excluding taxes based upon ClickFinds net income When Click Find has the legal obligation to payor collect such taxes the appropriate amount shall be invoiced to and promptly paid by GRANTEE unless GRANTEE provides ClickFind prior to the time ClickFind has paid such taxes with a valid tax exemption certificate authorized by the appropriate taxing authority

4 SUPPORT AND MAINTENANCE

41 Updates For so long as this Agreement is in effect ClickFind shalJ provide GRANTEE with each update release or version of the Software released by ClickFind at no further cost or charge to GRANTEE ClickFind shall provide to GRANTEE any Update and related Documentation within ten (30) days of ClickFinds release of such Update

5 WARRANTY

51 Warranty ClickFind warrants that for a period of one (1) year after the delivery of any Software that the Software will perform in substantial conformity with ClickFinds then-current specifications and Documentation for such Software If during the warranty period the Software fails to perform as warranted Click Find shall correct or replace any non-conforming Software at Click Finds sole option

52 Disclaimers EXCEPT AS EXPRESSLY PROVIDED HEREIN CLiCKFIND MAKES NO WARRANTIES WHETHER ORAL OR WRITIEN EXPRESS IMPLIED OR STATUTORY REGARDING OR RELATING TO WITHOUT LIMITATION THE SOFTWARE OR THE DOCUMENTATION CLiCKFIND SPECIFICALLY DISCLAIMS ALL IMPLIED WARRANTIES OF MERCHANTABILITY AND FITNESS FOR A PARTICULAR PURPOSE WITH RESPECT TO THE SOFTWARE AND DOCUMENTATION CLiCKFIND MAKES NO WARRANTY THAT THE SOFTWARE IS COMPATABILE WITH ALL EQUIPMENT ANDOR SOFTWARE CONFIGURATIONS

6 LIMITATION OF LIABILITY

IN NO EVENT SHALL EITHER PARTY HAVE ANY LIABILITY TO THE OTHER PARTY FOR ANY LOSS OF PROFITS REVENUES LOSS OF USE BUSINESS INTERRUPTION LOSS OF DATA COST OF COVER OR ACTUAL INDIRECT SPECIAL INCIDENTAL OR CONSEQUENTIAL DAMAGES OF ANY KIND IN CONNECTION WITH OR ARISING OUT OF THE FURNISHING OR USE OF THE SOFTWARE WHETHER ALLEGED AS A BREACH OF

-2- ClickFind Software License Agreement

VOL

- c

AU laquo

CONTRACT WARRANTY OR TORTIOUS CONDUCT INCLUDING NEGLIGENCE EVEN IF THE OTHER PARTY HAS BEEN ADVISED OF THE POSSIBILITY OF SUCH DAMAGES

61 Remedies In the event of any breach of contract or warranty GRANTEEs exclusive remedy will be for CLiCKFIND to repair or replace the defective Software If CLiCKFIND is unable or unwilling to replace the Software within thirty (30) days after notification of a defect GRANTEEs sole remedy is to terminate this Agreement and obtain a refund from CLiCKFIND for any unused prorata portion of any license or other fees paid pursuant to this Agreement

62 Injunctive Relief GRANTEE agrees that if it commits a breach of any of the provisions of this Agreement CLiCKFIND shall have the right to enforce this Agreement in any court having equity jurisdiction and GRANTEE acknowledges and agrees that any such breach of this Agreement by GRANTEE will cause irreparable injury to CLiCKFIND and that money damages will not provide an adequate remedy to CLiCKFIND

63 GRANTEE further agrees that the rights and remedies enumerated in paragraph 62 shall be independent of and in addition to and not in lieu of any other rights and remedies available to CLiCKFIND at law or in equity

7 CONFIDENTIALITY

71 Confidential Information Each party acknowledges that by reason of this Agreement Confidential Information will or may be disclosed to the other party Confidential Information shall mean any information disclosed by either party (the Disclosing Party) to the other party (the Receiving Party) in connection with this agreement which is identified in writing as Confidential or Proprietary within thirty (30) days of such disclosure

72 Obligation The Receiving Party shall treat as confidential all Confidential Information received from the Disclosing Party shall not use such Confidential Information except as expressly permitted under this Agreement and shall not disclose such Confidential Information to any third party without the Disclosing Partys prior written consent The Receiving Party shall use the same measures to protect the Confidential Information that it takes with its own confidential information but in no event less than reasonable measures to prevent the disclosure and unauthorized use of Confidential Information

73 Exceptions The foregoing restrictions shall not apply to information that (i) is known to the receiving party at the time of disclosure to the receiving party (ii) has become publicly known through no wrongful act of the receiving party (iii) has been rightfully received from a third party authorized to make such disclosure without restriction (iv) has been independently developed by the receiving party or (v) has been approved for release by written authorization of the disclosing party

74 Survival After Termination The provisions of this Section shall survive the termination of this Agreement for any reason

8 TERM AND TERMINATION

81 Term This Agreement shall take effect on the Effective Date and will remain in force without termination

-3- Click Find Software License Agreement

VOL 74PME 502

d

82 Survival of Terms The provisions of Sections 1 (Definitions) 5 (Warranty and Disclaimer) 6 (Limitation of Liability) 7 (Confidentiality) 8 (Term and Termination) and 9 (Miscellaneous) shall survive the termination of this Agreement for any reason

9 MISCELLANEOUS

91 Assignment Neither party shall assign sublicense or transfer this Agreement without the prior written consent of the other party and any attempt to transfer sublicense assign or actual assignment of this Agreement without such prior written consent shall be null and void Subject to the foregoing any assignment permitted hereunder shall be subject to the written consent of the assignee to all the terms and provisions of this Agreement NotWithstanding the foregoing however either party may assign this Agreement and any rights thereto in the event of merger acquisition or similar event without consent of the other party In the event of assignment this Agreement will bind and inure to the benefit of the parties their respective successors and permitted assigns

92 Waiver and Amendment No modification amendment or waiver of any provision of this Agreement shall be effective unless in writing and signed by both parties No failure or delay by either party in exercising any right power or remedy under this Agreement except as specifically provided herein shall operate as a waiver of any such right power or remedy and will not in any way affect the validity of the whole or any part of this Agreement or prejudice such partys right to take subsequent action

93 90verninq Law This Agreement shall be governed by and construed under the laws of the State of Texas USA and the federal law of the United States of America without regard to conflict of law principles IT IS FURTHER AGREED AND UNDERSTOOD THAT THIS AGREEMENT SHALL BE ENFORCED IN BRAZOS COUNTY TEXAS

94 Arbitration Any controversy or claim ariSing from this Agreement shall be submitted and settled through arbitration by the American Arbitration Association (AAA) and in accordance with the rules and regulations of AAA The arbitration hearings shall be held in the State of Texas The party requesting arbitration must give the other party at least seven (7) business days written notice The parties agree to appoint an arbitrator who is knowledgeable and familiar with the clinical research and software industries and require the award to be accompanied by findings of fact and a statement of reasons for the decision The arbitrator shall have the authority to permit discovery but shall have no power or authority to add to or detract from this Agreement If the parties cannot agree upon an arbitrator within ten (10) days after demand AAA shall select the arbitrator All costs and expenses including attorneys fees of the parties incurred in any dispute that is determined andor settled by arbitration pursuant to this Section shall be borne by the party determined by the arbitrator to be liable for the dispute However if complete liability is not assessed against anyone party the parties shall share the total costs incurred in proportion to their respective amounts of liability as determined by the arbitrator Except where clearly prevented by the area of dispute both parties agree to continue performing their respective obligations under this Agreement while the dispute is being resolved Any award rendered shall be final binding and conclusive upon the parties and their respective successors and assigns A judgment based on the arbitration award may be entered in any court having jurisdiction thereof Tile parties expressly stipulate that all litigation arising under this Agreement which is not subject to this Section shall be brought exclusively in the courts located in the State of Texas and controlled by Texas substantive law Notwithstanding the above either party may apply to a court of competent jurisdiction for injunctive or equitable relief

-4- ClickFind Software License Agreement

VOL 74PAGE 503

bull bull rl

II

95 Notices To be effective all notices demands or consents required or permitted under this Agreement shall be in writing and delivered by (i) personal delivery (ii) United States first class certified mail or (iii) nationally recognized overnight courier (eg Federal Express UPS etc) in each case properly posted and fully prepaid as appropriate to the appropriate address set forth below Notice delivered as set forth above shall be deemed effective at the time of actual delivery in person one (1) business day after delivery to an overnight courier or three (3) business days after deposit for delivery by certified mail Either party may change its address for notice by notice to the other party given in accordance with this Section

96 Independent Contractors The parties are independent contractors Neither party shall be deemed to be an employee agent partner joint venture or legal representative of the other for any purpose and neither shall have the right power or authority to create any obligation or responsibility to any third party on behalf of the other

97 Severability If any provision of this Agreement is held by a court of competent jurisdiction to be contrary to law such provision shall be changed and interpreted so as to best accomplish the objectives of the original provision to the fullest extent allowed by law and the remaining provisions of this Agreement shall remain in full force and effect

98 Force Majeure Neither party will incur any liability to the other party on account of any loss or damage resulting from any delay or failure to perform all or any part of its obligations under this Agreement if such delay or failure is caused in whole or part by events occurrences or causes beyond the control andor without negligence of the parties Such events occurrences or causes will include without limitation acts of God strikes lockouts riots acts of war earthquakes fire and explosions

99 Other Terms No terms provisions or conditions of any purchase order acknowledgment or other business form that either party may use in connection with the acquisition or licensing of the Software will have any effect on the rights duties or obligations of the parties under or otherwise modify this Agreement regardless of any failure of any party to object to such terms provisions or conditions

910 9onstruction Tilis Agreement represents the wording selected by the Parties to define their agreement and no rule of strict construction shall apply against either Party Whenever the context reasonably permits the Singular shall include the plural the plural shall include the singular and the whole shall include any part thereof The paragraph and other headings in this Agreement are for the purpose of convenience of reference only and shall not affect the interpretation of this Agreement

911 Entire Agreement Except as expressly provided herein this Agreement and the counterpart Contract including all Exhibits and attachments constitute the final complete and exclusive agreement between the parties with respect to the subject matter hereof and supersede any prior or contemporaneous agreements communications proposals representations or understandings whether oral or written The GRANTEE and SERVICE PROVIDER agree and understand that this Agreement contains the entire agreement between the parties hereto Any oral representations or modifications made before or after the execution of this Agreement will be of no force and effect

912 Counterparts This Agreement may be executed in counterparts each of which so executed will be deemed to be an original and such counterparts together will constitute one and the same agreement

-5- ClickFind Software License Agreement

VOL 7 4 PAriE 504

913 IN WITNESS WHEREOF the parties hereto have duly executed this Agreement in one or more counterparts

ClickFind Inc Authorized Official

San Angelo Area Community Network CLiCKFIND INC

~~ Signature of Authorized Official

Michael D Brown

County Judge

112 W Beauregardmiddot

San Angelo Texas 76903

-6shy

tA~Signature shy

Jim B Ward President

110 N Main Street

Bryan Texas 77803

ClickFind Software License Agreement

VOL I 4PAl~E 505

b bull d

III

July 82002

Mike Brown County Judge Commissioners Court Tom Green County Courthouse San Angelo Texas 76903

Re Appointment of Board Member Tom Green County Library Board

Judge Brown

The Library Board recommends that Karen Eckhardt be appointed to fill the unexpired term of Susan Mertz who has resigned from the Library Board If appointed Ms Eckhardts term will expire on September 30 2002

Your consideration of this matter will be greatly appreciated

S)(1yan Polunsky Chairman T~h Green County Library Board

VOL 7 4 PAGE 506

Page 8: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,

~~--------------------------------------------------------------------------------------------------------------------------------------------------~

The Honorable MichaeN) Brown

OFFICE OF THE ATTORNEY TOM GREEN COUNTY GENERAL

~~ County Judge Tom Green County

JUN 1 0 2002r-DATE

Page 2 of 2

VOL 74PAGE 428

TEXAS COMMISSION ON JAIL~STANDARDS

EXECUTIVE DIRECTOR PO Box 12985

Terry Julian Austin Texas 78711 Voice (512) 463-5505 Fax (512) 463-3185

Agency Website httpwwwtcjsst3tetxllS E-mail Address direclortcjsstatetxls

July 1 2002

Sheriff Joe Hunt Tom Green County Jail 122 W Harris San Angelo Texas 76903

Dear Sheriff Hunt

have just signed a Certilicate of Compliance attesting to your jails compliance with Texas Minimum Jail Standards

Congratulations This accomplishment demonstrates your continuing efforts to provide a safe and secure facility

The citizens of your county should be as proud of you as is the Jail Commission

Sincerely

jfl

cc Judge Michael D Brown Tom Green County

Sheriff Terry G Box Chair Gonzalo R Gallegos San Antonio Kelly McVay Nacogdoches Commissioner Jimmy Jackson Vice Chair latrick O Keel Austin Sheriff Ted llontgomery Dumas Mar alette C Fentress Houston Dr Adela S Valdez 110 lIarlingen

VOL I 4PAGE 429

b bull t

= c

-1 -- ~ =gt rTlt

~ ~ o

ITexas Commission on Jail Standards

CERTIFICATE OF COMPLIANCE This is to certify that the

TOM GREEN COUNT~7 JAIL Has Been Duly Inspected On

June 26-27~ 2002 I and Has Beert Found That Date

To Be In Co~pliance With

The Minimum Jail Standards of the Texas Commission on Jail Standards

I

Under Authority of Government Code

Chapter 511

THE STATE OF TEXAS TOM GREEN COUNTY

ORDER OF APPOINTMENT FOR ELECTION JUDGES AND ALTERNATES

The Commissioners Court of Tom Green County Texas does hereby appoint the following election judges and alternate judges for a one year term to begin August 12002 and to end July 31 2003

Precinct

103 146 amp 147 shyBaptist Memorial

106 126 amp 138 shyCalvary Baptist Ch

108 131 - Harriett Baptist Church

110 - Mereta Community Center

112-Veribest School

114 - Southside Rec Center

124 156 amp 157 -Blackshear School

137 - Senior Citizen Center - Chadbourne

144 - Belmore Baptist Church

145 amp 155 -Region XV Ed Ser Cent

209 - Christian Village

211- Van Court Comm Center

213 - Wall Fire Hall

Election Judge

Vernon Brook-Rep

Tommie Sample-Rep

Maurice Beck-Rep

June Helwig-Rep

Noemi Hoelscher-Rep

Carol Cruz-Demo

Sally Ayana-Dem

Mary Cervantes-Demo

Phyllis Dubosld - Rep

Jim Ryan-Rep

Betty Baden-Rep

Virginia Denis-Rep

Dalton Moeller-Rep

Alternate Judge

Rebecca Johnson-Dem

Marietta Oates-Demo

Cindy Koegel-Dem

Inez Gonzales-Dem

Wanda Dickson-Dem

Linda Rodriguez- Rep

John Rangel Jr - Rep

Henry Perez - Rep

Shirley Diekmann-Dem

Donna Guthrie-Dem

Tom Egan-Dem

Joan Gesch-Dem

Charlene Dusek-Dem

VOl 74PAIJE 431

tbull lt d

Sylvia Fletcher-Dem

Betty Schwartz-Demo

Betty Kiesling-Dem

Sue Bramhall-Dem

Millie Hohmann-Dem

Mante Martinez - Dem

George Faulkner-Dem

Patricia Wagner-Demo

Mary Bastardo-Dem

Emma Hinrichs-Dem

Sara Lara - Dem

Cheryl Key-Dem

Vicki Dunn-Dem

Jennifer Rutherford-Dem

Lillie B Nichols-Dem

Fred Wilson-Oem

Margo Dierschke-Dem

VOL 7 4 PAGE 432

215 - Southland Baptist Ross Fowler-Rep Church

220 254-Fairview School Doris Taylor-Rep

225 - Glen Meadows Baptist Church

228243 - Trinity Lutheran Church

230 - Southgate Church Of Christ

240 253 - Fire Training Center

241249 - Concho Valley Council Of Governments

304338 - Lakeview Un Methodist Church

305 - West Angelo Ch Of Christ

306 - Paulann Baptist Church

307327 - Genesis Bapt Church

316317 amp 358 - Grape Creek Fire Station

318 - Carlsbad Community Center

319350352 - Rio Concho West

348 - Quail Valley Baptist Church

351 - Beacon Baptist Church

401 - First Christian Ch

Margaret Nalls-Rep

Jasper McClellan-Rep

Tula Luellen-Rep

David McMahon-Rep

Cheryl DeCordova- Rep

Oscar Cook-Rep

Sandra Smith-Rep

Irma Lynn-Rep

Jo Ann Turner-Rep

Sandra Franke-Rep

Kassandra Minton-Rep

Joy Blake-Rep

Charles Geller-Rep

Russell Elmore-Rep

Sid Clemmer - Rep

402 432 - Angelo State University Tommy Olive-Rep Dorothy Patterson-Oem

421- Southland Fire Station Tom Justice-Rep Elizabeth Ervine-Oem

422 - Christoval Comm Center Tom Smith-Rep Patty Montalvo-Oem

423 - Knickerbocker Comm Center Arlelle Brininstool-Rep Lena Hayes-Oem

429442 - Sunset Mall Bill Young-Rep Wanda Hudson- Oem

433 shy Baptist Temple James Baker-Rep Jim Jones-Oem

434 435 - Hillcrest Baptist Church Deborah Palmer-Rep Ivey Mossell- Oem

436 - MHMR Services Terry Smith-Rep John H Talley-Oem

459 shy San Angelo Convention Center Harold Taylor-Rep Mary Jo Thomson-Oem

It is hereby directed that this order be filed with the clerk of this court and that a copy be provided to the custodian of the election records for said county The Elections Administrator is hereby instructed to send notice of appointment to each election judge of their appointment for a one year term beginning August 12002 and ending July 31 2003 as stated in accordjlnce with Tex Elec Code Ann Subsection 32009 (Vernon 1986)

igned this tjEf1 day of July 2002

ounty Commissioner Precinct 3

VOL 7 4 PAGE 433

t r

- bull

Election Judges And Alternate Judges Effective 11198 By Party (For 2002 appointments)

Precinct Presiding Judge

103 146 amp 147 Republican

106126 amp 138 Republican

108 I 11 I RepublicanI

110 Republican

112 Republican

114 Democrat

124156amp157 Democrat

131 -- Republicanshy

137 Democrat

144 Republican

145 155 Republican

209 Republican

211 Republican

213 Republican

215 Republican

220254middot Republican

225 Republican

228243 Republican

230 Republican

240253 Republican

241249 Republican

304338 Republican

305 Republican

Alternate Judge

Democrat

Democrat

Democrat

Democrat

Democrat

Republican

Republican

Democrat

Republican

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

VOL 74 PAGE 43 Ll

306 Republican

307327 Republican

316317 amp 358 Republican

318 Republican

319350 amp 352 Republican

348 Republican

351 Republican

401 Republican

402432 Republican

421 Republican

422 Republican

423 Republican

429442 Republican

433 Republican

434435 Republican

436 Republican

459 Republican

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

VOL 7 4 P~GE 435

dh t

TOM REpoundNCOUNTi

SAN ANGELO TEXAS OFFICE OF Auditor July 32002

The Honorable Commissioners Court Tom Green County San Angelo Texas

Gentlemen

Attached is the Auditors report for June 2002 which consists of The Software Group generated report Combined Statement of Receipts and Disbursements - All Funds Statement of Expenditures - Budget vs Actual for General Fund and the Road amp Bridge Funds and the Statement of Revenues - Budget vs Actual vs Last Year for General Fund and the Road amp Bridge Funds Also included are the additional statements to detail the General Ledger information These include a statement consolidating monthly receipts and disbursements for each fund a statement summarizing cash near cash and investments of each fund a statement detailing the investment holdings for all funds a statement detailing the bonded indebtedness of Tom Green County a statement of cash and securities for jail construction funds a construction payment schedule and a statement which shows projected expenditures and funds available for jail construction

Respectfully submitted

~L-- CP ~0~J2~ Stanley P Liles County Auditor

~

Honorable Michael D Brown

A~aaltX~ County Judge

112 West Beauregard Avenue San Angelo TX 76903-5850 Phone (915) 659-6521 bull Fax (915) 658-6703

VOl 4 PhGE 436

010

020

030

040

050

060

TOM GREEN COUNTY COMBINED STATEMENT OF CASH and SECURITIESmiddot ALL FUNDS

For the Month Ended June 30 2002

Cash + Securities Fund CC Clearing Book Value MBIA Funds Mgmt Total

General Fund 001 $ 8254012 $ 149336207 $ 310540545 $ 275982260 $ 744113024 Road ampBridge Prcts 1 amp 3 005 (73367) 51734352 51660985 Road ampBridge Prcts 2 amp 4 006 (155662) 67190140 67034478 CHEC-ShannonESFI 007 30000 30000 Employee Self-Funded Ins 008 861074 861074 Cafeteria Plan Trust 009 356853 356853 County Law Library 95943 1957790 5704130 7757863 CafeteriaZesch ampPickett 011 250000 250000 Justice Court Technology Fund 012 155375 2300000 2455375 LibraryHughes 014 17505 152775 46364794 46535074 Library Donations Fund 015 55116 5741114 5796230 Records MgUDistrict Clerk 017 36133 1090794 1126927 Courthouse SecurityCounty Crts 018 186146 16385327 16571473 Records MgUCounty Clerk 019 105495 869598 975093 Library Miscellaneous 89665 4236576 4326241 C1P Donations 021 686058 686058 Bates 022 66525 300804 7987222 8354551 Cert of Obligation 1992 middotIampS 023 580362 7Q43 587405 Cert of Obligation 1993 - IampS 024 304034 10172 314206 General Land Purchase 025 10577 993282 1003859 Cert of Obligation 1993A bull IampS 028 77224 4023 81247 County Clerk Preservation 167887 1602226 1770113 Uninsured Motorist Coverage 031 3092 687375 690467 Criminal Justice Planning Fund 035 15391 15391 Financial Responsibility Fund 036 7500 7500 Compo Rehabilitation Fund 037 6848 6848 Wastewater Treatment Fund 038 98382 98382 Cert of Obligation 1994 - IampS 039 626481 501808 1128289 LEOAlLEOSE 1578 1578 Breath Alcohol Testing 041 6141 6141 Law Enforcement Mgmt Institute 042 829 829 Misdemeanor Court Costs 043 3501 3501 Gen Ob 1994 Refunding Bonds 044 612104 10762 622866 County Attorney Fee 045 2421166 2421166 LEOCE 046 2375 2375 Juror Donations 047 Election Contract Service 048 1224097 1224097 Judicial EducationCounty Judge 049 117146 117146 51 st District Attorney Fee 894195 894195 Lateral Road 051 1910379 1910379 51st DA Special Forfeiture Acct 052 1000810 1000810 Cert of Obligation Series 1995 053 26722683 46742418 45755408 119220509 Cert of Obligation 1995 - I amp S 054 416490 502878 919368 119tl1 District Atty Fee Acct 055 588299 588299 119th DAlDPS Forfeiture Acct 057 294750 294750 119th DA Special Forfeiture Acct 058 1368803 1368803 Park Donations Fund 059 4914 4914 Compo to Victims of Crime Act 364797 5313202 5677999 OJPlLocal Law Enf Block Grant 061 25621 330559 356180 AICCHAP Program 062 3211287 3211287 TAIP CSCD 063 2159522 2159522 Diversion Target Program CCRC 064 1815577 1815577 Comm Supervision ampCorrections 065 6287860 6287860 CRTC 066 27643704 27643704 Community Corrections Prog 067 6846429 6846429

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 1 of 56

VOL 7 4PA~~ 437

b

TOM GREEN COUNTY COMBINED STATEMENT OF CASH and SECURITIESmiddot ALL FUNDS

For the Month Ended June 30 2002

Cash + Securities Fund CC Clearing Book Value MBIA Funds Mgmt Total

Arrest Fees Justice Education Fees State ampMunicipal Fees Consolidated Court Costs Graffiti Eradication Fund

068 070 071 072 073

89257 60908

174005 464228

34557

894655 566188

2856819 6220609

983912 627096

3030824 6684837

34557 Time Payment Fund Veterans Service Employee Enrichment Fund Fugitive Apprehension Fund Indigent Legal Services Fund Juvenile Crime amp Del Fund Bond Fee Fund TCDPChristoval Water Project Judicial Efficiency Fund Juvenile Facility Startup Post Adjud Juv Detention Fac TX Juvenile Probation Comm Juvenile Probationmiddot TGC

074 075 076 077 078 079 080 081 082 083 084 085 086

116610 317643 576104 159778

15552 151284

1752 130068 869224

14527797 54382142 3803702

358386

1415502 422048

474996 317643 576104

1575280 437600 151284

1752 130068 869224

14527797 54382142 3803702

Juv Prob Comm Corrections Child Trust Account Progressive Sanctionsmiddot Coke Progressive Sanctions shy Regional Juvenile Probationmiddot Coke Comm Corrections Assistance Non-Residential Program EFTPSPayroll Tax Clearing Fund Payroll Fund Court at Law Excess St Splmnt LEOSE Training Fund-Sheriff Child Restraint State Fee Fund

087 088 089 090 091 092 093 094 095 096 097 098

6486893 356500

3808451 3104372 2064188 3912162 938590

362665 76539

112364 432241

1673043

6486893 356500

3808451 3104372 2064188 3912162 938590

362665 76539

1785407 432241

Cert of Obligation 1998 -I amp S Tax Anticipation Notes -I amp S Constable Prct 1 Leose Tmg Fund Constable Prct 2 Leose Trng Fund Constable Prct 3 Leose Trng Fund Constable Prct 4 Leose Trng Fund Court Transaction Fee JP Courts

099 101 102 103 104 105 106

11532688 558952 190366

68144 319401 350437

94293 2415375

30012128 5733

41544816 564685 190366

68144 319401 350437

2509668 Gates Training Lab Grant Gates Public Internet Access Grant

107 108

TCOMI Juvenile Deferred Processing Fees Co Judge Excess Contributions Loanstar Library Grant Trollinger Fund Loanstar Library Grant Trollinger Fund

109 110 111 201 202 301 401

2684102 245552

81329 428497

10005 134208

2684102 245552

81329 428497

10005 134208

Total All Funds $ 213087256 $ 149336207 $ 534991502 $ 412848361 $ 1310263326

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 2 of 56

VOl 74PtGE 438

010

020

030

040

050

060

~--------------------------------------------------------------~

TOM GREEN COUNTY

COMBINED STATEMENT OF OPERATING CASH FLOWSmiddot All FUNDS For the Month Ended June 3D 2002

Cash CC MBIA Cash CC MBIA

amp Funds Mgmt Disbursemiddot Cash Flow amp Funds Mgmt

Fund 6102 Receipts ments fm Security 63002 General Fund 001 $ 644814471 $ 119547036 $ 169584690 $ $ 594776817 Road ampBridge Prcts 1 amp 3 005 56797369 3689375 8825759 51660985 Road ampBridge Prcts 2 amp 4 006 71528939 3771341 8265802 67034478 CHECmiddotShannonESFI 007 30000 30000 Employee Self-Funded Ins 008 124076 855977 118979 861074 Cafeteria Plan Trust 009 146310 582621 372078 356853 County Law Library 7710276 572301 524714 7757863 CafeteriaJZesch ampPickett 011 250000 250000 Justice Court Technology Fund 012 2108019 347356 2455375 LibraryHughes 014 46624396 71678 161000 46535074 Library Donations Fund 015 5792987 22243 19000 5796230 Records MgUDistrict Clerk 017 991987 134940 000 1126927 Courthouse SecurityCounty Crts 018 16050240 603137 81904 16571473 Records MgUCounty Clerk 019 724589 250504 000 975093 Library Miscellaneous 4152415 377912 204086 4326241 CIP Donations 021 573823 112235 686058 Bates 022 8355316 12561 13326 8354551 Cert of Obligation 1992 shy IampS 023 (396349) 983754 587405 Cert of Obligation 1993 shy IampS 024 122752 191454 314206 General Land Purchase 025 1002335 1524 1003859 Cert of Obligation 1993A IampS 028 31922 49325 81247 County Clerk Preservation 1718070 866362 814319 1770113 Uninsured Motorist Coverage 031 689430 1037 690467 Criminal Justice Planning Fund 035 8864 6527 15391 Financial Responsibility Fund 036 7500 7500 Compo Rehabilitation Fund 037 4919 1929 6848 Wastewater Treatment Fund 038 100382 15000 17000 98382 Cert of Obligation 1994 middotIampS 039 812597 315692 1128289 LEOALEOSE 1030 548 1578 Breath Alcohol Testing 041 5773 368 6141 Law Enforcement Mgmt Institute 042 529 300 829 Misdemeanor Court Costs 043 2228 1273 3501 Gen Ob 1994 Refunding Bonds 044 (921218) 1544084 622866 County Attomey Fee 045 3027638 308360 914832 2421166 LEOCE 046 1932 443 2375 Juror Donations 047 Election Contract Service 048 (485190) 1764294 55007 1224097 Judicial EducationCounty Judge 049 106064 16082 5000 117146 51 st District Attorney Fee 789107 111421 6333 894195 Lateral Road 051 1902389 7990 1910379 51 st DA Special Forfeiture Acct 052 1027903 233 27326 1000810 Cert of Obligation Series 1995 053 147807423 263751 28850665 119220509 Cert of Obligation 1995 - I amp S 054 752008 167360 919368 119th District Atty Fee Acct 055 542316 52316 6333 588299 119th DADPS Forfeiture Acet 057 294683 067 294750 119th DA Special Forfeiture Ace 058 1158809 251321 41327 1368803 Park Donations Fund 059 4893 021 4914 Compo to Victims of Crime Act 3731444 1946555 5677999 OJpnoeal Law Enf Block Grant 061 355580 600 356180 AICCHAP Program 062 3824382 900000 1513095 3211287 TAIP CSCD 063 8847989 164279 6852746 2159522 Diversion Target Program CCRC 064 1946876 500000 631299 1815577 Comm Supervision ampCorrections 065 24261280 889803 18863223 6287860 CRTC 066 37116107 1418572 10890975 27643704 Community Corrections Prog 067 9769835 2923406 6846429

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 3 of 56

VOL 74rAliE 439

tr t JIM d

TOM GREEN COUNTY COMBINED STATEMENT OF OPERATING CASH FLOWS - ALL FUNDS

For the Month Ended June 30 2002

Cash CC MBIA Cash CC MBIA

amp Funds Mgmt Disburse- Cash Flow amp Funds Mgmt

Fund 6102 Receipts ments fm Security 630102

Arrest Fees 068 641565 342347 983912 Justice Education Fees 070 412522 214574 627096 State ampMunicipal Fees 071 2447866 1523311 940353 3030824 Consolidated Court Costs 072 4395739 2289098 6684837 Graffiti Eradication Fund 073 34412 145 34557 Time Payment Fund 074 471950 474996 471950 474996 Veterans Service 075 454417 21590 158364 317643 Employee Enrichment Fund 076 564621 11483 576104 Fugitive Apprehension Fund 077 1036900 538380 1575280 Indigent Legal Services Fund 078 301800 135800 437600 Juvenile Crime ampDelinquency Fund 079 99427 51857 151284 Bond Fee Fund 080 699 1053 1752 TCDPChristoval Water Project 081 84587 45481 130068 Judicial Efficiency Fund 082 818664 50560 869224 Juvenile Facility Startup 083 Post Adjud Juv Detention Fac 084 15150425 10507796 11130424 14527797 TX Juvenile Probation Comm 085 50708204 5190957 1517019 54382142 Juvenile Probation shy TGC 086 2933438 3073142 2202878 3803702 Juv Prob Comm Corrections 087 6635952 3068979 3218038 6486893 Child Trust Account 088 199950 156550 356500 Progressive Sanctions shy Coke 089 3525954 583753 301256 3808451 Progressive Sanctions shy Regional 090 3103626 746 3104372 Juvenile Probation shy Coke 091 2465590 9241 410643 2064188 Comm Corrections Assistance 092 4851916 321048 1260802 3912162 Non-Residential Program 093 991199 381 52990 938590 EFTPSPayroll Tax Clearing Fund 094 Payroll Fund 095 477382 15741 130458 362665 Court at Law Excess St Splmnt 096 76219 320 76539 LEOSE Training Fund-Sheriff 097 1778766 6641 000 1785407 Child Restraint State Fee Fund 098 339216 93025 432241 Cert of Obligation 1998 -I ampS 099 39714855 1829961 41544816 Tax Anticipation Notes -I ampS 101 405591 159094 564685 Constable Pret 1Leose Tmg Fund 102 189570 796 190366 Constable Prct2 Leose Trng Fund 103 67859 285 68144 Constable Prct3 Leose Trng Fund 104 234182 85219 319401 Constable Prct 4 Leose Trng Fund 105 348911 1466 350437 Court Transaction Fee JP Courts 106 2321677 187991 (000) 2509668 Gates Training Lab Grant 107 Gates Public Intemet Access Grant 108 TCOMI 109 2831023 900000 1046921 2684102 Juvenile Deferred Processing Fees 110 213506 32046 245552 Co Judge Excess Contributions 111 131670 639 50980 81329 Loanstar Library Grant 201 1186089 4982 762574 428497 Trollinger Fund 202 Courthouse Landscaping 301 10000 005 10005 Sheriff Forfeiture Fund 401 134208 134208 Total All Funds $ 1269407444 $ 175759549 $ 284239874 $ $ 1160927119

JUN02 MRxls Prepared by the Tom Green County Audiiors Office Page 4 of 56

VOL 7 4 PlGE 440

TOM GREEN COUNTY INVESTMENT HOLDINGS

as of June 30 2002

Monthly Activity Book Value balance as of June 1 2002 $ 149336207 -$shy

FY02 Investment Accretion Investments Purchased

(T -bills and short-term notes) Investments Matured and Redeemed

(T-bills and short-term notes) Book Value balance as of June 302002

Gain(Loss) Net Effect Change in Monthly Interest Accrued

Book Value Market Value of Mkt Value and Market Value Interest Earned Interest FUND 63002 63002 Accrued Interest MAYmiddotgtJUN Received to Date Earned 001 General

9128275A6 treas 5164

$ 99336207 $ 103484375 $ 4148168 $ 515625 $ $ 14404577 $ 1771409

312924600 fhlmc 446

50000000 50165000 165000 50000 792889

TOTAL $ 149336207 $ 153649375 $ 4313168 $ 565625 $ $ 14404577 $ 2564298

ltNOTEgt Interest Earned to Date reflects the Accrued Interest paid at purchase + any Interest Received to date +Accretion to date Includes FY99 - FY01 investment accretion for 9128275A6

JUN02xls Securities Prepared by the Tom Green County Auditors Office Page 5 of 56

VOL 4PAGE 44 J

b d

TOM GREEN COUNTY BONDED INDEBTEDNESS

as of June 30 2002

Monthly Activity Bonded Indebtedness balance as of June 1 2002 $ 1973500000

Proceeds from Contractual Obligations Proceeds from Bond Refunding Debt Issue

Bonded Indebtedness Principal Paydown --_-~-----_ Bonded Indebtedness balance as of June 30 -- - - - - - - - - - -shy

FY02 FY02 FY02 FY02 Indebtedness Original Administration Principal Payment Interest Payment Total Debt as of

FUND Indebtedness Costs Januarymiddot02 January-02 Cost 6130102

023 92 Certificate of Obligation $900000000 $37500 $40000000 $1079998 $41117498 $000

024 93 Certificate of Obligation 150000000 37500 7500000 393750 7931250 7500000

028 93A Certificate of Obligation 79000000 37500 1500000 40875 1578375

039 94 Certificate of Obligation 260000000 37500 11000000 1191750 12229250 36500000

044 94 General Obligation Refunding 384000000 37500 69500000 1650625 71188125

054 95 Certificate of Obligation 800000000 37500 2500000 756250 3293750 27500000

099 98 General Obligation Refunding 1888500000 37500 12000000 41437125 53474625 1876500000

101 Tax Anticipation Notes 47500000 37500 7500000 677375 8214875 25500000

Grand Total $4509000000 $300000 $151500000 $47227748 $199027748 $1973500000

INVJUN02xls Indebtedness Prepared by the Tom Green County Auditors Office Page 6 of 56

VOL 7 4 PAGE 442 ~

TOM GREEN COUNTY JAIL CONSTRUCTION PROJECTED EXPENDITURES AND FUNDS AVAILABILITY

as of June 30 2002

Funds Available as of June 302002 $ 119220509

Estimated Remaining Expenditures

Phase I Construction $ (23592610) Phase II Construction 66384935 Phase III Plumbing 12000000 Furniture and Fixtures for Jail amp Courtrooms 7577367 Architects and Construction Managers (25420433) Courtrooms in Detention Facility (Including Architect Fees) 24535121

Plumbing Rehabilitation

Property Acquisitions (14100)

Dr Rountrees Parking Lot (114250)

Juvenile Justice Expansion (Roof)

Contingency 5534755

Total Estimated Expenditures (66890785)

Total Projected Available Funds $ 52329724

ltNOTEgt Fund 053 is the only fund containing Construction Funds The breakdown of funds available is shown on page 14 Combined Statement of Receipts and Disbursements - All Funds Fund 053

This schedule summarizes projected expenditures for jail and juvenile detention construction projects It also projects the total of all funds available for these projects Expenditure amounts were estimated based upon a schedule received from Judge Mike Brown as well as discussions with Judge Brown Per Judge Brown his schedule was completed based on discussions with George Morris of Templeton Construction

INVJUN02xls Availability Summary Prepared by the Tom Green County Auditors Office Page 7 of 56

VOL 74PAGE 443

b bull bull = rt

TOM GREEN COUNTY CONSTRUCTION PAYMENT SCHEDULE

June 30 2002

Month

Projected Jail Construction Expenditures

Projected Juv Det Expansion Expenditures

Actual Monthly Interest

Projected Funds Available for Construction

FY 2002 Oct 45701444 848195 258057412 Nov 20736358 706573 238027627 Dec 13884265 458349 224601711 Jan 4451352 446246 220596605 Feb 12674884 400785 208322506 Mar 19461841 334102 189194767 Apr 12117696 189395 177266466 May 29722044 263001 147807423 Jun 28820974 234060 119220509 Jul 13378157 105842352

Aug 13378157 92464195 Se~ 13378157 79086038

FY 2003 Oct 13378157 65707881 Nov 6689079 59018803 Dec 6689079 52329724

This schedule summarizes projected expenditures for jail and juvenile detention construction projects It also estimates the total of all funds available for these projects as of the end of each month listed

INVJUN02xls Payment Summary Prepared by the Tom Green County Auditors Office Page 8 of 56

VOL I 4PhGE 44lt1

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page

Prell Mo Balance bullbullbullbull Receipts Disbursements Closing Balance GENERAL FUND

001-000-1010 CASH $ 7935487 $ 171573215 $ 171254690 $ 8254012 001-000-1318 - CREDIT CARD CLEARING 000 6000 6000 000 001-000-1512 - SECURITIES 149336207 149336207 001-0001515 - MBIA 361282545 2258000 53000000 310540545 001-000-1516 - FUNDS MANAGEMENT 275596439 385821 275982260

--------shy - - ---------shy ---------shy ---shy _- -

Total GENERAL FUND $ 794150678 $ 174223036 $ 224260690 $ 744113024

BENEFIT PLANNERSESFI 004-000-1010 - CASH $ 000 $ $ $ 000

----_ ------_ - -_ Total BENEFIT PLANNERSESFI $ 000 $ 000 $ 000 $ 000

ROAD ampBRIDGE PRECINCT 1 amp3 005-000-1010 - CASH $ 44818_43 $ 4270549 $ 8825759 $ -73367 005-000-1515 - MBIA 52315526 68826 650000 51734352 005-000-1516 - FUNDS MANAGEMENT 000 000

---shy --------shy -----------shy ----------shy - --------shy

Total ROAD ampBRIDGE PRECINCT 1 amp3 $ 56797369 $ 4339375 $ 9475759 $ 51660985

ROAD ampBRIDGE PRECINCT 2 amp4 006-000-1010 - CASH $ 2522532 $ 5587608 $ 8265802 $ -155662 006-000-1515 MBIA 69006407 93733 1910000 67190140 006-000-1516 - FUNDS MANAGEMENT 000 000

-----------shy -------------shy - - - --------shy _-------shy

Total ROAD amp BRIDGE PRECINCT 2 amp4 $ 71528939 $ 5681341 $ 10175802 $ 67034478

CHEC_SHANNONESFI 007-000-1010 - CASH $ 30000 $ 120052 $ 120052 $ 30000

----_ ------_ _---_ Total CHEC_SHANNONESFI $ 30000 $ 120052 $ 120052 $ 30000

EMPLOYEE SELF FUNDED INSURANCE 008-000-1010 - CASH $ 124076 $ 855977 $ 118979 $ 861074

---shy _----shy -----_ _--shy ------shy shy -----shyTotal EMPLOYEE SELF FUNDED INSURANCE $ 124076 $ 855977 $ 118979 $ 861074

CAFETERIA PLAN TRUST 009-000-1010 - CASH $ 146310 $ 582621 $ 372078 $ 356853

----------shy _-------- - ------shy _ - -----shy

Total CAFETERIA PLAN TRUST $ 146310 $ 582621 $ 372078 $ 356853

COUNTY LAW LIBRARY 010-000-1010 CASH $ 108740 $ 811917 $ 824714 $ 95943 010-000-1515 MBIA 1905380 302410 250000 1957790 010-000-1516 FUNDS MANAGEMENT 5696156 7974 5704130

_----------shy --shy _ _---shy -----_ _----shyTotal COUNTY LAW LIBRARY $ 7710276 $ 1122301 $ 1074714 $ 7757863

CAFETERIAZP 011-000-1010 CASH $ 250000 $ 354824 $ 354824 $ 250000

Prepared by the Tom Green County Auditors Office Page 9 of 56

VOL 74PMiE 445

h I 7 zt

bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page 2

Prey Mo Balance Receipts Disbursements Closing Balance

Total CAFETERIAZP $ 250000 $ 354824 $ 354824 $ 250000

JUSTICE COURT TECHNOLOGY FUND 012-000-1010 - CASH $ 2108019 $ 347356 $ 2300000 $ 155375 012-000-1515 MBIA 000 2300000 2300000

Total JUSTICE COURT TECHNOLOGY FUND $ 2108019 $ 2647356 $ 2300000 $ 2455375

LIBRARYHUGHES SETTLEMENT 014-000-1010 - CASH $ 271723 $ 6782 $ 261000 $ 17505 014-000-1515 - MBIA 52696 100079 152775 014-000-1516 FUNDS MANAGEMENT 46299977 64817 46364794

Total LIBRARYHUGHES SETTLEMENT $ 46624396 $ 171678 $ 261000 $ 46535074

LIBRARY DONATIONS FUND 015-000-1010 - CASH $ 1153021 $ 21095 $ 1119000 $ 55116 015-000-1515 - MBIA 4639966 1101148 5741114

Total LIBRARY DONATIONS FUND $ 5792987 $ 1122243 $ 1119000 $ 5796230

COURTHOUSE SECURITYDISTRICT COURTS 016-000-1010 - CASH $ 000 $ $ $ 000

Total COURTHOUSE SECURITYDISTRICT COURTS $ 000 $ 000 $ 000 $ 000

RECORDS MGTDISTRICT COURTS 017-000-1010 - CASH $ 3033 $ 133100 $ 100000 $ 36133 017-000-1515 - MBIA 988954 101840 1090794

Total RECORDS MGTDISTRICT COURTS $ 991987 $ 234940 $ 100000 $ 1126927

COURTHOUSE SECURITY 018-000-1010 - CASH $ 87737 $ 580313 $ 481904 $ 186146 018-000-1515 - MBIA 15962503 422824 16385327

Total COURTHOUSE SECURITY $ 16050240 $ 1003137 $ 481904 $ 16571473

RECORDS MANAGEMENTCO CLERK 019-000-1010 - CASH $ 75238 $ 250257 $ 220000 $ 105495 019-000-1515 - MBIA 649351 220247 869598

Total RECORDS MANAGEMENTCO CLERK $ 724589 $ 470504 $ 220000 $ 975093

LIBRARY MISCELLANEOUS FUND 020-000-1010 - CASH $ 121421 $ 372330 $ 404086 $ 89665 020-000-1515 - MBIA 4030994 205582 4236576

Total LIBRARY MISCELLANEOUS FUND $ 4152415 $ 577912 $ 404086 $ 4326241

Prepared by the Tom Green County Auditors Office Page 10 of 56

VOL 74 Ph[E 446

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U l E 153351 02 JUl 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 - June 30 - ALL 2002

Funds Page 3

CIP DONATIONS 021-000-1010 - CASH

Prey Mo BaLance

$ 573823

bullbullbullReceipts

$ 112235

Disbursements

$

CLosing BaLance

$ 686058

TotaL CIP DONATIONS $ 573823 $ 112235 $ 000 $ 686058

TGC BATES FUND 022-000-1010 - CASH 022-000-1515 - MBIA 022-000-1516 - FUNDS MANAGEMENT

TotaL TGC BATES FUND

$

-$

78616 300644

7976056 _ --shy

8355316

$ 1235 160

11166 _ $ 12561

$

$

13326

13326

$

$

66525 300804

7987222

8354551

CERT OBlIG SERIES1992I amp S 023-000-1010 - CASH 023-000-1516 - FUNDS MANAGEMENT

TotaL CERT OBlIG SERIES1992I ampS

$ -403383 7034

_---------shy$ -396349

$ 983745 009

----------shy

$ 983754

$

- _----------shy$ 000

$ 580362 7043

------------shy

$ 587405

CERT OBlIG SERIES19931 amp S 024-000-1010 - CASH 024-000-1516 - FUNDS MANAGEMENT

TotaL CERT OBllG SERIES19931 ampS

$ 112593 10159

_----_ -shy $ 122752

$ 191441 013

_---------- $ 191454

$

_-------

$ 000

$ 304034 101 72

_--_ ------shy

$ 314206

GENERAL lAND PURCHASE FUND 025-000-1010 - CASH 025-000-1515 - MBIA

TotaL GENERAL lAND PURCHASE fUND

$ 10533 991802

_-------- $ 1002335

$ 044 1480

--------shy

$ 1524

$

----------shy

$ 0_00

$ 10577 993282

------_ -

$ 1003859

GEN OBllG BOND1994CONSTRUCTION 026-000-1010 - CASH

FUND $ 000 $ $ $ 000

TotaL GEN OBllG BOND1994CONSTRUCTION FUND $ 000 $ 000 $ 000 $ 000

DISASTER RELEIF 027-000-1010

GRANTTCDP - CASH $ 000 $ $ $ 000

TotaL DISASTER RELEIf GRANTTCDP $ 000 $ 000 $ 000 $ 000

CERT OBLIG SERIES1993A 028-000-1010 - CASH 028-000-1516 - FUNDS MANAGEMENT

$ 27904 4018

$ 49320 005

$ $ 77224 4023

Total CERT OBLIG SERIES1993A $ 31922 $ 49325 $ 000 $ 81247

CERT OBLIG SERIES1993CONSTRUCTION 029-000-1010 - CASH $ 000 $ $ $ 000

Total CERT DBLIG SERIES1993CONSTRUCTION $ 000 $ 000 $ 000 $ 000

Prepared by the Tom Green County Auditors Office Page 11 of 56

VOL 74 PAliE 447

b as d

--

Tom Green Auditor 8 U D GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 June 30 - All 2002

Funds Page 4

COUNTY CLERK PRESERVATION 030-000-1010 - CASH 030-000-1515 - M8IA

Prey Mo Balance

$ 115924 1602146

Receipts

$ 866282 080

bull Disbursements

$ 814319

Closing Balance

$ 167887 1602226

Total COUNTY CLERK PRESERVATION $ 1718070 $ 866362 $ 814319 $ 1770113

UNINSURED MOTORIST COVERAGE 031-000-1010 - CASH 031-000-1515 - MBIA

$ 3079 686351

$ 013 1024

$ $ 3092 687375

Total UNINSURED MOTORIST COVERAGE $ 689430 $ 1037 $ 000 $ 690467

BONDWARRANTFEE ampCIVIL 032-000-1010 - CASH $ 000 $ $ $ 000

Total 80NDWARRANTFEE ampCIVIL $ 000 $ 000 $ 000 $ 000

CERT OBLIG SERIES1992CONSTRUCTION 034-000-1010 - CASH $ 000 $ $ $ 000

Total CERT OBLIG SERIES1992CONSTRUCTION $ 000 $ 000 $ 000 $ 000

CRIMINAL JUSTICE PLANNING 035-000-1010 - CASH

FUND $ 8864 $ 6527 $ $ 15391

Total CRIMINAL JUSTICE PLANNING FUND $ 8864 $ 6527 $ 000 $ 15391

FINANCIAL RESPONSIBILITY 036-000-1010 - CASH $ 7500 $ $ $ 7500

Total FINANCIAL RESPONSI8ILITY $ 7500 $ 000 $ 000 $ 7500

COMPREHENSIVE REHABILITATION 037-000-1010 - CASH $ 4919 $ 1929 $ $ 6848

Total COMPREHENSIVE REHABILITATION $ 4919 $ 1929 $ 000 $ 6848

WASTEWATER TREATMENT 038-000-1010 - CASH $ 100382 $ 15000 $ 17000 $ 98382

Total WASTEWATER TREATMENT $ 100382 $ 15000 $ 17000 $ 98382

CERT OF OBLIGATION19941 ampS 039-000-1010 - CASH 039-000-1516 - FUNDS MANAGEMENT

$ 810791 1806

$ 315690 500002

$ 500000 $ 626481 501808

Total CERT OF OBLIGATION19941 amp S $ 812597 $ 815692 $ 500000 $ 1128289

LEOA 040-000-1010 - CASH $ 1030 $ 548 $ $ 1578

Prepared by the Tom Green County Auditors Office Page 12 of 56

VOL 74 PAGE 448

5

r------------------------------------------

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page

Prey Mo Balance bullbullbull Receipts bull Disbursements Closing Balance

Total LEOA $ 1030 $ 548 $ 000 $ 1578

BREATH ALCOHOL TESTING 041-000-1010 - CASH $ 5773 $ 368 $ $ 6141

Total BREATH ALCOHOL TESTING $ 5773 $ 368 $ 000 $ 6141

LAW ENFORCEMENT MANAGEMENT 042-000-1010 - CASH $ 529 $ 300 $ $ 829

Total LAW ENFORCEMENT MANAGEMENT $ 529 $ 300 $ 000 $ 829

MISDEMEANOR COURT COSTS 043-000-1010 - CASH $ 2228 $ 1273 $ $ 3501

Total MISDEMEANOR COURT COSTS $ 2228 $ 1273 $ 000 $ 3501

GENERAL OBLIGATION REFUNDING BONDS19941 044-000-1010 - CASH 044-000-1516 - FUNDS MANAGEMENT

ampS $ -931966

10748 $ 1544070

014 $ $ 612104

10762

Total GENERAL OBLIGATION REFUNDING BONDS19941 ampS $ -921218 $ 1544084 $ 000 $ 622866

COUNTY ATTORNEY 045-000-1010

FEE ACCOUNT - CASH $ 3027638 $ 308360 $ 914832 $ 2421166

Total COUNTY ATTORNEY FEE ACCOUNT $ 3027638 $ 308360 $ 914832 $ 2421166

lEOCE 046-000-1010 - CASH $ 1932 $ 443 $ $ 2375

Total LEOCE $ 1932 $ 443 $ 000 $ 2375

JUROR DONATIONS 047-000-1010 - CASH $ 000 $ $ $ 000

Total JUROR DONATIONS $ 000 $ 000 $ 000 $ 000

ELECTION CONTRACT SERVICE 048-000-1010 - CASH $ -485190 $ 1764294 $ 55007 $ 1224097

Total ELECTION CONTRACT SERVICE $ -485190 $ 1764294 $ 550_07 $ 1224097

JUDICIAL EDUCATIONCOUNTY 049-000-1010 - CASH

JUDGE $ 106064 $ 16082 $ 5000 $ 117146

Total JUDICIAL EDUCATIONCOUNTY JUDGE $ 106064 $ 16082 $ 5000 $ 117146

51ST DISTRICT ATTORNEY 050-000-1010 CASH

FEE $ 789107 $ 111421 $ 6333 $ 894195

Prepared by the Tom Green County Auditors Office Page 13 of 56

VOL 74 PAGE 449

y tbull

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 combined Statement of Receipts and Disbursements All funds

The Software Group Inc for Transactions June 01 2002 June 30 2002 Page 6

Prey Mo Balance bullbullbull Receipts Disbursements Closing Balance

TotaL 51ST DISTRICT ATTORNEY FEE $ 789107 $ 111421 $ 6333 $ 8941 95

LATERAL ROAD FUND 051-000-1010 CASH $ 1902389 $ 7990 $ $ 1910379

TotaL LATERAL ROAD FUND $ 1902389 $ 7990 $ 000 $ 1910379

51ST DA SPC FORFEITURE ACCT 052-000-1010 - CASH $ 1027903 $ 233 $ 27326 $ 1000810

TotaL 51ST OA SPC FORFEITURE ACCT $ 1027903 $ 233 $ 27326 $ 1000810

CERT OBLIG SERIES1995 053-000-1010 CASH $ 5524952 $ 50048396 $ 28850665 $ 26722683 053-000-1512 - SECURITIES 000 000 053-000-1515 - MBIA 96591029 151389 50000000 46742418 053-000-1516 FUNDS MANAGEMENT 45691442 63966 45755408

---------shy -_ -~-----------

Total CERT OBLIG SERIES1995 $ 147807423 $ 50263751 $ 78850665 $ 1 192 205 09

CERT OBLIG SERIES1995I ampS 054-000-1010 - CASH $ 749134 $ 167356 $ 500000 $ 416490 054-000-1516 - fUNDS MANAGEMENT 2874 500004 502878

----------shy --------------

TotaL CERT OBLIG SERIES1995I ampS $ 752008 $ 667360 $ 500000 $ 919368

119TH DISTRICT ATTORNEY FEE 055-000-1010 - CASH $ 542316 $ 52316 $ 6333 $ 588299

-------------shy -- ---shy -----shy

Total 119TH DISTRICT ATTORNEY FEE $ 542316 $ 52316 $ 6333 $ 588299

RANCHERS LAMB 056-000-1010 - CASH $ 000 $ $ $ 000

-----_ _---- _--shy --------------shy _ Total RANCHERS LAMB $ 000 $ 000 $ 000 $ 000

119TH DADPS FORFEITURE ACCT 057-000-1010 - CASH $ 294683 $ 067 $ $ 294750

------------shy __ _-shy ----------shy - - -----_ -Total 119TH DADPS FORFEITURE ACCT $ 294683 $ 067 $ 000 $ 294750

119TH DASPC FORFEITURE ACCT 058-000-1010 - CASH $ 1158809 $ 251321 $ 41327 $ 1368803

Total 119TH DASPC FORFEITURE ACCT $ 1158809 $ 251321 $ 41327 $ 1368803

PARK DONATIONS FUND 059-000-1010 CASH $ 4893 $ 021 $ $ 4914

---------shyTotal PARK DONATIONS FUND $ 4893 $ 021 $ 000 $ 4914

Prepared by the Tom Green County Auditors Office Page 14 of 56

7 4 PA[iE 450VOL

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002

Prey Mo Balance bullbull Receipts CVCA

060-000-1010 - CASH 060-000-1515 - MBIA

Total CVCA

OJPLOCAL LAW ENFORCEMENT BLOCK GRANT 061-000-1010 - CASH 061-000-1515 - MBIA

Total OJPLOCAL LAW ENFORCEMENT BLOCK GRANT

AICCHAP PROGRAM 062-000-1010 - CASH

Total AICCHAP PROGRAM

TAIP GRANTCSCD 063-0001010 - CASH

Total TAIP GRANTCSCD

DIVERSION TARGET PROGRAM 064-000-1010 - CASH

Total DIVERSION TARGET PROGRAM

COMMUNITY SUPERVISION ampCORRECTIONS 065-000-1010 - CASH

Total COMMUNITY SUPERVISION ampCORRECTIONS

COURT RESIDENTIAL TREATMENT 066-000-1010 - CASH

Total COURT RESIDENTIAL TREATMENT

COMMUNITY CORRECTIONS PROGRAM 067-0001010 - CASH

Total COMMUNITY CORRECTIONS PROGRAM

ARREST FEES ACCOUNT 068-000-1010 - CASH 068-000-1515 - MBIA

Total ARREST FEES ACCOUNT

TRAFFIC LAW FAILURE TO APPEAR FUND 069-000-1010 - CASH

$ 218242 $

3513202

$ 3731444 $

$ 25514 $

330066

$ 355580 $

$ 3824382 $

$ 3824382 $

$ 8847989 $

$ 8847989 $

$ 1946876 $

$ 1946876 $

$ 24261280 $

$ 24261280 $

$ 37116107 $

$ 37116107 $

$ 9769835 $

$ 9769835 $

$ 46910 $

594655

$ 641565 $

$ 000 $

1946555 1800000

3746555

107 493

600

900000

900000

164279

164279

500000

500000

889803

889803

1418572

1418572

000

342347 300000

642347

153351 02 JUL 2002

Page 7

bull Disbursements Closing Balance

$ 1800000 $ 364797 5313202

$ 1800000 $ 5677999

$ $ 25621 330559

$ 000 $ 356180

$ 1513095 $ 3211287

$ 1513095 $ 3211287

$ 6852746 $ 2159522

$ 6852746 $ 2159522

$ 631299 $ 1815577

$ 631299 $ 1815577

$ 18863223 $ 6287860

$ 18863223 $ 6287860

$ 10890975 $ 27643704

$ 10890975 $ 27643704

$ 2923406 $ 6846429

$ 2923406 $ 6846429

$ 300000 $ 89257 894655

$ 300000 $ 983912

$ $ 000

Prepared by the Tom Green County Auditors Office Page 15 of 56

VOl 7 4 PAliE 451

h bull rbull wI

--II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page 8

Prey Mo Balance bullbullbull Receipts bull Disbursements Closing Balance

Total TRAFFIC LAW FAILURE TO APPEAR FUND $ 000 $ 000 $ 000 $ 000

JUSTICE EDUCATION FEES 070-000-1010 - CASH $ 26334 $ 214574 $ 180000 $ 60908 070-000-1515 - MBIA 386188 180000 566188

Total JUSTICE EDUCATION FEES $ 412522 $ 394574 $ 180000 $ 627096

STATE ampMUNICIPAL FEES 071-000-1010 - CASH $ 191047 $ 1523311 $ 1540353 $ 174005 071-000-1515 - MalA 2256819 600000 2856819

Total STATE ampMUNICIPAL FEES $ 2447866 $ 2123311 $ 1540353 $ 3030824

CONSOLIDATED COURT COSTS 072-000-1010 - CASH $ 225130 $ 2289098 $ 2050000 $ 464228 072-000-1515 - MalA 4170609 2050000 6220609

Total CONSOLIDATED COURT COSTS $ 4395739 $ 4339098 $ 2050000 $ 6684837

GRAFFITI ERADICATION FUND 073-000-1010 - CASH $ 34412 $ 145 $ $ 34557

Total GRAFFITI ERADICATION FUND $ 34412 $ 145 $ 000 $ 34557

TIME PAYMENT FUND 074-000-1010 - CASH $ 103564 $ 594996 $ 581950 $ 116610 074-000-1515 - MalA 368386 110000 120000 358386

Total TIME PAYMENT FUND $ 471950 $ 704996 $ 701950 $ 474996

VETERANS SERVICE FUND 075-000-1010 - CASH $ 454417 $ 21590 $ 158364 $ 317643

Total VETERANS SERVICE FUND $ 454417 $ 21590 $ 158364 $ 317643

EMPLOYEE ENRICHMENT FUND 076-000-1010 - CASH $ 564621 $ 11483 $ $ 5761 04

Total EMPLOYEE ENRICHMENT FUND $ 564621 $ 11483 $ 000 $ 576104

FUGITIVE APPREHENSION FUND 077-000-1010 - CASH $ 121398 $ 538380 $ 500000 $ 159778 077-000-1515 - MBIA 915502 500000 1415502

Total FUGITIVE APPREHENSION FUND $ 1036900 $ 1038380 $ 500000 $ 1575280

INDIGENT LEGAL SERVICES FUND 078-000-1010 - CASH $ 19752 $ 135800 $ 140000 $ 15552 078-000-1515 - MBIA 282048 140000 422048

Prepared by the Tom Green County Auditors Office Page 16 of 56

VOL 14 PAGE 452

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 - June 30 All

2002 Funds

Page 9

Prey Mo Balance bullbullbullbullbull Receipts Disbursements Closing Balance

Total INDIGENT LEGAL SERVICES FUND $ 301800 $ 275800 $ 140000 $ 437600

JUVENILE CRIME ampDELINQUENCY 079-000-1010 CASH 079-000-1515 MBIA

FUND $ 99427

000 $ 51857 $ $ 151284

000

Total JUVENILE CRIME amp DELINQUENCY FUND $ 99427 $ 51857 $ 000 $ 151284

BONO FEE FUND 080000-1010 - CASH $ 699 $ 1053 $ $ 1752

Total BOND FEE FUND $ 699 $ 1053 $ 000 $ 1752

CORRECTIONAL MANAGEMENT 081middot000middot1010 - CASH

INSTITUTE $ 84587 $ 45481 $ $ 30068

Total CORRECTIONAL MANAGEMENT INSTITUTE $ 84587 $ 45481 $ 000 $ 130068

JUDICIAL EFFICIENCY 082-000-1010 - CASH $ 818664 $ 50560 $ $ 869224

Total JUDICIAL EFFICIENCY $ 818664 $ 50560 $ 000 $ 869224

JUVENILE FACILITY 083-000-1010 - CASH $ 000 $ $ $ 000

Total JUVENILE FACILITY $ 000 $ 000 $ 000 $ 000

JUV DETENTION FACILITY 084-000-1010 - CASH $ 15150425 $ 10507796 $ 11130424 $ 14527797

Total JUV DETENTION FACILITY $ 15150425 $ 10507796 $ 11130424 $ 14527797

TX JUV PROBATION COMM 085-000-1010 - CASH $ 50708204 $ 5190957 $ 1517019 $ 54382142

Total TX JUV PROBATION COMM $ 50708204 $ 5190957 $ 1517019 $ 54382142

JUVENILE PROBATIONTGC 086-000-1010 - CASH $ 2933438 $ 3073142 $ 2202878 $ 3803702

Total JUVENILE PROBATIONTGC $ 2933438 $ 3073142 $ 2202878 $ 3803702

JUV PROBATION DISCRETIONARY 087-000-1010 - CASH

FUND $ 6635952 $ 3068979 $ 3218038 $ 6486893

Total JUV PROBATION DISCRETIONARY FUND $ 6635952 $ 3068979 $ 3218038 $ 6486893

CHILD TRUST ACCOUNT 088middot000middot1010 CASH $ 199950 $ 156550 $ $ 356500

Prepared by the Tom Green County Auditors Office Page 17 of 56

VOL 74 PAGE 453

bull u d

--

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page 10

Prey Mo Balance bullReceipts Disbursements Closing Balance

Total CHILO TRUST ACCOUNT $ 199950 $ 156550 $ 000 $ 356500

IN_HOME FAMILY PRESERVATION SVCS 089-000-1010 - CASH $ 3525954 $ 583753 $ 301256 $ 3808451

Total IN_HOME FAMILY PRESERVATION SVCS $ 3525954 $ 583753 $ 301256 $ 3808451

POST ADJ JUVENILE FACILITY 090-000-1010 - CASH $ 3103626 $ 746 $ $ 3104372

Total POST ADJ JUVENILE FACILITY $ 3103626 $ 746 $ 000 $ 3104372

DIST JUVENILE PROBATIONCOKE 091-000-1010 - CASH $ 2465590 $ 9241 $ 410643 $ 2064188

Total DIST JUVENILE PROBATIONCOKE $ 2465590 $ 9241 $ 410643 $ 2064188

COMMUNITY CORRECTIONS ASSIST 092-000-1010 - CASH $ 4851916 $ 321048 $ 1260802 $ 3912162

00 _____ _____ ~_~ - -_ _-- Total COMMUNITY CORRECTIONS ASSIST $ 4851916 $ 321048 $ 1260802 $ 3912162

NON RESIDENTIAL PROGRAM 093-000-1010 - CASH $ 991199 $ 381 $ 52990 $ 938590

-- ------ -----_ ------ ------ ---- - ------shyTotal NON RESIDENTIAL PROGRAM $ 991199 $ 381 $ 52990 $ 938590

EFTPSPAYROLL TAX CLEARING 094-000-1010 - CASH $ 000 $ 28200460 $ 28200460 $ 000

---_ --- ----- --- ---- shyTotal EFTPSPAYROLL TAX CLEARING $ 000 $ 28200460 $ 28200460 $ 000

PAYROLL FUND 095-000-1010 - CASH $ 477382 $ 151677469 $ 151792186 $ 362665

---- Total PAYROLL FUND $ 477382 $ 151677469 $ 151792186 $ 362665

COURT AT LAY_EXCESS STATE SUPPLEMENT 096-000-1010 CASH $ 76219 $ 320 $ $ 76539

---- --- _ ----

Total COURT AT LAY_EXCESS STATE SUPPLEMENT $ 76219 $ 320 $ 000 $ 76539

LEOSE TRAINING FUND 097-000-1010 - CASH $ 706601 $ 5763 $ 600000 $ 112364 097-000-1515 - MBIA 1072165 600878 1673043

Total LEOSE TRAINING FUND $ 1778766 $ 606641 $ 600000 $ 1785407

CHILD RESTRAINT STATE FEE FUND 098-000-1010 - CASH $ 339216 $ 93025 $ $ 432241

Prepared by the Tom Green County Auditors Office Page 18 of 56

VOL 74 PAGE 45middot1

Tom Green Auditor BUD GET A R Y A C C 0 U ~ TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page 11

Prey Mo Balance Receipts Disbursements Closing Balance

Total CHILD RESTRAINT STATE FEE FUND $ 339216 $ 93025 $ 000 $ 432241

CERT OF OBLIGATION1998I ampS 099-000-1010 - CASH $ 39702742 $ 1829946 $ 30000000 $ 11532688 099-000-1516 - FUNDS MANAGEMENT 12113 30000015 30012128

Total CERT OF OBLIGATION19981 ampS $ 39714855 $ 31829961 $ 30000000 $ 41544816

TAX ANTICIPATION NOTES 100middot000-1010 - CASH $ 000 $ $ $ 000

Total TAX ANTICIPATION NOTES $ 000 $ 000 $ 000 $ 000

TAX ANTICIPATION NOTE19981 amp S 101-000-1010 - CASH $ 399865 $ 159087 $ $ 558952 101-000-1516 - FUNDS MANAGEMENT 5726 007 5733

Total TAX ANTICIPATION NOTE1998I amp S $ 405591 $ 159094 $ 000 $ 564685

CONSTABLE PRCT 1 LEOSE TRAINING FUND 102-000-1010 - CASH $ 189570 $ 796 $ $ 190366

Total CONSTABLE PRCT 1 LEOSE TRAINING FUND $ 189570 $ 796 $ 000 $ 190366

CONSTABLE PRCT 2 LEOSE TRAINING FUND 103-0001010 - CASH $ 67859 $ 285 $ $ 68144

Total CONSTABLE PRCT 2 LEOSE TRAINING FUND $ 67859 $ 285 $ 000 $ 68144

CONSTABLE PRCT 3 LEOSE TRAINING FUND 104-000-1010 - CASH $ 234182 $ 85219 $ $ 319401

Total CONSTABLE PRCT 3 LEOSE TRAINING fUND $ 234182 $ 85219 $ 000 $ 319401

CONSTABLE PRCT 4 LEOSE TRAINING FUND 105-000-1010 - CASH $ 348971 $ 1466 $ $ 350437

Total CONSTABLE PRCT 4 LEOSE TRAINING FUND $ 348971 $ 1466 $ 000 $ 350437

COURT TRANSACTION FEE FUND JUSTICE COURTS 106-000-1010 CASH $ 109646 $ 184647 $ 200000 $ 94293 106-000-1515 MBIA 2212031 203344 2415375

Total COURT TRANSACTION FEE FUND JUSTICE COURTS $ 2321677 $ 387991 $ 200000 $ 2509668

GATES TRAINING LAB GRANT 107-000-1010 CASH $ 000 $ $ $ 000

Total GATES TRAINING LAB GRANT $ 000 $ 000 $ 000 $ 000

Prepared by the Tom Green County Auditors Office Page 19 of 56

VOL 7 4 PAGE 455

t bull d -

bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 3D 2002 Page 12

Prey Mo Balance Receipts bull Disbursements Closing Balance GATES PUBLIC INTERNET ACCESS GRANT

108-000-1010 - CASH $ 000 $ $ $ 000

Total GATES PUBLIC INTERNET ACCESS GRANT $ 000 $ 000 $ 000 $ 000

TCOMI 109-000-1010 - CASH $ 2831023 $ 900000 $ 1046921 $ 2684102

Total TCOMI $ 28310_23 $ 900000 $ 1046921 $ 26841 02

JUVENILE DEFERRED PROCESSING FEES 110-000-1010 - CASH $ 213506 $ 32046 $ $ 245552

Total JUVENilE DEFERRED PROCESSING FEES $ 213506 $ 32046 $ 000 $ 245552

COUNTY JUDGE EXCESS CONTRIBUTIONS 250016 111-000-1010 - CASH $ 131670 $ 639 $ 50980 $ 81329

Total COUNTY JUDGE EXCESS CONTRIBUTIONS 250016 $ 131670 $ 639 $ 50980 $ 81329

LOANSTAR LIBRARY GRANT 201-000-1010 - CASH $ 1186089 $ 4982 $ 762574 $ 428497

Total LOANSTAR LIBRARY GRANT $ 1186089 $ 4982 $ 762574 $ 428497

TROL 1I NGER FUND 202-000-1010 - CASH $ 000 $ $ $ 000

Total TROLLINGER FUND $ 000 $ 000 $ 000 $ 000

COURTHOUSE LANDSCAPING 301-000-1010 - CASH $ 10000 $ 005 $ $ 10005

Total COURTHOUSE LANDSCAPING $ 10000 $ 005 $ 000 $ 10005

SHERIFF FORFEITURE FUND 401-000-1010 CASH $ 000 $ 134208 $ $ 134208

Total SHERIFF fORFEITURE FUND $ 000 $ 134208 $ 000 $ 134208

TOTALS - ALL FUNDS $ 1418743651 $ 505902613 $ 614382938 $ 1310263326 =============== =============== =============== ===============

Prepared by the Tom Green County Auditors Office Page 20 of 56

VOL 14 PArtE 456

- -- -----_~ _____ ~ __ _M _____ ------~----~--~--------------- -----_- ~- ~-~ -- -~-~----- ----_ -- -- -- --- _-- - -_ _ shy

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page

_ __ _- - - --- - - --- -- - -- ---------- ----- -- -- -- _ - ------~--~---_ ------------ -- -----------shy

Account bullbullbullbullbull _bullbull _bullbull _ bullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3101 CURRENT TAX LEVY 11062266 11062266 14831884 1075659568 948891625 30567032 3 310-3102 DELINQUENT TAXES 140000 140000 4512523 19454660 19233388 -5454660 middot39 310-3191 PENALTY AND INTEREST 107000 107000 3753196 114621 18 8713074 -762118 middot7 320-3201 ALCOHOLIC BEVERAGES 30000 30000 579950 2587550 2240350 412450 14 320-3202 BUSINESS LICENSE AND PERMITS - 500 500 000 000 50000 100 320-3204 BUSINESS LICENSE AND PERMITS - 0 0 100000 200000 middot200000 u 330-3321 GENERAL SALES AND USE TAX 4450000 4450000 39768154 274545735 255412685 170454265 38 330-3327 STATE SHARED REVENUE-STATE SUPP 33900 33900 000 3390000 000 000 0 330-3328 MENTAL HEALTH UNIT 106000 106000 000 5852538 7273351 4747462 45 330-3329 CRISIS INTERVENTION PROGRAM GRA 75178 75178 000 3491799 3447566 4026001 54 330-3330 SAFE ampSOBER STEP PROGRAM 40000 40000 000 2317940 612141 1682060 42 330-3333 FAMILY VIOLENCE INVESTIGATOR 26870 26870 000 1277247 1288310 1409753 52 330-3335 PARENT AID PROGRAM GRANT 28066 28066 000 1544449 1254687 1262151 45 330-3336 SPOUSAL ABUSE VOLUNTEER PROGRAM 42335 42335 000 000 1099741 4233500 100 330-3337 CCl SUPPLEMENT 70000 70000 708218 5956400 5782612 1043600 15 330-3339 TEXAS NARCOTICS CONTROL PROGRAM 56332 56332 1200248 4658548 4584731 974652 17 330-3341 DOMESTIC VIOLENCE PROSECUTION U 80000 80000 000 4060473 3031236 3939527 49 330-3342 STEP PROGRAM REVENUE 0 0 000 000 000 000 330-3346 BINGO TAX 39000 39000 000 2846848 2599298 1053152 27 330-3347 LEOSE FEE 0 0 000 000 609 000 330-3348 CRIME VICTIM FUND 20000 20000 000 906388 919299 1093612 55 330-3349 CSCD FISCAL OFFICER SUPPLEMENT 7200 7200 182935 731740 720000 -11740 -2 330-3350 LEOCE FEES 0 0 000 000 886 000 330-3351 CRIMINAL JUSTICE PLANNING 375 375 000 000 5469 37500 100 330-3352 JUSTICE EDUCATION 2000 2000 000 99003 94785 100997 50 330-3353 MIXED BEVERAGE TAX 160000 160000 000 8089399 7958279 7910601 49 330-3354 FINANCIAL RESPONSIBILITY FUND 100 100 000 -450 2914 10450 105 330-3356 HUDPAYMENT IN LIEU OF TAXES 40000 40000 3157400 3557952 000 442048 11 330-3357 COUNTY JUDGE STATE SUPPLEMENT 10000 10000 000 1000000 434669 000 0 330-3358 TIME PAYMENT 7500 7500 188781 1363817 1641786 -613817 middot82 330-3359 INDIGENT LEGAL SERVICES 850 850 000 39520 41830 45480 54 330-3360 STATE SHARED REVENUE - ADA STAT 0 5803 000 000 580311 100 330-3361 FUGITIVE APPREHENSION FEES 5400 5400 000 255141 248269 284859 53 330-3363 JUVENILE CRIME ampDELINQUENCY FE 300 300 000 23317 12553 6683 22 330-3364 CONSOLIDATED COURT COSTS 28000 28000 000 1048310 1085669 1751690 63 330-3365 EMS CONTRACTSB 102 6000 6000 000 000 000 600000 100 330-3366 TOBACCO SETTLEMENT 61000 61000 000 2396841 14199933 3703159 61 330-3368 TIFB GRANT REIMBURSEMENT 0 0 150000 150000 7005300 -150000 uu 330-3369 AG CHILD SUPPORT REIMBURSEMENT 14000 14000 30227 3331 72 000 1066828 76 330middot3370 STATE ALIEN ASSISTANCE PROGRAM 0 37097 000 3709700 000 000 0 330middot3371 CVCOG EQUIPMENT GRANT 0 0 000 000 000 000 330-3372 FFVPU GRANT 62305 62305 000 2957456 2469817 3273044 53 330-3373 FFVIU GRANT 39200 39200 000 1756134 1576957 2163866 55 330-3374 FFVVA GRANT 46936 46936 000 2227334 1773032 2466266 53 330-3375 JUVENILE ACCOUNTABILITY INCENTI 17304 17304 000 000 612284 1730400 100 330middot3376 VICTIM-UITNESS ASSISTANCE PROGR 39400 39400 000 1910563 599872 2029437 52 330-3380 AG COURT COST REIMBURSEMENT 0 0 1135860 6791070 -6791070 330-3385 STATE SHARED REVENUE - COMMUNIT 0 0 000 50000 -50000

Prepared by the Tom Green County Auditors Office Page 21 of 56

457VOl

$amp dJ II

- shybull bull a

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUl 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 2

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 340-3400 TREASURER - FEES OF OFFICE o o 3000 86000 27020 -86000 340-3401 COUNTY JUDGEPROBATE 2500 2500 19000 186800 122400 63200 25 340-3402 COUNTY JUDGE 100 100 2715 4804 4976 5196 52 340-3403 COUNTY SHERIFF 90000 90000 902736 6448510 5544087 2551490 28 340-3404 COUNTY ATTORNEY 34000 34000 366126 2645510 2302971 754490 22 340-3405 COUNTY CLERK 460000 460000 3939686 35938703 33406364 10061297 22 340-3406 TAX ASSESSORCOLLECTOR FEES 375000 375000 3157365 27937215 27696957 9562785 26 340-3407 DISTRICT CLERK 200000 200000 1180156 8696187 12788755 11303813 57 340-3408 JUSTICE OF THE PEACE 12000 12000 96500 868600 924200 331400 28 340-3409 CONSTABLE 95000 95000 872400 7344251 6978642 2155749 23 340-3411 TAX CERTMOBILE HOME FEES 8000 8000 113400 718600 600200 81400 10 340-3420 FEES OF OFFICE - CO CLK TSRSR o deg 000 28543 28543 340-3421 JURY FEES 4000 4000 42000 268900 305500 131100 33 340-3422 ELECTION REVENUE 1800 1800 14950 2031 73 139553 -231 73 -13 340-3424 OFFICE RENT 6900 6900 1701 15 823755 4435425 133755 middot19 340-3425 CRT REPORTER FEESCNTY CLERK 12000 12000 100500 1018500 954000 181500 15 340-3426 CRT REPORTER FEESDIST CLERK 15000 15000 142500 1185000 1212600 315000 21 340-3427 CITY PRISONER REIMBURSEMENT 175000 175000 323900 5130081 4983520 12369919 71 340-3429 BOND FEES o deg 000 -25000 704 25000 340-3430 COPIER REVENUELIBRARY 17000 17000 114505 1199266 1247318 500734 29 340-3434 IMMIGRATION REIMBSHERIFF 10000 10000 42000 127800 534000 872200 87 340-3436 SHERIFFS ARREST FEES 30000 30000 105116 2095666 2041209 904334 30 340-3437 ARREST WARRANTS 65000 65000 397802 3823518 4996795 2676482 41 340-3438 PARKS 12000 12000 105300 805700 453500 394300 33 340-3440 ATTORNEY FEES 10000 10000 98562 809114 738582 90886 19 340-3441 COMPREHENSIVE REHABILITATION deg o 000 000 1624 000 340-3443 ENVIRONMENTAL CONTROL INSPECTIO 50000 50000 371000 2862500 1603500 2137500 43 340-3445 DUMPGROUND 30000 30000 129700 1304100 1406795 1695900 57 340-3446 JUSTICE CENTER DETENTION SVC 35000 35000 575664 2042400 3307500 1457600 42 340-3448 JP COURT COSTS 20000 20000 236788 1832285 1684539 167715 8 340-3449 DWI VIDEO 8000 8000 66670 465845 549527 334155 42 340-3450 DEF ADJUCATION FEES 30000 30000 208800 2469094 2858029 530906 18 340-3451 JAIL PHONE CONTRACT 80000 80000 981948 6211495 7238548 1788505 22 340-3453 LEMI FEE 10 10 000 000 318 1000 100 340-3457 MISDEMEANOR COURT COSTS 25 25 000 000 1113 2500 100 340-3466 JAIL PHONESHERIFFS OFFICE 70000 70000 690634 4368735 5091097 2631265 38 340-3467 FEDERAL PRISONER HOUSING CONTRA 350000 350000 940800 7778400 372000 27221600 78 340-3474 RECORDS MANAGEMENT o deg 000 000 000 000 340-3476 PRE-AUG97 COURT COST SVC FEE deg deg 000 9068 -9068 340-3477 CMI 10 SVC FEE o deg 000 18939 -18939 360-3601 FINESDISTRICT COURTS 150000 150000 1425270 11695211 10736727 3304789 22 360-3602 CNTY FINEJP COURTS 400000 400000 4604241 34148356 30179586 5851644 15 360-3603 CRTATLAW 200000 200000 1575375 15769225 16428914 4230775 21 360-3604 CRTATLAW 2 200000 200000 1686400 13720384 14297430 6279616 31 360-3605 BOND FORFEITURES 100000 100000 1150025 5092660 8820284 4907340 49 370-3701 DEPOSITORY INTEREST 12500 12500 278583 3205962 1889438 1955962 156 370-3703 INTEREST ON REPURCHASE o deg 000 000 464710 000 370-3704 INTEREST ON SECURITIES 47500 47500 000 1807065 5038075 2942935 62 370-3705 MBIA INTEREST 60000 60000 588000 3132978 8601125 2867022 48 370-3706 FUNDS MANAGEMENT INTEREST 7500 7500 385821 2698143 1457960 -1948143 -260 370-3709 CREDIT CARD SERVICE FEES o o -37831 37084 000 -37084

Prepared by the Tom Green County Auditors Office Page 22 of 56

VOL 7 4 PhGE 458

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 3

~ __ eM ______ M __ M ___ bull __ bull _______ bullbull _____ ~_ -_ --_ ------ ---_ _- ----_ -- _ _ ------_ - -- ---

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonth ly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 370-3713 SETTLEMENT PROCEEDS 0 50818 57578 5139378 000 -57578 1 380-3801 SALVAGE SALES 0 0 000 105000 1968041 -105000

390-3901 OTHER REVENUE - COMMUNITY SUPER 0 0 000 000 000 000

390-3902 ACCOUNTS PAYABLE DISCOUNTS 40 40 965 9064 3075 -5064 -127 390-3903 MISCELLANEOUS REVENUE 5000 5000 4075 107831 395335 392169 78 390-3904 TJPC PROBATION FEES 4000 4000 140000 943885 386500 -543885 -136 390-3907 DEFENSIVE DRIVING FEES 17500 17500 108800 1036125 1059100 713875 41 390-3908 JAIL COMMISSARY STALE CHECK REF 0 0 000 000 000 000

390-3910 DEFERRED PROSECUTION FEE 0 0 000 000 000 000

390-3912 FLOOO AREA SCHOOLROAD TR ACCT 4500 4500 000 201811 297815 248189 55 390-3913 LAYSUIT PROCEEDS 0 0 000 000 000

390-3914 CIVIL SETTLEMENT PROCEEDS 2220 2220 18500 166500 166500 55500 25 390-3916 FINGERPRINTING FEES 2000 2000 12000 107200 143800 92800 46 390-3917 NON-REGULAR INMATE TRANSPORT 0 0 10000 130000 000 -130000

390-3918 PRISONER DAMAGE REIMBURSEMENT 0 0 000 000 7264 000

390-3919 IHC REIMBLOCAL 120000 120000 2669666 14346770 6819053 -2346770 -20 390-3920 PRISONER MEDICAL REIMBURSEMENT 1000 1000 000 000 53615 100000 100 390-3923 JAIL MEAL TICKETS 0 0 000 000 000 000

390-3925 RESTITUTION REVENUE 0 0 000 9783 10368 9783 bullbullbullbull

390-3927 IHC STATE REIMBURSEMENT 235000 235000 000 558240 37214807 22941760 98 390-3947 OTHER REVENUE - SAHF HEALTHYISE 0 0 000 000 000 390-3960 CHILD SAFETY 150 150 000 10000 15208 5000 33 390-3961 AICCHAP FISCAL SERVICE FEE 1000 1000 18750 75000 75000 25000 25 390-3962 CCP FISCAL SERVICE FEE 2000 2000 44125 176500 177900 23500 12 390-3963 CRTC FISCAL SVC FEE amp REIMB 18158 18158 242770 971080 908540 844720 47 390-3964 TAIP FISCAL SERVICE FEE 0 0 000 000 000 000

390-3965 REFUNDS 0 0 000 90000 158 -90000 390-3967 CCRC FISCAL SERVICE FEE 0 0 8900 35600 37900 -35600 bullbull

390-3970 OTHER REVENUE - SNOP FISCAL SER 0 0 13900 55600 -55600 390-3973 SALE OF LAND 0 0 000 135000 5690 -135000

390-3975 COURTHOUSE SECURITY BAILIFF REI 39500 39500 000 000 000 3950000 100 390-3978 PROPERTY LEASES 1000 1000 000 52500 52500 47500 48

__ w _____ ________ _ -- --_ - -----_ ------_ ----- _------_ shyTOTAL GENERAL FUND 20894220 20987938 101817627 1712204272 1591135293 386589539 18

Prepared by the Tom Green County Auditors Office Page 23 of 56

VOL I 4PAnE 459

_c II rt

_I _

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

005 - ROAD ampBRIDGE PRECINCT 1 amp3 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 4

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Rev bullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3102 DELINQUENT TAXES - GENERAL PROP 100 100 1060 4642 5680 5358 54 310-3191 PENALTY amp INTEREST - GENERAL PR 100 100 2405 8907 8908 1093 11 330-3312 CRB FUND DISTRIBUTION 506000 506000 000 493264_50 50593303 1273550 3 340middot3410 ADDl FEES ROAD ampBRIDGE 450000 450000 3514795 32005935 31708875 12994065 29 370-3701 DEPOSITORY INTEREST 1500 1500 54796 358335 121482 -208335 -139 370-3703 INTEREST ON REPURCHASE 0 000 000 147093 000 370-3705 MBIA INTEREST 24000deg 24000 68826 508327 1563335 1891673 79 380-3801 SALVAGE SALES 0 0 000 000 2667890 000 380-3802 TX DEPT TRANSTRUCK YEIGHT FEE 15000 15000 -6500 337520 1211366 1162480 77 390-3902 ACCOUNTS PAYABLE DISCOUNTS 0 0 009 697 447 -697 390-3903 MISCELLANEOUS REVENUE 0 0 000 000 224722 000

- - - _ - - -

TOTAL ROAD ampBRIDGE PRECINCT 1 amp3 996700 996700 3635391 82550813 88253101 17119187 17

Prepared by the Tom Green County Auditors Office Page 24 of 56

4 PAIlE 460VOl

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

006 - ROAD amp BRIDGE PRECINCT 2 amp4 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Pltlge 5

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Month ly Rev bullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3102 DELINQUENT TAXES 100 100 1060 4645 5680 5355 54 310-3191 PENALTY amp INTEREST - GENERAL PR 100 100 2405 8905 8912 1095 11 330-3312 CRB FUND DISTRIBUTION 506000 506000 000 49326450 50593297 1273550 3 340-3410 ADDL FEES ROAD amp BRIDGE 450000 450000 3514795 32005935 31708875 12994065 29 370-3701 DEPOSITORY INTEREST - INTEREST 1500 1500 48461 298321 133225 -148321 -99 370-3703 INTEREST ON REPURCHASE - INTERE 0 0 000 000 221332 000 370-3705 MBIA INTEREST 24000 24000 93733 640063 1626460 1759937 73 380-3801 SALVAGE SALES 0 0 000 25150 270909 -25150 380-3802 TX DEPT TRANSTRUCK YEIGHT FEE 15000 15000 63800 491120 1346551 1008880 67 390-3902 ACCOUNTS PAYABLE DISCOUNTS 0 0 030 150 055 -150 390-3903 MISCELLANEOUS REVENUE 0 0 000 000 000 000

- --_ --- ---- ------ - _------ - ----_ -----shy-~-------

TOTAL ROAD ampBRIDGE PRECINCT 2 amp4 996700 996700 3724284 82800739 85915296 16869261 17 _-_ - - - --- -_ _-_

TOTAL FOR REPORTED FUNDS 22887620 22981338 109177302 1877555824 1765303690 420577987 18 ============ ============ ============== ============== ============== ============== =====

Prepared by the Tom Green County Auditors Office Page 25 of 56

461VOl

- r

raquo n_ bull bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page

001 GENERAL FUND - COMMISSIONERS COURT Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bull Encumbrances HD Exp + Enc UnEnc Balance Rm 001-0101 SALARYELECTED OFFIC 116104 116104 967536 8707824 000 8707824 2902576 25 001-0103 SALARYASSISTANTS 40874 40874 340612 3065508 000 3065508 1021892 25 001-0201 FICAMEDICARE 14054 14054 113466 1021222 000 1021222 384178 27 001-0202 GROUP HOSPITAL INSUR 15000 15000 116808 1051497 000 1051497 448503 30 001-0203 RETIREMENT 13865 13865 114662 1042536 000 1042536 343964 25 001middot0301 OFFICE SUPPLIES 850 850 3500 44619 000 44619 40381 48 001-0388 CELLULAR PHONEPAGER 650 650 4995 50764 000 50764 14236 22 001-0403 BOND PREMIUMS o o 000 000 000 000 000 001-0405 DUES ampSUBSCRIPTIONS 200 200 000 17523 000 17523 2477 12 001-0427 AUTO ALL~ANCE 26730 26730 222750 2004750 000 2004750 668250 25 001-0428 TRAVEL ampTRAINING 7200 7200 6820 501651 33000 534651 185349 26 001-0475 EQUIPMENT o o 000 000 000 000 000

TOTAL COMMISSIONERS COURT 235527 235527 1891149 17507894 33000 17540894 6011806 26

001 - GENERAL FUND - PURCHASING

002-0105 SALARYEMPLOYEES 30183 30183 251520 2263680 000 2263680 754620 25 002-0109 SALARYSUPERVISOR 26879 26879 213066 1917594 000 1917594 770306 29 002-0201 FICAMEDICARE 4365 4365 35540 319860 000 319860 116640 27 002-0202 GROUP HOSPITAL INSUR 10800 10800 86538 807838 000 807838 272162 25 002-0203 RETIREMENT 4307 4307 34796 316374 000 316374 114326 27 002-0301 OFFICE SUPPLIES 400 400 2019 25095 000 25095 14905 37 002-0335 AUTO REPAIR FUEL E 700 700 7392 45160 000 45160 24840 35 002-0388 CELLULAR PHONEPAGER 315 315 10259 50878 000 50878 -19378 -62 002-0391 UNIFORMS 360 360 6655 37065 000 37065 -1065 -3 002-0405 DUES amp SUBSCRIPTIONS 465 465 29000 53000 29000 82000 -35500 -76 002-0428 TRAVEL amp TRAINING 800 1330 000 178209 000 178209 -45209 middot34 002-0429 INCOUNTY TRAVEL 240 240 000 2460 000 2460 21540 90 002-0435 BOOKS 30 30 000 3400 000 3400 -400 -13 002-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL PURCHASING 79844 80374 676785 6020613 29000 6049613 1987787 25

DOl - GENERAL FUND - COUNTY CLERK

003-0101 SALARYELECTED OFFIC 42968 42968 358066 3222594 000 3222594 1074206 25 003-0104 SALARYCHIEF DEPUTY o 24938 207814 1870326 000 1870326 623474 25 003-0105 SALARYEMPLOYEES 320453 295515 2673566 23206944 000 23206944 6344556 21 003middot0108 SALARYPARTTIME o a 000 000 000 000 000 003-0109 SALARYSUPERVISOR 24934 24934 000 311721 000 311721 2181679 87 003-0201 FICAMEDICARE 29734 29734 246256 2166049 000 2166049 807351 27 003-0202 GROUP HOSPITAL INSUR 73800 73800 535317 4472475 000 4472475 2907525 39 003middot0203 RETIREMENT 29336 29336 242848 2166687 000 2166687 766913 26 003-0301 OFFICE SUPPLIES 30000 30000 35946 2130827 19872 2150699 849301 28 003-0385 INTERNET SERVICE 120 120 000 5730 000 5730 6270 52 003-0403 BOND PREMIUMS 3500 3500 000 000 000 000 350000 100 003-0405 DUES ampSUBSCRIPTIONS 589 589 000 57895 000 57895 1005 2 003-0427 AUTO ALLOYANCE 330 330 2750 24750 000 24750 8250 25

Prepared by the Tom Green County Auditors Office Page 26 of 56

VOL 7 4 Ph[)E 462

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 2

001 - GENERAL FUND - COUNTY CLERK Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 003-0428 TRAVEL ampTRAINING 2500 2500 000 190459 000 190459 59541 24 003-0436 MICROFILMING 8000 8000 000 465836 000 465836 334164 42 003-0442 BIRTH CERTIFICATES 14000 14000 124074 751764 000 751764 648236 46 003-0470 CAPITALIZED EQUIPMEN o 0 000 000 000 000 000

003-0475 EQUIPMENT 6500 6500 000 289437 000 289437 360563 55 003-0514 SPECIAL PROJECTS o 0 000 000 000 000 000

TOTAL COUNTY CLERK 586764 586764 4426637 413334_94 19872 41353366 17323034 30

001 - GENERAL FUND - VETERANS SERVICE

005-0102 SALARYDISTRICT JUDG 25553 o 000 000 000 000 000

005-0105 SALARYEMPLOYEES 19627 19627 158434 1464989 000 1464989 497711 25 005-0109 SALARYSUPERVISOR o 24938 207814 1870326 000 1870326 623474 25 005-0201 FICAMEDICARE 3517 3470 28326 258279 000 258279 88721 26 005-0202 GROUP HOSPITAL INSUR 7200 7200 28846 461626 000 461626 258374 36 005-0203 RETIREMENT 3470 3422 27926 256836 000 256836 85364 25 005-0301 OFFICE SUPPLIES 500 500 000 23077 000 23077 26923 54 005-0335 AUTO REPAIR FUEL E 500 500 1816 34273 000 34273 15727 31 005-0388 CELLULAR PHONEPAGER 220 220 1795 17876 000 17876 4124 19 005-0427 AUTO ALLOWANCE 792 792 6600 59400 000 59400 19800 25 005-0428 TRAVEL ampTRAINING 900 900 000 103080 000 103080 -13080 -15 005-0469 SOFTWARE EXPENSE 150 150 000 15000 000 15000 000 0

TOTAL VETERANS SERVICE 62429 61719 461557 4564762 000 4564762 1607138 26

001 - GENERAL FUND - COURT COLLECTIONS

006-0105 SALARYEMPLOYEES 27662 27662 191848 2035762 000 2035762 730438 26 006-0109 SALARYSUPERVISOR 19013 19013 158434 1425906 000 1425906 475394 25 006-0201 FICAMEDICARE 3571 3571 26796 264817 000 264817 92283 26 006-0202 GROUP HOSPITAL INSUR 10800 10800 57692 721285 000 721285 3587 _15 33 006-0203 RETIREMENT 3522 3522 26235 261962 000 261962 90238 26 006-0301 OFFICE SUPPLIES 1500 1500 9125 114546 000 114546 35454 24 006-0335 AUTO REPAIR FUEL E o o 000 000 000 000 000

006-0400 PROFESSIONAL SERVICE o o 5775 14225 000 14225 -14225

006-0401 APPRAISAL DISTRICT o o 000 000 000 000 000

006-0405 DUES ampSUBSCRIPTIONS 250 250 000 9500 000 9500 15500 62 006-0428 TRAVEL ampTRAINING 1000 1000 8710 48710 000 48710 51290 51 006-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

006-0475 EQUIPMENT o o 000 000 000 000 000

TOTAL COURT COLLECTIONS 67318 67318 484615 4896713 000 4896713 1835087 27

001 - GENERAL FUND - PERSONNEL

007-0105 SALARYEMPLOYEES 32074 32074 238840 2306310 000 2306310 901090 28 007-0109 SALARYSUPERVISOR 29653 29653 247108 2223972 000 2223972 741328 25

Prepared by the Tom Green County Auditors Office Page 27 of 56

VOL 74 PAGE 463

__ bull r tg r

II1II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 3

001 - GENERAL FUND - PERSONNEL Account bullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Monthly Exp bull YTD Expenses bullbull Encumbrances nD Exp + Enc UnEnc Balance Rm 007-0201 FICAMEDICARE 4722 4722 36912 344395 000 344395 127805 27 007-0202 GROUP HOSPITAL INSUR 10800 10800 86538 750131 000 750131 329869 31 007middot0203 RETIREMENT 4659 4659 36398 342867 000 342867 123033 26 007-0301 OFFICE SUPPLIES 1000 1000 6530 44330 000 44330 55670 56 007-0306 EDUCATION MATERIALS 700 700 000 44910 33541 78451 8451 middot12 007-0405 DUES ampSUBSCRIPTIONS 200 200 000 000 000 000 20000 100 007-0423 CONTRACTOR FEES o o 19872 19872 000 19872 -19872 007-0428 TRAVEL amp TRAINING 750 750 000 50450 000 50450 24550 33 007-0475 EQUIPMENT o o 000 000 000 000 000 O

TOTAL PERSONNEL 84558 84558 672198 6127237 33541 6160778 2295022 27

001 GENERAL FUND INFORMATION TECHNOLOGY

008-0105 SALARYEMPLOYEES 53304 53304 213418 3700587 000 3700587 1629813 31 008-0108 SALARYPARTTIME 22786 22786 133500 1712432 000 1712432 566168 25 008middot0109 SALARYSUPERVISOR 38500 38500 280621 2315677 000 2315677 1534323 40 008-0201 FICAMEDICARE 8766 8766 46586 577913 000 577913 298687 34 008-0202 GROUP HOSPITAL INSUR 14400 14400 57692 894376 000 894376 545624 38 008-0203 RETIREMENT 8649 8649 47003 585415 000 585415 279485 32 008-0301 OFFICE SUPPLIES 1450 1315 4999 58153 000 58153 73347 56 008-0309 COMPUTER SUPPLIES 25660 25660 5694 841544 889415 1730959 835041 33 008-0388 CELLULAR PHONEPAGER 650 650 7370 82740 000 82740 -17740 -27 008middot0405 DUES ampSUBSCRIPTIONS 250 250 000 000 5000 5000 20000 80 008-0428 TRAVEL ampTRAINING 6000 6000 000 87420 000 87420 512580 85 008-0429 INCOUNTY TRAVEL 500 500 5100 21780 000 21780 28220 56 008-0445 SOFTWARE MAINTENANCE 172068 172068 3901250 15605000 000 15605000 1601800 9 008-0449 COMPUTER EQUIPMENT M 3400 3400 000 251244 000 251244 88756 26 008-0469 SOFTWARE EXPENSE 27450 27450 500000 2245999 350000 2595999 149001 5 008-0470 CAPITALIZED EQUIPMEN 20150 20150 000 1207600 000 1207600 807400 40 008-0475 EQUIPMENT o 135 000 13355 000 13355 145 1 008-0482 CAPITALIZED SOFTWARE o o 000 000 000 000 000 008-0514 SPECIAL PROJECTS 50000 50000 418151 2177213 18167 2195380 2804620 56 008middot0678 CONTRACT SERVICE FOR 13900 13900 000 1046500 000 1046500 343500 25

TOTAL INFORMATION TECHNOLOGY 467883 467883 5621384 33424948 1262582 34687530 12100770 26

001 GENERAL FUND - NON DEPARTMENTAL

009-0204 WORKERS COMPENSATION 104957 104957 -2814700 457908 000 457908 10037792 96 009-0205 UNEMPLOYMENT INSURAN 13254 13254 000 -802320 000 -802320 2127720 161 009-0216 HEALTH INSURANCE RUN 200000 200000 86521 23010011 000 23010011 -3010011 -15 009-0301 OFFICE SUPPLIES 5000 4843 -74494 244793 96450 341243 143057 30 009middot0302 COPIER SUPPLIESLEAS 30000 30000 416999 1952125 154100 2106225 893775 30 009middot0347 PORTS TO PLAINS COAL 10624 10624 1062353 1062353 000 1062353 047 0 009-0348 COURTHOUSE PRESERVAT o o 000 000 000 000 000 009-0358 SAFETY EQUIPMENT 1500 1500 21707 281337 000 281337 -131337 middot88 009-0386 MEETINGS ampCON FERENC 500 500 000 130568 075 130643 -80643 161 009-0388 CELLULAR PHONEPAGER o 157 000 15700 000 15700 000 0

Prepared by the Tom Green County Auditors Office Page 28 of 56

VOL 7 4 PAliE 464

_-------_ ----~--~---------------------------~--- --~- --------------~- ~ ~

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures Budget ys Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 4 ---------------------------_ _------------------------------- _------------------------------------------------------- _ _------shy

001 - GENERAL FUND - NON DEPARTMENTAL Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullMonthly Exp YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEnc Balance Rm 009-0391 UNIFORMS 0 0 000 000 000 0_00 000 009-0401 APPRAISAL DISTRICT 294899 294899 2248700 22837500 000 22837500 6652400 23 009-0402 LIABILITY INSURANCE 250000 250000 000 22115928 000 22115928 2884072 12 009-0404 RECORDS MANAGEMENT 0 0 000 000 000 000 000 009-0405 DUES ampSUBSCRIPTIONS 1250 1250 30000 120000 000 120000 5000 4 009-0407 LEGAL REPRESENTATION 60000 60000 82342 1612304 000 1612304 4387696 73 009-0408 INDEPENOENT AUDIT 46000 46000 000 3500000 000 3500000 1100000 24 009-0412 AUTOPSIES 25000 25000 359233 2044247 000 2044247 455753 18 009-0419 CENSUS 2000 0 0 000 000 000 000 000 009-0420 TELEPHONE 80000 80000 724328 5360475 23500 5383975 2616025 33 009-0421 POSTAGE 85000 85000 1584269 8299481 1527500 9826981 -1326981 -16 009-0424 ECONOMIC DEVELOPMENT 20000 20000 000 2000000 000 2000000 000 0 009-0430 PUBLIC NOTICESPOSTI 9600 9600 217965 1285036 000 1285036 -325036 middot34 009-0431 EMPLOYEE MEOICAL 6000 6000 103700 303575 9000 312575 287425 48 009-0435 BOOKS 6500 6500 000 287774 000 287774 362226 56 009-0444 BANK SVC CHARGES 0 0 395196 3183179 000 31831 79 -3183179 009-0450 OFFICE MACHINE MAINT 10000 10000 84436 471023 142165 613188 386812 39 009-0459 COPY MACHINE RENTAL 42752 42752 373978 3087320 132857 32201 77 1055023 25 009-0468 RURAL TRANSPORTATION 14408 14408 000 1440800 000 1440800 000 0 009-0470 CAPITALIZEO EQUIPMEN 0 0 000 000 000 000 000 009-0471 COG DUES 5201 5201 000 492290 000 492290 27810 5 009-0475 EQUIPMENT 2500 2500 96625 227913 000 227913 22087 9 009-0480 TX ASSOCIATION OF CO 1765 1765 000 319000 000 319000 -142500 -81 009-0495 TEXAS HISTORICAL COM 3500 3500 000 350000 000 350000 000 0 009-0508 WATER CONSERVATION 3000 3000 000 300000 000 300000 000 0 009-0527 0 0 000 000 000 000 000 009-0544 CREDIT CARD SERVICE 0 0 6000 19690 000 19690 -19690 009-0551 SALES TAX DEBT PAYME 39600 39600 330000 2970000 000 2970000 990000 25 009-0675 PROFESSIONAL FEES 12000 20161 460250 4084198 9297 4093495 -2077361 103 009-0801 ADMINISTRATIVE FEE 5500 5500 51700 344600 000 344600 205400 37

_ _ - - - -_ shy --------- --- ---------_ _- -------------- -------------- ----~~- ~-- - -- shyTOTAL NON DEPARTMENTAL 1390310 1398471 5847108 113408808 2094944 115503752 24343382 17

001 - GENERAL FUND - RECORDS MANAGEMENT

010-0102 SALARYDISTRICT JUDG 3600 3600 30000 270000 000 270000 90000 25 010-0201 FICAMEOICARE 275 275 2296 20664 000 20664 6836 25 010-0202 GROUP HOSPITAL INSUR 0 0 000 000 000 000 000 010-0203 RETIREMENT 272 272 2248 20436 000 20436 6764 25 010-0301 OFFICE SUPPLIES 200 200 9999 9999 000 9999 10001 50 010-0428 TRAVEL ampTRAINING 500 500 24980 24980 000 24980 25020 50

_ _- -------------shy----------- ----------- -------------- -------------- -------_ _-_ _--_ TOTAL RECORDS MANAGEMENT 4847 4847 69523 346079 000 346079 138621 29

001 - GENERAL FUND COUNTY JUDGE

011-0101 SALARYELECTED OFFIC 50825 50825 423542 3811878 000 3811878 1270622 25 011-0105 SALARYEMPLOYEES 26909 26909 224246 2018214 000 2018214 672686 25 011-0125 JUVENILE BOARD 1200 1200 10000 90000 000 90000 30000 25

Prepared by the Tom Green County Auditors Office Page 29 of 56

Ij 4pqCVOL I I All 465

bull r bull sf

shy

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 5

001 - GENERAL FUND - COUNTY JUDGE Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bullbull YTD Expenses Encumbrances no Exp + Enc UnEnc Balance Y~m 011-0132 SALARYSTATE SUPPLEM 10000 10000 83334 750006 000 750006 249994 25 011-0201 FICAMEDICARE 7309 7309 57186 514954 000 514954 215946 30 011-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 011-0203 RETIREMENT 7210 7210 59630 542160 000 542160 178840 25 011-0301 OFFICE SUPPLIES 900 900 8434 57485 000 57485 32515 36 011-0388 CELLULAR PHONEPAGER 500 500 4665 33976 000 33976 16024 32 011-0403 BOND PREMIUMS 0 0 000 000 000 000 000 011-0405 DUES amp SUBSCRIPTIONS 250 250 000 27500 000 27500 -2500 -10 011-0427 AUTO ALLOYANCE 6600 6600 55000 495000 000 495000 165000 25 011-0428 TRAVEL amp TRAINING 1500 1500 000 86493 16500 102993 47007 31 011-0435 BOOKS 600 600 000 33512 000 33512 26488 44 011-0496 NOTARY BOND o o 000 7100 000 7100 -7100

TOTAL COUNTY JUDGE 121003 121003 983729 8987596 16500 9004096 3096204 26

001 - GENERAL FUND DISTRICT COURT

012-0101 SALARYELECTED OFFIC 28733 28733 239444 2154996 000 2154996 718304 25 012-0102 SALARYDISTRICT JUDG 245109 330931 2791710 25069941 000 25069941 8023159 24 012-0105 SALARYEMPLOYEES o o 000 000 000 000 000 012-0108 SALARYPARTTIME 4548 4548 000 55461 000 55461 399339 88 012-0110 SALARYAPPT - COMM C 213767 127945 1066206 9595842 000 9595842 3198658 25 012-0118 SALARYPARTTIME COUR 2500 2500 000 000 000 000 250000 100 012-0125 JUVENILE BOARD 4800 4800 40000 360000 000 360000 120000 25 012-0201 FICAMEDICARE 38017 38017 306431 2756827 000 2756827 1044873 27 012-0202 GROUP HOSPITAL INSUR 51600 51600 407174 3665286 000 3665286 1494714 29 012-0203 RETIREMENT 37508 37508 3071 17 2773514 000 2773514 977286 26 012-0301 OFFICE SUPPLIES 7000 7000 45539 320202 000 320202 379798 54 012-0395 BAILIFF UNIFORMS o o 000 000 000 000 000 012-0402 LIABILITY INSURANCE 7340 7340 000 188730 000 188730 545270 74 012-0403 BOND PREMIUMS o o 000 000 000 000 000 012-0405 DUES ampSUBSCRIPTIONS 1200 1200 000 85900 000 85900 34100 28 012-0410 ASSESSED ADMINISTRAT 9361 9361 -313038 780700 000 780700 155400 17 012-0411 REPORTING SERVICE 20000 20000 542985 2029520 000 2029520 -29520 -1 012-0428 TRAVEL amp TRAINING 7000 7000 106418 284124 000 284124 415876 59 012middot0435 BOOKS 8500 8500 80681 1324039 000 1324039 474039 -56 0120470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 0120475 EQUIPMENT 4000 4000 000 32281 000 32281 367719 92

TOTAL DISTRICT COURT 690983 690983 5620667 51477363 000 51477363 17620937 26

001 - GENERAL FUND - DISTRICT ATTORNEY

013-0101 SALARYELECTED OFFle 12915 12915 107622 968598 000 968598 322902 25 013middot0103 SALARYASSISTANTS 230668 230668 1922226 17060474 000 17060474 6006326 26 013-0105 SALARYEMPLOYEES 198187 198187 1651562 14847494 000 14847494 4971206 25 013-0108 SALARYPARTTIME 13325 13325 107164 937099 000 937099 395401 30 013-0132 SALARYSTATE SUPPLEM o 2960 34000 222390 000 222390 73610 25 013-0201 FICAMEDICARE 34343 34569 282042 2510175 000 25101 75 946769 27

Prepared by the Tom Green County Auditors Office Page 30 of 56

VOL 14- PAGE 466

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 6

001 - GENERAL FUND - DISTRICT ATTORNEY Account bullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 013-0202 GROUP HOSPITAL INSUR 50400 50400 374998 3433274 000 3433274 1606726 32 013-0203 RETIREMENT 34348 34577 286313 2575350 000 2575350 882301 26 013-0301 OFFICE SUPPLIES 5000 5000 18975 384158 16817 400975 99025 20 013-0335 AUTO REPAIR FUEL E 500 500 11728 50547 000 50547 -547 -1 013-0403 BOND PREMIUMS 0 0 000 000 000 000 000

013-0435 BOOKS 6500 6500 000 876361 000 876361 -226361 -35

TOTAL DISTRICT ATTORNEY 586186 589601 4796630 43865920 16817 43882737 15077358 26

001 - GENERAL FUND - DISTRICT CLERK

014-0101 SALARYELECTED OFFIC 44062 44062 367184 3304656 000 3304656 110154425 014-0104 SALARYCHIEF DEPUTY o 51212 426764 3840876 000 3840876 1280324 25 014-0105 SALARYEMPLOYEES 175548 175548 1462894 13164624 000 13164624 4390176 25 014-0108 SALARYPARTTIME 11871 11871 103200 890850 000 890850 296250 25 014-0109 SALARYSUPERVISOR 51212 o 000 000 000 000 000

014-0201 FICAMEDICARE 21651 21651 174160 1567829 000 1567829 597271 28 014-0202 GROUP HOSPITAL INSUR 46800 46800 374998 3375567 000 3375567 1304433 28 014-0203 RETIREMENT 21361 21361 169246 1538692 000 1538692 597408 28 014-0301 OFFICE SUPPLIES 22340 22340 208038 1869643 46082 1915725 318275 14 014-0405 DUES amp SUBSCRIPTIONS 120 120 000 11150 000 11150 850 7 014-0427 AUTO ALLOWANCE 330 330 2750 24750 000 24750 8250 25 014-0428 TRAVEL amp TRAINING 1650 1650 33000 165804 000 165804 -804 -0 014-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

014-0475 EQUIPMENT o o 000 000 000 000 000

014-0514 SPECIAL PROJECTS 1000 1000 000 000 000 000 100000 100

TOTAL DISTRICT CLERK 397945 397945 3322234 29754441 46082 29800523 9993977 25

001 - GENERAL FUND - JUSTICE OF THE PEACE

015-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 015-0105 SALARYEMPLOYEES 33663 33663 280518 2524662 000 2524662 841638 25 015-0201 FICAMEDICARE 5172 5172 43096 387864 000 387864 129336 25 015-0202 GROUP HOSPITAL INSUR 10800 10800 85163 732194 000 732194 347806 32 015-0203 RETIREMENT 5102 5102 42194 383634 000 383634 126566 25 015-0301 OFFICE SUPPLIES 2000 2000 15551 194000 13722 207722 -7722 -4 015-0388 CELLULAR PHONEPAGER 250 250 1795 15097 000 15097 9903 40 015-0403 BOND PREMIUMS o o 000 000 000 000 000

015-0427 AUTO ALLOWANCE 4125 4125 34376 309384 000 309384 103116 25 015-0428 TRAVEL amp TRAINING 1100 1100 000 76608 000 76608 33392 30 015-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 92027 92027 751151 6859565 13722 6873287 2329413 25

001 - GENERAL FUND - JUSTICE OF THE PEACE 2

016-0101 SALARYELECTED OFFIC 31097 31097 259142 2332278 000 2332278 777422 25

Prepared by the Tom Green County Auditors Office Page 31 of 56

VOL 467

bull t bull bull qd

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 7

001 - GENERAL FUND - JUSTICE OF THE PEACE 2 Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonthly Exp bullbull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 016-0105 SALARYEMPLOYEES 33712 33712 280938 2528442 000 2528442 842758 25 016-0201 FICAMEDICARE 5273 5273 41248 371260 000 371260 156040 30 016-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 016-0203 RETIREMENT 5203 5203 43026 391206 000 391206 129094 25 016-0301 OFFICE SUPPLIES 1800 1800 11965 84925 000 84925 95075 53 016middot0388 CELLULAR PHONEPAGER 250 250 1795 15540 000 15540 9460 38 016-0427 AUTO ALLOYANCE 4125 4125 34376 309384 000 309384 103116 25 016-0428 TRAVEL amp TRAINING 1900 1900 66455 168852 000 168852 21148 11

TOTAL JUSTICE OF THE PEACE 2 94160 94160 825483 6980864 000 6980864 2435136 26

001 - GENERAL FUND - JUSTICE OF THE PEACE 3

017-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 017-0105 SALARYEMPLOYEES 35755 35755 297958 2681622 000 2681622 893878 25 017-0201 FICAMEDICARE 5332 5332 41904 377165 000 377165 156035 29 017-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 017-0203 RETIREMENT 5260 5260 43500 395514 000 395514 130486 25 017-0301 OFFICE SUPPLIES 1000 1000 25478 87817 000 87817 12183 12 017-0388 CELLULAR PHONEPAGER 250 250 4406 38318 000 38318 -13318 -53 017-0427 AUTO ALLOWANCE 4125 4125 34376 309384 000 309384 1031 16 25 017-0428 TRAVEL ampTRAINING 1100 1100 000 20460 000 20460 89540 81 017-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 3 93437 93437 782618 6925379 000 6925379 2418321 26

001 - GENERAL FUND - JUSTICE OF THE PEACE 4

018-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 018-0105 SALARYEMPLOYEES 21509 21509 179236 1613124 000 1613124 537776 25 018-0108 SALARYPARTTIME 7995 7995 69495 625632 000 625632 173868 22 018-0201 FICAMEDICARE 4854 4854 40187 361693 000 361693 123707 25 018-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 018-0203 RETIREMENT 4788 4788 39813 361998 000 361998 116802 24 018-0301 OFFICE SUPPLIES 1200 1200 23833 100032 000 100032 19968 17 018-0388 CELLULAR PHONEPAGER 250 250 1941 19671 000 19671 5329 21 018-0427 AUTO ALLOYANCE 4125 4125 34376 309384 000 309384 103116 25 018-0428 TRAVEL ampTRAINING 1100 1100 000 28500 000 28500 81500 74 018-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 4 82836 82836 695031 6175474 000 6175474 2108126 25

DOl - GENERAL FUND DISTRICT COURTS

019-0413 COURT APPOINTED AT TO 475000 475000 5149367 40249078 000 40249078 7250922 15 019-0414 JURORS 45000 45000 377300 3240800 000 3240800 1259200 28 019-0425 WITNESS EXPENSE 12500 12500 358700 2605692 000 2605692 -1355692 108 019-0483 JURORSMEALS ampLODGI 5500 5500 69747 466696 000 466696 83304 15

Prepared by the Tom Green County Auditors Office Page 32 of 56

(-lt-j4 lt 468 V~btVOL

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget ys Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 3~ 2002 Page 8

001 - GENERAL FUND - DISTRICT COURTS Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bullbull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 019-0491 SPECIAL TRIALSCAPIT 175000 175000 707562 2877363 000 2877363 14622637 84 019-0580 PSYCHOLOGICAL EXAMS 0 0 252000 1537000 000 1537000 -1537000

TOTAL DISTRICT COURTS 713000 713000 6914676 50976629 000 50976629 20323371 29

001 GENERAL FUND - COUNTY COURT AT LAU I

020-0101 SALARYELECTED OFFIC 93432 93432 7785_98 7007382 000 7007382 2335818 25 020-0105 SALARYEMPLOYEES 24087 o 000 000 000 000 000 020-0110 SALARYAPPT COMM C o 24087 200730 1806570 000 1806570 602130 25 020-0129 SALARYCRT AT LAU SU o o 000 000 000 000 000 020-0201 FICAMEDICARE 8990 8990 74624 603021 000 603021 295979 33 020-0202 GROUP HOSPITAL INSUR 7200 7200 28846 461626 000 461626 258374 36 020-0203 RETIREMENT 8870 8870 73350 669442 000 669442 217558 25 020-0214 SALARY SETTLEMENT o o 000 000 000 000 000 020-0301 OFFICE SUPPLIES 800 800 28118 81157 6258 87415 middot7415 -9 020-0402 LIABILITY INSURANCE 1050 1050 000 000 000 000 1 050 00 100 020-0405 DUES ampSUBSCRIPTIONS 300 300 000 2500 000 2500 27500 92 020-0410 ASSESSED ADMINISTRAT o o 000 000 000 000 000 020-0420 TELEPHONE 20 20 000 000 000 000 2000 100 020-0428 TRAVEL ampTRAINING 1500 1500 15000 30000 000 30000 120000 80 020-0435 BOOKS 200 200 3000 24075 6950 31025 -11025 -55 020-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL COUNTY COURT AT LAU I 146449 146449 1202266 10685773 13208 10698981 3945919 27

001 GENERAL FUND - COUNTY COURT AT LAU II

021-0101 SALARYELECTED OFFIC 93432 93432 778598 7007382 000 7007382 2335818 25 021-0105 SALARYEMPLOYEES 24087 o 000 000 000 000 000 021-0110 SALARYAPPT - COMM C o 24087 200730 1806570 000 1806570 602130 25 021-0129 SALARYCRT AT LAU SU o o 000 000 000 000 000 021-0201 FICAMEDICARE 8990 8990 73398 605473 000 605473 293527 33 021-0202 GROUP HOSPITAL INSUR 7200 7200 30511 276369 000 276369 443631 62 021-0203 RETIREMENT 8870 8870 73350 669442 000 669442 217558 25 021-0214 SALARY SETTLEMENT o o 000 000 000 000 000 021-0301 OFFICE SUPPLIES 1100 1100 4946 41349 000 41349 68651 62 021-0388 CELLULAR PHONEPAGER o o -32913 000 37475 37475 -37475 021-0402 LIABILITY INSURANCE 1050 1050 000 107350 000 107350 -2350 -2 021-0403 BOND PREMIUMS o o 000 000 000 000 000 021-0405 DUES ampSUBSCRIPTIONS 350 350 3000 32000 000 32000 3000 9 021-0410 ASSESSED ADMINISTRAT o o 000 0_00 000 000 000 021-0428 TRAVEL ampTRAINING 1500 1500 -41183 111596 000 111596 38404 26 021-0435 BOOKS 400 400 -300451 40000 000 40000 000 0 021-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL COUNTY COURT AT LAU II 146979 146979 789986 10697531 37475 10735006 3962894 27

Prepared by the Tom Green County Auditors Office Page 33 of 56

VOL 74 PhGE 469

t t t

___

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 9

001 - GENERAL FUND - TX NARCOTICS CONTROL PROGRAM Account bullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullYTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 022-0102 SALARYDISTRICT JUDG 57740 0 000 000 000 000 000 022-0103 SALARYASSISTANTS 0 57740 481170 4236642 000 4236642 1537358 27 022-0132 SALARYSTATE SUPPLEM 0 1350 4000 75092 000 75092 59908 44 022-0201 FICAMEDICARE 4417 4520 35202 312172 000 312172 139856 31 022middot0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 022middot0203 RETIREMENT 4358 4462 36321 326172 000 326172 120050 27 022middot0204 YORKERS COMPENSATION 118 118 000 000 000 000 11800 100 022middot0205 UNEMPLOYMENT INSURAN 133 133 000 000 000 000 13300 100 022middot0463 PLEDGE TO TX NARC CO o o 000 000 000 000 000

TOTAL TX NARCOTICS CONTROL PR 70366 71924 585539 5209737 000 5209737 1982613 28

001 GENERAL FUND - FELONY FAMILY VIOLENCE PROSECUTION UNIT

023middot0103 SALARYASSISTANTS 0 48175 411492 3623156 000 3623156 1194344 25 023-0105 SALARYEMPLOYEES 57400 9225 76876 714790 000 714790 207710 23 023-0132 SALARYSTATE SUPPLEM 0 720 8000 48000 000 48000 24000 33 023middot0201 FICAMEDICARE 4391 4446 34944 313006 000 313006 131602 30 023-0202 GROUP HOSPITAL INSUR 5400 5400 43270 389499 000 389499 150501 28 023-0203 RETIREMENT 4333 4389 371 78 328954 000 328954 109904 25 023-0204 WORKERS COMPENSATION 1332 1332 000 000 000 000 133200 100 023-0205 UNEMPLOYMENT INSURAN 132 132 000 000 000 000 13200 100 023-0428 TRAVEL amp TRAINING 2780 2780 52500 307021 000 307021 29021 -10 023-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 023-0475 EQUIPMENT 2000 2000 000 000 000 000 200000 100 023-0676 SUPPLIES ampOPERATING 6325 6325 258898 392509 31692 424201 208299 33

-- _-- __-------- -------------- ------------- -------------- ----------- -- -~~~-~----

TOTAL FELONY FAMILY VIOLENCE 84093 84924 923158 6116935 31692 6148627 2343739 28

DOl GENERAL FUNDmiddot FELONY FAMILY VIOLENCE INVESTIGATION UNIT

024-0105 SALARYEMPLOYEES 30468 30468 253900 2144495 000 2144495 902305 30 024-0201 FICAMEDICARE 2331 2331 18780 165228 000 165228 67872 29 024-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 024-0203 RETIREMENT 2300 2300 19018 169160 000 169160 60840 26 024-0204 WORKERS COMPENSATION 707 707 000 000 000 000 70700 100 024-0205 UNEMPLOYMENT INSURAN 70 70 000 000 000 000 7000 100 024-0428 TRAVEL ampTRAINING 2500 2500 18939 106977 000 106977 143023 57 024-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 024-0475 EQUIPMENT 2000 2000 000 16445 000 16445 183555 92 024-0676 SUPPLIES ampOPERATING 4975 ~w_4975 ____________________________________________ 76131 609854 11996 w 621850 124350 middot25

______________________ bull

TOTAL FELONY FAMILY VIOLENCE 48951 48951 415614 3471818 11996 3483814 1411286 29

001 - GENERAL FUND COUNTY ATTORNEY

025-0101 SALARYELECTED OFFIC 48070 48070 400576 3605184 000 3605184 1201816 25 025-0103 SALARYASSISTANTS 123256 123256 1027140 9244260 000 9244260 3081340 25

Prepared by the Tom Green County Auditors Office Page 34 of 56

VOL 74 P[iE 470

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 10

001 - GENERAL FUND - COUNTY ATTORNEY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEne Balance Rm 025-0105 SALARYEMPLOYEES 98128 98128 817730 7314135 000 7314135 2498665 25 025-0108 SALARYPARTTIME 6406 6406 62423 560096 000 560096 80504 13 025-0109 SALARYSUPERVISOR 24333 24333 202770 1824930 000 1824930 608370 25 025-0132 SALARYSTATE SUPPLEM 33900 33900 282500 2542500 000 2542500 847500 25 025-0201 FICAMEDICARE 25634 25634 210942 1900943 000 1900943 662457 26 025-0202 GROUP HOSPITAL INSUR 35100 35100 288460 2560894 000 2560894 949106 27 025-0203 RETIREMENT 25290 25290 210027 1905612 000 1905612 623388 25 025-0301 OFFICE SUPPLIES 2500 2500 000 226612 000 226612 23388 9 025-0335 AUTO REPAIR FUEL E 450 450 5979 62229 000 62229 -17229 -38 025-0403 BONO PREMIUMS 0 0 000 000 000 000 000

025middot0405 DUES amp SUBSCRIPTIONS 500 500 000 26000 000 26000 24000 48 025middot0427 AUTO ALLOWANCE 990 990 11000 99000 000 99000 000 0 025-0428 TRAVEL amp TRAINING 1800 1800 000 107962 000 107962 72038 40 025-0435 BOOKS 1400 1400 000 146615 000 146615 -6615 -5

--- _-- _---- - _ _-- ----- _ _- - _-- _ -------- - _-- _--_ _--- _-- - shy

TOTAL COUNTY ATTORNEY 427757 427757 3519547 32126972 000 32126972 10648728 25

001 - GENERAL FUND - SPOUSAL ABUSE VOLUNTEER PROGRAM

026-0105 SALARYEMPLOYEES 0 0 000 000 000 000 000

026-0201 FICAMEDICARE 0 0 000 000 000 000 000

026-0202 GROUP HOSPITAL INSUR 0 0 000 000 000 0_00 000

026-0203 RETIREMENT 0 0 000 000 000 000 000

026-0204 WORKERS COMPENSATION 0 0 000 000 000 000 000

026-0205 UNEMPLOYMENT INSURAN 0 0 000 000 000 000 000

026-0301 OFFICE SUPPLIES 0 0 000 000 000 000 000

026-0428 TRAVEL ampTRAINING 0 0 000 000 000 000 000

026-0676 SUPPLIES amp OPERATING 0 0 000 000 000 000 000 --_ _- - - --- _--_ -- _ _- _- - _-- _-- -----------_ - - _-- _- ------_ _- -- --shy

TOTAL SPOUSAL ABUSE VOLUNTEER 0 0 000 000 000 000 000

001 - GENERAL FUND - DOMESTIC VIOLENCE PROSECUTION UNIT

027-0103 SALARYASSISTANTS 0 41000 341668 3075012 000 3075012 1024988 25 027-0105 SALARYEMPLOYEES 76585 35585 296544 2691438 000 2691438 867062 24 027-0201 FICAMEDICARE 5859 5859 48822 439414 000 439414 146486 25 027-0202 GROUP HOSPITAL INSUR 8100 8100 28846 295355 000 295355 514645 64 027-0203 RETIREMENT 5780 5780 47802 434622 000 434622 143378 25 027-0204 WORKERS COMPENSATION 1652 1652 000 000 000 000 165200 100 027-0205 UNEMPLOYMENT INSURAN 176 176 000 000 000 000 17600 100 027-0301 OFFICE SUPPLIES 0 0 000 000 000 000 000

027-0428 TRAVEL amp TRAINING 3685 3685 139608 192898 000 192898 175602 48 027-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 0_00 000

027-0475 EQUIPMENT 0 0 000 000 000 000 000 027-0676 SUPPLIES ampOPERATING 7116 7116 46744 364989 241 365230 346370 49

-- - _- - _ _-shy-------- - ~----------- -------------- -------------- -------------shyTOTAL DOMESTIC VIOLENCE PROSE 108953 108953 950034 7493728 241 7493969 3401331 31

Prepared by the Tom Green County AuditorS Office Page 35 of 56

VOL 471

bull rf

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 11

001 - GENERAL FUND - CRISIS INTERVENTION PROGRAM Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonthly Exp bullbull YTD Expenses bullbull Encumbrances bullYTD Exp + Enc UnEnc Balance Rm 028-0105 SALARYEMPLOYEES 46245 46245 385378 3335748 000 3335748 1288752 28 028-0201 FICAMEDICARE 3538 3538 28710 258768 000 258768 95032 27 028-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 028-0203 RETIREMENT 3491 3491 28866 262446 000 262446 86654 25 028-0204 YORKERS COMPENSATION 1073 1073 000 000 000 000 107300 100 028-0205 UNEMPLOYMENT INSURAN 106 106 000 000 000 000 10600 100 028-0388 CELLULAR PHONEPAGER o 0 5862 56986 000 56986 56986 028-0428 TRAVEL ampTRAINING 4000 4000 000 142128 000 142128 257872 64 028-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 028-0475 EQUIPMENT o o 000 000 000 000 000 028-0676 SUPPLIES ampOPERATING 11344 11344 184601 590977 256144 847121 287279 25

TOTAL CRISIS INTERVENTION PRO 76997 76997 691109 5166371 256144 5422515 2277185 30

001 - GENERAL FUND - FAMILY VIOLENCE INVESTIGATOR

029-0105 SALARYEMPLOYEES 20339 o 000 -46052 000 -46052 46052 029-0135 SALARYSERGEANTS o 20339 229456 2065104 000 2065104 31204 middot2 029-0201 FICAMEDICARE 1556 1556 17936 161425 000 161425 5825 -4 029-0202 GROUP HOSPITAL INSUR 2700 2700 28846 259659 000 259659 10341 4 029-0203 RETIREMENT 1535 1535 17560 159663 000 159663 6163 middot4 029-0204 YORKERS COMPENSATION 472 472 000 000 000 000 47200 100 029-0205 UNEMPLOYMENT INSURAN 47 47 000 000 000 000 4700 100 029-0301 OFFICE SUPPLIES o o 000 000 000 000 000 029-0335 AUTO REPAIR FUEL E o o 000 000 000 000 000 029-0391 UNIFORMS o o 5000 45000 000 45000 -45000 029-0571 AUTOMOBILES o o 000 000 000 000 000 029-0676 SUPPLIES ampOPERATING 2144 2144 7303 32595 000 32595 181805 85

TOTAL FAMILY VIOLENCE INVESTI 28793 28793 306101 2677394 000 2677394 201906 7

001 - GENERAL FUND - ELECTIONS

030-0102 SALARYDISTRICT JUDG 32792 o 000 000 000 000 000 030-0105 SALARYEMPLOYEES 31242 31242 260346 2360864 000 2360864 763336 24 030-0108 SALARYPARTTIME 6765 6765 165390 1310151 000 1310151 -633651 -94 030-0109 SALARYSUPERVISOR o 32792 273260 2459340 000 2459340 819860 25 030-0201 FICAMEDICARE 5431 5431 53598 470098 000 470098 73002 13 030-0202 GROUP HOSPITAL INSUR 10800 10800 86538 634717 000 634717 445283 41 030-0203 RETIREMENT 5359 5359 40090 368772 000 368772 167128 31 030-0301 OFFICE SUPPLIES 2800 2800 14945 425380 000 425380 -145380 middot52 030-0329 ELECTION SUPPLIES 15000 15000 24603 1157409 000 1157409 342591 23 030-0403 BOND PREMIUMS o o 000 5000 000 5000 middot5000 030-0405 DUES ampSUBSCRIPTIONS 200 200 000 3840 18700 22540 -2540 -13 030-0421 POSTAGE 13000 13000 000 926878 000 926878 373122 29 030-0422 ELECTION YORKER PAYM 15000 15000 000 1142270 000 1142270 357730 24 030-0427 AUTO ALLOYANCE 198 198 1650 14850 000 14850 4950 25 030-0428 TRAVEL ampTRAINING 1000 1000 -24980 82486 000 82486 17514 18 030-0449 COMPUTER EQUIPMENT M 3050 3050 000 207511 000 207511 97489 32

Prepared by the Tom Green County Auditors Office Page 36 of 56

VOL 74 PAliE 472

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 12

001 GENERAL FUND - ELECTIONS Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance r~m 030-0469 SOFTWARE EXPENSE 2000 2000 000 161004 000 161004 38996 19 030-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 030-0475 EQUIPMENT 0 0 000 000 000 000 000 030-0482 CAPITALIZED SOFTWARE 0 0 000 000 000 000 000 030-0485 VOTER REGISTRATION 5000 5000 000 583468 000 583468 -83468 -17 030middot0496 NOTARY BOND 71 71 7100 7100 000 7100 000 0

-_ _-- --- _ _---- -- _----shy-~--~------ -------------- -------------- -------------shyTOTAL ELECTIONS 149708 149708 902540 12321138 18700 12339838 2630962 18

001 - GENERAL FUND - FELONY FAMILY VIOLENCE VICTIMS ASSISTANCE

031middot0105 SALARYEMPLOYEES 32288 32288 243360 2022231 000 2022231 1206569 37 031-0201 FICAMEDICARE 2470 2470 18616 157547 000 157547 89453 36 031-0202 GROUP HOSPITAL INSUR 5400 5400 14422 302940 000 302940 237060 44 031-0203 RETIREMENT 2437 2437 18228 157330 000 157330 86370 35 031-0204 WORKERS COMPENSATION 67 67 000 000 000 000 6700 100 031-0205 UNEMPLOYMENT INSURAN 74 74 000 000 000 000 7400 100 031-0418 HIRED SERVICES 0 0 000 28000 000 28000 -28000 031middot0428 TRAVEL ampTRAINING 4280 4280 000 97963 000 97963 330037 77 031-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 031-0475 EQUIPMENT 0 0 000 000 000 000 000 031-0675 PROFESSIONAL FEES 1400 1400 7000 35000 000 35000 105000 75 031middot0676 SUPPLIES ampOPERATING 2934 2934 79208 127171 000 1271 71 166229 57

---shy shy -----shy -----_ --shy --

TOTAL FELONY FAMILY VIOLENCE 51350 51350 380834 2928182 000 2928182 2206818 43

001 GENERAL FUNDmiddot JUVENILE ACCOUNTABILITY BLOCK GRANT

032-0105 SALARYEMPLOYEES 0 0 000 000 000 000 000 032-0108 SALARYPARTTIME 0 0 000 000 000 000 000 032-0201 FICAMEDICARE 0 0 000 000 000 000 000

032-0470 CAPITALIZED EQUIPMEN 19227 19227 000 000 000 000 1922700 100 032-0475 EQUIPMENT 0 0 000 000 000 000 000 032middot0571 AUTOMOBILES 0 0 000 000 000 000 000

---- ---- - ------- ------ _--_ _ _---- _-----_ _----shyTOTAL JUVENILE ACCOUNTABILITY 19227 19227 000 000 000 000 1922700 100

001 - GENERAL FUND - VICTIM WITNESS ASSISTANCE PROGRAM

034-0105 SALARYEMPLOYEES 30000 30000 250000 1959903 000 1959903 1040097 35 034middot0201 FICAMEDICARE 2295 2295 18504 167442 000 167442 62058 27 034-0202 GROUP HOSPITAL INSUR 3600 3600 28846 288520 000 288520 71480 20 034-0203 RETIREMENT 2264 2264 18726 189556 000 189556 36844 16 034-0428 TRAVEL ampTRAINING 0 0 000 11670 000 11670 -11670

-- -- -------_ ------_ _ _ ---- -------_ _--- --shyTOTAL VICTIM WITNESS ASSISTAN 38159 38159 316076 2617091 000 2617091 1198809 31

Prepared by the Tom Green County Auditors Office Page 37 of 56

VOL ( 4P~GE 473

tr 1 bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 13

001 - GENERAL FUND - COUNTY AUDITOR Account bullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Y~m 035-0102 SALARYDISTRICT JUDG 39707 161939 1349486 12145374 000 12145374 4048526 25 035-0105 SALARYEMPLOYEES 24500 0 21114 21114 000 21114 -21114 035-0121 SALARYINTERNAL AUDI 97732 0 000 000 000 000 000 035-0201 FICAMEDICARE 12939 12939 109437 961361 000 961361 332539 26 035-0202 GROUP HOSPITAL INSUR 18000 18000 115384 1298310 000 1298310 501690 28 035-0203 RETIREMENT 12766 12766 107154 961450 000 961450 315150 25 035-0207 PROFESSIONAL SERVICE 7200 7200 60000 540000 000 540000 180000 25 035-0301 OFFICE SUPPLIES 1800 1800 25793 113704 000 113704 66296 37 035-0386 MEETINGS ampCONFERENC 0 0 000 000 000 000 000 035-0403 BOND PREMIUMS 300 300 000 000 000 000 30000 100 035-0405 DUES ampSUBSCRIPTIONS 1255 1255 000 143500 000 143500 -18000 -14 035-0420 TELEPHONE o o 000 000 000 000 000 035-0428 TRAVEL amp TRAINING 4200 4200 000 254676 000 254676 165324 39 035-0429 INCOUNTY TRAVEL 100 100 000 000 000 000 10000 100 035-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 035-0475 EQUIPMENT 2750 2750 000 230295 000 230295 44705 16

TOTAL COUNTY AUDITOR 223249 223249 1788368 16669784 000 16669784 5655116 25

001 - GENERAL FUND - COUNTY TREASURER

036-0101 SALARYELECTED OFFIC 41000 41000 341666 3074994 000 3074994 1025006 25 036-0104 SALARYCHIEF DEPUTY o 19970 166420 1497780 000 1497780 499220 25 036-0105 SALARYEMPLOYEES 52750 32780 273164 2448864 000 2448864 829136 25 036-0108 SALARYPARTTIME o o 000 000 000 000 000 036-0201 FICAMEDICARE 7172 7172 58610 525008 000 525008 192192 27 036-0202 GROUP HOSPITAL INSUR 14400 14400 115384 980944 000 980944 459056 32 036-0203 RETIREMENT 7076 7076 58514 531300 000 531300 176300 25 036-0301 OFFICE SUPPLIES 7500 7500 56697 486021 25651 511672 238328 32 036-0388 CELLULAR PHONEPAGER 300 300 3320 25183 000 25183 4817 16 0360403 BOND PREMIUMS o o 000 000 000 000 000 036-0405 DUES amp SUBSCRIPTIONS 200 200 000 19750 000 19750 250 1 036-0428 TRAVEL amp TRAINING 4300 4300 000 320207 000 320207 109793 26 036-0470 CAPITALIZED EQUIPMEN o 3048 000 304790 000 304790 000 0 036-0475 EQUIPMENT o o 000 56500 000 56500 -56500

TOTAL COUNTY TREASURER 134698 137746 1073775 10271341 25651 10296992 3477598 25

001 - GENERAL FUND - TAX ASSESSOR COLLECTOR

037-0101 SALARYELECTED OFFIC 41000 41000 341666 3074994 000 3074994 1025006 25 037-0104 SALARYCHIEF DEPUTY o 23173 193104 1737936 000 1737936 579364 25 037-0105 SALARYEMPLOYEES 253916 230743 1911482 17006902 000 17006902 6067398 26 037-0108 SALARYPARTTIME 5000 5000 35020 372991 000 372991 127009 25 037-0201 FICAMEDICARE 22944 22944 185478 1661762 000 1661762 632638 28 037-0202 GROUP HOSPITAL INSUR 54000 54000 403844 3692933 000 3692933 1707067 32 037-0203 RETIREMENT 22636 22636 183222 1650795 000 1650795 612805 27 037-0301 OFFICE SUPPLIES 4600 4600 68292 369453 000 369453 90547 20 037-0403 BONO PREMIUMS o o 000 000 000 000 000

Prepared by the Tom Green County Auditors Office Page 38 of 56

vo L 7 4 P A E E 47Lt

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 14

001 - GENERAL FUND - TAX ASSESSOR COLLECTOR Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullMonthly Exp YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 037-0405 DUES ampSUBSCRIPTIONS 600 600 000 39550 000 39550 20450 34 037-0428 TRAVEL ampTRAINING 1600 1600 4000 115986 000 115986 44014 28 037-0475 EQUIPMENT o o 000 000 000 000 000 037-0496 NOTARY BOND 71 71 000 7100 000 7100 000 0

TOTAL TAX ASSESSOR COLLECTOR 406367 406367 3326108 29730402 000 29730402 10906298 27

001 - GENERAL FUND COUNTY DETENTION FACILITY

042-0105 SALARYEMPLOYEES 1446471 1446471 11753229 108644822 000 108644822 36002278 25 042-0109 SALARYSUPERVISOR o o 000 000 000 000 000 042-0119 SALARYOVERTIME 7500 7500 48422 275791 000 275791 474209 63 042-0127 JAIL NURSE 87021 87021 453250 5324324 000 5324324 3377776 39 042-0133 CORPORAL PROMOTIONS o o 000 000 000 000 000 042-0134 SALARYLIEUTENANTS 53758 53758 229456 3807881 000 3807881 1567919 29 042-0135 SALARYSERGEANTS 74889 74889 826840 5312475 000 5312475 2176425 29 042-0136 SALARYCORPORALS 176504 176504 1287020 10785454 000 10785454 6864946 39 042-0137 SALARYCLERKS 89337 89337 594024 5502606 000 5502606 3431094 38 042-0138 SALARYCAPTAIN 31166 31166 259714 2337426 000 2337426 7791 74 25 042-0150 NONmiddot REGULAR INMATE T o o 145220 415030 000 415030 -415030 042-0201 FICAMEDICARE 150448 150448 1180889 10813052 000 10813052 4231748 28 042-0202 GROUP HOSPITAL INSUR 334800 334800 2192296 20801401 000 20801401 12678599 38 042-0203 RETIREMENT 148433 148433 1168202 10775488 000 10775488 4067812 27 042-0215 TB TESTING 500 500 000 000 000 000 50000 100 042-0301 OFFICE SUPPLIES 7500 7500 48758 671292 491_75 720467 29533 4 042-0303 SANITATION SUPPLIES 25000 25000 322140 2319718 137688 2457406 42594 2 042-0328 KITCHEN SUPPLIES 1400 1400 000 81000 45730 126730 13270 9 042-0330 GROCERIES 383250 383250 4319367 26355354 742414 27097768 11227232 29 042-0331 BEDDING amp LINENS o o 000 000 000 000 000 042-0332 INMATE UNIFORMS o o 000 000 000 000 000 042-0333 PHOTO SUPPLIES 500 500 000 45000 000 45000 5000 10 042-0358 SAFETY EQUIPMENT 500 500 000 000 13500 13500 36500 73 042-0388 CELLULAR PHONEPAGER 2300 2300 1795 25869 000 25869 204131 89 042-0391 UNIFORMS 16600 16600 57263 1631225 25350 1656575 3425 0 042-0407 LEGAL REPRESENTATION 25000 25000 26100 1492073 000 1492073 1007927 40 042-0428 TRAVEL amp TRAINING 5000 5000 -49600 499527 000 499527 473 0 042-0447 MEDICAL EXPENSE 30000 30000 250000 2250000 000 2250000 750000 25 042-0451 RADIO RENT amp REPAIR 3000 3000 000 144890 53175 198065 101935 34 042-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 042-0475 EQUIPMENT o o 000 000 000 000 000 042-0496 NOTARY BONO 213 213 000 216602 000 216602 -195302 917 042-0511 INMATE MEDICAL EXPEN 45000 45000 55462 3505179 163293 3668472 831528 18 042-0550 PRISONER HOUSING 1500 1500 000 000 000 000 150000 100

TOTAL COUNTY DETENTION FACILI 3147590 3147590 25169847 224033479 1230325 225263804 89495196 28

001 - GENERAL FUND - JUVENILE DETENTION FACILITY

043-0105 SALARYEMPLOYEES 313304 313304 2440192 22724734 000 22724734 8605666 27

Prepared by the Tom Green County Auditors Office Page 39 of 56

VOL 74 PA[iE 475

bull

bull bull

Tom Green Auditor BUD GET A R Y Ace 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUNO The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 15

001 - GENERAL FUND - JUVENILE DETENTION FACILITY Account bullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 043-0108 SALARYPARTTIME 96042 96042 671377 5075853 000 5075853 4528347 47 043-0201 FICAMEDICARE 31315 31315 235282 2102762 000 2102762 1028738 33 043-0202 GROUP HOSPITAL INSUR 50400 50400 374998 3345080 000 3345080 1694920 34 043-0203 RETIREMENT 23647 23647 182774 1715615 000 1715615 649085 27 043-0301 OFFICE SUPPLIES 2000 2000 3100 166527 000 166527 33473 17 043-0306 EDUCATION MATERIALS 2000 2000 000 64372 000 64372 135628 68 043-0328 KITCHEN SUPPLIES 1000 1000 2729 33091 000 33091 66909 67 043-0330 GROCERIES 24000 24000 109077 630255 000 630255 1769745 74 043-0331 BEDDING ampLINENS 2000 2000 000 143750 000 143750 56250 28 043middot0332 INMATE UNIFORMS 2000 2000 000 176414 000 176414 23586 12 043-0390 LAUNDRY AND TOILETRY 4500 4500 6626 362697 000 362697 87303 19 043-0428 TRAVEL ampTRAINING 7500 7500 4700 170740 000 170740 579260 77 043-0447 MEDICAL EXPENSE 9000 9000 123853 745423 000 745423 154577 17 043-0475 EQUIPMENT o 0 000 000 000 000 000 043-0497 CHILO CARENONRESID 3000 3000 190900 190900 000 190900 109100 36

TOTAL JUVENILE DETENTION FACI 571708 571708 4345608 37648213 000 37648213 19522587 34

001 - GENERAL FUNO - COUNTY JUVENILE JUSTICE BLDG

044-0440 UTILITIES o o 000 000 000 000 000

TOTAL COUNTY JUVENILE JUSTICE o o 000 000 000 000 000

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT

045-0362 EAST CONCHO VOLUNTEE 4000 4000 000 400000 000 400000 000 0 045-0363 MERETA VOLUNTEER FIR 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8000 8000 000 800000 000 800000 000 0

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 2

046-0364 WALL VOLUNTEER FIRE 4000 4000 000 400000 000 400000 000 0 046-0399 PECAN CREEK FIRE OEP 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8000 8000 000 800000 000 800000 000 0

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 3

047-0455 CIVIL DEFENSE SIREN 300 300 1056 7488 000 7488 22512 75 047-0456 WATER VALLEY VOL FIR 4000 4000 000 400000 000 400000 000 0 047-0457 CARLSBAD VOLUNTEER F 4000 4000 000 400000 000 400000 000 0 047-0458 GRAPE CREEK VOL FIRE 8000 8000 000 800000 000 800000 000 0 047-0461 QUAIL VALLEY VOL FIR 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 20300 20300 1056 2007488 000 2007488 22512

Prepared by the Tom Green County Auditors Office Page 40 of 56

VOL (I 4PAGE 476 gt pI

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 16

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 4 Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp Enc UnEnc Balance r~m 048-0448 CHRISTOVAL VOL FIRE 4000 4000 000 400000 000 400000 000 0 048middot0455 CIVIL DEFENSE SIREN 150 150 623 4651 000 4651 10349 69 048middot0466 DOVE CREEK VOL FIRE 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8150 8150 623 804651 000 804651 10349

001 - GENERAL FUND CONSTABLE PRCT 1

050middot0101 SALARYELECTED OFFIC 26863 26863 223858 2014722 000 2014722 671578 25 050middot0201 FICAMEDICARE 2560 2560 21334 186381 000 186381 69619 27 050-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 050-0203 RETIREMENT 2526 2526 20886 189900 000 189900 62700 25 050-0301 OFFICE SUPPLIES 100 100 2000 3228 000 3228 6772 68 050-0388 CELLULAR PHONEPAGER 220 220 1795 17550 000 17550 4450 20 050-0403 BOND PREMIUMS o o 000 000 000 000 000 050middot0427 AUTO ALLOUANCE 6600 6600 55000 495000 000 495000 165000 25 050-0428 TRAVEL ampTRAINING o o 000 -6372 000 middot6372 6372

TOTAL CONSTABLE PRCT 1 42469 42469 353719 3160068 000 3160068 1086832 26

001 - GENERAL FUND - CONSTABLE PRCT 2

051-0101 SALARYELECTED OFFIC 26863 26863 223858 2014722 000 2014722 671578 25 051-0201 FICAMEDICARE 2560 2560 19692 183030 000 183030 72970 29 051-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 051-0203 RETIREMENT 2526 2526 19911 186806 000 186806 65794 26 051-0301 OFFICE SUPPLIES 100 100 2099 12723 000 12723 -2723 -27 051-0388 CELLULAR PHONEPAGER 400 400 4600 34044 000 34044 5956 15 051-0403 BOND PREMIUMS o o 000 000 000 000 000 bullbullbull 051-0427 AUTO ALLOYANCE 6600 6600 48658 472803 000 472803 187197 28 051-0428 TRAVEL amp TRAINING o o 8000 000 000 000 000

TOTAL CONSTABLE PRCT 2 42649 42649 339664 3163787 000 3163787 1101113 26

001 - GENERAL FUND - CONSTABLE PRCT 3

052-0101 SALARYELECTED OFFIC 32071 32071 267258 2405322 000 2405322 801778 25 052-0201 FICAMEDICARE 2958 2958 23322 219186 000 219186 76614 26 052-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 052-0203 RETIREMENT 2919 2919 22836 216835 000 216835 75065 26 052-0301 OFFICE SUPPLIES 100 100 000 5040 000 5040 4960 50 052-0388 CELLULAR PHONEPAGER 300 300 1829 18310 000 18310 11690 39 052-0403 BOND PREMIUMS o o 000 000 000 000 000 052-0427 AUTO ALLOUANCE 6600 6600 55000 495000 000 495000 165000 25 052-0428 TRAVEL ampTRAINING o o 000 000 000 000 000

TOTAL CONSTABLE PRCT 3 48548 48548 399091 3619352 000 3619352 1235448 25

Prepared by the Tom Green County Auditors Office Page 41 of 56

YOL 477

t

t t

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 17

DOl GENERAL FUND - CONSTABLE PRCT 4 Account bullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp _YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 053-0101 SALARYELECTED OFFIC 32071 32071 267258 2199464 000 2199464 1007636 31 053-0201 FICAMEDICARE 2958 2958 21295 190309 000 190309 105491 36 053-0202 GROUP HOSPITAL INSUR 3600 3600 28846 233690 000 233690 126310 35 053-0203 RETIREMENT 2919 2919 23597 199686 000 199686 92214 32 053middot0301 OFFICE SUPPLIES 100 100 000 2871 9935 12806 -2806 -28 053-0388 CELLULAR PHONEPAGER 0 0 3980 5530 000 5530 -5530 053-0403 BOND PREMIUMS 0 0 000 5000 000 5000 -5000 053-0427 AUTO ALLOWANCE 6600 6600 55000 452640 000 452640 207360 31 053-0428 TRAVEL amp TRAINING o o -63675 000 000 000 000

TOTAL CONSTABLE PRCT 4 48248 48248 336301 3289190 9935 3299125 15256_75 32

001 - GENERAL FUND - SHERIFF

054-0101 SALARYELECTED OFFIC 49271 49271 410592 3695328 000 3695328 1231772 25 054-0104 SALARYCHIEF DEPUTY 32729 32729 272742 2454678 000 2454678 818222 25 054-0105 SALARYEMPLOYEES 585740 585740 6070319 50826615 000 50826615 7747385 13 054-0107 SALARYINTERNAL AFFA 27535 27535 229456 2065104 000 2065104 688396 25 054middot0108 SALARYPARTTIME o o 000 000 000 000 000 054-0109 SALARYSUPERVISOR 82605 82605 472092 5997678 000 5997678 2262822 27 054-0119 SALARYOVERTIME 15000 43936 -34920 1256229 000 1256229 3137337 71 054-0131 SAFE ampSOBER STEP 39540 39540 239853 2990441 000 2990441 963559 24 054-0134 SALARYLIEUTENANTS 86085 86085 717368 6456312 000 6456312 2152188 25 054-0135 SALARYSERGEANTS 144871 144871 688368 5885272 000 5885272 8601828 59 054-0137 SALARYCLERKS 199126 199126 1637821 15187673 000 15187673 4724927 24 054-0138 SALARYCAPTAIN 31166 31166 259714 2337426 000 2337426 779174 25 054-0150 NON-REGULAR INMATE T o o 000 000 000 000 000 054middot0201 FICAMEDICARE 100350 100350 827401 7474601 000 7474601 2560399 26 054-0202 GROUP HOSPITAL INSUR 173700 173700 1182686 11277889 000 11277889 60921 bull 11 35 054-0203 RETIREMENT 99006 99006 825547 7532539 000 7532539 2368061 24 054-0301 OFFICE SUPPLIES 7500 7500 63805 727259 7856 735115 14885 2 054-0323 ESTRAY ANIMAL EXPEND o o 0_00 -8342 000 -8342 8342 054-0324 CIDCRIMINAL INVESTI 2000 2000 6425 118780 42076 160856 39144 20 054-0334 LAW ENFORCEMENT BOOK 1650 1650 000 184600 000 184600 -19600 -12 054-0335 AUTO REPAIR FUEL E 100000 100000 833918 8442234 67387 8509621 1490379 15 054-0341 TIRES ampTUBES 8500 8500 149757 842141 54859 897000 -47000 -6 054middot0354 DWI VIDEO 1000 1000 000 36579 000 36579 634_21 63 054-0358 SAFETY EQUIPMENT 500 500 000 000 000 000 50000 100 054-0382 LOCAL LAW ENFORCEMEN 3200 3200 000 320000 000 320000 000 0 054-0388 CELLULAR PHONEPAGER 7000 7000 80936 758750 000 758750 -58750 -8 054-0391 UNIFORMS 18100 18100 62600 1450397 632716 2083113 -273113 -15 054-0392 BADGES 1000 1000 000 67436 000 67436 325_64 33 054-0403 BOND PREMIUMS o o 000 000 000 000 000 054-0405 DUES ampSUBSCRIPTIONS 400 400 3000 15900 000 15900 24100 60 054-0407 LEGAL REPRESENTATION 50000 50000 15330 1247730 000 1247730 3752270 75 054-0420 TELEPHONE 4100 4100 33642 267139 000 267139 142861 35 054-0421 POSTAGE 750 750 2881 68204 000 68204 6796 9 054-0428 TRAVEL ampTRAINING 9000 9000 -362407 891000 9000 900000 000 0 054-0446 POLYGRAPH TESTING o o 000 000 000 000 000 054-0451 RADIO RENT ampREPAIR o o 000 39000 000 39000 -39000

Prepared by the Tom Green County Auditors Office Page 42 of 56

VOL 74Pfl()E 478

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 18

001 GENERAL FUND - SHERIFF Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bull YTD Expenses Encumbrances YTD Exp + Ene _UnEnc Balance Rm 054-0452 AUTO WASH ampMAINTENA 200 200 000 134_71 6652 20123 -123 -1 054-0464 COMMUNICATIONS EQUIP o o 000 000 000 000 000 bullbullbull 054-0470 CAPITALIZED EaUIPMEN o o 000 000 000 000 000 bullbullbull 054-0475 EQUIPMENT o o 000 000 000 000 000 bullbullbull 054-0484 TRAVELPRISONERS 30000 30000 248508 662026 435165 10971 91 1902809 63 054-0496 NOTARY BONO 213 213 000 8810 000 8810 12490 59 054-0503 DARE PROGRAM 4000 4000 154243 308209 000 308209 91791 23 054-0504 EQUIPMENTSTEP PROGR 6700 6700 000 88700 000 88700 581300 87 054-0505 TRAVEL ampTRAININGST 2760 2760 000 290168 000 290168 -14168 -5 054-0571 AUTOMOBILES 103765 103765 000 10376500 000 10376500 000 0 054-0577 K-9 PROGRAM 5500 5500 23553 346692 000 346692 203308 37 054-0680 EQUIPMENT ampSUPPLIES 65000 65000 249643 5106743 150263 5257006 1242994 19

TOTAL SHERIFF 2099562 2128498 15364873 158107911 1405974 159513885 53335881 25

001 - GENERAL FUND JUVENILE PROBATION

056-0102 SALARYDISTRICT JUDG 55330 55330 461084 4149756 000 4149756 1383244 25 056-0105 SALARYEMPLOYEES 454998 454998 3747222 32631239 000 32631239 12868561 28 056-0108 SALARYPARTTIME o o 000 000 000 000 000 bullbullbull 056-0201 FICAMEDICARE 51659 51659 314954 3431619 000 3431619 1734281 34 056-0202 GROUP HOSPITAL INSUR 90000 90000 689630 6266618 000 6266618 2733382 30 056-0203 RETIREMENT 50975 50975 332644 2869759 000 2869759 2227741 44 056-0301 OFfiCE SUPPLIES 10000 10000 7173 939545 6950 946495 53505 5 056-0335 AUTO REPAIR FUEL E 24600 24600 66906 605084 000 605084 1854916 75 056-0428 TRAVEL ampTRAINING 20000 20000 175721 1180410 000 1180410 819590 41 056-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 bullbull

056-0475 EQUIPMENT 2500 2500 000 39799 105700 145499 104501 42 056-0513 PARENT AID PROGRAM o o 000 000 000 000 000 bullbullbull 056-0517 peCPPROBATION COMMU o o 000 000 000 000 000

056-0571 AUTOMOBILES 19000 19000 000 -259047 2143400 1884353 15647 1

TOTAL JUVENILE PROBATION 779062 779062 5795334 51854782 2256050 54110832 23795368 31

001 - GENERAL FUND - RADAR UNIT

057-0473 RADAR UNIT 2738 2738 000 000 000 000 273800 100

TOTAL RADAR UNIT 2738 2738 000 000 000 000 273800 100

001 - GENERAL FUND MENTAL HEALTH UNIT

058-0105 SALARYEMPLOYEES 84563 84563 704694 5829486 000 5829486 2626814 31 058middot0108 SALARYPARTTIME o o 000 000 000 000 000 058-0109 SALARYSUPERVISOR o o 000 000 000 000 000 058-0201 FICAMEDICARE 6469 6469 53910 485190 000 485190 161710 25 058-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 058-0203 RETIREMENT 6383 6383 52782 479898 000 479898 158402 25

Prepared by the Tom Green County Auditors Office Page 43 of 56

VOL 479

t bull bull d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 19

001 - GENERAL FUND - MENTAL HEALTH UNIT Account bull Orig Budget Curr Budget Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 058-0204 WORKERS COMPENSATION 1963 1963 000 000 000 000 196300 100 058-0205 UNEMPLOYMENT INSURAN 194 194 000 000 000 000 19400 100 058-0301 OFFICE SUPPLIES 1000 1000 000 000 000 000 100000 100 058-0335 AUTO REPAIR FUEL E 0 0 47640 257362 000 257362 -257362 058-0388 CELLULAR PHONEPAGER 900 900 43650 134260 000 134260 -44260 -49 058-0428 TRAVEL ampTRAINING 2000 2000 000 000 000 000 200000 100 058-0475 EQUIPMENT 0 0 000 000 000 000 000 058-0571 AUTOMOBILES 0 0 000 000 000 000 000 058-0675 PROFESSIONAL FEES o o 000 000 000 000 000 058-0678 CONTRACT SERVICE FOR o o 000 000 000 000 000

TOTAL MENTAL HEALTH UNIT 114272 114272 989214 7965173 000 7965173 3462027 30

001 - GENERAL FUND - PARENT AID PROGRAM

059-0105 SALARYEMPLOYEES 23030 23030 191916 1727244 000 1727244 575756 25 059-0201 FICAMEDICARE 1762 1762 14680 132120 000 132120 44080 25 059-0202 GROUP HOSPITAL INSUR 3600 3600 28846 288520 000 288520 71480 20 059-0203 RETIREMENT 1738 1738 14374 130692 000 130692 43108 25 059-0204 WORKERS COMPENSATION 91 91 000 000 000 000 9100 100 059-0205 UNEMPLOYMENT INSURAN 53 53 000 000 000 000 5300 100 059-0428 TRAVEL ampTRAINING 312 312 000 000 000 000 31200 100

TOTAL PARENT AID PROGRAM 30586 30586 249816 2278576 000 2278576 780024 26

001 - GENERAL FUND - ENVIRONMENTAL PROTECTION

060-0103 SALARYASSISTANTS o 23753 197938 1781442 000 1781442 593858 25 060-0105 SALARYEMPLOYEES 19970 19970 166420 1497780 000 1497780 499220 25 060-0109 SALARYSUPERVISOR 23753 o 000 000 000 000 000 060-0201 FICAMEDICARE 4324 4324 36038 324342 000 324342 108058 25 060-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 060-0203 RETIREMENT 4267 4267 33634 305808 000 305808 120892 28 060-0207 PROFESSIONAL SERVICE o o 000 000 000 000 000 060-0301 OFFICE SUPPLIES 300 300 000 5970 000 5970 24030 80 060-0388 CELLULAR PHONEPAGER 432 432 4059 38876 000 38876 4324 10 060-0389 TRAPPER PROGRAM 16800 16800 140000 1120000 000 1120000 560000 33 060-0405 DUES ampSUBSCRIPTIONS 90 90 000 8500 000 8500 500 6 060-0427 AUTO ALLOWANCE 12804 12804 106700 960300 000 960300 320100 25 060-0428 TRAVEL amp TRAINING 2500 2500 000 146891 000 146891 103109 41

TOTAL ENVIRONMENTAL PROTECTIO 92440 92440 742481 6709227 000 6709227 2534773 27

001 - GENERAL FUND - VEHICLE MAINTENANCE

070-0105 SALARYEMPLOYEES 21004 21004 19866 1575306 000 1575306 525094 25 070-0109 SALARYSUPERVISOR 34393 34393 286610 2579490 000 2579490 859810 25 070-0201 FICAMEDICARE 4238 4238 32062 299035 000 299035 124765 29

Prepared by the Tom Green County Auditors Office Page 44 of 56

YOL 74 PAlE 480

Tom Green Auditor BUD GET A R Y Ace 0 U N TIN G S Y S T E M 154659 02 JUl 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002

001 - GENERAL FUND - VEHICLE MAINTENANCE Account_ bullbullbullbullbullbullbullbull _bullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances 070-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 070-0203 RETIREMENT 4181 4181 34578 326004 000 070-0301 OFFICE SUPPLIES 300 300 1588 16587 000 070-0335 AUTO REPAIR FUEL E 4500 4500 106341 339913 562 070-0337 GASOLINE 3500 3500 202018 380692 000 070-0351 SHOP SUPPLIES 10000 10000 222465 1438464 000 070-0388 CELLULAR PHONEPAGER 720 720 5944 38970 000 070-0391 UNIFORMS 1175 1175 5730 78686 000 070-0428 TRAVEL amp TRAINING 200 200 000 000 000 070-0433 INSPECTION FEES o o 000 000 000 070-0470 CAPITALIZED EQUIPMEN 4000 4000 114000 114000 000 070-0475 EQUIPMENT 400 400 000 299800 0_00 070-0572 HAND TOOLS ampEQUIPME 1000 1000 000 45160 000

TOTAL VEHICLE MAINTENANCE 96811 96811 1088894 8051425 562

001 - GENERAL FUND - HEALTH DEPARTMENT

075-0474 MENTAL HEALTH 41000 41000 000 4100000 000 075-0477 COMMITMENT EXPENSE 95000 95000 841800 6821300 000 075-0478 ALCOHOL ampDRUG ABUSE 12750 12750 000 1275000 000 075-0512 EVALUATION amp RAPE EX 5000 5000 1667 428781 000

TOTAL HEALTH DEPARTMENT 153750 153750 843467 12625081 000

001 - GENERAL FUND - WELFARE DEPARTMENT

076-0384 HOPE HOUSE 2500 2500 000 250000 000 076-0467 ASSAULT VICTIM SERVI 2500 2500 000 250000 000 076-0476 TGC CHILD PROTECTIVE 28000 28000 000 2800000 000 076-0487 GUARDIANSHIP ALLIANC 2500 2500 000 250000 000 076-0488 MEALS FOR THE ElDERL 2500 2500 000 250000 000 076-0509 CRIME STOPPERS 1500 1500 000 150000 000

TOTAL WELFARE DEPARTMENT 39500 39500 000 3950000 000

001 - GENERAL FUND - SAHF HEALTHWISE GRANT

077-0435 BOOKS o o 000 000 000

TOTAL SAHF HEALTHWISE GRANT o o 000 000 000

001 GENERAL FUND - INDIGENT HEALTH CARE

078-0105 SALARYEMPLOYEES 16497 16497 135797 1218461 000 078-0108 SALARYPARTTIME 1800 1000 000 000 000 078-0109 SALARYSUPERVISOR 23828 23828 188272 1818000 000

YTD Exp + Enc 519318 326004

16587 340475 380692

1438464 38970 78686

000 000

114000 299800

45160

8051987

4100000 6821300 1275000 428781

12625081

250000 250000

2800000 250000 250000 150000

3950000

000

000

1218461 000

1818000

Page 20

UnEnc Balance Rm 200682 28

92096 22 13413 45

109525 24 -30692 middot9

438464 -44 33030 46 38814 33 20000 100

000

286000 72 -259800 650

54840 55

1629113 17

000 0 2678700 28

000 0 71219 14

2749919 18

000 0 000 0 000 0 000 0 000 0 000 0

000 0

000

000

431239 26 100000 100 564800 24

Prepared by the Tom Green County Auditors Office Page 45 of 56

VOL ( 4PhGE 481

r bull t

_ _- -- ----_ - -- --- -- -- -- --- -- --_ --- - ~ _ Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002

Statement of Expenditures - Budget vs Actual GENERAL FUND

The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 21 _ __ _---------------------------------------------------------~----------------------------------- - - -~~------------- -

-~~~~----------------------------~--------------~--

~

001 - GENERAL FUND - INDIGENT HEALTH CARE Account bullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 078-0201 FICAMEDICARE 3222 3222 24292 225355 000 225355 96845 30 078-0202 GROUP HOSPITAL INSUR 7200 7200 57692 432765 000 432765 287235 40 078-0203 RETIREMENT 3044 3044 24273 230025 000 230025 743_75 24 078-0204 WORKERS COMPENSATION 0 0 000 000 000 0_00 000 078-0205 UNEMPLOYMENT INSURAN 0 0 000 000 000 000 000 078-0301 OFFICE SUPPLIES 800 1600 14932 139948 000 139948 20052 13 078-0396 CONTRACT SCREENING 30000 30000 250000 2250000 000 2250000 7500_00 25 078-0397 HEALTH CARE COST 10 1330110 1325921 000 000 000 000 1 325921 00 100 078-0398 HEALTH CARE COST ABO 261111 261111 000 000 000 000 26111100 100 0780428 TRAVEL amp TRAINING 1000 1000 000 99750 000 99750 250 0 078-0445 SOFTWARE MAINTENANCE 0 0 000 000 000 000 000 078-0475 EQUIPMENT 0 0 000 000 000 000 000 078-0482 CAPITALIZED SOFTWARE 0 0 000 000 000 000 000 078-0700 PHYSICIAN NONEMERG 0 0 3657637 20565522 000 20565522 -20565522 078-0704 PRESCRIPTION DRUGS 0 0 000 9699520 000 9699520 -9699520 078-0708 HOSPITAL INPATIENT 0 0 7543225 57045843 000 57045843 -57045843 078-0712 HOSPITAL OUTPATIENT 0 0 1805584 39633222 000 39633222 -39633222 078-0716 LABORATORYX RAY 0 0 387535 6203356 000 6203356 -6203356 078-0720 SKILLED NURSING FACI 0 0 0_00 000 000 000 000 078-0724 FAMILY PLANNING 0 0 000 000 000 000 000 078middot0728 EMERGENCY PHYSICIAN 0 0 000 729096 000 729096 -729096 078-0732 EMERGENCY HOSPITAL 0 0 000 000 000 000 000 078middot0736 EMERGENCY LABORATORY 0 0 000 000 000 000 000

_______________________ bullbull _ bullbull ____ ~ ____ ~~~ __ ~ __________________ w _ bullbullbullbull _ _______ bull ________ ~_A __ ~A

TOTAL INDIGENT HEALTH CARE 1678612 1674423 140892_39 140290863 0_00 140290863 27151437 16

001 - GENERAL FUND COUNTY LIBRARY

080-0103 SALARYASSISTANTS 37949 37949 582256 4100902 000 41009_02 -306002 -8 080-0105 SALARYEMPLOYEES 459295 458795 3391910 31192709 000 31192709 146867_91 32 080-0108 SALARYPARTTIME 96125 96125 874536 6897419 000 68974_19 2715081 28 080-0109 SALARYSUPERVISOR 49380 49380 411498 3703482 000 37034_82 1234518 25 080-0201 FICAMEDICARE 49225 49225 394925 3450375 000 3450375 1472125 30 080-0202 GROUP HOSPITAL INSUR 86400 86400 634612 55451 77 000 5545177 3094823 36 080-0203 RETIREMENT 48565 48565 394580 3480355 000 3480355 1376145 28 080-0301 OFFICE SUPPLIES 15000 15000 80565 1128076 48587 1176663 323337 22 080-0325 PRINTING EXPENSE 800 800 000 26373 19524 45897 34103 43 080-0335 AUTO REPAIR FUEL E 250 250 000 000 000 000 25000 100 080-0336 AUDIOVISUAL SUPPLIE 11000 11000 114194 863535 154708 1018243 81757 7 080-0385 INTERNET SERVICE 12900 12900 104875 590023 426479 1016502 273498 21 080-0388 CELLULAR PHONEPAGER 460 460 5127 31967 000 31967 14033 31 080middot0405 DUES amp SUBSCRIPTIONS 450 450 000 36000 000 36000 9000 20 080-0416 COMPUTER SERVICE 3840 3840 55000 279500 000 279500 104500 27 080-0427 AUTO ALLOWANCE 713 950 7920 71280 000 71280 23720 25 080-0428 TRAVEL amp TRAINING 4500 4500 000 218044 000 218044 231956 52 080-0429 INCOUNTY TRAVEL 250 250 000 000 000 000 25000 100 080-0435 BOOKS 115000 115000 10675_28 7170448 1994810 9165258 2334742 20 080-0437 PERIODICALS 15500 15500 40144 1266188 -21544 1244644 305356 20 080-0438 BINDING 5000 5000 121453 216414 000 216414 283586 57 080-0449 COMPUTER EQUIPMENT M 4250 4250 000 417200 000 417200 7800 2

Prepared by the Tom Green County Auditors Office Page 46 of 56

VOl 7 4 PAllE 482

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 22

001 - GENERAL FUND COUNTY LIBRARY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 080-0469 SOFTWARE EXPENSE 16250 16250 000 1618399 000 1618399 6601 0 080-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 080-0475 EQUIPMENT 11000 11000 12148 899900 26325 926225 173775 16 080-0592 BOOKMOBILE EXPENSE 2000 2000 19452 289304 000 289304 -89304 -45

TOTAL COUNTY LIBRARY 1046102 1045839 8312723 73493070 26488_89 76141959 28441941 27

DOl - GENERAL FUND - PARKS ampSOLID WASTE

081-0105 SALARYEMPLOYEES 32427 32427 260136 2433642 000 2433642 809058 25 081-0108 SALARYPARTTIME 4000 4000 63300 363480 000 363480 36520 9 081-0109 SALARYSUPERVISOR 21004 21004 175034 1575306 000 1575306 525094 25 081-0201 FICAMEDICARE 4393 4393 37741 332142 000 332142 107158 24 081-0202 GROUP HOSPITAL INSUR 10800 10800 57692 663593 000 663593 416407 39 081-0203 RETIREMENT 4033 4033 32594 303368 000 303368 99932 25 081middot0301 OFFICE SUPPLIES 200 200 000 19401 000 19401 599 3 081-0303 SANITATION SUPPLIES 250 250 000 18682 000 18682 6318 25 081-0337 GASOLINE 3500 3500 36402 223343 000 223343 126657 36 081-0339 GREASE ampOIL 500 500 4573 29287 000 29287 20713 41 081-0340 ANTIFREEZE 50 50 1000 6925 000 6925 -1925 -39 081-0341 TIRES ampTUBES 1600 1600 000 112962 000 112962 47038 29 081-0343 EQUIPMENT PARTS ampRE 7500 7500 117105 1010636 000 1010636 -260636 -35 081-0388 CELLULAR PHONEPAGER 1463 1463 9203 75641 000 75641 70659 48 081-0391 UNIFORMS 1000 1000 1845 61578 000 61578 38422 38 081-0418 HIRED SERVICES 2750 2750 22500 232500 000 232500 42500 15 081-0440 UTILITIES 8000 8000 60216 507969 000 507969 292031 37 081-0453 DUMPGROUND MAINTENAN 35500 35500 250845 1883630 4895 1888525 1661475 47 081-0460 EQUIPMENT RENTALS 3000 3000 000 000 235839 235839 64161 21 081-0470 CAPITALIZED EQUIPMEN 20000 21485 000 2148483 000 2148483 000 0 081-0514 SPECIAL PROJECTS 5000 4350 4354 75792 000 75792 359208 83 081-0530 BUILDING REPAIR 4000 4000 16673 210800 000 210800 189200 47 081-0553 COUNTY WIDE CLEAN-UP 4500 4500 -55305 43695 000 43695 406305 90 081-0572 HAND TOOLS ampEQUIPME 3600 2765 4623 277759 000 277759 -1242 -0 081-0674 CONTRACT SERVICE o o 000 000 000 000 000

TOTAL PARKS ampSOLID WASTE 179070 179070 1100531 12610614 240734 12851348 5055652 28

001 - GENERAL FUND - TIFB GRANT

083-0301 OFFICE SUPPLIES o o 000 000 000 000 000 083-0428 TRAVEL ampTRAINING o o 000 000 000 000 000 083-0445 SOFTWARE MAINTENANCE o o 000 000 000 000 000 083-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 083-0475 EQUIPMENT o o 000 000 1509468 1509468 -1509468 083-0482 CAPITALIZED SOFTWARE o o 000 000 000 000 000 083-0678 CONTRACT SERVICE FOR o o 000 000 000 000 000

TOTAL TFB GRANT o o 000 000 1509468 1509468 -1509468

Prepared by the Tom Green County Auditors Office Page 47 of 56

VOL I4PHE 483

b bull bull r

II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expendituresmiddot Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 23

001 - GENERAL FUND - COMMUNITY NET~RKING 2TIFB Account bullbullbullbullbullbullbullbullbull bullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 085-0105 SALARYEMPLOYEES o 0 -1087160 -503828 000 -503828 503828 085-0201 FICAMEDICARE o 0 -44628 000 000 000 000 085-0202 GROUP HOSPITAL INSUR o 0 000 000 000 000 000 085-0475 EQUIPMENT o 0 1858376 1858376 000 1858376 -1858376 085-0674 CONTRACT SERVICE o 0 874998 882492 000 882492 -882492 085-0675 PROFESSIONAL FEES o 500 000 2750000 000 2750000 -2700000 400

TOTAL COMMUNITY NET~RKING 2 o 500 1601586 4987040 000 4987040 middot4937040 874

001 - GENERAL FUND - EXTENSION SERVICE

090-0102 SALARYDISTRICT JUDG 13168 13168 109730 987570 000 987570 329230 25 090-0103 SALARYASSISTANTS 42469 42469 353918 2850043 000 2850043 1396857 33 090-0105 SALARYEMPLOYEES 32780 32780 273164 2173693 000 2173693 1104307 34 090-0108 SALARYPARTTIME 6500 6500 55000 472500 000 472500 177500 27 090-0201 FICAMEDICARE 6040 6040 50402 399904 000 399904 204096 34 090-0202 GROUP HOSPITAL INSUR 18000 18000 88203 776876 000 776876 1023124 57 090-0203 RETIREMENT 2965 2965 25403 203195 000 203195 93305 31 090-0301 OFFICE SUPPLIES 1100 1100 2799 74404 000 74404 35596 32 090-0335 AUTO REPAIR FUEL E 5000 5000 12713 172496 000 172496 327504 66 090-0380 HORTICULTURE DEMONST 300 300 000 000 000 000 30000 100 090-0388 CELLULAR PHONEPAGER 1200 1200 10918 128692 000 128692 -8692 -7 090-0393 4H CLUB STOCK SH~ 3200 3200 000 284480 000 284480 35520 11 090-0394 HOME DEMONSTRATION E 300 300 000 29519 000 29519 481 2 090-0405 DUES ampSUBSCRIPTIONS 90 90 000 9000 000 9000 000 0 090-0427 AUTO ALL~ANCE 13860 16446 137048 1087874 000 1087874 556726 34 090-0428 TRAVEL ampTRAINING 3600 3600 55800 107487 000 107487 252513 70 090-0440 UTILITIES 1500 1500 9885 116748 000 116748 33252 22 090-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 090-0475 EQUIPMENT 1150 1150 000 175000 000 175000 -60000 -52 090-0496 NOTARY BONO o o 000 000 000 000 000 090-0507 AGRICULTURE DEMONSTR 300 300 000 000 000 000 30000 100 090-0571 AUTOMOBILES 28000 28000 000 2565100 000 2565100 234900 8

TOTAL EXTENSION SERVICE 181522 184108 1184983 12614581 000 12614581 5796219 31

001 - GENERAL FUND - COUNTY COURTS

19-0105 SALARYEMPLOYEES 68558 9776 83136 818319 000 818319 159281 16 119-0108 SALARYPARTTIME o o 000 000 000 000 000 119-0110 SALARYAPPT - COMM C 36426 95208 791730 7125575 000 7125575 2395225 25 119-0201 FICAMEDICARE 8031 8031 66928 607714 000 607714 195386 24 119-0202 GROUP HOSPITAL INSUR 12600 12600 100960 879950 000 8799 50 380050 30 119-0203 RETIREMENT 7924 7924 65526 601027 000 601027 191373 24 119-0301 OFFICE SUPPLIES 200 200 2720 13606 000 13606 6394 32 119middot0411 REPORTING SERVICE 5000 5000 207150 691888 000 691888 -191888 -38 119-0413 COURT APPOINTED AT TO 225000 225000 2464217 29380086 000 29380086 -6880086 middot31 119-0414 JURORS 1000 1000 000 000 000 000 1 00000 1 00 19-0425 YITNESS EXPENSE 3500 3500 3500 160750 000 60750 189250 54

Prepared by the Tom Green County Auditors Office Page 48 of 56

VOL 14 PM1E 484

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 24

001 - GENERAL FUND - COUNTY COURTS Account bullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Monthly Exp YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 119-0428 TRAVEL ampTRAINING 850 850 000 000 000 000 85000 100 119-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 119-0483 JURORSMEALS amp LODGI 600 600 7329 62002 000 62002 -2002 -3 119-0580 PSYCHOLOGICAL EXAMS o o 120000 340000 000 340000 -340000

TOTAL COUNTY COURTS 369689 369689 3913196 40680917 000 40680917 -3712017 -10

001 - GENERAL FUND - JUSTICE OF THE PEACE 2 BUILDING

130-0303 SANITATION SUPPLIES 100 100 000 4560 000 4560 5440 54 130-0358 SAFETY EQUIPMENT 100 100 000 000 000 000 10000 100 130-0418 HIRED SERVICES o o 000 000 000 000 000 130-0433 INSPECTION FEES 5 5 000 400 000 400 100 20 130-0462 OFFICE RENTAL 14000 14000 104500 940500 000 940500 459500 33 130-0530 BUILDING REPAIR 100 100 000 000 000 000 10000 100

TOTAL JUSTICE OF THE PEACE 2 14305 14305 104500 945460 000 945460 485040 34

001 - GENERAL FUND - JUSTICE OF THE PEACE 3 BUILDING

131-0303 SANITATION SUPPLIES 100 100 000 5189 000 5189 4811 48 131-0358 SAFETY EQUIPMENT o o 000 000 000 000 000 131-0418 HIRED SERVICES o o 000 000 000 000 000 131-0433 INSPECTION FEES 5 5 000 000 000 000 500 100 131-0530 BUILDING REPAIR o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 3 105 105 000 5189 000 5189 5311 51

001 - GENERAL FUND - SHOP BUILDING

132-0303 SANITATION SUPPLIES 250 250 000 000 000 000 25000 100 132-0358 SAFETY EQUIPMENT 726 726 000 000 000 000 72600 100 132-0418 HIRED SERVICES 180 180 000 16200 000 16200 1800 10 132-0433 INSPECTION FEES 50 50 000 4400 000 4400 600 12 132-0440 UTILITIES 12500 12500 51508 575348 000 575348 674652 54 132-0530 BUILDING REPAIR 5000 5000 000 481175 000 4811 75 18825 4

TOTAL SHOP BUILDING 18706 18706 51508 1077123 000 1077123 793477 42

001 - GENERAL FUND - BELL STREET BUILDING

133-0303 SANITATION SUPPLIES 2000 2000 3309 153962 20273 174235 25765 13 133-0358 SAFETY EQUIPMENT 500 500 000 8900 000 8900 41100 82 133-0418 HIRED SERVICES 540 540 000 15120 000 15120 38880 72 133-0433 INSPECTION FEES 15 15 000 2400 000 2400 -900 -60 133-0440 UTILITIES 27500 27500 528470 1940344 000 1940344 809656 29 133-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

Prepared by the Tom Green County Auditors Office Page 49 of 56

VOL 74~HE 485

h d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 3D 2002 Page 25

001 - GENERAL FUND - BELL STREET BUILDING Account_ bullbullbullbullbullbull __ bull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 133-0514 SPECIAL PROJECTS 6000 6000 000 000 000 000 600000 100 133-0530 BUILDING REPAIR 10000 10000 286342 869149 000 869149 130851 13

TOTAL BELL STREET BUILDING 46555 46555 818121 2989875 20273 3010148 1645352 35

001 - GENERAL FUND - NORTH BRANCH LIBRARY BUILDING

134-0303 SANITATION SUPPLIES 100 100 000 000 000 000 10000 100 134-0358 SAFETY EQUIPMENT 125 125 000 8900 000 8900 3600 29 134-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 134-0433 INSPECTION FEES 10 10 000 1200 000 1200 -200 -20 134-0440 UTILITIES 8000 8000 63038 450322 000 450322 349678 44 134-0514 SPECIAL PROJECTS o o 000 000 000 000 000 134-0530 BUILDING REPAIR 1200 1200 000 91931 000 91931 28069 23

TOTAL NORTH BRANCH LIBRARY BU 9567 9567 63038 564233 000 564233 392467 41

001 - GENERAL FUND - YEST BRANCH LIBRARY BUILDING

135-0303 SANITATION SUPPLIES 100 100 000 4547 000 4547 5453 55 135-0358 SAFETY EQUIPMENT 125 125 10815 10815 000 10815 1685 13 135-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 135-0433 INSPECTION FEES 5 5 000 400 000 400 100 20 135-0440 UTILITIES 9000 9000 108657 594666 000 594666 305334 34 135-0514 SPECIAL PROJECTS o o -1875600 -1875600 000 -1875600 1875600 135-0530 BUILDING REPAIR 3500 8500 3858 281120 475000 756120 93880 11

TOTAL YEST BRANCH LIBRARY BUI 12862 17862 -1752270 -972172 475000 -4971 72 2283372 128

001 - GENERAL FUND - BUILDING MAINTENANCE

136-0103 SALARYASSISTANTS o 21004 175034 1575306 000 1575306 525094 25 136-0105 SALARYEMPLOYEES 106710 85706 714216 6427944 000 6427944 2142656 25 136-0109 SALARYSUPERVISOR 38500 38500 320834 2887506 000 2887506 962494 25 136-0201 FICAMEDICARE 11108 11108 89700 806109 000 806109 304691 27 136-0202 GROUP HOSPITAL INSUR 25200 25200 201922 1846474 000 1846474 673526 27 136-0203 RETIREMENT 10960 10960 90636 824076 000 824076 271924 25 136-0301 OFFICE 1UPPLIES 400 400 000 43388 000 43388 -3388 -8 136-0335 AUTO REPAIR FUEL E 750 750 4565 94475 000 94475 -19475 -26 136-0337 GASOLINE 2000 2000 27862 118118 000 118118 81882 41 136-0339 GREASE ampOIL 80 80 866 4532 000 4532 3468 43 136-0340 ANTIFREEZE 40 40 000 1000 000 1000 3000 75 136-0341 TIRES amp TUBES 250 250 000 18155 000 18155 6845 27 136-0342 BATTERIES 130 130 000 000 000 000 13000 100 136-0343 EQUIPMENT PARTS amp RE 250 250 499 617 000 617 24383 98 136-0351 SHOP SUPPLIES 300 300 000 9546 000 9546 20454 68 136-0358 SAFETY EQUIPMENT 300 300 000 13822 000 13822 16178 54 136-0388 CELLULAR PHONEPAGER 2886 2886 14340 151955 68660 220615 67985 24

Prepared by the Tom Green County Auditors Office Page 50 of 56

VOl 7 4 ~AGE 486

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 26

001 - GENERAL FUND BUILDING MAINTENANCE Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 136-0391 UNIFORMS 3192 3192 12285 173423 000 173423 145777 46 136-0428 TRAVEL ampTRAINING 1000 1000 000 40000 000 40000 60000 60 136middot0464 COMMUNICATIONS EQUIP 0 0 000 000 000 000 000

136-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000

136-0475 EQUIPMENT 600 600 000 57700 000 57700 2300 4 136middot0514 SPECIAL PROJECTS 0 0 middot4765350 -4765350 000 -4765350 4765350

136middot0571 AUTOMOBILES 0 0 000 000 000 000 000

136-0572 HAND TOOLS ampEQUIPME 2000 2000 5900 201820 000 201820 -1820 -1 ------~---- ----------- ---------~~-- ------------- - --__--- -------------- -- _shy

TOTAL BUILDING MAINTENANCE 206656 206656 -3106691 10530616 68660 10599276 10066324 49

001 - GENERAL FUND - TAX ASSESSOR DRIVE_UP BOOTH

137-0530 BUILDING REPAIR 1000 1000 000 12922 000 12922 87078 87 __ ------- -------------- -------------- -------------- ---------- _- _ _---------- --shy--------~--

TOTAL TAX ASSESSOR DRIVE_UP B 1000 1000 000 12922 000 12922 87078 87

001 GENERAL FUND - HOUSEKEEPING DEPARTMENT

138-0105 SALARYEMPLOYEES 104340 104340 762756 6866905 000 6866905 3567095 34 138-0108 SALARYPARTTIME 35625 35625 232470 2003318 000 2003318 1559182 44 138-0109 SALARYSUPERVISOR 20475 20475 170622 1533497 000 1533497 514003 25 138-0201 FICAMEDICARE 12346 12346 86742 771482 000 771482 463118 38 138-0202 GROUP HOSPITAL INSUR 28800 28800 201922 1840674 000 1840674 1039326 36 138-0203 RETIREMENT 12181 12181 87769 788321 000 788321 429779 35 138-0301 OFFICE SUPPLIES 350 350 000 31055 000 31055 3945 11 138-0343 EQUIPMENT PARTS ampRE 500 500 13682 13682 000 13682 36318 73 138-0351 SHOP SUPPLIES 400 400 000 26270 000 26270 13730 34 138-0388 CELLULAR PHONEPAGER 624 624 2600 49800 000 49800 12600 20 138-0391 UNIFORMS 2800 2800 20105 152251 000 152251 127749 46 138-0427 AUTO ALLOWANCE 950 950 5940 53460 000 53460 41540 44 138-0428 TRAVEL ampTRAINING 300 300 000 1500 000 1500 28500 95 138-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000

138-0475 EQUIPMENT 2450 2450 000 190660 55400 246060 -1060 -0 138-0572 HAND TOOLS ampEQUIPME 250

-_ _ 250

----------shy shy -

000

000 ----------_

000 _ __ _w ___ ~~ __ _________ 000

_ 25000 100

TOTAL HOUSEKEEPING DEPARTMENT 222391 222391 1584608 14322875 55400 14378275 7860825 35

001 bull GENERAL FUND - COURT STREET ANNEX

139-0303 SANITATION SUPPLIES 1500 1500 8019 90484 11470 101954 48046 32 139-0358 SAFETY EQUIPMENT 240 240 000 000 000 000 24000 100 139-0418 HIRED SERVICES 6874 6874 77446 5171 74 487086 1004260 -316860 -46 139-0433 INSPECTION FEES 944 944 000 18800 000 18800 75600 80 139-0440 UTILITIES 56000 56000 50819 3936016 000 3936016 1663984 30 139-0514 SPECIAL PROJECTS 2500 2500 000 000 000 000 250000 100 139-0530 BUILDING REPAIR 17500 17500 275640 852965 6300 859265 890735 51

Prepared by the Tom Green County Auditors Office Page 51 of 56

VOL 14 PAGE 487

t t

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 27

001 - GENERAL FUND - COURT STREET ANNEX Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm

TOTAL COURT STREET ANNEX 85558 85558 411924 5415439 504856 5920295 2635505 31

001 GENERAL FUND - COURTHOUSE BUILDING

140-0303 SANITATION SUPPLIES 5000 5000 23908 284924 48315 333239 166761 33 140-0352 YARD SUPPLIES 1750 1750 000 4825 000 4825 1701 75 97 140-0358 SAFETY EQUIPMENT 500 500 000 5700 000 5700 44300 89 140-0418 HIRED SERVICES 9488 9488 81051 652233 562565 1214798 -265998 -28 140-0433 INSPECTION FEES 1325 1325 000 15200 000 15200 117300 89 140-0440 UTILITIES 78000 78000 109279 4315789 000 4315789 3484211 45 140-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 140-0514 SPECIAL PROJECTS 7500 7500 000 000 000 000 750000 100 140-0530 BUILDING REPAIR 25000 20000 246955 878379 44460 922839 1077161 54

TOTAL COURTHOUSE BUILDING 128563 123563 461193 6157050 655340 6812390 5543910 45

001 - GENERAL FUND - EDD B KEYES BUILDING

141-0303 SANITATION SUPPLIES 5000 5000 22011 313523 40106 353629 146371 29 141-0358 SAFETY EQUIPMENT 300 300 000 23496 000 23496 6504 22 141-0418 HIRED SERVICES 10332 10332 104091 746459 720714 1467173 -433973 -42 141-0433 INSPECTION FEES 1478 1478 000 28600 000 28600 119200 81 141-0440 UTILITIES 107500 107500 23078 5392544 000 5392544 5357456 50 141-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 141-0475 EQUIPMENT o o 000 000 000 000 000 141-0514 SPECIAL PROJECTS o o 000 490 000 490 -490 141-0530 BUILDING REPAIR 25000 25000 121156 1294220 99491 1393711 110628944

TOTAL EDD B KEYES BUILDING 149610 149610 270336 7799332 860311 8659643 6301357 42

001 - GENERAL FUND - JAIL BUILDING

142-0327 KITCHEN REPAIRS 1000 1000 8821 215130 30295 245425 -145425 145 142-0383 GENERATOR FUEL 500 500 16056 16056 000 16056 33944 68 142-0418 HIRED SERVICES 18184 18184 149387 970883 518017 1488900 329500 18 142-0433 INSPECTION FEES 905 905 000 44300 5000 49300 41200 46 142-0440 UTILITIES 230000 230000 1289184 16952599 000 16952599 6047401 26 142-0465 SURVEILLANCE SYSTEM 25800 25800 000 227314 44400 271714 2308286 89 142-0530 BUILDING REPAIR 38400 38400 604278 2153667 406539 2560206 1279794 33 142-0576 LAUNDRY EQUIPMENT 1000 1000 2652 3260 000 3260 96740 97

TOTAL JAIL BUILDING 315789 315789 2070378 20583209 1004251 21587460 9991440 32

001 - GENERAL FUND - SHERIFF BUILDING

143-0303 SANITATION SUPPLIES 2000 2000 000 53003 000 53003 146997 73

Prepared by the Tom Green County Auditors Office Page 52 of 56

VOL 74 PAGE 488

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 28

001 GENERAL FUND - SHERIFF BUILDING Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 143-0352 YARD SUPPLIES 250 250 000 000 000 000 25000 100 143-0358 SAFETY EQUIPMENT 300 300 000 000 000 000 30000 100 143-0383 GENERATOR FUEL 150 150 10534 21744 000 21744 -6744 -45 143-0418 HIRED SERVICES 264 264 000 23760 000 23760 2640 10 143middot0433 INSPECTION FEES 20 20 000 2000 000 2000 000 a 143-0440 UTILITIES 34000 34000 281726 1771842 000 1771842 1628158 48 143-0514 SPECIAL PROJECTS o o 000 000 000 000 000 143-0530 BUILDING REPAIR 10000 10000 7070 909574 12394 921968 78032 8

TOTAL SHERIFF BUILDING 46984 46984 299330 2781923 12394 2794317 1904083 41

001 GENERAL FUND - JUVENILE DETENTION BUILDING

144middot0303 SANITATION SUPPLIES 2000 2000 000 79602 200 79802 120198 60 144-0327 KITCHEN REPAIRS 1000 1000 000 000 000 000 100000 100 144-0352 YARD SUPPLIES 100 100 000 10000 000 10000 000 0 144middot0358 SAFETY EQUIPMENT 240 240 000 000 000 000 24000 100 144-0418 HIRED SERVICES 1660 1660 24000 138200 17000 155200 10800 7 144-0433 INSPECTION FEES 1184 1184 7500 21000 000 21000 97400 82 144-0440 UTILITIES 37500 37500 61176 2243109 5245 2248354 1501646 40 144-0530 BUILDING REPAIR 9000 9000 2377 84 806097 70000 876097 23903 3 144-0576 LAUNDRY EQUIPMENT 750 750 3207 4505 000 4505 70495 94

TOTAL JUVENILE DETENTION BUlL 53434 53434 333667 3302513 92445 3394958 1948442 36

001 - GENERAL FUND - TURNER BUILDING

145-0303 SANITATION SUPPLIES 100 100 000 000 000 000 10000 100 145-0418 HIRED SERVICES 180 180 000 59200 000 59200 -41200 229 145-0433 INSPECTION FEES 50 50 000 5000 000 5000 000 a 145-0440 UTILITIES 7000 7000 3202 308256 000 308256 391744 56 145-0514 SPECIAL PROJECTS 500 500 000 000 000 000 50000 100 145-0530 BUILDING REPAIR 2500 2500 000 3656 000 3656 246344 99

TOTAL TURNER BUILDING 10330 10330 3202 376112 000 376112 656888 64

001 - GENERAL FUND - WEBB BUILDING

146-0303 SANITATION SUPPLIES 200 200 000 1880 000 1880 18120 91 146-0358 SAFETY EQUIPMENT 100 100 000 000 000 000 10000 100 146-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 146-0433 INSPECTION FEES 10 10 000 800 000 800 200 20 146-0440 UTILITIES 2000 6000 66558 473824 000 473824 26176 21 146-0530 BUILDING REPAIR 500 500 31841 31841 5000 36841 13159 26

TOTAL WEBB BUILDING 2942 6942 98399 520225 5000 525225 168975 24

Prepared by the Tom Green County Auditors Office Page 53 of 56

b

VOL

= lit

489

III

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 29

001 - GENERAL FUND CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEne Balance Rm 192middot0601 RESERVES 320000 365316 000 000 000 000 36531610 100

TOTAL CONTINGENCY 320000 365316 000 000 000 000 36531610 100

001 - GENERAL FUND - MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT o o 313038 609125 000 609125 -609125

TOTAL MISCELLANEOUS o o 313038 609125 000 609125 -609125

TOTAL GENERAL FUND 20467888 20561606 150260757 1490384513 17017034 1507401547 548759065 27

Prepared by the Tom Green County Auditors Office Page 54 of 56

VOL 74 PAGE 490

----- -------------

~--------------------------------------------------------------~

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

ROAD amp BRIDGE PRECINCT 1 amp3 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 30

005 - ROAD amp BRIDGE PRECINCT 1 amp3 - CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 192-0601 RESERVES 363000 361910 000 000 000 000 36191000 100

TOTAL CONTINGENCY 363000 361910 000 000 0_00 000 36191000 100

005 ROAD amp BRIDGE PRECINCT 1 amp 3 - ROAD amp BRIDGE PRECINCT 1 amp 3

198-0105 SALARYEMPLOYEES 58209 58209 572160 4266351 000 4266351 1554549 27 198-0109 SALARYSUPERVISOR 31922 26224 218530 1966770 000 1966770 655630 25 198-0117 SALARYROAD SUPERINT 0 31922 266018 2394162 000 2394162 798038 25 198-0123 SALARYSHARED EMPLOY 296902 270678 1814698 16267349 000 16267349 10800451 40 198-0201 FICAMEDICARE 29608 29608 212164 1884144 000 1884144 1076656 36 198-0202 GROUP HOSPITAL INSUR 72000 72000 435869 4696667 000 4696667 2503333 35 198-0203 RETIREMENT 29211 29211 209256 1871902 000 1871902 1049198 36 198-0204 WORKERS COMPENSATION 9381 9381 000 000 000 000 938100 100 198-0205 UNEMPLOYMENT INSURAN 751 751 000 41533 000 41533 33567 45 198-0301 OFFICE SUPPLIES 0 0 000 20613 000 20613 -20613 198-0337 GASOLINE 24000 24000 63446 1550080 000 1550080 849920 35 198-0338 DIESEL FUEL 31000 31000 468554 1900463 000 1900463 1199537 39 198-0339 GREASE amp OIL 3500 3500 8229 195780 000 195780 154220 44 198-0340 ANTIFREEZE 150 150 1000 14225 000 14225 775 5 198-0341 TIRES ampTUBES 16000 16000 6788 318056 000 318056 1281944 80 198-0343 EQUIPMENT PARTS amp RE 60000 60000 352957 4742402 000 4742402 1257598 21 198-0356 MAINT amp PAVINGPRCT 240000 240000 4007536 13475841 2616455 16092296 7907704 33 198-0357 MAINT amp PAVINGPRCT 0 0 000 000 000 000 000 198-0379 RIGHT OF WAY ACQUISI 0 0 000 000 000 000 000 198-0388 CELLULAR PHONEPAGER 4000 4000 34677 293302 000 293302 106698 27 198-0391 UNIFORMS 6000 6000 23510 308493 000 308493 291507 49 198-0440 UTILITIES 2500 2500 20382 179149 000 179149 70851 28 198-0460 EQUIPMENT RENTALS 3000 3000 000 310550 000 310550 -10550 -4 198-0464 COMMUNICATIONS EQUIP 0 0 000 000 000 000 000 198-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 198-0475 EQUIPMENT 1000 1000 59999 59999 000 59999 40001 40 198middot0514 SPECIAL PROJECTS 60000 60000 000 000 4450000 4450000 1550000 26 198-0571 AUTOMOBILES 27000 27000 000 1955600 000 1955600 7444_00 28 198-0573 ROAD EQUIPMENT 180000 180000 000 7502447 000 7502447 10497553 58 198-0578 MEDICAL TESTINGDRUG 1000 1000 000 64000 000 64000 36000 36 198-0675 PROFESSIONAL FEES 0 1090 000 109000 000 109000 000 0

-~------ _ ----_- -- -------- - - -- ---- - ------- -~ TOTAL ROAD amp BRIDGE PRECINCT 1187134 1188224 8775773 66388878 7066455 73455333 45367067 38

005 - ROAD amp BRIDGE PRECINCT amp3 - MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT 0 0 000 15773 000 15773 -15773 -_ - - - _ _ _----- -----_ _---shy ---------- -------------- ---------- shy

TOTAL MISCELLANEOUS 0 0 000 15773 000 15773 -15773 ------ ----- ~ _---- --_ - --shy

TOTAL ROAD amp BRIDGE PRECINCT 1550134 1550134 8775773 66404651 7066455 73471106 81542294 53

Prepared by the Tom Green County Auditors Office Page 55 of 56

491VOL

t gt d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154700 02 JUL 2002 Statement of Expendituresmiddot Budget vs Actual

ROAD ampBRIDGE PRECINCT 2 amp4 The Software Group Inc for the Month of June and the 9 Months Ending June 30 2002 Page 31

006 ROAD ampBRIDGE PRECINCT 2 amp4 - CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 192-0601 RESERVES 275000 275000 000 000 000 000 27500000 100

____ _w_ lt0 ______----_ - ----- -----_ TOTAL CONTINGENCY 275000 275000 000 000 000 000 27500000 100

006 - ROAD ampBRIDGE PRECINCT 2 amp4 - ROAD ampBRIDGE PRECINCT 2 amp4

199-0105 SALARYEMPLOYEES 58209 58209 -247397 4266352 000 4266352 1554548 27 199-0109 SALARYSUPERVISOR 35251 28922 241014 2169126 000 2169126 723074 25 199-0117 SALARYROAD SUPERINT 0 35251 293754 2643786 000 2643786 881314 25 199-0124 SALARYSHARED EMPLOY 306380 277458 2453061 17108840 000 17108840 10636960 38 199-0201 FICAMEDICARE 30588 30588 200422 1978843 000 1978843 1079957 35 199-0202 GROUP HOSPITAL INSUR 72000 72000 377925 4280244 000 4280244 2919756 41 199-0203 RETIREMENT 30178 30178 199636 1984575 000 1984575 1033225 34 199-0204 WORKERS COMPENSATION 11383 11383 000 000 000 000 1138300 100 199-0205 UNEMPLOYMENT INSURAN 912 912 000 44242 000 44242 46958 51 199-0301 OFFICE SUPPLIES 50 50 000 000 000 000 5000 100 199-0337 GASOLINE 25000 25000 50435 1533982 000 1533982 966018 39 199-0338 DIESEL FUEL 50000 50000 297191 1899931 000 1899931 3100069 62 199-0339 GREASE ampOIL 4000 4000 30530 202175 000 202175 197825 49 199-0340 ANTIFREEZE 475 475 2500 14950 000 14950 32550 69 199-0341 TIRES ampTUBES 14000 14000 18587 367630 44114 411744 988256 71 199-0342 BATTERIES 0 0 000 000 000 000 000 199-0343 EQUIPMENT PARTS ampRE 50000 50000 784548 4089297 50081 4139378 860622 17 199-0357 MAINT ampPAVINGPRCT 252000 252000 3421931 11237634 1087565 12325199 12874801 51 199-0388 CELLULAR PHONEPAGER 5000 5000 34202 300413 000 300413 199587 40 199-0391 UNIFORMS 6000 6000 22094 308632 000 308632 291368 49 199-0420 TELEPHONE 0 0 000 2653 000 2653 -2653 199-0428 TRAVEL ampTRAINING 50 50 000 1500 000 1500 3500 70 199-0440 UTILITIES 15000 15000 10459 90350 000 90350 1409650 94 199-0460 EQUIPMENT RENTALS 2500 2500 10715 187115 000 1871 15 62885 25 199-0464 COMMUNICATIONS EQUIP a a 000 000 000 000 000 199-0470 CAPITALIZED EQUIPMEN 5000 5000 000 000 000 000 500000 100 199-0571 AUTOMOBILES 50000 50000 000 1955600 2103400 4059000 941000 19 199-0573 ROAD EQUIPMENT 180000 180000 000 000 000 000 18000000 100 199-0578 MEDICAL TESTINGDRUG 1000 1000 000 69000 000 69000 31000 31 199-0593 LATERAL ROAD PAVING 0 0 000 000 000 000 000 199-0675 PROFESSIONAL FEES 0 0 000 000 000 000 000

----------shy -------~~ _ _-----shy ---_ shy ---_ _shyTOTAL ROAD ampBRIDGE PRECINCT 1204976 1204976 8201607 56736870 3285160 60022030 60475570 50

006 - ROAD ampBRIDGE PRECINCT 2 amp4 MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT a 0 000 -001 000 -001 001

----------- ------------ --- - ---- -shyTOTAL MISCELLANEOUS 0 0 000 -001 000 -001 001

-------_ _- -- ---- --- - - --_ ----- -- --__ _shy~

TOTAL ROAD ampBRIDGE PRECINCT 1479976 1479976 8201607 56736869 3285160 60022029 87975571 59 ------ --- ---- -_ ---- -_ ------- _---- ---- ----- _--- --~----~

TOTAL FOR REPORTED FUNDS 23497998 23591716 167238137 1613526033 27368649 1640894682 718276930 30

Prepared by the Tom Green County Auditors Office Page 56 of 56

VOL I 4PAGE 492

CONTRACT BETWEEN GRANTEE AND THIRD PARTY

1 This contract is by and between Tom Green County Representing the San Angelo Area Community Network (GRANTEE) and ClickFind Inc (SERVICE PROVIDER) a Texas corporation and in aid of TIFB Grant number OE-2001shyCN2C-5605 titled Tom Green Count Library It is understood by all parties that payment obligations created by this contract are conditioned upon the availability of State or Federal funds appropriated or allocated for the payment of such obligations If such funds are not obtained this Contract is immediately terminated without further action by either party The term of this contract shall commence on July 92002 and shall end on April 15 2003 unless extended or terminated as otherwise provided for in this contract

2 The GRANTEE is responsible for closely monitoring the SERVICE PROVIDER and the exercise of reasonable care to enforce all terms and conditions of the grant SERVICE PROVIDER agrees to fully cooperate in the monitoring process

3 Requirements of the State of Texas Uniform Grant Management Standards (UGMS) promulgated pursuant to Section 783 of the Government Code are adopted by reference as part of this contract including the contract provision as in Section 36 Common Rule of OMB of the above standards

The Grantee Shall Keep all project records

NOTE Records shall be preserved for three (3) years from the date of acceptance of the final contract closeout and until any outstanding litigation audit or claim has been resolved Records are subject to inspection by TIFB or any state or federal agency authorized to inspect same

4 The SERVICE PROVIDER will furnish the following

SEE ATTACHMENT A

5 Payment for the above (not to exceed 100 of the total amount of the grant) will be made as follows

SEE ATTACHMENT B

6 Billing for the above will be provided in the same manner as it would be provided to institutional purchasers in the absence of a grant and shall consists of a brief statement of the service or other item provided and the basis for the billing rate

7 In the event of a default of the SERVICE PROVIDER the GRANTEE may cancel or suspend the contract and the SERVICE PROVIDER shall be entitled to recover for all services provided or materials delivered prior to the cancellation date (or unused materials may be returned) or shall repay any funds advanced for services not yet rendered

8 All licenses legal certifications or inspections required for the services facilities equipment or materials and all applicable state and federal laws and local

Party Contract Page 1 of 3TIFB

b bullbull lt

II bull

ordinances must be complied with by the SERVICE PROVIDER Failure to comply with the requirement shall be treated as default

9 GRANTEE shall provide written notice to SERVICE PROVIDER setting forth in detail any alleged default at least thirty (30) days prior to cancellation or suspension of this contract If at any time prior to expiration of the thirty (30) day period SERVICE PROVIDER cures or corrects the alleged default SERVICE PROVIDER shall not be default and GRANTEE shall not be entitled to cancel or suspend the contract Notice of alleged default andor notice of cancellation or suspension shall be made to SERVICE PROVIDER in writing by certified mail return receipt requested postage prepaid at the address set forth below or at any subsequent address of SERVICE PROVIDER as provided to GRANTEE in writing

10 This contract shall automatically terminate on the grant expiration date or any extension date thereof granted by TIFB All services billed hereunder must be rendered within the grant period GRANTEE shall notify SERVICE PROVIDER in writing of the grant expiration date or any extension date at least thirty (30) days prior to the grant or extension expiration date

11 Subject to the terms and conditions of this agreement SERVICE PROVIDER will furnish the following software license

SEE AITACHMENT C

12 Prior and Subsequent Contracts - This Agreement embodies the entire understanding between the parties with respect to the subject matter hereof and all prior Agreements relating thereto are hereby superseded

13 Acknowledgments - Each party acknowledges that in entering into this Agreement each party has not relied on anything done or said or on any presumption in fact or in law (1) with respect to this Agreement or to the duration termination or renewal of this Agreement or with respect to the relationship between the parties other than as expressly set forth in this Agreement or (2) that in any way tends to change or modify the terms or any of them of this Agreement or to prevent this Agreement becoming effective or (3) that in any way affects or relates to the subject matter hereof Each party also acknowledges that the terms and conditions of this Agreement and each of them are reasonable and fair and equitable

14 Indemnification - The parties to this Agreement shall have no liability to the other for any loss suffered which arises out of any action or inaction if in good faith it is determined that such course of conduct was in the best interests of the agreement and such course of conduct did not constitute negligence or misconduct

Party Contract Page 2 of 3TIFB

VOL 74PMiE 494

Other Instruments - The parties hereto covenant and agree that they will execute each such other and further instruments amendments and documents as are or may become reasonably necessary or convenient to effectuate and carry out the purposes of this Agreement All instruments amendments and documents must be presented in a manner agreed to via either facsimile email [with included reply to] or returned receipt US Postal Mail

ACCEPTED BY CLiCKFIND INC

amp~dSig ture --=-shy

Michael D Brown Jim B Ward President County Judge

112 W Beauregard 110 N Main Street

San Angelo Texas 76903 Bryan Texas 77803

9156596516 9798222828

S~ Angelo Area Community Network ---

TIFB Party Contract

VOL 14 PhllE 495

b t II bull

bull bull bull

ATTACHMENT A CLiCKFIND COMMUNITY PORTAL

ClickFind Inc is an e-commerce technology provider offering open-standards based portals to communities ClickFind is unique in that its software platform provides complete menu-driven eshycommerce and communications product integration by the community portal and its member organizations The result is a sustainable solution that brings together fragmented market participants into a collaborative community network

ClickFind Community Portal Functions

Community Portal E-commerce (Optional Revenue Portal Search Engine Sharing Modules)

Web Page Generator Catalog Organization Templates Auction

Communication Classified Ads Calendar Shopping Basket with Credit Contact Directory Card Purchase

u Web Email Discussion Forum Task List

What Clickfind Will Provide to the Grantee

Community Portal

ClickFind provides consumers with easy and efficient access to information and services Consumers can access information through the portals drill-down category tree or through an advanced search engine that searches across keywords categories or locations To support consumer demands for products and services member organizations can increase exposure by either registering their existing web sites or building new web sites that are categorized within the portals search engine Eqch registereel organization receives password-protected access to their fW-Rlication manager tbQLelllows members to easily manage multiple web sites content communications and e-COlJlmerce applications and specify how they integrate with affiliated wet sites Each is discussed below in more detail

Community Portal Search Engine The main consumer web site provides the ability to either Search the data warehouse or browse the drill-down menu for products services and information ClickFind promotes standard business processes and classifications by categorizing organizations using the North American Industrial Classification System (NAICS)

For each listing returned from the search engine the portal displays an address link with the appropriate description organization classification location and language Links to products services and cross-referenced sites are included

Web Page GenerCltor The web page generator enables portal members to create and maintain w~b pages online without programming or technical experience Online web page development includes administrative access to maintain the content graphics fonts colors backgrounds and overall site design Organization members can select from pre-configured templates designed for frequently asked questions about us contact us etc designed to complement their offering

VOL r4PhGE 496

bull bull

By categorizing the web site during the set up process the web site is automatically entered into the portal search engine Each site address is also submitted to other consumer portals to expand exposure

Organization Templates Standard community templates will be developed and deployed

Communication

ClickFind provides members with interactive tools to promote information sharing and increase communications among organization representatives activities and events discussions and email These components add the interactive communications that attract consumers to the web site These tools include the following

Calendar The calendar allows members to manage their schedules including personal business and organizations while providing the ability to share events with portal affiliates Outside of personal and business use communities can configure the calendar to promote community activities and events for a whole community andor membership

Contact Directory The contact directory provides members easy access to personal and business contacts Integrated with other communication tools the contact directory allows for direct access to email conferencing and user profiles Users have the ability to share their contact directory with other affiliates When communities and bLlsinesses implement this module on their web site it Qrovides the ability to search for and locate a Rartj~Jlar community member or business associate The contact directory includes name address phone fax email conferencing address photograph and notes fields When an individual member updates his personal contact information it automatically updates of all the contact directories of organizations with which he is affiliated The directory is searcllable by keyword

Web Email Web email provides a browser-based email aggregation account so portal members can send and receive email messages from any computer in the world connected to the Internet Email messages are stored within the ClickFind data warehouse so that email is always up to date Mobile professionals get easier access to email on the road and organizations can support unlimited accounts from a shared public access computer

Discussion Forum The discussion forum serves as the ideal medium to facilitate community discussions while building a searchable knowledge base of frequently asked questions (FAQ) The forum can function as an open environment for user-defined topics and discussions or it can be configured with pre-selected questions and answers (QampA) that promote topics focused on specific issues Both the open discussion forum and the QampA configuration promote dynamic content that generates repeat traffic to the members web site

Discussions can be searched by keyword authoL or date Administrative features include the ability to assign representatives to moderate groups through password-protected access Discussion forums can also be configured as private for secure discussions among selected members or affiliates

Task List The task list provides members with the ability to organize prioritize and track individual tasks and network requests generated through ClickFinds communications and Eshycommerce applications Members can assign tasks to themselves or their affiliates By monitoring the status of the tasks members are able to track the completion of assigned tasks The ability to attach documents to a task allows members to add a more detailed description of the assigned task or to route documents for editing or approval The multi-faceted functions of the task list help members coordinate and assign activities throughout their community

VOl ( 4PhllE 497

b II t

--

Training

Clickfind will provide two days of seminars in the use of the ClickFind as These seminars will include instruction for government school and other local organizations on use of the portal In addition we will provide one day of e-commerce training for the business community on use of the Portal

We will provide up to three days of training in Bryan Texas for webmasters in the use and integration of the ClickFind as into the community web site We will provide on-call support during business hours for the management of the community web site

Hosting Services

ClickFind will host the software application for the entire contract period The data center provides co-location hosting services with a DS3 connection through an Internet access alliance with a tier 1 provider All application servers are protected by industry standard firewall configured for network intrusion detection

The community network utilizes a level 3-Tier architecture that separates all tiers of web traffic discretely (web vs application vs file vs database)

Other Services and Deliverables

1 The ClickFind deliverable will meet the San Angelo requirements in RFP No 02-006 as outlined in the ClickFind RFP response

2 Bilingual Spanish support for menus and selected templates will be available in Q12003 3 Each member will be have 2 MB of disk storage with an option to buy additional storage of up

to 80MB for $30 per year r~evenue margin (after gross expenses have been deducted) to be split equally between the parties San Angelo Community Network will have to option to waive this fee for up to 100 accounts ClickFind will have the option to change pricing with 90 day written notice

4 Total disk space allocated to the San Angelo Community Network will be 36GB maximum 5 Data Center server and bandwidth management will follow generally accepted ASP best

practices with regard to system availability and security These practices will be formalized into SOPs specifically for the San Angelo Community Network

6 ClickFind agrees to meet on a scheduled basis with The San Angelo Community Network to identify and prioritize network performance and functionality

7 Bandwidth will be a shared resource but not metered up to a maximum 3-megabit connection to the Internet

VOl 74p~l1E 498

ATTACHMENT B PAYMENT SCHEDULE

For this development project GRANTEE assuming material compliance with this schedule and requirements defined herein will pay to ClickFind a fee of $164200 payable according to the following schedule This fee includes payment for

1 The community portal software as described in ATIACHMENT A 2 Licensing for community portal software as described in ATTACHMENT

Cand 3 Data center support hosting and maintenance for the community portal for

one year commencing at date of contract signing

Payment Schedule

Activity Cost ($) Due Date Due at

Initial Setup (1 year period) $119400 Contract Signing

Basic Community Application (portal and communication tools) Inel ClickFind OS License fee Inc Email aggregation account (Email account service optional) Incl Initial Web Design Incl Software Maintenance Inel Support In community Seminars and other support Incl Supervision and Support of Local Web Master Inel Due at

Contract Hosting amp Bandwidth $11600 Signing

Year 2

Hosting $8000 Bandwidth

Due on or Total Year 2 before April

152003

Year 3

Hosting $8000 Bandwidth

Due on or Total Year 3 before April

152004

E-government modules (Initial Budget Estimate final fee dependent Due upon on approved project plan) $10000 approval of

Project Plan

VOL 74p~[E 499

d

ATTACHMENT C SOFTWARE LICENSE AGREEMENT

This SOFTWARE LICENSE AGREEMENT (AGREEMENT) is made and entered into as of July 92002 (the EFFECTIVE DATE) by and between ClickFind Inc (CLICKFINDH) and Tom Green County representing the San Angelo Area Community Network (GRANTEE) and describes the terms and conditions pursuant to which ClickFind shall license to GRANTEE certain Software (as defined below)

In consideration of the mutual promises and upon the terms and conditions set forth below the parties agree as follows

1 DEFINITIONS

A Software means ClickFinds ClickOStrade software in executable form and any and all Updates to such software which are provided pursuant to this Agreement or otherwise provided to GRANTEE by ClickFind

B Documentation means any instruction manuals or materials supplied by ClickFind including without limitation on-line instruction and help files regarding the use of the software

C Community Portal Market means the local community portal marketplace which includes but is not limited to government association education business and non-profit organizations of GRANTEE

D Alternative Market means any vertical marketplace other than the Community Portal Market

E Update means a release or version of the Software containing functional enhancements extensions error corrections or fixes and any Documentation thereto

2 GRANT OF RIGHTS

21 License Grant

211 Subject to the terms and conditions of this Agreement ClickFind hereby grants to GRANTEE a non-exclusive perpetual irrevocable nontransferable (except in accordance with Section 91) right to use the Software and Documentation in the Community Portal Market ClickFind retains all rights in Alternative Market

22 Trademarks Tilis Agreement constitutes reciprocal written permission to use the parties tradenames and trademarks in oral promotional presentations such as sales presentations or tradeshow presentations All representations to customers about the other partys products and services must be consistent with information published by that party CLiCKFIND owns and retains all right title and interest in the Software and Documentation and all related materials This Agreement does not transfer any ownership rights in or to the Software Documentation and related materials to GRANTEE or any third party GRANTEE agrees not to attempt or allow anyone else to attempt to modify reverse engineer or decompile the Software or create derivative works based on the Software GRANTEE will not distribute or allow anyone else to use the Software or Documentation other than its authorized employees agents or contractors GRANTEE will not sell

-1- ClickFind Software License Agreement

VOl 7 4 PhGE 500

the Software or Documentation to any person or entity or allow anyone under its control to infringe upon CLiCKFINDs intellectual property rights

23 Notices and Legends GRANTEE will ensure that all copies of the Documentation copied or reproduced by GRANTEE will incorporate copyright notices in the same manner that ClickFind incorporates such notices in the Software

3 FEES

31 License Fee In consideration for the rights granted hereunder GRANTEE has agreed to pay the License Fee specified in the contract between GRANTEE and ClickFind

32 Taxes GRANTEE shall be responsible for all sales use and any other similar taxes imposed by any federal state or local governmental entity on the transactions contemplated by this Agreement excluding taxes based upon ClickFinds net income When Click Find has the legal obligation to payor collect such taxes the appropriate amount shall be invoiced to and promptly paid by GRANTEE unless GRANTEE provides ClickFind prior to the time ClickFind has paid such taxes with a valid tax exemption certificate authorized by the appropriate taxing authority

4 SUPPORT AND MAINTENANCE

41 Updates For so long as this Agreement is in effect ClickFind shalJ provide GRANTEE with each update release or version of the Software released by ClickFind at no further cost or charge to GRANTEE ClickFind shall provide to GRANTEE any Update and related Documentation within ten (30) days of ClickFinds release of such Update

5 WARRANTY

51 Warranty ClickFind warrants that for a period of one (1) year after the delivery of any Software that the Software will perform in substantial conformity with ClickFinds then-current specifications and Documentation for such Software If during the warranty period the Software fails to perform as warranted Click Find shall correct or replace any non-conforming Software at Click Finds sole option

52 Disclaimers EXCEPT AS EXPRESSLY PROVIDED HEREIN CLiCKFIND MAKES NO WARRANTIES WHETHER ORAL OR WRITIEN EXPRESS IMPLIED OR STATUTORY REGARDING OR RELATING TO WITHOUT LIMITATION THE SOFTWARE OR THE DOCUMENTATION CLiCKFIND SPECIFICALLY DISCLAIMS ALL IMPLIED WARRANTIES OF MERCHANTABILITY AND FITNESS FOR A PARTICULAR PURPOSE WITH RESPECT TO THE SOFTWARE AND DOCUMENTATION CLiCKFIND MAKES NO WARRANTY THAT THE SOFTWARE IS COMPATABILE WITH ALL EQUIPMENT ANDOR SOFTWARE CONFIGURATIONS

6 LIMITATION OF LIABILITY

IN NO EVENT SHALL EITHER PARTY HAVE ANY LIABILITY TO THE OTHER PARTY FOR ANY LOSS OF PROFITS REVENUES LOSS OF USE BUSINESS INTERRUPTION LOSS OF DATA COST OF COVER OR ACTUAL INDIRECT SPECIAL INCIDENTAL OR CONSEQUENTIAL DAMAGES OF ANY KIND IN CONNECTION WITH OR ARISING OUT OF THE FURNISHING OR USE OF THE SOFTWARE WHETHER ALLEGED AS A BREACH OF

-2- ClickFind Software License Agreement

VOL

- c

AU laquo

CONTRACT WARRANTY OR TORTIOUS CONDUCT INCLUDING NEGLIGENCE EVEN IF THE OTHER PARTY HAS BEEN ADVISED OF THE POSSIBILITY OF SUCH DAMAGES

61 Remedies In the event of any breach of contract or warranty GRANTEEs exclusive remedy will be for CLiCKFIND to repair or replace the defective Software If CLiCKFIND is unable or unwilling to replace the Software within thirty (30) days after notification of a defect GRANTEEs sole remedy is to terminate this Agreement and obtain a refund from CLiCKFIND for any unused prorata portion of any license or other fees paid pursuant to this Agreement

62 Injunctive Relief GRANTEE agrees that if it commits a breach of any of the provisions of this Agreement CLiCKFIND shall have the right to enforce this Agreement in any court having equity jurisdiction and GRANTEE acknowledges and agrees that any such breach of this Agreement by GRANTEE will cause irreparable injury to CLiCKFIND and that money damages will not provide an adequate remedy to CLiCKFIND

63 GRANTEE further agrees that the rights and remedies enumerated in paragraph 62 shall be independent of and in addition to and not in lieu of any other rights and remedies available to CLiCKFIND at law or in equity

7 CONFIDENTIALITY

71 Confidential Information Each party acknowledges that by reason of this Agreement Confidential Information will or may be disclosed to the other party Confidential Information shall mean any information disclosed by either party (the Disclosing Party) to the other party (the Receiving Party) in connection with this agreement which is identified in writing as Confidential or Proprietary within thirty (30) days of such disclosure

72 Obligation The Receiving Party shall treat as confidential all Confidential Information received from the Disclosing Party shall not use such Confidential Information except as expressly permitted under this Agreement and shall not disclose such Confidential Information to any third party without the Disclosing Partys prior written consent The Receiving Party shall use the same measures to protect the Confidential Information that it takes with its own confidential information but in no event less than reasonable measures to prevent the disclosure and unauthorized use of Confidential Information

73 Exceptions The foregoing restrictions shall not apply to information that (i) is known to the receiving party at the time of disclosure to the receiving party (ii) has become publicly known through no wrongful act of the receiving party (iii) has been rightfully received from a third party authorized to make such disclosure without restriction (iv) has been independently developed by the receiving party or (v) has been approved for release by written authorization of the disclosing party

74 Survival After Termination The provisions of this Section shall survive the termination of this Agreement for any reason

8 TERM AND TERMINATION

81 Term This Agreement shall take effect on the Effective Date and will remain in force without termination

-3- Click Find Software License Agreement

VOL 74PME 502

d

82 Survival of Terms The provisions of Sections 1 (Definitions) 5 (Warranty and Disclaimer) 6 (Limitation of Liability) 7 (Confidentiality) 8 (Term and Termination) and 9 (Miscellaneous) shall survive the termination of this Agreement for any reason

9 MISCELLANEOUS

91 Assignment Neither party shall assign sublicense or transfer this Agreement without the prior written consent of the other party and any attempt to transfer sublicense assign or actual assignment of this Agreement without such prior written consent shall be null and void Subject to the foregoing any assignment permitted hereunder shall be subject to the written consent of the assignee to all the terms and provisions of this Agreement NotWithstanding the foregoing however either party may assign this Agreement and any rights thereto in the event of merger acquisition or similar event without consent of the other party In the event of assignment this Agreement will bind and inure to the benefit of the parties their respective successors and permitted assigns

92 Waiver and Amendment No modification amendment or waiver of any provision of this Agreement shall be effective unless in writing and signed by both parties No failure or delay by either party in exercising any right power or remedy under this Agreement except as specifically provided herein shall operate as a waiver of any such right power or remedy and will not in any way affect the validity of the whole or any part of this Agreement or prejudice such partys right to take subsequent action

93 90verninq Law This Agreement shall be governed by and construed under the laws of the State of Texas USA and the federal law of the United States of America without regard to conflict of law principles IT IS FURTHER AGREED AND UNDERSTOOD THAT THIS AGREEMENT SHALL BE ENFORCED IN BRAZOS COUNTY TEXAS

94 Arbitration Any controversy or claim ariSing from this Agreement shall be submitted and settled through arbitration by the American Arbitration Association (AAA) and in accordance with the rules and regulations of AAA The arbitration hearings shall be held in the State of Texas The party requesting arbitration must give the other party at least seven (7) business days written notice The parties agree to appoint an arbitrator who is knowledgeable and familiar with the clinical research and software industries and require the award to be accompanied by findings of fact and a statement of reasons for the decision The arbitrator shall have the authority to permit discovery but shall have no power or authority to add to or detract from this Agreement If the parties cannot agree upon an arbitrator within ten (10) days after demand AAA shall select the arbitrator All costs and expenses including attorneys fees of the parties incurred in any dispute that is determined andor settled by arbitration pursuant to this Section shall be borne by the party determined by the arbitrator to be liable for the dispute However if complete liability is not assessed against anyone party the parties shall share the total costs incurred in proportion to their respective amounts of liability as determined by the arbitrator Except where clearly prevented by the area of dispute both parties agree to continue performing their respective obligations under this Agreement while the dispute is being resolved Any award rendered shall be final binding and conclusive upon the parties and their respective successors and assigns A judgment based on the arbitration award may be entered in any court having jurisdiction thereof Tile parties expressly stipulate that all litigation arising under this Agreement which is not subject to this Section shall be brought exclusively in the courts located in the State of Texas and controlled by Texas substantive law Notwithstanding the above either party may apply to a court of competent jurisdiction for injunctive or equitable relief

-4- ClickFind Software License Agreement

VOL 74PAGE 503

bull bull rl

II

95 Notices To be effective all notices demands or consents required or permitted under this Agreement shall be in writing and delivered by (i) personal delivery (ii) United States first class certified mail or (iii) nationally recognized overnight courier (eg Federal Express UPS etc) in each case properly posted and fully prepaid as appropriate to the appropriate address set forth below Notice delivered as set forth above shall be deemed effective at the time of actual delivery in person one (1) business day after delivery to an overnight courier or three (3) business days after deposit for delivery by certified mail Either party may change its address for notice by notice to the other party given in accordance with this Section

96 Independent Contractors The parties are independent contractors Neither party shall be deemed to be an employee agent partner joint venture or legal representative of the other for any purpose and neither shall have the right power or authority to create any obligation or responsibility to any third party on behalf of the other

97 Severability If any provision of this Agreement is held by a court of competent jurisdiction to be contrary to law such provision shall be changed and interpreted so as to best accomplish the objectives of the original provision to the fullest extent allowed by law and the remaining provisions of this Agreement shall remain in full force and effect

98 Force Majeure Neither party will incur any liability to the other party on account of any loss or damage resulting from any delay or failure to perform all or any part of its obligations under this Agreement if such delay or failure is caused in whole or part by events occurrences or causes beyond the control andor without negligence of the parties Such events occurrences or causes will include without limitation acts of God strikes lockouts riots acts of war earthquakes fire and explosions

99 Other Terms No terms provisions or conditions of any purchase order acknowledgment or other business form that either party may use in connection with the acquisition or licensing of the Software will have any effect on the rights duties or obligations of the parties under or otherwise modify this Agreement regardless of any failure of any party to object to such terms provisions or conditions

910 9onstruction Tilis Agreement represents the wording selected by the Parties to define their agreement and no rule of strict construction shall apply against either Party Whenever the context reasonably permits the Singular shall include the plural the plural shall include the singular and the whole shall include any part thereof The paragraph and other headings in this Agreement are for the purpose of convenience of reference only and shall not affect the interpretation of this Agreement

911 Entire Agreement Except as expressly provided herein this Agreement and the counterpart Contract including all Exhibits and attachments constitute the final complete and exclusive agreement between the parties with respect to the subject matter hereof and supersede any prior or contemporaneous agreements communications proposals representations or understandings whether oral or written The GRANTEE and SERVICE PROVIDER agree and understand that this Agreement contains the entire agreement between the parties hereto Any oral representations or modifications made before or after the execution of this Agreement will be of no force and effect

912 Counterparts This Agreement may be executed in counterparts each of which so executed will be deemed to be an original and such counterparts together will constitute one and the same agreement

-5- ClickFind Software License Agreement

VOL 7 4 PAriE 504

913 IN WITNESS WHEREOF the parties hereto have duly executed this Agreement in one or more counterparts

ClickFind Inc Authorized Official

San Angelo Area Community Network CLiCKFIND INC

~~ Signature of Authorized Official

Michael D Brown

County Judge

112 W Beauregardmiddot

San Angelo Texas 76903

-6shy

tA~Signature shy

Jim B Ward President

110 N Main Street

Bryan Texas 77803

ClickFind Software License Agreement

VOL I 4PAl~E 505

b bull d

III

July 82002

Mike Brown County Judge Commissioners Court Tom Green County Courthouse San Angelo Texas 76903

Re Appointment of Board Member Tom Green County Library Board

Judge Brown

The Library Board recommends that Karen Eckhardt be appointed to fill the unexpired term of Susan Mertz who has resigned from the Library Board If appointed Ms Eckhardts term will expire on September 30 2002

Your consideration of this matter will be greatly appreciated

S)(1yan Polunsky Chairman T~h Green County Library Board

VOL 7 4 PAGE 506

Page 9: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,

TEXAS COMMISSION ON JAIL~STANDARDS

EXECUTIVE DIRECTOR PO Box 12985

Terry Julian Austin Texas 78711 Voice (512) 463-5505 Fax (512) 463-3185

Agency Website httpwwwtcjsst3tetxllS E-mail Address direclortcjsstatetxls

July 1 2002

Sheriff Joe Hunt Tom Green County Jail 122 W Harris San Angelo Texas 76903

Dear Sheriff Hunt

have just signed a Certilicate of Compliance attesting to your jails compliance with Texas Minimum Jail Standards

Congratulations This accomplishment demonstrates your continuing efforts to provide a safe and secure facility

The citizens of your county should be as proud of you as is the Jail Commission

Sincerely

jfl

cc Judge Michael D Brown Tom Green County

Sheriff Terry G Box Chair Gonzalo R Gallegos San Antonio Kelly McVay Nacogdoches Commissioner Jimmy Jackson Vice Chair latrick O Keel Austin Sheriff Ted llontgomery Dumas Mar alette C Fentress Houston Dr Adela S Valdez 110 lIarlingen

VOL I 4PAGE 429

b bull t

= c

-1 -- ~ =gt rTlt

~ ~ o

ITexas Commission on Jail Standards

CERTIFICATE OF COMPLIANCE This is to certify that the

TOM GREEN COUNT~7 JAIL Has Been Duly Inspected On

June 26-27~ 2002 I and Has Beert Found That Date

To Be In Co~pliance With

The Minimum Jail Standards of the Texas Commission on Jail Standards

I

Under Authority of Government Code

Chapter 511

THE STATE OF TEXAS TOM GREEN COUNTY

ORDER OF APPOINTMENT FOR ELECTION JUDGES AND ALTERNATES

The Commissioners Court of Tom Green County Texas does hereby appoint the following election judges and alternate judges for a one year term to begin August 12002 and to end July 31 2003

Precinct

103 146 amp 147 shyBaptist Memorial

106 126 amp 138 shyCalvary Baptist Ch

108 131 - Harriett Baptist Church

110 - Mereta Community Center

112-Veribest School

114 - Southside Rec Center

124 156 amp 157 -Blackshear School

137 - Senior Citizen Center - Chadbourne

144 - Belmore Baptist Church

145 amp 155 -Region XV Ed Ser Cent

209 - Christian Village

211- Van Court Comm Center

213 - Wall Fire Hall

Election Judge

Vernon Brook-Rep

Tommie Sample-Rep

Maurice Beck-Rep

June Helwig-Rep

Noemi Hoelscher-Rep

Carol Cruz-Demo

Sally Ayana-Dem

Mary Cervantes-Demo

Phyllis Dubosld - Rep

Jim Ryan-Rep

Betty Baden-Rep

Virginia Denis-Rep

Dalton Moeller-Rep

Alternate Judge

Rebecca Johnson-Dem

Marietta Oates-Demo

Cindy Koegel-Dem

Inez Gonzales-Dem

Wanda Dickson-Dem

Linda Rodriguez- Rep

John Rangel Jr - Rep

Henry Perez - Rep

Shirley Diekmann-Dem

Donna Guthrie-Dem

Tom Egan-Dem

Joan Gesch-Dem

Charlene Dusek-Dem

VOl 74PAIJE 431

tbull lt d

Sylvia Fletcher-Dem

Betty Schwartz-Demo

Betty Kiesling-Dem

Sue Bramhall-Dem

Millie Hohmann-Dem

Mante Martinez - Dem

George Faulkner-Dem

Patricia Wagner-Demo

Mary Bastardo-Dem

Emma Hinrichs-Dem

Sara Lara - Dem

Cheryl Key-Dem

Vicki Dunn-Dem

Jennifer Rutherford-Dem

Lillie B Nichols-Dem

Fred Wilson-Oem

Margo Dierschke-Dem

VOL 7 4 PAGE 432

215 - Southland Baptist Ross Fowler-Rep Church

220 254-Fairview School Doris Taylor-Rep

225 - Glen Meadows Baptist Church

228243 - Trinity Lutheran Church

230 - Southgate Church Of Christ

240 253 - Fire Training Center

241249 - Concho Valley Council Of Governments

304338 - Lakeview Un Methodist Church

305 - West Angelo Ch Of Christ

306 - Paulann Baptist Church

307327 - Genesis Bapt Church

316317 amp 358 - Grape Creek Fire Station

318 - Carlsbad Community Center

319350352 - Rio Concho West

348 - Quail Valley Baptist Church

351 - Beacon Baptist Church

401 - First Christian Ch

Margaret Nalls-Rep

Jasper McClellan-Rep

Tula Luellen-Rep

David McMahon-Rep

Cheryl DeCordova- Rep

Oscar Cook-Rep

Sandra Smith-Rep

Irma Lynn-Rep

Jo Ann Turner-Rep

Sandra Franke-Rep

Kassandra Minton-Rep

Joy Blake-Rep

Charles Geller-Rep

Russell Elmore-Rep

Sid Clemmer - Rep

402 432 - Angelo State University Tommy Olive-Rep Dorothy Patterson-Oem

421- Southland Fire Station Tom Justice-Rep Elizabeth Ervine-Oem

422 - Christoval Comm Center Tom Smith-Rep Patty Montalvo-Oem

423 - Knickerbocker Comm Center Arlelle Brininstool-Rep Lena Hayes-Oem

429442 - Sunset Mall Bill Young-Rep Wanda Hudson- Oem

433 shy Baptist Temple James Baker-Rep Jim Jones-Oem

434 435 - Hillcrest Baptist Church Deborah Palmer-Rep Ivey Mossell- Oem

436 - MHMR Services Terry Smith-Rep John H Talley-Oem

459 shy San Angelo Convention Center Harold Taylor-Rep Mary Jo Thomson-Oem

It is hereby directed that this order be filed with the clerk of this court and that a copy be provided to the custodian of the election records for said county The Elections Administrator is hereby instructed to send notice of appointment to each election judge of their appointment for a one year term beginning August 12002 and ending July 31 2003 as stated in accordjlnce with Tex Elec Code Ann Subsection 32009 (Vernon 1986)

igned this tjEf1 day of July 2002

ounty Commissioner Precinct 3

VOL 7 4 PAGE 433

t r

- bull

Election Judges And Alternate Judges Effective 11198 By Party (For 2002 appointments)

Precinct Presiding Judge

103 146 amp 147 Republican

106126 amp 138 Republican

108 I 11 I RepublicanI

110 Republican

112 Republican

114 Democrat

124156amp157 Democrat

131 -- Republicanshy

137 Democrat

144 Republican

145 155 Republican

209 Republican

211 Republican

213 Republican

215 Republican

220254middot Republican

225 Republican

228243 Republican

230 Republican

240253 Republican

241249 Republican

304338 Republican

305 Republican

Alternate Judge

Democrat

Democrat

Democrat

Democrat

Democrat

Republican

Republican

Democrat

Republican

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

VOL 74 PAGE 43 Ll

306 Republican

307327 Republican

316317 amp 358 Republican

318 Republican

319350 amp 352 Republican

348 Republican

351 Republican

401 Republican

402432 Republican

421 Republican

422 Republican

423 Republican

429442 Republican

433 Republican

434435 Republican

436 Republican

459 Republican

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

Democrat

VOL 7 4 P~GE 435

dh t

TOM REpoundNCOUNTi

SAN ANGELO TEXAS OFFICE OF Auditor July 32002

The Honorable Commissioners Court Tom Green County San Angelo Texas

Gentlemen

Attached is the Auditors report for June 2002 which consists of The Software Group generated report Combined Statement of Receipts and Disbursements - All Funds Statement of Expenditures - Budget vs Actual for General Fund and the Road amp Bridge Funds and the Statement of Revenues - Budget vs Actual vs Last Year for General Fund and the Road amp Bridge Funds Also included are the additional statements to detail the General Ledger information These include a statement consolidating monthly receipts and disbursements for each fund a statement summarizing cash near cash and investments of each fund a statement detailing the investment holdings for all funds a statement detailing the bonded indebtedness of Tom Green County a statement of cash and securities for jail construction funds a construction payment schedule and a statement which shows projected expenditures and funds available for jail construction

Respectfully submitted

~L-- CP ~0~J2~ Stanley P Liles County Auditor

~

Honorable Michael D Brown

A~aaltX~ County Judge

112 West Beauregard Avenue San Angelo TX 76903-5850 Phone (915) 659-6521 bull Fax (915) 658-6703

VOl 4 PhGE 436

010

020

030

040

050

060

TOM GREEN COUNTY COMBINED STATEMENT OF CASH and SECURITIESmiddot ALL FUNDS

For the Month Ended June 30 2002

Cash + Securities Fund CC Clearing Book Value MBIA Funds Mgmt Total

General Fund 001 $ 8254012 $ 149336207 $ 310540545 $ 275982260 $ 744113024 Road ampBridge Prcts 1 amp 3 005 (73367) 51734352 51660985 Road ampBridge Prcts 2 amp 4 006 (155662) 67190140 67034478 CHEC-ShannonESFI 007 30000 30000 Employee Self-Funded Ins 008 861074 861074 Cafeteria Plan Trust 009 356853 356853 County Law Library 95943 1957790 5704130 7757863 CafeteriaZesch ampPickett 011 250000 250000 Justice Court Technology Fund 012 155375 2300000 2455375 LibraryHughes 014 17505 152775 46364794 46535074 Library Donations Fund 015 55116 5741114 5796230 Records MgUDistrict Clerk 017 36133 1090794 1126927 Courthouse SecurityCounty Crts 018 186146 16385327 16571473 Records MgUCounty Clerk 019 105495 869598 975093 Library Miscellaneous 89665 4236576 4326241 C1P Donations 021 686058 686058 Bates 022 66525 300804 7987222 8354551 Cert of Obligation 1992 middotIampS 023 580362 7Q43 587405 Cert of Obligation 1993 - IampS 024 304034 10172 314206 General Land Purchase 025 10577 993282 1003859 Cert of Obligation 1993A bull IampS 028 77224 4023 81247 County Clerk Preservation 167887 1602226 1770113 Uninsured Motorist Coverage 031 3092 687375 690467 Criminal Justice Planning Fund 035 15391 15391 Financial Responsibility Fund 036 7500 7500 Compo Rehabilitation Fund 037 6848 6848 Wastewater Treatment Fund 038 98382 98382 Cert of Obligation 1994 - IampS 039 626481 501808 1128289 LEOAlLEOSE 1578 1578 Breath Alcohol Testing 041 6141 6141 Law Enforcement Mgmt Institute 042 829 829 Misdemeanor Court Costs 043 3501 3501 Gen Ob 1994 Refunding Bonds 044 612104 10762 622866 County Attorney Fee 045 2421166 2421166 LEOCE 046 2375 2375 Juror Donations 047 Election Contract Service 048 1224097 1224097 Judicial EducationCounty Judge 049 117146 117146 51 st District Attorney Fee 894195 894195 Lateral Road 051 1910379 1910379 51st DA Special Forfeiture Acct 052 1000810 1000810 Cert of Obligation Series 1995 053 26722683 46742418 45755408 119220509 Cert of Obligation 1995 - I amp S 054 416490 502878 919368 119tl1 District Atty Fee Acct 055 588299 588299 119th DAlDPS Forfeiture Acct 057 294750 294750 119th DA Special Forfeiture Acct 058 1368803 1368803 Park Donations Fund 059 4914 4914 Compo to Victims of Crime Act 364797 5313202 5677999 OJPlLocal Law Enf Block Grant 061 25621 330559 356180 AICCHAP Program 062 3211287 3211287 TAIP CSCD 063 2159522 2159522 Diversion Target Program CCRC 064 1815577 1815577 Comm Supervision ampCorrections 065 6287860 6287860 CRTC 066 27643704 27643704 Community Corrections Prog 067 6846429 6846429

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 1 of 56

VOL 7 4PA~~ 437

b

TOM GREEN COUNTY COMBINED STATEMENT OF CASH and SECURITIESmiddot ALL FUNDS

For the Month Ended June 30 2002

Cash + Securities Fund CC Clearing Book Value MBIA Funds Mgmt Total

Arrest Fees Justice Education Fees State ampMunicipal Fees Consolidated Court Costs Graffiti Eradication Fund

068 070 071 072 073

89257 60908

174005 464228

34557

894655 566188

2856819 6220609

983912 627096

3030824 6684837

34557 Time Payment Fund Veterans Service Employee Enrichment Fund Fugitive Apprehension Fund Indigent Legal Services Fund Juvenile Crime amp Del Fund Bond Fee Fund TCDPChristoval Water Project Judicial Efficiency Fund Juvenile Facility Startup Post Adjud Juv Detention Fac TX Juvenile Probation Comm Juvenile Probationmiddot TGC

074 075 076 077 078 079 080 081 082 083 084 085 086

116610 317643 576104 159778

15552 151284

1752 130068 869224

14527797 54382142 3803702

358386

1415502 422048

474996 317643 576104

1575280 437600 151284

1752 130068 869224

14527797 54382142 3803702

Juv Prob Comm Corrections Child Trust Account Progressive Sanctionsmiddot Coke Progressive Sanctions shy Regional Juvenile Probationmiddot Coke Comm Corrections Assistance Non-Residential Program EFTPSPayroll Tax Clearing Fund Payroll Fund Court at Law Excess St Splmnt LEOSE Training Fund-Sheriff Child Restraint State Fee Fund

087 088 089 090 091 092 093 094 095 096 097 098

6486893 356500

3808451 3104372 2064188 3912162 938590

362665 76539

112364 432241

1673043

6486893 356500

3808451 3104372 2064188 3912162 938590

362665 76539

1785407 432241

Cert of Obligation 1998 -I amp S Tax Anticipation Notes -I amp S Constable Prct 1 Leose Tmg Fund Constable Prct 2 Leose Trng Fund Constable Prct 3 Leose Trng Fund Constable Prct 4 Leose Trng Fund Court Transaction Fee JP Courts

099 101 102 103 104 105 106

11532688 558952 190366

68144 319401 350437

94293 2415375

30012128 5733

41544816 564685 190366

68144 319401 350437

2509668 Gates Training Lab Grant Gates Public Internet Access Grant

107 108

TCOMI Juvenile Deferred Processing Fees Co Judge Excess Contributions Loanstar Library Grant Trollinger Fund Loanstar Library Grant Trollinger Fund

109 110 111 201 202 301 401

2684102 245552

81329 428497

10005 134208

2684102 245552

81329 428497

10005 134208

Total All Funds $ 213087256 $ 149336207 $ 534991502 $ 412848361 $ 1310263326

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 2 of 56

VOl 74PtGE 438

010

020

030

040

050

060

~--------------------------------------------------------------~

TOM GREEN COUNTY

COMBINED STATEMENT OF OPERATING CASH FLOWSmiddot All FUNDS For the Month Ended June 3D 2002

Cash CC MBIA Cash CC MBIA

amp Funds Mgmt Disbursemiddot Cash Flow amp Funds Mgmt

Fund 6102 Receipts ments fm Security 63002 General Fund 001 $ 644814471 $ 119547036 $ 169584690 $ $ 594776817 Road ampBridge Prcts 1 amp 3 005 56797369 3689375 8825759 51660985 Road ampBridge Prcts 2 amp 4 006 71528939 3771341 8265802 67034478 CHECmiddotShannonESFI 007 30000 30000 Employee Self-Funded Ins 008 124076 855977 118979 861074 Cafeteria Plan Trust 009 146310 582621 372078 356853 County Law Library 7710276 572301 524714 7757863 CafeteriaJZesch ampPickett 011 250000 250000 Justice Court Technology Fund 012 2108019 347356 2455375 LibraryHughes 014 46624396 71678 161000 46535074 Library Donations Fund 015 5792987 22243 19000 5796230 Records MgUDistrict Clerk 017 991987 134940 000 1126927 Courthouse SecurityCounty Crts 018 16050240 603137 81904 16571473 Records MgUCounty Clerk 019 724589 250504 000 975093 Library Miscellaneous 4152415 377912 204086 4326241 CIP Donations 021 573823 112235 686058 Bates 022 8355316 12561 13326 8354551 Cert of Obligation 1992 shy IampS 023 (396349) 983754 587405 Cert of Obligation 1993 shy IampS 024 122752 191454 314206 General Land Purchase 025 1002335 1524 1003859 Cert of Obligation 1993A IampS 028 31922 49325 81247 County Clerk Preservation 1718070 866362 814319 1770113 Uninsured Motorist Coverage 031 689430 1037 690467 Criminal Justice Planning Fund 035 8864 6527 15391 Financial Responsibility Fund 036 7500 7500 Compo Rehabilitation Fund 037 4919 1929 6848 Wastewater Treatment Fund 038 100382 15000 17000 98382 Cert of Obligation 1994 middotIampS 039 812597 315692 1128289 LEOALEOSE 1030 548 1578 Breath Alcohol Testing 041 5773 368 6141 Law Enforcement Mgmt Institute 042 529 300 829 Misdemeanor Court Costs 043 2228 1273 3501 Gen Ob 1994 Refunding Bonds 044 (921218) 1544084 622866 County Attomey Fee 045 3027638 308360 914832 2421166 LEOCE 046 1932 443 2375 Juror Donations 047 Election Contract Service 048 (485190) 1764294 55007 1224097 Judicial EducationCounty Judge 049 106064 16082 5000 117146 51 st District Attorney Fee 789107 111421 6333 894195 Lateral Road 051 1902389 7990 1910379 51 st DA Special Forfeiture Acct 052 1027903 233 27326 1000810 Cert of Obligation Series 1995 053 147807423 263751 28850665 119220509 Cert of Obligation 1995 - I amp S 054 752008 167360 919368 119th District Atty Fee Acct 055 542316 52316 6333 588299 119th DADPS Forfeiture Acet 057 294683 067 294750 119th DA Special Forfeiture Ace 058 1158809 251321 41327 1368803 Park Donations Fund 059 4893 021 4914 Compo to Victims of Crime Act 3731444 1946555 5677999 OJpnoeal Law Enf Block Grant 061 355580 600 356180 AICCHAP Program 062 3824382 900000 1513095 3211287 TAIP CSCD 063 8847989 164279 6852746 2159522 Diversion Target Program CCRC 064 1946876 500000 631299 1815577 Comm Supervision ampCorrections 065 24261280 889803 18863223 6287860 CRTC 066 37116107 1418572 10890975 27643704 Community Corrections Prog 067 9769835 2923406 6846429

JUN02_MRxls Prepared by the Tom Green County Auditors Office Page 3 of 56

VOL 74rAliE 439

tr t JIM d

TOM GREEN COUNTY COMBINED STATEMENT OF OPERATING CASH FLOWS - ALL FUNDS

For the Month Ended June 30 2002

Cash CC MBIA Cash CC MBIA

amp Funds Mgmt Disburse- Cash Flow amp Funds Mgmt

Fund 6102 Receipts ments fm Security 630102

Arrest Fees 068 641565 342347 983912 Justice Education Fees 070 412522 214574 627096 State ampMunicipal Fees 071 2447866 1523311 940353 3030824 Consolidated Court Costs 072 4395739 2289098 6684837 Graffiti Eradication Fund 073 34412 145 34557 Time Payment Fund 074 471950 474996 471950 474996 Veterans Service 075 454417 21590 158364 317643 Employee Enrichment Fund 076 564621 11483 576104 Fugitive Apprehension Fund 077 1036900 538380 1575280 Indigent Legal Services Fund 078 301800 135800 437600 Juvenile Crime ampDelinquency Fund 079 99427 51857 151284 Bond Fee Fund 080 699 1053 1752 TCDPChristoval Water Project 081 84587 45481 130068 Judicial Efficiency Fund 082 818664 50560 869224 Juvenile Facility Startup 083 Post Adjud Juv Detention Fac 084 15150425 10507796 11130424 14527797 TX Juvenile Probation Comm 085 50708204 5190957 1517019 54382142 Juvenile Probation shy TGC 086 2933438 3073142 2202878 3803702 Juv Prob Comm Corrections 087 6635952 3068979 3218038 6486893 Child Trust Account 088 199950 156550 356500 Progressive Sanctions shy Coke 089 3525954 583753 301256 3808451 Progressive Sanctions shy Regional 090 3103626 746 3104372 Juvenile Probation shy Coke 091 2465590 9241 410643 2064188 Comm Corrections Assistance 092 4851916 321048 1260802 3912162 Non-Residential Program 093 991199 381 52990 938590 EFTPSPayroll Tax Clearing Fund 094 Payroll Fund 095 477382 15741 130458 362665 Court at Law Excess St Splmnt 096 76219 320 76539 LEOSE Training Fund-Sheriff 097 1778766 6641 000 1785407 Child Restraint State Fee Fund 098 339216 93025 432241 Cert of Obligation 1998 -I ampS 099 39714855 1829961 41544816 Tax Anticipation Notes -I ampS 101 405591 159094 564685 Constable Pret 1Leose Tmg Fund 102 189570 796 190366 Constable Prct2 Leose Trng Fund 103 67859 285 68144 Constable Prct3 Leose Trng Fund 104 234182 85219 319401 Constable Prct 4 Leose Trng Fund 105 348911 1466 350437 Court Transaction Fee JP Courts 106 2321677 187991 (000) 2509668 Gates Training Lab Grant 107 Gates Public Intemet Access Grant 108 TCOMI 109 2831023 900000 1046921 2684102 Juvenile Deferred Processing Fees 110 213506 32046 245552 Co Judge Excess Contributions 111 131670 639 50980 81329 Loanstar Library Grant 201 1186089 4982 762574 428497 Trollinger Fund 202 Courthouse Landscaping 301 10000 005 10005 Sheriff Forfeiture Fund 401 134208 134208 Total All Funds $ 1269407444 $ 175759549 $ 284239874 $ $ 1160927119

JUN02 MRxls Prepared by the Tom Green County Audiiors Office Page 4 of 56

VOL 7 4 PlGE 440

TOM GREEN COUNTY INVESTMENT HOLDINGS

as of June 30 2002

Monthly Activity Book Value balance as of June 1 2002 $ 149336207 -$shy

FY02 Investment Accretion Investments Purchased

(T -bills and short-term notes) Investments Matured and Redeemed

(T-bills and short-term notes) Book Value balance as of June 302002

Gain(Loss) Net Effect Change in Monthly Interest Accrued

Book Value Market Value of Mkt Value and Market Value Interest Earned Interest FUND 63002 63002 Accrued Interest MAYmiddotgtJUN Received to Date Earned 001 General

9128275A6 treas 5164

$ 99336207 $ 103484375 $ 4148168 $ 515625 $ $ 14404577 $ 1771409

312924600 fhlmc 446

50000000 50165000 165000 50000 792889

TOTAL $ 149336207 $ 153649375 $ 4313168 $ 565625 $ $ 14404577 $ 2564298

ltNOTEgt Interest Earned to Date reflects the Accrued Interest paid at purchase + any Interest Received to date +Accretion to date Includes FY99 - FY01 investment accretion for 9128275A6

JUN02xls Securities Prepared by the Tom Green County Auditors Office Page 5 of 56

VOL 4PAGE 44 J

b d

TOM GREEN COUNTY BONDED INDEBTEDNESS

as of June 30 2002

Monthly Activity Bonded Indebtedness balance as of June 1 2002 $ 1973500000

Proceeds from Contractual Obligations Proceeds from Bond Refunding Debt Issue

Bonded Indebtedness Principal Paydown --_-~-----_ Bonded Indebtedness balance as of June 30 -- - - - - - - - - - -shy

FY02 FY02 FY02 FY02 Indebtedness Original Administration Principal Payment Interest Payment Total Debt as of

FUND Indebtedness Costs Januarymiddot02 January-02 Cost 6130102

023 92 Certificate of Obligation $900000000 $37500 $40000000 $1079998 $41117498 $000

024 93 Certificate of Obligation 150000000 37500 7500000 393750 7931250 7500000

028 93A Certificate of Obligation 79000000 37500 1500000 40875 1578375

039 94 Certificate of Obligation 260000000 37500 11000000 1191750 12229250 36500000

044 94 General Obligation Refunding 384000000 37500 69500000 1650625 71188125

054 95 Certificate of Obligation 800000000 37500 2500000 756250 3293750 27500000

099 98 General Obligation Refunding 1888500000 37500 12000000 41437125 53474625 1876500000

101 Tax Anticipation Notes 47500000 37500 7500000 677375 8214875 25500000

Grand Total $4509000000 $300000 $151500000 $47227748 $199027748 $1973500000

INVJUN02xls Indebtedness Prepared by the Tom Green County Auditors Office Page 6 of 56

VOL 7 4 PAGE 442 ~

TOM GREEN COUNTY JAIL CONSTRUCTION PROJECTED EXPENDITURES AND FUNDS AVAILABILITY

as of June 30 2002

Funds Available as of June 302002 $ 119220509

Estimated Remaining Expenditures

Phase I Construction $ (23592610) Phase II Construction 66384935 Phase III Plumbing 12000000 Furniture and Fixtures for Jail amp Courtrooms 7577367 Architects and Construction Managers (25420433) Courtrooms in Detention Facility (Including Architect Fees) 24535121

Plumbing Rehabilitation

Property Acquisitions (14100)

Dr Rountrees Parking Lot (114250)

Juvenile Justice Expansion (Roof)

Contingency 5534755

Total Estimated Expenditures (66890785)

Total Projected Available Funds $ 52329724

ltNOTEgt Fund 053 is the only fund containing Construction Funds The breakdown of funds available is shown on page 14 Combined Statement of Receipts and Disbursements - All Funds Fund 053

This schedule summarizes projected expenditures for jail and juvenile detention construction projects It also projects the total of all funds available for these projects Expenditure amounts were estimated based upon a schedule received from Judge Mike Brown as well as discussions with Judge Brown Per Judge Brown his schedule was completed based on discussions with George Morris of Templeton Construction

INVJUN02xls Availability Summary Prepared by the Tom Green County Auditors Office Page 7 of 56

VOL 74PAGE 443

b bull bull = rt

TOM GREEN COUNTY CONSTRUCTION PAYMENT SCHEDULE

June 30 2002

Month

Projected Jail Construction Expenditures

Projected Juv Det Expansion Expenditures

Actual Monthly Interest

Projected Funds Available for Construction

FY 2002 Oct 45701444 848195 258057412 Nov 20736358 706573 238027627 Dec 13884265 458349 224601711 Jan 4451352 446246 220596605 Feb 12674884 400785 208322506 Mar 19461841 334102 189194767 Apr 12117696 189395 177266466 May 29722044 263001 147807423 Jun 28820974 234060 119220509 Jul 13378157 105842352

Aug 13378157 92464195 Se~ 13378157 79086038

FY 2003 Oct 13378157 65707881 Nov 6689079 59018803 Dec 6689079 52329724

This schedule summarizes projected expenditures for jail and juvenile detention construction projects It also estimates the total of all funds available for these projects as of the end of each month listed

INVJUN02xls Payment Summary Prepared by the Tom Green County Auditors Office Page 8 of 56

VOL I 4PhGE 44lt1

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page

Prell Mo Balance bullbullbullbull Receipts Disbursements Closing Balance GENERAL FUND

001-000-1010 CASH $ 7935487 $ 171573215 $ 171254690 $ 8254012 001-000-1318 - CREDIT CARD CLEARING 000 6000 6000 000 001-000-1512 - SECURITIES 149336207 149336207 001-0001515 - MBIA 361282545 2258000 53000000 310540545 001-000-1516 - FUNDS MANAGEMENT 275596439 385821 275982260

--------shy - - ---------shy ---------shy ---shy _- -

Total GENERAL FUND $ 794150678 $ 174223036 $ 224260690 $ 744113024

BENEFIT PLANNERSESFI 004-000-1010 - CASH $ 000 $ $ $ 000

----_ ------_ - -_ Total BENEFIT PLANNERSESFI $ 000 $ 000 $ 000 $ 000

ROAD ampBRIDGE PRECINCT 1 amp3 005-000-1010 - CASH $ 44818_43 $ 4270549 $ 8825759 $ -73367 005-000-1515 - MBIA 52315526 68826 650000 51734352 005-000-1516 - FUNDS MANAGEMENT 000 000

---shy --------shy -----------shy ----------shy - --------shy

Total ROAD ampBRIDGE PRECINCT 1 amp3 $ 56797369 $ 4339375 $ 9475759 $ 51660985

ROAD ampBRIDGE PRECINCT 2 amp4 006-000-1010 - CASH $ 2522532 $ 5587608 $ 8265802 $ -155662 006-000-1515 MBIA 69006407 93733 1910000 67190140 006-000-1516 - FUNDS MANAGEMENT 000 000

-----------shy -------------shy - - - --------shy _-------shy

Total ROAD amp BRIDGE PRECINCT 2 amp4 $ 71528939 $ 5681341 $ 10175802 $ 67034478

CHEC_SHANNONESFI 007-000-1010 - CASH $ 30000 $ 120052 $ 120052 $ 30000

----_ ------_ _---_ Total CHEC_SHANNONESFI $ 30000 $ 120052 $ 120052 $ 30000

EMPLOYEE SELF FUNDED INSURANCE 008-000-1010 - CASH $ 124076 $ 855977 $ 118979 $ 861074

---shy _----shy -----_ _--shy ------shy shy -----shyTotal EMPLOYEE SELF FUNDED INSURANCE $ 124076 $ 855977 $ 118979 $ 861074

CAFETERIA PLAN TRUST 009-000-1010 - CASH $ 146310 $ 582621 $ 372078 $ 356853

----------shy _-------- - ------shy _ - -----shy

Total CAFETERIA PLAN TRUST $ 146310 $ 582621 $ 372078 $ 356853

COUNTY LAW LIBRARY 010-000-1010 CASH $ 108740 $ 811917 $ 824714 $ 95943 010-000-1515 MBIA 1905380 302410 250000 1957790 010-000-1516 FUNDS MANAGEMENT 5696156 7974 5704130

_----------shy --shy _ _---shy -----_ _----shyTotal COUNTY LAW LIBRARY $ 7710276 $ 1122301 $ 1074714 $ 7757863

CAFETERIAZP 011-000-1010 CASH $ 250000 $ 354824 $ 354824 $ 250000

Prepared by the Tom Green County Auditors Office Page 9 of 56

VOL 74PMiE 445

h I 7 zt

bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page 2

Prey Mo Balance Receipts Disbursements Closing Balance

Total CAFETERIAZP $ 250000 $ 354824 $ 354824 $ 250000

JUSTICE COURT TECHNOLOGY FUND 012-000-1010 - CASH $ 2108019 $ 347356 $ 2300000 $ 155375 012-000-1515 MBIA 000 2300000 2300000

Total JUSTICE COURT TECHNOLOGY FUND $ 2108019 $ 2647356 $ 2300000 $ 2455375

LIBRARYHUGHES SETTLEMENT 014-000-1010 - CASH $ 271723 $ 6782 $ 261000 $ 17505 014-000-1515 - MBIA 52696 100079 152775 014-000-1516 FUNDS MANAGEMENT 46299977 64817 46364794

Total LIBRARYHUGHES SETTLEMENT $ 46624396 $ 171678 $ 261000 $ 46535074

LIBRARY DONATIONS FUND 015-000-1010 - CASH $ 1153021 $ 21095 $ 1119000 $ 55116 015-000-1515 - MBIA 4639966 1101148 5741114

Total LIBRARY DONATIONS FUND $ 5792987 $ 1122243 $ 1119000 $ 5796230

COURTHOUSE SECURITYDISTRICT COURTS 016-000-1010 - CASH $ 000 $ $ $ 000

Total COURTHOUSE SECURITYDISTRICT COURTS $ 000 $ 000 $ 000 $ 000

RECORDS MGTDISTRICT COURTS 017-000-1010 - CASH $ 3033 $ 133100 $ 100000 $ 36133 017-000-1515 - MBIA 988954 101840 1090794

Total RECORDS MGTDISTRICT COURTS $ 991987 $ 234940 $ 100000 $ 1126927

COURTHOUSE SECURITY 018-000-1010 - CASH $ 87737 $ 580313 $ 481904 $ 186146 018-000-1515 - MBIA 15962503 422824 16385327

Total COURTHOUSE SECURITY $ 16050240 $ 1003137 $ 481904 $ 16571473

RECORDS MANAGEMENTCO CLERK 019-000-1010 - CASH $ 75238 $ 250257 $ 220000 $ 105495 019-000-1515 - MBIA 649351 220247 869598

Total RECORDS MANAGEMENTCO CLERK $ 724589 $ 470504 $ 220000 $ 975093

LIBRARY MISCELLANEOUS FUND 020-000-1010 - CASH $ 121421 $ 372330 $ 404086 $ 89665 020-000-1515 - MBIA 4030994 205582 4236576

Total LIBRARY MISCELLANEOUS FUND $ 4152415 $ 577912 $ 404086 $ 4326241

Prepared by the Tom Green County Auditors Office Page 10 of 56

VOL 74 Ph[E 446

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U l E 153351 02 JUl 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 - June 30 - ALL 2002

Funds Page 3

CIP DONATIONS 021-000-1010 - CASH

Prey Mo BaLance

$ 573823

bullbullbullReceipts

$ 112235

Disbursements

$

CLosing BaLance

$ 686058

TotaL CIP DONATIONS $ 573823 $ 112235 $ 000 $ 686058

TGC BATES FUND 022-000-1010 - CASH 022-000-1515 - MBIA 022-000-1516 - FUNDS MANAGEMENT

TotaL TGC BATES FUND

$

-$

78616 300644

7976056 _ --shy

8355316

$ 1235 160

11166 _ $ 12561

$

$

13326

13326

$

$

66525 300804

7987222

8354551

CERT OBlIG SERIES1992I amp S 023-000-1010 - CASH 023-000-1516 - FUNDS MANAGEMENT

TotaL CERT OBlIG SERIES1992I ampS

$ -403383 7034

_---------shy$ -396349

$ 983745 009

----------shy

$ 983754

$

- _----------shy$ 000

$ 580362 7043

------------shy

$ 587405

CERT OBlIG SERIES19931 amp S 024-000-1010 - CASH 024-000-1516 - FUNDS MANAGEMENT

TotaL CERT OBllG SERIES19931 ampS

$ 112593 10159

_----_ -shy $ 122752

$ 191441 013

_---------- $ 191454

$

_-------

$ 000

$ 304034 101 72

_--_ ------shy

$ 314206

GENERAL lAND PURCHASE FUND 025-000-1010 - CASH 025-000-1515 - MBIA

TotaL GENERAL lAND PURCHASE fUND

$ 10533 991802

_-------- $ 1002335

$ 044 1480

--------shy

$ 1524

$

----------shy

$ 0_00

$ 10577 993282

------_ -

$ 1003859

GEN OBllG BOND1994CONSTRUCTION 026-000-1010 - CASH

FUND $ 000 $ $ $ 000

TotaL GEN OBllG BOND1994CONSTRUCTION FUND $ 000 $ 000 $ 000 $ 000

DISASTER RELEIF 027-000-1010

GRANTTCDP - CASH $ 000 $ $ $ 000

TotaL DISASTER RELEIf GRANTTCDP $ 000 $ 000 $ 000 $ 000

CERT OBLIG SERIES1993A 028-000-1010 - CASH 028-000-1516 - FUNDS MANAGEMENT

$ 27904 4018

$ 49320 005

$ $ 77224 4023

Total CERT OBLIG SERIES1993A $ 31922 $ 49325 $ 000 $ 81247

CERT OBLIG SERIES1993CONSTRUCTION 029-000-1010 - CASH $ 000 $ $ $ 000

Total CERT DBLIG SERIES1993CONSTRUCTION $ 000 $ 000 $ 000 $ 000

Prepared by the Tom Green County Auditors Office Page 11 of 56

VOL 74 PAliE 447

b as d

--

Tom Green Auditor 8 U D GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 June 30 - All 2002

Funds Page 4

COUNTY CLERK PRESERVATION 030-000-1010 - CASH 030-000-1515 - M8IA

Prey Mo Balance

$ 115924 1602146

Receipts

$ 866282 080

bull Disbursements

$ 814319

Closing Balance

$ 167887 1602226

Total COUNTY CLERK PRESERVATION $ 1718070 $ 866362 $ 814319 $ 1770113

UNINSURED MOTORIST COVERAGE 031-000-1010 - CASH 031-000-1515 - MBIA

$ 3079 686351

$ 013 1024

$ $ 3092 687375

Total UNINSURED MOTORIST COVERAGE $ 689430 $ 1037 $ 000 $ 690467

BONDWARRANTFEE ampCIVIL 032-000-1010 - CASH $ 000 $ $ $ 000

Total 80NDWARRANTFEE ampCIVIL $ 000 $ 000 $ 000 $ 000

CERT OBLIG SERIES1992CONSTRUCTION 034-000-1010 - CASH $ 000 $ $ $ 000

Total CERT OBLIG SERIES1992CONSTRUCTION $ 000 $ 000 $ 000 $ 000

CRIMINAL JUSTICE PLANNING 035-000-1010 - CASH

FUND $ 8864 $ 6527 $ $ 15391

Total CRIMINAL JUSTICE PLANNING FUND $ 8864 $ 6527 $ 000 $ 15391

FINANCIAL RESPONSIBILITY 036-000-1010 - CASH $ 7500 $ $ $ 7500

Total FINANCIAL RESPONSI8ILITY $ 7500 $ 000 $ 000 $ 7500

COMPREHENSIVE REHABILITATION 037-000-1010 - CASH $ 4919 $ 1929 $ $ 6848

Total COMPREHENSIVE REHABILITATION $ 4919 $ 1929 $ 000 $ 6848

WASTEWATER TREATMENT 038-000-1010 - CASH $ 100382 $ 15000 $ 17000 $ 98382

Total WASTEWATER TREATMENT $ 100382 $ 15000 $ 17000 $ 98382

CERT OF OBLIGATION19941 ampS 039-000-1010 - CASH 039-000-1516 - FUNDS MANAGEMENT

$ 810791 1806

$ 315690 500002

$ 500000 $ 626481 501808

Total CERT OF OBLIGATION19941 amp S $ 812597 $ 815692 $ 500000 $ 1128289

LEOA 040-000-1010 - CASH $ 1030 $ 548 $ $ 1578

Prepared by the Tom Green County Auditors Office Page 12 of 56

VOL 74 PAGE 448

5

r------------------------------------------

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page

Prey Mo Balance bullbullbull Receipts bull Disbursements Closing Balance

Total LEOA $ 1030 $ 548 $ 000 $ 1578

BREATH ALCOHOL TESTING 041-000-1010 - CASH $ 5773 $ 368 $ $ 6141

Total BREATH ALCOHOL TESTING $ 5773 $ 368 $ 000 $ 6141

LAW ENFORCEMENT MANAGEMENT 042-000-1010 - CASH $ 529 $ 300 $ $ 829

Total LAW ENFORCEMENT MANAGEMENT $ 529 $ 300 $ 000 $ 829

MISDEMEANOR COURT COSTS 043-000-1010 - CASH $ 2228 $ 1273 $ $ 3501

Total MISDEMEANOR COURT COSTS $ 2228 $ 1273 $ 000 $ 3501

GENERAL OBLIGATION REFUNDING BONDS19941 044-000-1010 - CASH 044-000-1516 - FUNDS MANAGEMENT

ampS $ -931966

10748 $ 1544070

014 $ $ 612104

10762

Total GENERAL OBLIGATION REFUNDING BONDS19941 ampS $ -921218 $ 1544084 $ 000 $ 622866

COUNTY ATTORNEY 045-000-1010

FEE ACCOUNT - CASH $ 3027638 $ 308360 $ 914832 $ 2421166

Total COUNTY ATTORNEY FEE ACCOUNT $ 3027638 $ 308360 $ 914832 $ 2421166

lEOCE 046-000-1010 - CASH $ 1932 $ 443 $ $ 2375

Total LEOCE $ 1932 $ 443 $ 000 $ 2375

JUROR DONATIONS 047-000-1010 - CASH $ 000 $ $ $ 000

Total JUROR DONATIONS $ 000 $ 000 $ 000 $ 000

ELECTION CONTRACT SERVICE 048-000-1010 - CASH $ -485190 $ 1764294 $ 55007 $ 1224097

Total ELECTION CONTRACT SERVICE $ -485190 $ 1764294 $ 550_07 $ 1224097

JUDICIAL EDUCATIONCOUNTY 049-000-1010 - CASH

JUDGE $ 106064 $ 16082 $ 5000 $ 117146

Total JUDICIAL EDUCATIONCOUNTY JUDGE $ 106064 $ 16082 $ 5000 $ 117146

51ST DISTRICT ATTORNEY 050-000-1010 CASH

FEE $ 789107 $ 111421 $ 6333 $ 894195

Prepared by the Tom Green County Auditors Office Page 13 of 56

VOL 74 PAGE 449

y tbull

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 combined Statement of Receipts and Disbursements All funds

The Software Group Inc for Transactions June 01 2002 June 30 2002 Page 6

Prey Mo Balance bullbullbull Receipts Disbursements Closing Balance

TotaL 51ST DISTRICT ATTORNEY FEE $ 789107 $ 111421 $ 6333 $ 8941 95

LATERAL ROAD FUND 051-000-1010 CASH $ 1902389 $ 7990 $ $ 1910379

TotaL LATERAL ROAD FUND $ 1902389 $ 7990 $ 000 $ 1910379

51ST DA SPC FORFEITURE ACCT 052-000-1010 - CASH $ 1027903 $ 233 $ 27326 $ 1000810

TotaL 51ST OA SPC FORFEITURE ACCT $ 1027903 $ 233 $ 27326 $ 1000810

CERT OBLIG SERIES1995 053-000-1010 CASH $ 5524952 $ 50048396 $ 28850665 $ 26722683 053-000-1512 - SECURITIES 000 000 053-000-1515 - MBIA 96591029 151389 50000000 46742418 053-000-1516 FUNDS MANAGEMENT 45691442 63966 45755408

---------shy -_ -~-----------

Total CERT OBLIG SERIES1995 $ 147807423 $ 50263751 $ 78850665 $ 1 192 205 09

CERT OBLIG SERIES1995I ampS 054-000-1010 - CASH $ 749134 $ 167356 $ 500000 $ 416490 054-000-1516 - fUNDS MANAGEMENT 2874 500004 502878

----------shy --------------

TotaL CERT OBLIG SERIES1995I ampS $ 752008 $ 667360 $ 500000 $ 919368

119TH DISTRICT ATTORNEY FEE 055-000-1010 - CASH $ 542316 $ 52316 $ 6333 $ 588299

-------------shy -- ---shy -----shy

Total 119TH DISTRICT ATTORNEY FEE $ 542316 $ 52316 $ 6333 $ 588299

RANCHERS LAMB 056-000-1010 - CASH $ 000 $ $ $ 000

-----_ _---- _--shy --------------shy _ Total RANCHERS LAMB $ 000 $ 000 $ 000 $ 000

119TH DADPS FORFEITURE ACCT 057-000-1010 - CASH $ 294683 $ 067 $ $ 294750

------------shy __ _-shy ----------shy - - -----_ -Total 119TH DADPS FORFEITURE ACCT $ 294683 $ 067 $ 000 $ 294750

119TH DASPC FORFEITURE ACCT 058-000-1010 - CASH $ 1158809 $ 251321 $ 41327 $ 1368803

Total 119TH DASPC FORFEITURE ACCT $ 1158809 $ 251321 $ 41327 $ 1368803

PARK DONATIONS FUND 059-000-1010 CASH $ 4893 $ 021 $ $ 4914

---------shyTotal PARK DONATIONS FUND $ 4893 $ 021 $ 000 $ 4914

Prepared by the Tom Green County Auditors Office Page 14 of 56

7 4 PA[iE 450VOL

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002

Prey Mo Balance bullbull Receipts CVCA

060-000-1010 - CASH 060-000-1515 - MBIA

Total CVCA

OJPLOCAL LAW ENFORCEMENT BLOCK GRANT 061-000-1010 - CASH 061-000-1515 - MBIA

Total OJPLOCAL LAW ENFORCEMENT BLOCK GRANT

AICCHAP PROGRAM 062-000-1010 - CASH

Total AICCHAP PROGRAM

TAIP GRANTCSCD 063-0001010 - CASH

Total TAIP GRANTCSCD

DIVERSION TARGET PROGRAM 064-000-1010 - CASH

Total DIVERSION TARGET PROGRAM

COMMUNITY SUPERVISION ampCORRECTIONS 065-000-1010 - CASH

Total COMMUNITY SUPERVISION ampCORRECTIONS

COURT RESIDENTIAL TREATMENT 066-000-1010 - CASH

Total COURT RESIDENTIAL TREATMENT

COMMUNITY CORRECTIONS PROGRAM 067-0001010 - CASH

Total COMMUNITY CORRECTIONS PROGRAM

ARREST FEES ACCOUNT 068-000-1010 - CASH 068-000-1515 - MBIA

Total ARREST FEES ACCOUNT

TRAFFIC LAW FAILURE TO APPEAR FUND 069-000-1010 - CASH

$ 218242 $

3513202

$ 3731444 $

$ 25514 $

330066

$ 355580 $

$ 3824382 $

$ 3824382 $

$ 8847989 $

$ 8847989 $

$ 1946876 $

$ 1946876 $

$ 24261280 $

$ 24261280 $

$ 37116107 $

$ 37116107 $

$ 9769835 $

$ 9769835 $

$ 46910 $

594655

$ 641565 $

$ 000 $

1946555 1800000

3746555

107 493

600

900000

900000

164279

164279

500000

500000

889803

889803

1418572

1418572

000

342347 300000

642347

153351 02 JUL 2002

Page 7

bull Disbursements Closing Balance

$ 1800000 $ 364797 5313202

$ 1800000 $ 5677999

$ $ 25621 330559

$ 000 $ 356180

$ 1513095 $ 3211287

$ 1513095 $ 3211287

$ 6852746 $ 2159522

$ 6852746 $ 2159522

$ 631299 $ 1815577

$ 631299 $ 1815577

$ 18863223 $ 6287860

$ 18863223 $ 6287860

$ 10890975 $ 27643704

$ 10890975 $ 27643704

$ 2923406 $ 6846429

$ 2923406 $ 6846429

$ 300000 $ 89257 894655

$ 300000 $ 983912

$ $ 000

Prepared by the Tom Green County Auditors Office Page 15 of 56

VOl 7 4 PAliE 451

h bull rbull wI

--II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page 8

Prey Mo Balance bullbullbull Receipts bull Disbursements Closing Balance

Total TRAFFIC LAW FAILURE TO APPEAR FUND $ 000 $ 000 $ 000 $ 000

JUSTICE EDUCATION FEES 070-000-1010 - CASH $ 26334 $ 214574 $ 180000 $ 60908 070-000-1515 - MBIA 386188 180000 566188

Total JUSTICE EDUCATION FEES $ 412522 $ 394574 $ 180000 $ 627096

STATE ampMUNICIPAL FEES 071-000-1010 - CASH $ 191047 $ 1523311 $ 1540353 $ 174005 071-000-1515 - MalA 2256819 600000 2856819

Total STATE ampMUNICIPAL FEES $ 2447866 $ 2123311 $ 1540353 $ 3030824

CONSOLIDATED COURT COSTS 072-000-1010 - CASH $ 225130 $ 2289098 $ 2050000 $ 464228 072-000-1515 - MalA 4170609 2050000 6220609

Total CONSOLIDATED COURT COSTS $ 4395739 $ 4339098 $ 2050000 $ 6684837

GRAFFITI ERADICATION FUND 073-000-1010 - CASH $ 34412 $ 145 $ $ 34557

Total GRAFFITI ERADICATION FUND $ 34412 $ 145 $ 000 $ 34557

TIME PAYMENT FUND 074-000-1010 - CASH $ 103564 $ 594996 $ 581950 $ 116610 074-000-1515 - MalA 368386 110000 120000 358386

Total TIME PAYMENT FUND $ 471950 $ 704996 $ 701950 $ 474996

VETERANS SERVICE FUND 075-000-1010 - CASH $ 454417 $ 21590 $ 158364 $ 317643

Total VETERANS SERVICE FUND $ 454417 $ 21590 $ 158364 $ 317643

EMPLOYEE ENRICHMENT FUND 076-000-1010 - CASH $ 564621 $ 11483 $ $ 5761 04

Total EMPLOYEE ENRICHMENT FUND $ 564621 $ 11483 $ 000 $ 576104

FUGITIVE APPREHENSION FUND 077-000-1010 - CASH $ 121398 $ 538380 $ 500000 $ 159778 077-000-1515 - MBIA 915502 500000 1415502

Total FUGITIVE APPREHENSION FUND $ 1036900 $ 1038380 $ 500000 $ 1575280

INDIGENT LEGAL SERVICES FUND 078-000-1010 - CASH $ 19752 $ 135800 $ 140000 $ 15552 078-000-1515 - MBIA 282048 140000 422048

Prepared by the Tom Green County Auditors Office Page 16 of 56

VOL 14 PAGE 452

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002

The Software Group Inc Combined Statement of Receipts and Disbursements

For Transactions June 01 2002 - June 30 All

2002 Funds

Page 9

Prey Mo Balance bullbullbullbullbull Receipts Disbursements Closing Balance

Total INDIGENT LEGAL SERVICES FUND $ 301800 $ 275800 $ 140000 $ 437600

JUVENILE CRIME ampDELINQUENCY 079-000-1010 CASH 079-000-1515 MBIA

FUND $ 99427

000 $ 51857 $ $ 151284

000

Total JUVENILE CRIME amp DELINQUENCY FUND $ 99427 $ 51857 $ 000 $ 151284

BONO FEE FUND 080000-1010 - CASH $ 699 $ 1053 $ $ 1752

Total BOND FEE FUND $ 699 $ 1053 $ 000 $ 1752

CORRECTIONAL MANAGEMENT 081middot000middot1010 - CASH

INSTITUTE $ 84587 $ 45481 $ $ 30068

Total CORRECTIONAL MANAGEMENT INSTITUTE $ 84587 $ 45481 $ 000 $ 130068

JUDICIAL EFFICIENCY 082-000-1010 - CASH $ 818664 $ 50560 $ $ 869224

Total JUDICIAL EFFICIENCY $ 818664 $ 50560 $ 000 $ 869224

JUVENILE FACILITY 083-000-1010 - CASH $ 000 $ $ $ 000

Total JUVENILE FACILITY $ 000 $ 000 $ 000 $ 000

JUV DETENTION FACILITY 084-000-1010 - CASH $ 15150425 $ 10507796 $ 11130424 $ 14527797

Total JUV DETENTION FACILITY $ 15150425 $ 10507796 $ 11130424 $ 14527797

TX JUV PROBATION COMM 085-000-1010 - CASH $ 50708204 $ 5190957 $ 1517019 $ 54382142

Total TX JUV PROBATION COMM $ 50708204 $ 5190957 $ 1517019 $ 54382142

JUVENILE PROBATIONTGC 086-000-1010 - CASH $ 2933438 $ 3073142 $ 2202878 $ 3803702

Total JUVENILE PROBATIONTGC $ 2933438 $ 3073142 $ 2202878 $ 3803702

JUV PROBATION DISCRETIONARY 087-000-1010 - CASH

FUND $ 6635952 $ 3068979 $ 3218038 $ 6486893

Total JUV PROBATION DISCRETIONARY FUND $ 6635952 $ 3068979 $ 3218038 $ 6486893

CHILD TRUST ACCOUNT 088middot000middot1010 CASH $ 199950 $ 156550 $ $ 356500

Prepared by the Tom Green County Auditors Office Page 17 of 56

VOL 74 PAGE 453

bull u d

--

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 June 30 2002 Page 10

Prey Mo Balance bullReceipts Disbursements Closing Balance

Total CHILO TRUST ACCOUNT $ 199950 $ 156550 $ 000 $ 356500

IN_HOME FAMILY PRESERVATION SVCS 089-000-1010 - CASH $ 3525954 $ 583753 $ 301256 $ 3808451

Total IN_HOME FAMILY PRESERVATION SVCS $ 3525954 $ 583753 $ 301256 $ 3808451

POST ADJ JUVENILE FACILITY 090-000-1010 - CASH $ 3103626 $ 746 $ $ 3104372

Total POST ADJ JUVENILE FACILITY $ 3103626 $ 746 $ 000 $ 3104372

DIST JUVENILE PROBATIONCOKE 091-000-1010 - CASH $ 2465590 $ 9241 $ 410643 $ 2064188

Total DIST JUVENILE PROBATIONCOKE $ 2465590 $ 9241 $ 410643 $ 2064188

COMMUNITY CORRECTIONS ASSIST 092-000-1010 - CASH $ 4851916 $ 321048 $ 1260802 $ 3912162

00 _____ _____ ~_~ - -_ _-- Total COMMUNITY CORRECTIONS ASSIST $ 4851916 $ 321048 $ 1260802 $ 3912162

NON RESIDENTIAL PROGRAM 093-000-1010 - CASH $ 991199 $ 381 $ 52990 $ 938590

-- ------ -----_ ------ ------ ---- - ------shyTotal NON RESIDENTIAL PROGRAM $ 991199 $ 381 $ 52990 $ 938590

EFTPSPAYROLL TAX CLEARING 094-000-1010 - CASH $ 000 $ 28200460 $ 28200460 $ 000

---_ --- ----- --- ---- shyTotal EFTPSPAYROLL TAX CLEARING $ 000 $ 28200460 $ 28200460 $ 000

PAYROLL FUND 095-000-1010 - CASH $ 477382 $ 151677469 $ 151792186 $ 362665

---- Total PAYROLL FUND $ 477382 $ 151677469 $ 151792186 $ 362665

COURT AT LAY_EXCESS STATE SUPPLEMENT 096-000-1010 CASH $ 76219 $ 320 $ $ 76539

---- --- _ ----

Total COURT AT LAY_EXCESS STATE SUPPLEMENT $ 76219 $ 320 $ 000 $ 76539

LEOSE TRAINING FUND 097-000-1010 - CASH $ 706601 $ 5763 $ 600000 $ 112364 097-000-1515 - MBIA 1072165 600878 1673043

Total LEOSE TRAINING FUND $ 1778766 $ 606641 $ 600000 $ 1785407

CHILD RESTRAINT STATE FEE FUND 098-000-1010 - CASH $ 339216 $ 93025 $ $ 432241

Prepared by the Tom Green County Auditors Office Page 18 of 56

VOL 74 PAGE 45middot1

Tom Green Auditor BUD GET A R Y A C C 0 U ~ TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements All Funds

The Software Group Inc For Transactions June 01 2002 - June 30 2002 Page 11

Prey Mo Balance Receipts Disbursements Closing Balance

Total CHILD RESTRAINT STATE FEE FUND $ 339216 $ 93025 $ 000 $ 432241

CERT OF OBLIGATION1998I ampS 099-000-1010 - CASH $ 39702742 $ 1829946 $ 30000000 $ 11532688 099-000-1516 - FUNDS MANAGEMENT 12113 30000015 30012128

Total CERT OF OBLIGATION19981 ampS $ 39714855 $ 31829961 $ 30000000 $ 41544816

TAX ANTICIPATION NOTES 100middot000-1010 - CASH $ 000 $ $ $ 000

Total TAX ANTICIPATION NOTES $ 000 $ 000 $ 000 $ 000

TAX ANTICIPATION NOTE19981 amp S 101-000-1010 - CASH $ 399865 $ 159087 $ $ 558952 101-000-1516 - FUNDS MANAGEMENT 5726 007 5733

Total TAX ANTICIPATION NOTE1998I amp S $ 405591 $ 159094 $ 000 $ 564685

CONSTABLE PRCT 1 LEOSE TRAINING FUND 102-000-1010 - CASH $ 189570 $ 796 $ $ 190366

Total CONSTABLE PRCT 1 LEOSE TRAINING FUND $ 189570 $ 796 $ 000 $ 190366

CONSTABLE PRCT 2 LEOSE TRAINING FUND 103-0001010 - CASH $ 67859 $ 285 $ $ 68144

Total CONSTABLE PRCT 2 LEOSE TRAINING FUND $ 67859 $ 285 $ 000 $ 68144

CONSTABLE PRCT 3 LEOSE TRAINING FUND 104-000-1010 - CASH $ 234182 $ 85219 $ $ 319401

Total CONSTABLE PRCT 3 LEOSE TRAINING fUND $ 234182 $ 85219 $ 000 $ 319401

CONSTABLE PRCT 4 LEOSE TRAINING FUND 105-000-1010 - CASH $ 348971 $ 1466 $ $ 350437

Total CONSTABLE PRCT 4 LEOSE TRAINING FUND $ 348971 $ 1466 $ 000 $ 350437

COURT TRANSACTION FEE FUND JUSTICE COURTS 106-000-1010 CASH $ 109646 $ 184647 $ 200000 $ 94293 106-000-1515 MBIA 2212031 203344 2415375

Total COURT TRANSACTION FEE FUND JUSTICE COURTS $ 2321677 $ 387991 $ 200000 $ 2509668

GATES TRAINING LAB GRANT 107-000-1010 CASH $ 000 $ $ $ 000

Total GATES TRAINING LAB GRANT $ 000 $ 000 $ 000 $ 000

Prepared by the Tom Green County Auditors Office Page 19 of 56

VOL 7 4 PAGE 455

t bull d -

bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G MOD U L E 153351 02 JUL 2002 Combined Statement of Receipts and Disbursements - All Funds

The Software Group Inc For Transactions June 01 2002 - June 3D 2002 Page 12

Prey Mo Balance Receipts bull Disbursements Closing Balance GATES PUBLIC INTERNET ACCESS GRANT

108-000-1010 - CASH $ 000 $ $ $ 000

Total GATES PUBLIC INTERNET ACCESS GRANT $ 000 $ 000 $ 000 $ 000

TCOMI 109-000-1010 - CASH $ 2831023 $ 900000 $ 1046921 $ 2684102

Total TCOMI $ 28310_23 $ 900000 $ 1046921 $ 26841 02

JUVENILE DEFERRED PROCESSING FEES 110-000-1010 - CASH $ 213506 $ 32046 $ $ 245552

Total JUVENilE DEFERRED PROCESSING FEES $ 213506 $ 32046 $ 000 $ 245552

COUNTY JUDGE EXCESS CONTRIBUTIONS 250016 111-000-1010 - CASH $ 131670 $ 639 $ 50980 $ 81329

Total COUNTY JUDGE EXCESS CONTRIBUTIONS 250016 $ 131670 $ 639 $ 50980 $ 81329

LOANSTAR LIBRARY GRANT 201-000-1010 - CASH $ 1186089 $ 4982 $ 762574 $ 428497

Total LOANSTAR LIBRARY GRANT $ 1186089 $ 4982 $ 762574 $ 428497

TROL 1I NGER FUND 202-000-1010 - CASH $ 000 $ $ $ 000

Total TROLLINGER FUND $ 000 $ 000 $ 000 $ 000

COURTHOUSE LANDSCAPING 301-000-1010 - CASH $ 10000 $ 005 $ $ 10005

Total COURTHOUSE LANDSCAPING $ 10000 $ 005 $ 000 $ 10005

SHERIFF FORFEITURE FUND 401-000-1010 CASH $ 000 $ 134208 $ $ 134208

Total SHERIFF fORFEITURE FUND $ 000 $ 134208 $ 000 $ 134208

TOTALS - ALL FUNDS $ 1418743651 $ 505902613 $ 614382938 $ 1310263326 =============== =============== =============== ===============

Prepared by the Tom Green County Auditors Office Page 20 of 56

VOL 14 PArtE 456

- -- -----_~ _____ ~ __ _M _____ ------~----~--~--------------- -----_- ~- ~-~ -- -~-~----- ----_ -- -- -- --- _-- - -_ _ shy

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page

_ __ _- - - --- - - --- -- - -- ---------- ----- -- -- -- _ - ------~--~---_ ------------ -- -----------shy

Account bullbullbullbullbull _bullbull _bullbull _ bullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3101 CURRENT TAX LEVY 11062266 11062266 14831884 1075659568 948891625 30567032 3 310-3102 DELINQUENT TAXES 140000 140000 4512523 19454660 19233388 -5454660 middot39 310-3191 PENALTY AND INTEREST 107000 107000 3753196 114621 18 8713074 -762118 middot7 320-3201 ALCOHOLIC BEVERAGES 30000 30000 579950 2587550 2240350 412450 14 320-3202 BUSINESS LICENSE AND PERMITS - 500 500 000 000 50000 100 320-3204 BUSINESS LICENSE AND PERMITS - 0 0 100000 200000 middot200000 u 330-3321 GENERAL SALES AND USE TAX 4450000 4450000 39768154 274545735 255412685 170454265 38 330-3327 STATE SHARED REVENUE-STATE SUPP 33900 33900 000 3390000 000 000 0 330-3328 MENTAL HEALTH UNIT 106000 106000 000 5852538 7273351 4747462 45 330-3329 CRISIS INTERVENTION PROGRAM GRA 75178 75178 000 3491799 3447566 4026001 54 330-3330 SAFE ampSOBER STEP PROGRAM 40000 40000 000 2317940 612141 1682060 42 330-3333 FAMILY VIOLENCE INVESTIGATOR 26870 26870 000 1277247 1288310 1409753 52 330-3335 PARENT AID PROGRAM GRANT 28066 28066 000 1544449 1254687 1262151 45 330-3336 SPOUSAL ABUSE VOLUNTEER PROGRAM 42335 42335 000 000 1099741 4233500 100 330-3337 CCl SUPPLEMENT 70000 70000 708218 5956400 5782612 1043600 15 330-3339 TEXAS NARCOTICS CONTROL PROGRAM 56332 56332 1200248 4658548 4584731 974652 17 330-3341 DOMESTIC VIOLENCE PROSECUTION U 80000 80000 000 4060473 3031236 3939527 49 330-3342 STEP PROGRAM REVENUE 0 0 000 000 000 000 330-3346 BINGO TAX 39000 39000 000 2846848 2599298 1053152 27 330-3347 LEOSE FEE 0 0 000 000 609 000 330-3348 CRIME VICTIM FUND 20000 20000 000 906388 919299 1093612 55 330-3349 CSCD FISCAL OFFICER SUPPLEMENT 7200 7200 182935 731740 720000 -11740 -2 330-3350 LEOCE FEES 0 0 000 000 886 000 330-3351 CRIMINAL JUSTICE PLANNING 375 375 000 000 5469 37500 100 330-3352 JUSTICE EDUCATION 2000 2000 000 99003 94785 100997 50 330-3353 MIXED BEVERAGE TAX 160000 160000 000 8089399 7958279 7910601 49 330-3354 FINANCIAL RESPONSIBILITY FUND 100 100 000 -450 2914 10450 105 330-3356 HUDPAYMENT IN LIEU OF TAXES 40000 40000 3157400 3557952 000 442048 11 330-3357 COUNTY JUDGE STATE SUPPLEMENT 10000 10000 000 1000000 434669 000 0 330-3358 TIME PAYMENT 7500 7500 188781 1363817 1641786 -613817 middot82 330-3359 INDIGENT LEGAL SERVICES 850 850 000 39520 41830 45480 54 330-3360 STATE SHARED REVENUE - ADA STAT 0 5803 000 000 580311 100 330-3361 FUGITIVE APPREHENSION FEES 5400 5400 000 255141 248269 284859 53 330-3363 JUVENILE CRIME ampDELINQUENCY FE 300 300 000 23317 12553 6683 22 330-3364 CONSOLIDATED COURT COSTS 28000 28000 000 1048310 1085669 1751690 63 330-3365 EMS CONTRACTSB 102 6000 6000 000 000 000 600000 100 330-3366 TOBACCO SETTLEMENT 61000 61000 000 2396841 14199933 3703159 61 330-3368 TIFB GRANT REIMBURSEMENT 0 0 150000 150000 7005300 -150000 uu 330-3369 AG CHILD SUPPORT REIMBURSEMENT 14000 14000 30227 3331 72 000 1066828 76 330middot3370 STATE ALIEN ASSISTANCE PROGRAM 0 37097 000 3709700 000 000 0 330middot3371 CVCOG EQUIPMENT GRANT 0 0 000 000 000 000 330-3372 FFVPU GRANT 62305 62305 000 2957456 2469817 3273044 53 330-3373 FFVIU GRANT 39200 39200 000 1756134 1576957 2163866 55 330-3374 FFVVA GRANT 46936 46936 000 2227334 1773032 2466266 53 330-3375 JUVENILE ACCOUNTABILITY INCENTI 17304 17304 000 000 612284 1730400 100 330middot3376 VICTIM-UITNESS ASSISTANCE PROGR 39400 39400 000 1910563 599872 2029437 52 330-3380 AG COURT COST REIMBURSEMENT 0 0 1135860 6791070 -6791070 330-3385 STATE SHARED REVENUE - COMMUNIT 0 0 000 50000 -50000

Prepared by the Tom Green County Auditors Office Page 21 of 56

457VOl

$amp dJ II

- shybull bull a

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUl 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 2

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 340-3400 TREASURER - FEES OF OFFICE o o 3000 86000 27020 -86000 340-3401 COUNTY JUDGEPROBATE 2500 2500 19000 186800 122400 63200 25 340-3402 COUNTY JUDGE 100 100 2715 4804 4976 5196 52 340-3403 COUNTY SHERIFF 90000 90000 902736 6448510 5544087 2551490 28 340-3404 COUNTY ATTORNEY 34000 34000 366126 2645510 2302971 754490 22 340-3405 COUNTY CLERK 460000 460000 3939686 35938703 33406364 10061297 22 340-3406 TAX ASSESSORCOLLECTOR FEES 375000 375000 3157365 27937215 27696957 9562785 26 340-3407 DISTRICT CLERK 200000 200000 1180156 8696187 12788755 11303813 57 340-3408 JUSTICE OF THE PEACE 12000 12000 96500 868600 924200 331400 28 340-3409 CONSTABLE 95000 95000 872400 7344251 6978642 2155749 23 340-3411 TAX CERTMOBILE HOME FEES 8000 8000 113400 718600 600200 81400 10 340-3420 FEES OF OFFICE - CO CLK TSRSR o deg 000 28543 28543 340-3421 JURY FEES 4000 4000 42000 268900 305500 131100 33 340-3422 ELECTION REVENUE 1800 1800 14950 2031 73 139553 -231 73 -13 340-3424 OFFICE RENT 6900 6900 1701 15 823755 4435425 133755 middot19 340-3425 CRT REPORTER FEESCNTY CLERK 12000 12000 100500 1018500 954000 181500 15 340-3426 CRT REPORTER FEESDIST CLERK 15000 15000 142500 1185000 1212600 315000 21 340-3427 CITY PRISONER REIMBURSEMENT 175000 175000 323900 5130081 4983520 12369919 71 340-3429 BOND FEES o deg 000 -25000 704 25000 340-3430 COPIER REVENUELIBRARY 17000 17000 114505 1199266 1247318 500734 29 340-3434 IMMIGRATION REIMBSHERIFF 10000 10000 42000 127800 534000 872200 87 340-3436 SHERIFFS ARREST FEES 30000 30000 105116 2095666 2041209 904334 30 340-3437 ARREST WARRANTS 65000 65000 397802 3823518 4996795 2676482 41 340-3438 PARKS 12000 12000 105300 805700 453500 394300 33 340-3440 ATTORNEY FEES 10000 10000 98562 809114 738582 90886 19 340-3441 COMPREHENSIVE REHABILITATION deg o 000 000 1624 000 340-3443 ENVIRONMENTAL CONTROL INSPECTIO 50000 50000 371000 2862500 1603500 2137500 43 340-3445 DUMPGROUND 30000 30000 129700 1304100 1406795 1695900 57 340-3446 JUSTICE CENTER DETENTION SVC 35000 35000 575664 2042400 3307500 1457600 42 340-3448 JP COURT COSTS 20000 20000 236788 1832285 1684539 167715 8 340-3449 DWI VIDEO 8000 8000 66670 465845 549527 334155 42 340-3450 DEF ADJUCATION FEES 30000 30000 208800 2469094 2858029 530906 18 340-3451 JAIL PHONE CONTRACT 80000 80000 981948 6211495 7238548 1788505 22 340-3453 LEMI FEE 10 10 000 000 318 1000 100 340-3457 MISDEMEANOR COURT COSTS 25 25 000 000 1113 2500 100 340-3466 JAIL PHONESHERIFFS OFFICE 70000 70000 690634 4368735 5091097 2631265 38 340-3467 FEDERAL PRISONER HOUSING CONTRA 350000 350000 940800 7778400 372000 27221600 78 340-3474 RECORDS MANAGEMENT o deg 000 000 000 000 340-3476 PRE-AUG97 COURT COST SVC FEE deg deg 000 9068 -9068 340-3477 CMI 10 SVC FEE o deg 000 18939 -18939 360-3601 FINESDISTRICT COURTS 150000 150000 1425270 11695211 10736727 3304789 22 360-3602 CNTY FINEJP COURTS 400000 400000 4604241 34148356 30179586 5851644 15 360-3603 CRTATLAW 200000 200000 1575375 15769225 16428914 4230775 21 360-3604 CRTATLAW 2 200000 200000 1686400 13720384 14297430 6279616 31 360-3605 BOND FORFEITURES 100000 100000 1150025 5092660 8820284 4907340 49 370-3701 DEPOSITORY INTEREST 12500 12500 278583 3205962 1889438 1955962 156 370-3703 INTEREST ON REPURCHASE o deg 000 000 464710 000 370-3704 INTEREST ON SECURITIES 47500 47500 000 1807065 5038075 2942935 62 370-3705 MBIA INTEREST 60000 60000 588000 3132978 8601125 2867022 48 370-3706 FUNDS MANAGEMENT INTEREST 7500 7500 385821 2698143 1457960 -1948143 -260 370-3709 CREDIT CARD SERVICE FEES o o -37831 37084 000 -37084

Prepared by the Tom Green County Auditors Office Page 22 of 56

VOL 7 4 PhGE 458

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

001 - GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 3

~ __ eM ______ M __ M ___ bull __ bull _______ bullbull _____ ~_ -_ --_ ------ ---_ _- ----_ -- _ _ ------_ - -- ---

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonth ly Rev bullbullbull YTD Rev Last Year YTD Rev Receivable Rm 370-3713 SETTLEMENT PROCEEDS 0 50818 57578 5139378 000 -57578 1 380-3801 SALVAGE SALES 0 0 000 105000 1968041 -105000

390-3901 OTHER REVENUE - COMMUNITY SUPER 0 0 000 000 000 000

390-3902 ACCOUNTS PAYABLE DISCOUNTS 40 40 965 9064 3075 -5064 -127 390-3903 MISCELLANEOUS REVENUE 5000 5000 4075 107831 395335 392169 78 390-3904 TJPC PROBATION FEES 4000 4000 140000 943885 386500 -543885 -136 390-3907 DEFENSIVE DRIVING FEES 17500 17500 108800 1036125 1059100 713875 41 390-3908 JAIL COMMISSARY STALE CHECK REF 0 0 000 000 000 000

390-3910 DEFERRED PROSECUTION FEE 0 0 000 000 000 000

390-3912 FLOOO AREA SCHOOLROAD TR ACCT 4500 4500 000 201811 297815 248189 55 390-3913 LAYSUIT PROCEEDS 0 0 000 000 000

390-3914 CIVIL SETTLEMENT PROCEEDS 2220 2220 18500 166500 166500 55500 25 390-3916 FINGERPRINTING FEES 2000 2000 12000 107200 143800 92800 46 390-3917 NON-REGULAR INMATE TRANSPORT 0 0 10000 130000 000 -130000

390-3918 PRISONER DAMAGE REIMBURSEMENT 0 0 000 000 7264 000

390-3919 IHC REIMBLOCAL 120000 120000 2669666 14346770 6819053 -2346770 -20 390-3920 PRISONER MEDICAL REIMBURSEMENT 1000 1000 000 000 53615 100000 100 390-3923 JAIL MEAL TICKETS 0 0 000 000 000 000

390-3925 RESTITUTION REVENUE 0 0 000 9783 10368 9783 bullbullbullbull

390-3927 IHC STATE REIMBURSEMENT 235000 235000 000 558240 37214807 22941760 98 390-3947 OTHER REVENUE - SAHF HEALTHYISE 0 0 000 000 000 390-3960 CHILD SAFETY 150 150 000 10000 15208 5000 33 390-3961 AICCHAP FISCAL SERVICE FEE 1000 1000 18750 75000 75000 25000 25 390-3962 CCP FISCAL SERVICE FEE 2000 2000 44125 176500 177900 23500 12 390-3963 CRTC FISCAL SVC FEE amp REIMB 18158 18158 242770 971080 908540 844720 47 390-3964 TAIP FISCAL SERVICE FEE 0 0 000 000 000 000

390-3965 REFUNDS 0 0 000 90000 158 -90000 390-3967 CCRC FISCAL SERVICE FEE 0 0 8900 35600 37900 -35600 bullbull

390-3970 OTHER REVENUE - SNOP FISCAL SER 0 0 13900 55600 -55600 390-3973 SALE OF LAND 0 0 000 135000 5690 -135000

390-3975 COURTHOUSE SECURITY BAILIFF REI 39500 39500 000 000 000 3950000 100 390-3978 PROPERTY LEASES 1000 1000 000 52500 52500 47500 48

__ w _____ ________ _ -- --_ - -----_ ------_ ----- _------_ shyTOTAL GENERAL FUND 20894220 20987938 101817627 1712204272 1591135293 386589539 18

Prepared by the Tom Green County Auditors Office Page 23 of 56

VOL I 4PAnE 459

_c II rt

_I _

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

005 - ROAD ampBRIDGE PRECINCT 1 amp3 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 4

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Rev bullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3102 DELINQUENT TAXES - GENERAL PROP 100 100 1060 4642 5680 5358 54 310-3191 PENALTY amp INTEREST - GENERAL PR 100 100 2405 8907 8908 1093 11 330-3312 CRB FUND DISTRIBUTION 506000 506000 000 493264_50 50593303 1273550 3 340middot3410 ADDl FEES ROAD ampBRIDGE 450000 450000 3514795 32005935 31708875 12994065 29 370-3701 DEPOSITORY INTEREST 1500 1500 54796 358335 121482 -208335 -139 370-3703 INTEREST ON REPURCHASE 0 000 000 147093 000 370-3705 MBIA INTEREST 24000deg 24000 68826 508327 1563335 1891673 79 380-3801 SALVAGE SALES 0 0 000 000 2667890 000 380-3802 TX DEPT TRANSTRUCK YEIGHT FEE 15000 15000 -6500 337520 1211366 1162480 77 390-3902 ACCOUNTS PAYABLE DISCOUNTS 0 0 009 697 447 -697 390-3903 MISCELLANEOUS REVENUE 0 0 000 000 224722 000

- - - _ - - -

TOTAL ROAD ampBRIDGE PRECINCT 1 amp3 996700 996700 3635391 82550813 88253101 17119187 17

Prepared by the Tom Green County Auditors Office Page 24 of 56

4 PAIlE 460VOl

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 153537 02 JUL 2002 Statement of Revenues - Budget vs Actual vs Last Year

006 - ROAD amp BRIDGE PRECINCT 2 amp4 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Pltlge 5

Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Month ly Rev bullbull YTD Rev Last Year YTD Rev Receivable Rm 310-3102 DELINQUENT TAXES 100 100 1060 4645 5680 5355 54 310-3191 PENALTY amp INTEREST - GENERAL PR 100 100 2405 8905 8912 1095 11 330-3312 CRB FUND DISTRIBUTION 506000 506000 000 49326450 50593297 1273550 3 340-3410 ADDL FEES ROAD amp BRIDGE 450000 450000 3514795 32005935 31708875 12994065 29 370-3701 DEPOSITORY INTEREST - INTEREST 1500 1500 48461 298321 133225 -148321 -99 370-3703 INTEREST ON REPURCHASE - INTERE 0 0 000 000 221332 000 370-3705 MBIA INTEREST 24000 24000 93733 640063 1626460 1759937 73 380-3801 SALVAGE SALES 0 0 000 25150 270909 -25150 380-3802 TX DEPT TRANSTRUCK YEIGHT FEE 15000 15000 63800 491120 1346551 1008880 67 390-3902 ACCOUNTS PAYABLE DISCOUNTS 0 0 030 150 055 -150 390-3903 MISCELLANEOUS REVENUE 0 0 000 000 000 000

- --_ --- ---- ------ - _------ - ----_ -----shy-~-------

TOTAL ROAD ampBRIDGE PRECINCT 2 amp4 996700 996700 3724284 82800739 85915296 16869261 17 _-_ - - - --- -_ _-_

TOTAL FOR REPORTED FUNDS 22887620 22981338 109177302 1877555824 1765303690 420577987 18 ============ ============ ============== ============== ============== ============== =====

Prepared by the Tom Green County Auditors Office Page 25 of 56

461VOl

- r

raquo n_ bull bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page

001 GENERAL FUND - COMMISSIONERS COURT Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bull Encumbrances HD Exp + Enc UnEnc Balance Rm 001-0101 SALARYELECTED OFFIC 116104 116104 967536 8707824 000 8707824 2902576 25 001-0103 SALARYASSISTANTS 40874 40874 340612 3065508 000 3065508 1021892 25 001-0201 FICAMEDICARE 14054 14054 113466 1021222 000 1021222 384178 27 001-0202 GROUP HOSPITAL INSUR 15000 15000 116808 1051497 000 1051497 448503 30 001-0203 RETIREMENT 13865 13865 114662 1042536 000 1042536 343964 25 001middot0301 OFFICE SUPPLIES 850 850 3500 44619 000 44619 40381 48 001-0388 CELLULAR PHONEPAGER 650 650 4995 50764 000 50764 14236 22 001-0403 BOND PREMIUMS o o 000 000 000 000 000 001-0405 DUES ampSUBSCRIPTIONS 200 200 000 17523 000 17523 2477 12 001-0427 AUTO ALL~ANCE 26730 26730 222750 2004750 000 2004750 668250 25 001-0428 TRAVEL ampTRAINING 7200 7200 6820 501651 33000 534651 185349 26 001-0475 EQUIPMENT o o 000 000 000 000 000

TOTAL COMMISSIONERS COURT 235527 235527 1891149 17507894 33000 17540894 6011806 26

001 - GENERAL FUND - PURCHASING

002-0105 SALARYEMPLOYEES 30183 30183 251520 2263680 000 2263680 754620 25 002-0109 SALARYSUPERVISOR 26879 26879 213066 1917594 000 1917594 770306 29 002-0201 FICAMEDICARE 4365 4365 35540 319860 000 319860 116640 27 002-0202 GROUP HOSPITAL INSUR 10800 10800 86538 807838 000 807838 272162 25 002-0203 RETIREMENT 4307 4307 34796 316374 000 316374 114326 27 002-0301 OFFICE SUPPLIES 400 400 2019 25095 000 25095 14905 37 002-0335 AUTO REPAIR FUEL E 700 700 7392 45160 000 45160 24840 35 002-0388 CELLULAR PHONEPAGER 315 315 10259 50878 000 50878 -19378 -62 002-0391 UNIFORMS 360 360 6655 37065 000 37065 -1065 -3 002-0405 DUES amp SUBSCRIPTIONS 465 465 29000 53000 29000 82000 -35500 -76 002-0428 TRAVEL amp TRAINING 800 1330 000 178209 000 178209 -45209 middot34 002-0429 INCOUNTY TRAVEL 240 240 000 2460 000 2460 21540 90 002-0435 BOOKS 30 30 000 3400 000 3400 -400 -13 002-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL PURCHASING 79844 80374 676785 6020613 29000 6049613 1987787 25

DOl - GENERAL FUND - COUNTY CLERK

003-0101 SALARYELECTED OFFIC 42968 42968 358066 3222594 000 3222594 1074206 25 003-0104 SALARYCHIEF DEPUTY o 24938 207814 1870326 000 1870326 623474 25 003-0105 SALARYEMPLOYEES 320453 295515 2673566 23206944 000 23206944 6344556 21 003middot0108 SALARYPARTTIME o a 000 000 000 000 000 003-0109 SALARYSUPERVISOR 24934 24934 000 311721 000 311721 2181679 87 003-0201 FICAMEDICARE 29734 29734 246256 2166049 000 2166049 807351 27 003-0202 GROUP HOSPITAL INSUR 73800 73800 535317 4472475 000 4472475 2907525 39 003middot0203 RETIREMENT 29336 29336 242848 2166687 000 2166687 766913 26 003-0301 OFFICE SUPPLIES 30000 30000 35946 2130827 19872 2150699 849301 28 003-0385 INTERNET SERVICE 120 120 000 5730 000 5730 6270 52 003-0403 BOND PREMIUMS 3500 3500 000 000 000 000 350000 100 003-0405 DUES ampSUBSCRIPTIONS 589 589 000 57895 000 57895 1005 2 003-0427 AUTO ALLOYANCE 330 330 2750 24750 000 24750 8250 25

Prepared by the Tom Green County Auditors Office Page 26 of 56

VOL 7 4 Ph[)E 462

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 2

001 - GENERAL FUND - COUNTY CLERK Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 003-0428 TRAVEL ampTRAINING 2500 2500 000 190459 000 190459 59541 24 003-0436 MICROFILMING 8000 8000 000 465836 000 465836 334164 42 003-0442 BIRTH CERTIFICATES 14000 14000 124074 751764 000 751764 648236 46 003-0470 CAPITALIZED EQUIPMEN o 0 000 000 000 000 000

003-0475 EQUIPMENT 6500 6500 000 289437 000 289437 360563 55 003-0514 SPECIAL PROJECTS o 0 000 000 000 000 000

TOTAL COUNTY CLERK 586764 586764 4426637 413334_94 19872 41353366 17323034 30

001 - GENERAL FUND - VETERANS SERVICE

005-0102 SALARYDISTRICT JUDG 25553 o 000 000 000 000 000

005-0105 SALARYEMPLOYEES 19627 19627 158434 1464989 000 1464989 497711 25 005-0109 SALARYSUPERVISOR o 24938 207814 1870326 000 1870326 623474 25 005-0201 FICAMEDICARE 3517 3470 28326 258279 000 258279 88721 26 005-0202 GROUP HOSPITAL INSUR 7200 7200 28846 461626 000 461626 258374 36 005-0203 RETIREMENT 3470 3422 27926 256836 000 256836 85364 25 005-0301 OFFICE SUPPLIES 500 500 000 23077 000 23077 26923 54 005-0335 AUTO REPAIR FUEL E 500 500 1816 34273 000 34273 15727 31 005-0388 CELLULAR PHONEPAGER 220 220 1795 17876 000 17876 4124 19 005-0427 AUTO ALLOWANCE 792 792 6600 59400 000 59400 19800 25 005-0428 TRAVEL ampTRAINING 900 900 000 103080 000 103080 -13080 -15 005-0469 SOFTWARE EXPENSE 150 150 000 15000 000 15000 000 0

TOTAL VETERANS SERVICE 62429 61719 461557 4564762 000 4564762 1607138 26

001 - GENERAL FUND - COURT COLLECTIONS

006-0105 SALARYEMPLOYEES 27662 27662 191848 2035762 000 2035762 730438 26 006-0109 SALARYSUPERVISOR 19013 19013 158434 1425906 000 1425906 475394 25 006-0201 FICAMEDICARE 3571 3571 26796 264817 000 264817 92283 26 006-0202 GROUP HOSPITAL INSUR 10800 10800 57692 721285 000 721285 3587 _15 33 006-0203 RETIREMENT 3522 3522 26235 261962 000 261962 90238 26 006-0301 OFFICE SUPPLIES 1500 1500 9125 114546 000 114546 35454 24 006-0335 AUTO REPAIR FUEL E o o 000 000 000 000 000

006-0400 PROFESSIONAL SERVICE o o 5775 14225 000 14225 -14225

006-0401 APPRAISAL DISTRICT o o 000 000 000 000 000

006-0405 DUES ampSUBSCRIPTIONS 250 250 000 9500 000 9500 15500 62 006-0428 TRAVEL ampTRAINING 1000 1000 8710 48710 000 48710 51290 51 006-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

006-0475 EQUIPMENT o o 000 000 000 000 000

TOTAL COURT COLLECTIONS 67318 67318 484615 4896713 000 4896713 1835087 27

001 - GENERAL FUND - PERSONNEL

007-0105 SALARYEMPLOYEES 32074 32074 238840 2306310 000 2306310 901090 28 007-0109 SALARYSUPERVISOR 29653 29653 247108 2223972 000 2223972 741328 25

Prepared by the Tom Green County Auditors Office Page 27 of 56

VOL 74 PAGE 463

__ bull r tg r

II1II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 3

001 - GENERAL FUND - PERSONNEL Account bullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Monthly Exp bull YTD Expenses bullbull Encumbrances nD Exp + Enc UnEnc Balance Rm 007-0201 FICAMEDICARE 4722 4722 36912 344395 000 344395 127805 27 007-0202 GROUP HOSPITAL INSUR 10800 10800 86538 750131 000 750131 329869 31 007middot0203 RETIREMENT 4659 4659 36398 342867 000 342867 123033 26 007-0301 OFFICE SUPPLIES 1000 1000 6530 44330 000 44330 55670 56 007-0306 EDUCATION MATERIALS 700 700 000 44910 33541 78451 8451 middot12 007-0405 DUES ampSUBSCRIPTIONS 200 200 000 000 000 000 20000 100 007-0423 CONTRACTOR FEES o o 19872 19872 000 19872 -19872 007-0428 TRAVEL amp TRAINING 750 750 000 50450 000 50450 24550 33 007-0475 EQUIPMENT o o 000 000 000 000 000 O

TOTAL PERSONNEL 84558 84558 672198 6127237 33541 6160778 2295022 27

001 GENERAL FUND INFORMATION TECHNOLOGY

008-0105 SALARYEMPLOYEES 53304 53304 213418 3700587 000 3700587 1629813 31 008-0108 SALARYPARTTIME 22786 22786 133500 1712432 000 1712432 566168 25 008middot0109 SALARYSUPERVISOR 38500 38500 280621 2315677 000 2315677 1534323 40 008-0201 FICAMEDICARE 8766 8766 46586 577913 000 577913 298687 34 008-0202 GROUP HOSPITAL INSUR 14400 14400 57692 894376 000 894376 545624 38 008-0203 RETIREMENT 8649 8649 47003 585415 000 585415 279485 32 008-0301 OFFICE SUPPLIES 1450 1315 4999 58153 000 58153 73347 56 008-0309 COMPUTER SUPPLIES 25660 25660 5694 841544 889415 1730959 835041 33 008-0388 CELLULAR PHONEPAGER 650 650 7370 82740 000 82740 -17740 -27 008middot0405 DUES ampSUBSCRIPTIONS 250 250 000 000 5000 5000 20000 80 008-0428 TRAVEL ampTRAINING 6000 6000 000 87420 000 87420 512580 85 008-0429 INCOUNTY TRAVEL 500 500 5100 21780 000 21780 28220 56 008-0445 SOFTWARE MAINTENANCE 172068 172068 3901250 15605000 000 15605000 1601800 9 008-0449 COMPUTER EQUIPMENT M 3400 3400 000 251244 000 251244 88756 26 008-0469 SOFTWARE EXPENSE 27450 27450 500000 2245999 350000 2595999 149001 5 008-0470 CAPITALIZED EQUIPMEN 20150 20150 000 1207600 000 1207600 807400 40 008-0475 EQUIPMENT o 135 000 13355 000 13355 145 1 008-0482 CAPITALIZED SOFTWARE o o 000 000 000 000 000 008-0514 SPECIAL PROJECTS 50000 50000 418151 2177213 18167 2195380 2804620 56 008middot0678 CONTRACT SERVICE FOR 13900 13900 000 1046500 000 1046500 343500 25

TOTAL INFORMATION TECHNOLOGY 467883 467883 5621384 33424948 1262582 34687530 12100770 26

001 GENERAL FUND - NON DEPARTMENTAL

009-0204 WORKERS COMPENSATION 104957 104957 -2814700 457908 000 457908 10037792 96 009-0205 UNEMPLOYMENT INSURAN 13254 13254 000 -802320 000 -802320 2127720 161 009-0216 HEALTH INSURANCE RUN 200000 200000 86521 23010011 000 23010011 -3010011 -15 009-0301 OFFICE SUPPLIES 5000 4843 -74494 244793 96450 341243 143057 30 009middot0302 COPIER SUPPLIESLEAS 30000 30000 416999 1952125 154100 2106225 893775 30 009middot0347 PORTS TO PLAINS COAL 10624 10624 1062353 1062353 000 1062353 047 0 009-0348 COURTHOUSE PRESERVAT o o 000 000 000 000 000 009-0358 SAFETY EQUIPMENT 1500 1500 21707 281337 000 281337 -131337 middot88 009-0386 MEETINGS ampCON FERENC 500 500 000 130568 075 130643 -80643 161 009-0388 CELLULAR PHONEPAGER o 157 000 15700 000 15700 000 0

Prepared by the Tom Green County Auditors Office Page 28 of 56

VOL 7 4 PAliE 464

_-------_ ----~--~---------------------------~--- --~- --------------~- ~ ~

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154658 02 JUL 2002 Statement of Expenditures Budget ys Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 4 ---------------------------_ _------------------------------- _------------------------------------------------------- _ _------shy

001 - GENERAL FUND - NON DEPARTMENTAL Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullMonthly Exp YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEnc Balance Rm 009-0391 UNIFORMS 0 0 000 000 000 0_00 000 009-0401 APPRAISAL DISTRICT 294899 294899 2248700 22837500 000 22837500 6652400 23 009-0402 LIABILITY INSURANCE 250000 250000 000 22115928 000 22115928 2884072 12 009-0404 RECORDS MANAGEMENT 0 0 000 000 000 000 000 009-0405 DUES ampSUBSCRIPTIONS 1250 1250 30000 120000 000 120000 5000 4 009-0407 LEGAL REPRESENTATION 60000 60000 82342 1612304 000 1612304 4387696 73 009-0408 INDEPENOENT AUDIT 46000 46000 000 3500000 000 3500000 1100000 24 009-0412 AUTOPSIES 25000 25000 359233 2044247 000 2044247 455753 18 009-0419 CENSUS 2000 0 0 000 000 000 000 000 009-0420 TELEPHONE 80000 80000 724328 5360475 23500 5383975 2616025 33 009-0421 POSTAGE 85000 85000 1584269 8299481 1527500 9826981 -1326981 -16 009-0424 ECONOMIC DEVELOPMENT 20000 20000 000 2000000 000 2000000 000 0 009-0430 PUBLIC NOTICESPOSTI 9600 9600 217965 1285036 000 1285036 -325036 middot34 009-0431 EMPLOYEE MEOICAL 6000 6000 103700 303575 9000 312575 287425 48 009-0435 BOOKS 6500 6500 000 287774 000 287774 362226 56 009-0444 BANK SVC CHARGES 0 0 395196 3183179 000 31831 79 -3183179 009-0450 OFFICE MACHINE MAINT 10000 10000 84436 471023 142165 613188 386812 39 009-0459 COPY MACHINE RENTAL 42752 42752 373978 3087320 132857 32201 77 1055023 25 009-0468 RURAL TRANSPORTATION 14408 14408 000 1440800 000 1440800 000 0 009-0470 CAPITALIZEO EQUIPMEN 0 0 000 000 000 000 000 009-0471 COG DUES 5201 5201 000 492290 000 492290 27810 5 009-0475 EQUIPMENT 2500 2500 96625 227913 000 227913 22087 9 009-0480 TX ASSOCIATION OF CO 1765 1765 000 319000 000 319000 -142500 -81 009-0495 TEXAS HISTORICAL COM 3500 3500 000 350000 000 350000 000 0 009-0508 WATER CONSERVATION 3000 3000 000 300000 000 300000 000 0 009-0527 0 0 000 000 000 000 000 009-0544 CREDIT CARD SERVICE 0 0 6000 19690 000 19690 -19690 009-0551 SALES TAX DEBT PAYME 39600 39600 330000 2970000 000 2970000 990000 25 009-0675 PROFESSIONAL FEES 12000 20161 460250 4084198 9297 4093495 -2077361 103 009-0801 ADMINISTRATIVE FEE 5500 5500 51700 344600 000 344600 205400 37

_ _ - - - -_ shy --------- --- ---------_ _- -------------- -------------- ----~~- ~-- - -- shyTOTAL NON DEPARTMENTAL 1390310 1398471 5847108 113408808 2094944 115503752 24343382 17

001 - GENERAL FUND - RECORDS MANAGEMENT

010-0102 SALARYDISTRICT JUDG 3600 3600 30000 270000 000 270000 90000 25 010-0201 FICAMEOICARE 275 275 2296 20664 000 20664 6836 25 010-0202 GROUP HOSPITAL INSUR 0 0 000 000 000 000 000 010-0203 RETIREMENT 272 272 2248 20436 000 20436 6764 25 010-0301 OFFICE SUPPLIES 200 200 9999 9999 000 9999 10001 50 010-0428 TRAVEL ampTRAINING 500 500 24980 24980 000 24980 25020 50

_ _- -------------shy----------- ----------- -------------- -------------- -------_ _-_ _--_ TOTAL RECORDS MANAGEMENT 4847 4847 69523 346079 000 346079 138621 29

001 - GENERAL FUND COUNTY JUDGE

011-0101 SALARYELECTED OFFIC 50825 50825 423542 3811878 000 3811878 1270622 25 011-0105 SALARYEMPLOYEES 26909 26909 224246 2018214 000 2018214 672686 25 011-0125 JUVENILE BOARD 1200 1200 10000 90000 000 90000 30000 25

Prepared by the Tom Green County Auditors Office Page 29 of 56

Ij 4pqCVOL I I All 465

bull r bull sf

shy

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 5

001 - GENERAL FUND - COUNTY JUDGE Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bullbull YTD Expenses Encumbrances no Exp + Enc UnEnc Balance Y~m 011-0132 SALARYSTATE SUPPLEM 10000 10000 83334 750006 000 750006 249994 25 011-0201 FICAMEDICARE 7309 7309 57186 514954 000 514954 215946 30 011-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 011-0203 RETIREMENT 7210 7210 59630 542160 000 542160 178840 25 011-0301 OFFICE SUPPLIES 900 900 8434 57485 000 57485 32515 36 011-0388 CELLULAR PHONEPAGER 500 500 4665 33976 000 33976 16024 32 011-0403 BOND PREMIUMS 0 0 000 000 000 000 000 011-0405 DUES amp SUBSCRIPTIONS 250 250 000 27500 000 27500 -2500 -10 011-0427 AUTO ALLOYANCE 6600 6600 55000 495000 000 495000 165000 25 011-0428 TRAVEL amp TRAINING 1500 1500 000 86493 16500 102993 47007 31 011-0435 BOOKS 600 600 000 33512 000 33512 26488 44 011-0496 NOTARY BOND o o 000 7100 000 7100 -7100

TOTAL COUNTY JUDGE 121003 121003 983729 8987596 16500 9004096 3096204 26

001 - GENERAL FUND DISTRICT COURT

012-0101 SALARYELECTED OFFIC 28733 28733 239444 2154996 000 2154996 718304 25 012-0102 SALARYDISTRICT JUDG 245109 330931 2791710 25069941 000 25069941 8023159 24 012-0105 SALARYEMPLOYEES o o 000 000 000 000 000 012-0108 SALARYPARTTIME 4548 4548 000 55461 000 55461 399339 88 012-0110 SALARYAPPT - COMM C 213767 127945 1066206 9595842 000 9595842 3198658 25 012-0118 SALARYPARTTIME COUR 2500 2500 000 000 000 000 250000 100 012-0125 JUVENILE BOARD 4800 4800 40000 360000 000 360000 120000 25 012-0201 FICAMEDICARE 38017 38017 306431 2756827 000 2756827 1044873 27 012-0202 GROUP HOSPITAL INSUR 51600 51600 407174 3665286 000 3665286 1494714 29 012-0203 RETIREMENT 37508 37508 3071 17 2773514 000 2773514 977286 26 012-0301 OFFICE SUPPLIES 7000 7000 45539 320202 000 320202 379798 54 012-0395 BAILIFF UNIFORMS o o 000 000 000 000 000 012-0402 LIABILITY INSURANCE 7340 7340 000 188730 000 188730 545270 74 012-0403 BOND PREMIUMS o o 000 000 000 000 000 012-0405 DUES ampSUBSCRIPTIONS 1200 1200 000 85900 000 85900 34100 28 012-0410 ASSESSED ADMINISTRAT 9361 9361 -313038 780700 000 780700 155400 17 012-0411 REPORTING SERVICE 20000 20000 542985 2029520 000 2029520 -29520 -1 012-0428 TRAVEL amp TRAINING 7000 7000 106418 284124 000 284124 415876 59 012middot0435 BOOKS 8500 8500 80681 1324039 000 1324039 474039 -56 0120470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 0120475 EQUIPMENT 4000 4000 000 32281 000 32281 367719 92

TOTAL DISTRICT COURT 690983 690983 5620667 51477363 000 51477363 17620937 26

001 - GENERAL FUND - DISTRICT ATTORNEY

013-0101 SALARYELECTED OFFle 12915 12915 107622 968598 000 968598 322902 25 013middot0103 SALARYASSISTANTS 230668 230668 1922226 17060474 000 17060474 6006326 26 013-0105 SALARYEMPLOYEES 198187 198187 1651562 14847494 000 14847494 4971206 25 013-0108 SALARYPARTTIME 13325 13325 107164 937099 000 937099 395401 30 013-0132 SALARYSTATE SUPPLEM o 2960 34000 222390 000 222390 73610 25 013-0201 FICAMEDICARE 34343 34569 282042 2510175 000 25101 75 946769 27

Prepared by the Tom Green County Auditors Office Page 30 of 56

VOL 14- PAGE 466

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 6

001 - GENERAL FUND - DISTRICT ATTORNEY Account bullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 013-0202 GROUP HOSPITAL INSUR 50400 50400 374998 3433274 000 3433274 1606726 32 013-0203 RETIREMENT 34348 34577 286313 2575350 000 2575350 882301 26 013-0301 OFFICE SUPPLIES 5000 5000 18975 384158 16817 400975 99025 20 013-0335 AUTO REPAIR FUEL E 500 500 11728 50547 000 50547 -547 -1 013-0403 BOND PREMIUMS 0 0 000 000 000 000 000

013-0435 BOOKS 6500 6500 000 876361 000 876361 -226361 -35

TOTAL DISTRICT ATTORNEY 586186 589601 4796630 43865920 16817 43882737 15077358 26

001 - GENERAL FUND - DISTRICT CLERK

014-0101 SALARYELECTED OFFIC 44062 44062 367184 3304656 000 3304656 110154425 014-0104 SALARYCHIEF DEPUTY o 51212 426764 3840876 000 3840876 1280324 25 014-0105 SALARYEMPLOYEES 175548 175548 1462894 13164624 000 13164624 4390176 25 014-0108 SALARYPARTTIME 11871 11871 103200 890850 000 890850 296250 25 014-0109 SALARYSUPERVISOR 51212 o 000 000 000 000 000

014-0201 FICAMEDICARE 21651 21651 174160 1567829 000 1567829 597271 28 014-0202 GROUP HOSPITAL INSUR 46800 46800 374998 3375567 000 3375567 1304433 28 014-0203 RETIREMENT 21361 21361 169246 1538692 000 1538692 597408 28 014-0301 OFFICE SUPPLIES 22340 22340 208038 1869643 46082 1915725 318275 14 014-0405 DUES amp SUBSCRIPTIONS 120 120 000 11150 000 11150 850 7 014-0427 AUTO ALLOWANCE 330 330 2750 24750 000 24750 8250 25 014-0428 TRAVEL amp TRAINING 1650 1650 33000 165804 000 165804 -804 -0 014-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

014-0475 EQUIPMENT o o 000 000 000 000 000

014-0514 SPECIAL PROJECTS 1000 1000 000 000 000 000 100000 100

TOTAL DISTRICT CLERK 397945 397945 3322234 29754441 46082 29800523 9993977 25

001 - GENERAL FUND - JUSTICE OF THE PEACE

015-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 015-0105 SALARYEMPLOYEES 33663 33663 280518 2524662 000 2524662 841638 25 015-0201 FICAMEDICARE 5172 5172 43096 387864 000 387864 129336 25 015-0202 GROUP HOSPITAL INSUR 10800 10800 85163 732194 000 732194 347806 32 015-0203 RETIREMENT 5102 5102 42194 383634 000 383634 126566 25 015-0301 OFFICE SUPPLIES 2000 2000 15551 194000 13722 207722 -7722 -4 015-0388 CELLULAR PHONEPAGER 250 250 1795 15097 000 15097 9903 40 015-0403 BOND PREMIUMS o o 000 000 000 000 000

015-0427 AUTO ALLOWANCE 4125 4125 34376 309384 000 309384 103116 25 015-0428 TRAVEL amp TRAINING 1100 1100 000 76608 000 76608 33392 30 015-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 92027 92027 751151 6859565 13722 6873287 2329413 25

001 - GENERAL FUND - JUSTICE OF THE PEACE 2

016-0101 SALARYELECTED OFFIC 31097 31097 259142 2332278 000 2332278 777422 25

Prepared by the Tom Green County Auditors Office Page 31 of 56

VOL 467

bull t bull bull qd

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 7

001 - GENERAL FUND - JUSTICE OF THE PEACE 2 Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonthly Exp bullbull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 016-0105 SALARYEMPLOYEES 33712 33712 280938 2528442 000 2528442 842758 25 016-0201 FICAMEDICARE 5273 5273 41248 371260 000 371260 156040 30 016-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 016-0203 RETIREMENT 5203 5203 43026 391206 000 391206 129094 25 016-0301 OFFICE SUPPLIES 1800 1800 11965 84925 000 84925 95075 53 016middot0388 CELLULAR PHONEPAGER 250 250 1795 15540 000 15540 9460 38 016-0427 AUTO ALLOYANCE 4125 4125 34376 309384 000 309384 103116 25 016-0428 TRAVEL amp TRAINING 1900 1900 66455 168852 000 168852 21148 11

TOTAL JUSTICE OF THE PEACE 2 94160 94160 825483 6980864 000 6980864 2435136 26

001 - GENERAL FUND - JUSTICE OF THE PEACE 3

017-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 017-0105 SALARYEMPLOYEES 35755 35755 297958 2681622 000 2681622 893878 25 017-0201 FICAMEDICARE 5332 5332 41904 377165 000 377165 156035 29 017-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 017-0203 RETIREMENT 5260 5260 43500 395514 000 395514 130486 25 017-0301 OFFICE SUPPLIES 1000 1000 25478 87817 000 87817 12183 12 017-0388 CELLULAR PHONEPAGER 250 250 4406 38318 000 38318 -13318 -53 017-0427 AUTO ALLOWANCE 4125 4125 34376 309384 000 309384 1031 16 25 017-0428 TRAVEL ampTRAINING 1100 1100 000 20460 000 20460 89540 81 017-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 3 93437 93437 782618 6925379 000 6925379 2418321 26

001 - GENERAL FUND - JUSTICE OF THE PEACE 4

018-0101 SALARYELECTED OFFIC 29815 29815 248458 2236122 000 2236122 745378 25 018-0105 SALARYEMPLOYEES 21509 21509 179236 1613124 000 1613124 537776 25 018-0108 SALARYPARTTIME 7995 7995 69495 625632 000 625632 173868 22 018-0201 FICAMEDICARE 4854 4854 40187 361693 000 361693 123707 25 018-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 018-0203 RETIREMENT 4788 4788 39813 361998 000 361998 116802 24 018-0301 OFFICE SUPPLIES 1200 1200 23833 100032 000 100032 19968 17 018-0388 CELLULAR PHONEPAGER 250 250 1941 19671 000 19671 5329 21 018-0427 AUTO ALLOYANCE 4125 4125 34376 309384 000 309384 103116 25 018-0428 TRAVEL ampTRAINING 1100 1100 000 28500 000 28500 81500 74 018-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 4 82836 82836 695031 6175474 000 6175474 2108126 25

DOl - GENERAL FUND DISTRICT COURTS

019-0413 COURT APPOINTED AT TO 475000 475000 5149367 40249078 000 40249078 7250922 15 019-0414 JURORS 45000 45000 377300 3240800 000 3240800 1259200 28 019-0425 WITNESS EXPENSE 12500 12500 358700 2605692 000 2605692 -1355692 108 019-0483 JURORSMEALS ampLODGI 5500 5500 69747 466696 000 466696 83304 15

Prepared by the Tom Green County Auditors Office Page 32 of 56

(-lt-j4 lt 468 V~btVOL

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget ys Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 3~ 2002 Page 8

001 - GENERAL FUND - DISTRICT COURTS Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bullbull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 019-0491 SPECIAL TRIALSCAPIT 175000 175000 707562 2877363 000 2877363 14622637 84 019-0580 PSYCHOLOGICAL EXAMS 0 0 252000 1537000 000 1537000 -1537000

TOTAL DISTRICT COURTS 713000 713000 6914676 50976629 000 50976629 20323371 29

001 GENERAL FUND - COUNTY COURT AT LAU I

020-0101 SALARYELECTED OFFIC 93432 93432 7785_98 7007382 000 7007382 2335818 25 020-0105 SALARYEMPLOYEES 24087 o 000 000 000 000 000 020-0110 SALARYAPPT COMM C o 24087 200730 1806570 000 1806570 602130 25 020-0129 SALARYCRT AT LAU SU o o 000 000 000 000 000 020-0201 FICAMEDICARE 8990 8990 74624 603021 000 603021 295979 33 020-0202 GROUP HOSPITAL INSUR 7200 7200 28846 461626 000 461626 258374 36 020-0203 RETIREMENT 8870 8870 73350 669442 000 669442 217558 25 020-0214 SALARY SETTLEMENT o o 000 000 000 000 000 020-0301 OFFICE SUPPLIES 800 800 28118 81157 6258 87415 middot7415 -9 020-0402 LIABILITY INSURANCE 1050 1050 000 000 000 000 1 050 00 100 020-0405 DUES ampSUBSCRIPTIONS 300 300 000 2500 000 2500 27500 92 020-0410 ASSESSED ADMINISTRAT o o 000 000 000 000 000 020-0420 TELEPHONE 20 20 000 000 000 000 2000 100 020-0428 TRAVEL ampTRAINING 1500 1500 15000 30000 000 30000 120000 80 020-0435 BOOKS 200 200 3000 24075 6950 31025 -11025 -55 020-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL COUNTY COURT AT LAU I 146449 146449 1202266 10685773 13208 10698981 3945919 27

001 GENERAL FUND - COUNTY COURT AT LAU II

021-0101 SALARYELECTED OFFIC 93432 93432 778598 7007382 000 7007382 2335818 25 021-0105 SALARYEMPLOYEES 24087 o 000 000 000 000 000 021-0110 SALARYAPPT - COMM C o 24087 200730 1806570 000 1806570 602130 25 021-0129 SALARYCRT AT LAU SU o o 000 000 000 000 000 021-0201 FICAMEDICARE 8990 8990 73398 605473 000 605473 293527 33 021-0202 GROUP HOSPITAL INSUR 7200 7200 30511 276369 000 276369 443631 62 021-0203 RETIREMENT 8870 8870 73350 669442 000 669442 217558 25 021-0214 SALARY SETTLEMENT o o 000 000 000 000 000 021-0301 OFFICE SUPPLIES 1100 1100 4946 41349 000 41349 68651 62 021-0388 CELLULAR PHONEPAGER o o -32913 000 37475 37475 -37475 021-0402 LIABILITY INSURANCE 1050 1050 000 107350 000 107350 -2350 -2 021-0403 BOND PREMIUMS o o 000 000 000 000 000 021-0405 DUES ampSUBSCRIPTIONS 350 350 3000 32000 000 32000 3000 9 021-0410 ASSESSED ADMINISTRAT o o 000 0_00 000 000 000 021-0428 TRAVEL ampTRAINING 1500 1500 -41183 111596 000 111596 38404 26 021-0435 BOOKS 400 400 -300451 40000 000 40000 000 0 021-0496 NOTARY BOND o o 000 000 000 000 000

TOTAL COUNTY COURT AT LAU II 146979 146979 789986 10697531 37475 10735006 3962894 27

Prepared by the Tom Green County Auditors Office Page 33 of 56

VOL 74 PhGE 469

t t t

___

-

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 9

001 - GENERAL FUND - TX NARCOTICS CONTROL PROGRAM Account bullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullYTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 022-0102 SALARYDISTRICT JUDG 57740 0 000 000 000 000 000 022-0103 SALARYASSISTANTS 0 57740 481170 4236642 000 4236642 1537358 27 022-0132 SALARYSTATE SUPPLEM 0 1350 4000 75092 000 75092 59908 44 022-0201 FICAMEDICARE 4417 4520 35202 312172 000 312172 139856 31 022middot0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 022middot0203 RETIREMENT 4358 4462 36321 326172 000 326172 120050 27 022middot0204 YORKERS COMPENSATION 118 118 000 000 000 000 11800 100 022middot0205 UNEMPLOYMENT INSURAN 133 133 000 000 000 000 13300 100 022middot0463 PLEDGE TO TX NARC CO o o 000 000 000 000 000

TOTAL TX NARCOTICS CONTROL PR 70366 71924 585539 5209737 000 5209737 1982613 28

001 GENERAL FUND - FELONY FAMILY VIOLENCE PROSECUTION UNIT

023middot0103 SALARYASSISTANTS 0 48175 411492 3623156 000 3623156 1194344 25 023-0105 SALARYEMPLOYEES 57400 9225 76876 714790 000 714790 207710 23 023-0132 SALARYSTATE SUPPLEM 0 720 8000 48000 000 48000 24000 33 023middot0201 FICAMEDICARE 4391 4446 34944 313006 000 313006 131602 30 023-0202 GROUP HOSPITAL INSUR 5400 5400 43270 389499 000 389499 150501 28 023-0203 RETIREMENT 4333 4389 371 78 328954 000 328954 109904 25 023-0204 WORKERS COMPENSATION 1332 1332 000 000 000 000 133200 100 023-0205 UNEMPLOYMENT INSURAN 132 132 000 000 000 000 13200 100 023-0428 TRAVEL amp TRAINING 2780 2780 52500 307021 000 307021 29021 -10 023-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 023-0475 EQUIPMENT 2000 2000 000 000 000 000 200000 100 023-0676 SUPPLIES ampOPERATING 6325 6325 258898 392509 31692 424201 208299 33

-- _-- __-------- -------------- ------------- -------------- ----------- -- -~~~-~----

TOTAL FELONY FAMILY VIOLENCE 84093 84924 923158 6116935 31692 6148627 2343739 28

DOl GENERAL FUNDmiddot FELONY FAMILY VIOLENCE INVESTIGATION UNIT

024-0105 SALARYEMPLOYEES 30468 30468 253900 2144495 000 2144495 902305 30 024-0201 FICAMEDICARE 2331 2331 18780 165228 000 165228 67872 29 024-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 024-0203 RETIREMENT 2300 2300 19018 169160 000 169160 60840 26 024-0204 WORKERS COMPENSATION 707 707 000 000 000 000 70700 100 024-0205 UNEMPLOYMENT INSURAN 70 70 000 000 000 000 7000 100 024-0428 TRAVEL ampTRAINING 2500 2500 18939 106977 000 106977 143023 57 024-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 024-0475 EQUIPMENT 2000 2000 000 16445 000 16445 183555 92 024-0676 SUPPLIES ampOPERATING 4975 ~w_4975 ____________________________________________ 76131 609854 11996 w 621850 124350 middot25

______________________ bull

TOTAL FELONY FAMILY VIOLENCE 48951 48951 415614 3471818 11996 3483814 1411286 29

001 - GENERAL FUND COUNTY ATTORNEY

025-0101 SALARYELECTED OFFIC 48070 48070 400576 3605184 000 3605184 1201816 25 025-0103 SALARYASSISTANTS 123256 123256 1027140 9244260 000 9244260 3081340 25

Prepared by the Tom Green County Auditors Office Page 34 of 56

VOL 74 P[iE 470

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 10

001 - GENERAL FUND - COUNTY ATTORNEY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEne Balance Rm 025-0105 SALARYEMPLOYEES 98128 98128 817730 7314135 000 7314135 2498665 25 025-0108 SALARYPARTTIME 6406 6406 62423 560096 000 560096 80504 13 025-0109 SALARYSUPERVISOR 24333 24333 202770 1824930 000 1824930 608370 25 025-0132 SALARYSTATE SUPPLEM 33900 33900 282500 2542500 000 2542500 847500 25 025-0201 FICAMEDICARE 25634 25634 210942 1900943 000 1900943 662457 26 025-0202 GROUP HOSPITAL INSUR 35100 35100 288460 2560894 000 2560894 949106 27 025-0203 RETIREMENT 25290 25290 210027 1905612 000 1905612 623388 25 025-0301 OFFICE SUPPLIES 2500 2500 000 226612 000 226612 23388 9 025-0335 AUTO REPAIR FUEL E 450 450 5979 62229 000 62229 -17229 -38 025-0403 BONO PREMIUMS 0 0 000 000 000 000 000

025middot0405 DUES amp SUBSCRIPTIONS 500 500 000 26000 000 26000 24000 48 025middot0427 AUTO ALLOWANCE 990 990 11000 99000 000 99000 000 0 025-0428 TRAVEL amp TRAINING 1800 1800 000 107962 000 107962 72038 40 025-0435 BOOKS 1400 1400 000 146615 000 146615 -6615 -5

--- _-- _---- - _ _-- ----- _ _- - _-- _ -------- - _-- _--_ _--- _-- - shy

TOTAL COUNTY ATTORNEY 427757 427757 3519547 32126972 000 32126972 10648728 25

001 - GENERAL FUND - SPOUSAL ABUSE VOLUNTEER PROGRAM

026-0105 SALARYEMPLOYEES 0 0 000 000 000 000 000

026-0201 FICAMEDICARE 0 0 000 000 000 000 000

026-0202 GROUP HOSPITAL INSUR 0 0 000 000 000 0_00 000

026-0203 RETIREMENT 0 0 000 000 000 000 000

026-0204 WORKERS COMPENSATION 0 0 000 000 000 000 000

026-0205 UNEMPLOYMENT INSURAN 0 0 000 000 000 000 000

026-0301 OFFICE SUPPLIES 0 0 000 000 000 000 000

026-0428 TRAVEL ampTRAINING 0 0 000 000 000 000 000

026-0676 SUPPLIES amp OPERATING 0 0 000 000 000 000 000 --_ _- - - --- _--_ -- _ _- _- - _-- _-- -----------_ - - _-- _- ------_ _- -- --shy

TOTAL SPOUSAL ABUSE VOLUNTEER 0 0 000 000 000 000 000

001 - GENERAL FUND - DOMESTIC VIOLENCE PROSECUTION UNIT

027-0103 SALARYASSISTANTS 0 41000 341668 3075012 000 3075012 1024988 25 027-0105 SALARYEMPLOYEES 76585 35585 296544 2691438 000 2691438 867062 24 027-0201 FICAMEDICARE 5859 5859 48822 439414 000 439414 146486 25 027-0202 GROUP HOSPITAL INSUR 8100 8100 28846 295355 000 295355 514645 64 027-0203 RETIREMENT 5780 5780 47802 434622 000 434622 143378 25 027-0204 WORKERS COMPENSATION 1652 1652 000 000 000 000 165200 100 027-0205 UNEMPLOYMENT INSURAN 176 176 000 000 000 000 17600 100 027-0301 OFFICE SUPPLIES 0 0 000 000 000 000 000

027-0428 TRAVEL amp TRAINING 3685 3685 139608 192898 000 192898 175602 48 027-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 0_00 000

027-0475 EQUIPMENT 0 0 000 000 000 000 000 027-0676 SUPPLIES ampOPERATING 7116 7116 46744 364989 241 365230 346370 49

-- - _- - _ _-shy-------- - ~----------- -------------- -------------- -------------shyTOTAL DOMESTIC VIOLENCE PROSE 108953 108953 950034 7493728 241 7493969 3401331 31

Prepared by the Tom Green County AuditorS Office Page 35 of 56

VOL 471

bull rf

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 11

001 - GENERAL FUND - CRISIS INTERVENTION PROGRAM Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullMonthly Exp bullbull YTD Expenses bullbull Encumbrances bullYTD Exp + Enc UnEnc Balance Rm 028-0105 SALARYEMPLOYEES 46245 46245 385378 3335748 000 3335748 1288752 28 028-0201 FICAMEDICARE 3538 3538 28710 258768 000 258768 95032 27 028-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 028-0203 RETIREMENT 3491 3491 28866 262446 000 262446 86654 25 028-0204 YORKERS COMPENSATION 1073 1073 000 000 000 000 107300 100 028-0205 UNEMPLOYMENT INSURAN 106 106 000 000 000 000 10600 100 028-0388 CELLULAR PHONEPAGER o 0 5862 56986 000 56986 56986 028-0428 TRAVEL ampTRAINING 4000 4000 000 142128 000 142128 257872 64 028-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 028-0475 EQUIPMENT o o 000 000 000 000 000 028-0676 SUPPLIES ampOPERATING 11344 11344 184601 590977 256144 847121 287279 25

TOTAL CRISIS INTERVENTION PRO 76997 76997 691109 5166371 256144 5422515 2277185 30

001 - GENERAL FUND - FAMILY VIOLENCE INVESTIGATOR

029-0105 SALARYEMPLOYEES 20339 o 000 -46052 000 -46052 46052 029-0135 SALARYSERGEANTS o 20339 229456 2065104 000 2065104 31204 middot2 029-0201 FICAMEDICARE 1556 1556 17936 161425 000 161425 5825 -4 029-0202 GROUP HOSPITAL INSUR 2700 2700 28846 259659 000 259659 10341 4 029-0203 RETIREMENT 1535 1535 17560 159663 000 159663 6163 middot4 029-0204 YORKERS COMPENSATION 472 472 000 000 000 000 47200 100 029-0205 UNEMPLOYMENT INSURAN 47 47 000 000 000 000 4700 100 029-0301 OFFICE SUPPLIES o o 000 000 000 000 000 029-0335 AUTO REPAIR FUEL E o o 000 000 000 000 000 029-0391 UNIFORMS o o 5000 45000 000 45000 -45000 029-0571 AUTOMOBILES o o 000 000 000 000 000 029-0676 SUPPLIES ampOPERATING 2144 2144 7303 32595 000 32595 181805 85

TOTAL FAMILY VIOLENCE INVESTI 28793 28793 306101 2677394 000 2677394 201906 7

001 - GENERAL FUND - ELECTIONS

030-0102 SALARYDISTRICT JUDG 32792 o 000 000 000 000 000 030-0105 SALARYEMPLOYEES 31242 31242 260346 2360864 000 2360864 763336 24 030-0108 SALARYPARTTIME 6765 6765 165390 1310151 000 1310151 -633651 -94 030-0109 SALARYSUPERVISOR o 32792 273260 2459340 000 2459340 819860 25 030-0201 FICAMEDICARE 5431 5431 53598 470098 000 470098 73002 13 030-0202 GROUP HOSPITAL INSUR 10800 10800 86538 634717 000 634717 445283 41 030-0203 RETIREMENT 5359 5359 40090 368772 000 368772 167128 31 030-0301 OFFICE SUPPLIES 2800 2800 14945 425380 000 425380 -145380 middot52 030-0329 ELECTION SUPPLIES 15000 15000 24603 1157409 000 1157409 342591 23 030-0403 BOND PREMIUMS o o 000 5000 000 5000 middot5000 030-0405 DUES ampSUBSCRIPTIONS 200 200 000 3840 18700 22540 -2540 -13 030-0421 POSTAGE 13000 13000 000 926878 000 926878 373122 29 030-0422 ELECTION YORKER PAYM 15000 15000 000 1142270 000 1142270 357730 24 030-0427 AUTO ALLOYANCE 198 198 1650 14850 000 14850 4950 25 030-0428 TRAVEL ampTRAINING 1000 1000 -24980 82486 000 82486 17514 18 030-0449 COMPUTER EQUIPMENT M 3050 3050 000 207511 000 207511 97489 32

Prepared by the Tom Green County Auditors Office Page 36 of 56

VOL 74 PAliE 472

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 12

001 GENERAL FUND - ELECTIONS Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Month ly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance r~m 030-0469 SOFTWARE EXPENSE 2000 2000 000 161004 000 161004 38996 19 030-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 030-0475 EQUIPMENT 0 0 000 000 000 000 000 030-0482 CAPITALIZED SOFTWARE 0 0 000 000 000 000 000 030-0485 VOTER REGISTRATION 5000 5000 000 583468 000 583468 -83468 -17 030middot0496 NOTARY BOND 71 71 7100 7100 000 7100 000 0

-_ _-- --- _ _---- -- _----shy-~--~------ -------------- -------------- -------------shyTOTAL ELECTIONS 149708 149708 902540 12321138 18700 12339838 2630962 18

001 - GENERAL FUND - FELONY FAMILY VIOLENCE VICTIMS ASSISTANCE

031middot0105 SALARYEMPLOYEES 32288 32288 243360 2022231 000 2022231 1206569 37 031-0201 FICAMEDICARE 2470 2470 18616 157547 000 157547 89453 36 031-0202 GROUP HOSPITAL INSUR 5400 5400 14422 302940 000 302940 237060 44 031-0203 RETIREMENT 2437 2437 18228 157330 000 157330 86370 35 031-0204 WORKERS COMPENSATION 67 67 000 000 000 000 6700 100 031-0205 UNEMPLOYMENT INSURAN 74 74 000 000 000 000 7400 100 031-0418 HIRED SERVICES 0 0 000 28000 000 28000 -28000 031middot0428 TRAVEL ampTRAINING 4280 4280 000 97963 000 97963 330037 77 031-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 031-0475 EQUIPMENT 0 0 000 000 000 000 000 031-0675 PROFESSIONAL FEES 1400 1400 7000 35000 000 35000 105000 75 031middot0676 SUPPLIES ampOPERATING 2934 2934 79208 127171 000 1271 71 166229 57

---shy shy -----shy -----_ --shy --

TOTAL FELONY FAMILY VIOLENCE 51350 51350 380834 2928182 000 2928182 2206818 43

001 GENERAL FUNDmiddot JUVENILE ACCOUNTABILITY BLOCK GRANT

032-0105 SALARYEMPLOYEES 0 0 000 000 000 000 000 032-0108 SALARYPARTTIME 0 0 000 000 000 000 000 032-0201 FICAMEDICARE 0 0 000 000 000 000 000

032-0470 CAPITALIZED EQUIPMEN 19227 19227 000 000 000 000 1922700 100 032-0475 EQUIPMENT 0 0 000 000 000 000 000 032middot0571 AUTOMOBILES 0 0 000 000 000 000 000

---- ---- - ------- ------ _--_ _ _---- _-----_ _----shyTOTAL JUVENILE ACCOUNTABILITY 19227 19227 000 000 000 000 1922700 100

001 - GENERAL FUND - VICTIM WITNESS ASSISTANCE PROGRAM

034-0105 SALARYEMPLOYEES 30000 30000 250000 1959903 000 1959903 1040097 35 034middot0201 FICAMEDICARE 2295 2295 18504 167442 000 167442 62058 27 034-0202 GROUP HOSPITAL INSUR 3600 3600 28846 288520 000 288520 71480 20 034-0203 RETIREMENT 2264 2264 18726 189556 000 189556 36844 16 034-0428 TRAVEL ampTRAINING 0 0 000 11670 000 11670 -11670

-- -- -------_ ------_ _ _ ---- -------_ _--- --shyTOTAL VICTIM WITNESS ASSISTAN 38159 38159 316076 2617091 000 2617091 1198809 31

Prepared by the Tom Green County Auditors Office Page 37 of 56

VOL ( 4P~GE 473

tr 1 bull

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 13

001 - GENERAL FUND - COUNTY AUDITOR Account bullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Y~m 035-0102 SALARYDISTRICT JUDG 39707 161939 1349486 12145374 000 12145374 4048526 25 035-0105 SALARYEMPLOYEES 24500 0 21114 21114 000 21114 -21114 035-0121 SALARYINTERNAL AUDI 97732 0 000 000 000 000 000 035-0201 FICAMEDICARE 12939 12939 109437 961361 000 961361 332539 26 035-0202 GROUP HOSPITAL INSUR 18000 18000 115384 1298310 000 1298310 501690 28 035-0203 RETIREMENT 12766 12766 107154 961450 000 961450 315150 25 035-0207 PROFESSIONAL SERVICE 7200 7200 60000 540000 000 540000 180000 25 035-0301 OFFICE SUPPLIES 1800 1800 25793 113704 000 113704 66296 37 035-0386 MEETINGS ampCONFERENC 0 0 000 000 000 000 000 035-0403 BOND PREMIUMS 300 300 000 000 000 000 30000 100 035-0405 DUES ampSUBSCRIPTIONS 1255 1255 000 143500 000 143500 -18000 -14 035-0420 TELEPHONE o o 000 000 000 000 000 035-0428 TRAVEL amp TRAINING 4200 4200 000 254676 000 254676 165324 39 035-0429 INCOUNTY TRAVEL 100 100 000 000 000 000 10000 100 035-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 035-0475 EQUIPMENT 2750 2750 000 230295 000 230295 44705 16

TOTAL COUNTY AUDITOR 223249 223249 1788368 16669784 000 16669784 5655116 25

001 - GENERAL FUND - COUNTY TREASURER

036-0101 SALARYELECTED OFFIC 41000 41000 341666 3074994 000 3074994 1025006 25 036-0104 SALARYCHIEF DEPUTY o 19970 166420 1497780 000 1497780 499220 25 036-0105 SALARYEMPLOYEES 52750 32780 273164 2448864 000 2448864 829136 25 036-0108 SALARYPARTTIME o o 000 000 000 000 000 036-0201 FICAMEDICARE 7172 7172 58610 525008 000 525008 192192 27 036-0202 GROUP HOSPITAL INSUR 14400 14400 115384 980944 000 980944 459056 32 036-0203 RETIREMENT 7076 7076 58514 531300 000 531300 176300 25 036-0301 OFFICE SUPPLIES 7500 7500 56697 486021 25651 511672 238328 32 036-0388 CELLULAR PHONEPAGER 300 300 3320 25183 000 25183 4817 16 0360403 BOND PREMIUMS o o 000 000 000 000 000 036-0405 DUES amp SUBSCRIPTIONS 200 200 000 19750 000 19750 250 1 036-0428 TRAVEL amp TRAINING 4300 4300 000 320207 000 320207 109793 26 036-0470 CAPITALIZED EQUIPMEN o 3048 000 304790 000 304790 000 0 036-0475 EQUIPMENT o o 000 56500 000 56500 -56500

TOTAL COUNTY TREASURER 134698 137746 1073775 10271341 25651 10296992 3477598 25

001 - GENERAL FUND - TAX ASSESSOR COLLECTOR

037-0101 SALARYELECTED OFFIC 41000 41000 341666 3074994 000 3074994 1025006 25 037-0104 SALARYCHIEF DEPUTY o 23173 193104 1737936 000 1737936 579364 25 037-0105 SALARYEMPLOYEES 253916 230743 1911482 17006902 000 17006902 6067398 26 037-0108 SALARYPARTTIME 5000 5000 35020 372991 000 372991 127009 25 037-0201 FICAMEDICARE 22944 22944 185478 1661762 000 1661762 632638 28 037-0202 GROUP HOSPITAL INSUR 54000 54000 403844 3692933 000 3692933 1707067 32 037-0203 RETIREMENT 22636 22636 183222 1650795 000 1650795 612805 27 037-0301 OFFICE SUPPLIES 4600 4600 68292 369453 000 369453 90547 20 037-0403 BONO PREMIUMS o o 000 000 000 000 000

Prepared by the Tom Green County Auditors Office Page 38 of 56

vo L 7 4 P A E E 47Lt

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 14

001 - GENERAL FUND - TAX ASSESSOR COLLECTOR Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullMonthly Exp YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 037-0405 DUES ampSUBSCRIPTIONS 600 600 000 39550 000 39550 20450 34 037-0428 TRAVEL ampTRAINING 1600 1600 4000 115986 000 115986 44014 28 037-0475 EQUIPMENT o o 000 000 000 000 000 037-0496 NOTARY BOND 71 71 000 7100 000 7100 000 0

TOTAL TAX ASSESSOR COLLECTOR 406367 406367 3326108 29730402 000 29730402 10906298 27

001 - GENERAL FUND COUNTY DETENTION FACILITY

042-0105 SALARYEMPLOYEES 1446471 1446471 11753229 108644822 000 108644822 36002278 25 042-0109 SALARYSUPERVISOR o o 000 000 000 000 000 042-0119 SALARYOVERTIME 7500 7500 48422 275791 000 275791 474209 63 042-0127 JAIL NURSE 87021 87021 453250 5324324 000 5324324 3377776 39 042-0133 CORPORAL PROMOTIONS o o 000 000 000 000 000 042-0134 SALARYLIEUTENANTS 53758 53758 229456 3807881 000 3807881 1567919 29 042-0135 SALARYSERGEANTS 74889 74889 826840 5312475 000 5312475 2176425 29 042-0136 SALARYCORPORALS 176504 176504 1287020 10785454 000 10785454 6864946 39 042-0137 SALARYCLERKS 89337 89337 594024 5502606 000 5502606 3431094 38 042-0138 SALARYCAPTAIN 31166 31166 259714 2337426 000 2337426 7791 74 25 042-0150 NONmiddot REGULAR INMATE T o o 145220 415030 000 415030 -415030 042-0201 FICAMEDICARE 150448 150448 1180889 10813052 000 10813052 4231748 28 042-0202 GROUP HOSPITAL INSUR 334800 334800 2192296 20801401 000 20801401 12678599 38 042-0203 RETIREMENT 148433 148433 1168202 10775488 000 10775488 4067812 27 042-0215 TB TESTING 500 500 000 000 000 000 50000 100 042-0301 OFFICE SUPPLIES 7500 7500 48758 671292 491_75 720467 29533 4 042-0303 SANITATION SUPPLIES 25000 25000 322140 2319718 137688 2457406 42594 2 042-0328 KITCHEN SUPPLIES 1400 1400 000 81000 45730 126730 13270 9 042-0330 GROCERIES 383250 383250 4319367 26355354 742414 27097768 11227232 29 042-0331 BEDDING amp LINENS o o 000 000 000 000 000 042-0332 INMATE UNIFORMS o o 000 000 000 000 000 042-0333 PHOTO SUPPLIES 500 500 000 45000 000 45000 5000 10 042-0358 SAFETY EQUIPMENT 500 500 000 000 13500 13500 36500 73 042-0388 CELLULAR PHONEPAGER 2300 2300 1795 25869 000 25869 204131 89 042-0391 UNIFORMS 16600 16600 57263 1631225 25350 1656575 3425 0 042-0407 LEGAL REPRESENTATION 25000 25000 26100 1492073 000 1492073 1007927 40 042-0428 TRAVEL amp TRAINING 5000 5000 -49600 499527 000 499527 473 0 042-0447 MEDICAL EXPENSE 30000 30000 250000 2250000 000 2250000 750000 25 042-0451 RADIO RENT amp REPAIR 3000 3000 000 144890 53175 198065 101935 34 042-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 042-0475 EQUIPMENT o o 000 000 000 000 000 042-0496 NOTARY BONO 213 213 000 216602 000 216602 -195302 917 042-0511 INMATE MEDICAL EXPEN 45000 45000 55462 3505179 163293 3668472 831528 18 042-0550 PRISONER HOUSING 1500 1500 000 000 000 000 150000 100

TOTAL COUNTY DETENTION FACILI 3147590 3147590 25169847 224033479 1230325 225263804 89495196 28

001 - GENERAL FUND - JUVENILE DETENTION FACILITY

043-0105 SALARYEMPLOYEES 313304 313304 2440192 22724734 000 22724734 8605666 27

Prepared by the Tom Green County Auditors Office Page 39 of 56

VOL 74 PA[iE 475

bull

bull bull

Tom Green Auditor BUD GET A R Y Ace 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUNO The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 15

001 - GENERAL FUND - JUVENILE DETENTION FACILITY Account bullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 043-0108 SALARYPARTTIME 96042 96042 671377 5075853 000 5075853 4528347 47 043-0201 FICAMEDICARE 31315 31315 235282 2102762 000 2102762 1028738 33 043-0202 GROUP HOSPITAL INSUR 50400 50400 374998 3345080 000 3345080 1694920 34 043-0203 RETIREMENT 23647 23647 182774 1715615 000 1715615 649085 27 043-0301 OFFICE SUPPLIES 2000 2000 3100 166527 000 166527 33473 17 043-0306 EDUCATION MATERIALS 2000 2000 000 64372 000 64372 135628 68 043-0328 KITCHEN SUPPLIES 1000 1000 2729 33091 000 33091 66909 67 043-0330 GROCERIES 24000 24000 109077 630255 000 630255 1769745 74 043-0331 BEDDING ampLINENS 2000 2000 000 143750 000 143750 56250 28 043middot0332 INMATE UNIFORMS 2000 2000 000 176414 000 176414 23586 12 043-0390 LAUNDRY AND TOILETRY 4500 4500 6626 362697 000 362697 87303 19 043-0428 TRAVEL ampTRAINING 7500 7500 4700 170740 000 170740 579260 77 043-0447 MEDICAL EXPENSE 9000 9000 123853 745423 000 745423 154577 17 043-0475 EQUIPMENT o 0 000 000 000 000 000 043-0497 CHILO CARENONRESID 3000 3000 190900 190900 000 190900 109100 36

TOTAL JUVENILE DETENTION FACI 571708 571708 4345608 37648213 000 37648213 19522587 34

001 - GENERAL FUNO - COUNTY JUVENILE JUSTICE BLDG

044-0440 UTILITIES o o 000 000 000 000 000

TOTAL COUNTY JUVENILE JUSTICE o o 000 000 000 000 000

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT

045-0362 EAST CONCHO VOLUNTEE 4000 4000 000 400000 000 400000 000 0 045-0363 MERETA VOLUNTEER FIR 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8000 8000 000 800000 000 800000 000 0

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 2

046-0364 WALL VOLUNTEER FIRE 4000 4000 000 400000 000 400000 000 0 046-0399 PECAN CREEK FIRE OEP 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8000 8000 000 800000 000 800000 000 0

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 3

047-0455 CIVIL DEFENSE SIREN 300 300 1056 7488 000 7488 22512 75 047-0456 WATER VALLEY VOL FIR 4000 4000 000 400000 000 400000 000 0 047-0457 CARLSBAD VOLUNTEER F 4000 4000 000 400000 000 400000 000 0 047-0458 GRAPE CREEK VOL FIRE 8000 8000 000 800000 000 800000 000 0 047-0461 QUAIL VALLEY VOL FIR 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 20300 20300 1056 2007488 000 2007488 22512

Prepared by the Tom Green County Auditors Office Page 40 of 56

VOL (I 4PAGE 476 gt pI

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 16

001 - GENERAL FUND - VOLUNTEER FIRE DEPT PRCT 4 Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp Enc UnEnc Balance r~m 048-0448 CHRISTOVAL VOL FIRE 4000 4000 000 400000 000 400000 000 0 048middot0455 CIVIL DEFENSE SIREN 150 150 623 4651 000 4651 10349 69 048middot0466 DOVE CREEK VOL FIRE 4000 4000 000 400000 000 400000 000 0

TOTAL VOLUNTEER FIRE DEPT PR 8150 8150 623 804651 000 804651 10349

001 - GENERAL FUND CONSTABLE PRCT 1

050middot0101 SALARYELECTED OFFIC 26863 26863 223858 2014722 000 2014722 671578 25 050middot0201 FICAMEDICARE 2560 2560 21334 186381 000 186381 69619 27 050-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 050-0203 RETIREMENT 2526 2526 20886 189900 000 189900 62700 25 050-0301 OFFICE SUPPLIES 100 100 2000 3228 000 3228 6772 68 050-0388 CELLULAR PHONEPAGER 220 220 1795 17550 000 17550 4450 20 050-0403 BOND PREMIUMS o o 000 000 000 000 000 050middot0427 AUTO ALLOUANCE 6600 6600 55000 495000 000 495000 165000 25 050-0428 TRAVEL ampTRAINING o o 000 -6372 000 middot6372 6372

TOTAL CONSTABLE PRCT 1 42469 42469 353719 3160068 000 3160068 1086832 26

001 - GENERAL FUND - CONSTABLE PRCT 2

051-0101 SALARYELECTED OFFIC 26863 26863 223858 2014722 000 2014722 671578 25 051-0201 FICAMEDICARE 2560 2560 19692 183030 000 183030 72970 29 051-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 051-0203 RETIREMENT 2526 2526 19911 186806 000 186806 65794 26 051-0301 OFFICE SUPPLIES 100 100 2099 12723 000 12723 -2723 -27 051-0388 CELLULAR PHONEPAGER 400 400 4600 34044 000 34044 5956 15 051-0403 BOND PREMIUMS o o 000 000 000 000 000 bullbullbull 051-0427 AUTO ALLOYANCE 6600 6600 48658 472803 000 472803 187197 28 051-0428 TRAVEL amp TRAINING o o 8000 000 000 000 000

TOTAL CONSTABLE PRCT 2 42649 42649 339664 3163787 000 3163787 1101113 26

001 - GENERAL FUND - CONSTABLE PRCT 3

052-0101 SALARYELECTED OFFIC 32071 32071 267258 2405322 000 2405322 801778 25 052-0201 FICAMEDICARE 2958 2958 23322 219186 000 219186 76614 26 052-0202 GROUP HOSPITAL INSUR 3600 3600 28846 259659 000 259659 100341 28 052-0203 RETIREMENT 2919 2919 22836 216835 000 216835 75065 26 052-0301 OFFICE SUPPLIES 100 100 000 5040 000 5040 4960 50 052-0388 CELLULAR PHONEPAGER 300 300 1829 18310 000 18310 11690 39 052-0403 BOND PREMIUMS o o 000 000 000 000 000 052-0427 AUTO ALLOUANCE 6600 6600 55000 495000 000 495000 165000 25 052-0428 TRAVEL ampTRAINING o o 000 000 000 000 000

TOTAL CONSTABLE PRCT 3 48548 48548 399091 3619352 000 3619352 1235448 25

Prepared by the Tom Green County Auditors Office Page 41 of 56

YOL 477

t

t t

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 17

DOl GENERAL FUND - CONSTABLE PRCT 4 Account bullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp _YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 053-0101 SALARYELECTED OFFIC 32071 32071 267258 2199464 000 2199464 1007636 31 053-0201 FICAMEDICARE 2958 2958 21295 190309 000 190309 105491 36 053-0202 GROUP HOSPITAL INSUR 3600 3600 28846 233690 000 233690 126310 35 053-0203 RETIREMENT 2919 2919 23597 199686 000 199686 92214 32 053middot0301 OFFICE SUPPLIES 100 100 000 2871 9935 12806 -2806 -28 053-0388 CELLULAR PHONEPAGER 0 0 3980 5530 000 5530 -5530 053-0403 BOND PREMIUMS 0 0 000 5000 000 5000 -5000 053-0427 AUTO ALLOWANCE 6600 6600 55000 452640 000 452640 207360 31 053-0428 TRAVEL amp TRAINING o o -63675 000 000 000 000

TOTAL CONSTABLE PRCT 4 48248 48248 336301 3289190 9935 3299125 15256_75 32

001 - GENERAL FUND - SHERIFF

054-0101 SALARYELECTED OFFIC 49271 49271 410592 3695328 000 3695328 1231772 25 054-0104 SALARYCHIEF DEPUTY 32729 32729 272742 2454678 000 2454678 818222 25 054-0105 SALARYEMPLOYEES 585740 585740 6070319 50826615 000 50826615 7747385 13 054-0107 SALARYINTERNAL AFFA 27535 27535 229456 2065104 000 2065104 688396 25 054middot0108 SALARYPARTTIME o o 000 000 000 000 000 054-0109 SALARYSUPERVISOR 82605 82605 472092 5997678 000 5997678 2262822 27 054-0119 SALARYOVERTIME 15000 43936 -34920 1256229 000 1256229 3137337 71 054-0131 SAFE ampSOBER STEP 39540 39540 239853 2990441 000 2990441 963559 24 054-0134 SALARYLIEUTENANTS 86085 86085 717368 6456312 000 6456312 2152188 25 054-0135 SALARYSERGEANTS 144871 144871 688368 5885272 000 5885272 8601828 59 054-0137 SALARYCLERKS 199126 199126 1637821 15187673 000 15187673 4724927 24 054-0138 SALARYCAPTAIN 31166 31166 259714 2337426 000 2337426 779174 25 054-0150 NON-REGULAR INMATE T o o 000 000 000 000 000 054middot0201 FICAMEDICARE 100350 100350 827401 7474601 000 7474601 2560399 26 054-0202 GROUP HOSPITAL INSUR 173700 173700 1182686 11277889 000 11277889 60921 bull 11 35 054-0203 RETIREMENT 99006 99006 825547 7532539 000 7532539 2368061 24 054-0301 OFFICE SUPPLIES 7500 7500 63805 727259 7856 735115 14885 2 054-0323 ESTRAY ANIMAL EXPEND o o 0_00 -8342 000 -8342 8342 054-0324 CIDCRIMINAL INVESTI 2000 2000 6425 118780 42076 160856 39144 20 054-0334 LAW ENFORCEMENT BOOK 1650 1650 000 184600 000 184600 -19600 -12 054-0335 AUTO REPAIR FUEL E 100000 100000 833918 8442234 67387 8509621 1490379 15 054-0341 TIRES ampTUBES 8500 8500 149757 842141 54859 897000 -47000 -6 054middot0354 DWI VIDEO 1000 1000 000 36579 000 36579 634_21 63 054-0358 SAFETY EQUIPMENT 500 500 000 000 000 000 50000 100 054-0382 LOCAL LAW ENFORCEMEN 3200 3200 000 320000 000 320000 000 0 054-0388 CELLULAR PHONEPAGER 7000 7000 80936 758750 000 758750 -58750 -8 054-0391 UNIFORMS 18100 18100 62600 1450397 632716 2083113 -273113 -15 054-0392 BADGES 1000 1000 000 67436 000 67436 325_64 33 054-0403 BOND PREMIUMS o o 000 000 000 000 000 054-0405 DUES ampSUBSCRIPTIONS 400 400 3000 15900 000 15900 24100 60 054-0407 LEGAL REPRESENTATION 50000 50000 15330 1247730 000 1247730 3752270 75 054-0420 TELEPHONE 4100 4100 33642 267139 000 267139 142861 35 054-0421 POSTAGE 750 750 2881 68204 000 68204 6796 9 054-0428 TRAVEL ampTRAINING 9000 9000 -362407 891000 9000 900000 000 0 054-0446 POLYGRAPH TESTING o o 000 000 000 000 000 054-0451 RADIO RENT ampREPAIR o o 000 39000 000 39000 -39000

Prepared by the Tom Green County Auditors Office Page 42 of 56

VOL 74Pfl()E 478

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 18

001 GENERAL FUND - SHERIFF Account bullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbullMonthly Exp bull YTD Expenses Encumbrances YTD Exp + Ene _UnEnc Balance Rm 054-0452 AUTO WASH ampMAINTENA 200 200 000 134_71 6652 20123 -123 -1 054-0464 COMMUNICATIONS EQUIP o o 000 000 000 000 000 bullbullbull 054-0470 CAPITALIZED EaUIPMEN o o 000 000 000 000 000 bullbullbull 054-0475 EQUIPMENT o o 000 000 000 000 000 bullbullbull 054-0484 TRAVELPRISONERS 30000 30000 248508 662026 435165 10971 91 1902809 63 054-0496 NOTARY BONO 213 213 000 8810 000 8810 12490 59 054-0503 DARE PROGRAM 4000 4000 154243 308209 000 308209 91791 23 054-0504 EQUIPMENTSTEP PROGR 6700 6700 000 88700 000 88700 581300 87 054-0505 TRAVEL ampTRAININGST 2760 2760 000 290168 000 290168 -14168 -5 054-0571 AUTOMOBILES 103765 103765 000 10376500 000 10376500 000 0 054-0577 K-9 PROGRAM 5500 5500 23553 346692 000 346692 203308 37 054-0680 EQUIPMENT ampSUPPLIES 65000 65000 249643 5106743 150263 5257006 1242994 19

TOTAL SHERIFF 2099562 2128498 15364873 158107911 1405974 159513885 53335881 25

001 - GENERAL FUND JUVENILE PROBATION

056-0102 SALARYDISTRICT JUDG 55330 55330 461084 4149756 000 4149756 1383244 25 056-0105 SALARYEMPLOYEES 454998 454998 3747222 32631239 000 32631239 12868561 28 056-0108 SALARYPARTTIME o o 000 000 000 000 000 bullbullbull 056-0201 FICAMEDICARE 51659 51659 314954 3431619 000 3431619 1734281 34 056-0202 GROUP HOSPITAL INSUR 90000 90000 689630 6266618 000 6266618 2733382 30 056-0203 RETIREMENT 50975 50975 332644 2869759 000 2869759 2227741 44 056-0301 OFfiCE SUPPLIES 10000 10000 7173 939545 6950 946495 53505 5 056-0335 AUTO REPAIR FUEL E 24600 24600 66906 605084 000 605084 1854916 75 056-0428 TRAVEL ampTRAINING 20000 20000 175721 1180410 000 1180410 819590 41 056-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 bullbull

056-0475 EQUIPMENT 2500 2500 000 39799 105700 145499 104501 42 056-0513 PARENT AID PROGRAM o o 000 000 000 000 000 bullbullbull 056-0517 peCPPROBATION COMMU o o 000 000 000 000 000

056-0571 AUTOMOBILES 19000 19000 000 -259047 2143400 1884353 15647 1

TOTAL JUVENILE PROBATION 779062 779062 5795334 51854782 2256050 54110832 23795368 31

001 - GENERAL FUND - RADAR UNIT

057-0473 RADAR UNIT 2738 2738 000 000 000 000 273800 100

TOTAL RADAR UNIT 2738 2738 000 000 000 000 273800 100

001 - GENERAL FUND MENTAL HEALTH UNIT

058-0105 SALARYEMPLOYEES 84563 84563 704694 5829486 000 5829486 2626814 31 058middot0108 SALARYPARTTIME o o 000 000 000 000 000 058-0109 SALARYSUPERVISOR o o 000 000 000 000 000 058-0201 FICAMEDICARE 6469 6469 53910 485190 000 485190 161710 25 058-0202 GROUP HOSPITAL INSUR 10800 10800 86538 778977 000 778977 301023 28 058-0203 RETIREMENT 6383 6383 52782 479898 000 479898 158402 25

Prepared by the Tom Green County Auditors Office Page 43 of 56

VOL 479

t bull bull d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 19

001 - GENERAL FUND - MENTAL HEALTH UNIT Account bull Orig Budget Curr Budget Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 058-0204 WORKERS COMPENSATION 1963 1963 000 000 000 000 196300 100 058-0205 UNEMPLOYMENT INSURAN 194 194 000 000 000 000 19400 100 058-0301 OFFICE SUPPLIES 1000 1000 000 000 000 000 100000 100 058-0335 AUTO REPAIR FUEL E 0 0 47640 257362 000 257362 -257362 058-0388 CELLULAR PHONEPAGER 900 900 43650 134260 000 134260 -44260 -49 058-0428 TRAVEL ampTRAINING 2000 2000 000 000 000 000 200000 100 058-0475 EQUIPMENT 0 0 000 000 000 000 000 058-0571 AUTOMOBILES 0 0 000 000 000 000 000 058-0675 PROFESSIONAL FEES o o 000 000 000 000 000 058-0678 CONTRACT SERVICE FOR o o 000 000 000 000 000

TOTAL MENTAL HEALTH UNIT 114272 114272 989214 7965173 000 7965173 3462027 30

001 - GENERAL FUND - PARENT AID PROGRAM

059-0105 SALARYEMPLOYEES 23030 23030 191916 1727244 000 1727244 575756 25 059-0201 FICAMEDICARE 1762 1762 14680 132120 000 132120 44080 25 059-0202 GROUP HOSPITAL INSUR 3600 3600 28846 288520 000 288520 71480 20 059-0203 RETIREMENT 1738 1738 14374 130692 000 130692 43108 25 059-0204 WORKERS COMPENSATION 91 91 000 000 000 000 9100 100 059-0205 UNEMPLOYMENT INSURAN 53 53 000 000 000 000 5300 100 059-0428 TRAVEL ampTRAINING 312 312 000 000 000 000 31200 100

TOTAL PARENT AID PROGRAM 30586 30586 249816 2278576 000 2278576 780024 26

001 - GENERAL FUND - ENVIRONMENTAL PROTECTION

060-0103 SALARYASSISTANTS o 23753 197938 1781442 000 1781442 593858 25 060-0105 SALARYEMPLOYEES 19970 19970 166420 1497780 000 1497780 499220 25 060-0109 SALARYSUPERVISOR 23753 o 000 000 000 000 000 060-0201 FICAMEDICARE 4324 4324 36038 324342 000 324342 108058 25 060-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 519318 200682 28 060-0203 RETIREMENT 4267 4267 33634 305808 000 305808 120892 28 060-0207 PROFESSIONAL SERVICE o o 000 000 000 000 000 060-0301 OFFICE SUPPLIES 300 300 000 5970 000 5970 24030 80 060-0388 CELLULAR PHONEPAGER 432 432 4059 38876 000 38876 4324 10 060-0389 TRAPPER PROGRAM 16800 16800 140000 1120000 000 1120000 560000 33 060-0405 DUES ampSUBSCRIPTIONS 90 90 000 8500 000 8500 500 6 060-0427 AUTO ALLOWANCE 12804 12804 106700 960300 000 960300 320100 25 060-0428 TRAVEL amp TRAINING 2500 2500 000 146891 000 146891 103109 41

TOTAL ENVIRONMENTAL PROTECTIO 92440 92440 742481 6709227 000 6709227 2534773 27

001 - GENERAL FUND - VEHICLE MAINTENANCE

070-0105 SALARYEMPLOYEES 21004 21004 19866 1575306 000 1575306 525094 25 070-0109 SALARYSUPERVISOR 34393 34393 286610 2579490 000 2579490 859810 25 070-0201 FICAMEDICARE 4238 4238 32062 299035 000 299035 124765 29

Prepared by the Tom Green County Auditors Office Page 44 of 56

YOL 74 PAlE 480

Tom Green Auditor BUD GET A R Y Ace 0 U N TIN G S Y S T E M 154659 02 JUl 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002

001 - GENERAL FUND - VEHICLE MAINTENANCE Account_ bullbullbullbullbullbullbullbull _bullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances 070-0202 GROUP HOSPITAL INSUR 7200 7200 57692 519318 000 070-0203 RETIREMENT 4181 4181 34578 326004 000 070-0301 OFFICE SUPPLIES 300 300 1588 16587 000 070-0335 AUTO REPAIR FUEL E 4500 4500 106341 339913 562 070-0337 GASOLINE 3500 3500 202018 380692 000 070-0351 SHOP SUPPLIES 10000 10000 222465 1438464 000 070-0388 CELLULAR PHONEPAGER 720 720 5944 38970 000 070-0391 UNIFORMS 1175 1175 5730 78686 000 070-0428 TRAVEL amp TRAINING 200 200 000 000 000 070-0433 INSPECTION FEES o o 000 000 000 070-0470 CAPITALIZED EQUIPMEN 4000 4000 114000 114000 000 070-0475 EQUIPMENT 400 400 000 299800 0_00 070-0572 HAND TOOLS ampEQUIPME 1000 1000 000 45160 000

TOTAL VEHICLE MAINTENANCE 96811 96811 1088894 8051425 562

001 - GENERAL FUND - HEALTH DEPARTMENT

075-0474 MENTAL HEALTH 41000 41000 000 4100000 000 075-0477 COMMITMENT EXPENSE 95000 95000 841800 6821300 000 075-0478 ALCOHOL ampDRUG ABUSE 12750 12750 000 1275000 000 075-0512 EVALUATION amp RAPE EX 5000 5000 1667 428781 000

TOTAL HEALTH DEPARTMENT 153750 153750 843467 12625081 000

001 - GENERAL FUND - WELFARE DEPARTMENT

076-0384 HOPE HOUSE 2500 2500 000 250000 000 076-0467 ASSAULT VICTIM SERVI 2500 2500 000 250000 000 076-0476 TGC CHILD PROTECTIVE 28000 28000 000 2800000 000 076-0487 GUARDIANSHIP ALLIANC 2500 2500 000 250000 000 076-0488 MEALS FOR THE ElDERL 2500 2500 000 250000 000 076-0509 CRIME STOPPERS 1500 1500 000 150000 000

TOTAL WELFARE DEPARTMENT 39500 39500 000 3950000 000

001 - GENERAL FUND - SAHF HEALTHWISE GRANT

077-0435 BOOKS o o 000 000 000

TOTAL SAHF HEALTHWISE GRANT o o 000 000 000

001 GENERAL FUND - INDIGENT HEALTH CARE

078-0105 SALARYEMPLOYEES 16497 16497 135797 1218461 000 078-0108 SALARYPARTTIME 1800 1000 000 000 000 078-0109 SALARYSUPERVISOR 23828 23828 188272 1818000 000

YTD Exp + Enc 519318 326004

16587 340475 380692

1438464 38970 78686

000 000

114000 299800

45160

8051987

4100000 6821300 1275000 428781

12625081

250000 250000

2800000 250000 250000 150000

3950000

000

000

1218461 000

1818000

Page 20

UnEnc Balance Rm 200682 28

92096 22 13413 45

109525 24 -30692 middot9

438464 -44 33030 46 38814 33 20000 100

000

286000 72 -259800 650

54840 55

1629113 17

000 0 2678700 28

000 0 71219 14

2749919 18

000 0 000 0 000 0 000 0 000 0 000 0

000 0

000

000

431239 26 100000 100 564800 24

Prepared by the Tom Green County Auditors Office Page 45 of 56

VOL ( 4PhGE 481

r bull t

_ _- -- ----_ - -- --- -- -- -- --- -- --_ --- - ~ _ Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002

Statement of Expenditures - Budget vs Actual GENERAL FUND

The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 21 _ __ _---------------------------------------------------------~----------------------------------- - - -~~------------- -

-~~~~----------------------------~--------------~--

~

001 - GENERAL FUND - INDIGENT HEALTH CARE Account bullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 078-0201 FICAMEDICARE 3222 3222 24292 225355 000 225355 96845 30 078-0202 GROUP HOSPITAL INSUR 7200 7200 57692 432765 000 432765 287235 40 078-0203 RETIREMENT 3044 3044 24273 230025 000 230025 743_75 24 078-0204 WORKERS COMPENSATION 0 0 000 000 000 0_00 000 078-0205 UNEMPLOYMENT INSURAN 0 0 000 000 000 000 000 078-0301 OFFICE SUPPLIES 800 1600 14932 139948 000 139948 20052 13 078-0396 CONTRACT SCREENING 30000 30000 250000 2250000 000 2250000 7500_00 25 078-0397 HEALTH CARE COST 10 1330110 1325921 000 000 000 000 1 325921 00 100 078-0398 HEALTH CARE COST ABO 261111 261111 000 000 000 000 26111100 100 0780428 TRAVEL amp TRAINING 1000 1000 000 99750 000 99750 250 0 078-0445 SOFTWARE MAINTENANCE 0 0 000 000 000 000 000 078-0475 EQUIPMENT 0 0 000 000 000 000 000 078-0482 CAPITALIZED SOFTWARE 0 0 000 000 000 000 000 078-0700 PHYSICIAN NONEMERG 0 0 3657637 20565522 000 20565522 -20565522 078-0704 PRESCRIPTION DRUGS 0 0 000 9699520 000 9699520 -9699520 078-0708 HOSPITAL INPATIENT 0 0 7543225 57045843 000 57045843 -57045843 078-0712 HOSPITAL OUTPATIENT 0 0 1805584 39633222 000 39633222 -39633222 078-0716 LABORATORYX RAY 0 0 387535 6203356 000 6203356 -6203356 078-0720 SKILLED NURSING FACI 0 0 0_00 000 000 000 000 078-0724 FAMILY PLANNING 0 0 000 000 000 000 000 078middot0728 EMERGENCY PHYSICIAN 0 0 000 729096 000 729096 -729096 078-0732 EMERGENCY HOSPITAL 0 0 000 000 000 000 000 078middot0736 EMERGENCY LABORATORY 0 0 000 000 000 000 000

_______________________ bullbull _ bullbull ____ ~ ____ ~~~ __ ~ __________________ w _ bullbullbullbull _ _______ bull ________ ~_A __ ~A

TOTAL INDIGENT HEALTH CARE 1678612 1674423 140892_39 140290863 0_00 140290863 27151437 16

001 - GENERAL FUND COUNTY LIBRARY

080-0103 SALARYASSISTANTS 37949 37949 582256 4100902 000 41009_02 -306002 -8 080-0105 SALARYEMPLOYEES 459295 458795 3391910 31192709 000 31192709 146867_91 32 080-0108 SALARYPARTTIME 96125 96125 874536 6897419 000 68974_19 2715081 28 080-0109 SALARYSUPERVISOR 49380 49380 411498 3703482 000 37034_82 1234518 25 080-0201 FICAMEDICARE 49225 49225 394925 3450375 000 3450375 1472125 30 080-0202 GROUP HOSPITAL INSUR 86400 86400 634612 55451 77 000 5545177 3094823 36 080-0203 RETIREMENT 48565 48565 394580 3480355 000 3480355 1376145 28 080-0301 OFFICE SUPPLIES 15000 15000 80565 1128076 48587 1176663 323337 22 080-0325 PRINTING EXPENSE 800 800 000 26373 19524 45897 34103 43 080-0335 AUTO REPAIR FUEL E 250 250 000 000 000 000 25000 100 080-0336 AUDIOVISUAL SUPPLIE 11000 11000 114194 863535 154708 1018243 81757 7 080-0385 INTERNET SERVICE 12900 12900 104875 590023 426479 1016502 273498 21 080-0388 CELLULAR PHONEPAGER 460 460 5127 31967 000 31967 14033 31 080middot0405 DUES amp SUBSCRIPTIONS 450 450 000 36000 000 36000 9000 20 080-0416 COMPUTER SERVICE 3840 3840 55000 279500 000 279500 104500 27 080-0427 AUTO ALLOWANCE 713 950 7920 71280 000 71280 23720 25 080-0428 TRAVEL amp TRAINING 4500 4500 000 218044 000 218044 231956 52 080-0429 INCOUNTY TRAVEL 250 250 000 000 000 000 25000 100 080-0435 BOOKS 115000 115000 10675_28 7170448 1994810 9165258 2334742 20 080-0437 PERIODICALS 15500 15500 40144 1266188 -21544 1244644 305356 20 080-0438 BINDING 5000 5000 121453 216414 000 216414 283586 57 080-0449 COMPUTER EQUIPMENT M 4250 4250 000 417200 000 417200 7800 2

Prepared by the Tom Green County Auditors Office Page 46 of 56

VOl 7 4 PAllE 482

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 22

001 - GENERAL FUND COUNTY LIBRARY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 080-0469 SOFTWARE EXPENSE 16250 16250 000 1618399 000 1618399 6601 0 080-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 080-0475 EQUIPMENT 11000 11000 12148 899900 26325 926225 173775 16 080-0592 BOOKMOBILE EXPENSE 2000 2000 19452 289304 000 289304 -89304 -45

TOTAL COUNTY LIBRARY 1046102 1045839 8312723 73493070 26488_89 76141959 28441941 27

DOl - GENERAL FUND - PARKS ampSOLID WASTE

081-0105 SALARYEMPLOYEES 32427 32427 260136 2433642 000 2433642 809058 25 081-0108 SALARYPARTTIME 4000 4000 63300 363480 000 363480 36520 9 081-0109 SALARYSUPERVISOR 21004 21004 175034 1575306 000 1575306 525094 25 081-0201 FICAMEDICARE 4393 4393 37741 332142 000 332142 107158 24 081-0202 GROUP HOSPITAL INSUR 10800 10800 57692 663593 000 663593 416407 39 081-0203 RETIREMENT 4033 4033 32594 303368 000 303368 99932 25 081middot0301 OFFICE SUPPLIES 200 200 000 19401 000 19401 599 3 081-0303 SANITATION SUPPLIES 250 250 000 18682 000 18682 6318 25 081-0337 GASOLINE 3500 3500 36402 223343 000 223343 126657 36 081-0339 GREASE ampOIL 500 500 4573 29287 000 29287 20713 41 081-0340 ANTIFREEZE 50 50 1000 6925 000 6925 -1925 -39 081-0341 TIRES ampTUBES 1600 1600 000 112962 000 112962 47038 29 081-0343 EQUIPMENT PARTS ampRE 7500 7500 117105 1010636 000 1010636 -260636 -35 081-0388 CELLULAR PHONEPAGER 1463 1463 9203 75641 000 75641 70659 48 081-0391 UNIFORMS 1000 1000 1845 61578 000 61578 38422 38 081-0418 HIRED SERVICES 2750 2750 22500 232500 000 232500 42500 15 081-0440 UTILITIES 8000 8000 60216 507969 000 507969 292031 37 081-0453 DUMPGROUND MAINTENAN 35500 35500 250845 1883630 4895 1888525 1661475 47 081-0460 EQUIPMENT RENTALS 3000 3000 000 000 235839 235839 64161 21 081-0470 CAPITALIZED EQUIPMEN 20000 21485 000 2148483 000 2148483 000 0 081-0514 SPECIAL PROJECTS 5000 4350 4354 75792 000 75792 359208 83 081-0530 BUILDING REPAIR 4000 4000 16673 210800 000 210800 189200 47 081-0553 COUNTY WIDE CLEAN-UP 4500 4500 -55305 43695 000 43695 406305 90 081-0572 HAND TOOLS ampEQUIPME 3600 2765 4623 277759 000 277759 -1242 -0 081-0674 CONTRACT SERVICE o o 000 000 000 000 000

TOTAL PARKS ampSOLID WASTE 179070 179070 1100531 12610614 240734 12851348 5055652 28

001 - GENERAL FUND - TIFB GRANT

083-0301 OFFICE SUPPLIES o o 000 000 000 000 000 083-0428 TRAVEL ampTRAINING o o 000 000 000 000 000 083-0445 SOFTWARE MAINTENANCE o o 000 000 000 000 000 083-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 083-0475 EQUIPMENT o o 000 000 1509468 1509468 -1509468 083-0482 CAPITALIZED SOFTWARE o o 000 000 000 000 000 083-0678 CONTRACT SERVICE FOR o o 000 000 000 000 000

TOTAL TFB GRANT o o 000 000 1509468 1509468 -1509468

Prepared by the Tom Green County Auditors Office Page 47 of 56

VOL I4PHE 483

b bull bull r

II

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expendituresmiddot Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 23

001 - GENERAL FUND - COMMUNITY NET~RKING 2TIFB Account bullbullbullbullbullbullbullbullbull bullbull Orig Budget Curr Budget bullbull Monthly Exp bullbull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 085-0105 SALARYEMPLOYEES o 0 -1087160 -503828 000 -503828 503828 085-0201 FICAMEDICARE o 0 -44628 000 000 000 000 085-0202 GROUP HOSPITAL INSUR o 0 000 000 000 000 000 085-0475 EQUIPMENT o 0 1858376 1858376 000 1858376 -1858376 085-0674 CONTRACT SERVICE o 0 874998 882492 000 882492 -882492 085-0675 PROFESSIONAL FEES o 500 000 2750000 000 2750000 -2700000 400

TOTAL COMMUNITY NET~RKING 2 o 500 1601586 4987040 000 4987040 middot4937040 874

001 - GENERAL FUND - EXTENSION SERVICE

090-0102 SALARYDISTRICT JUDG 13168 13168 109730 987570 000 987570 329230 25 090-0103 SALARYASSISTANTS 42469 42469 353918 2850043 000 2850043 1396857 33 090-0105 SALARYEMPLOYEES 32780 32780 273164 2173693 000 2173693 1104307 34 090-0108 SALARYPARTTIME 6500 6500 55000 472500 000 472500 177500 27 090-0201 FICAMEDICARE 6040 6040 50402 399904 000 399904 204096 34 090-0202 GROUP HOSPITAL INSUR 18000 18000 88203 776876 000 776876 1023124 57 090-0203 RETIREMENT 2965 2965 25403 203195 000 203195 93305 31 090-0301 OFFICE SUPPLIES 1100 1100 2799 74404 000 74404 35596 32 090-0335 AUTO REPAIR FUEL E 5000 5000 12713 172496 000 172496 327504 66 090-0380 HORTICULTURE DEMONST 300 300 000 000 000 000 30000 100 090-0388 CELLULAR PHONEPAGER 1200 1200 10918 128692 000 128692 -8692 -7 090-0393 4H CLUB STOCK SH~ 3200 3200 000 284480 000 284480 35520 11 090-0394 HOME DEMONSTRATION E 300 300 000 29519 000 29519 481 2 090-0405 DUES ampSUBSCRIPTIONS 90 90 000 9000 000 9000 000 0 090-0427 AUTO ALL~ANCE 13860 16446 137048 1087874 000 1087874 556726 34 090-0428 TRAVEL ampTRAINING 3600 3600 55800 107487 000 107487 252513 70 090-0440 UTILITIES 1500 1500 9885 116748 000 116748 33252 22 090-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 090-0475 EQUIPMENT 1150 1150 000 175000 000 175000 -60000 -52 090-0496 NOTARY BONO o o 000 000 000 000 000 090-0507 AGRICULTURE DEMONSTR 300 300 000 000 000 000 30000 100 090-0571 AUTOMOBILES 28000 28000 000 2565100 000 2565100 234900 8

TOTAL EXTENSION SERVICE 181522 184108 1184983 12614581 000 12614581 5796219 31

001 - GENERAL FUND - COUNTY COURTS

19-0105 SALARYEMPLOYEES 68558 9776 83136 818319 000 818319 159281 16 119-0108 SALARYPARTTIME o o 000 000 000 000 000 119-0110 SALARYAPPT - COMM C 36426 95208 791730 7125575 000 7125575 2395225 25 119-0201 FICAMEDICARE 8031 8031 66928 607714 000 607714 195386 24 119-0202 GROUP HOSPITAL INSUR 12600 12600 100960 879950 000 8799 50 380050 30 119-0203 RETIREMENT 7924 7924 65526 601027 000 601027 191373 24 119-0301 OFFICE SUPPLIES 200 200 2720 13606 000 13606 6394 32 119middot0411 REPORTING SERVICE 5000 5000 207150 691888 000 691888 -191888 -38 119-0413 COURT APPOINTED AT TO 225000 225000 2464217 29380086 000 29380086 -6880086 middot31 119-0414 JURORS 1000 1000 000 000 000 000 1 00000 1 00 19-0425 YITNESS EXPENSE 3500 3500 3500 160750 000 60750 189250 54

Prepared by the Tom Green County Auditors Office Page 48 of 56

VOL 14 PM1E 484

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 24

001 - GENERAL FUND - COUNTY COURTS Account bullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bull Monthly Exp YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 119-0428 TRAVEL ampTRAINING 850 850 000 000 000 000 85000 100 119-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 119-0483 JURORSMEALS amp LODGI 600 600 7329 62002 000 62002 -2002 -3 119-0580 PSYCHOLOGICAL EXAMS o o 120000 340000 000 340000 -340000

TOTAL COUNTY COURTS 369689 369689 3913196 40680917 000 40680917 -3712017 -10

001 - GENERAL FUND - JUSTICE OF THE PEACE 2 BUILDING

130-0303 SANITATION SUPPLIES 100 100 000 4560 000 4560 5440 54 130-0358 SAFETY EQUIPMENT 100 100 000 000 000 000 10000 100 130-0418 HIRED SERVICES o o 000 000 000 000 000 130-0433 INSPECTION FEES 5 5 000 400 000 400 100 20 130-0462 OFFICE RENTAL 14000 14000 104500 940500 000 940500 459500 33 130-0530 BUILDING REPAIR 100 100 000 000 000 000 10000 100

TOTAL JUSTICE OF THE PEACE 2 14305 14305 104500 945460 000 945460 485040 34

001 - GENERAL FUND - JUSTICE OF THE PEACE 3 BUILDING

131-0303 SANITATION SUPPLIES 100 100 000 5189 000 5189 4811 48 131-0358 SAFETY EQUIPMENT o o 000 000 000 000 000 131-0418 HIRED SERVICES o o 000 000 000 000 000 131-0433 INSPECTION FEES 5 5 000 000 000 000 500 100 131-0530 BUILDING REPAIR o o 000 000 000 000 000

TOTAL JUSTICE OF THE PEACE 3 105 105 000 5189 000 5189 5311 51

001 - GENERAL FUND - SHOP BUILDING

132-0303 SANITATION SUPPLIES 250 250 000 000 000 000 25000 100 132-0358 SAFETY EQUIPMENT 726 726 000 000 000 000 72600 100 132-0418 HIRED SERVICES 180 180 000 16200 000 16200 1800 10 132-0433 INSPECTION FEES 50 50 000 4400 000 4400 600 12 132-0440 UTILITIES 12500 12500 51508 575348 000 575348 674652 54 132-0530 BUILDING REPAIR 5000 5000 000 481175 000 4811 75 18825 4

TOTAL SHOP BUILDING 18706 18706 51508 1077123 000 1077123 793477 42

001 - GENERAL FUND - BELL STREET BUILDING

133-0303 SANITATION SUPPLIES 2000 2000 3309 153962 20273 174235 25765 13 133-0358 SAFETY EQUIPMENT 500 500 000 8900 000 8900 41100 82 133-0418 HIRED SERVICES 540 540 000 15120 000 15120 38880 72 133-0433 INSPECTION FEES 15 15 000 2400 000 2400 -900 -60 133-0440 UTILITIES 27500 27500 528470 1940344 000 1940344 809656 29 133-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000

Prepared by the Tom Green County Auditors Office Page 49 of 56

VOL 74~HE 485

h d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 3D 2002 Page 25

001 - GENERAL FUND - BELL STREET BUILDING Account_ bullbullbullbullbullbull __ bull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bull Encumbrances YTD Exp + Enc UnEnc Balance Rm 133-0514 SPECIAL PROJECTS 6000 6000 000 000 000 000 600000 100 133-0530 BUILDING REPAIR 10000 10000 286342 869149 000 869149 130851 13

TOTAL BELL STREET BUILDING 46555 46555 818121 2989875 20273 3010148 1645352 35

001 - GENERAL FUND - NORTH BRANCH LIBRARY BUILDING

134-0303 SANITATION SUPPLIES 100 100 000 000 000 000 10000 100 134-0358 SAFETY EQUIPMENT 125 125 000 8900 000 8900 3600 29 134-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 134-0433 INSPECTION FEES 10 10 000 1200 000 1200 -200 -20 134-0440 UTILITIES 8000 8000 63038 450322 000 450322 349678 44 134-0514 SPECIAL PROJECTS o o 000 000 000 000 000 134-0530 BUILDING REPAIR 1200 1200 000 91931 000 91931 28069 23

TOTAL NORTH BRANCH LIBRARY BU 9567 9567 63038 564233 000 564233 392467 41

001 - GENERAL FUND - YEST BRANCH LIBRARY BUILDING

135-0303 SANITATION SUPPLIES 100 100 000 4547 000 4547 5453 55 135-0358 SAFETY EQUIPMENT 125 125 10815 10815 000 10815 1685 13 135-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 135-0433 INSPECTION FEES 5 5 000 400 000 400 100 20 135-0440 UTILITIES 9000 9000 108657 594666 000 594666 305334 34 135-0514 SPECIAL PROJECTS o o -1875600 -1875600 000 -1875600 1875600 135-0530 BUILDING REPAIR 3500 8500 3858 281120 475000 756120 93880 11

TOTAL YEST BRANCH LIBRARY BUI 12862 17862 -1752270 -972172 475000 -4971 72 2283372 128

001 - GENERAL FUND - BUILDING MAINTENANCE

136-0103 SALARYASSISTANTS o 21004 175034 1575306 000 1575306 525094 25 136-0105 SALARYEMPLOYEES 106710 85706 714216 6427944 000 6427944 2142656 25 136-0109 SALARYSUPERVISOR 38500 38500 320834 2887506 000 2887506 962494 25 136-0201 FICAMEDICARE 11108 11108 89700 806109 000 806109 304691 27 136-0202 GROUP HOSPITAL INSUR 25200 25200 201922 1846474 000 1846474 673526 27 136-0203 RETIREMENT 10960 10960 90636 824076 000 824076 271924 25 136-0301 OFFICE 1UPPLIES 400 400 000 43388 000 43388 -3388 -8 136-0335 AUTO REPAIR FUEL E 750 750 4565 94475 000 94475 -19475 -26 136-0337 GASOLINE 2000 2000 27862 118118 000 118118 81882 41 136-0339 GREASE ampOIL 80 80 866 4532 000 4532 3468 43 136-0340 ANTIFREEZE 40 40 000 1000 000 1000 3000 75 136-0341 TIRES amp TUBES 250 250 000 18155 000 18155 6845 27 136-0342 BATTERIES 130 130 000 000 000 000 13000 100 136-0343 EQUIPMENT PARTS amp RE 250 250 499 617 000 617 24383 98 136-0351 SHOP SUPPLIES 300 300 000 9546 000 9546 20454 68 136-0358 SAFETY EQUIPMENT 300 300 000 13822 000 13822 16178 54 136-0388 CELLULAR PHONEPAGER 2886 2886 14340 151955 68660 220615 67985 24

Prepared by the Tom Green County Auditors Office Page 50 of 56

VOl 7 4 ~AGE 486

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 26

001 - GENERAL FUND BUILDING MAINTENANCE Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 136-0391 UNIFORMS 3192 3192 12285 173423 000 173423 145777 46 136-0428 TRAVEL ampTRAINING 1000 1000 000 40000 000 40000 60000 60 136middot0464 COMMUNICATIONS EQUIP 0 0 000 000 000 000 000

136-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000

136-0475 EQUIPMENT 600 600 000 57700 000 57700 2300 4 136middot0514 SPECIAL PROJECTS 0 0 middot4765350 -4765350 000 -4765350 4765350

136middot0571 AUTOMOBILES 0 0 000 000 000 000 000

136-0572 HAND TOOLS ampEQUIPME 2000 2000 5900 201820 000 201820 -1820 -1 ------~---- ----------- ---------~~-- ------------- - --__--- -------------- -- _shy

TOTAL BUILDING MAINTENANCE 206656 206656 -3106691 10530616 68660 10599276 10066324 49

001 - GENERAL FUND - TAX ASSESSOR DRIVE_UP BOOTH

137-0530 BUILDING REPAIR 1000 1000 000 12922 000 12922 87078 87 __ ------- -------------- -------------- -------------- ---------- _- _ _---------- --shy--------~--

TOTAL TAX ASSESSOR DRIVE_UP B 1000 1000 000 12922 000 12922 87078 87

001 GENERAL FUND - HOUSEKEEPING DEPARTMENT

138-0105 SALARYEMPLOYEES 104340 104340 762756 6866905 000 6866905 3567095 34 138-0108 SALARYPARTTIME 35625 35625 232470 2003318 000 2003318 1559182 44 138-0109 SALARYSUPERVISOR 20475 20475 170622 1533497 000 1533497 514003 25 138-0201 FICAMEDICARE 12346 12346 86742 771482 000 771482 463118 38 138-0202 GROUP HOSPITAL INSUR 28800 28800 201922 1840674 000 1840674 1039326 36 138-0203 RETIREMENT 12181 12181 87769 788321 000 788321 429779 35 138-0301 OFFICE SUPPLIES 350 350 000 31055 000 31055 3945 11 138-0343 EQUIPMENT PARTS ampRE 500 500 13682 13682 000 13682 36318 73 138-0351 SHOP SUPPLIES 400 400 000 26270 000 26270 13730 34 138-0388 CELLULAR PHONEPAGER 624 624 2600 49800 000 49800 12600 20 138-0391 UNIFORMS 2800 2800 20105 152251 000 152251 127749 46 138-0427 AUTO ALLOWANCE 950 950 5940 53460 000 53460 41540 44 138-0428 TRAVEL ampTRAINING 300 300 000 1500 000 1500 28500 95 138-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000

138-0475 EQUIPMENT 2450 2450 000 190660 55400 246060 -1060 -0 138-0572 HAND TOOLS ampEQUIPME 250

-_ _ 250

----------shy shy -

000

000 ----------_

000 _ __ _w ___ ~~ __ _________ 000

_ 25000 100

TOTAL HOUSEKEEPING DEPARTMENT 222391 222391 1584608 14322875 55400 14378275 7860825 35

001 bull GENERAL FUND - COURT STREET ANNEX

139-0303 SANITATION SUPPLIES 1500 1500 8019 90484 11470 101954 48046 32 139-0358 SAFETY EQUIPMENT 240 240 000 000 000 000 24000 100 139-0418 HIRED SERVICES 6874 6874 77446 5171 74 487086 1004260 -316860 -46 139-0433 INSPECTION FEES 944 944 000 18800 000 18800 75600 80 139-0440 UTILITIES 56000 56000 50819 3936016 000 3936016 1663984 30 139-0514 SPECIAL PROJECTS 2500 2500 000 000 000 000 250000 100 139-0530 BUILDING REPAIR 17500 17500 275640 852965 6300 859265 890735 51

Prepared by the Tom Green County Auditors Office Page 51 of 56

VOL 14 PAGE 487

t t

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 27

001 - GENERAL FUND - COURT STREET ANNEX Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm

TOTAL COURT STREET ANNEX 85558 85558 411924 5415439 504856 5920295 2635505 31

001 GENERAL FUND - COURTHOUSE BUILDING

140-0303 SANITATION SUPPLIES 5000 5000 23908 284924 48315 333239 166761 33 140-0352 YARD SUPPLIES 1750 1750 000 4825 000 4825 1701 75 97 140-0358 SAFETY EQUIPMENT 500 500 000 5700 000 5700 44300 89 140-0418 HIRED SERVICES 9488 9488 81051 652233 562565 1214798 -265998 -28 140-0433 INSPECTION FEES 1325 1325 000 15200 000 15200 117300 89 140-0440 UTILITIES 78000 78000 109279 4315789 000 4315789 3484211 45 140-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 140-0514 SPECIAL PROJECTS 7500 7500 000 000 000 000 750000 100 140-0530 BUILDING REPAIR 25000 20000 246955 878379 44460 922839 1077161 54

TOTAL COURTHOUSE BUILDING 128563 123563 461193 6157050 655340 6812390 5543910 45

001 - GENERAL FUND - EDD B KEYES BUILDING

141-0303 SANITATION SUPPLIES 5000 5000 22011 313523 40106 353629 146371 29 141-0358 SAFETY EQUIPMENT 300 300 000 23496 000 23496 6504 22 141-0418 HIRED SERVICES 10332 10332 104091 746459 720714 1467173 -433973 -42 141-0433 INSPECTION FEES 1478 1478 000 28600 000 28600 119200 81 141-0440 UTILITIES 107500 107500 23078 5392544 000 5392544 5357456 50 141-0470 CAPITALIZED EQUIPMEN o o 000 000 000 000 000 141-0475 EQUIPMENT o o 000 000 000 000 000 141-0514 SPECIAL PROJECTS o o 000 490 000 490 -490 141-0530 BUILDING REPAIR 25000 25000 121156 1294220 99491 1393711 110628944

TOTAL EDD B KEYES BUILDING 149610 149610 270336 7799332 860311 8659643 6301357 42

001 - GENERAL FUND - JAIL BUILDING

142-0327 KITCHEN REPAIRS 1000 1000 8821 215130 30295 245425 -145425 145 142-0383 GENERATOR FUEL 500 500 16056 16056 000 16056 33944 68 142-0418 HIRED SERVICES 18184 18184 149387 970883 518017 1488900 329500 18 142-0433 INSPECTION FEES 905 905 000 44300 5000 49300 41200 46 142-0440 UTILITIES 230000 230000 1289184 16952599 000 16952599 6047401 26 142-0465 SURVEILLANCE SYSTEM 25800 25800 000 227314 44400 271714 2308286 89 142-0530 BUILDING REPAIR 38400 38400 604278 2153667 406539 2560206 1279794 33 142-0576 LAUNDRY EQUIPMENT 1000 1000 2652 3260 000 3260 96740 97

TOTAL JAIL BUILDING 315789 315789 2070378 20583209 1004251 21587460 9991440 32

001 - GENERAL FUND - SHERIFF BUILDING

143-0303 SANITATION SUPPLIES 2000 2000 000 53003 000 53003 146997 73

Prepared by the Tom Green County Auditors Office Page 52 of 56

VOL 74 PAGE 488

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 28

001 GENERAL FUND - SHERIFF BUILDING Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget Monthly Exp bull YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 143-0352 YARD SUPPLIES 250 250 000 000 000 000 25000 100 143-0358 SAFETY EQUIPMENT 300 300 000 000 000 000 30000 100 143-0383 GENERATOR FUEL 150 150 10534 21744 000 21744 -6744 -45 143-0418 HIRED SERVICES 264 264 000 23760 000 23760 2640 10 143middot0433 INSPECTION FEES 20 20 000 2000 000 2000 000 a 143-0440 UTILITIES 34000 34000 281726 1771842 000 1771842 1628158 48 143-0514 SPECIAL PROJECTS o o 000 000 000 000 000 143-0530 BUILDING REPAIR 10000 10000 7070 909574 12394 921968 78032 8

TOTAL SHERIFF BUILDING 46984 46984 299330 2781923 12394 2794317 1904083 41

001 GENERAL FUND - JUVENILE DETENTION BUILDING

144middot0303 SANITATION SUPPLIES 2000 2000 000 79602 200 79802 120198 60 144-0327 KITCHEN REPAIRS 1000 1000 000 000 000 000 100000 100 144-0352 YARD SUPPLIES 100 100 000 10000 000 10000 000 0 144middot0358 SAFETY EQUIPMENT 240 240 000 000 000 000 24000 100 144-0418 HIRED SERVICES 1660 1660 24000 138200 17000 155200 10800 7 144-0433 INSPECTION FEES 1184 1184 7500 21000 000 21000 97400 82 144-0440 UTILITIES 37500 37500 61176 2243109 5245 2248354 1501646 40 144-0530 BUILDING REPAIR 9000 9000 2377 84 806097 70000 876097 23903 3 144-0576 LAUNDRY EQUIPMENT 750 750 3207 4505 000 4505 70495 94

TOTAL JUVENILE DETENTION BUlL 53434 53434 333667 3302513 92445 3394958 1948442 36

001 - GENERAL FUND - TURNER BUILDING

145-0303 SANITATION SUPPLIES 100 100 000 000 000 000 10000 100 145-0418 HIRED SERVICES 180 180 000 59200 000 59200 -41200 229 145-0433 INSPECTION FEES 50 50 000 5000 000 5000 000 a 145-0440 UTILITIES 7000 7000 3202 308256 000 308256 391744 56 145-0514 SPECIAL PROJECTS 500 500 000 000 000 000 50000 100 145-0530 BUILDING REPAIR 2500 2500 000 3656 000 3656 246344 99

TOTAL TURNER BUILDING 10330 10330 3202 376112 000 376112 656888 64

001 - GENERAL FUND - WEBB BUILDING

146-0303 SANITATION SUPPLIES 200 200 000 1880 000 1880 18120 91 146-0358 SAFETY EQUIPMENT 100 100 000 000 000 000 10000 100 146-0418 HIRED SERVICES 132 132 000 11880 000 11880 1320 10 146-0433 INSPECTION FEES 10 10 000 800 000 800 200 20 146-0440 UTILITIES 2000 6000 66558 473824 000 473824 26176 21 146-0530 BUILDING REPAIR 500 500 31841 31841 5000 36841 13159 26

TOTAL WEBB BUILDING 2942 6942 98399 520225 5000 525225 168975 24

Prepared by the Tom Green County Auditors Office Page 53 of 56

b

VOL

= lit

489

III

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

GENERAL FUND The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 29

001 - GENERAL FUND CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp bull YTD Expenses bullbull Encumbrances YTD Exp + Ene UnEne Balance Rm 192middot0601 RESERVES 320000 365316 000 000 000 000 36531610 100

TOTAL CONTINGENCY 320000 365316 000 000 000 000 36531610 100

001 - GENERAL FUND - MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT o o 313038 609125 000 609125 -609125

TOTAL MISCELLANEOUS o o 313038 609125 000 609125 -609125

TOTAL GENERAL FUND 20467888 20561606 150260757 1490384513 17017034 1507401547 548759065 27

Prepared by the Tom Green County Auditors Office Page 54 of 56

VOL 74 PAGE 490

----- -------------

~--------------------------------------------------------------~

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154659 02 JUL 2002 Statement of Expenditures - Budget vs Actual

ROAD amp BRIDGE PRECINCT 1 amp3 The Software Group Inc For the Month of June and the 9 Months Ending June 30 2002 Page 30

005 - ROAD amp BRIDGE PRECINCT 1 amp3 - CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbull Monthly Exp YTD Expenses Encumbrances YTD Exp + Enc UnEnc Balance Rm 192-0601 RESERVES 363000 361910 000 000 000 000 36191000 100

TOTAL CONTINGENCY 363000 361910 000 000 0_00 000 36191000 100

005 ROAD amp BRIDGE PRECINCT 1 amp 3 - ROAD amp BRIDGE PRECINCT 1 amp 3

198-0105 SALARYEMPLOYEES 58209 58209 572160 4266351 000 4266351 1554549 27 198-0109 SALARYSUPERVISOR 31922 26224 218530 1966770 000 1966770 655630 25 198-0117 SALARYROAD SUPERINT 0 31922 266018 2394162 000 2394162 798038 25 198-0123 SALARYSHARED EMPLOY 296902 270678 1814698 16267349 000 16267349 10800451 40 198-0201 FICAMEDICARE 29608 29608 212164 1884144 000 1884144 1076656 36 198-0202 GROUP HOSPITAL INSUR 72000 72000 435869 4696667 000 4696667 2503333 35 198-0203 RETIREMENT 29211 29211 209256 1871902 000 1871902 1049198 36 198-0204 WORKERS COMPENSATION 9381 9381 000 000 000 000 938100 100 198-0205 UNEMPLOYMENT INSURAN 751 751 000 41533 000 41533 33567 45 198-0301 OFFICE SUPPLIES 0 0 000 20613 000 20613 -20613 198-0337 GASOLINE 24000 24000 63446 1550080 000 1550080 849920 35 198-0338 DIESEL FUEL 31000 31000 468554 1900463 000 1900463 1199537 39 198-0339 GREASE amp OIL 3500 3500 8229 195780 000 195780 154220 44 198-0340 ANTIFREEZE 150 150 1000 14225 000 14225 775 5 198-0341 TIRES ampTUBES 16000 16000 6788 318056 000 318056 1281944 80 198-0343 EQUIPMENT PARTS amp RE 60000 60000 352957 4742402 000 4742402 1257598 21 198-0356 MAINT amp PAVINGPRCT 240000 240000 4007536 13475841 2616455 16092296 7907704 33 198-0357 MAINT amp PAVINGPRCT 0 0 000 000 000 000 000 198-0379 RIGHT OF WAY ACQUISI 0 0 000 000 000 000 000 198-0388 CELLULAR PHONEPAGER 4000 4000 34677 293302 000 293302 106698 27 198-0391 UNIFORMS 6000 6000 23510 308493 000 308493 291507 49 198-0440 UTILITIES 2500 2500 20382 179149 000 179149 70851 28 198-0460 EQUIPMENT RENTALS 3000 3000 000 310550 000 310550 -10550 -4 198-0464 COMMUNICATIONS EQUIP 0 0 000 000 000 000 000 198-0470 CAPITALIZED EQUIPMEN 0 0 000 000 000 000 000 198-0475 EQUIPMENT 1000 1000 59999 59999 000 59999 40001 40 198middot0514 SPECIAL PROJECTS 60000 60000 000 000 4450000 4450000 1550000 26 198-0571 AUTOMOBILES 27000 27000 000 1955600 000 1955600 7444_00 28 198-0573 ROAD EQUIPMENT 180000 180000 000 7502447 000 7502447 10497553 58 198-0578 MEDICAL TESTINGDRUG 1000 1000 000 64000 000 64000 36000 36 198-0675 PROFESSIONAL FEES 0 1090 000 109000 000 109000 000 0

-~------ _ ----_- -- -------- - - -- ---- - ------- -~ TOTAL ROAD amp BRIDGE PRECINCT 1187134 1188224 8775773 66388878 7066455 73455333 45367067 38

005 - ROAD amp BRIDGE PRECINCT amp3 - MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT 0 0 000 15773 000 15773 -15773 -_ - - - _ _ _----- -----_ _---shy ---------- -------------- ---------- shy

TOTAL MISCELLANEOUS 0 0 000 15773 000 15773 -15773 ------ ----- ~ _---- --_ - --shy

TOTAL ROAD amp BRIDGE PRECINCT 1550134 1550134 8775773 66404651 7066455 73471106 81542294 53

Prepared by the Tom Green County Auditors Office Page 55 of 56

491VOL

t gt d

Tom Green Auditor BUD GET A R Y A C C 0 U N TIN G S Y S T E M 154700 02 JUL 2002 Statement of Expendituresmiddot Budget vs Actual

ROAD ampBRIDGE PRECINCT 2 amp4 The Software Group Inc for the Month of June and the 9 Months Ending June 30 2002 Page 31

006 ROAD ampBRIDGE PRECINCT 2 amp4 - CONTINGENCY Account bullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbullbull Orig Budget Curr Budget bullbullbull Monthly Exp bullbull YTD Expenses bullbull Encumbrances YTD Exp + Enc UnEnc Balance Rm 192-0601 RESERVES 275000 275000 000 000 000 000 27500000 100

____ _w_ lt0 ______----_ - ----- -----_ TOTAL CONTINGENCY 275000 275000 000 000 000 000 27500000 100

006 - ROAD ampBRIDGE PRECINCT 2 amp4 - ROAD ampBRIDGE PRECINCT 2 amp4

199-0105 SALARYEMPLOYEES 58209 58209 -247397 4266352 000 4266352 1554548 27 199-0109 SALARYSUPERVISOR 35251 28922 241014 2169126 000 2169126 723074 25 199-0117 SALARYROAD SUPERINT 0 35251 293754 2643786 000 2643786 881314 25 199-0124 SALARYSHARED EMPLOY 306380 277458 2453061 17108840 000 17108840 10636960 38 199-0201 FICAMEDICARE 30588 30588 200422 1978843 000 1978843 1079957 35 199-0202 GROUP HOSPITAL INSUR 72000 72000 377925 4280244 000 4280244 2919756 41 199-0203 RETIREMENT 30178 30178 199636 1984575 000 1984575 1033225 34 199-0204 WORKERS COMPENSATION 11383 11383 000 000 000 000 1138300 100 199-0205 UNEMPLOYMENT INSURAN 912 912 000 44242 000 44242 46958 51 199-0301 OFFICE SUPPLIES 50 50 000 000 000 000 5000 100 199-0337 GASOLINE 25000 25000 50435 1533982 000 1533982 966018 39 199-0338 DIESEL FUEL 50000 50000 297191 1899931 000 1899931 3100069 62 199-0339 GREASE ampOIL 4000 4000 30530 202175 000 202175 197825 49 199-0340 ANTIFREEZE 475 475 2500 14950 000 14950 32550 69 199-0341 TIRES ampTUBES 14000 14000 18587 367630 44114 411744 988256 71 199-0342 BATTERIES 0 0 000 000 000 000 000 199-0343 EQUIPMENT PARTS ampRE 50000 50000 784548 4089297 50081 4139378 860622 17 199-0357 MAINT ampPAVINGPRCT 252000 252000 3421931 11237634 1087565 12325199 12874801 51 199-0388 CELLULAR PHONEPAGER 5000 5000 34202 300413 000 300413 199587 40 199-0391 UNIFORMS 6000 6000 22094 308632 000 308632 291368 49 199-0420 TELEPHONE 0 0 000 2653 000 2653 -2653 199-0428 TRAVEL ampTRAINING 50 50 000 1500 000 1500 3500 70 199-0440 UTILITIES 15000 15000 10459 90350 000 90350 1409650 94 199-0460 EQUIPMENT RENTALS 2500 2500 10715 187115 000 1871 15 62885 25 199-0464 COMMUNICATIONS EQUIP a a 000 000 000 000 000 199-0470 CAPITALIZED EQUIPMEN 5000 5000 000 000 000 000 500000 100 199-0571 AUTOMOBILES 50000 50000 000 1955600 2103400 4059000 941000 19 199-0573 ROAD EQUIPMENT 180000 180000 000 000 000 000 18000000 100 199-0578 MEDICAL TESTINGDRUG 1000 1000 000 69000 000 69000 31000 31 199-0593 LATERAL ROAD PAVING 0 0 000 000 000 000 000 199-0675 PROFESSIONAL FEES 0 0 000 000 000 000 000

----------shy -------~~ _ _-----shy ---_ shy ---_ _shyTOTAL ROAD ampBRIDGE PRECINCT 1204976 1204976 8201607 56736870 3285160 60022030 60475570 50

006 - ROAD ampBRIDGE PRECINCT 2 amp4 MISCELLANEOUS

999-9999 AUDIT ADJUSTMENT a 0 000 -001 000 -001 001

----------- ------------ --- - ---- -shyTOTAL MISCELLANEOUS 0 0 000 -001 000 -001 001

-------_ _- -- ---- --- - - --_ ----- -- --__ _shy~

TOTAL ROAD ampBRIDGE PRECINCT 1479976 1479976 8201607 56736869 3285160 60022029 87975571 59 ------ --- ---- -_ ---- -_ ------- _---- ---- ----- _--- --~----~

TOTAL FOR REPORTED FUNDS 23497998 23591716 167238137 1613526033 27368649 1640894682 718276930 30

Prepared by the Tom Green County Auditors Office Page 56 of 56

VOL I 4PAGE 492

CONTRACT BETWEEN GRANTEE AND THIRD PARTY

1 This contract is by and between Tom Green County Representing the San Angelo Area Community Network (GRANTEE) and ClickFind Inc (SERVICE PROVIDER) a Texas corporation and in aid of TIFB Grant number OE-2001shyCN2C-5605 titled Tom Green Count Library It is understood by all parties that payment obligations created by this contract are conditioned upon the availability of State or Federal funds appropriated or allocated for the payment of such obligations If such funds are not obtained this Contract is immediately terminated without further action by either party The term of this contract shall commence on July 92002 and shall end on April 15 2003 unless extended or terminated as otherwise provided for in this contract

2 The GRANTEE is responsible for closely monitoring the SERVICE PROVIDER and the exercise of reasonable care to enforce all terms and conditions of the grant SERVICE PROVIDER agrees to fully cooperate in the monitoring process

3 Requirements of the State of Texas Uniform Grant Management Standards (UGMS) promulgated pursuant to Section 783 of the Government Code are adopted by reference as part of this contract including the contract provision as in Section 36 Common Rule of OMB of the above standards

The Grantee Shall Keep all project records

NOTE Records shall be preserved for three (3) years from the date of acceptance of the final contract closeout and until any outstanding litigation audit or claim has been resolved Records are subject to inspection by TIFB or any state or federal agency authorized to inspect same

4 The SERVICE PROVIDER will furnish the following

SEE ATTACHMENT A

5 Payment for the above (not to exceed 100 of the total amount of the grant) will be made as follows

SEE ATTACHMENT B

6 Billing for the above will be provided in the same manner as it would be provided to institutional purchasers in the absence of a grant and shall consists of a brief statement of the service or other item provided and the basis for the billing rate

7 In the event of a default of the SERVICE PROVIDER the GRANTEE may cancel or suspend the contract and the SERVICE PROVIDER shall be entitled to recover for all services provided or materials delivered prior to the cancellation date (or unused materials may be returned) or shall repay any funds advanced for services not yet rendered

8 All licenses legal certifications or inspections required for the services facilities equipment or materials and all applicable state and federal laws and local

Party Contract Page 1 of 3TIFB

b bullbull lt

II bull

ordinances must be complied with by the SERVICE PROVIDER Failure to comply with the requirement shall be treated as default

9 GRANTEE shall provide written notice to SERVICE PROVIDER setting forth in detail any alleged default at least thirty (30) days prior to cancellation or suspension of this contract If at any time prior to expiration of the thirty (30) day period SERVICE PROVIDER cures or corrects the alleged default SERVICE PROVIDER shall not be default and GRANTEE shall not be entitled to cancel or suspend the contract Notice of alleged default andor notice of cancellation or suspension shall be made to SERVICE PROVIDER in writing by certified mail return receipt requested postage prepaid at the address set forth below or at any subsequent address of SERVICE PROVIDER as provided to GRANTEE in writing

10 This contract shall automatically terminate on the grant expiration date or any extension date thereof granted by TIFB All services billed hereunder must be rendered within the grant period GRANTEE shall notify SERVICE PROVIDER in writing of the grant expiration date or any extension date at least thirty (30) days prior to the grant or extension expiration date

11 Subject to the terms and conditions of this agreement SERVICE PROVIDER will furnish the following software license

SEE AITACHMENT C

12 Prior and Subsequent Contracts - This Agreement embodies the entire understanding between the parties with respect to the subject matter hereof and all prior Agreements relating thereto are hereby superseded

13 Acknowledgments - Each party acknowledges that in entering into this Agreement each party has not relied on anything done or said or on any presumption in fact or in law (1) with respect to this Agreement or to the duration termination or renewal of this Agreement or with respect to the relationship between the parties other than as expressly set forth in this Agreement or (2) that in any way tends to change or modify the terms or any of them of this Agreement or to prevent this Agreement becoming effective or (3) that in any way affects or relates to the subject matter hereof Each party also acknowledges that the terms and conditions of this Agreement and each of them are reasonable and fair and equitable

14 Indemnification - The parties to this Agreement shall have no liability to the other for any loss suffered which arises out of any action or inaction if in good faith it is determined that such course of conduct was in the best interests of the agreement and such course of conduct did not constitute negligence or misconduct

Party Contract Page 2 of 3TIFB

VOL 74PMiE 494

Other Instruments - The parties hereto covenant and agree that they will execute each such other and further instruments amendments and documents as are or may become reasonably necessary or convenient to effectuate and carry out the purposes of this Agreement All instruments amendments and documents must be presented in a manner agreed to via either facsimile email [with included reply to] or returned receipt US Postal Mail

ACCEPTED BY CLiCKFIND INC

amp~dSig ture --=-shy

Michael D Brown Jim B Ward President County Judge

112 W Beauregard 110 N Main Street

San Angelo Texas 76903 Bryan Texas 77803

9156596516 9798222828

S~ Angelo Area Community Network ---

TIFB Party Contract

VOL 14 PhllE 495

b t II bull

bull bull bull

ATTACHMENT A CLiCKFIND COMMUNITY PORTAL

ClickFind Inc is an e-commerce technology provider offering open-standards based portals to communities ClickFind is unique in that its software platform provides complete menu-driven eshycommerce and communications product integration by the community portal and its member organizations The result is a sustainable solution that brings together fragmented market participants into a collaborative community network

ClickFind Community Portal Functions

Community Portal E-commerce (Optional Revenue Portal Search Engine Sharing Modules)

Web Page Generator Catalog Organization Templates Auction

Communication Classified Ads Calendar Shopping Basket with Credit Contact Directory Card Purchase

u Web Email Discussion Forum Task List

What Clickfind Will Provide to the Grantee

Community Portal

ClickFind provides consumers with easy and efficient access to information and services Consumers can access information through the portals drill-down category tree or through an advanced search engine that searches across keywords categories or locations To support consumer demands for products and services member organizations can increase exposure by either registering their existing web sites or building new web sites that are categorized within the portals search engine Eqch registereel organization receives password-protected access to their fW-Rlication manager tbQLelllows members to easily manage multiple web sites content communications and e-COlJlmerce applications and specify how they integrate with affiliated wet sites Each is discussed below in more detail

Community Portal Search Engine The main consumer web site provides the ability to either Search the data warehouse or browse the drill-down menu for products services and information ClickFind promotes standard business processes and classifications by categorizing organizations using the North American Industrial Classification System (NAICS)

For each listing returned from the search engine the portal displays an address link with the appropriate description organization classification location and language Links to products services and cross-referenced sites are included

Web Page GenerCltor The web page generator enables portal members to create and maintain w~b pages online without programming or technical experience Online web page development includes administrative access to maintain the content graphics fonts colors backgrounds and overall site design Organization members can select from pre-configured templates designed for frequently asked questions about us contact us etc designed to complement their offering

VOL r4PhGE 496

bull bull

By categorizing the web site during the set up process the web site is automatically entered into the portal search engine Each site address is also submitted to other consumer portals to expand exposure

Organization Templates Standard community templates will be developed and deployed

Communication

ClickFind provides members with interactive tools to promote information sharing and increase communications among organization representatives activities and events discussions and email These components add the interactive communications that attract consumers to the web site These tools include the following

Calendar The calendar allows members to manage their schedules including personal business and organizations while providing the ability to share events with portal affiliates Outside of personal and business use communities can configure the calendar to promote community activities and events for a whole community andor membership

Contact Directory The contact directory provides members easy access to personal and business contacts Integrated with other communication tools the contact directory allows for direct access to email conferencing and user profiles Users have the ability to share their contact directory with other affiliates When communities and bLlsinesses implement this module on their web site it Qrovides the ability to search for and locate a Rartj~Jlar community member or business associate The contact directory includes name address phone fax email conferencing address photograph and notes fields When an individual member updates his personal contact information it automatically updates of all the contact directories of organizations with which he is affiliated The directory is searcllable by keyword

Web Email Web email provides a browser-based email aggregation account so portal members can send and receive email messages from any computer in the world connected to the Internet Email messages are stored within the ClickFind data warehouse so that email is always up to date Mobile professionals get easier access to email on the road and organizations can support unlimited accounts from a shared public access computer

Discussion Forum The discussion forum serves as the ideal medium to facilitate community discussions while building a searchable knowledge base of frequently asked questions (FAQ) The forum can function as an open environment for user-defined topics and discussions or it can be configured with pre-selected questions and answers (QampA) that promote topics focused on specific issues Both the open discussion forum and the QampA configuration promote dynamic content that generates repeat traffic to the members web site

Discussions can be searched by keyword authoL or date Administrative features include the ability to assign representatives to moderate groups through password-protected access Discussion forums can also be configured as private for secure discussions among selected members or affiliates

Task List The task list provides members with the ability to organize prioritize and track individual tasks and network requests generated through ClickFinds communications and Eshycommerce applications Members can assign tasks to themselves or their affiliates By monitoring the status of the tasks members are able to track the completion of assigned tasks The ability to attach documents to a task allows members to add a more detailed description of the assigned task or to route documents for editing or approval The multi-faceted functions of the task list help members coordinate and assign activities throughout their community

VOl ( 4PhllE 497

b II t

--

Training

Clickfind will provide two days of seminars in the use of the ClickFind as These seminars will include instruction for government school and other local organizations on use of the portal In addition we will provide one day of e-commerce training for the business community on use of the Portal

We will provide up to three days of training in Bryan Texas for webmasters in the use and integration of the ClickFind as into the community web site We will provide on-call support during business hours for the management of the community web site

Hosting Services

ClickFind will host the software application for the entire contract period The data center provides co-location hosting services with a DS3 connection through an Internet access alliance with a tier 1 provider All application servers are protected by industry standard firewall configured for network intrusion detection

The community network utilizes a level 3-Tier architecture that separates all tiers of web traffic discretely (web vs application vs file vs database)

Other Services and Deliverables

1 The ClickFind deliverable will meet the San Angelo requirements in RFP No 02-006 as outlined in the ClickFind RFP response

2 Bilingual Spanish support for menus and selected templates will be available in Q12003 3 Each member will be have 2 MB of disk storage with an option to buy additional storage of up

to 80MB for $30 per year r~evenue margin (after gross expenses have been deducted) to be split equally between the parties San Angelo Community Network will have to option to waive this fee for up to 100 accounts ClickFind will have the option to change pricing with 90 day written notice

4 Total disk space allocated to the San Angelo Community Network will be 36GB maximum 5 Data Center server and bandwidth management will follow generally accepted ASP best

practices with regard to system availability and security These practices will be formalized into SOPs specifically for the San Angelo Community Network

6 ClickFind agrees to meet on a scheduled basis with The San Angelo Community Network to identify and prioritize network performance and functionality

7 Bandwidth will be a shared resource but not metered up to a maximum 3-megabit connection to the Internet

VOl 74p~l1E 498

ATTACHMENT B PAYMENT SCHEDULE

For this development project GRANTEE assuming material compliance with this schedule and requirements defined herein will pay to ClickFind a fee of $164200 payable according to the following schedule This fee includes payment for

1 The community portal software as described in ATIACHMENT A 2 Licensing for community portal software as described in ATTACHMENT

Cand 3 Data center support hosting and maintenance for the community portal for

one year commencing at date of contract signing

Payment Schedule

Activity Cost ($) Due Date Due at

Initial Setup (1 year period) $119400 Contract Signing

Basic Community Application (portal and communication tools) Inel ClickFind OS License fee Inc Email aggregation account (Email account service optional) Incl Initial Web Design Incl Software Maintenance Inel Support In community Seminars and other support Incl Supervision and Support of Local Web Master Inel Due at

Contract Hosting amp Bandwidth $11600 Signing

Year 2

Hosting $8000 Bandwidth

Due on or Total Year 2 before April

152003

Year 3

Hosting $8000 Bandwidth

Due on or Total Year 3 before April

152004

E-government modules (Initial Budget Estimate final fee dependent Due upon on approved project plan) $10000 approval of

Project Plan

VOL 74p~[E 499

d

ATTACHMENT C SOFTWARE LICENSE AGREEMENT

This SOFTWARE LICENSE AGREEMENT (AGREEMENT) is made and entered into as of July 92002 (the EFFECTIVE DATE) by and between ClickFind Inc (CLICKFINDH) and Tom Green County representing the San Angelo Area Community Network (GRANTEE) and describes the terms and conditions pursuant to which ClickFind shall license to GRANTEE certain Software (as defined below)

In consideration of the mutual promises and upon the terms and conditions set forth below the parties agree as follows

1 DEFINITIONS

A Software means ClickFinds ClickOStrade software in executable form and any and all Updates to such software which are provided pursuant to this Agreement or otherwise provided to GRANTEE by ClickFind

B Documentation means any instruction manuals or materials supplied by ClickFind including without limitation on-line instruction and help files regarding the use of the software

C Community Portal Market means the local community portal marketplace which includes but is not limited to government association education business and non-profit organizations of GRANTEE

D Alternative Market means any vertical marketplace other than the Community Portal Market

E Update means a release or version of the Software containing functional enhancements extensions error corrections or fixes and any Documentation thereto

2 GRANT OF RIGHTS

21 License Grant

211 Subject to the terms and conditions of this Agreement ClickFind hereby grants to GRANTEE a non-exclusive perpetual irrevocable nontransferable (except in accordance with Section 91) right to use the Software and Documentation in the Community Portal Market ClickFind retains all rights in Alternative Market

22 Trademarks Tilis Agreement constitutes reciprocal written permission to use the parties tradenames and trademarks in oral promotional presentations such as sales presentations or tradeshow presentations All representations to customers about the other partys products and services must be consistent with information published by that party CLiCKFIND owns and retains all right title and interest in the Software and Documentation and all related materials This Agreement does not transfer any ownership rights in or to the Software Documentation and related materials to GRANTEE or any third party GRANTEE agrees not to attempt or allow anyone else to attempt to modify reverse engineer or decompile the Software or create derivative works based on the Software GRANTEE will not distribute or allow anyone else to use the Software or Documentation other than its authorized employees agents or contractors GRANTEE will not sell

-1- ClickFind Software License Agreement

VOl 7 4 PhGE 500

the Software or Documentation to any person or entity or allow anyone under its control to infringe upon CLiCKFINDs intellectual property rights

23 Notices and Legends GRANTEE will ensure that all copies of the Documentation copied or reproduced by GRANTEE will incorporate copyright notices in the same manner that ClickFind incorporates such notices in the Software

3 FEES

31 License Fee In consideration for the rights granted hereunder GRANTEE has agreed to pay the License Fee specified in the contract between GRANTEE and ClickFind

32 Taxes GRANTEE shall be responsible for all sales use and any other similar taxes imposed by any federal state or local governmental entity on the transactions contemplated by this Agreement excluding taxes based upon ClickFinds net income When Click Find has the legal obligation to payor collect such taxes the appropriate amount shall be invoiced to and promptly paid by GRANTEE unless GRANTEE provides ClickFind prior to the time ClickFind has paid such taxes with a valid tax exemption certificate authorized by the appropriate taxing authority

4 SUPPORT AND MAINTENANCE

41 Updates For so long as this Agreement is in effect ClickFind shalJ provide GRANTEE with each update release or version of the Software released by ClickFind at no further cost or charge to GRANTEE ClickFind shall provide to GRANTEE any Update and related Documentation within ten (30) days of ClickFinds release of such Update

5 WARRANTY

51 Warranty ClickFind warrants that for a period of one (1) year after the delivery of any Software that the Software will perform in substantial conformity with ClickFinds then-current specifications and Documentation for such Software If during the warranty period the Software fails to perform as warranted Click Find shall correct or replace any non-conforming Software at Click Finds sole option

52 Disclaimers EXCEPT AS EXPRESSLY PROVIDED HEREIN CLiCKFIND MAKES NO WARRANTIES WHETHER ORAL OR WRITIEN EXPRESS IMPLIED OR STATUTORY REGARDING OR RELATING TO WITHOUT LIMITATION THE SOFTWARE OR THE DOCUMENTATION CLiCKFIND SPECIFICALLY DISCLAIMS ALL IMPLIED WARRANTIES OF MERCHANTABILITY AND FITNESS FOR A PARTICULAR PURPOSE WITH RESPECT TO THE SOFTWARE AND DOCUMENTATION CLiCKFIND MAKES NO WARRANTY THAT THE SOFTWARE IS COMPATABILE WITH ALL EQUIPMENT ANDOR SOFTWARE CONFIGURATIONS

6 LIMITATION OF LIABILITY

IN NO EVENT SHALL EITHER PARTY HAVE ANY LIABILITY TO THE OTHER PARTY FOR ANY LOSS OF PROFITS REVENUES LOSS OF USE BUSINESS INTERRUPTION LOSS OF DATA COST OF COVER OR ACTUAL INDIRECT SPECIAL INCIDENTAL OR CONSEQUENTIAL DAMAGES OF ANY KIND IN CONNECTION WITH OR ARISING OUT OF THE FURNISHING OR USE OF THE SOFTWARE WHETHER ALLEGED AS A BREACH OF

-2- ClickFind Software License Agreement

VOL

- c

AU laquo

CONTRACT WARRANTY OR TORTIOUS CONDUCT INCLUDING NEGLIGENCE EVEN IF THE OTHER PARTY HAS BEEN ADVISED OF THE POSSIBILITY OF SUCH DAMAGES

61 Remedies In the event of any breach of contract or warranty GRANTEEs exclusive remedy will be for CLiCKFIND to repair or replace the defective Software If CLiCKFIND is unable or unwilling to replace the Software within thirty (30) days after notification of a defect GRANTEEs sole remedy is to terminate this Agreement and obtain a refund from CLiCKFIND for any unused prorata portion of any license or other fees paid pursuant to this Agreement

62 Injunctive Relief GRANTEE agrees that if it commits a breach of any of the provisions of this Agreement CLiCKFIND shall have the right to enforce this Agreement in any court having equity jurisdiction and GRANTEE acknowledges and agrees that any such breach of this Agreement by GRANTEE will cause irreparable injury to CLiCKFIND and that money damages will not provide an adequate remedy to CLiCKFIND

63 GRANTEE further agrees that the rights and remedies enumerated in paragraph 62 shall be independent of and in addition to and not in lieu of any other rights and remedies available to CLiCKFIND at law or in equity

7 CONFIDENTIALITY

71 Confidential Information Each party acknowledges that by reason of this Agreement Confidential Information will or may be disclosed to the other party Confidential Information shall mean any information disclosed by either party (the Disclosing Party) to the other party (the Receiving Party) in connection with this agreement which is identified in writing as Confidential or Proprietary within thirty (30) days of such disclosure

72 Obligation The Receiving Party shall treat as confidential all Confidential Information received from the Disclosing Party shall not use such Confidential Information except as expressly permitted under this Agreement and shall not disclose such Confidential Information to any third party without the Disclosing Partys prior written consent The Receiving Party shall use the same measures to protect the Confidential Information that it takes with its own confidential information but in no event less than reasonable measures to prevent the disclosure and unauthorized use of Confidential Information

73 Exceptions The foregoing restrictions shall not apply to information that (i) is known to the receiving party at the time of disclosure to the receiving party (ii) has become publicly known through no wrongful act of the receiving party (iii) has been rightfully received from a third party authorized to make such disclosure without restriction (iv) has been independently developed by the receiving party or (v) has been approved for release by written authorization of the disclosing party

74 Survival After Termination The provisions of this Section shall survive the termination of this Agreement for any reason

8 TERM AND TERMINATION

81 Term This Agreement shall take effect on the Effective Date and will remain in force without termination

-3- Click Find Software License Agreement

VOL 74PME 502

d

82 Survival of Terms The provisions of Sections 1 (Definitions) 5 (Warranty and Disclaimer) 6 (Limitation of Liability) 7 (Confidentiality) 8 (Term and Termination) and 9 (Miscellaneous) shall survive the termination of this Agreement for any reason

9 MISCELLANEOUS

91 Assignment Neither party shall assign sublicense or transfer this Agreement without the prior written consent of the other party and any attempt to transfer sublicense assign or actual assignment of this Agreement without such prior written consent shall be null and void Subject to the foregoing any assignment permitted hereunder shall be subject to the written consent of the assignee to all the terms and provisions of this Agreement NotWithstanding the foregoing however either party may assign this Agreement and any rights thereto in the event of merger acquisition or similar event without consent of the other party In the event of assignment this Agreement will bind and inure to the benefit of the parties their respective successors and permitted assigns

92 Waiver and Amendment No modification amendment or waiver of any provision of this Agreement shall be effective unless in writing and signed by both parties No failure or delay by either party in exercising any right power or remedy under this Agreement except as specifically provided herein shall operate as a waiver of any such right power or remedy and will not in any way affect the validity of the whole or any part of this Agreement or prejudice such partys right to take subsequent action

93 90verninq Law This Agreement shall be governed by and construed under the laws of the State of Texas USA and the federal law of the United States of America without regard to conflict of law principles IT IS FURTHER AGREED AND UNDERSTOOD THAT THIS AGREEMENT SHALL BE ENFORCED IN BRAZOS COUNTY TEXAS

94 Arbitration Any controversy or claim ariSing from this Agreement shall be submitted and settled through arbitration by the American Arbitration Association (AAA) and in accordance with the rules and regulations of AAA The arbitration hearings shall be held in the State of Texas The party requesting arbitration must give the other party at least seven (7) business days written notice The parties agree to appoint an arbitrator who is knowledgeable and familiar with the clinical research and software industries and require the award to be accompanied by findings of fact and a statement of reasons for the decision The arbitrator shall have the authority to permit discovery but shall have no power or authority to add to or detract from this Agreement If the parties cannot agree upon an arbitrator within ten (10) days after demand AAA shall select the arbitrator All costs and expenses including attorneys fees of the parties incurred in any dispute that is determined andor settled by arbitration pursuant to this Section shall be borne by the party determined by the arbitrator to be liable for the dispute However if complete liability is not assessed against anyone party the parties shall share the total costs incurred in proportion to their respective amounts of liability as determined by the arbitrator Except where clearly prevented by the area of dispute both parties agree to continue performing their respective obligations under this Agreement while the dispute is being resolved Any award rendered shall be final binding and conclusive upon the parties and their respective successors and assigns A judgment based on the arbitration award may be entered in any court having jurisdiction thereof Tile parties expressly stipulate that all litigation arising under this Agreement which is not subject to this Section shall be brought exclusively in the courts located in the State of Texas and controlled by Texas substantive law Notwithstanding the above either party may apply to a court of competent jurisdiction for injunctive or equitable relief

-4- ClickFind Software License Agreement

VOL 74PAGE 503

bull bull rl

II

95 Notices To be effective all notices demands or consents required or permitted under this Agreement shall be in writing and delivered by (i) personal delivery (ii) United States first class certified mail or (iii) nationally recognized overnight courier (eg Federal Express UPS etc) in each case properly posted and fully prepaid as appropriate to the appropriate address set forth below Notice delivered as set forth above shall be deemed effective at the time of actual delivery in person one (1) business day after delivery to an overnight courier or three (3) business days after deposit for delivery by certified mail Either party may change its address for notice by notice to the other party given in accordance with this Section

96 Independent Contractors The parties are independent contractors Neither party shall be deemed to be an employee agent partner joint venture or legal representative of the other for any purpose and neither shall have the right power or authority to create any obligation or responsibility to any third party on behalf of the other

97 Severability If any provision of this Agreement is held by a court of competent jurisdiction to be contrary to law such provision shall be changed and interpreted so as to best accomplish the objectives of the original provision to the fullest extent allowed by law and the remaining provisions of this Agreement shall remain in full force and effect

98 Force Majeure Neither party will incur any liability to the other party on account of any loss or damage resulting from any delay or failure to perform all or any part of its obligations under this Agreement if such delay or failure is caused in whole or part by events occurrences or causes beyond the control andor without negligence of the parties Such events occurrences or causes will include without limitation acts of God strikes lockouts riots acts of war earthquakes fire and explosions

99 Other Terms No terms provisions or conditions of any purchase order acknowledgment or other business form that either party may use in connection with the acquisition or licensing of the Software will have any effect on the rights duties or obligations of the parties under or otherwise modify this Agreement regardless of any failure of any party to object to such terms provisions or conditions

910 9onstruction Tilis Agreement represents the wording selected by the Parties to define their agreement and no rule of strict construction shall apply against either Party Whenever the context reasonably permits the Singular shall include the plural the plural shall include the singular and the whole shall include any part thereof The paragraph and other headings in this Agreement are for the purpose of convenience of reference only and shall not affect the interpretation of this Agreement

911 Entire Agreement Except as expressly provided herein this Agreement and the counterpart Contract including all Exhibits and attachments constitute the final complete and exclusive agreement between the parties with respect to the subject matter hereof and supersede any prior or contemporaneous agreements communications proposals representations or understandings whether oral or written The GRANTEE and SERVICE PROVIDER agree and understand that this Agreement contains the entire agreement between the parties hereto Any oral representations or modifications made before or after the execution of this Agreement will be of no force and effect

912 Counterparts This Agreement may be executed in counterparts each of which so executed will be deemed to be an original and such counterparts together will constitute one and the same agreement

-5- ClickFind Software License Agreement

VOL 7 4 PAriE 504

913 IN WITNESS WHEREOF the parties hereto have duly executed this Agreement in one or more counterparts

ClickFind Inc Authorized Official

San Angelo Area Community Network CLiCKFIND INC

~~ Signature of Authorized Official

Michael D Brown

County Judge

112 W Beauregardmiddot

San Angelo Texas 76903

-6shy

tA~Signature shy

Jim B Ward President

110 N Main Street

Bryan Texas 77803

ClickFind Software License Agreement

VOL I 4PAl~E 505

b bull d

III

July 82002

Mike Brown County Judge Commissioners Court Tom Green County Courthouse San Angelo Texas 76903

Re Appointment of Board Member Tom Green County Library Board

Judge Brown

The Library Board recommends that Karen Eckhardt be appointed to fill the unexpired term of Susan Mertz who has resigned from the Library Board If appointed Ms Eckhardts term will expire on September 30 2002

Your consideration of this matter will be greatly appreciated

S)(1yan Polunsky Chairman T~h Green County Library Board

VOL 7 4 PAGE 506

Page 10: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 11: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 12: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 13: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 14: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 15: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 16: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 17: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 18: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 19: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 20: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 21: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 22: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 23: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 24: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 25: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 26: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 27: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 28: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 29: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 30: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 31: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 32: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 33: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 34: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 35: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 36: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 37: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 38: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 39: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 40: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 41: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 42: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 43: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 44: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 45: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 46: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 47: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 48: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 49: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 50: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 51: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 52: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 53: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 54: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 55: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 56: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 57: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 58: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 59: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 60: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 61: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 62: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 63: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 64: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 65: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 66: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 67: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 68: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 69: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 70: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 71: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 72: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 73: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 74: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 75: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 76: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 77: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 78: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 79: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 80: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 81: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 82: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 83: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 84: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 85: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,
Page 86: Tom Green County Commissioners’ Court July 9, 2002 · 2002. 7. 9. · Tom Green County Commissioners’ Court July 9, 2002 The Commissioners’ Court of Tom Green County, Texas,