up
Budget Year / Version:
FY 26
RECOMMENDED
Expenditures by Fund
100.0%00100000200000300000400000500000600000General Fund
100.0%00100000200000300000400000500000600000General Fund
Revenues by Fund
100.0%0020000400006000080000100000120000140000160000General Fund
100.0%0020000400006000080000100000120000140000160000General Fund
Expenditure Data
OrderCost CenterCost Center NameFundTypeAccountAccount NameAmount
1C02100Board Of AppealsF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$21,150.00
2C02100Board Of AppealsF001 - General Fund50030Board/Commission Stipends/Employee SupplementsPersonnel Costs$93,042.00
3C02100Board Of AppealsF001 - General Fund52002Group InsurancePersonnel Costs$53,946.00
4C02100Board Of AppealsF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$5,449.00
5C02100Board Of AppealsF001 - General Fund50311Other Compensation Adjustment - OMB Use onlyPersonnel Costs($3,637.00)
6C02100Board Of AppealsF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
7C02100Board Of AppealsF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$6,251.00
8C02100Board Of AppealsF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs$7,118.00
9C02100Board Of AppealsF001 - General Fund50010Full Time SalariesPersonnel Costs$375,799.00
10C02100Board Of AppealsF001 - General Fund50310Other Budgeted Salary AdjustmentPersonnel Costs$0.00
11C02100Board Of AppealsF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
12C02100Board Of AppealsF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
13C02100Board Of AppealsF001 - General Fund51002Social Security- FICAPersonnel Costs$23,300.00
14Personnel Costs Total$582,418.00
15C02100Board Of AppealsF001 - General Fund63634Other Communication ServicesOperating Expenses$300.00
16C02100Board Of AppealsF001 - General Fund62010General Office SuppliesOperating Expenses$2,112.00
17C02100Board Of AppealsF001 - General Fund60162Budget AdjustmentOperating Expenses$0.00
18C02100Board Of AppealsF001 - General Fund60426Preparation Of Transcripts/RecordersOperating Expenses$5,120.00
19C02100Board Of AppealsF001 - General Fund63206Inter-Office MailOperating Expenses$110.00
20C02100Board Of AppealsF001 - General Fund61904CopiersOperating Expenses($3,157.00)
21C02100Board Of AppealsF001 - General Fund63020Office Machines/Copier LeasesOperating Expenses$541.00
22C02100Board Of AppealsF001 - General Fund63014Central Duplicating - Other Printing/CopyingOperating Expenses$6,055.00
23C02100Board Of AppealsF001 - General Fund61014Other Office Equipment Repair/MaintenanceOperating Expenses$200.00
24C02100Board Of AppealsF001 - General Fund63022Other Central Duplicating Services - PrintingOperating Expenses$1,592.00
25C02100Board Of AppealsF001 - General Fund62018Computer Equipment - Non CapitalizedOperating Expenses$0.00
26C02100Board Of AppealsF001 - General Fund63200Central Duplicating - Postage - BulkOperating Expenses($1,060.00)
27C02100Board Of AppealsF001 - General Fund63208Other - MailOperating Expenses($60.00)
28C02100Board Of AppealsF001 - General Fund63202Central Duplicating - Postage - IndividualOperating Expenses$5,449.00
29C02100Board Of AppealsF001 - General Fund63016ImagingOperating Expenses$552.00
30C02100Board Of AppealsF001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$8,162.00
31Operating Expenses Total$25,916.00
32General Fund Total$608,334.00
Showing 1 to 32 of 32 entries
Revenue Data
OrderCost CenterCost Center NameFundTypeAccountAccount NameAmount
1C02100Board Of AppealsF001 - General Fund44057Filing Fees - Board Of AppealsCharges for Services$160,900.00
2C02100Board Of AppealsF001 - General Fund44071BOARD OF APPEALS FEES - MNCPPCCharges for Services($2,836.00)
3Charges for Services Total$158,064.00
4General Fund Total$158,064.00
Showing 1 to 4 of 4 entries