Budget Year / Version:
FY 26
RECOMMENDED
Expenditures by Fund
100.0%0-100000001000000200000030000004000000500000060000007000000800000090000001000000011000000General Fund
100.0%0-100000001000000200000030000004000000500000060000007000000800000090000001000000011000000General Fund
Revenues by Fund
100.0%0050000100000150000200000250000300000General Fund
100.0%0050000100000150000200000250000300000General Fund
Expenditure Data
OrderCost CenterCost Center NameFundTypeAccountAccount NameAmount
1C30120Support ServicesF001 - General Fund50420Lapse (Planning)Personnel Costs($31,519.00)
2C30120Support ServicesF001 - General Fund53018ERS (Employee Retirement Plan)Personnel Costs$6,989.00
3C30120Support ServicesF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$5,553.00
4C30120Support ServicesF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$13,923.00
5C30120Support ServicesF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$0.00
6C30120Support ServicesF001 - General Fund51002Social Security- FICAPersonnel Costs$23,746.00
7C30120Support ServicesF001 - General Fund50010Full Time SalariesPersonnel Costs$382,998.00
8C30120Support ServicesF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs($2,522.00)
9C30120Support ServicesF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
10C30120Support ServicesF001 - General Fund52002Group InsurancePersonnel Costs$71,928.00
11C30120Support ServicesF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs($2,411.00)
12C30120Support ServicesF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs($4,728.00)
13C30720County Attorney - Collection UnitF001 - General Fund50012Part Time SalariesPersonnel Costs$29,752.00
14C30720County Attorney - Collection UnitF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs($1,985.00)
15C30720County Attorney - Collection UnitF001 - General Fund52002Group InsurancePersonnel Costs$125,874.00
16C30720County Attorney - Collection UnitF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$21,311.00
17C30720County Attorney - Collection UnitF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$10,658.00
18C30720County Attorney - Collection UnitF001 - General Fund50010Full Time SalariesPersonnel Costs$705,302.00
19C30720County Attorney - Collection UnitF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$26,035.00
20C30720County Attorney - Collection UnitF001 - General Fund51002Social Security- FICAPersonnel Costs$44,507.00
21C30720County Attorney - Collection UnitF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
22C30720County Attorney - Collection UnitF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs($3,721.00)
23C30720County Attorney - Collection UnitF001 - General Fund50420Lapse (Planning)Personnel Costs($24,807.00)
24C30720County Attorney - Collection UnitF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs($1,898.00)
25C30810ZoningF001 - General Fund53018ERS (Employee Retirement Plan)Personnel Costs$9,371.00
26C30810ZoningF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$16,373.00
27C30810ZoningF001 - General Fund52002Group InsurancePersonnel Costs$80,919.00
28C30810ZoningF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
29C30810ZoningF001 - General Fund50420Lapse (Planning)Personnel Costs($6,035.00)
30C30810ZoningF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs($483.00)
31C30810ZoningF001 - General Fund50010Full Time SalariesPersonnel Costs$784,570.00
32C30810ZoningF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs($462.00)
33C30810ZoningF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$19,524.00
34C30810ZoningF001 - General Fund51002Social Security- FICAPersonnel Costs$46,195.00
35C30810ZoningF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs($905.00)
36C30810ZoningF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$11,376.00
37C30220Non-Sif Litigtion ServicesF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$0.00
38C30220Non-Sif Litigtion ServicesF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$0.00
39C30220Non-Sif Litigtion ServicesF001 - General Fund51002Social Security- FICAPersonnel Costs$0.00
40C30220Non-Sif Litigtion ServicesF001 - General Fund52002Group InsurancePersonnel Costs$0.00
41C30220Non-Sif Litigtion ServicesF001 - General Fund50010Full Time SalariesPersonnel Costs$0.00
42C30610Health & Human ServicesF001 - General Fund52110DentalPersonnel Costs$0.00
43C30610Health & Human ServicesF001 - General Fund51008Social Security- Charge to OthersPersonnel Costs($13,342.00)
44C30610Health & Human ServicesF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
45C30610Health & Human ServicesF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$19,331.00
46C30610Health & Human ServicesF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$27,792.00
47C30610Health & Human ServicesF001 - General Fund50400Salary Charges To OthersPersonnel Costs($174,408.00)
48C30610Health & Human ServicesF001 - General Fund52002Group InsurancePersonnel Costs$233,766.00
49C30610Health & Human ServicesF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs($4,674.00)
50C30610Health & Human ServicesF001 - General Fund50420Lapse (Planning)Personnel Costs($31,161.00)
51C30610Health & Human ServicesF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs($2,384.00)
52C30610Health & Human ServicesF001 - General Fund50010Full Time SalariesPersonnel Costs$1,916,667.00
53C30610Health & Human ServicesF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$125,767.00
54C30610Health & Human ServicesF001 - General Fund51002Social Security- FICAPersonnel Costs$115,324.00
55C30610Health & Human ServicesF001 - General Fund53006Retirement- Charges to OthersPersonnel Costs($21,103.00)
56C30610Health & Human ServicesF001 - General Fund52004Group Insurance- Charges to OthersPersonnel Costs($45,801.00)
57C30610Health & Human ServicesF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs($2,493.00)
58C30620HHS - Child WelfareF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
59C30620HHS - Child WelfareF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
60C30620HHS - Child WelfareF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
61C30620HHS - Child WelfareF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
62C30620HHS - Child WelfareF001 - General Fund50420Lapse (Planning)Personnel Costs$0.00
63C30710Finance & ProcurementF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$22,176.00
64C30710Finance & ProcurementF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$14,824.00
65C30710Finance & ProcurementF001 - General Fund50010Full Time SalariesPersonnel Costs$1,019,185.00
66C30710Finance & ProcurementF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$45,839.00
67C30710Finance & ProcurementF001 - General Fund51002Social Security- FICAPersonnel Costs$59,939.00
68C30710Finance & ProcurementF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs($2,018.00)
69C30710Finance & ProcurementF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs($2,110.00)
70C30710Finance & ProcurementF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
71C30710Finance & ProcurementF001 - General Fund52002Group InsurancePersonnel Costs$106,094.00
72C30710Finance & ProcurementF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs($3,957.00)
73C30710Finance & ProcurementF001 - General Fund50420Lapse (Planning)Personnel Costs($26,377.00)
74C30910Labor Relations and Public SafetyF001 - General Fund52002Group InsurancePersonnel Costs$179,820.00
75C30910Labor Relations and Public SafetyF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
76C30910Labor Relations and Public SafetyF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$9,790.00
77C30910Labor Relations and Public SafetyF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$25,593.00
78C30910Labor Relations and Public SafetyF001 - General Fund53018ERS (Employee Retirement Plan)Personnel Costs$11,607.00
79C30910Labor Relations and Public SafetyF001 - General Fund50010Full Time SalariesPersonnel Costs$1,765,034.00
80C30910Labor Relations and Public SafetyF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$103,897.00
81C30910Labor Relations and Public SafetyF001 - General Fund51002Social Security- FICAPersonnel Costs$102,271.00
82C30910Labor Relations and Public SafetyF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs($4,024.00)
83C30910Labor Relations and Public SafetyF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs($7,544.00)
84C30910Labor Relations and Public SafetyF001 - General Fund50420Lapse (Planning)Personnel Costs($50,296.00)
85C30910Labor Relations and Public SafetyF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs($3,848.00)
86C30110AdministrationF001 - General Fund52110DentalPersonnel Costs$0.00
87C30110AdministrationF001 - General Fund51012Social Security- Charges from OthersPersonnel Costs$0.00
88C30110AdministrationF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$19,751.00
89C30110AdministrationF001 - General Fund53018ERS (Employee Retirement Plan)Personnel Costs$9,054.00
90C30110AdministrationF001 - General Fund50010Full Time SalariesPersonnel Costs$805,626.00
91C30110AdministrationF001 - General Fund50420Lapse (Planning)Personnel Costs($30,414.00)
92C30110AdministrationF001 - General Fund51002Social Security- FICAPersonnel Costs$44,871.00
93C30110AdministrationF001 - General Fund52002Group InsurancePersonnel Costs$107,892.00
94C30110AdministrationF001 - General Fund53010Retirement- Charges from OthersPersonnel Costs$0.00
95C30110AdministrationF001 - General Fund50311Other Compensation Adjustment - OMB Use onlyPersonnel Costs($87,519.00)
96C30110AdministrationF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs($2,327.00)
97C30110AdministrationF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs($4,562.00)
98C30110AdministrationF001 - General Fund52008Group Insurance- Charges From OthersPersonnel Costs$0.00
99C30110AdministrationF001 - General Fund50404Salary Charges From OthersPersonnel Costs$0.00
100C30110AdministrationF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs($2,433.00)
101C30110AdministrationF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$18,935.00
102C30210Insurance Defense LitigationF001 - General Fund50010Full Time SalariesPersonnel Costs$0.00
103C30210Insurance Defense LitigationF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$0.00
104C30210Insurance Defense LitigationF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$0.00
105C30210Insurance Defense LitigationF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
106C30210Insurance Defense LitigationF001 - General Fund52002Group InsurancePersonnel Costs$0.00
107C30210Insurance Defense LitigationF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
108C30210Insurance Defense LitigationF001 - General Fund51002Social Security- FICAPersonnel Costs$0.00
109C30210Insurance Defense LitigationF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
110C30210Insurance Defense LitigationF001 - General Fund50420Lapse (Planning)Personnel Costs$0.00
111C30210Insurance Defense LitigationF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
112C30310Goverment OperationsF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
113C30310Goverment OperationsF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$16,013.00
114C30310Goverment OperationsF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$11,760.00
115C30310Goverment OperationsF001 - General Fund52002Group InsurancePersonnel Costs$89,910.00
116C30310Goverment OperationsF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs($903.00)
117C30310Goverment OperationsF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$42,045.00
118C30310Goverment OperationsF001 - General Fund51002Social Security- FICAPersonnel Costs$47,305.00
119C30310Goverment OperationsF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs($864.00)
120C30310Goverment OperationsF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs($1,693.00)
121C30310Goverment OperationsF001 - General Fund50010Full Time SalariesPersonnel Costs$811,004.00
122C30310Goverment OperationsF001 - General Fund50420Lapse (Planning)Personnel Costs($11,289.00)
123C30110AdministrationF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$11,682.00
124C30110AdministrationF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs($37,374.00)
125Personnel Costs Total$9,721,074.00
126C30110AdministrationF001 - General Fund60168Temporary Office ClericalOperating Expenses$42,344.00
127C30110AdministrationF001 - General Fund69012Employee Awards - Non PayrollOperating Expenses$2,960.00
128C30110AdministrationF001 - General Fund60530Other Professional ServicesOperating Expenses$14,000.00
129C30110AdministrationF001 - General Fund63208Other - MailOperating Expenses($1,637.00)
130C30110AdministrationF001 - General Fund63302Outside Overnight Mail/CourierOperating Expenses$5,000.00
131C30110AdministrationF001 - General Fund62020Computer SoftwareOperating Expenses$0.00
132C30110AdministrationF001 - General Fund60412Moving ServicesOperating Expenses$1,000.00
133C30110AdministrationF001 - General Fund64120Other EducationOperating Expenses$19,254.00
134C30110AdministrationF001 - General Fund64300Advertising - JobsOperating Expenses$2,000.00
135C30110AdministrationF001 - General Fund63104Other Outside Printing/CopyingOperating Expenses$5,763.00
136C30110AdministrationF001 - General Fund61014Other Office Equipment Repair/MaintenanceOperating Expenses$20,452.00
137C30110AdministrationF001 - General Fund63022Other Central Duplicating Services - PrintingOperating Expenses$23,798.00
138C30110AdministrationF001 - General Fund60162Budget AdjustmentOperating Expenses$0.00
139C30110AdministrationF001 - General Fund62712Other BooksOperating Expenses$7,340.00
140C30110AdministrationF001 - General Fund60426Preparation Of Transcripts/RecordersOperating Expenses$15,600.00
141C30110AdministrationF001 - General Fund63504Daily Rental Motor PoolOperating Expenses$250.00
142C30110AdministrationF001 - General Fund61010Computer Equipment Repairs/MaintenanceOperating Expenses$25,223.00
143C30110AdministrationF001 - General Fund61904CopiersOperating Expenses$0.00
144C30110AdministrationF001 - General Fund63020Office Machines/Copier LeasesOperating Expenses$14,074.00
145C30110AdministrationF001 - General Fund63206Inter-Office MailOperating Expenses$2,830.00
146C30110AdministrationF001 - General Fund64200Professional Memberships (Individual)Operating Expenses$10,140.00
147C30110AdministrationF001 - General Fund60060Legal / Attorney ServicesOperating Expenses$350,750.00
148C30110AdministrationF001 - General Fund62010General Office SuppliesOperating Expenses$80,875.00
149C30110AdministrationF001 - General Fund60402On-Line Information Systems AgreementsOperating Expenses$223,502.00
150C30110AdministrationF001 - General Fund64010Metropolitan Area TravelOperating Expenses$12,900.00
151C30110AdministrationF001 - General Fund63200Central Duplicating - Postage - BulkOperating Expenses$28,500.00
152C30110AdministrationF001 - General Fund63634Other Communication ServicesOperating Expenses$26,797.00
153C30110AdministrationF001 - General Fund63016ImagingOperating Expenses$8,880.00
154C30110AdministrationF001 - General Fund69999Other Miscellaneous Operating ExpensesOperating Expenses$2,000.00
155Operating Expenses Total$944,595.00
156General Fund Total$10,665,669.00
Showing 1 to 156 of 156 entries
Revenue Data
OrderCost CenterCost Center NameFundTypeAccountAccount NameAmount
1C30730County Attorney - Municipal CodeF001 - General Fund44043Sale Of PublicationsCharges for Services$0.00
2C30810ZoningF001 - General Fund42376Revenue Authority Reimbursement For Legal ServicesIntergovernmental$45,630.00
3C30620HHS - Child WelfareF001 - General Fund42358Federal Financial Participation- County AttorneyIntergovernmental$250,000.00
4Intergovernmental Total$295,630.00
5General Fund Total$295,630.00
Showing 1 to 5 of 5 entries