Budget Year / Version:
FY 26
RECOMMENDED
Expenditures by Fund
100.0%00100000020000003000000400000050000006000000700000080000009000000General Fund
100.0%00100000020000003000000400000050000006000000700000080000009000000General Fund
Expenditure Data
OrderCost CenterCost Center NameFundTypeAccountAccount NameAmount
1C31100OMB-DEPartment AdministrationF001 - General Fund52110DentalPersonnel Costs$0.00
2C31100OMB-DEPartment AdministrationF001 - General Fund50010Full Time SalariesPersonnel Costs$6,689,690.00
3C31100OMB-DEPartment AdministrationF001 - General Fund51008Social Security- Charge to OthersPersonnel Costs($5,939.00)
4C31100OMB-DEPartment AdministrationF001 - General Fund53006Retirement- Charges to OthersPersonnel Costs($9,394.00)
5C31100OMB-DEPartment AdministrationF001 - General Fund51002Social Security- FICAPersonnel Costs$403,301.00
6C31100OMB-DEPartment AdministrationF001 - General Fund50099Budget Adjustment (Salary)Personnel Costs$0.00
7C31100OMB-DEPartment AdministrationF001 - General Fund52004Group Insurance- Charges to OthersPersonnel Costs($6,648.00)
8C31100OMB-DEPartment AdministrationF001 - General Fund53016RSP (Retirement Savings Plan)Personnel Costs$275,152.00
9C31100OMB-DEPartment AdministrationF001 - General Fund50400Salary Charges To OthersPersonnel Costs($77,638.00)
10C31100OMB-DEPartment AdministrationF001 - General Fund53020GRIP (Guaranteed Retirement Income Plan)Personnel Costs$156,547.00
11C31100OMB-DEPartment AdministrationF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs($24,100.00)
12C31100OMB-DEPartment AdministrationF001 - General Fund50420Lapse (Planning)Personnel Costs($301,246.00)
13C31100OMB-DEPartment AdministrationF001 - General Fund50012Part Time SalariesPersonnel Costs$42,609.00
14C31100OMB-DEPartment AdministrationF001 - General Fund50311Other Compensation Adjustment - OMB Use onlyPersonnel Costs($71,050.00)
15C31100OMB-DEPartment AdministrationF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs($23,045.00)
16C31100OMB-DEPartment AdministrationF001 - General Fund51004Social Security- FICA MedicaidPersonnel Costs$97,618.00
17C31100OMB-DEPartment AdministrationF001 - General Fund53018ERS (Employee Retirement Plan)Personnel Costs$12,816.00
18C31100OMB-DEPartment AdministrationF001 - General Fund52002Group InsurancePersonnel Costs$809,190.00
19C31100OMB-DEPartment AdministrationF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs($45,187.00)
20C00000Balance SheetF001 - General Fund50020Seasonal TempsPersonnel Costs$0.00
21C00000Balance SheetF001 - General Fund50324OvertimePersonnel Costs$0.00
22C00000Balance SheetF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs$0.00
23C00000Balance SheetF001 - General Fund50420Lapse (Planning)Personnel Costs$0.00
24C00000Balance SheetF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
25C00000Balance SheetF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
26C31200CountyStatF001 - General Fund53060Other Non-Workforce RetirementPersonnel Costs$0.00
27C31200CountyStatF001 - General Fund50324OvertimePersonnel Costs$3,296.00
28C31200CountyStatF001 - General Fund52060Other Non-Workforce Group InsurancePersonnel Costs$0.00
29C31200CountyStatF001 - General Fund51020Other Non-Workforce FICAPersonnel Costs$252.00
30Personnel Costs Total$7,926,224.00
31C00000Balance SheetF001 - General Fund69010StipendsOperating Expenses$0.00
32C31100OMB-DEPartment AdministrationF001 - General Fund61010Computer Equipment Repairs/MaintenanceOperating Expenses$2,000.00
33C31100OMB-DEPartment AdministrationF001 - General Fund60530Other Professional ServicesOperating Expenses$415,599.00
34C31100OMB-DEPartment AdministrationF001 - General Fund61022Other Equipment Repair/MaintenanceOperating Expenses$4,600.00
35C31100OMB-DEPartment AdministrationF001 - General Fund63010Central Duplicating - Annual ReportsOperating Expenses$800.00
36C31100OMB-DEPartment AdministrationF001 - General Fund63210Other Central Duplicating Services - MailOperating Expenses$2,960.00
37C31100OMB-DEPartment AdministrationF001 - General Fund60446Software Licensure/Maintenance AgreementsOperating Expenses$4,500.00
38C31100OMB-DEPartment AdministrationF001 - General Fund64010Metropolitan Area TravelOperating Expenses$250.00
39C31100OMB-DEPartment AdministrationF001 - General Fund63206Inter-Office MailOperating Expenses$1,120.00
40C31100OMB-DEPartment AdministrationF001 - General Fund63208Other - MailOperating Expenses$1,079.00
41C31100OMB-DEPartment AdministrationF001 - General Fund61904CopiersOperating Expenses$0.00
42C31100OMB-DEPartment AdministrationF001 - General Fund63020Office Machines/Copier LeasesOperating Expenses$7,578.00
43C31100OMB-DEPartment AdministrationF001 - General Fund63634Other Communication ServicesOperating Expenses$5,570.00
44C31100OMB-DEPartment AdministrationF001 - General Fund63016ImagingOperating Expenses$4,610.00
45C31100OMB-DEPartment AdministrationF001 - General Fund63200Central Duplicating - Postage - BulkOperating Expenses$1,000.00
46C31100OMB-DEPartment AdministrationF001 - General Fund64102Non-Local Conference RelatedOperating Expenses$2,000.00
47C31100OMB-DEPartment AdministrationF001 - General Fund64120Other EducationOperating Expenses$8,640.00
48C31100OMB-DEPartment AdministrationF001 - General Fund64208Other DuesOperating Expenses$690.00
49C31100OMB-DEPartment AdministrationF001 - General Fund62018Computer Equipment - Non CapitalizedOperating Expenses$2,600.00
50C31100OMB-DEPartment AdministrationF001 - General Fund62010General Office SuppliesOperating Expenses$12,000.00
51C31100OMB-DEPartment AdministrationF001 - General Fund62020Computer SoftwareOperating Expenses$10,000.00
52C31100OMB-DEPartment AdministrationF001 - General Fund64106Computer TrainingOperating Expenses$5,000.00
53C31100OMB-DEPartment AdministrationF001 - General Fund64100Local Conference RelatedOperating Expenses$1,000.00
54C31100OMB-DEPartment AdministrationF001 - General Fund62016Computer SuppliesOperating Expenses$3,000.00
55C31100OMB-DEPartment AdministrationF001 - General Fund63022Other Central Duplicating Services - PrintingOperating Expenses$14,118.00
56Operating Expenses Total$510,714.00
57General Fund Total$8,436,938.00
Showing 1 to 57 of 57 entries