Clerk & Recorder

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$157,072$35,83223%   
457 Plan Matching Expense$553$17932%   
Advertising and Legal Publications Services$250     
Advertising and Legal Publications Services Projects$4,000     
Books and periodicals$1,628$1,15671%   
Business travel-proj Programs/Projects$500     
Business Trips & Meetings$6,054$64511%   
Computer Licenses$200     
Custom Printed Form Services$7,809$5,40769%   
Election Admin Revenues   $1,000  
Employee Tuition and Training$41,148$11,79929%   
Fleet Charges MP Fee-light Veh/Equip$6,822$1,70625%   
Fleet Charges MP Light Fuel Services$816$17321%   
Food$4,545$78617%   
Food Projects$3,500     
Health insurance prem-Employer $471,082$117,77125%   
IT Purchases General$22,340$2,28010%   
Life/AD&D Insurance/LTD$10,680$3,06129%   
Maintenance Contracts$69,834$1,6792%   
Maintenance Contracts Projects$32,233$33,727105%   
Medicare$29,178$6,22721%   
Memberships and Dues$3,503$3,18091%   
Motor Vehicle Revenue Chattel mortgages   $95,000$24,75326%
Motor Vehicle Revenue Hire Fees   $320,000$76,07324%
Motor Vehicle Revenue Late Fees   $110,000$30,21127%
Motor Vehicle Revenue Licenses   $13,500$4,95837%
Motor Vehicle Revenue Over & Shorts/Misc   $500($1,068)-214%
Motor Vehicle Revenue Sales tax vendor fee   $93,000$19,72221%
Motor Vehicle Revenue Special Permits   $7,000$1,83026%
Motor Vehicle Revenue Titles   $80,000$19,40224%
Motor Vehicle Revenue Traffic Ticket   $7,500$2,07128%
Motor Vehicle Revenue VIN Inspection Revenue   $6,000$93016%
Office supplies $4,200$40510%   
Office Supplies Projects Projects$2,500     
Operating supplies$12,000$1,15210%   
Other Purchased Services$25,300$1861%   
Other purchased services-proj Projects$7,500     
Postage & PO Box Rental$49,000$5,81612%   
Postage & PO Box Rental Project$10,000     
Printed Material Services$20,000$3,28516%   
Printed Material Services Projects$65,000     
Recording Revenue Copies   $25,000$7,80631%
Recording Revenue County Tech Surcharge Restricted   $15,000$3,95026%
Recording Revenue Liquor licenses   $20,000$8,99145%
Recording Revenue Marriage licenses   $4,500$79118%
Recording Revenue Miscellaneous Revenue   $100$1212%
Recording Revenue Recordings   $300,000$97,56933%
Recording Revenue State Doc Fee   $250,000$75,23230%
Recording Revenue Subscriptions   $27,000$6,20023%
Repair/Installation Services - Machinery/Equipment$1,512$644%   
Social Security taxes$124,759$26,62521%   
Specific Ownership   $1,750,000$363,22221%
Telephone services Misc$4,009$1233%   
Telephone services Telephone-projects$305     
Vehicle Repair & Maint Services Car Washes$400$92%   
Wages-overtime$24,000$1,7287%   
Wages-overtime Projects$10,000     
Wages-regular$1,925,254$433,57623%   
Wages-temporary$1,000     
Wages-temporary Projects$52,000$00%   
Workers' compensation$1,720$1,64996%   
Total:$3,214,206$700,22522%$3,125,100$742,65424%