Sheriff

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$667,721$174,10326%   
457 Plan Matching Expense$2,919$89731%   
Advertising and Legal Publications Services$500     
Bank Fees$3,000$642%   
Business Trips & Meetings$6,400$1332%   
Call-in wage expense$111,000$11,89011%   
Clothing & Uniforms$115,000$11,23010%   
Computer Licenses$750     
Contracts with Towns   $1,791,287$447,82225%
Contractual Service Revenue Projects   $220,062$8,4844%
Donations and contributions   $1,000  
DUI Eagle Court   $30,000$7,78226%
Employee Appreciation $8,000     
Employee Tuition and Training$183,500$31,57317%   
Employment screening svcs$10,000$2,41324%   
Events & Sponsorship$25,000     
Fees Photocopy fees   $17,000$4,91529%
Fees-Sheriff Distraint, tax, serv of process   $3,000  
Fees-Sheriff Fingerprints   $2,500  
Fees-Sheriff Misc. Fees/Fines/Penalties   $1,000  
Fees-Sheriff Prisoner board   $12,000$5304%
Fees-Sheriff Service of process   $45,000$13,00829%
Fees-Sheriff VIN check   $8,500$2,77033%
Firearm supplies$25,000     
Fleet Charges MP Fee-light Veh/Equip$1,020,281$177,65217%   
Fleet Charges MP Light Fuel Services$175,890$31,13318%   
Food$274,600$64,02223%   
Grants-Sheriff-Search and Rescue$89,000     
Health insurance prem-Employer $1,821,537$455,38525%   
Intergov support serv$672,031     
IT Purchases General$125,000     
Janitorial supplies$23,000$2,91913%   
Life/AD&D Insurance/LTD$40,940     
Maintenance Contracts$201,911$11,2406%   
Medical/dental/vet svcs$746,600$342,63246%   
Medicare$125,024$30,99125%   
Memberships and Dues$35,770$15,64244%   
Miscellaneous revenue   $10,000$3864%
Office supplies $13,000$4594%   
Operating supplies$216,000$42,85620%   
Other Purchased Services$183,600$51,94928%   
Pass through grant Pass through grant Projects$40,000     
Postage & PO Box Rental$5,200$1,84135%   
Printed Material Services$14,000$2212%   
Program supplies Drug buys$10,000     
Reimbursement-Sheriff sales   $25,000$00%
Repair/Installation Services - Machinery/Equipment$5,000     
Requested New Programs$10,000$8809%   
Sheriff Fed grant Bullet Proof Vest Grant   $9,200  
Sheriff Fed grant SCAAP Grant   $20,000  
Sheriff Fed grant VOCA Fed Grant   $110,773$00%
Sheriff Intergov Drug enforcement   $5,500  
Sheriff state grant   $40,000  
Sheriff state grant Misc State Grants   $80,000$5,1066%
Sheriff state grant Search and Rescue - DOLA   $10,000  
Sheriff state grant V.A.L.E. State Grant   $42,583  
Sheriff svcs Prisoner boarding svcs$6,500     
Sheriff svcs Prisoner transport$80,000$3,4764%   
Social Security taxes$534,588$132,51325%   
Special Duty Wages (reimbursable) projects$75,000$21,25228%   
Special Vehicle Services$18,606$3,92821%   
Sympathy / condolences$1,000$253%   
Telephone services Misc$40,600$3,3478%   
Towing Services$4,500     
Traffic tkt income   $20,000$1,2496%
Transfers in Transfer from Mental Health Fund   $87,000  
Trash Services General$1,200$14312%   
Utilities-electric Misc$600$39466%   
Vehicle Enhancements$3,500     
Vehicle Repair & Maint Services$3,000$2207%   
Vehicle Repair & Maint Services Car Washes$15,000$2302%   
Wages-overtime$120,744$7,1236%   
Wages-regular$8,315,638$2,135,42226%   
Workers' compensation$191,269$130,91068%   
Total:$16,418,919$3,901,10624%$2,591,405$492,05019%