Sheriff

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$696,519$222,30632%   
457 Plan Matching Expense$2,919$94532%   
Advertising and Legal Publications Services$500     
Bank Fees$3,000$2077%   
Business Trips & Meetings$6,400$1,85829%   
Call-in wage expense$111,000$10,98110%   
Casualty and Property Insurance Premiums$600,000$662,637110%   
Clothing & Uniforms$120,000$23,71820%   
Computer Licenses$900     
Contracts with Towns   $1,943,547$970,86850%
Contractual Service Revenue Projects   $220,062$14,9007%
Donations and contributions   $1,000$4,104410%
DUI Eagle Court   $30,000$9,80033%
Employee Appreciation $10,000$2,01120%   
Employee Tuition and Training$172,500$17,46910%   
Employment screening svcs$10,000$9,958100%   
Events & Sponsorship$32,000$1,3244%   
Fees Photocopy fees   $28,000$27,04197%
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$3,31828%
Fees-Sheriff Service of process   $45,000$14,79633%
Fees-Sheriff VIN check   $13,000$4,43534%
Firearm supplies$25,000$7,08728%   
Fleet Charges MP Fee-light Veh/Equip$1,130,022$322,80229%   
Fleet Charges MP Heavy Fuel Services$3,161     
Fleet Charges MP Light Fuel Services$162,542$38,99724%   
Food$277,600$89,00932%   
Grants-Sheriff-Search and Rescue$95,000     
Health insurance prem-Employer $2,062,358$515,58925%   
Intergov support serv$889,456$889,456100%   
IT Purchases General$200,000     
Janitorial supplies$23,000$4,20818%   
Life/AD&D Insurance/LTD$40,940$11,73229%   
Maintenance Contracts$158,730$14,6869%   
Medical/dental/vet svcs$850,600$351,10441%   
Medicare$130,376$39,45230%   
Memberships and Dues$55,770$43,50578%   
Miscellaneous revenue   $10,000$1,42914%
Office supplies $10,000$5325%   
Operating supplies$216,000$40,84919%   
Other Purchased Services$186,100$64,83035%   
Pass through grant Pass through grant Projects$40,000     
Postage & PO Box Rental$6,200$3,21752%   
Printed Material Services$14,000$2,79420%   
Program supplies Drug buys$10,000$10,000100%   
Reimbursement-Sheriff sales   $25,000$12,95252%
Repair/Installation Services - Machinery/Equipment$5,000     
Requested New Programs$10,000$1,70617%   
Sheriff Fed grant SCAAP Grant   $83,000$54,91566%
Sheriff Fed grant VOCA Fed Grant   $79,061$00%
Sheriff Intergov Drug enforcement   $5,500  
Sheriff state grant   $40,000  
Sheriff state grant Misc State Grants   $80,000$13,91017%
Sheriff state grant Search and Rescue - DOLA   $62,910  
Sheriff state grant V.A.L.E. State Grant   $55,639  
Sheriff svcs Prisoner boarding svcs$6,500     
Sheriff svcs Prisoner transport$70,000$13,05119%   
Social Security taxes$556,763$168,69030%   
Special Duty Wages (reimbursable) projects$80,000$25,79932%   
Special Vehicle Services$18,606$5,68431%   
Sympathy / condolences$1,000     
Telephone services Misc$40,600$13,99734%   
Towing Services$4,500$2004%   
Traffic tkt income   $20,000$1,0205%
Transfers in Transfer from Mental Health Fund   $42,000  
Trash Services General$1,200$14312%   
Utilities-electric Misc$1,200$20617%   
Vehicle Enhancements$3,500     
Vehicle Repair & Maint Services$3,000$1,71957%   
Vehicle Repair & Maint Services Car Washes$15,000$3,54424%   
Wages-overtime$120,744$8,5857%   
Wages-regular$8,679,791$2,743,12732%   
Workers' compensation$165,786$158,87296%   
Total:$18,135,783$6,548,58136%$2,802,219$1,133,48840%