Sheriff

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$719,291$57,9558%   
457 Plan Matching Expense$2,919$2458%   
Advertising and Legal Publications Services$500     
Bank Fees$1,000     
Business Trips & Meetings$4,600     
Call-in wage expense$111,000$9,0668%   
Casualty and Property Insurance Premiums$787,000$381,92949%   
Clothing & Uniforms$108,000$2,5432%   
Community Contributions$5,000     
Computer Licenses$900     
Contracts with Towns   $2,687,886  
Contractual Service Revenue Projects   $293,353  
Donations and contributions   $6,000  
DUI Eagle Court   $34,000$2,5928%
Employee Appreciation $10,000     
Employee Tuition and Training$92,000$2,5693%   
Employment screening svcs$10,000$5806%   
Events & Sponsorship$32,000     
Fees Photocopy fees   $28,000$1501%
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   $17,000  
Fees-Sheriff Service of process   $45,000$2,9507%
Fees-Sheriff VIN check   $13,000$8106%
Firearm supplies$20,000     
Fleet Charges MP Fee-light Veh/Equip$911,832     
Fleet Charges MP Light Fuel Services$137,768     
Food$262,000$11,9735%   
Grants-Sheriff-Search and Rescue$194,921     
Health insurance prem-Employer $2,262,631$377,10817%   
Intergov support serv$820,878     
IT Purchases General$200,000     
Janitorial supplies$10,000$6847%   
Life/AD&D Insurance/LTD$52,900     
Maintenance Contracts$158,730$8951%   
Medical/dental/vet svcs$884,000$110,27912%   
Medicare$134,625$10,3438%   
Memberships and Dues$54,420$1500%   
Miscellaneous revenue   $12,800  
Office supplies $5,250     
Operating supplies$155,750$11,1717%   
Other Purchased Services$141,000$1,6901%   
Pass through grant Pass through grant Projects$10,000     
Postage & PO Box Rental$7,200     
Printed Material Services$11,800     
Program supplies Drug buys$10,000     
Reimbursement-Sheriff sales   $25,000$3,39714%
Repair/Installation Services - Machinery/Equipment$1,000     
Requested New Programs$10,000     
Restitution   $15,000$1931%
Sheriff Fed grant SCAAP Grant   $83,000  
Sheriff Fed grant VOCA Fed Grant   $79,061  
Sheriff Intergov Drug enforcement   $5,500  
Sheriff state grant Law enforcement grants   $25,000$4022%
Sheriff state grant Misc State Grants   $10,000  
Sheriff state grant Projects   $35,000$1,2654%
Sheriff state grant Search and Rescue - DOLA   $149,921  
Sheriff state grant V.A.L.E. State Grant   $55,639  
Sheriff svcs Prisoner boarding svcs$6,500     
Sheriff svcs Prisoner transport$30,000     
Social Security taxes$573,815$44,2248%   
Special Duty Wages (reimbursable) projects$75,000$6,3338%   
Special Vehicle Services$18,606     
Sympathy / condolences$1,000     
Telephone services Misc$44,000     
Towing Services$4,000     
Traffic tkt income   $20,000$8184%
Trash Services General$1,200     
Utilities-electric Misc$1,200     
Vehicle Repair & Maint Services$3,000     
Vehicle Repair & Maint Services Car Washes$6,500     
Wages-overtime$200,744$2,6461%   
Wages-regular$8,972,778$709,9138%   
Workers' compensation$172,869$128,22874%   
Total:$18,452,127$1,870,52410%$3,646,660$12,5760%