Sheriff

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
401A Retirement$696,519$392,47956%   
457 Plan Matching Expense$2,919$1,66357%   
Advertising and Legal Publications Services$500     
Bank Fees$3,000$30110%   
Business Trips & Meetings$6,400$2,49839%   
Call-in wage expense$111,000$25,34423%   
Casualty and Property Insurance Premiums$600,000$662,637110%   
Clothing & Uniforms$120,000$64,56854%   
Computer Licenses$900     
Contracts with Towns   $1,943,547$970,86850%
Contractual Service Revenue Projects   $220,062$224,052102%
Donations and contributions   $1,000$5,104510%
DUI Eagle Court   $30,000$15,87653%
Employee Appreciation $10,000$3,62336%   
Employee Tuition and Training$172,500$35,52821%   
Employment screening svcs$10,000$10,573106%   
Events & Sponsorship$32,000$10,47833%   
Fees Photocopy fees   $28,000$50,434180%
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$11,49796%
Fees-Sheriff Service of process   $45,000$22,28750%
Fees-Sheriff VIN check   $13,000$8,26064%
Firearm supplies$25,000$10,07240%   
Fleet Charges MP Fee-light Veh/Equip$1,130,022$486,22043%   
Fleet Charges MP Heavy Fuel Services$3,161     
Fleet Charges MP Light Fuel Services$162,542$58,73736%   
Food$277,600$150,90154%   
Grants-Sheriff-Search and Rescue$95,000$20,91022%   
Health insurance prem-Employer $2,062,358$1,374,90467%   
Intergov support serv$889,456$889,456100%   
IT Purchases General$200,000     
Janitorial supplies$23,000$7,01731%   
Life/AD&D Insurance/LTD$40,940$23,57458%   
Maintenance Contracts$158,730$30,49719%   
Medical/dental/vet svcs$850,600$541,29564%   
Medicare$130,376$70,05954%   
Memberships and Dues$55,770$44,71880%   
Miscellaneous revenue   $10,000$2,34923%
Office supplies $10,000$1,98320%   
Operating supplies$216,000$67,12831%   
Other Purchased Services$186,100$87,11747%   
Pass through grant Pass through grant Projects$40,000     
Postage & PO Box Rental$6,200$4,69576%   
Printed Material Services$14,000$7,28952%   
Program supplies Drug buys$10,000$10,000100%   
Reimbursement-Sheriff sales   $25,000$13,59254%
Repair/Installation Services - Machinery/Equipment$5,000     
Requested New Programs$10,000$3,41134%   
Sheriff Fed grant SCAAP Grant   $83,000$54,91566%
Sheriff Fed grant VOCA Fed Grant   $79,061$19,51425%
Sheriff Intergov Drug enforcement   $5,500  
Sheriff state grant   $40,000  
Sheriff state grant Misc State Grants   $80,000$15,05219%
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$21,63131%   
Social Security taxes$556,763$299,56254%   
Special Duty Wages (reimbursable) projects$80,000$45,83257%   
Special Vehicle Services$18,606$8,66047%   
Sympathy / condolences$1,000     
Telephone services Misc$40,600$28,38070%   
Towing Services$4,500$98522%   
Traffic tkt income   $20,000$5,70029%
Transfers in Transfer from Mental Health Fund   $42,000  
Trash Services General$1,200$68557%   
Utilities-electric Misc$1,200$36330%   
Vehicle Enhancements$3,500     
Vehicle Repair & Maint Services$3,000$1,77959%   
Vehicle Repair & Maint Services Car Washes$15,000$5,45736%   
Wages-overtime$120,744$30,56725%   
Wages-regular$8,679,791$4,837,88656%   
Workers' compensation$165,786$158,87296%   
Total:$18,135,783$10,540,33358%$2,802,219$1,419,49851%