budget performance report
play

Budget Performance Report Fiscal Year to Date 05/4/15 YTD Budget - PowerPoint PPT Presentation

Dec 31, 2022 •108 likes •252 views

Budget Performance Report Fiscal Year to Date 05/4/15 YTD Budget vs. YTD Actual # Payrolls 10 thru PPE 4/11/15 # Budget Weeks - Food 19 thru W/E 4/10/15 # Budget Months - Medical 4 thru March 2/10/2015 3/10/2015 Annual YTD YTD #

  1. Budget Performance Report Fiscal Year to Date 05/4/15 YTD Budget vs. YTD Actual # Payrolls 10 thru PPE 4/11/15 # Budget Weeks - Food 19 thru W/E 4/10/15 # Budget Months - Medical 4 thru March 2/10/2015 3/10/2015 Annual YTD YTD # Budget Months - Other 5 thru April Variance Adopted Budget Budget Amended Amended YTD Account Mo Account Description Budget Amendments Amendments Budget Budget Actual From Budget Fund 001 - General Fund REVENUE Department 380 - Sheriff Sub-Department 000 - Revenues 32220 - State Alien Assistance Grant 250,000.00 .00 250,000.00 .00 .00 0.00 32650 5 Justice Assistance Grant 20,000.00 .00 20,000.00 8,333.33 25,215.00 16,881.67 4 (5,170.00) 34350 Detail Fees 105,000.00 .00 105,000.00 35,000.00 29,830.00 34360 5 Net Civil Processing Fees 291,550.00 .00 291,550.00 121,479.17 80,590.00 (40,889.17) 34370 5 Chancery Foreclosure Fees 1,200,000.00 .00 1,200,000.00 500,000.00 321,600.00 (178,400.00) 5 (21,092.25) 34380 Body Writ Fees 69,795.00 .00 69,795.00 29,081.25 7,989.00 34390 5 Accident Copy Fees 6,000.00 .00 6,000.00 2,500.00 2,060.00 (440.00) 34400 4 Weekend Prisoner Fees 24,000.00 .00 24,000.00 8,000.00 12,832.23 4,832.23 5 0.00 34410 Burglar Alarm Fees .00 .00 .00 .00 .00 34430 5 Inmate Telephone Fees- AJF 312,000.00 .00 312,000.00 130,000.00 131,865.19 1,865.19 34440 5 Fingerprinting Fees 4,000.00 .00 4,000.00 1,666.67 1,840.00 173.33 5 828.33 34450 Bond Fees 109,000.00 .00 109,000.00 45,416.67 46,245.00 35900 5 Miscellaneous Fees 8,000.00 .00 8,000.00 3,333.33 385.41 (2,947.92) 36060 4 Traffic Violation Fines 120,000.00 .00 120,000.00 40,000.00 40,103.24 103.24 36080 5 Eviction Fines 300,375.00 .00 300,375.00 125,156.25 89,455.00 (35,701.25) 37060 5 Prisoner Transfer Reimbursement 6,000.00 .00 6,000.00 2,500.00 3,543.40 1,043.40 5 (2,500.00) 37240 Sheriff Training Reimbursement 6,000.00 .00 6,000.00 2,500.00 .00 37500 5 Board and Care Reimbursements 2,500,000.00 (225,000.00) (1,544,000.00) 731,000.00 381,000.00 233,518.08 (147,481.92) 37900 5 Miscellaneous Reimbursement 80,000.00 .00 80,000.00 33,333.33 11,119.68 (22,213.65) 5 (16,666.67) 38530 Auction Sales 40,000.00 .00 40,000.00 16,666.67 .00 Sub-Department 000 - Revenues Totals $5,451,720.00 ($225,000.00) ($1,544,000.00) $3,682,720.00 $1,485,966.67 $1,038,191.23 ($447,775.44) Department 380 - Sheriff Totals $5,451,720.00 ($225,000.00) ($1,544,000.00) $3,682,720.00 $1,485,966.67 $1,038,191.23 ($447,775.44) ($447,775.44) REVENUE TOTALS $5,451,720.00 ($225,000.00) ($1,544,000.00) $3,682,720.00 $1,485,966.67 $1,038,191.23 EXPENSE Department 380 - Sheriff Sub-Department 380 - Sheriff 40000 Salaries and Wages 8,641,996.00 .00 (61,000.00) 8,580,996.00 3,300,383.08 3,269,227.91 31,155.17 (2,838.32) 40200 Overtime Salaries 174,000.00 .00 174,000.00 66,923.08 69,761.40 Page 1 of 13

  2. Budget Performance Report Fiscal Year to Date 05/4/15 YTD Budget vs. YTD Actual # Payrolls 10 thru PPE 4/11/15 # Budget Weeks - Food 19 thru W/E 4/10/15 # Budget Months - Medical 4 thru March 2/10/2015 3/10/2015 Annual YTD YTD # Budget Months - Other 5 thru April Variance Adopted Budget Budget Amended Amended YTD Account Mo Account Description Budget Amendments Amendments Budget Budget Actual From Budget 40320 Merit Employee Longevity 182,880.00 .00 182,880.00 70,338.46 63,371.03 6,967.43 33,041.56 45000 Healthcare Contribution 1,428,637.00 .00 (18,000.00) 1,410,637.00 542,552.69 509,511.13 45010 Dental Contribution 44,280.00 .00 (500.00) 43,780.00 16,838.46 16,330.13 508.33 45400 Uniform Allowance 94,600.00 .00 94,600.00 36,384.62 .00 36,384.62 50150 Contractual/Consulting Services 10,000.00 .00 10,000.00 4,166.67 2,025.60 2,141.07 50210 Medical/Dental/Hospital Services 5,000.00 .00 5,000.00 2,083.33 547.00 1,536.33 (16,732.05) 50290 Investigations 20,000.00 .00 20,000.00 8,333.33 25,065.38 50340 Software Licensing Cost 5,000.00 .00 5,000.00 2,083.33 2,445.00 (361.67) 50360 Drug Testing and Lab Services 2,400.00 .00 2,400.00 1,000.00 120.00 880.00 2,083.33 52130 Repairs and Maint- Computers 5,000.00 .00 5,000.00 2,083.33 .00 52140 Repairs and Maint- Copiers 7,500.00 .00 7,500.00 3,125.00 1,432.52 1,692.48 52150 Repairs and Maint- Comm Equip 10,000.00 .00 10,000.00 4,166.67 236.00 3,930.67 1,850.53 52160 Repairs and Maint- Equipment 5,000.00 .00 5,000.00 2,083.33 232.80 52230 Repairs and Maint- Vehicles 102,000.00 .00 102,000.00 42,500.00 22,637.31 19,862.69 53060 General Printing 1,500.00 .00 1,500.00 625.00 .00 625.00 4,880.00 53100 Conferences and Meetings 12,000.00 .00 12,000.00 5,000.00 120.00 53110 Employee Training 42,000.00 .00 42,000.00 17,500.00 10,416.17 7,083.83 53130 General Association Dues 2,500.00 .00 2,500.00 1,041.67 1,490.00 (448.33) 60000 Office Supplies 6,000.00 .00 6,000.00 2,500.00 3,405.21 (905.21) 60010 Operating Supplies 30,000.00 .00 30,000.00 12,500.00 4,257.52 8,242.48 75.00 60050 Books and Subscriptions 180.00 .00 180.00 75.00 .00 60080 Employee Recognition Supplies 1,500.00 .00 1,500.00 625.00 .00 625.00 60170 Too Good for Drugs Supplies 2,000.00 .00 2,000.00 833.33 138.00 695.33 2,083.33 60180 S.W.A.T. Supplies 5,000.00 .00 5,000.00 2,083.33 .00 60190 Bomb Squad Supplies 12,127.00 .00 12,127.00 5,052.92 .00 5,052.92 60210 Uniform Supplies 7,500.00 .00 7,500.00 3,125.00 2,691.37 433.63 4,591.61 60220 Weapons and Ammunition 12,000.00 .00 12,000.00 5,000.00 408.39 60290 Photography Supplies 1,000.00 .00 1,000.00 416.67 .00 416.67 60470 Comm Oriented Policing Supplies 1,000.00 .00 1,000.00 416.67 .00 416.67 60480 K-9 Supplies 3,000.00 .00 3,000.00 1,250.00 .00 1,250.00 63040 Fuel- Vehicles 448,500.00 .00 (100,000.00) 348,500.00 145,208.33 86,131.94 59,076.39 Sub-Department 380 - Sheriff Totals $216,296.49 $11,326,100.00 $0.00 ($179,500.00) $11,146,600.00 $4,308,298.30 $4,092,001.81 Page 2 of 13

  3. Budget Performance Report Fiscal Year to Date 05/4/15 YTD Budget vs. YTD Actual # Payrolls 10 thru PPE 4/11/15 # Budget Weeks - Food 19 thru W/E 4/10/15 # Budget Months - Medical 4 thru March 2/10/2015 3/10/2015 Annual YTD YTD # Budget Months - Other 5 thru April Variance Adopted Budget Budget Amended Amended YTD Account Mo Account Description Budget Amendments Amendments Budget Budget Actual From Budget Sub-Department 382 - Adult Corrections 71,551.05 40000 Salaries and Wages 9,282,152.00 .00 9,282,152.00 3,570,058.46 3,498,507.41 40200 Overtime Salaries 395,000.00 .00 (395,000.00) .00 .00 163,049.46 (163,049.46) 40320 Merit Employee Longevity 198,348.00 .00 198,348.00 76,287.69 71,916.92 4,370.77 45000 Healthcare Contribution 1,611,747.00 .00 1,611,747.00 619,902.69 584,168.86 35,733.83 45010 Dental Contribution 52,293.00 .00 52,293.00 20,112.69 19,504.32 608.37 46,923.08 45400 Uniform Allowance 122,000.00 .00 122,000.00 46,923.08 .00 50210 Medical/Dental/Hospital Services 2,038,974.00 .00 (237,000.00) 1,801,974.00 632,258.00 648,934.86 (16,676.86) 52000 Disposal and Water Softener Srvs 26,000.00 .00 (3,000.00) 23,000.00 9,583.33 6,771.54 2,811.79 (3,317.58) 52150 Repairs and Maint- Comm Equip 4,000.00 .00 4,000.00 1,666.67 4,984.25 52160 Repairs and Maint- Equipment 5,000.00 .00 5,000.00 2,083.33 2,923.50 (840.17) 53110 Employee Training 27,500.00 .00 27,500.00 11,458.33 6,722.40 4,735.93 112.17 53130 General Association Dues 400.00 .00 400.00 166.67 54.50 55000 Miscellaneous Contractual Exp 10,000.00 .00 10,000.00 4,166.67 .00 4,166.67 60000 Office Supplies 2,000.00 .00 2,000.00 833.33 239.48 593.85 13,271.03 60010 Operating Supplies 121,200.00 .00 121,200.00 50,500.00 37,228.97 60180 S.W.A.T. Supplies 2,770.00 .00 2,770.00 1,154.17 13.95 1,140.22 60210 Uniform Supplies 10,000.00 .00 10,000.00 4,166.67 1,371.74 2,794.93 60220 Weapons and Ammunition 4,724.00 .00 4,724.00 1,968.33 .00 1,968.33 60230 Food 873,767.00 .00 (101,000.00) 772,767.00 282,357.17 283,188.81 (831.64) 9,166.67 60240 Clothing Supplies 25,000.00 .00 (3,000.00) 22,000.00 9,166.67 .00 Sub-Department 382 - Adult Corrections Totals $14,812,875.00 $0.00 ($739,000.00) $14,073,875.00 $5,344,813.95 $5,329,580.97 $15,232.98 Sub-Department 383 - Corrections Board and Care (45,900.00) 50080 Adult Prisoner Board and Care 225,000.00 (225,000.00) .00 .00 .00 45,900.00 Sub-Department 383 - Corrections Board and Care Totals $225,000.00 ($225,000.00) $0.00 $0.00 $0.00 $45,900.00 ($45,900.00) Department 380 - Sheriff Totals $26,363,975.00 ($225,000.00) ($918,500.00) $25,220,475.00 $9,653,112.25 $9,467,482.78 $185,629.47 $185,629.47 EXPENSE TOTALS $26,363,975.00 ($225,000.00) ($918,500.00) $25,220,475.00 $9,653,112.25 $9,467,482.78 Fund 001 - General Fund Totals REVENUE TOTALS 5,451,720.00 (225,000.00) (1,544,000.00) 3,682,720.00 1,485,966.67 1,038,191.23 (447,775.44) EXPENSE TOTALS 26,363,975.00 (225,000.00) (918,500.00) 25,220,475.00 9,653,112.25 9,467,482.78 185,629.47 Fund 001 - General Fund Totals ($262,145.97) ($20,912,255.00) $0.00 ($625,500.00) ($21,537,755.00) ($8,167,145.58) ($8,429,291.55) Page 3 of 13

Download Presentation
Download Policy: The content available on the website is offered to you 'AS IS' for your personal information and use only. It cannot be commercialized, licensed, or distributed on other websites without prior consent from the author. To download a presentation, simply click this link. If you encounter any difficulties during the download process, it's possible that the publisher has removed the file from their server.

Recommend

THREE PLUS NINE BUDGET 1 & FINANCE REPORT Agenda FY 2008 Budget Overview Budget

THREE PLUS NINE BUDGET 1 & FINANCE REPORT Agenda FY 2008 Budget Overview Budget

THREE PLUS NINE BUDGET 1 & FINANCE REPORT Agenda FY 2008 Budget Overview Budget Initiatives Update Local Economic Update / Analysis 3 + 9 Financial Report General Fund Revenues Expenditures Other

921 views • 62 slides
A Performance Audit of Pennsylvanias Access to Justice Act Report Presentation by Patricia

A Performance Audit of Pennsylvanias Access to Justice Act Report Presentation by Patricia

Legislative Budget and Finance Committee A Performance Audit of Pennsylvanias Access to Justice Act Report Presentation by Patricia Berger, at February 27, 2017, Meeting Good afternoon. Act 2012-79 directed the Legislative Budget and Finance

281 views • 4 slides
2020 2020 Bu Budget t Directi ction ons Report ort www.centrewellington.ca Report

2020 2020 Bu Budget t Directi ction ons Report ort www.centrewellington.ca Report

2020 2020 Bu Budget t Directi ction ons Report ort www.centrewellington.ca Report COR2019-44 June 3, 2019 1 Purp rpose of t this M Meeting Budget Schedule approved by Council in May 2019. The 2020 Draft Budget preparation will

453 views • 32 slides
Q1 Financial Performance Report June 20, 2019 NO ACTION REQUIRED TODAY PRESENTATION FOR:

Q1 Financial Performance Report June 20, 2019 NO ACTION REQUIRED TODAY PRESENTATION FOR:

Q1 Financial Performance Report June 20, 2019 NO ACTION REQUIRED TODAY PRESENTATION FOR: Information | Feedback | Discussion Executive Summary 2019 Q1 Performance Tax revenues closely tracking budget. Capital spending lower than

311 views • 13 slides
DAS Office of Performance, Strategy & Budget 2018 Budget Overview Steve Kreklow

DAS Office of Performance, Strategy & Budget 2018 Budget Overview Steve Kreklow

DAS Office of Performance, Strategy & Budget 2018 Budget Overview Steve Kreklow Budget Director 8/3/2017 1 Budget Challenges Rising pension and retiree health care costs Declining State support Limits on new or

252 views • 8 slides
Budget & Performance Task Group Budget Scrutiny Slides Monday 8th February 2016 Budget &

Budget & Performance Task Group Budget Scrutiny Slides Monday 8th February 2016 Budget &

Budget & Performance Task Group Budget Scrutiny Slides Monday 8th February 2016 Budget & Performance Task Group 2016/17 Budget overview Steven Mair City Treasurer Westminster City Council Executive Summary 117m estimated

646 views • 64 slides
Community Ed Budget Manager Report Report Date Range 07/01/19 - 06/30/20 Current Month G/L

Community Ed Budget Manager Report Report Date Range 07/01/19 - 06/30/20 Current Month G/L

Community Ed Budget Manager Report Report Date Range 07/01/19 - 06/30/20 Current Month G/L Account Number Account Description Amended Budget Actual Encumbrances Actual Budget - Actual % Used/Rec'd Prior Year Total Grant 9440 - REC

335 views • 11 slides
LEGISLATIVE BUDGET BOARD LEGISLATIVE BUDGET BOARD Report on the Hazlewood Exemption Legislative

LEGISLATIVE BUDGET BOARD LEGISLATIVE BUDGET BOARD Report on the Hazlewood Exemption Legislative

LEGISLATIVE BUDGET BOARD LEGISLATIVE BUDGET BOARD Report on the Hazlewood Exemption Legislative Policy Report SUBMITTED TO THE 84 TH TEXAS LEGISLATURE PREPARED BY LEGISLATIVE BUDGET BOARD STAFF DECEMBER 2014 Report on the Hazlewood Exemption

507 views • 49 slides
Three Plus Nine Budget & Finance Report City of San Antonio City Council B Session

Three Plus Nine Budget & Finance Report City of San Antonio City Council B Session

Three Plus Nine Budget & Finance Report City of San Antonio City Council B Session February 4, 2009 AGENDA FY 2009 Budget Overview Budget Initiatives Update Current Local Economic Conditions 3 + 9 Financial Report

967 views • 96 slides
Wednesday 1 st February 2017 Budget & Performance Task Group 2017/18 Budget overview Steven

Wednesday 1 st February 2017 Budget & Performance Task Group 2017/18 Budget overview Steven

Budget & Performance Task Group Budget Scrutiny Slides Wednesday 1 st February 2017 Budget & Performance Task Group 2017/18 Budget overview Steven Mair City Treasurer Westminster City Council Executive Summary 35m estimated net

328 views • 29 slides
Budget 2015 September 2014 Budget 2015 constituent parts LTRP Progress Budget Lodged Report

Budget 2015 September 2014 Budget 2015 constituent parts LTRP Progress Budget Lodged Report

Budget 2015 September 2014 Budget 2015 constituent parts LTRP Progress Budget Lodged Report Budget 2015 18 July Publish paper Long term Legislation tax policy Lodged programme 11 August Property Tax FPP Review Response

296 views • 29 slides
Annual Report of the Districts Educational Performance and the Texas Academic Performance

Annual Report of the Districts Educational Performance and the Texas Academic Performance

Annual Report of the Districts Educational Performance and the Texas Academic Performance Report FEBRUARY 9, 2017 DIVISION OF CURRICULUM, INSTRUCTION AND ASSESSMENT 1 What is the Texas Academic Performance Report (TAPR)? Annual

943 views • 30 slides
School of Health & Human Performances Annual Report to Budget & Resource Committee

School of Health & Human Performances Annual Report to Budget & Resource Committee

School of Health & Human Performances Annual Report to Budget & Resource Committee Mark J. Kittleson, PhD, MCHES, FAAHB, FAAHE Dean, School of Health & Human Performance State University of New York--Brockport April 21, 2016

604 views • 43 slides
BOE Workshop 2016-2017 Budget Report presented December 16, 2015 Budget Development Process

BOE Workshop 2016-2017 Budget Report presented December 16, 2015 Budget Development Process

Enlarged City School District of Troy BOE Workshop 2016-2017 Budget Report presented December 16, 2015 Budget Development Process Budget Calendar approved at the 12/2 meeting Citizens Advisory Committee Program Review/Data

170 views • 13 slides
Performance of the EU Budget and Implications for European Added Value Clemens Fuest EU Budget

Performance of the EU Budget and Implications for European Added Value Clemens Fuest EU Budget

Ifo Institute Ifo Institute Performance of the EU Budget and Implications for European Added Value Clemens Fuest EU Budget Focused on Results, Brussels, September 27 2016 Ifo Institute 1. The current EU Budget focuses too little on projects

222 views • 7 slides
2018-19 1st Interim Budget December 11, 2018 So... why do a 1st Interim budget report? The

2018-19 1st Interim Budget December 11, 2018 So... why do a 1st Interim budget report? The

Tamalpais Union High School District 2018-19 1st Interim Budget December 11, 2018 So... why do a 1st Interim budget report? The 1st Interim reports: Actual financial activity from July 1st through October 31st Projects financial

624 views • 31 slides
EVALUATION SUMMARY DECEMBER 11, 2014 Click to edit Master text styles Second level

EVALUATION SUMMARY DECEMBER 11, 2014 Click to edit Master text styles Second level

FY14 HeLP ANNUAL EVALUATION SUMMARY DECEMBER 11, 2014 Click to edit Master text styles Second level Third level Fourth level Fifth level EVALUATION COMPONENTS Professional Education Survey Referral Provider Surveys

674 views • 45 slides
Monthly Status Report Facilities Committee October 2, 2008 1 132 New School Projects 2 Pending

Monthly Status Report Facilities Committee October 2, 2008 1 132 New School Projects 2 Pending

Agenda Item #8 New Construction Monthly Status Report Facilities Committee October 2, 2008 1 132 New School Projects 2 Pending Preferred Site - 1,865 Seats 15 Pending CEQA Approval - 13,515 Seats 8 Pending Contract Award - 11,250 Seats

467 views • 43 slides
ARA Investor Presentation Q3 2016 Disclaimers Forward-Looking Statements This press release

ARA Investor Presentation Q3 2016 Disclaimers Forward-Looking Statements This press release

ARA Investor Presentation Q3 2016 Disclaimers Forward-Looking Statements This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities

408 views • 37 slides
2019 ANNUAL GENERAL MEETING May 14, 2019 www.badgerinc.com | TSX:BAD FORWARD LOOKING STATEMENTS

2019 ANNUAL GENERAL MEETING May 14, 2019 www.badgerinc.com | TSX:BAD FORWARD LOOKING STATEMENTS

2019 ANNUAL GENERAL MEETING May 14, 2019 www.badgerinc.com | TSX:BAD FORWARD LOOKING STATEMENTS Certain statements and information contained in this presentation and other continuous disclosure documents of the Company There will not be

423 views • 13 slides
2007-08 August 2008 Table 11: Early Retirement Incentive Plans and Flexible Benefit Plans Early

2007-08 August 2008 Table 11: Early Retirement Incentive Plans and Flexible Benefit Plans Early

Appendix A Insurance Coverage and Employee Benefits Survey 2007-08 August 2008 Table 11: Early Retirement Incentive Plans and Flexible Benefit Plans Early Retirement Plans Flexible Benefit Plans Early Retirement Plans Flexible Benefit Plans

273 views • 4 slides
2010 Preliminary Year End (Q4 Quarterly Reports): Consultant Analysis Council Consultants MA EE

2010 Preliminary Year End (Q4 Quarterly Reports): Consultant Analysis Council Consultants MA EE

2010 Preliminary Year End (Q4 Quarterly Reports): Consultant Analysis Council Consultants MA EE Advisory Council Meeting February 8, 2011 Summary Electric Key Findings Electric savings (annual) and benefits very close to Plan targets

340 views • 15 slides
Responding to the needs of the 21st century Patient: Addressing challenges and opportunities

Responding to the needs of the 21st century Patient: Addressing challenges and opportunities

Responding to the needs of the 21st century Patient: Addressing challenges and opportunities across the European Regulatory Framework View from the industry Alan Morrison MSD and Chair, EFPIA Regulatory Strategy Committee EMA Regulatory Science

353 views • 9 slides
Awarded in 2007, renewed in 2010 Some facts Some facts Percentage female staff by grade (all

Awarded in 2007, renewed in 2010 Some facts Some facts Percentage female staff by grade (all

Awarded in 2007, renewed in 2010 Some facts Some facts Percentage female staff by grade (all subjects) Left bar for each grade: 1998/99, right bar: 2006/07 People Science and Policy report for RSC, Feb 2009 Some facts Percentage female staff

445 views • 21 slides

More recommend