Compare reading text with the preserved source. Line breaks and spacing are retained; long lines wrap to fit the screen. A file's role does not establish that its text has been checked.
Court Administration Reports — extracted reading text
Machine-extracted OCR text · Review label: Known limitations
Date: 7/26/2016
FY17 Recommended Expenditure Budget by Department
Account 2nd Prior 1st Prior Current Budget Recommended Recommended Budget +/-
Account Title Acutal Actual Original Base New +/- %
001 GENERAL FUND
0603 COURT ADMINISTRATION
541011 CELLULAR PHONES/PAGERS $3,225.86 $3,216.44 $3,500.00 $5,280.00 $0.00 $1,780.00 50.9%
552990 OTHER SUPPLIES $0.00 $156.02 $5,000.00 $7,000.00 $0.00 $2,000.00 40.0%
OPERATING EXPENSES $3,225.86 $3,372.46 $8,500.00 $12,280.00 $0.00 $3,780.00 44.5%
TOTAL DEPARTMENT $3,225.86 $3,372.46 $8,500.00 $12,280.00 $0.00 $3,780.00 44.5%
Date: 7/26/2016
FY17 Recommended Expenditure Budget by Department
Account 2nd Prior 1st Prior Current Budget Recommended Recommended Budget +/-
Account Title Acutal Actual Original Base New +/- %
001 GENERAL FUND
0604 ADMIN-CIRCUIT COURT (05)
531005 PS-CRT ORD-JUV-DEPENDENCY $722.14 $333.15 $200.00 $200.00 $0.00 $0.00 0.0%
549051 FILING FEES $2,490.00 $3,680.00 $1,000.00 $2,000.00 $0.00 $1,000.00 100.0%
OPERATING EXPENSES $3,212.14 $4,013.15 $1,200.00 $2,200.00 $0.00 $1,000.00 83.3%
TOTAL DEPARTMENT $3,212.14 $4,013.15 $1,200.00 $2,200.00 $0.00 $1,000.00 83.3%
Date: 7/26/2016
FY17 Recommended Expenditure Budget by Department
Account 2nd Prior 1st Prior Current Budget Recommended Recommended Budget +/-
Account Title Acutal Actual Original Base New +/- %
001 GENERAL FUND
0610 PRETRIAL SERVICES PROGRAM
512010 SALARIES/WAGES-FULL-TIME $204,086.13 $214,834.28 $211,053.00 $197,475.00 $0.00 ($13,578.00) (6.4%)
514010 OVERTIME $1,979.52 $1,623.66 $2,000.00 $2,000.00 $0.00 $0.00 0.0%
521000 FICA TAXES $14,316.70 $15,559.22 $16,299.00 $15,259.00 $0.00 ($1,040.00) (6.4%)
522000 RETIREMENT CONTRIBUTIONS $20,394.67 $20,523.40 $21,042.00 $17,745.00 $0.00 ($3,297.00) (15.7%)
523000 LIFE & HEALTH INSURANCE $41,259.12 $41,808.61 $40,890.00 $45,909.00 $0.00 $5,019.00 12.3%
523012 CONTRA L&H INS (REBATE) ($2,175.99) ($2,183.44) $0.00 $0.00 $0.00 $0.00 0.0%
524000 WORKERS' COMPENSATION $440.00 $443.00 $447.00 $494.00 $0.00 $47.00 10.5%
PERSONNEL SERVICES $280,300.15 $292,608.73 $291,731.00 $278,882.00 $0.00 ($12,849.00) (4.4%)
534900 CS-OTHER $30,561.06 $26,388.34
Download this text file with its original spacing ↓
Only a preview is loaded on this record page. The linked reading pages contain the remaining text and work without JavaScript.