14 mar. 017 fy2018 proposed budget general fund expenditure line items

87
FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLE GENERAL ADMINISTRATION BOARD OF SUPERVISORS 1041000111010000 41001000 PERSONNEL SALARIES GENERAL ADMINISTRATION COUNTY ADMINISTRATION 1041000121010000 41001000 PERSONNEL SALARIES GENERAL ADMINISTRATION COUNTY ATTORNEY 1041000122010000 41001000 PERSONNEL SALARIES GENERAL ADMINISTRATION HUMAN RESOURCES 1041000122020000 41001000 PERSONNEL SALARIES GENERAL ADMINISTRATION COMM OF REVENUE 1041000123010000 41001000 PERSONNEL SALARIES GENERAL ADMINISTRATION REAL ESTATE ASSESSMENT 1041000123020000 41001000 PERSONNEL SALARIES GENERAL ADMINISTRATION TREASURER 1041000124010000 41001000 PERSONNEL SALARIES GENERAL ADMINISTRATION FINANCE 1041000124020000 41001000 PERSONNEL SALARIES GENERAL ADMINISTRATION INFORMATION TECHNOLOGY 1041000125010000 41001000 PERSONNEL SALARIES GENERAL ADMINISTRATION GIS 1041000125020000 41001000 PERSONNEL SALARIES GENERAL ADMINISTRATION PURCHASING 1041000125030000 41001000 PERSONNEL SALARIES GENERAL ADMINISTRATION REGISTRAR 1041000131000000 41001000 PERSONNEL SALARIES JUDICIAL ADMINISTRATION CIRCUIT COURT JUDGE 1042000211000000 41001000 PERSONNEL SALARIES JUDICIAL ADMINISTRATION CLERK OF CIRCUIT COURT 1042000216000000 41001000 PERSONNEL SALARIES JUDICIAL ADMINISTRATION COMM ATTORNEY 1042000221000000 41001000 PERSONNEL SALARIES PUBLIC SAFETY SHERIFF 1043000312000000 41001000 PERSONNEL SALARIES PUBLIC SAFETY JAIL 1043000332000000 41001000 PERSONNEL SALARIES PUBLIC SAFETY PROBATION & PRETRIAL 1043000333000000 41001000 PERSONNEL SALARIES PUBLIC SAFETY BUILDING INSPECTIONS 1043000341000000 41001000 PERSONNEL SALARIES PUBLIC SAFETY ENVIRONMENTAL 1043000342000000 41001000 PERSONNEL SALARIES PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 41001000 PERSONNEL SALARIES PUBLIC SAFETY EMERGENCY MANAGEMENT 1043000355000000 41001000 PERSONNEL SALARIES PUBLIC WORKS ENGINEERING 1044000411000000 41001000 PERSONNEL SALARIES PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 41001000 PERSONNEL SALARIES EDUCATION COMM ENGAGEMENT 1046000653000000 41001000 PERSONNEL SALARIES EDUCATION CABLE SERVICES 1046000654000000 41001000 PERSONNEL SALARIES PARKS, RECREATION, & CULTURAL PARKS & RECREATION 1047000711000000 41001000 PERSONNEL SALARIES PARKS, RECREATION, & CULTURAL PARK OPERATIONS 1047000713020000 41001000 PERSONNEL SALARIES PARKS, RECREATION, & CULTURAL LIBRARY 1047000731000000 41001000 PERSONNEL SALARIES COMMUNITY DEVELOPMENT PLANNING & ZONING 1048000812000000 41001000 PERSONNEL SALARIES COMMUNITY DEVELOPMENT ECONOMIC DEVELOPMENT 1048000815000000 41001000 PERSONNEL SALARIES COMMUNITY DEVELOPMENT TOURISM 1048000817000000 41001000 PERSONNEL SALARIES COMMUNITY DEVELOPMENT EXTENSION SERVICE 1048000831000000 41001000 PERSONNEL SALARIES 41001000 Total 0 GENERAL ADMINISTRATION COMM OF REVENUE 1041000123010000 41002000 PERSONNEL SALARIES-STATE GENERAL ADMINISTRATION TREASURER 1041000124010000 41002000 PERSONNEL SALARIES-STATE GENERAL ADMINISTRATION REGISTRAR 1041000131000000 41002000 PERSONNEL SALARIES-STATE JUDICIAL ADMINISTRATION CLERK OF CIRCUIT COURT 1042000216000000 41002000 PERSONNEL SALARIES-STATE JUDICIAL ADMINISTRATION VICTIM WITNESS 1042000219010000 41002000 PERSONNEL SALARIES-STATE JUDICIAL ADMINISTRATION COMM ATTORNEY 1042000221000000 41002000 PERSONNEL SALARIES-STATE

Upload: kenneth-hogge-sr

Post on 11-Apr-2017

9 views

Category:

Government & Nonprofit


2 download

TRANSCRIPT

Page 1: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLEGENERAL

ADMINISTRATION

BOARD OF

SUPERVISORS 1041000111010000 41001000 PERSONNEL SALARIES

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 41001000 PERSONNEL SALARIES

GENERAL

ADMINISTRATION COUNTY ATTORNEY 1041000122010000 41001000 PERSONNEL SALARIES

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 41001000 PERSONNEL SALARIES

GENERAL

ADMINISTRATION COMM OF REVENUE 1041000123010000 41001000 PERSONNEL SALARIES

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 41001000 PERSONNEL SALARIES

GENERAL

ADMINISTRATION TREASURER 1041000124010000 41001000 PERSONNEL SALARIES

GENERAL

ADMINISTRATION FINANCE 1041000124020000 41001000 PERSONNEL SALARIES

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 41001000 PERSONNEL SALARIES

GENERAL

ADMINISTRATION GIS 1041000125020000 41001000 PERSONNEL SALARIES

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 41001000 PERSONNEL SALARIES

GENERAL

ADMINISTRATION REGISTRAR 1041000131000000 41001000 PERSONNEL SALARIES

JUDICIAL

ADMINISTRATION CIRCUIT COURT JUDGE 1042000211000000 41001000 PERSONNEL SALARIES

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 41001000 PERSONNEL SALARIES

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 41001000 PERSONNEL SALARIES

PUBLIC SAFETY SHERIFF 1043000312000000 41001000 PERSONNEL SALARIES

PUBLIC SAFETY JAIL 1043000332000000 41001000 PERSONNEL SALARIES

PUBLIC SAFETY

PROBATION &

PRETRIAL 1043000333000000 41001000 PERSONNEL SALARIES

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 41001000 PERSONNEL SALARIES

PUBLIC SAFETY ENVIRONMENTAL 1043000342000000 41001000 PERSONNEL SALARIES

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 41001000 PERSONNEL SALARIES

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 41001000 PERSONNEL SALARIES

PUBLIC WORKS ENGINEERING 1044000411000000 41001000 PERSONNEL SALARIES

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 41001000 PERSONNEL SALARIES

EDUCATION COMM ENGAGEMENT 1046000653000000 41001000 PERSONNEL SALARIES

EDUCATION CABLE SERVICES 1046000654000000 41001000 PERSONNEL SALARIES

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 41001000 PERSONNEL SALARIES

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 41001000 PERSONNEL SALARIES

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 41001000 PERSONNEL SALARIES

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 41001000 PERSONNEL SALARIES

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 41001000 PERSONNEL SALARIES

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 41001000 PERSONNEL SALARIES

COMMUNITY

DEVELOPMENT EXTENSION SERVICE 1048000831000000 41001000 PERSONNEL SALARIES

41001000 Total 0

GENERAL

ADMINISTRATION COMM OF REVENUE 1041000123010000 41002000 PERSONNEL SALARIES-STATE

GENERAL

ADMINISTRATION TREASURER 1041000124010000 41002000 PERSONNEL SALARIES-STATE

GENERAL

ADMINISTRATION REGISTRAR 1041000131000000 41002000 PERSONNEL SALARIES-STATE

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 41002000 PERSONNEL SALARIES-STATE

JUDICIAL

ADMINISTRATION VICTIM WITNESS 1042000219010000 41002000 PERSONNEL SALARIES-STATE

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 41002000 PERSONNEL SALARIES-STATE

Page 2: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLEPUBLIC SAFETY SHERIFF 1043000312000000 41002000 PERSONNEL SALARIES-STATE

PUBLIC SAFETY JAIL 1043000332000000 41002000 PERSONNEL SALARIES-STATE

41002000 Total 0

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 41003000 PERSONNEL PART TIME WAGES

GENERAL

ADMINISTRATION COUNTY ATTORNEY 1041000122010000 41003000 PERSONNEL PART TIME WAGES

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 41003000 PERSONNEL PART TIME WAGES

GENERAL

ADMINISTRATION COMM OF REVENUE 1041000123010000 41003000 PERSONNEL PART TIME WAGES

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 41003000 PERSONNEL PART TIME WAGES

GENERAL

ADMINISTRATION TREASURER 1041000124010000 41003000 PERSONNEL PART TIME WAGES

GENERAL

ADMINISTRATION FINANCE 1041000124020000 41003000 PERSONNEL PART TIME WAGES

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 41003000 PERSONNEL PART TIME WAGES

GENERAL

ADMINISTRATION GIS 1041000125020000 41003000 PERSONNEL PART TIME WAGES

GENERAL

ADMINISTRATION REGISTRAR 1041000131000000 41003000 PERSONNEL PART TIME WAGES

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 41003000 PERSONNEL PART TIME WAGES

JUDICIAL

ADMINISTRATION VICTIM WITNESS 1042000219010000 41003000 PERSONNEL PART TIME WAGES

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 41003000 PERSONNEL PART TIME WAGES

PUBLIC SAFETY SHERIFF 1043000312000000 41003000 PERSONNEL PART TIME WAGES

PUBLIC SAFETY JAIL 1043000332000000 41003000 PERSONNEL PART TIME WAGES

PUBLIC SAFETY

PROBATION &

PRETRIAL 1043000333000000 41003000 PERSONNEL PART TIME WAGES

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 41003000 PERSONNEL PART TIME WAGES

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 41003000 PERSONNEL PART TIME WAGES

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 41003000 PERSONNEL PART TIME WAGES

PUBLIC WORKS ENGINEERING 1044000411000000 41003000 PERSONNEL PART TIME WAGES

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 41003000 PERSONNEL PART TIME WAGES

EDUCATION COMM ENGAGEMENT 1046000653000000 41003000 PERSONNEL PART TIME WAGES

EDUCATION CABLE SERVICES 1046000654000000 41003000 PERSONNEL PART TIME WAGES

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 41003000 PERSONNEL PART TIME WAGES

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 41003000 PERSONNEL PART TIME WAGES

PARKS, RECREATION,

& CULTURAL DAFFODIL FESTIVAL 1047000715000000 41003000 PERSONNEL PART TIME WAGES

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 41003000 PERSONNEL PART TIME WAGES

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 41003000 PERSONNEL PART TIME WAGES

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 41003000 PERSONNEL PART TIME WAGES

COMMUNITY

DEVELOPMENT CLEAN COMM 1048000816000000 41003000 PERSONNEL PART TIME WAGES

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 41003000 PERSONNEL PART TIME WAGES

41003000 Total 0

GENERAL

ADMINISTRATION COMM OF REVENUE 1041000123010000 41004000 PERSONNEL

PART TIME WAGES-

STATE

GENERAL

ADMINISTRATION TREASURER 1041000124010000 41004000 PERSONNEL

PART TIME WAGES-

STATE

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 41004000 PERSONNEL

PART TIME WAGES-

STATE

PUBLIC SAFETY SHERIFF 1043000312000000 41004000 PERSONNEL

PART TIME WAGES-

STATE

PUBLIC SAFETY JAIL 1043000332000000 41004000 PERSONNEL

PART TIME WAGES-

STATE

41004000 Total 0

Page 3: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLEGENERAL

ADMINISTRATION REGISTRAR 1041000131000000 41006000 PERSONNEL SALARIES-ELECT OFFIC

41006000 Total 0

JUDICIAL

ADMINISTRATION CIRCUIT COURT JUDGE 1042000211000000 41007000 PERSONNEL SALARIES-OTHER

JUDICIAL

ADMINISTRATION VICTIM WITNESS 1042000219010000 41007000 PERSONNEL SALARIES-OTHER

PUBLIC SAFETY SHERIFF 1043000312000000 41007000 PERSONNEL SALARIES-OTHER

41007000 Total 0

PUBLIC SAFETY SHERIFF 1043000312000000 41007100 PERSONNEL SALARIES-EXTRA DUTY

PUBLIC SAFETY JAIL 1043000332000000 41007100 PERSONNEL SALARIES-EXTRA DUTY

41007100 Total 0

PUBLIC SAFETY SHERIFF 1043000312000000 41007200 PERSONNEL SALARIES-US MARSHALLS

41007200 Total 0

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 41020000 PERSONNEL SALARIES-OVERTIME

GENERAL

ADMINISTRATION COUNTY ATTORNEY 1041000122010000 41020000 PERSONNEL SALARIES-OVERTIME

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 41020000 PERSONNEL SALARIES-OVERTIME

GENERAL

ADMINISTRATION COMM OF REVENUE 1041000123010000 41020000 PERSONNEL SALARIES-OVERTIME

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 41020000 PERSONNEL SALARIES-OVERTIME

GENERAL

ADMINISTRATION TREASURER 1041000124010000 41020000 PERSONNEL SALARIES-OVERTIME

GENERAL

ADMINISTRATION FINANCE 1041000124020000 41020000 PERSONNEL SALARIES-OVERTIME

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 41020000 PERSONNEL SALARIES-OVERTIME

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 41020000 PERSONNEL SALARIES-OVERTIME

GENERAL

ADMINISTRATION REGISTRAR 1041000131000000 41020000 PERSONNEL SALARIES-OVERTIME

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 41020000 PERSONNEL SALARIES-OVERTIME

JUDICIAL

ADMINISTRATION VICTIM WITNESS 1042000219010000 41020000 PERSONNEL SALARIES-OVERTIME

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 41020000 PERSONNEL SALARIES-OVERTIME

PUBLIC SAFETY SHERIFF 1043000312000000 41020000 PERSONNEL SALARIES-OVERTIME

PUBLIC SAFETY JAIL 1043000332000000 41020000 PERSONNEL SALARIES-OVERTIME

PUBLIC SAFETY

PROBATION &

PRETRIAL 1043000333000000 41020000 PERSONNEL SALARIES-OVERTIME

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 41020000 PERSONNEL SALARIES-OVERTIME

PUBLIC SAFETY ENVIRONMENTAL 1043000342000000 41020000 PERSONNEL SALARIES-OVERTIME

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 41020000 PERSONNEL SALARIES-OVERTIME

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 41020000 PERSONNEL SALARIES-OVERTIME

PUBLIC WORKS ENGINEERING 1044000411000000 41020000 PERSONNEL SALARIES-OVERTIME

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 41020000 PERSONNEL SALARIES-OVERTIME

EDUCATION COMM ENGAGEMENT 1046000653000000 41020000 PERSONNEL SALARIES-OVERTIME

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 41020000 PERSONNEL SALARIES-OVERTIME

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 41020000 PERSONNEL SALARIES-OVERTIME

PARKS, RECREATION,

& CULTURAL DAFFODIL FESTIVAL 1047000715000000 41020000 PERSONNEL SALARIES-OVERTIME

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 41020000 PERSONNEL SALARIES-OVERTIME

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 41020000 PERSONNEL SALARIES-OVERTIME

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 41020000 PERSONNEL SALARIES-OVERTIME

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 41020000 PERSONNEL SALARIES-OVERTIME

41020000 Total 0

Page 4: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLE

PUBLIC SAFETY SHERIFF 1043000312000000 41020001 PERSONNEL

SALARIES-OVERTIME-

GRANTS

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 41020001 PERSONNEL

SALARIES-OVERTIME-

GRANTS

41020001 Total 0

PUBLIC SAFETY SHERIFF 1043000312000000 41020002 PERSONNEL

SALARIES-OVERTIME-

GRANTS

41020002 Total 0

PUBLIC SAFETY JAIL 1043000332000000 41030000 PERSONNEL ONCALL

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 41030000 PERSONNEL ONCALL

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 41030000 PERSONNEL ONCALL

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 41030000 PERSONNEL ONCALL

41030000 Total 0

GENERAL

ADMINISTRATION REGISTRAR 1041000131000000 41111000 PERSONNEL

BOARD MEMBER

SALARIES

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 41111000 OPERATING

BOARD MEMBER

SALARIES

PUBLIC SAFETY ENVIRONMENTAL 1043000342000000 41111000 OPERATING

BOARD MEMBER

SALARIES

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 41111000 OPERATING

BOARD MEMBER

SALARIES

41111000 Total 0

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 41520000 OPERATING SUBSTITUTE SALARIES

41520000 Total 0

PUBLIC SAFETY SHERIFF 1043000312000000 41621000 PERSONNEL

EDUCATION

SUPPLEMENT

PUBLIC SAFETY JAIL 1043000332000000 41621000 OPERATING

EDUCATION

SUPPLEMENT

41621000 Total 0

PUBLIC SAFETY SHERIFF 1043000312000000 41622000 PERSONNEL

SPECIAL DUTY

ALLOCATION

41622000 Total 0

GENERAL

ADMINISTRATION

BOARD OF

SUPERVISORS 1041000111010000 42100000 PERSONNEL FICA

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 42100000 PERSONNEL FICA

GENERAL

ADMINISTRATION COUNTY ATTORNEY 1041000122010000 42100000 PERSONNEL FICA

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 42100000 PERSONNEL FICA

GENERAL

ADMINISTRATION COMM OF REVENUE 1041000123010000 42100000 PERSONNEL FICA

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 42100000 PERSONNEL FICA

GENERAL

ADMINISTRATION TREASURER 1041000124010000 42100000 PERSONNEL FICA

GENERAL

ADMINISTRATION FINANCE 1041000124020000 42100000 PERSONNEL FICA

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 42100000 PERSONNEL FICA

GENERAL

ADMINISTRATION GIS 1041000125020000 42100000 PERSONNEL FICA

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 42100000 PERSONNEL FICA

GENERAL

ADMINISTRATION REGISTRAR 1041000131000000 42100000 PERSONNEL FICA

JUDICIAL

ADMINISTRATION CIRCUIT COURT JUDGE 1042000211000000 42100000 PERSONNEL FICA

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 42100000 PERSONNEL FICA

JUDICIAL

ADMINISTRATION VICTIM WITNESS 1042000219010000 42100000 PERSONNEL FICA

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 42100000 PERSONNEL FICA

PUBLIC SAFETY SHERIFF 1043000312000000 42100000 PERSONNEL FICA

PUBLIC SAFETY JAIL 1043000332000000 42100000 PERSONNEL FICA

PUBLIC SAFETY

PROBATION &

PRETRIAL 1043000333000000 42100000 PERSONNEL FICA

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 42100000 PERSONNEL FICA

PUBLIC SAFETY ENVIRONMENTAL 1043000342000000 42100000 PERSONNEL FICA

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 42100000 PERSONNEL FICA

Page 5: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLE

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 42100000 PERSONNEL FICA

PUBLIC WORKS ENGINEERING 1044000411000000 42100000 PERSONNEL FICA

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 42100000 PERSONNEL FICA

EDUCATION COMM ENGAGEMENT 1046000653000000 42100000 PERSONNEL FICA

EDUCATION CABLE SERVICES 1046000654000000 42100000 PERSONNEL FICA

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 42100000 PERSONNEL FICA

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 42100000 PERSONNEL FICA

PARKS, RECREATION,

& CULTURAL DAFFODIL FESTIVAL 1047000715000000 42100000 PERSONNEL FICA

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 42100000 PERSONNEL FICA

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 42100000 PERSONNEL FICA

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 42100000 PERSONNEL FICA

COMMUNITY

DEVELOPMENT CLEAN COMM 1048000816000000 42100000 PERSONNEL FICA

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 42100000 PERSONNEL FICA

COMMUNITY

DEVELOPMENT EXTENSION SERVICE 1048000831000000 42100000 PERSONNEL FICA

42100000 Total 0

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 42210000 PERSONNEL VRS

GENERAL

ADMINISTRATION COUNTY ATTORNEY 1041000122010000 42210000 PERSONNEL VRS

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 42210000 PERSONNEL VRS

GENERAL

ADMINISTRATION COMM OF REVENUE 1041000123010000 42210000 PERSONNEL VRS

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 42210000 PERSONNEL VRS

GENERAL

ADMINISTRATION TREASURER 1041000124010000 42210000 PERSONNEL VRS

GENERAL

ADMINISTRATION FINANCE 1041000124020000 42210000 PERSONNEL VRS

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 42210000 PERSONNEL VRS

GENERAL

ADMINISTRATION GIS 1041000125020000 42210000 PERSONNEL VRS

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 42210000 PERSONNEL VRS

GENERAL

ADMINISTRATION REGISTRAR 1041000131000000 42210000 PERSONNEL VRS

JUDICIAL

ADMINISTRATION CIRCUIT COURT JUDGE 1042000211000000 42210000 PERSONNEL VRS

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 42210000 PERSONNEL VRS

JUDICIAL

ADMINISTRATION VICTIM WITNESS 1042000219010000 42210000 PERSONNEL VRS

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 42210000 PERSONNEL VRS

PUBLIC SAFETY SHERIFF 1043000312000000 42210000 PERSONNEL VRS

PUBLIC SAFETY JAIL 1043000332000000 42210000 PERSONNEL VRS

PUBLIC SAFETY

PROBATION &

PRETRIAL 1043000333000000 42210000 PERSONNEL VRS

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 42210000 PERSONNEL VRS

PUBLIC SAFETY ENVIRONMENTAL 1043000342000000 42210000 PERSONNEL VRS

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 42210000 PERSONNEL VRS

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 42210000 PERSONNEL VRS

PUBLIC WORKS ENGINEERING 1044000411000000 42210000 PERSONNEL VRS

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 42210000 PERSONNEL VRS

EDUCATION COMM ENGAGEMENT 1046000653000000 42210000 PERSONNEL VRS

Page 6: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLE

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 42210000 PERSONNEL VRS

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 42210000 PERSONNEL VRS

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 42210000 PERSONNEL VRS

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 42210000 PERSONNEL VRS

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 42210000 PERSONNEL VRS

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 42210000 PERSONNEL VRS

COMMUNITY

DEVELOPMENT EXTENSION SERVICE 1048000831000000 42210000 PERSONNEL VRS

42210000 Total 0

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 42310000 PERSONNEL HMP

GENERAL

ADMINISTRATION COUNTY ATTORNEY 1041000122010000 42310000 PERSONNEL HMP

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 42310000 PERSONNEL HMP

GENERAL

ADMINISTRATION COMM OF REVENUE 1041000123010000 42310000 PERSONNEL HMP

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 42310000 PERSONNEL HMP

GENERAL

ADMINISTRATION TREASURER 1041000124010000 42310000 PERSONNEL HMP

GENERAL

ADMINISTRATION FINANCE 1041000124020000 42310000 PERSONNEL HMP

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 42310000 PERSONNEL HMP

GENERAL

ADMINISTRATION GIS 1041000125020000 42310000 PERSONNEL HMP

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 42310000 PERSONNEL HMP

GENERAL

ADMINISTRATION REGISTRAR 1041000131000000 42310000 PERSONNEL HMP

JUDICIAL

ADMINISTRATION CIRCUIT COURT JUDGE 1042000211000000 42310000 PERSONNEL HMP

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 42310000 PERSONNEL HMP

JUDICIAL

ADMINISTRATION VICTIM WITNESS 1042000219010000 42310000 PERSONNEL HMP

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 42310000 PERSONNEL HMP

PUBLIC SAFETY SHERIFF 1043000312000000 42310000 PERSONNEL HMP

PUBLIC SAFETY JAIL 1043000332000000 42310000 PERSONNEL HMP

PUBLIC SAFETY

PROBATION &

PRETRIAL 1043000333000000 42310000 PERSONNEL HMP

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 42310000 PERSONNEL HMP

PUBLIC SAFETY ENVIRONMENTAL 1043000342000000 42310000 PERSONNEL HMP

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 42310000 PERSONNEL HMP

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 42310000 PERSONNEL HMP

PUBLIC WORKS ENGINEERING 1044000411000000 42310000 PERSONNEL HMP

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 42310000 PERSONNEL HMP

EDUCATION COMM ENGAGEMENT 1046000653000000 42310000 PERSONNEL HMP

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 42310000 PERSONNEL HMP

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 42310000 PERSONNEL HMP

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 42310000 PERSONNEL HMP

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 42310000 PERSONNEL HMP

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 42310000 PERSONNEL HMP

Page 7: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLECOMMUNITY

DEVELOPMENT TOURISM 1048000817000000 42310000 PERSONNEL HMP

COMMUNITY

DEVELOPMENT EXTENSION SERVICE 1048000831000000 42310000 PERSONNEL HMP

CONTINGENCY CONTINGENCY 1049000920000000 42310000 PERSONNEL HMP-New!

42310000 Total 0

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 42400000 PERSONNEL GROUP LIFE

GENERAL

ADMINISTRATION COUNTY ATTORNEY 1041000122010000 42400000 PERSONNEL GROUP LIFE

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 42400000 PERSONNEL GROUP LIFE

GENERAL

ADMINISTRATION COMM OF REVENUE 1041000123010000 42400000 PERSONNEL GROUP LIFE

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 42400000 PERSONNEL GROUP LIFE

GENERAL

ADMINISTRATION TREASURER 1041000124010000 42400000 PERSONNEL GROUP LIFE

GENERAL

ADMINISTRATION FINANCE 1041000124020000 42400000 PERSONNEL GROUP LIFE

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 42400000 PERSONNEL GROUP LIFE

GENERAL

ADMINISTRATION GIS 1041000125020000 42400000 PERSONNEL GROUP LIFE

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 42400000 PERSONNEL GROUP LIFE

GENERAL

ADMINISTRATION REGISTRAR 1041000131000000 42400000 PERSONNEL GROUP LIFE

JUDICIAL

ADMINISTRATION CIRCUIT COURT JUDGE 1042000211000000 42400000 PERSONNEL GROUP LIFE

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 42400000 PERSONNEL GROUP LIFE

JUDICIAL

ADMINISTRATION VICTIM WITNESS 1042000219010000 42400000 PERSONNEL GROUP LIFE

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 42400000 PERSONNEL GROUP LIFE

PUBLIC SAFETY SHERIFF 1043000312000000 42400000 PERSONNEL GROUP LIFE

PUBLIC SAFETY JAIL 1043000332000000 42400000 PERSONNEL GROUP LIFE

PUBLIC SAFETY

PROBATION &

PRETRIAL 1043000333000000 42400000 PERSONNEL GROUP LIFE

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 42400000 PERSONNEL GROUP LIFE

PUBLIC SAFETY ENVIRONMENTAL 1043000342000000 42400000 PERSONNEL GROUP LIFE

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 42400000 PERSONNEL GROUP LIFE

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 42400000 PERSONNEL GROUP LIFE

PUBLIC WORKS ENGINEERING 1044000411000000 42400000 PERSONNEL GROUP LIFE

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 42400000 PERSONNEL GROUP LIFE

EDUCATION COMM ENGAGEMENT 1046000653000000 42400000 PERSONNEL GROUP LIFE

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 42400000 PERSONNEL GROUP LIFE

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 42400000 PERSONNEL GROUP LIFE

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 42400000 PERSONNEL GROUP LIFE

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 42400000 PERSONNEL GROUP LIFE

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 42400000 PERSONNEL GROUP LIFE

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 42400000 PERSONNEL GROUP LIFE

COMMUNITY

DEVELOPMENT EXTENSION SERVICE 1048000831000000 42400000 PERSONNEL GROUP LIFE

42400000 Total 0

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 42410000 PERSONNEL GROUP LIFE +50

GENERAL

ADMINISTRATION COUNTY ATTORNEY 1041000122010000 42410000 PERSONNEL GROUP LIFE +50

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 42410000 PERSONNEL GROUP LIFE +50

Page 8: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLEGENERAL

ADMINISTRATION COMM OF REVENUE 1041000123010000 42410000 PERSONNEL GROUP LIFE +50

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 42410000 PERSONNEL GROUP LIFE +50

GENERAL

ADMINISTRATION TREASURER 1041000124010000 42410000 PERSONNEL GROUP LIFE +50

GENERAL

ADMINISTRATION FINANCE 1041000124020000 42410000 PERSONNEL GROUP LIFE +50

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 42410000 PERSONNEL GROUP LIFE +50

GENERAL

ADMINISTRATION GIS 1041000125020000 42410000 PERSONNEL GROUP LIFE +50

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 42410000 PERSONNEL GROUP LIFE +50

GENERAL

ADMINISTRATION REGISTRAR 1041000131000000 42410000 PERSONNEL GROUP LIFE +50

JUDICIAL

ADMINISTRATION CIRCUIT COURT JUDGE 1042000211000000 42410000 PERSONNEL GROUP LIFE +50

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 42410000 PERSONNEL GROUP LIFE +50

JUDICIAL

ADMINISTRATION VICTIM WITNESS 1042000219010000 42410000 PERSONNEL GROUP LIFE +50

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 42410000 PERSONNEL GROUP LIFE +50

PUBLIC SAFETY SHERIFF 1043000312000000 42410000 PERSONNEL GROUP LIFE +50

PUBLIC SAFETY JAIL 1043000332000000 42410000 PERSONNEL GROUP LIFE +50

PUBLIC SAFETY

PROBATION &

PRETRIAL 1043000333000000 42410000 PERSONNEL GROUP LIFE +50

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 42410000 PERSONNEL GROUP LIFE +50

PUBLIC SAFETY ENVIRONMENTAL 1043000342000000 42410000 PERSONNEL GROUP LIFE +50

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 42410000 PERSONNEL GROUP LIFE +50

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 42410000 PERSONNEL GROUP LIFE +50

PUBLIC WORKS ENGINEERING 1044000411000000 42410000 PERSONNEL GROUP LIFE +50

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 42410000 PERSONNEL GROUP LIFE +50

EDUCATION COMM ENGAGEMENT 1046000653000000 42410000 PERSONNEL GROUP LIFE +50

EDUCATION CABLE SERVICES 1046000654000000 42410000 PERSONNEL GROUP LIFE +50

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 42410000 PERSONNEL GROUP LIFE +50

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 42410000 PERSONNEL GROUP LIFE +50

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 42410000 PERSONNEL GROUP LIFE +50

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 42410000 PERSONNEL GROUP LIFE +50

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 42410000 PERSONNEL GROUP LIFE +50

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 42410000 PERSONNEL GROUP LIFE +50

COMMUNITY

DEVELOPMENT EXTENSION SERVICE 1048000831000000 42410000 PERSONNEL GROUP LIFE +50

42410000 Total 0

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 42600000 PERSONNEL

UNEMPLOYMENT

INSURANCE

GENERAL

ADMINISTRATION TREASURER 1041000124010000 42600000 PERSONNEL

UNEMPLOYMENT

INSURANCE

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 42600000 PERSONNEL

UNEMPLOYMENT

INSURANCE

PUBLIC SAFETY SHERIFF 1043000312000000 42600000 PERSONNEL

UNEMPLOYMENT

INSURANCE

PUBLIC SAFETY JAIL 1043000332000000 42600000 PERSONNEL

UNEMPLOYMENT

INSURANCE

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 42600000 PERSONNEL

UNEMPLOYMENT

INSURANCE

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 42600000 PERSONNEL

UNEMPLOYMENT

INSURANCE

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 42600000 PERSONNEL

UNEMPLOYMENT

INSURANCE

42600000 Total 0

Page 9: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLEGENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 42720000 PERSONNEL

WORKERS

COMPENSATION

GENERAL

ADMINISTRATION COUNTY ATTORNEY 1041000122010000 42720000 PERSONNEL

WORKERS

COMPENSATION

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 42720000 PERSONNEL

WORKERS

COMPENSATION

GENERAL

ADMINISTRATION COMM OF REVENUE 1041000123010000 42720000 PERSONNEL

WORKERS

COMPENSATION

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 42720000 PERSONNEL

WORKERS

COMPENSATION

GENERAL

ADMINISTRATION TREASURER 1041000124010000 42720000 PERSONNEL

WORKERS

COMPENSATION

GENERAL

ADMINISTRATION FINANCE 1041000124020000 42720000 PERSONNEL

WORKERS

COMPENSATION

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 42720000 PERSONNEL

WORKERS

COMPENSATION

GENERAL

ADMINISTRATION GIS 1041000125020000 42720000 PERSONNEL

WORKERS

COMPENSATION

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 42720000 PERSONNEL

WORKERS

COMPENSATION

GENERAL

ADMINISTRATION INSURANCE 1041000125050000 42720000 PERSONNEL

WORKERS

COMPENSATION

GENERAL

ADMINISTRATION REGISTRAR 1041000131000000 42720000 PERSONNEL

WORKERS

COMPENSATION

JUDICIAL

ADMINISTRATION CIRCUIT COURT JUDGE 1042000211000000 42720000 PERSONNEL

WORKERS

COMPENSATION

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 42720000 PERSONNEL

WORKERS

COMPENSATION

JUDICIAL

ADMINISTRATION VICTIM WITNESS 1042000219010000 42720000 PERSONNEL

WORKERS

COMPENSATION

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 42720000 PERSONNEL

WORKERS

COMPENSATION

PUBLIC SAFETY SHERIFF 1043000312000000 42720000 PERSONNEL

WORKERS

COMPENSATION

PUBLIC SAFETY JAIL 1043000332000000 42720000 PERSONNEL

WORKERS

COMPENSATION

PUBLIC SAFETY

PROBATION &

PRETRIAL 1043000333000000 42720000 PERSONNEL

WORKERS

COMPENSATION

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 42720000 PERSONNEL

WORKERS

COMPENSATION

PUBLIC SAFETY ENVIRONMENTAL 1043000342000000 42720000 PERSONNEL

WORKERS

COMPENSATION

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 42720000 PERSONNEL

WORKERS

COMPENSATION

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 42720000 PERSONNEL

WORKERS

COMPENSATION

PUBLIC WORKS ENGINEERING 1044000411000000 42720000 PERSONNEL

WORKERS

COMPENSATION

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 42720000 PERSONNEL

WORKERS

COMPENSATION

EDUCATION COMM ENGAGEMENT 1046000653000000 42720000 PERSONNEL

WORKERS

COMPENSATION

EDUCATION CABLE SERVICES 1046000654000000 42720000 PERSONNEL

WORKERS

COMPENSATION

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 42720000 PERSONNEL

WORKERS

COMPENSATION

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 42720000 PERSONNEL

WORKERS

COMPENSATION

PARKS, RECREATION,

& CULTURAL DAFFODIL FESTIVAL 1047000715000000 42720000 PERSONNEL

WORKERS

COMPENSATION

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 42720000 PERSONNEL

WORKERS

COMPENSATION

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 42720000 PERSONNEL

WORKERS

COMPENSATION

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 42720000 PERSONNEL

WORKERS

COMPENSATION

COMMUNITY

DEVELOPMENT CLEAN COMM 1048000816000000 42720000 PERSONNEL

WORKERS

COMPENSATION

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 42720000 PERSONNEL

WORKERS

COMPENSATION

COMMUNITY

DEVELOPMENT EXTENSION SERVICE 1048000831000000 42720000 PERSONNEL

WORKERS

COMPENSATION

Page 10: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLE42720000 Total 0

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 43110000 OPERATING

PRE-EMPLOYMENT

PHYSICALS

43110000 Total 0

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 43120000 OPERATING AUDITING SERVICES

43120000 Total 0

JUDICIAL

ADMINISTRATION

JUVENILE GROUP

HOME 1042000215020000 43135000 OPERATING

ADMINISTRATIVE

SERVICES

43135000 Total 0

GENERAL

ADMINISTRATION

BOARD OF

SUPERVISORS 1041000111010000 43150000 OPERATING LEGAL SERVICES

GENERAL

ADMINISTRATION COUNTY ATTORNEY 1041000122010000 43150000 OPERATING LEGAL SERVICES

GENERAL

ADMINISTRATION TREASURER 1041000124010000 43150000 OPERATING LEGAL SERVICES

GENERAL

ADMINISTRATION FINANCE 1041000124020000 43150000 OPERATING LEGAL SERVICES

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 43150000 OPERATING LEGAL SERVICES

JUDICIAL

ADMINISTRATION GENERAL DIST COURT 1042000212000000 43150000 OPERATING LEGAL SERVICES

JUDICIAL

ADMINISTRATION J & D COURT 1042000215000000 43150000 OPERATING LEGAL SERVICES

43150000 Total 0

GENERAL

ADMINISTRATION COMM OF REVENUE 1041000123010000 43160000 OPERATING

PROGRAMMING

SERVICES

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 43160000 OPERATING

PROGRAMMING

SERVICES

GENERAL

ADMINISTRATION TREASURER 1041000124010000 43160000 OPERATING

PROGRAMMING

SERVICES

PUBLIC SAFETY

PROBATION &

PRETRIAL 1043000333000000 43160000 OPERATING

PROGRAMMING

SERVICES

43160000 Total 0

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 43170000 OPERATING PROFESSIONAL SERVICES

GENERAL

ADMINISTRATION FINANCE 1041000124020000 43170000 OPERATING PROFESSIONAL SERVICES

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 43170000 OPERATING PROFESSIONAL SERVICES

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 43170000 OPERATING PROFESSIONAL SERVICES

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 43170000 OPERATING PROFESSIONAL SERVICES

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 43170000 OPERATING PROFESSIONAL SERVICES

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 43170000 OPERATING PROFESSIONAL SERVICES

PUBLIC WORKS ENGINEERING 1044000411000000 43170000 OPERATING PROFESSIONAL SERVICES

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 43170000 OPERATING PROFESSIONAL SERVICES

EDUCATION COMM ENGAGEMENT 1046000653000000 43170000 OPERATING PROFESSIONAL SERVICES

EDUCATION CABLE SERVICES 1046000654000000 43170000 OPERATING PROFESSIONAL SERVICES

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 43170000 OPERATING PROFESSIONAL SERVICES

COMMUNITY

DEVELOPMENT CLEAN COMM 1048000816000000 43170000 OPERATING PROFESSIONAL SERVICES

43170000 Total 43170000

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 43170100 OPERATING

BOARD OF

EQUALIZATION

43170100 Total 0

PUBLIC SAFETY SHERIFF 1043000312000000 43171000 OPERATING MEDICAL SERVICES

PUBLIC SAFETY JAIL 1043000332000000 43171000 OPERATING MEDICAL SERVICES

PUBLIC SAFETY MEDICAL EXAM 1043000353000000 43171000 OPERATING MEDICAL SERVICES

43171000 Total 43171000

JUDICIAL

ADMINISTRATION

JUVENILE GROUP

HOME 1042000215020000 43171200 OPERATING

PSYCHOLOGICAL

SERVICES

43171200 Total 0

PUBLIC WORKS REFUSE 1044000424000000 43172000 OPERATING CLOSURE PLAN-LANDFILL

43172000 Total 0

Page 11: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLEGENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 43173000 OPERATING

OTHER CONTRACTED

SERVICES

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 43173000 OPERATING

OTHER CONTRACTED

SERVICES

GENERAL

ADMINISTRATION COMM OF REVENUE 1041000123010000 43173000 OPERATING

OTHER CONTRACTED

SERVICES

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 43173000 OPERATING

OTHER CONTRACTED

SERVICES

GENERAL

ADMINISTRATION FINANCE 1041000124020000 43173000 OPERATING

OTHER CONTRACTED

SERVICES

GENERAL

ADMINISTRATION GIS 1041000125020000 43173000 OPERATING

OTHER CONTRACTED

SERVICES

PUBLIC SAFETY RADIO O&M 1043000325000000 43173000 OPERATING

OTHER CONTRACTED

SERVICES

PUBLIC SAFETY JAIL 1043000332000000 43173000 OPERATING

OTHER CONTRACTED

SERVICES

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 43173000 OPERATING

OTHER CONTRACTED

SERVICES

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 43173000 OPERATING

OTHER CONTRACTED

SERVICES

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 43173000 OPERATING

OTHER CONTRACTED

SERVICES

EDUCATION CABLE SERVICES 1046000654000000 43173000 OPERATING

OTHER CONTRACTED

SERVICES

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 43173000 OPERATING

OTHER CONTRACTED

SERVICES

PARKS, RECREATION,

& CULTURAL DAFFODIL FESTIVAL 1047000715000000 43173000 OPERATING

OTHER CONTRACTED

SERVICES-New!

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 43173000 OPERATING

OTHER CONTRACTED

SERVICES

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 43173000 OPERATING

OTHER CONTRACTED

SERVICES

43173000 Total 86346000

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 43190000 OPERATING COMPUTER LICENSES

GENERAL

ADMINISTRATION GIS 1041000125020000 43190000 OPERATING COMPUTER LICENSES

PUBLIC SAFETY SHERIFF 1043000312000000 43190000 OPERATING COMPUTER LICENSES

43190000 Total 0

JUDICIAL

ADMINISTRATION COURT SERVICE UNIT 1042000215010000 43200000 OPERATING JUVENILE DETENTION

43200000 Total 0

JUDICIAL

ADMINISTRATION COURT SERVICE UNIT 1042000215010000 43201000 OPERATING GROUP HOME

JUDICIAL

ADMINISTRATION

JUVENILE GROUP

HOME 1042000215020000 43201000 OPERATING GROUP HOME

43201000 Total 0

JUDICIAL

ADMINISTRATION

JUVENILE GROUP

HOME 1042000215020000 43202000 OPERATING CROSSROADS

43202000 Total 0

JUDICIAL

ADMINISTRATION

JUVENILE GROUP

HOME 1042000215020000 43203000 OPERATING PROJECT INSIGHT

43203000 Total 0

JUDICIAL

ADMINISTRATION

JUVENILE GROUP

HOME 1042000215020000 43204000 OPERATING

COMMUNITY

SUPERVISION

43204000 Total 0

GENERAL

ADMINISTRATION INSURANCE 1041000125050000 43210000 OPERATING LINE OF DUTY COVERAGE

43210000 Total 0

GENERAL

ADMINISTRATION COMM OF REVENUE 1041000123010000 43310000 OPERATING REPAIR & MAINTENANCE

GENERAL

ADMINISTRATION TREASURER 1041000124010000 43310000 OPERATING REPAIR & MAINTENANCE

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 43310000 OPERATING REPAIR & MAINTENANCE

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 43310000 OPERATING REPAIR & MAINTENANCE

JUDICIAL

ADMINISTRATION CIRCUIT COURT JUDGE 1042000211000000 43310000 OPERATING REPAIR & MAINTENANCE

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 43310000 OPERATING REPAIR & MAINTENANCE

PUBLIC SAFETY SHERIFF 1043000312000000 43310000 OPERATING REPAIR & MAINTENANCE

Page 12: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLE

PUBLIC SAFETY RADIO O&M 1043000325000000 43310000 OPERATING REPAIR & MAINTENANCE

PUBLIC SAFETY JAIL 1043000332000000 43310000 OPERATING REPAIR & MAINTENANCE

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 43310000 OPERATING REPAIR & MAINTENANCE

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 43310000 OPERATING REPAIR & MAINTENANCE

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 43310000 OPERATING REPAIR & MAINTENANCE

43310000 Total 0

PUBLIC SAFETY SHERIFF 1043000312000000 43312000 OPERATING

REPAIR &

MAINTAIN/AUTO

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 43312000 OPERATING

REPAIR &

MAINTAIN/AUTO

43312000 Total 0

GENERAL

ADMINISTRATION

BOARD OF

SUPERVISORS 1041000111010000 43320000 OPERATING MAINT SVC CONTRACT

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 43320000 OPERATING MAINT SVC CONTRACT

GENERAL

ADMINISTRATION COUNTY ATTORNEY 1041000122010000 43320000 OPERATING MAINT SVC CONTRACT

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 43320000 OPERATING MAINT SVC CONTRACT

GENERAL

ADMINISTRATION COMM OF REVENUE 1041000123010000 43320000 OPERATING MAINT SVC CONTRACT

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 43320000 OPERATING MAINT SVC CONTRACT

GENERAL

ADMINISTRATION TREASURER 1041000124010000 43320000 OPERATING MAINT SVC CONTRACT

GENERAL

ADMINISTRATION FINANCE 1041000124020000 43320000 OPERATING MAINT SVC CONTRACT

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 43320000 OPERATING MAINT SVC CONTRACT

GENERAL

ADMINISTRATION GIS 1041000125020000 43320000 OPERATING MAINT SVC CONTRACT

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 43320000 OPERATING MAINT SVC CONTRACT

GENERAL

ADMINISTRATION REGISTRAR 1041000131000000 43320000 OPERATING MAINT SVC CONTRACT

JUDICIAL

ADMINISTRATION GENERAL DIST COURT 1042000212000000 43320000 OPERATING MAINT SVC CONTRACT

JUDICIAL

ADMINISTRATION MAGISTRATE 1042000213000000 43320000 OPERATING MAINT SVC CONTRACT

JUDICIAL

ADMINISTRATION J & D COURT 1042000215000000 43320000 OPERATING MAINT SVC CONTRACT

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 43320000 OPERATING MAINT SVC CONTRACT

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 43320000 OPERATING MAINT SVC CONTRACT

PUBLIC SAFETY SHERIFF 1043000312000000 43320000 OPERATING MAINT SVC CONTRACT

PUBLIC SAFETY FIRE AND RESCUE 1043000323000000 43320000 OPERATING MAINT SVC CONTRACT

PUBLIC SAFETY RADIO O&M 1043000325000000 43320000 OPERATING MAINT SVC CONTRACT

PUBLIC SAFETY JAIL 1043000332000000 43320000 OPERATING MAINT SVC CONTRACT

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 43320000 OPERATING MAINT SVC CONTRACT

PUBLIC SAFETY ENVIRONMENTAL 1043000342000000 43320000 OPERATING MAINT SVC CONTRACT

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 43320000 OPERATING MAINT SVC CONTRACT

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 43320000 OPERATING MAINT SVC CONTRACT

PUBLIC WORKS ENGINEERING 1044000411000000 43320000 OPERATING MAINT SVC CONTRACT

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 43320000 OPERATING MAINT SVC CONTRACT

EDUCATION COMM ENGAGEMENT 1046000653000000 43320000 OPERATING MAINT SVC CONTRACT

EDUCATION CABLE SERVICES 1046000654000000 43320000 OPERATING MAINT SVC CONTRACT

Page 13: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLE

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 43320000 OPERATING MAINT SVC CONTRACT

PARKS, RECREATION,

& CULTURAL DAFFODIL FESTIVAL 1047000715000000 43320000 OPERATING MAINT SVC CONTRACT

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 43320000 OPERATING MAINT SVC CONTRACT

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 43320000 OPERATING MAINT SVC CONTRACT

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 43320000 OPERATING MAINT SVC CONTRACT

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 43320000 OPERATING MAINT SVC CONTRACT

43320000 Total 86640000

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 43321000 OPERATING

MAINT SVC CONTRACT-

VSL

43321000 Total 0

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 43500000 OPERATING PRINTING

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 43500000 OPERATING PRINTING

GENERAL

ADMINISTRATION TREASURER 1041000124010000 43500000 OPERATING PRINTING

GENERAL

ADMINISTRATION FINANCE 1041000124020000 43500000 OPERATING PRINTING

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 43500000 OPERATING PRINTING

GENERAL

ADMINISTRATION GIS 1041000125020000 43500000 OPERATING PRINTING

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 43500000 OPERATING PRINTING

JUDICIAL

ADMINISTRATION CIRCUIT COURT JUDGE 1042000211000000 43500000 OPERATING PRINTING

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 43500000 OPERATING PRINTING

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 43500000 OPERATING PRINTING

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 43500000 OPERATING PRINTING

EDUCATION COMM ENGAGEMENT 1046000653000000 43500000 OPERATING PRINTING

PARKS, RECREATION,

& CULTURAL DAFFODIL FESTIVAL 1047000715000000 43500000 OPERATING PRINTING

COMMUNITY

DEVELOPMENT CLEAN COMM 1048000816000000 43500000 OPERATING PRINTING-New!

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 43500000 OPERATING PRINTING

43500000 Total 0

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 43600000 OPERATING ADVERTISING

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 43600000 OPERATING ADVERTISING

GENERAL

ADMINISTRATION COMM OF REVENUE 1041000123010000 43600000 OPERATING ADVERTISING

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 43600000 OPERATING ADVERTISING

GENERAL

ADMINISTRATION TREASURER 1041000124010000 43600000 OPERATING ADVERTISING

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 43600000 OPERATING ADVERTISING

GENERAL

ADMINISTRATION REGISTRAR 1041000131000000 43600000 OPERATING ADVERTISING

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 43600000 OPERATING ADVERTISING

PUBLIC SAFETY ENVIRONMENTAL 1043000342000000 43600000 OPERATING ADVERTISING

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 43600000 OPERATING ADVERTISING

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 43600000 OPERATING ADVERTISING

PARKS, RECREATION,

& CULTURAL DAFFODIL FESTIVAL 1047000715000000 43600000 OPERATING ADVERTISING

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 43600000 OPERATING ADVERTISING

Page 14: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLECOMMUNITY

DEVELOPMENT TOURISM 1048000817000000 43600000 OPERATING ADVERTISING

43600000 Total 0

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 43650000 OPERATING MARKETING

43650000 Total 0

JUDICIAL

ADMINISTRATION J & D COURT 1042000215000000 43700000 OPERATING DRY CLEANING/LAUNDRY

PUBLIC SAFETY JAIL 1043000332000000 43700000 OPERATING DRY CLEANING/LAUNDRY

43700000 Total 0

GENERAL

ADMINISTRATION TREASURER 1041000124010000 43800000 OPERATING

PURCHASE

SERVICES/GOVMT

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 43800000 OPERATING

PURCHASE

SERVICES/GOVMT

PUBLIC SAFETY RADIO O&M 1043000325000000 43800000 OPERATING

PURCHASE

SERVICES/GOVMT

43800000 Total 0

PUBLIC SAFETY JAIL 1043000332000000 43880000 OPERATING BOARD PRISONERS

43880000 Total 43880000

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 43990000 OPERATING CAT KENNELING

43990000 Total 0

PUBLIC SAFETY RADIO O&M 1043000325000000 45110000 OPERATING ELECTRICAL SERVICES

PUBLIC SAFETY

PROBATION &

PRETRIAL 1043000333000000 45110000 OPERATING ELECTRICAL SERVICES

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 45110000 OPERATING ELECTRICAL SERVICES

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 45110000 OPERATING ELECTRICAL SERVICES

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 45110000 OPERATING ELECTRICAL SERVICES

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 45110000 OPERATING ELECTRICAL SERVICES

45110000 Total 0

PUBLIC SAFETY RADIO O&M 1043000325000000 45111000 OPERATING PROPANE FUEL

45111000 Total 0

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 45120000 OPERATING HEATING SERVICES

45120000 Total 0

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 45130000 OPERATING WATER AND SEWER

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 45130000 OPERATING WATER AND SEWER

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 45130000 OPERATING WATER AND SEWER

45130000 Total 0

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 45210000 OPERATING POSTAGE

GENERAL

ADMINISTRATION COUNTY ATTORNEY 1041000122010000 45210000 OPERATING POSTAGE

GENERAL

ADMINISTRATION COMM OF REVENUE 1041000123010000 45210000 OPERATING POSTAGE

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 45210000 OPERATING POSTAGE

GENERAL

ADMINISTRATION TREASURER 1041000124010000 45210000 OPERATING POSTAGE

GENERAL

ADMINISTRATION FINANCE 1041000124020000 45210000 OPERATING POSTAGE

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 45210000 OPERATING POSTAGE

GENERAL

ADMINISTRATION GIS 1041000125020000 45210000 OPERATING POSTAGE

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 45210000 OPERATING POSTAGE

GENERAL

ADMINISTRATION REGISTRAR 1041000131000000 45210000 OPERATING POSTAGE

JUDICIAL

ADMINISTRATION CIRCUIT COURT JUDGE 1042000211000000 45210000 OPERATING POSTAGE

JUDICIAL

ADMINISTRATION GENERAL DIST COURT 1042000212000000 45210000 OPERATING POSTAGE

JUDICIAL

ADMINISTRATION MAGISTRATE 1042000213000000 45210000 OPERATING POSTAGE

Page 15: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLEJUDICIAL

ADMINISTRATION J & D COURT 1042000215000000 45210000 OPERATING POSTAGE

JUDICIAL

ADMINISTRATION COURT SERVICE UNIT 1042000215010000 45210000 OPERATING POSTAGE

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 45210000 OPERATING POSTAGE

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 45210000 OPERATING POSTAGE

PUBLIC SAFETY SHERIFF 1043000312000000 45210000 OPERATING POSTAGE

PUBLIC SAFETY JAIL 1043000332000000 45210000 OPERATING POSTAGE

PUBLIC SAFETY

PROBATION &

PRETRIAL 1043000333000000 45210000 OPERATING POSTAGE

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 45210000 OPERATING POSTAGE

PUBLIC SAFETY ENVIRONMENTAL 1043000342000000 45210000 OPERATING POSTAGE

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 45210000 OPERATING POSTAGE

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 45210000 OPERATING POSTAGE

PUBLIC WORKS ENGINEERING 1044000411000000 45210000 OPERATING POSTAGE

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 45210000 OPERATING POSTAGE

EDUCATION COMM ENGAGEMENT 1046000653000000 45210000 OPERATING POSTAGE

EDUCATION CABLE SERVICES 1046000654000000 45210000 OPERATING POSTAGE

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 45210000 OPERATING POSTAGE

PARKS, RECREATION,

& CULTURAL DAFFODIL FESTIVAL 1047000715000000 45210000 OPERATING POSTAGE

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 45210000 OPERATING POSTAGE

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 45210000 OPERATING POSTAGE

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 45210000 OPERATING POSTAGE

COMMUNITY

DEVELOPMENT CLEAN COMM 1048000816000000 45210000 OPERATING POSTAGE-New!

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 45210000 OPERATING POSTAGE

COMMUNITY

DEVELOPMENT EXTENSION SERVICE 1048000831000000 45210000 OPERATING POSTAGE

45210000 Total 0

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 45230000 OPERATING TELEPHONE

GENERAL

ADMINISTRATION COUNTY ATTORNEY 1041000122010000 45230000 OPERATING TELEPHONE

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 45230000 OPERATING TELEPHONE

GENERAL

ADMINISTRATION COMM OF REVENUE 1041000123010000 45230000 OPERATING TELEPHONE

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 45230000 OPERATING TELEPHONE

GENERAL

ADMINISTRATION TREASURER 1041000124010000 45230000 OPERATING TELEPHONE

GENERAL

ADMINISTRATION FINANCE 1041000124020000 45230000 OPERATING TELEPHONE

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 45230000 OPERATING TELEPHONE

GENERAL

ADMINISTRATION GIS 1041000125020000 45230000 OPERATING TELEPHONE

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 45230000 OPERATING TELEPHONE

GENERAL

ADMINISTRATION HOUSING PROGRAM 1041000126010000 45230000 OPERATING TELEPHONE

GENERAL

ADMINISTRATION REGISTRAR 1041000131000000 45230000 OPERATING TELEPHONE

JUDICIAL

ADMINISTRATION CIRCUIT COURT JUDGE 1042000211000000 45230000 OPERATING TELEPHONE

JUDICIAL

ADMINISTRATION GENERAL DIST COURT 1042000212000000 45230000 OPERATING TELEPHONE

JUDICIAL

ADMINISTRATION J & D COURT 1042000215000000 45230000 OPERATING TELEPHONE

JUDICIAL

ADMINISTRATION COURT SERVICE UNIT 1042000215010000 45230000 OPERATING TELEPHONE

Page 16: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLEJUDICIAL

ADMINISTRATION

JUVENILE GROUP

HOME 1042000215020000 45230000 OPERATING TELEPHONE

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 45230000 OPERATING TELEPHONE

JUDICIAL

ADMINISTRATION VICTIM WITNESS 1042000219010000 45230000 OPERATING TELEPHONE

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 45230000 OPERATING TELEPHONE

PUBLIC SAFETY SHERIFF 1043000312000000 45230000 OPERATING TELEPHONE

PUBLIC SAFETY RADIO O&M 1043000325000000 45230000 OPERATING TELEPHONE

PUBLIC SAFETY JAIL 1043000332000000 45230000 OPERATING TELEPHONE

PUBLIC SAFETY

PROBATION &

PRETRIAL 1043000333000000 45230000 OPERATING TELEPHONE

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 45230000 OPERATING TELEPHONE

PUBLIC SAFETY ENVIRONMENTAL 1043000342000000 45230000 OPERATING TELEPHONE

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 45230000 OPERATING TELEPHONE

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 45230000 OPERATING TELEPHONE

PUBLIC WORKS ENGINEERING 1044000411000000 45230000 OPERATING TELEPHONE

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 45230000 OPERATING TELEPHONE

EDUCATION COMM ENGAGEMENT 1046000653000000 45230000 OPERATING TELEPHONE

EDUCATION CABLE SERVICES 1046000654000000 45230000 OPERATING TELEPHONE

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 45230000 OPERATING TELEPHONE

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 45230000 OPERATING TELEPHONE

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 45230000 OPERATING TELEPHONE

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 45230000 OPERATING TELEPHONE

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 45230000 OPERATING TELEPHONE

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 45230000 OPERATING TELEPHONE

COMMUNITY

DEVELOPMENT EXTENSION SERVICE 1048000831000000 45230000 OPERATING TELEPHONE

45230000 Total 45230000

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 45231000 OPERATING TELEPHONE-VSL

45231000 Total 0

GENERAL

ADMINISTRATION

BOARD OF

SUPERVISORS 1041000111010000 45240000 OPERATING

TELECOMMUNICATION

LINES

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 45240000 OPERATING

TELECOMMUNICATION

LINES

PUBLIC SAFETY SHERIFF 1043000312000000 45240000 OPERATING

TELECOMMUNICATION

LINES

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 45240000 OPERATING

TELECOMMUNICATION

LINES

45240000 Total 0

PUBLIC SAFETY SHERIFF 1043000312000000 45250000 OPERATING TELECOMMUNICATIONS

45250000 Total 0

GENERAL

ADMINISTRATION INSURANCE 1041000125050000 45305000 OPERATING VEHICLE INSURANCE

45305000 Total 0

GENERAL

ADMINISTRATION INSURANCE 1041000125050000 45306000 OPERATING

SURETY BOND

PAYMENTS

45306000 Total 0

GENERAL

ADMINISTRATION INSURANCE 1041000125050000 45307100 OPERATING

VOLUNTEER ACCIDENT

INS

45307100 Total 0

GENERAL

ADMINISTRATION INSURANCE 1041000125050000 45308000 OPERATING

GENERAL LIABILITY

INSUR

45308000 Total 0

GENERAL

ADMINISTRATION INSURANCE 1041000125050000 45309000 OPERATING PROPERTY INSURANCE

45309000 Total 0

GENERAL

ADMINISTRATION TREASURER 1041000124010000 45410000 OPERATING

LEASE/RENT OF

EQUIPMENT

Page 17: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLEGENERAL

ADMINISTRATION PURCHASING 1041000125030000 45410000 OPERATING

LEASE/RENT OF

EQUIPMENT

JUDICIAL

ADMINISTRATION J & D COURT 1042000215000000 45410000 OPERATING

LEASE/RENT OF

EQUIPMENT

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 45410000 OPERATING

LEASE/RENT OF

EQUIPMENT

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 45410000 OPERATING

LEASE/RENT OF

EQUIPMENT

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 45410000 OPERATING

LEASE/RENT OF

EQUIPMENT

PARKS, RECREATION,

& CULTURAL DAFFODIL FESTIVAL 1047000715000000 45410000 OPERATING

LEASE/RENT OF

EQUIPMENT-New!

45410000 Total 0

GENERAL

ADMINISTRATION

BOARD OF

SUPERVISORS 1041000111010000 45420000 OPERATING

LEASE/RENT OF

BUILDINGS

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 45420000 OPERATING

LEASE/RENT OF

BUILDINGS

GENERAL

ADMINISTRATION REGISTRAR 1041000131000000 45420000 OPERATING

LEASE/RENT OF

BUILDINGS

JUDICIAL

ADMINISTRATION COURT SERVICE UNIT 1042000215010000 45420000 OPERATING

LEASE/RENT OF

BUILDINGS

PUBLIC SAFETY SHERIFF 1043000312000000 45420000 OPERATING

LEASE/RENT OF

BUILDINGS

PUBLIC SAFETY

PROBATION &

PRETRIAL 1043000333000000 45420000 OPERATING

LEASE/RENT OF

BUILDINGS

HEALTH & WELFARE HEALTH DEPT 1045000511000000 45420000 OPERATING

LEASE/RENT OF

BUILDINGS

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 45420000 OPERATING

LEASE/RENT OF

BUILDINGS

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 45420000 OPERATING

LEASE/RENT OF

BUILDINGS

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 45420000 OPERATING

LEASE/RENT OF

BUILDINGS

45420000 Total 0

GENERAL

ADMINISTRATION

BOARD OF

SUPERVISORS 1041000111010000 45501000 OPERATING

TRAVEL-LOCAL

MEETINGS

45501000 Total 0

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 45510000 OPERATING TRAVEL-MILEAGE

JUDICIAL

ADMINISTRATION MAGISTRATE 1042000213000000 45510000 OPERATING TRAVEL-MILEAGE

45510000 Total 0

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 45540000 OPERATING TRAINING

GENERAL

ADMINISTRATION COUNTY ATTORNEY 1041000122010000 45540000 OPERATING TRAINING

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 45540000 OPERATING TRAINING

GENERAL

ADMINISTRATION COMM OF REVENUE 1041000123010000 45540000 OPERATING TRAINING

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 45540000 OPERATING TRAINING

GENERAL

ADMINISTRATION TREASURER 1041000124010000 45540000 OPERATING TRAINING

GENERAL

ADMINISTRATION FINANCE 1041000124020000 45540000 OPERATING TRAINING

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 45540000 OPERATING TRAINING

GENERAL

ADMINISTRATION GIS 1041000125020000 45540000 OPERATING TRAINING

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 45540000 OPERATING TRAINING

GENERAL

ADMINISTRATION REGISTRAR 1041000131000000 45540000 OPERATING TRAINING

JUDICIAL

ADMINISTRATION CIRCUIT COURT JUDGE 1042000211000000 45540000 OPERATING TRAINING

JUDICIAL

ADMINISTRATION GENERAL DIST COURT 1042000212000000 45540000 OPERATING TRAINING

JUDICIAL

ADMINISTRATION J & D COURT 1042000215000000 45540000 OPERATING TRAINING

Page 18: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLEJUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 45540000 OPERATING TRAINING

JUDICIAL

ADMINISTRATION VICTIM WITNESS 1042000219010000 45540000 OPERATING TRAINING

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 45540000 OPERATING TRAINING

PUBLIC SAFETY SHERIFF 1043000312000000 45540000 OPERATING TRAINING

PUBLIC SAFETY JAIL 1043000332000000 45540000 OPERATING TRAINING

PUBLIC SAFETY

PROBATION &

PRETRIAL 1043000333000000 45540000 OPERATING TRAINING

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 45540000 OPERATING TRAINING

PUBLIC SAFETY ENVIRONMENTAL 1043000342000000 45540000 OPERATING TRAINING

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 45540000 OPERATING TRAINING

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 45540000 OPERATING TRAINING

PUBLIC WORKS ENGINEERING 1044000411000000 45540000 OPERATING TRAINING

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 45540000 OPERATING TRAINING

EDUCATION COMM ENGAGEMENT 1046000653000000 45540000 OPERATING TRAINING

EDUCATION CABLE SERVICES 1046000654000000 45540000 OPERATING TRAINING

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 45540000 OPERATING TRAINING

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 45540000 OPERATING TRAINING

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 45540000 OPERATING TRAINING

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 45540000 OPERATING TRAINING

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 45540000 OPERATING TRAINING

COMMUNITY

DEVELOPMENT CLEAN COMM 1048000816000000 45540000 OPERATING TRAINING-New!

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 45540000 OPERATING TRAINING

COMMUNITY

DEVELOPMENT EXTENSION SERVICE 1048000831000000 45540000 OPERATING TRAINING

45540000 Total 0

GENERAL

ADMINISTRATION

BOARD OF

SUPERVISORS 1041000111010000 45541000 OPERATING TRAINING-CONFERENCES

45541000 Total 0

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 45542000 OPERATING TRAINING-VSL

45542000 Total 0

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 45560000 PERSONNEL

TRAVEL-VEHICLE

ALLOWANCE

GENERAL

ADMINISTRATION COUNTY ATTORNEY 1041000122010000 45560000 PERSONNEL

TRAVEL-VEHICLE

ALLOWANCE

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 45560000 OPERATING

TRAVEL-VEHICLE

ALLOWANCE

45560000 Total 0

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 45570000 OPERATING CERTIFICATION

PUBLIC SAFETY ENVIRONMENTAL 1043000342000000 45570000 OPERATING CERTIFICATION

45570000 Total 0

HEALTH & WELFARE HEALTH DEPT 1045000511000000 45610000 OPERATING PAYMENT TO STATE

45610000 Total 0

HEALTH & WELFARE HEALTH DEPT 1045000511000000 45611000 OPERATING

CENTREX PHONE

SERVICE

45611000 Total 0

PUBLIC SAFETY STATE FOREST SERVICE 1043000324000000 45640000 OPERATING CONTRIBUTIONS

45640000 Total 0

PUBLIC SAFETY FIRE AND RESCUE 1043000323000000 45641000 OPERATING

ABINGDON

CONTRIBUTION

45641000 Total 0

PUBLIC SAFETY FIRE AND RESCUE 1043000323000000 45642000 OPERATING

ABINGDON STATE

GRANT

45642000 Total 0

PUBLIC SAFETY FIRE AND RESCUE 1043000323000000 45643000 OPERATING GLOU CONTRIBUTION

Page 19: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLE45643000 Total 0

PUBLIC SAFETY FIRE AND RESCUE 1043000323000000 45644000 OPERATING GLOU STATE GRANT

45644000 Total 0

PUBLIC SAFETY FIRE AND RESCUE 1043000323000000 45645000 OPERATING PEN EMS COUNCIL

45645000 Total 0

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 45646000 OPERATING

HUMANE SOC

CONTRACT

45646000 Total 0

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 45647000 OPERATING

HUMANE SOC

CONTRIBUTION

CONTRIBUTIONS CIVIC CONTRIBUTIONS 1049000914000000 45647000 HUMANE SOC CONTR

HUMANE SOC

CONTRIBUTION

45647000 Total 0

HEALTH & WELFARE MENTAL HEALTH 1045000521000000 45648000 OPERATING

COMM SER BOARD

CONTR

45648000 Total 0

EDUCATION COMMUNITY COLLEGE 1046000680000000 45649000 OPERATING

COMM COLLEGE

CONTRIB

45649000 Total 0

GENERAL

ADMINISTRATION

BOARD OF

SUPERVISORS 1041000111010000 45650000 OPERATING

PLANNING DIST COMM-

New!

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 45650000 OPERATING PLANNING DIST COMM

45650000 Total 0

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 45651000 OPERATING

HPT RDS ECON DEV

ALLIANCE

45651000 Total 0

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 45651100 OPERATING

MID PEN TOURISM

COUNCIL

45651100 Total 0

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 45651110 OPERATING

PEN COUNCIL

WORKFORCE DEV

45651110 Total 0

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 45652000 OPERATING

VIRGINIA RIVER

COUNTRY

45652000 Total 0

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 45653000 OPERATING

CHAMBER OF

COMMERCE

45653000 Total 0

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 45654000 OPERATING IDA

45654000 Total 0

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 45654100 OPERATING

HPT RDS SMALL BUSI

DEV CT

45654100 Total 0

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 45655000 OPERATING HPT RDS PARTNERSHIP

45655000 Total 0

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 45655100 OPERATING

MID PEN BUSI DEV

PARTNERS

45655100 Total 0

COMMUNITY

DEVELOPMENT EXTENSION SERVICE 1048000831000000 45656000 OPERATING EXTENSION SERVICE

45656000 Total 0

COMMUNITY

DEVELOPMENT EXTENSION SERVICE 1048000831000000 45656100 OPERATING

JAMESTOWN

CONTRIBUTION

45656100 Total 0

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 45656200 OPERATING

REG AIRPORT

AUTHORITY

CONTRIBUTIONS CIVIC CONTRIBUTIONS 1049000914000000 45656200 REG AIRPORT AUTHO

REG AIRPORT

AUTHORITY

45656200 Total 0

CONTRIBUTIONS CIVIC CONTRIBUTIONS 1049000914000000 45657000 SENIOR CITIZEN CENSENIOR CITIZEN CENTER

45657000 Total 0

GENERAL

ADMINISTRATION HOUSING PROGRAM 1041000126010000 45657100 OPERATING

RENTAL ASSISTANCE

PROGRAM

45657100 Total 0

CONTRIBUTIONS CIVIC CONTRIBUTIONS 1049000914000000 45657200 DENTAL SERVICES DENTAL SERVICES

45657200 Total 0

CONTRIBUTIONS CIVIC CONTRIBUTIONS 1049000914000000 45658000 PULLER CENTER CONPULLER CENTER CONTRIB

45658000 Total 0

CONTRIBUTIONS CIVIC CONTRIBUTIONS 1049000914000000 45660000 SOIL CONSER DIST C

SOIL CONSER DIST

CONTRIBY

Page 20: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLE45660000 Total 0

CONTRIBUTIONS CIVIC CONTRIBUTIONS 1049000914000000 45662000 TIDEWATER RC&D C

TIDEWATER RC&D

COUNCIL

45662000 Total 0

CONTRIBUTIONS CIVIC CONTRIBUTIONS 1049000914000000 45663000 GLOU HOUSING PAR

GLOU HOUSING

PARTNERSHIP

45663000 Total 0

CONTRIBUTIONS CIVIC CONTRIBUTIONS 1049000914000000 45664000 MED FLIGHT SERVICMED FLIGHT SERVICE

45664000 Total 0

CONTRIBUTIONS CIVIC CONTRIBUTIONS 1049000914000000 45665000 FREE CLINIC CONTRI

FREE CLINIC

CONTRIBUTION

45665000 Total 0

CONTRIBUTIONS CIVIC CONTRIBUTIONS 1049000914000000 45666000 LAUREL SHELTER CO

LAUREL SHELTER

CONTRIBUTI

45666000 Total 0

CONTRIBUTIONS CIVIC CONTRIBUTIONS 1049000914000000 45667000 BAY AGENCY CONTR

BAY AGENCY

CONTRIBUTION

45667000 Total 0

CONTRIBUTIONS CIVIC CONTRIBUTIONS 1049000914000000 45668000 MID PEN DISABILITIES

MID PEN DISABILITIES

SER

45668000 Total 0

CONTRIBUTIONS CIVIC CONTRIBUTIONS 1049000914000000 45669000 BOYS & GIRLS CLUBBOYS & GIRLS CLUB

45669000 Total 0

GENERAL

ADMINISTRATION

BOARD OF

SUPERVISORS 1041000111010000 45810000 OPERATING DUES & MEMBERSHIP

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 45810000 OPERATING DUES & MEMBERSHIP

GENERAL

ADMINISTRATION COUNTY ATTORNEY 1041000122010000 45810000 OPERATING DUES & MEMBERSHIP

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 45810000 OPERATING DUES & MEMBERSHIP

GENERAL

ADMINISTRATION COMM OF REVENUE 1041000123010000 45810000 OPERATING DUES & MEMBERSHIP

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 45810000 OPERATING DUES & MEMBERSHIP

GENERAL

ADMINISTRATION TREASURER 1041000124010000 45810000 OPERATING DUES & MEMBERSHIP

GENERAL

ADMINISTRATION FINANCE 1041000124020000 45810000 OPERATING DUES & MEMBERSHIP

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 45810000 OPERATING DUES & MEMBERSHIP

GENERAL

ADMINISTRATION GIS 1041000125020000 45810000 OPERATING DUES & MEMBERSHIP

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 45810000 OPERATING DUES & MEMBERSHIP

GENERAL

ADMINISTRATION REGISTRAR 1041000131000000 45810000 OPERATING DUES & MEMBERSHIP

JUDICIAL

ADMINISTRATION CIRCUIT COURT JUDGE 1042000211000000 45810000 OPERATING DUES & MEMBERSHIP

JUDICIAL

ADMINISTRATION GENERAL DIST COURT 1042000212000000 45810000 OPERATING DUES & MEMBERSHIP

JUDICIAL

ADMINISTRATION MAGISTRATE 1042000213000000 45810000 OPERATING DUES & MEMBERSHIP

JUDICIAL

ADMINISTRATION J & D COURT 1042000215000000 45810000 OPERATING DUES & MEMBERSHIP

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 45810000 OPERATING DUES & MEMBERSHIP

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 45810000 OPERATING DUES & MEMBERSHIP

PUBLIC SAFETY SHERIFF 1043000312000000 45810000 OPERATING DUES & MEMBERSHIP

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 45810000 OPERATING DUES & MEMBERSHIP

PUBLIC SAFETY ENVIRONMENTAL 1043000342000000 45810000 OPERATING DUES & MEMBERSHIP

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 45810000 OPERATING DUES & MEMBERSHIP

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 45810000 OPERATING DUES & MEMBERSHIP

PUBLIC WORKS ENGINEERING 1044000411000000 45810000 OPERATING DUES & MEMBERSHIP

EDUCATION COMM ENGAGEMENT 1046000653000000 45810000 OPERATING DUES & MEMBERSHIP

EDUCATION CABLE SERVICES 1046000654000000 45810000 OPERATING DUES & MEMBERSHIP

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 45810000 OPERATING DUES & MEMBERSHIP

Page 21: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLECOMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 45810000 OPERATING DUES & MEMBERSHIP

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 45810000 OPERATING

DUES & MEMBERSHIP-

New!

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 45810000 OPERATING DUES & MEMBERSHIP

COMMUNITY

DEVELOPMENT EXTENSION SERVICE 1048000831000000 45810000 OPERATING DUES & MEMBERSHIP

45810000 Total 0

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 45820000 OPERATING CLAIMS AND BOUNTIES

45820000 Total 0

PUBLIC SAFETY SHERIFF 1043000312000000 45830000 OPERATING SUSPENSE EXPENSE

CONTINGENCY CONTINGENCY 1049000920000000 45830000 OPERATING SUSPENSE EXPENSE

45830000 Total 0

CONTINGENCY CONTINGENCY 1049000920000000 45831000 OPERATING TELEPHONE EXPENSE

45831000 Total 0

CONTINGENCY CONTINGENCY 1049000920000000 45833000 OPERATING REFUND RE TAXES

45833000 Total 0

CONTINGENCY CONTINGENCY 1049000920000000 45834000 OPERATING REFUND TPP TAXES

45834000 Total 0

CONTINGENCY CONTINGENCY 1049000920000000 45834500 OPERATING INTEREST ON REFUNDS

45834500 Total 0

CONTINGENCY CONTINGENCY 1049000920000000 45836000 OPERATING REFUND PERMIT FEES

45836000 Total 0

CONTINGENCY CONTINGENCY 1049000920000000 45838000 OPERATING REFUND ZONING FEES

45838000 Total 0

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 45840000 OPERATING RECORDING FEES

45840000 Total 0

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 45841000 OPERATING

EMPLOYEE

RECOGNITION

45841000 Total 0

CONTINGENCY CONTINGENCY 1049000920000000 45842000 OPERATING REFUND COURT

45842000 Total 0

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 45850000 OPERATING SPECIAL EVENTS

PARKS, RECREATION,

& CULTURAL DAFFODIL FESTIVAL 1047000715000000 45850000 OPERATING SPECIAL EVENTS

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 45850000 OPERATING SPECIAL EVENTS

45850000 Total 0

GENERAL

ADMINISTRATION

BOARD OF

SUPERVISORS 1041000111010000 46001000 OPERATING OFFICE SUPPLIES

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 46001000 OPERATING OFFICE SUPPLIES

GENERAL

ADMINISTRATION COUNTY ATTORNEY 1041000122010000 46001000 OPERATING OFFICE SUPPLIES

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 46001000 OPERATING OFFICE SUPPLIES

GENERAL

ADMINISTRATION COMM OF REVENUE 1041000123010000 46001000 OPERATING OFFICE SUPPLIES

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 46001000 OPERATING OFFICE SUPPLIES

GENERAL

ADMINISTRATION TREASURER 1041000124010000 46001000 OPERATING OFFICE SUPPLIES

GENERAL

ADMINISTRATION FINANCE 1041000124020000 46001000 OPERATING OFFICE SUPPLIES

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 46001000 OPERATING OFFICE SUPPLIES

GENERAL

ADMINISTRATION GIS 1041000125020000 46001000 OPERATING OFFICE SUPPLIES

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 46001000 OPERATING OFFICE SUPPLIES

GENERAL

ADMINISTRATION REGISTRAR 1041000131000000 46001000 OPERATING OFFICE SUPPLIES

JUDICIAL

ADMINISTRATION CIRCUIT COURT JUDGE 1042000211000000 46001000 OPERATING OFFICE SUPPLIES

JUDICIAL

ADMINISTRATION GENERAL DIST COURT 1042000212000000 46001000 OPERATING OFFICE SUPPLIES

JUDICIAL

ADMINISTRATION MAGISTRATE 1042000213000000 46001000 OPERATING OFFICE SUPPLIES

Page 22: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLEJUDICIAL

ADMINISTRATION J & D COURT 1042000215000000 46001000 OPERATING OFFICE SUPPLIES

JUDICIAL

ADMINISTRATION COURT SERVICE UNIT 1042000215010000 46001000 OPERATING OFFICE SUPPLIES

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 46001000 OPERATING OFFICE SUPPLIES

JUDICIAL

ADMINISTRATION VICTIM WITNESS 1042000219010000 46001000 OPERATING OFFICE SUPPLIES

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 46001000 OPERATING OFFICE SUPPLIES

PUBLIC SAFETY SHERIFF 1043000312000000 46001000 OPERATING OFFICE SUPPLIES

PUBLIC SAFETY JAIL 1043000332000000 46001000 OPERATING OFFICE SUPPLIES

PUBLIC SAFETY

PROBATION &

PRETRIAL 1043000333000000 46001000 OPERATING OFFICE SUPPLIES

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 46001000 OPERATING OFFICE SUPPLIES

PUBLIC SAFETY ENVIRONMENTAL 1043000342000000 46001000 OPERATING OFFICE SUPPLIES

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 46001000 OPERATING OFFICE SUPPLIES

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 46001000 OPERATING OFFICE SUPPLIES

PUBLIC WORKS ENGINEERING 1044000411000000 46001000 OPERATING OFFICE SUPPLIES

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 46001000 OPERATING OFFICE SUPPLIES

EDUCATION COMM ENGAGEMENT 1046000653000000 46001000 OPERATING OFFICE SUPPLIES

EDUCATION CABLE SERVICES 1046000654000000 46001000 OPERATING OFFICE SUPPLIES

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 46001000 OPERATING OFFICE SUPPLIES

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 46001000 OPERATING OFFICE SUPPLIES

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 46001000 OPERATING OFFICE SUPPLIES

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 46001000 OPERATING OFFICE SUPPLIES

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 46001000 OPERATING OFFICE SUPPLIES

COMMUNITY

DEVELOPMENT CLEAN COMM 1048000816000000 46001000 OPERATING OFFICE SUPPLIES-New!

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 46001000 OPERATING OFFICE SUPPLIES

COMMUNITY

DEVELOPMENT EXTENSION SERVICE 1048000831000000 46001000 OPERATING OFFICE SUPPLIES

46001000 Total 0

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 46001100 OPERATING OFFICE SUPPLIES-VSL

46001100 Total 0

PUBLIC SAFETY JAIL 1043000332000000 46002000 OPERATING FOOD SUPPLIES

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 46002000 OPERATING FOOD SUPPLIES

46002000 Total 46002000

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 46003000 OPERATING AGRICULTURAL SUPPLIES

PARKS, RECREATION,

& CULTURAL DAFFODIL FESTIVAL 1047000715000000 46003000 OPERATING AGRICULTURAL SUPPLIES

COMMUNITY

DEVELOPMENT EXTENSION SERVICE 1048000831000000 46003000 OPERATING AGRICULTURAL SUPPLIES

46003000 Total 0

PUBLIC SAFETY JAIL 1043000332000000 46004000 OPERATING MEDICAL SUPPLIES

46004000 Total 46004000

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 46004100 OPERATING SAFETY EXPENSES

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 46004100 OPERATING SAFETY EXPENSES

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 46004100 OPERATING SAFETY EXPENSES

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 46004100 OPERATING SAFETY EXPENSES

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 46004100 OPERATING SAFETY EXPENSES

Page 23: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLE

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 46004100 OPERATING SAFETY EXPENSES

46004100 Total 0

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 46005000 OPERATING JANITORIAL SUPPLIES

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 46005000 OPERATING JANITORIAL SUPPLIES

46005000 Total 0

PUBLIC SAFETY JAIL 1043000332000000 46006000 OPERATING LINEN SUPPLIES

46006000 Total 0

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 46007000 OPERATING MAINTENANCE SUPPLIES

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 46007000 OPERATING MAINTENANCE SUPPLIES

46007000 Total 0

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 46007100 OPERATING TOOLS

46007100 Total 0

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 46007500 OPERATING

MAINTENANCE REPAIR

PARTS

46007500 Total 0

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 46009000 OPERATING AUTOMOTIVE SUPPLIES

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 46009000 OPERATING AUTOMOTIVE SUPPLIES

GENERAL

ADMINISTRATION GIS 1041000125020000 46009000 OPERATING AUTOMOTIVE SUPPLIES

PUBLIC SAFETY SHERIFF 1043000312000000 46009000 OPERATING AUTOMOTIVE SUPPLIES

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 46009000 OPERATING AUTOMOTIVE SUPPLIES

PUBLIC SAFETY ENVIRONMENTAL 1043000342000000 46009000 OPERATING AUTOMOTIVE SUPPLIES

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 46009000 OPERATING AUTOMOTIVE SUPPLIES

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 46009000 OPERATING AUTOMOTIVE SUPPLIES

PUBLIC WORKS ENGINEERING 1044000411000000 46009000 OPERATING AUTOMOTIVE SUPPLIES

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 46009000 OPERATING AUTOMOTIVE SUPPLIES

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 46009000 OPERATING AUTOMOTIVE SUPPLIES

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 46009000 OPERATING AUTOMOTIVE SUPPLIES

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 46009000 OPERATING AUTOMOTIVE SUPPLIES

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 46009000 OPERATING AUTOMOTIVE SUPPLIES

46009000 Total 0

PUBLIC SAFETY SHERIFF 1043000312000000 46010000 OPERATING POLICE SUPPLIES

46010000 Total 0

PUBLIC SAFETY SHERIFF 1043000312000000 46011000 OPERATING UNIFORMS

PUBLIC SAFETY JAIL 1043000332000000 46011000 OPERATING UNIFORMS

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 46011000 OPERATING UNIFORMS

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 46011000 OPERATING UNIFORMS

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 46011000 OPERATING UNIFORMS

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 46011000 OPERATING UNIFORMS

46011000 Total 0

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 46012000 OPERATING

BOOKS &

SUBSCRIPTIONS

GENERAL

ADMINISTRATION COUNTY ATTORNEY 1041000122010000 46012000 OPERATING

BOOKS &

SUBSCRIPTIONS

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 46012000 OPERATING

BOOKS &

SUBSCRIPTIONS

Page 24: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLEGENERAL

ADMINISTRATION TREASURER 1041000124010000 46012000 OPERATING

BOOKS &

SUBSCRIPTIONS

GENERAL

ADMINISTRATION FINANCE 1041000124020000 46012000 OPERATING

BOOKS &

SUBSCRIPTIONS

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 46012000 OPERATING

BOOKS &

SUBSCRIPTIONS

GENERAL

ADMINISTRATION GIS 1041000125020000 46012000 OPERATING

BOOKS &

SUBSCRIPTIONS

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 46012000 OPERATING

BOOKS &

SUBSCRIPTIONS

JUDICIAL

ADMINISTRATION CIRCUIT COURT JUDGE 1042000211000000 46012000 OPERATING

BOOKS &

SUBSCRIPTIONS

JUDICIAL

ADMINISTRATION GENERAL DIST COURT 1042000212000000 46012000 OPERATING

BOOKS &

SUBSCRIPTIONS

JUDICIAL

ADMINISTRATION J & D COURT 1042000215000000 46012000 OPERATING

BOOKS &

SUBSCRIPTIONS

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 46012000 OPERATING

BOOKS &

SUBSCRIPTIONS

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 46012000 OPERATING

BOOKS &

SUBSCRIPTIONS

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 46012000 OPERATING

BOOKS &

SUBSCRIPTIONS

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 46012000 OPERATING

BOOKS &

SUBSCRIPTIONS

PUBLIC WORKS ENGINEERING 1044000411000000 46012000 OPERATING

BOOKS &

SUBSCRIPTIONS

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 46012000 OPERATING

BOOKS &

SUBSCRIPTIONS

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 46012000 OPERATING

BOOKS &

SUBSCRIPTIONS

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 46012000 OPERATING

BOOKS &

SUBSCRIPTIONS

46012000 Total 0

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 46012100 OPERATING LIBRARY MAT

46012100 Total 0

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 46012200 OPERATING LIBRARY MAT-VSL

46012200 Total 0

PUBLIC SAFETY SHERIFF 1043000312000000 46013000 OPERATING ANIMAL SUPPLIES

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 46013000 OPERATING ANIMAL SUPPLIES

46013000 Total 0

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 46014000 OPERATING

OTHER OPERATING

SUPPLIES

JUDICIAL

ADMINISTRATION COMM OF ACCTS 1042000212010000 46014000 OPERATING

OTHER OPERATING

SUPPLIES

PUBLIC SAFETY

PROBATION &

PRETRIAL 1043000333000000 46014000 OPERATING

OTHER OPERATING

SUPPLIES

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 46014000 OPERATING

OTHER OPERATING

SUPPLIES

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 46014000 OPERATING

OTHER OPERATING

SUPPLIES

PUBLIC WORKS ENGINEERING 1044000411000000 46014000 OPERATING

OTHER OPERATING

SUPPLIES

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 46014000 OPERATING

OTHER OPERATING

SUPPLIES

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 46014000 OPERATING

OTHER OPERATING

SUPPLIES

46014000 Total 0

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 46015000 OPERATING MERCH FOR RESALE

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 46015000 OPERATING MERCH FOR RESALE

46015000 Total 0

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 46015100 OPERATING EQUIP FOR RENT

46015100 Total 0

PUBLIC SAFETY SHERIFF 1043000312000000 46016000 OPERATING DARE SUPPLIES

46016000 Total 0

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 46019000 OPERATING SIGN MATERIALS

46019000 Total 0

Page 25: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLEGENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 46021000 OPERATING

DATA PROCESSING

SUPPLIES

46021000 Total 0

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 46022000 OPERATING INVENTORY SUPPLIES

46022000 Total 0

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 46023000 OPERATING COPY SUPPLIES

46023000 Total 0

GENERAL

ADMINISTRATION REGISTRAR 1041000131000000 46023100 OPERATING ELECTION SUPPLIES

46023100 Total 0

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 46024000 OPERATING EMERGENCY EVENTS

46024000 Total 0

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 46098000 OPERATING MUSEUM OPERATIONS

46098000 Total 0

GENERAL

ADMINISTRATION

BOARD OF

SUPERVISORS 1041000111010000 46099000 OPERATING OTHER MISC EXPENSES

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 46099000 OPERATING OTHER MISC EXPENSES

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 46099000 OPERATING OTHER MISC EXPENSES

JUDICIAL

ADMINISTRATION CIRCUIT COURT JUDGE 1042000211000000 46099000 OPERATING OTHER MISC EXPENSES

PUBLIC SAFETY SHERIFF 1043000312000000 46099000 OPERATING OTHER MISC EXPENSES

PUBLIC SAFETY JAIL 1043000332000000 46099000 OPERATING OTHER MISC EXPENSES

PUBLIC SAFETY

PROBATION &

PRETRIAL 1043000333000000 46099000 OPERATING OTHER MISC EXPENSES

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 46099000 OPERATING OTHER MISC EXPENSES

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 46099000 OPERATING OTHER MISC EXPENSES

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 46099000 OPERATING OTHER MISC EXPENSES

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 46099000 OPERATING OTHER MISC EXPENSES

CONTRIBUTIONS CIVIC CONTRIBUTIONS 1049000914000000 46099000 OTHER MISC EXPENSESOTHER MISC EXPENSES

46099000 Total 46099000

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 46099100 OPERATING ASSET FORF-FED

PUBLIC SAFETY SHERIFF 1043000312000000 46099100 OPERATING ASSET FORF-FED

46099100 Total 0

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 46099200 OPERATING ASSET FORF-STATE

PUBLIC SAFETY SHERIFF 1043000312000000 46099200 OPERATING ASSET FORF-STATE

46099200 Total 0

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 46099250 OPERATING ASSET FORF - TREASURY

46099250 Total 0

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 46099300 OPERATING OTHER EXP-DONATIONS

JUDICIAL

ADMINISTRATION VICTIM WITNESS 1042000219010000 46099300 OPERATING OTHER EXP-DONATIONS

PUBLIC SAFETY SHERIFF 1043000312000000 46099300 OPERATING OTHER EXP-DONATIONS

EDUCATION COMM ENGAGEMENT 1046000653000000 46099300 OPERATING OTHER EXP-DONATIONS

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 46099300 OPERATING OTHER EXP-DONATIONS

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 46099300 OPERATING OTHER EXP-DONATIONS

COMMUNITY

DEVELOPMENT CLEAN COMM 1048000816000000 46099300 OPERATING OTHER EXP-DONATIONS

46099300 Total 0

GENERAL

ADMINISTRATION GIS 1041000125020000 46099310 OPERATING

OTHER EXPENSES-

GRANTS

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 46099310 OPERATING

OTHER EXPENSES-

GRANTS

Page 26: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLEJUDICIAL

ADMINISTRATION VICTIM WITNESS 1042000219010000 46099310 OPERATING

OTHER EXPENSES-

GRANTS

PUBLIC SAFETY SHERIFF 1043000312000000 46099310 OPERATING

OTHER EXPENSES-

GRANTS

PUBLIC SAFETY ENVIRONMENTAL 1043000342000000 46099310 OPERATING

OTHER EXPENSES-

GRANTS

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 46099310 OPERATING

OTHER EXPENSES-

GRANTS

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 46099310 OPERATING

OTHER EXPENSES-

GRANTS

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 46099310 OPERATING

OTHER EXPENSES-

GRANTS

46099310 Total 0

PUBLIC SAFETY ENVIRONMENTAL 1043000342000000 46099315 OPERATING STORMWATER PERMITS

46099315 Total 0

PUBLIC SAFETY JAIL 1043000332000000 46099330 OPERATING

OTHER EXP-WORK

RELEASE

46099330 Total 0

PUBLIC SAFETY SHERIFF 1043000312000000 46099400 OPERATING PROGRAM SUPPLIES

EDUCATION COMM ENGAGEMENT 1046000653000000 46099400 OPERATING PROGRAM SUPPLIES

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 46099400 OPERATING PROGRAM SUPPLIES

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 46099400 OPERATING PROGRAM SUPPLIES

PARKS, RECREATION,

& CULTURAL DAFFODIL FESTIVAL 1047000715000000 46099400 OPERATING PROGRAM SUPPLIES

COMMUNITY

DEVELOPMENT CLEAN COMM 1048000816000000 46099400 OPERATING PROGRAM SUPPLIES

46099400 Total 0

PUBLIC SAFETY RADIO O&M 1043000325000000 47500000 OPERATING PMTS TO YORK COUNTY

47500000 Total 0

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 48000001 OPERATING CONTINGENCY

CONTINGENCY CONTINGENCY 1049000920000000 48000001 OPERATING CONTINGENCY

48000001 Total 0

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

GENERAL

ADMINISTRATION COUNTY ATTORNEY 1041000122010000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

GENERAL

ADMINISTRATION HUMAN RESOURCES 1041000122020000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

GENERAL

ADMINISTRATION COMM OF REVENUE 1041000123010000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

GENERAL

ADMINISTRATION

REAL ESTATE

ASSESSMENT 1041000123020000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

GENERAL

ADMINISTRATION TREASURER 1041000124010000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

GENERAL

ADMINISTRATION FINANCE 1041000124020000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

GENERAL

ADMINISTRATION PURCHASING 1041000125030000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

GENERAL

ADMINISTRATION REGISTRAR 1041000131000000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

JUDICIAL

ADMINISTRATION GENERAL DIST COURT 1042000212000000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

JUDICIAL

ADMINISTRATION J & D COURT 1042000215000000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

JUDICIAL

ADMINISTRATION VICTIM WITNESS 1042000219010000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

JUDICIAL

ADMINISTRATION COMM ATTORNEY 1042000221000000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

PUBLIC SAFETY SHERIFF 1043000312000000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

PUBLIC SAFETY RADIO O&M 1043000325000000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

Page 27: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLE

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

PUBLIC WORKS ENGINEERING 1044000411000000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

EDUCATION COMM ENGAGEMENT 1046000653000000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

EDUCATION CABLE SERVICES 1046000654000000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

COMMUNITY

DEVELOPMENT

ECONOMIC

DEVELOPMENT 1048000815000000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 48201000 CAPITAL OUTLAY CAPITAL OUTLAY NEW

CONTINGENCY CONTINGENCY 1049000920000000 48201000 CAPITAL OUTLAY

CAPITAL OUTLAY NEW-

New!

48201000 Total 0

PUBLIC SAFETY SHERIFF 1043000312000000 48201100 CAPITAL OUTLAY CAPITAL-GRANT A

PUBLIC SAFETY ENVIRONMENTAL 1043000342000000 48201100 CAPITAL OUTLAY CAPITAL-GRANT A

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 48201100 CAPITAL OUTLAY CAPITAL-GRANT A

PARKS, RECREATION,

& CULTURAL PARKS & RECREATION 1047000711000000 48201100 CAPITAL OUTLAY CAPITAL-GRANT A

PARKS, RECREATION,

& CULTURAL PARK OPERATIONS 1047000713020000 48201100 CAPITAL OUTLAY CAPITAL-GRANT A

48201100 Total 0

PUBLIC SAFETY SHERIFF 1043000312000000 48201200 CAPITAL OUTLAY CAPITAL-GRANT B

48201200 Total 0

PUBLIC SAFETY SHERIFF 1043000312000000 48201300 CAPITAL OUTLAY CAPITAL-GRANT C

48201300 Total 0

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 48201400 CAPITAL OUTLAY CAPITAL-GRANT D

48201400 Total 0

GENERAL

ADMINISTRATION

COUNTY

ADMINISTRATION 1041000121010000 48202000 OPERATING

FURNITURE/FIXTURES-

NEW

GENERAL

ADMINISTRATION COUNTY ATTORNEY 1041000122010000 48202000 OPERATING

FURNITURE/FIXTURES-

NEW

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 48202000 OPERATING

FURNITURE/FIXTURES-

NEW

GENERAL

ADMINISTRATION REGISTRAR 1041000131000000 48202000 OPERATING

FURNITURE/FIXTURES-

NEW

JUDICIAL

ADMINISTRATION J & D COURT 1042000215000000 48202000 OPERATING

FURNITURE/FIXTURES-

NEW

JUDICIAL

ADMINISTRATION COURT SERVICE UNIT 1042000215010000 48202000 OPERATING

FURNITURE/FIXTURES-

NEW

JUDICIAL

ADMINISTRATION

CLERK OF CIRCUIT

COURT 1042000216000000 48202000 OPERATING

FURNITURE/FIXTURES-

NEW

PUBLIC SAFETY SHERIFF 1043000312000000 48202000 OPERATING

FURNITURE/FIXTURES-

NEW

PUBLIC SAFETY JAIL 1043000332000000 48202000 OPERATING

FURNITURE/FIXTURES-

NEW

PUBLIC SAFETY

BUILDING

INSPECTIONS 1043000341000000 48202000 OPERATING

FURNITURE/FIXTURES-

NEW

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 48202000 OPERATING

FURNITURE/FIXTURES-

NEW

EDUCATION COMM ENGAGEMENT 1046000653000000 48202000 OPERATING

FURNITURE/FIXTURES-

NEW

EDUCATION CABLE SERVICES 1046000654000000 48202000 OPERATING

FURNITURE/FIXTURES-

NEW

COMMUNITY

DEVELOPMENT PLANNING & ZONING 1048000812000000 48202000 OPERATING

FURNITURE/FIXTURES-

NEW

COMMUNITY

DEVELOPMENT CLEAN COMM 1048000816000000 48202000 OPERATING

FURNITURE/FIXTURES-

NEW

48202000 Total 0

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 48203000 OPERATING

COMMUNICATIONS

EQUIPMT

PUBLIC SAFETY SHERIFF 1043000312000000 48203000 OPERATING

COMMUNICATIONS

EQUIPMT

Page 28: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLE

PUBLIC SAFETY ANIMAL CONTROL 1043000351000000 48203000 OPERATING

COMMUNICATIONS

EQUIPMT

48203000 Total 0

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 48206000 OPERATING NETWORK EQUIPMENT

48206000 Total 0

GENERAL

ADMINISTRATION

INFORMATION

TECHNOLOGY 1041000125010000 48207000 OPERATING EDP EQUIPMENT

GENERAL

ADMINISTRATION GIS 1041000125020000 48207000 OPERATING EDP EQUIPMENT

48207000 Total 0

PUBLIC SAFETY

EMERGENCY

MANAGEMENT 1043000355000000 48209000 OPERATING OTH EQUIPMENT

PUBLIC WORKS ENGINEERING 1044000411000000 48209000 OPERATING OTH EQUIPMENT

PUBLIC WORKS BUILDING & GROUNDS 1044000431000000 48209000 OPERATING OTH EQUIPMENT

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 48209000 OPERATING OTH EQUIPMENT

48209000 Total 0

PUBLIC SAFETY JAIL 1043000332000000 48209100 OPERATING EQUIPMENT-INMATE

48209100 Total 0

PARKS, RECREATION,

& CULTURAL LIBRARY 1047000731000000 48209200 OPERATING OTH EQUIPMENT-VSL

48209200 Total 0

TRANSFERS OUT TRANSFERS OUT 1041000931000000 49200000 OPERATING TRANSFERS OUT

49200000 Total 0

EDUCATION CABLE SERVICES 1046000654000000 49210000 OPERATING FUND BALANCE

COMMUNITY

DEVELOPMENT TOURISM 1048000817000000 49210000 OPERATING FUND BALANCE

49210000 Total 0

CONTINGENCY CONTINGENCY 1049000920000000 49280000 OPERATING PAY MATTERS

49280000 Total 0

CONTINGENCY CONTINGENCY 1049000920000000 49280100 OPERATING

VACANCY & TRANSFER

SAVING-New!

49280100 Total 0

CONTINGENCY CONTINGENCY 1049000920000000 49290000 OPERATING BONUS

49290000 Total 0

Page 29: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

FUNCTION ORGANIZATION ORGANIZATION ACCOUNT ACCOUNT ACCOUNT TITLE

Grand Total 486542000

Page 30: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

50,800

379,447

194,931

257,895

60,756

287,653

54,532

275,853

508,151

102,035

162,556

33,501

44,879

30,728

59,082

1,331,039

34,475

297,065

307,352

235,792

153,782

141,359

221,188

818,425

361,343

-

303,012

212,211

306,855

344,755

127,127

39,300

31,975

7,769,854

281,866

338,558

52,924

302,247

76,800

464,517

Page 31: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18 1,674,855

1,427,247

4,619,014

-

-

-

-

-

-

-

21,890

23,206

17,729

-

-

-

63,228

44,914

-

42,415

1,917

-

-

52,122

43,418

5,000

108,446

76,429

14,920

159,037

-

-

15,318

57,045

747,034

-

-

-

34,625

-

34,625

Page 32: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

26,000

26,000

5,750

15,319

35,000

56,069

53,200

-

53,200

-

-

200

-

1,800

500

1,000

750

1,000

-

-

2,000

250

-

-

178,000

64,000

-

250

-

15,000

-

-

2,000

-

-

-

-

-

-

-

-

266,750

Page 33: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

-

-

-

-

-

-

6,340

20

-

6,360

8,424

-

4,200

4,500

17,124

-

-

24,344

-

24,344

12,000

12,000

3,886

27,395

14,259

19,867

26,249

22,082

30,129

21,179

40,548

9,581

12,436

8,765

3,433

25,492

7,047

40,054

260,581

120,154

22,725

26,776

18,038

13,543

Page 34: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

10,814

16,921

66,750

30,964

383

31,478

22,081

1,141

35,641

26,374

9,725

1,172

7,953

2,446

1,038,062

38,628

19,844

26,254

34,879

29,283

40,016

28,082

51,730

10,387

16,548

8,798

4,569

33,897

7,818

53,303

308,478

148,803

30,241

31,288

24,004

15,655

14,390

22,517

83,316

36,785

Page 35: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

30,847

21,603

31,238

35,096

12,942

4,001

3,255

1,258,495

47,671

28,242

27,721

62,989

59,125

97,173

37,668

78,687

21,828

30,604

9,481

9,481

48,234

7,920

80,619

489,321

302,314

61,057

50,166

48,678

35,031

21,828

36,702

240,445

53,137

64,408

55,925

74,631

67,416

15,840

Page 36: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

13,203

7,920

562,656

2,848,121

4,971

2,554

3,378

4,488

3,768

5,149

3,614

6,657

1,337

2,129

1,132

588

4,362

1,006

6,859

39,696

19,149

3,892

4,026

3,089

2,015

1,852

2,898

10,721

4,734

3,969

2,780

4,020

4,516

1,665

515

419

161,948

-

-

-

Page 37: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Page 38: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

310

159

208

274

2,101

315

221

906

100

130

-

112

36

267

74

419

53,503

28,937

1,545

2,411

1,611

1,739

908

793

14,458

799

12

8,019

6,408

331

687

276

190

12

77

83

Page 39: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18 128,431

1,400

1,400

2,500

2,500

1,349

1,349

-

-

2,500

-

-

2,000

-

4,500

7,670

3,500

-

3,637

14,807

-

75,000

67,729

500

2,000

-

2,000

-

-

4,000

12,500

2,000

600

166,329

1,000

1,000

5,700

35,000

300

41,000

18,383

18,383

15,100

15,100

Page 40: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

-

51,032

1,250

6,000

-

94,765

-

12,000

6,000

7,000

46,700

30,000

20,780

16,100

-

3,014

294,641

15,000

-

-

15,000

231,000

231,000

-

-

-

124,638

124,638

30,450

30,450

30,918

30,918

86,375

86,375

300

140

-

200

100

600

900

Page 41: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

2,000

8,500

-

87,600

1,350

101,690

136,560

28,000

164,560

-

700

1,000

600

1,180

2,200

1,631

5,000

476,000

48,155

4,530

1,000

300

-

2,650

18,288

6,600

115,305

-

470,987

2,500

1,000

1,000

450

1,312

895

43,600

500

-

Page 42: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

8,925

-

6,000

1,250

200

1,600

1,225,358 x

10,000

10,000

10,000

-

18,600

800

-

1,500

1,000

250

500

300

3,800

20,061

2,300

-

9,000

68,111

5,500

5,700

400

-

-

600

700

250

1,700

250

1,700

4,300

5,000

Page 43: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

21,000

47,100

35,000

35,000

25

2,600

2,625

76,641

-

-

76,641

684,000

684,000

3,000

3,000

17,500

-

285,000

250

10,170

-

312,920

1,000

1,000

15,000

15,000

57,000

-

3,200

60,200

10

40

6,500

600

49,935

10

50

150

24,025

2,500

350

650

50

Page 44: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

-

70

3,700

300

1,000

2,000

470

1,000

-

-

100

-

-

14,650

-

1,000

175

1,650

50

-

-

500

65

111,600

2,000

300

-

300

3,250

395

750

5,000

1,500

-

-

300

240

850

100

600

Page 45: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

-

1,000

100

75

15,240

21,225

2,740

510

5,100

2,856

1,093

1,380

732

4,000

-

480

12

1,971

3,800

-

1,000

2,666

360

81,925

2,200

2,200

3,700

72,500

7,000

-

83,200

22,500

22,500

63,735

63,735

315

315

5,017

5,017

31,500

31,500

68,250

68,250

-

Page 46: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

6,750

1,500

-

-

7,120

7,800

23,170

-

-

2,675

6,360

-

4,600

80,670

15,000

261,800

-

371,105

2,500

2,500

250

-

250

12,000

3,400

4,300

2,400

12,500

4,450

5,833

14,000

7,950

6,072

4,000

-

-

-

Page 47: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

500

2,248

4,930

59,820

18,000

5,856

1,500

2,400

3,334

9,000

1,840

3,000

2,000

1,000

5,450

2,048

1,000

5,000

2,000

300

2,000

1,000

211,131

7,500

7,500

1,000

1,000

7,488

4,000

-

11,488

1,000

300

1,300

470,016

470,016

10,080

10,080

7,500

7,500

962,995

962,995

75,000

75,000

1,090,694

Page 48: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18 1,090,694

75,000

75,000

4,819

4,819

25,512

25,512

97,000

-

97,000

138,849

138,849

13,224

13,224

74,983

-

74,983

-

-

-

-

19,006

19,006

-

-

-

-

50,000

50,000

6,000

6,000

-

-

-

-

50,368

50,368

-

-

30,000

-

30,000

15,000

15,000

23,491

23,491

-

-

13,000

13,000

12,500

Page 49: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18 12,500

-

-

36,000

36,000

-

-

65,000

65,000

15,000

15,000

114,085

114,085

-

-

30,000

30,000

10,000

5,000

1,000

1,352

550

1,900

1,150

2,700

640

60

465

450

500

250

-

700

500

3,045

9,600

1,000

650

227

650

1,000

150

-

740

Page 50: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

1,900

660

1,190

300

48,329

1,000

1,000

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

15,550

15,550

-

-

15,800

6,200

3,900

25,900

500

1,700

1,500

1,250

5,000

3,200

2,239

2,700

2,000

525

3,000

1,000

1,500

4,000

850

Page 51: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

3,000

500

7,200

74

3,000

15,000

8,000

3,340

1,000

1,250

1,234

1,634

1,500

900

2,000

200

2,600

1,120

6,600

2,500

300

300

1,900

500

96,616

15,000

15,000

60,000

5,300

65,300

15,000

4,000

400

19,400

4,500

4,500

900

1,080

311

2,500

1,000

Page 52: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

700

6,491

1,843

44,000

45,843

2,500

2,500

-

29,500

29,500

2,000

2,000

-

-

1,500

100

175

126,000

5,500

2,134

8,400

1,200

300

11,500

1,500

7,500

1,300

100

167,209

28,000

28,000

40,000

4,000

1,143

4,000

400

2,800

52,343

24

4,500

1,500

Page 53: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

90

200

500

200

955

3,500

4,500

2,800

-

4,000

4,000

134

500

500

250

500

28,653

8,500

8,500

83,910

83,910

2,500

2,312

4,812

-

600

4,700

1,580

320

100

-

-

7,300

250

6,500

6,750

5,500

5,500

12,000

12,000

8,500

8,500

Page 54: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

-

-

500

500

200

200

35,000

35,000

3,700

3,700

2,500

2,500

2,000

700

-

-

5,500

7,500

3,637

7,000

4,300

-

-

-

30,637

462

28,144

28,606

8,307

34,775

43,082

-

-

5,000

-

3,000

1,200

15,000

20,000

1,000

45,200

-

-

Page 55: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

617

-

-

-

-

-

617

7,000

7,000

-

-

5,500

1,550

15,835

1,600

15,406

2,100

41,991

43,417

43,417

-

182,998

182,998

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Page 56: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

-

-

-

-

15,000

-

-

-

-

45,502

590,060

650,562

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

400

-

1,000

500

-

-

-

-

-

-

1,900

-

-

Page 57: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

1,441

1,441

-

-

2,000

-

2,000

-

-

-

-

-

25,000

25,000

-

-

34,848,244

34,848,244

-

-

-

13,771

13,771

(385,000)

(385,000)

-

-

Page 58: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

CA FY18

63,993,606

Page 59: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

Page 60: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

0

Page 61: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

0

0

0

Page 62: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

0

0

0

0

0

Page 63: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

Page 64: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

Page 65: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

Page 66: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

Page 67: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items
Page 68: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

0

0

0

0

0

0

0

0

0

Page 69: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

0

0

0

0

0

0

Page 70: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

Page 71: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

0

Page 72: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

0

0

0

0

0

0

0

0

Page 73: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

Page 74: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

0

0

0

0

0

0

0

Page 75: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

0

0

Page 76: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

0

0

0

0

0

0

0

0

Page 77: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

Page 78: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

0

0

0

0

0

0

0

Page 79: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

0

0

0

0

0

0

0

0

0

0

0

Page 80: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

0

0

0

Page 81: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

0

0

0

0

0

0

0

Page 82: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

0

0

0

0

0

0

0

Page 83: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

0

0

0

0

0

0

0

0

0

Page 84: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

0

0

0

0

Page 85: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

0

0

0

0

Page 86: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0

0

0

0

0

0

0

0

0

0

0

Page 87: 14 mar. 017 fy2018 proposed budget   general fund expenditure line items

0