cameron county budget to actual gl · budget to actual cameron county 9 ob gl 06/30/2020 period:...

872
M m (with Encumbrances) Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: 0200000 2014 CO's Org. Key: Object Balance Encmbrnce Actual Revenue Accounts Budget Object Description 5,343.18 0.00 90,279.18 84,936.00 4600 Interest Income 0200000 8.00 0.00 8.00 0.00 4602 Miscellaneous 0200000 0.00 0.00 16,500,000.00 16,500,000.00 4800 Sale of Bond Proceeds 0200000 0.00 0.00 351,169.00 351,169.00 4801 Bond Premium 0200000 0.00 0.00 -96,220.00 -96,220.00 4803 Bond Discount 0200000 Revenue Total: 5,351.18 0.00 16,845,236.18 16,839,885.00 Object Balance Encmbrnce Actual Expense Accounts Budget Object Description 0.53 0.00 184,274.47 184,275.00 6099 Fiscal Agent Fees 0200000 Expense Total: 0.53 0.00 184,274.47 184,275.00 -5,351.71 0.00 16,660,961.71 16,655,610.00 Net: Budget to Actual by Orgkey lineitem ok User: Report: 20:27:40 06/30/2020 Current Date: 1 Page: HENDRICK QUELLHOR Glbudact_orgkey HQUELLHO Time:

Upload: others

Post on 02-Aug-2020

0 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0200000 2014 CO'sOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description5,343.180.0090,279.1884,936.004600Interest Income0200000

8.000.008.000.004602Miscellaneous02000000.000.0016,500,000.0016,500,000.004800Sale of Bond Proceeds02000000.000.00351,169.00351,169.004801Bond Premium02000000.000.00-96,220.00-96,220.004803Bond Discount0200000

Revenue Total: 5,351.180.0016,845,236.1816,839,885.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.530.00184,274.47184,275.006099Fiscal Agent Fees0200000

Expense Total: 0.530.00184,274.47184,275.00-5,351.710.0016,660,961.7116,655,610.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:1Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 2: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0200630 2014 CO's TransferOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description0.000.0063,378.0063,378.006700Transfer Out0200630

Transfer Out Total: 0.000.0063,378.0063,378.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:2Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 3: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0204350 JUDICIAL IMPROVEMENTSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.170.0010,241.8310,242.006038Small Tools and Equipment02043500.910.002,015.092,016.006077Data Processing02043500.460.001,502,657.541,502,658.006091Building Improvements0204350

747.990.0079,860.0180,608.006096Equipment0204350Expense Total: 749.530.001,594,774.471,595,524.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:3Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 4: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0204352 MagistratesOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.920.00624.08625.006038Small Tools and Equipment02043520.180.00651,055.82651,056.006082Contractual Expense02043520.000.001,070.001,070.006096Equipment0204352

Expense Total: 1.100.00652,749.90652,751.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:4Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 5: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0205011 VETERENS SERVICE OFFICEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.630.00975,536.37975,537.006082Contractual Expense0205011

Expense Total: 0.630.00975,536.37975,537.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:5Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 6: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0205100 DANCY BUILDINGOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.520.0028,265.4828,266.006037Road Materials02051000.960.005,336.045,337.006038Small Tools and Equipment02051000.210.001,953,787.791,953,788.006082Contractual Expense0205100

Expense Total: 1.690.001,987,389.311,987,391.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:6Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 7: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0205120 JAIL IMPROVEMENTSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.640.001,405,776.361,405,777.006082Contractual Expense0205120

Expense Total: 0.640.001,405,776.361,405,777.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:7Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 8: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0205140 M&O COURTHOUSEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.210.001,114,977.791,114,978.006082Contractual Expense0205140

Expense Total: 0.210.001,114,977.791,114,978.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:8Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 9: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0205150 SAN BENITO ANNEXOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.400.001,104,898.601,104,899.006082Contractual Expense0205150

Expense Total: 0.400.001,104,898.601,104,899.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:9Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 10: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0205600 SHERIFF'S OFFICEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.560.001,260,397.441,260,398.006082Contractual Expense0205600

Expense Total: 0.560.001,260,397.441,260,398.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:10Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 11: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0206170 PCT 1 ROAD PROJECTSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.040.001,179.961,180.006004Overtime02061700.660.0019,665.3419,666.006005Extra Help02061700.350.001,594.651,595.006006FICA02061700.000.004,950.004,950.006007Group Health02061700.850.001,409.151,410.006011Workers Compensation02061700.340.00166.66167.006012Unemployment Insurance0206170

329,426.7863,250.00328,355.22721,032.006037Road Materials0206170Expense Total: 329,429.0263,250.00357,320.98750,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:11Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 12: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0206180 PCT 2 ROAD PROJECTSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.350.004,795.654,796.006004Overtime02061800.120.0028,815.8828,816.006005Extra Help02061800.550.002,568.452,569.006006FICA02061800.000.006,000.006,000.006007Group Health02061800.880.002,272.122,273.006011Workers Compensation02061800.250.00268.75269.006012Unemployment Insurance02061800.410.00665,350.59665,351.006037Road Materials0206180

-333.451,571.4038,688.0539,926.006082Contractual Expense0206180Expense Total: -330.891,571.40748,759.49750,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:12Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 13: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0206190 PCT 3 ROAD PROJECTSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.340.0011,438.6611,439.006004Overtime02061900.430.00192,547.57192,548.006005Extra Help02061900.120.0015,590.8815,591.006006FICA02061900.670.0046,859.3346,860.006007Group Health02061900.910.0010,970.0910,971.006011Workers Compensation02061900.450.001,330.551,331.006012Unemployment Insurance0206190

2,272.8631,484.091,187,503.051,221,260.006037Road Materials0206190Expense Total: 2,275.7831,484.091,466,240.131,500,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:13Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 14: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0206200 PCT 4 ROAD PROJECTSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-146.790.0054,718.7954,572.006004Overtime0206200

-20,421.940.00424,204.94403,783.006005Extra Help0206200-1,573.500.0036,592.5035,019.006006FICA0206200-6,168.470.00104,668.4798,500.006007Group Health0206200

-1.490.001.490.006008Retirement0206200-694.960.0025,092.9624,398.006011Workers Compensation0206200

-66.950.002,947.952,881.006012Unemployment Insurance020620074,842.171,885.571,304,119.261,380,847.006037Road Materials0206200

Expense Total: 45,768.071,885.571,952,346.362,000,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:14Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 15: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0206310 ANIMAL SHELTEROrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.750.006,378.256,379.006038Small Tools and Equipment02063100.640.002,682.362,683.006054Advertising02063100.420.001,450,131.581,450,132.006082Contractual Expense02063100.830.0035,782.1735,783.006096Equipment0206310

Expense Total: 2.640.001,494,974.361,494,977.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:15Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 16: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0300000 PROJECT ROADMAPOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description240.600.00240.600.004600Interest Income0300000

Revenue Total: 240.600.00240.600.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:16Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 17: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0400000 CAPITAL PROJECTSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description13,339.690.00172,570.69159,231.004600Interest Income0400000

1,089.990.001,089.990.004602Miscellaneous04000000.000.0017,178,100.0017,178,100.004800Sale of Bond Proceeds04000000.210.00387,744.21387,744.004801Bond Premium04000000.170.00-112,355.83-112,356.004803Bond Discount0400000

Revenue Total: 14,430.060.0017,627,149.0617,612,719.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-11.000.0011.000.006076Bank Fees0400000

0.620.00253,488.38253,489.006099Fiscal Agent Fees0400000Expense Total: -10.380.00253,499.38253,489.00

-14,419.680.0017,373,649.6817,359,230.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:17Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 18: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0400130 COLONIA ACCESSOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description0.000.00576,518.00576,518.006700Transfer Out0400130

Transfer Out Total: 0.000.00576,518.00576,518.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:18Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 19: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0404090 GENERAL ADMINISTRATIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.260.00965.74966.006054Advertising04040900.000.001,630.001,630.006082Contractual Expense04040900.580.00133,261.42133,262.006095Other Structures0404090

Expense Total: 0.840.00135,857.16135,858.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:19Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 20: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0404350 DISTRIC COURT CONSTRUCTIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.690.0029,203.3129,204.006038Small Tools and Equipment04043500.760.0025,650.2425,651.006045Professional Services04043500.980.001,821,265.021,821,266.006077Data Processing04043500.220.00457,890.78457,891.006082Contractual Expense04043500.740.0099,469.2699,470.006095Other Structures04043500.000.007,627.007,627.006096Equipment0404350

Expense Total: 3.390.002,441,105.612,441,109.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:20Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 21: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0404352 COURTROOM-MAGISTRATESOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.0024,075.0024,075.006045Professional Services04043520.000.0013,918.0013,918.006082Contractual Expense0404352

Expense Total: 0.000.0037,993.0037,993.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:21Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 22: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0405011 M&O MADISON ST. BLDG. AOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.500.0021,182.5021,183.006096Equipment0405011

Expense Total: 0.500.0021,182.5021,183.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:22Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 23: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0405030 LOS FRESNOS ANNEXOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.290.0035,419.7135,420.006038Small Tools and Equipment04050300.510.0097,237.4997,238.006045Professional Services04050300.000.001,547,945.001,547,945.006082Contractual Expense04050300.000.00311,406.00311,406.006089Land Acquisitions0405030

Expense Total: 0.800.001,992,008.201,992,009.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:23Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 24: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0405070 M&O BROWNSVILLE CLINICOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.760.003,135.243,136.006054Advertising0405070

157,888.2112,323.2586,002.54256,214.006082Contractual Expense04050700.490.006,021.516,022.006095Other Structures04050700.000.0016,330.0016,330.006096Equipment0405070

Expense Total: 157,889.4612,323.25111,489.29281,702.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:24Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 25: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0405100 DANCY BUILDING RENOVATIONSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.0047,052.0047,052.004300State Revenue0405100

Revenue Total: 0.000.0047,052.0047,052.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-0.150.00184,834.15184,834.006045Professional Services04051000.000.001,517.001,517.006054Advertising04051000.530.00804.47805.006069Equipment Rental04051000.000.004,000.004,000.006082Contractual Expense0405100

Expense Total: 0.380.00191,155.62191,156.00-0.380.00-144,103.62-144,104.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:25Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 26: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0405120 JAILOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.890.002,204,740.112,204,741.006082Contractual Expense0405120

Expense Total: 0.890.002,204,740.112,204,741.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:26Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 27: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0405140 M&O COURTHOUSEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.900.00770.10771.006004Overtime04051400.000.001,450.001,450.006005Extra Help04051400.160.00169.84170.006006FICA04051400.340.00127.66128.006011Workers Compensation04051400.680.0013.3214.006012Unemployment Insurance04051400.540.0061,996.4661,997.006037Road Materials04051400.260.0012,427.7412,428.006064Building Maintenance0405140

Expense Total: 2.880.0076,955.1276,958.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:27Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 28: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0405710 JUVENILE DETENTION CTR ADD'NOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.500.0014,802.5014,803.006082Contractual Expense0405710

Expense Total: 0.500.0014,802.5014,803.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:28Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 29: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0406210 ROAD PROJECTSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.800.001,623.201,624.006003Salaries-Employees04062100.970.007,033.037,034.006004Overtime04062100.680.0037,413.3237,414.006005Extra Help04062100.670.003,524.333,525.006006FICA04062100.000.006,000.006,000.006007Group Health04062100.680.003,114.323,115.006011Workers Compensation04062100.650.00368.35369.006012Unemployment Insurance0406210

Expense Total: 4.450.0059,076.5559,081.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:29Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 30: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0406510 HISTORICAL COMMITTEEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.005,300.005,300.006042Engineering04065100.000.003,470.003,470.006054Advertising0406510

Expense Total: 0.000.008,770.008,770.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:30Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 31: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0406540 BROWNE RD PARKOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.160.003,726.843,727.006004Overtime04065400.930.00280.07281.006006FICA04065400.990.00738.01739.006007Group Health04065400.850.00374.15375.006008Retirement04065400.410.0095.5996.006011Workers Compensation04065400.610.0016.3917.006012Unemployment Insurance0406540

754.40837.5325,924.0727,516.006091Building Improvements0406540Expense Total: 758.35837.5331,155.1232,751.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:31Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 32: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0407730 ROAD PROJECTSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.230.0024,619.7724,620.006004Overtime04077300.750.00152,160.25152,161.006005Extra Help04077300.540.0013,503.4613,504.006006FICA04077300.650.0032,322.3532,323.006007Group Health04077300.070.0010,977.9310,978.006011Workers Compensation04077300.390.001,413.611,414.006012Unemployment Insurance04077300.000.001,657,124.001,657,124.006324US 77/83 S. Corridor04077300.000.002,000,000.002,000,000.006336Primera Rd - FM800 -0.9M E.04077300.950.003,766,357.053,766,358.006350San Jose Ranch Rd0407730

3,413.010.001,669,754.991,673,168.006384Vermillion Road0407730Expense Total: 3,416.590.009,328,233.419,331,650.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:32Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 33: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0500000 CO's Series 2017Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description14,549.130.0072,684.1358,135.004600Interest Income0500000

0.000.0011,415,000.0011,415,000.004800Sale of Bond Proceeds0500000-0.200.00793,034.80793,035.004801Bond Premium05000000.080.00-72,450.92-72,451.004803Bond Discount0500000

Revenue Total: 14,549.010.0012,208,268.0112,193,719.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.120.00135,583.88135,584.006099Fiscal Agent Fees0500000

Expense Total: 0.120.00135,583.88135,584.00-14,549.130.0012,072,684.1312,058,135.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:33Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 34: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0504090 GENERAL ADMINISTRATIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description288,407.000.00250.00288,657.006082Contractual Expense0504090

10,450.650.00701,142.35711,593.006090New Buildings0504090Expense Total: 298,857.650.00701,392.351,000,250.00

-298,857.650.00-701,392.35-1,000,250.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:34Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 35: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0505130 HARLINGEN ANNEX REMODELOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description23,544.000.000.0023,544.006082Contractual Expense0505130

-23,543.550.0023,543.550.006096Equipment0505130Expense Total: 0.450.0023,543.5523,544.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:35Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 36: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0505140 COURTHOUSE PARKING LOTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.820.0013,329.1813,330.006038Small Tools and Equipment0505140

5,762.000.000.005,762.006064Building Maintenance0505140Expense Total: 5,762.820.0013,329.1819,092.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:36Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 37: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0505710 JUVENILE PROBATIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description18,433.00156,223.601,425,343.401,600,000.006082Contractual Expense0505710

Expense Total: 18,433.00156,223.601,425,343.401,600,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:37Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 38: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0506210 PUBLIC WORKSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,565.583,528.00238,241.42244,335.006038Small Tools and Equipment0506210

0.830.0032,818.1732,819.006077Data Processing050621025,990.160.004,281,704.844,307,695.006082Contractual Expense0506210

Expense Total: 28,556.573,528.004,552,764.434,584,849.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:38Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 39: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0506540 BROWNE ROAD BUILDINGOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.650.00532.35533.006004Overtime05065400.040.0039.9640.006006FICA05065400.580.00131.42132.006007Group Health05065400.410.0053.5954.006008Retirement05065400.640.0010.3611.006011Workers Compensation05065400.670.002.333.006012Unemployment Insurance05065400.820.0014,725.1814,726.006091Building Improvements0506540

Expense Total: 3.810.0015,495.1915,499.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:39Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 40: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0506610 ANDY BOWIE PARKOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.004,814,901.004,814,901.006089Land Acquisitions0506610

Expense Total: 0.000.004,814,901.004,814,901.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:40Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 41: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0700000 BALANCE SHEETOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description2,800.600.00106,410.60103,610.004600Interest Income0700000

8.000.008.000.004602Miscellaneous07000000.000.0016,260,000.0016,260,000.004800Sale of Bond Proceeds0700000

-0.550.002,403,962.452,403,963.004801Bond Premium07000000.600.00-98,210.40-98,211.004803Bond Discount0700000

Revenue Total: 2,808.650.0018,672,170.6518,669,362.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.850.00140,379.15140,380.006099Fiscal Agent Fees0700000

Expense Total: 0.850.00140,379.15140,380.00-2,809.500.0018,531,791.5018,528,982.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:41Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 42: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0704200 VEHICLE MAINTENANCEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.510.0020,768.4920,769.006038Small Tools and Equipment0704200

-89.280.004,441.284,352.006077Data Processing070420036,549.6919,352.191,259,364.121,315,266.006082Contractual Expense0704200

Expense Total: 36,460.9219,352.191,284,573.891,340,387.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:42Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 43: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0705015 M&O LEVEE ST. ANNEXOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.002,100.002,100.006014Office Supplies07050150.050.0030,023.9530,024.006038Small Tools and Equipment07050150.000.009,864.009,864.006077Data Processing07050150.460.006,802,561.546,802,562.006082Contractual Expense07050150.010.002,350,484.992,350,485.006090New Buildings07050150.820.0067,714.1867,715.006096Equipment0705015

Expense Total: 1.340.009,262,748.669,262,750.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:43Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 44: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0705040 M&O RIO HONDO ANNEXOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:44Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 45: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0705070 M&O BROWNSVILLE HEALTH CLINICOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:45Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 46: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0705100 DANCY BUILDINGOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-45,000.000.00405,000.00450,000.004300State Revenue0705100

Revenue Total: -45,000.000.00405,000.00450,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.2534,495.692,485,382.062,519,878.006082Contractual Expense0705100

Expense Total: 0.2534,495.692,485,382.062,519,878.0044,999.75-34,495.69-2,080,382.06-2,069,878.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:46Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 47: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0705120 JAIL/DETENTION CENTEROrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.270.00263,796.73263,797.006082Contractual Expense0705120

Expense Total: 0.270.00263,796.73263,797.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:47Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 48: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0705140 ADULT PROBATION RELOCATIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.005,590.591,094,409.411,100,000.006082Contractual Expense0705140

Expense Total: 0.005,590.591,094,409.411,100,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:48Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 49: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0705420 STREETLIGHT PROGRAMOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description17,105.090.00482,894.91500,000.006095Other Structures0705420

Expense Total: 17,105.090.00482,894.91500,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:49Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 50: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0705713 JUVENILE DETENTIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description304,467.4030,363.0049,564.60384,395.006082Contractual Expense0705713

0.760.008,524.248,525.006096Equipment0705713Expense Total: 304,468.1630,363.0058,088.84392,920.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:50Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 51: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0705760 ADULT PROBATION RELOCATIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:51Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 52: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0706210 CONSOLIDATED PRECINCTSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-6,690.630.0041,871.6335,181.006037Road Materials0706210

0.040.0014,742.9614,743.006038Small Tools and Equipment0706210-36,548.3324,313.143,473,828.193,461,593.006082Contractual Expense0706210

Expense Total: -43,238.9224,313.143,530,442.783,511,517.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:52Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 53: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0706230 ENGINEERING DEPARTMENTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-4,303.960.0069,548.9665,245.006003Salaries-Employees0706230

-64.940.005,139.945,075.006006FICA07062300.000.009,950.009,950.006007Group Health0706230

-85.730.006,861.736,776.006008Retirement0706230-2.910.00329.91327.006011Workers Compensation0706230-2.730.00362.73360.006012Unemployment Insurance0706230

Expense Total: -4,460.270.0092,193.2787,733.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:53Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 54: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0750000 BALANCE SHEETOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description42,607.520.00218,203.52175,596.004600Interest Income0750000

0.000.0040,085,000.0040,085,000.004800Sale of Bond Proceeds0750000-0.050.005,888,375.955,888,376.004801Bond Premium0750000

Revenue Total: 42,607.470.0046,191,579.4746,148,972.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description16,038.260.00482,337.74498,376.006099Fiscal Agent Fees0750000

Expense Total: 16,038.260.00482,337.74498,376.00-58,645.730.0045,709,241.7345,650,596.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:54Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 55: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0754890 SOUTH TEXAS ECOTOURISMOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.003,809,376.85190,623.154,000,000.006082Contractual Expense0754890

Expense Total: 0.003,809,376.85190,623.154,000,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:55Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 56: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0754990 TAX OFFICEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.00370.0014,559.0014,929.006082Contractual Expense0754990

Expense Total: 0.00370.0014,559.0014,929.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:56Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 57: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0755015 LEVEE ST. ANNEXOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description636,000.007,000.000.00643,000.006082Contractual Expense0755015

Expense Total: 636,000.007,000.000.00643,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:57Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 58: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0755040 RIO HONDO ANNEXOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description160,083.000.000.00160,083.006082Contractual Expense0755040

Expense Total: 160,083.000.000.00160,083.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:58Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 59: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0755050 PORT ISABEL ANNEXOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description203,900.0016,100.000.00220,000.006082Contractual Expense0755050

Expense Total: 203,900.0016,100.000.00220,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:59Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 60: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0755070 LUCIO CLINICOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description568,013.000.000.00568,013.006082Contractual Expense0755070

Expense Total: 568,013.000.000.00568,013.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:60Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 61: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0755080 FATHER O'BRIEN CLINICOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description318,805.5011,194.500.00330,000.006082Contractual Expense0755080

Expense Total: 318,805.5011,194.500.00330,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:61Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 62: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0755100 DANCY BUILDINGOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description90,000.000.000.0090,000.006064Building Maintenance0755100

Expense Total: 90,000.000.000.0090,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:62Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 63: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0755120 JAILOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description468,187.76843,799.43155,082.811,467,070.006082Contractual Expense0755120

Expense Total: 468,187.76843,799.43155,082.811,467,070.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:63Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 64: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0755130 HARLINGEN ANNEXOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description236,500.000.000.00236,500.006082Contractual Expense0755130

Expense Total: 236,500.000.000.00236,500.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:64Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 65: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0755140 COURTHOUSEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description291,116.068,610.941,230.00300,957.006082Contractual Expense0755140

Expense Total: 291,116.068,610.941,230.00300,957.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:65Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 66: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0755200 DARRELL HESTEROrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.092,884,401.04129,568.873,013,970.006082Contractual Expense0755200

Expense Total: 0.092,884,401.04129,568.873,013,970.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:66Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 67: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0755220 LA FERIA ANNEXOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description132,000.000.000.00132,000.006082Contractual Expense0755220

Expense Total: 132,000.000.000.00132,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:67Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 68: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0755600 SHERIFF'S OFFICEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description332,836.588,500.0029,913.42371,250.006082Contractual Expense0755600

Expense Total: 332,836.588,500.0029,913.42371,250.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:68Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 69: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0755760 ADULT PROBATIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description434,239.601,857,961.58274,796.822,566,998.006082Contractual Expense0755760

Expense Total: 434,239.601,857,961.58274,796.822,566,998.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:69Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 70: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0756102 VETERANS BRIDGE CONSTRUCTIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,163,267.371,228,204.42758,528.213,150,000.006082Contractual Expense0756102

Expense Total: 1,163,267.371,228,204.42758,528.213,150,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:70Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 71: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0756103 FREE TRADE BRIDGE CONSTRUCTIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description791,861.83347,666.67485,471.501,625,000.006082Contractual Expense0756103

Expense Total: 791,861.83347,666.67485,471.501,625,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:71Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 72: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0756106 GATEWAY BRIDGE CONSTRUCTIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,423,410.33405,215.56171,374.113,000,000.006082Contractual Expense0756106

Expense Total: 2,423,410.33405,215.56171,374.113,000,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:72Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 73: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0756210 CONS R&B PROJOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,235,384.000.000.002,235,384.006003Salaries-Employees0756210

171,007.000.000.00171,007.006006FICA0756210554,400.000.000.00554,400.006007Group Health0756210

45,874.000.000.0045,874.006011Workers Compensation07562107,377.000.000.007,377.006012Unemployment Insurance0756210

7,179,334.70147,929.63243,175.677,570,440.006037Road Materials0756210240,518.000.000.00240,518.006069Equipment Rental0756210

3,571,237.000.000.003,571,237.006070INDIRECT COST075621050,000.00931,650.83447,112.171,428,763.006082Contractual Expense0756210

6,872.200.001,168,127.801,175,000.006096Equipment0756210Expense Total: 14,062,003.901,079,580.461,858,415.6417,000,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:73Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 74: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0756230 ENGINEERINGOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description19,236.040.0025,763.9645,000.006003Salaries-Employees0756230

1,485.440.001,957.563,443.006006FICA07562303,000.000.004,200.007,200.006007Group Health07562302,105.510.002,759.494,865.006008Retirement0756230

73.600.0095.40169.006011Workers Compensation075623064.100.0084.90149.006012Unemployment Insurance0756230

Expense Total: 25,964.690.0034,861.3160,826.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:74Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 75: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0756600 AMPHITHEATEROrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description3,514,714.86173,045.1412,240.003,700,000.006082Contractual Expense0756600

Expense Total: 3,514,714.86173,045.1412,240.003,700,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:75Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 76: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

0756690 PARKSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,498,403.432,972.45498,624.123,000,000.006082Contractual Expense0756690

Expense Total: 2,498,403.432,972.45498,624.123,000,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:76Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 77: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1000000 GENERAL FUND ADMIN ORGOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description118,680.270.00118,680.270.004702ACH UNIDENTIFIED1000000

66.000.0066.000.004705Long/Short1000000Revenue Total: 118,746.270.00118,746.270.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:77Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 78: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1000190 FEDERAL BLOCK GRANTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description11,729.420.0011,729.420.004958Indirect Cost1000190

Revenue Total: 11,729.420.0011,729.420.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:78Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 79: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1000210 SPEED GRANTOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description76,604.000.000.0076,604.006700Transfer Out1000210

Transfer Out Total: 76,604.000.000.0076,604.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:79Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 80: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1000230 BORDER HEALTH ISSUESOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:80Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 81: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1000240 IMMUNIZATION ACTION PLAN TRANSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-35,780.940.0013,429.0649,210.004963Bio terrorism-indirect cost1000240

Revenue Total: -35,780.940.0013,429.0649,210.00

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description-21,674.130.0021,674.130.006700Transfer Out1000240

Transfer Out Total: -21,674.130.0021,674.130.0057,455.070.00-8,245.0749,210.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:81Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 82: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1000250 CRIMINAL JUSTICE GRANT TRANSFROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description19,684.000.0030,000.0049,684.006700Transfer Out1000250

Transfer Out Total: 19,684.000.0030,000.0049,684.00-19,684.000.00-30,000.00-49,684.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:82Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 83: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1000320 WIC TRANSFEROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-159,485.610.00381,469.39540,955.004953Indir.CostReimb.-WICGrants A1000320

Revenue Total: -159,485.610.00381,469.39540,955.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:83Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 84: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1000400 LAGUNA MADRE WATER & SEWEROrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description150,000.000.000.00150,000.006700Transfer Out1000400

Transfer Out Total: 150,000.000.000.00150,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:84Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 85: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1000410 DISASTER ASSISTANCE HOME PROG.Org. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description534,000.000.000.00534,000.006700Transfer Out1000410

Transfer Out Total: 534,000.000.000.00534,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:85Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 86: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1000420 ENCUMBERED PRE-TRIAL RELEASEOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description67,006.000.00285,000.00352,006.006700Transfer Out1000420

Transfer Out Total: 67,006.000.00285,000.00352,006.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:86Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 87: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1000740 VETERAN'S BRIDGEOrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-2,063,223.000.001,258,500.003,321,723.004390Transfer In1000740

Transfer In Total: -2,063,223.000.001,258,500.003,321,723.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:87Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 88: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1000770 LOS INDIOS BRIDGEOrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-341,322.000.00316,366.00657,688.004390Transfer In1000770

Transfer In Total: -341,322.000.00316,366.00657,688.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:88Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 89: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1000800 GATEWAY BRIDGE TRANSFEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-2,499,228.000.002,320,000.004,819,228.004390Transfer In1000800

Transfer In Total: -2,499,228.000.002,320,000.004,819,228.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:89Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 90: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1000830 PARK SYSTEM TRANSFEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-149,202.000.000.00149,202.004390Transfer In1000830

Transfer In Total: -149,202.000.000.00149,202.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:90Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 91: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1000880 AIRPORT - OPERATINGOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description124,606.000.0017,000.00141,606.006700Transfer Out1000880

Transfer Out Total: 124,606.000.0017,000.00141,606.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:91Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 92: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1001100 REGIONAL MOBILITY AUTHORITYOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:92Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 93: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004000 GENERAL REVENUEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-1,691,376.120.0061,007,584.8862,698,961.004101Current Advalorem Taxes1004000

-574,409.430.001,328,281.571,902,691.004102Delinquent Advalorem Taxes10040002,353,870.750.00-231,419.25-2,585,290.004112TIRZ1004000

119,894.010.00-1,311,633.99-1,431,528.004151Discounts100400029,118.730.00-616,827.27-645,946.004152Commissions1004000

123,429.800.00-199,578.20-323,008.004153Errors and Adjustments1004000-510,881.280.00913,599.721,424,481.004159Penalties and Interest1004000

-5,000.000.00100,000.00105,000.004325Misc Pmts - in lieu of taxes1004000Revenue Total: -155,353.540.0060,990,007.4661,145,361.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:93Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 94: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004010 COUNTY JUDGEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description18,454.110.0046,888.8965,343.006001Elected Officials100401021,000.000.000.0021,000.006002Salaries-Assistants/Deputies100401035,707.910.0088,334.09124,042.006003Salaries-Employees100401010,336.760.0010,061.2420,398.006006FICA100401018,305.550.0017,140.4535,446.006007Group Health100401014,465.820.0014,357.1828,823.006008Retirement1004010

486.120.00513.881,000.006011Workers Compensation1004010217.980.00446.02664.006012Unemployment Insurance1004010664.46226.763,108.784,000.006014Office Supplies1004010104.210.00487.79592.006047Mobile Phones1004010

4,421.480.007,578.5212,000.006048Communications1004010272.160.0027.84300.006049Postage1004010

1,500.000.000.001,500.006050Travel10040100.441,438.152,013.413,452.006069Equipment Rental1004010

350.000.000.00350.006073Dues and Memberships1004010-0.270.003,610.273,610.006077Data Processing1004010

525.000.00475.001,000.006078Education and Training1004010287.150.00572.85860.006082Contractual Expense1004010

Expense Total: 127,098.881,664.91195,616.21324,380.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:94Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 95: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004019 COVID-19Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-31,458.620.0031,458.620.006003Salaries-Employees1004019

-266,194.590.00266,194.590.006004Overtime1004019-3,246.500.003,246.500.006005Extra Help1004019

-22,579.150.0022,579.150.006006FICA1004019-33,965.770.0033,965.770.006007Group Health1004019-32,158.860.0032,158.860.006008Retirement1004019

-56.990.0056.990.006009Auto Allowance1004019-1,117.900.001,117.900.006011Workers Compensation1004019

-991.420.00991.420.006012Unemployment Insurance1004019-9.420.009.420.006047Mobile Phones1004019

-3,759.150.003,759.150.006048Communications1004019-4,631.610.004,631.610.006050Travel1004019

Expense Total: -400,169.980.00400,169.980.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:95Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 96: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004020 HUMAN RESOURCESOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description3,092.980.007,853.0210,946.006002Salaries-Assistants/Deputies1004020

15,257.980.0038,765.0254,023.006003Salaries-Employees10040201,647.620.003,322.384,970.006006FICA10040202,955.380.008,636.6211,592.006007Group Health10040202,090.180.004,932.827,023.006008Retirement1004020

66.720.00177.28244.006011Workers Compensation100402060.380.00153.62214.006012Unemployment Insurance1004020

291.51132.603,075.893,500.006014Office Supplies10040202,000.000.000.002,000.006016Gasoline1004020

792.500.007.50800.006030Vehicle Repairs1004020913.4750.981,062.552,027.006047Mobile Phones1004020

2,745.800.006,754.209,500.006048Communications1004020332.030.00167.97500.006049Postage1004020

1,000.000.000.001,000.006050Travel10040200.000.000.000.006054Advertising1004020

-1,245.440.001,245.440.006056Property Insurance1004020-169.710.00611.71442.006057Vehicle Insurance1004020255.751,232.961,483.292,972.006069Equipment Rental1004020181.000.00219.00400.006073Dues and Memberships1004020

1,048.000.000.001,048.006078Education and Training1004020250.000.000.00250.006079Legal Books, Publications1004020

48.500.0095.50144.006082Contractual Expense10040201,000.000.000.001,000.006195Safety Supplies1004020

Expense Total: 34,614.651,416.5478,563.81114,595.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:96Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 97: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004021 CIVIL SERVICE COMMISSIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description20,536.140.0045,344.8665,881.006003Salaries-Employees1004021

1,627.210.003,412.795,040.006006FICA10040213,900.000.0010,500.0014,400.006007Group Health10040212,328.430.004,793.577,122.006008Retirement1004021

74.610.00172.39247.006011Workers Compensation100402167.500.00149.50217.006012Unemployment Insurance1004021

1,056.0245.99133.991,236.006014Office Supplies10040210.000.0014.0014.006025Food-Human1004021

9,849.500.00150.5010,000.006045Professional Services1004021100.000.000.00100.006049Postage1004021500.000.000.00500.006050Travel1004021600.000.000.00600.006054Advertising1004021138.000.000.00138.006059Bonds1004021250.000.000.00250.006078Education and Training1004021

Expense Total: 41,027.4145.9964,671.60105,745.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:97Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 98: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004030 COUNTY CLERKOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-289,269.900.00666,694.10955,964.004430Fee Revenue1004030

-39,467.500.0051,459.5090,927.004441Copy Reimbursements1004030-6,151.980.003,822.029,974.004600Interest Income1004030

-195.000.0030.00225.004602Miscellaneous1004030Revenue Total: -335,084.380.00722,005.621,057,090.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description23,334.140.0059,285.8682,620.006001Elected Officials1004030

7,435.440.0039,692.5647,128.006002Salaries-Assistants/Deputies1004030114,698.850.00286,889.15401,588.006003Salaries-Employees1004030

12,281.330.0028,439.6740,721.006006FICA100403028,871.440.0077,861.56106,733.006007Group Health100403017,231.690.0040,205.3157,437.006008Retirement1004030

548.770.001,444.231,993.006011Workers Compensation1004030424.280.001,056.721,481.006012Unemployment Insurance1004030

2,078.612,135.0013,786.3918,000.006014Office Supplies1004030-63.050.002,563.052,500.006016Gasoline1004030

1,057.38642.53300.092,000.006030Vehicle Repairs10040300.340.005,155.665,156.006038Small Tools and Equipment1004030

-75.250.00585.25510.006047Mobile Phones10040302,194.710.0023,305.2925,500.006048Communications1004030

-1,351.060.008,851.067,500.006049Postage10040300.890.009,482.119,483.006050Travel1004030

-463.510.001,043.51580.006057Vehicle Insurance10040300.000.002,259.002,259.006059Bonds10040300.000.000.000.006067Equipment Maintenance10040300.163,173.286,346.569,520.006069Equipment Rental10040307.50100.00392.50500.006073Dues and Memberships10040300.5356,153.37108,461.10164,615.006077Data Processing10040300.490.001,629.511,630.006078Education and Training1004030

-2,003.882,211.205,527.685,735.006082Contractual Expense1004030Expense Total: 206,209.8064,415.38724,563.82995,189.00

128,874.58-64,415.38-2,558.2061,901.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:98Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 99: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004040 RECORDS MANAGEMENTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-175,690.350.00363,630.65539,321.004444County Clerk-Records Mgmt1004040

-4,664.960.002,563.047,228.004456Vital Statistics Preserv Fee1004040Revenue Total: -180,355.310.00366,193.69546,549.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description3,671.210.009,328.7913,000.006002Salaries-Assistants/Deputies1004040

61,034.920.00138,511.08199,546.006003Salaries-Employees100404021,961.500.006,038.5028,000.006005Extra Help1004040

6,916.250.0011,540.7518,457.006006FICA100404034,692.030.0041,044.9775,737.006007Group Health1004040

7,347.860.0015,628.1422,976.006008Retirement1004040317.410.00584.59902.006011Workers Compensation1004040286.900.00507.10794.006012Unemployment Insurance1004040

11,400.00450.00450.0012,300.006014Office Supplies10040406,650.00550.000.007,200.006038Small Tools and Equipment1004040

428.100.001,171.901,600.006048Communications10040407,687.510.002,375.4910,063.006050Travel10040402,000.000.000.002,000.006054Advertising1004040

56.170.00359.83416.006057Vehicle Insurance1004040-0.120.00796.12796.006067Equipment Maintenance1004040

43,790.9832,860.403,619.6280,271.006077Data Processing10040402,280.000.003,120.005,400.006078Education and Training1004040

0.000.002,700.002,700.006082Contractual Expense100404026,176.470.0038,214.5364,391.006096Equipment1004040

Expense Total: 236,697.1933,860.40275,991.41546,549.00-56,341.88-33,860.4090,202.280.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:99Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 100: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004041 OLD RECORDS RETRIEVALOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-192,444.770.00322,495.23514,940.004444County Clerk-Records Mgmt1004041

Revenue Total: -192,444.770.00322,495.23514,940.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description3,978.000.000.003,978.006002Salaries-Assistants/Deputies1004041

24,321.510.0056,123.4980,445.006003Salaries-Employees10040419,305.000.009,695.0019,000.006005Extra Help10040412,888.440.004,941.567,830.006006FICA1004041

13,292.350.0015,881.6529,174.006007Group Health10040413,063.310.005,946.699,010.006008Retirement1004041

133.820.00250.18384.006011Workers Compensation1004041120.960.00217.04338.006012Unemployment Insurance1004041

364,781.000.000.00364,781.006077Data Processing1004041Expense Total: 421,884.390.0093,055.61514,940.00

-229,439.620.00229,439.620.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:100Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 101: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004050 VETERAN'S SERVICE OFFICEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description2,276.69250.002,026.690.004670Donations1004050

Revenue Total: 2,276.69250.002,026.690.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description17,643.590.0044,607.4162,251.006002Salaries-Assistants/Deputies100405035,810.410.0085,741.59121,552.006003Salaries-Employees1004050

4,886.630.009,587.3714,474.006006FICA100405010,848.240.0025,151.7636,000.006007Group Health1004050

6,664.920.0013,788.0820,453.006008Retirement1004050214.530.00495.47710.006011Workers Compensation1004050194.130.00429.87624.006012Unemployment Insurance1004050

1,396.760.00452.241,849.006014Office Supplies1004050634.440.00365.561,000.006016Gasoline1004050972.210.0027.791,000.006030Vehicle Repairs1004050910.800.001,733.202,644.006047Mobile Phones1004050189.640.003,110.363,300.006048Communications1004050788.350.00211.651,000.006049Postage1004050

0.72621.403,394.884,017.006050Travel1004050578.000.000.00578.006057Vehicle Insurance1004050952.620.00-952.620.006068Real Estate Rental1004050309.01521.68717.311,548.006069Equipment Rental1004050100.000.000.00100.006073Dues and Memberships1004050

0.000.000.000.006078Education and Training1004050Expense Total: 83,095.001,143.08188,861.92273,100.00

-85,371.69-893.08-186,835.23-273,100.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:101Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 102: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004060 EMERGENCY MANAGEMENTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-21,500.000.000.0021,500.004301Contributions from other Entit1004060

-3,750.000.0011,250.0015,000.004353Emergency Services District10040606,905.000.006,905.000.004381Insurance Proceeds1004060

Revenue Total: -18,345.000.0018,155.0036,500.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description22,223.070.0056,906.9379,130.006002Salaries-Assistants/Deputies100406063,664.120.00136,977.88200,642.006003Salaries-Employees1004060

7,946.730.0014,769.2722,716.006006FICA100406018,144.250.0022,955.7541,100.006007Group Health100406011,346.220.0020,582.7831,929.006008Retirement1004060

76.62403.442,019.942,500.006010Uniforms10040601,489.520.001,510.483,000.006011Workers Compensation1004060

335.680.00639.32975.006012Unemployment Insurance1004060484.240.003,215.763,700.006014Office Supplies1004060

1,586.520.006,413.488,000.006016Gasoline10040601,222.740.0077.261,300.006018Diesel Fuel1004060

211.49471.44317.071,000.006025Food-Human10040601,057.660.00742.341,800.006028Camera and Police Supplies10040601,025.5685.853,888.595,000.006030Vehicle Repairs10040601,003.560.00696.441,700.006038Small Tools and Equipment10040602,350.380.006,449.628,800.006047Mobile Phones10040603,926.70774.008,299.3013,000.006048Communications1004060

290.350.009.65300.006049Postage10040603,342.500.00157.503,500.006050Travel1004060

-98.870.002,374.872,276.006057Vehicle Insurance100406075.000.00150.00225.006059Bonds1004060

975.940.00324.061,300.006067Equipment Maintenance1004060613.911,393.141,160.953,168.006069Equipment Rental1004060

1,000.000.000.001,000.006073Dues and Memberships10040602,500.000.000.002,500.006078Education and Training1004060

19,130.000.0048,870.0068,000.006082Contractual Expense1004060421.640.0033,194.3633,616.006096Equipment1004060247.8052.200.00300.006195Safety Supplies1004060

Expense Total: 166,593.333,180.07372,703.60542,477.00-148,248.33-3,180.07-354,548.60-505,977.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:102Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 103: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004061 ESD CONTRACTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-17,000.000.0051,000.0068,000.004353Emergency Services District1004061

Revenue Total: -17,000.000.0051,000.0068,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description11,297.140.0028,702.8640,000.006003Salaries-Employees1004061

987.360.002,072.643,060.006006FICA10040611,912.290.005,287.717,200.006007Group Health10040611,212.960.003,037.044,250.006008Retirement1004061

112.770.0037.23150.006011Workers Compensation100406137.390.0094.61132.006012Unemployment Insurance1004061

2,057.841,630.274,711.898,400.006014Office Supplies10040617.122,666.392,134.494,808.006077Data Processing1004061

Expense Total: 17,624.874,296.6646,078.4768,000.00-624.87-4,296.664,921.530.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:103Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 104: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004063 FIRE MARSHAL DIVISIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-37,750.110.0037,249.8975,000.004204Inspections1004063-60,000.000.00180,000.00240,000.004353Emergency Services District1004063

Revenue Total: -97,750.110.00217,249.89315,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description56,293.270.00141,545.73197,839.006003Salaries-Employees1004063

-840.960.00840.960.006004Overtime10040634,469.430.0010,738.5715,208.006006FICA10040638,470.040.0020,329.9628,800.006007Group Health10040636,288.540.0015,065.4621,354.006008Retirement10040632,389.331,791.201,819.476,000.006010Uniforms1004063

189.650.002,304.352,494.006011Workers Compensation1004063182.590.00469.41652.006012Unemployment Insurance1004063

1,521.84203.081,675.083,400.006014Office Supplies10040631,958.530.003,041.475,000.006016Gasoline10040631,350.370.001,649.633,000.006018Diesel Fuel10040634,172.191,457.232,014.587,644.006028Camera and Police Supplies1004063

474.69297.243,228.074,000.006030Vehicle Repairs10040635,972.211,518.843,723.9511,215.006038Small Tools and Equipment10040631,186.860.001,813.143,000.006050Travel10040631,224.000.000.001,224.006056Property Insurance1004063

75.00150.000.00225.006059Bonds10040631,191.00775.001,167.003,133.006073Dues and Memberships1004063

20.540.005,979.466,000.006077Data Processing1004063405.000.001,695.002,100.006078Education and Training1004063

1,500.000.000.001,500.006079Legal Books, Publications1004063-12,361.0012,361.000.000.006096Equipment1004063

0.520.002,866.482,867.006100Weapons10040631,210.97300.001,989.033,500.006195Safety Supplies1004063

Expense Total: 87,344.6118,853.59223,956.80330,155.0010,405.50-18,853.59-6,706.91-15,155.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:104Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 105: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004070 MAIL ROOMOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,000.000.000.002,000.006014Office Supplies1004070

379.460.00820.541,200.006048Communications10040701,332.900.009,667.1011,000.006069Equipment Rental1004070

Expense Total: 3,712.360.0010,487.6414,200.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:105Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 106: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004080 DATA PROCESSINGOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description4,424.000.004,424.000.004602Miscellaneous1004080

Revenue Total: 4,424.000.004,424.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description26,830.980.0068,171.0295,002.006002Salaries-Assistants/Deputies1004080

167,090.420.00422,624.58589,715.006003Salaries-Employees1004080500.000.000.00500.006004Overtime1004080

16,202.310.0036,667.6952,870.006006FICA100408026,921.200.0075,505.80102,427.006007Group Health100408022,769.970.0051,940.0374,710.006008Retirement1004080

726.950.001,865.052,592.006011Workers Compensation1004080662.680.001,618.322,281.006012Unemployment Insurance1004080

6,516.791,282.594,150.6211,950.006014Office Supplies10040801,091.400.00908.602,000.006016Gasoline1004080

875.500.001,624.502,500.006030Vehicle Repairs1004080-55.000.0055.000.006046Medical and Dental1004080

2,099.050.002,900.955,000.006047Mobile Phones1004080159,193.120.00190,806.88350,000.006048Communications1004080

100.000.000.00100.006049Postage10040803,882.480.002,617.526,500.006050Travel1004080

-15.290.0023.298.006056Property Insurance1004080-356.470.001,106.47750.006057Vehicle Insurance1004080

58,215.15151,747.80621,808.05831,771.006067Equipment Maintenance10040800.161,134.101,587.742,722.006069Equipment Rental1004080

25.000.00175.00200.006073Dues and Memberships100408012,679.870.0037,083.1349,763.006077Data Processing1004080

2,580.000.008,220.0010,800.006078Education and Training10040805,082.220.00373.785,456.006082Contractual Expense1004080

Expense Total: 513,618.49154,164.491,531,834.022,199,617.00-518,042.49-154,164.49-1,527,410.02-2,199,617.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:106Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 107: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004090 GENERAL ADMINISTRATIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-3,526.000.003,016.006,542.004172Settlements1004090

-23,984.840.001,515.1625,500.004308Fee Revenue Admin Fee1004090112,623.000.00157,903.0045,280.004320Federal Wildlife Allocation1004090

-499,390.610.00465,609.39965,000.004341State Mixed Drink Tax100409015,736.120.00105,460.1289,724.004342State Bingo Tax1004090-1,299.340.006,200.667,500.004360Miscellaneous Revenue1004090

5,350,702.320.006,152,433.32801,731.004380Financing Proceeds10040905,719.000.005,719.000.004381Insurance Proceeds1004090

-2,277,387.000.00360,000.002,637,387.004405Sales Tax Commissions-Tax A1004090201,860.570.00238,005.5736,145.004418Child Safety Admin Fee1004090-63,734.750.00217,015.25280,750.004476County's Waste Collection fee1004090

-409,978.490.00480,289.51890,268.004600Interest Income1004090-3,385.840.005,777.169,163.004601Vending Machine Commission100409060,614.530.00135,614.5375,000.004602Miscellaneous1004090-1,943.000.001,657.003,600.004612Snack Bar Commissions1004090

-45,691.400.004,308.6050,000.004640Sale of Surplus10040902,752.900.002,752.900.004670Donations1004090

Revenue Total: 2,419,687.170.008,343,277.175,923,590.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-10.520.0010.520.006006FICA1004090-15.490.0015.490.006007Group Health1004090

9,140.190.00-9,140.190.006011Workers Compensation1004090600.51138.181,697.312,436.006014Office Supplies1004090777.020.001,722.982,500.006025Food-Human1004090

1,251,339.440.009,271.561,260,611.006033Contingencies10040900.000.0067,512.0067,512.006040Audit and Accounting1004090

19,000.0019,000.000.0038,000.006045Professional Services1004090304.280.001,063.721,368.006047Mobile Phones1004090

1,490.140.003,109.864,600.006048Communications1004090540.750.001,459.252,000.006049Postage1004090

5,771.340.004,439.6610,211.006050Travel10040909,462.200.001,537.8011,000.006054Advertising1004090

-2,840.190.0022,976.1920,136.006056Property Insurance1004090-375.570.00375.570.006057Vehicle Insurance1004090

14,513.630.0073,486.3788,000.006058Liability Other Insurance10040900.17784.5027,025.3327,810.006067Equipment Maintenance1004090

124,171.220.001,002,449.781,126,621.006070INDIRECT COST100409010,194.000.0043,041.0053,235.006073Dues and Memberships1004090

101,960.030.00183,039.97285,000.006076Bank Fees100409060.080.0064,230.9264,291.006077Data Processing1004090

0.000.005,240.005,240.006078Education and Training1004090508,544.5619,261.66962,939.781,490,746.006082Contractual Expense1004090

-392.740.001,583.741,191.006087Miscellaneous1004090Expense Total: 2,054,235.0539,184.342,469,088.614,562,508.00

-4,473,922.22-39,184.345,874,188.561,361,082.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:107Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 108: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004100 CIVIL DIVISIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.0030,000.0030,000.004353Emergency Services District1004100

Revenue Total: 0.000.0030,000.0030,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description36,550.590.0092,867.41129,418.006002Salaries-Assistants/Deputies100410093,381.640.00236,666.36330,048.006003Salaries-Employees100410011,669.020.0024,718.9836,388.006006FICA1004100

9,154.550.0025,751.4534,906.006007Group Health100410013,904.260.0032,761.7446,666.006008Retirement1004100

5,214.580.0010,985.4216,200.006009Auto Allowance100410065.390.00164.61230.006011Workers Compensation1004100

430.140.001,086.861,517.006012Unemployment Insurance10041001,683.30599.52217.182,500.006014Office Supplies1004100

19,720.003,035.0012,781.0035,536.006045Professional Services10041002,106.430.004,493.576,600.006048Communications1004100-200.100.00450.10250.006049Postage1004100

3,714.000.0012.003,726.006050Travel100410093.000.000.0093.006059Bonds1004100

765.961,362.101,906.944,035.006069Equipment Rental1004100-429.60688.502,741.103,000.006071Court Costs and Transcripts1004100

0.040.0079,125.9679,126.006072Settlements and Judgments1004100-77.000.001,610.001,533.006073Dues and Memberships1004100

0.400.0055.6056.006077Data Processing10041002,647.500.00852.503,500.006078Education and Training1004100

-2,476.194,172.6421,535.5523,232.006079Legal Books, Publications100410054.560.0095.44150.006082Contractual Expense1004100

Expense Total: 197,972.479,857.76550,879.77758,710.00-197,972.47-9,857.76-520,879.77-728,710.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:108Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 109: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004110 COMMISSIONER PCT. #1Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description10,871.140.0027,621.8638,493.006001Elected Officials1004110

4,589.830.0011,660.1716,250.006003Salaries-Employees10041101,302.940.002,885.064,188.006006FICA10041102,340.000.007,020.009,360.006007Group Health10041101,679.550.004,156.455,836.006008Retirement1004110

55.720.00149.28205.006011Workers Compensation100411015.470.0038.5354.006012Unemployment Insurance1004110

Expense Total: 20,854.650.0053,531.3574,386.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:109Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 110: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004120 COMMISSIONER PCT. #2Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description11,412.600.0027,080.4038,493.006001Elected Officials1004120

4,642.760.0011,799.2416,442.006003Salaries-Employees10041201,336.600.002,866.404,203.006006FICA10041202,451.190.006,908.819,360.006007Group Health10041201,722.050.004,113.955,836.006008Retirement1004120

58.400.00147.60206.006011Workers Compensation100412015.080.0038.9254.006012Unemployment Insurance1004120

192.000.00576.00768.006047Mobile Phones1004120Expense Total: 21,830.680.0053,531.3275,362.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:110Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 111: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004130 COMMISSIONER PCT. #3Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description10,871.140.0027,621.8638,493.006001Elected Officials1004130

5,473.410.0013,910.5919,384.006003Salaries-Employees10041301,347.790.003,080.214,428.006006FICA10041302,315.160.007,152.849,468.006007Group Health10041301,754.430.004,394.576,149.006008Retirement1004130

59.260.00157.74217.006011Workers Compensation100413018.130.0045.8764.006012Unemployment Insurance1004130

235.000.00576.00811.006047Mobile Phones1004130Expense Total: 22,074.320.0056,939.6879,014.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:111Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 112: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004140 COMMISSIONER PCT. #4Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description10,871.140.0027,621.8638,493.006001Elected Officials1004140

4,642.750.0011,799.2516,442.006003Salaries-Employees10041401,351.100.002,851.904,203.006006FICA10041402,340.000.007,020.009,360.006007Group Health10041401,664.980.004,171.025,836.006008Retirement1004140

56.340.00149.66206.006011Workers Compensation100414015.080.0038.9254.006012Unemployment Insurance1004140

768.000.000.00768.006047Mobile Phones1004140Expense Total: 21,709.390.0053,652.6175,362.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:112Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 113: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004150 BAIL BOND ADMINISTRATIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description556.00278.00278.000.004200Program Revenues1004150

20,055.000.0020,055.000.004308Fee Revenue Admin Fee1004150-5,328.000.0010,672.0016,000.004400Bail Bond Fees1004150

Revenue Total: 15,283.00278.0031,005.0016,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description12,463.100.0031,567.9044,031.006003Salaries-Employees1004150

1,119.290.002,248.713,368.006006FICA10041501,800.000.005,400.007,200.006007Group Health10041501,419.510.003,340.494,760.006008Retirement1004150

44.970.00120.03165.006011Workers Compensation100415040.940.00104.06145.006012Unemployment Insurance1004150

397.22139.00263.78800.006014Office Supplies1004150822.830.001,777.172,600.006048Communications1004150250.000.000.00250.006049Postage1004150

1,200.000.000.001,200.006050Travel10041500.72858.451,201.832,061.006069Equipment Rental1004150

500.000.000.00500.006078Education and Training1004150Expense Total: 20,058.58997.4546,023.9767,080.00

-35,341.58-719.45-15,018.97-51,080.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:113Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 114: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004160 REPRODUCTIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-24,903.790.0050,746.2175,650.004464Labor Charges1004160

Revenue Total: -24,903.790.0050,746.2175,650.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description14,086.410.0035,792.5949,879.006002Salaries-Assistants/Deputies100416015,756.050.0040,033.9555,790.006003Salaries-Employees1004160

3,878.570.008,570.4312,449.006005Extra Help10041602,760.610.006,275.399,036.006006FICA10041605,400.000.0016,200.0021,600.006007Group Health10041603,399.680.008,023.3211,423.006008Retirement1004160

327.000.00677.001,004.006011Workers Compensation1004160111.770.00278.23390.006012Unemployment Insurance1004160

2,874.18276.892,848.936,000.006014Office Supplies1004160-553.550.00953.55400.006048Communications1004160100.000.000.00100.006049Postage1004160

1,440.000.000.001,440.006050Travel10041607,371.540.001,128.468,500.006067Equipment Maintenance10041602,508.000.002,492.005,000.006069Equipment Rental1004160

Expense Total: 59,460.26276.89123,273.85183,011.00-34,556.47-276.89-72,527.64-107,361.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:114Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 115: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004180 CENSUSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,412.870.005,312.136,725.006014Office Supplies10041801,905.350.0094.652,000.006025Food-Human10041802,500.000.000.002,500.006048Communications1004180

700.600.00299.401,000.006049Postage10041802,468.680.0031.322,500.006050Travel1004180

0.0022,088.7157,186.2979,275.006054Advertising10041802,000.000.000.002,000.006077Data Processing10041802,000.000.000.002,000.006087Miscellaneous10041802,000.000.000.002,000.006096Equipment1004180

Expense Total: 14,987.5022,088.7162,923.79100,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:115Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 116: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004190 PROGRAM, DEVELOPMENT & MGT.Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-52,029.000.000.0052,029.004300State Revenue1004190-10,500.000.000.0010,500.004958Indirect Cost1004190

Revenue Total: -62,529.000.000.0062,529.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description23,079.130.0061,920.8785,000.006002Salaries-Assistants/Deputies100419078,679.520.00191,653.48270,333.006003Salaries-Employees1004190

9,176.870.0019,342.1328,519.006006FICA100419016,800.000.0033,600.0050,400.006007Group Health100419012,717.700.0026,893.3039,611.006008Retirement1004190

1,525.320.003,874.685,400.006009Auto Allowance1004190410.250.00963.751,374.006011Workers Compensation1004190372.920.00836.081,209.006012Unemployment Insurance1004190

1,216.3582.714,700.946,000.006014Office Supplies1004190216.660.0033.34250.006016Gasoline1004190629.550.00370.451,000.006030Vehicle Repairs1004190

-0.220.001,418.221,418.006038Small Tools and Equipment1004190240.000.00720.00960.006047Mobile Phones1004190

3,092.53119.087,788.3911,000.006048Communications1004190883.870.00116.131,000.006049Postage1004190

1,701.980.0098.021,800.006050Travel10041901,564.503,454.05481.455,500.006054Advertising1004190

250.000.000.00250.006057Vehicle Insurance100419039.000.0071.00110.006059Bonds1004190

495.80742.261,731.942,970.006069Equipment Rental1004190500.000.000.00500.006073Dues and Memberships1004190

0.82402.180.00403.006077Data Processing10041901,097.000.000.001,097.006078Education and Training1004190

51.560.0095.44147.006082Contractual Expense1004190Expense Total: 154,741.114,800.28356,709.61516,251.00

-92,212.11-4,800.28-356,709.61-453,722.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:116Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 117: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004200 VEHICLE MAINTENANCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-4,686.200.0020,303.8024,990.004464Labor Charges1004200

216.000.00216.000.004640Sale of Surplus1004200Revenue Total: -4,470.200.0020,519.8024,990.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description16,179.110.0039,955.8956,135.006002Salaries-Assistants/Deputies100420056,299.570.00130,103.43186,403.006003Salaries-Employees1004200

6,354.030.0012,643.9718,998.006006FICA100420014,806.190.0034,823.8149,630.006007Group Health1004200

8,826.480.0018,018.5226,845.006008Retirement1004200571.63812.663,165.714,550.006010Uniforms1004200919.160.001,269.842,189.006011Workers Compensation1004200259.500.00560.50820.006012Unemployment Insurance1004200666.46621.551,411.992,700.006014Office Supplies1004200117.760.001,282.241,400.006016Gasoline1004200

1,378.330.001,421.672,800.006018Diesel Fuel100420060.000.000.0060.006022Drugs Medicine1004200

689.0285.962,225.023,000.006030Vehicle Repairs1004200459.370.00640.631,100.006047Mobile Phones1004200

25.650.002,474.352,500.006048Communications10042000.000.000.000.006049Postage1004200

342.120.00766.881,109.006057Vehicle Insurance1004200494.57544.772,960.664,000.006067Equipment Maintenance1004200

20.00120.0060.00200.006069Equipment Rental10042000.000.000.000.006077Data Processing10042000.000.000.000.006078Education and Training1004200

1,578.35364.661,200.993,144.006082Contractual Expense1004200Expense Total: 110,047.302,549.60254,986.10367,583.00

-105,577.10-2,549.60-234,466.30-342,593.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:117Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 118: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004201 VEHICLE MAINTENANCEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description11.300.00588.70600.006014Office Supplies1004201

1,000.000.000.001,000.006018Diesel Fuel1004201-664.670.001,495.67831.006056Property Insurance1004201

4,392.950.003,607.058,000.006060Electricity10042011,000.000.000.001,000.006062Water10042011,485.210.004,014.795,500.006063Sewage and Garbage1004201

976.000.000.00976.006064Building Maintenance10042011,500.000.000.001,500.006067Equipment Maintenance1004201

800.000.000.00800.006082Contractual Expense1004201Expense Total: 10,500.790.009,706.2120,207.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:118Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 119: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004250 COUNTY CLERK - JUDICIALOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-160,561.740.0097,387.26257,949.004430Fee Revenue1004250

-5,308.710.005,746.2911,055.004431Service Fees1004250-88.390.00153.61242.004440Court Cost1004250

-21,545.170.0022,413.8343,959.004441Copy Reimbursements1004250-21,094.560.008,334.4429,429.004445County Clerk-Judicial Rec Mgt1004250

36.930.0036.930.004508District Atty. Mental Cases1004250-1,800.940.003,898.065,699.004509Transaction Fee1004250

-56,733.710.00150,034.29206,768.004540Fines1004250-35,906.000.0025,000.0060,906.004600Interest Income1004250

27.450.0027.450.004602Miscellaneous100425054.300.0054.300.004705Long/Short1004250

Revenue Total: -302,920.540.00313,086.46616,007.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description12,901.830.0032,768.1745,670.006002Salaries-Assistants/Deputies1004250

181,010.870.00442,109.13623,120.006003Salaries-Employees100425017,744.880.0035,406.1253,151.006006FICA100425047,900.710.00122,271.29170,172.006007Group Health100425024,880.550.0050,226.4575,107.006008Retirement1004250

800.030.001,804.972,605.006011Workers Compensation1004250727.830.001,565.172,293.006012Unemployment Insurance1004250

4,409.21789.868,500.9313,700.006014Office Supplies1004250479.570.001,520.432,000.006048Communications1004250

9,386.950.0010,613.0520,000.006049Postage10042501,971.670.001,628.333,600.006050Travel1004250

0.163,173.286,346.569,520.006069Equipment Rental1004250740.000.00460.001,200.006078Education and Training1004250

Expense Total: 302,954.263,963.14715,220.601,022,138.00-33.72-3,963.14-402,134.14-406,131.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:119Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 120: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004260 COUNTY COURT AT LAW IOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-21,000.000.0063,000.0084,000.004334Aid Count Court at Law1004260

-373.280.00241.72615.004415Judges Signature Probate Fee1004260331.350.00331.350.004602Miscellaneous1004260

Revenue Total: -21,041.930.0063,573.0784,615.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description53,346.250.00134,653.75188,000.006001Elected Officials100426087,509.340.00222,476.66309,986.006003Salaries-Employees100426013,094.310.0025,042.6938,137.006006FICA100426012,754.560.0037,645.4450,400.006007Group Health100426015,951.480.0037,790.5253,742.006008Retirement1004260

550.000.000.00550.006010Uniforms1004260653.470.001,760.532,414.006011Workers Compensation1004260286.430.00733.571,020.006012Unemployment Insurance1004260

1,379.69154.05666.262,200.006014Office Supplies10042602,000.000.000.002,000.006044Appointed Attorneys10042601,000.000.000.001,000.006045Professional Services1004260

239.790.00760.211,000.006048Communications1004260100.000.000.00100.006049Postage1004260

2,903.830.002,136.175,040.006050Travel10042601,510.000.000.001,510.006058Liability Other Insurance10042603,107.000.000.003,107.006059Bonds1004260

0.00378.00756.001,134.006069Equipment Rental10042601,000.000.000.001,000.006071Court Costs and Transcripts1004260

35.000.00465.00500.006073Dues and Memberships10042601,970.000.00130.002,100.006078Education and Training10042601,200.000.000.001,200.006079Legal Books, Publications1004260

104.710.00195.29300.006082Contractual Expense1004260Expense Total: 200,695.86532.05465,212.09666,440.00

-179,653.93-532.05-401,639.02-581,825.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:120Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 121: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004261 COUNTY COURT AT LAW IVOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-21,000.000.0063,000.0084,000.004334Aid Count Court at Law1004261

-615.000.000.00615.004415Judges Signature Probate Fee1004261Revenue Total: -21,615.000.0063,000.0084,615.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description42,814.010.00108,785.99151,600.006001Elected Officials100426188,884.320.00214,768.68303,653.006003Salaries-Employees100426112,601.740.0022,776.2635,378.006006FICA100426112,812.020.0037,587.9850,400.006007Group Health100426114,795.080.0034,269.9249,065.006008Retirement1004261

550.000.000.00550.006010Uniforms10042611,303.280.001,604.722,908.006011Workers Compensation1004261

315.940.00708.061,024.006012Unemployment Insurance1004261400.6274.371,725.012,200.006014Office Supplies1004261

2,400.000.000.002,400.006016Gasoline1004261328.400.00846.601,175.006028Camera and Police Supplies1004261

-470.567,500.0037,970.5645,000.006044Appointed Attorneys1004261550.000.000.00550.006045Professional Services1004261244.940.00295.06540.006047Mobile Phones1004261796.630.002,003.372,800.006048Communications1004261

21.150.0088.85110.006049Postage10042611,015.860.004,024.145,040.006050Travel1004261

500.000.000.00500.006057Vehicle Insurance10042610.000.001,500.001,500.006058Liability Other Insurance1004261

2,894.0071.00142.003,107.006059Bonds100426153.93755.251,003.821,813.006069Equipment Rental1004261

1,100.000.000.001,100.006071Court Costs and Transcripts1004261500.000.000.00500.006073Dues and Memberships1004261

1,685.00130.00285.002,100.006078Education and Training1004261-178.800.001,378.801,200.006079Legal Books, Publications1004261

Expense Total: 185,917.568,530.62471,764.82666,213.00-164,302.56-8,530.62-408,764.82-581,598.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:121Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 122: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004270 COUNTY COURT AT LAW IIOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-21,000.000.0063,000.0084,000.004334Aid Count Court at Law1004270

-373.280.00241.72615.004415Judges Signature Probate Fee1004270Revenue Total: -21,373.280.0063,241.7284,615.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description53,346.250.00134,653.75188,000.006001Elected Officials100427089,965.050.00188,978.95278,944.006003Salaries-Employees100427016,480.580.0022,633.4239,114.006006FICA100427018,335.890.0032,064.1150,400.006007Group Health100427020,889.150.0034,238.8555,128.006008Retirement1004270

550.000.000.00550.006010Uniforms1004270856.370.001,699.632,556.006011Workers Compensation1004270439.980.00623.021,063.006012Unemployment Insurance1004270

74.63123.632,001.742,200.006014Office Supplies1004270101.000.000.00101.006044Appointed Attorneys1004270

0.000.000.000.006045Professional Services1004270146.620.00393.38540.006047Mobile Phones1004270244.840.00755.161,000.006048Communications1004270100.000.000.00100.006049Postage1004270

2,958.700.003,526.306,485.006050Travel10042701,551.350.00-331.351,220.006058Liability Other Insurance10042703,036.000.0071.003,107.006059Bonds1004270

0.00378.00756.001,134.006069Equipment Rental10042700.000.000.000.006071Court Costs and Transcripts10042700.000.00535.00535.006073Dues and Memberships1004270

35.39395.711,487.901,919.006077Data Processing10042702,035.000.0065.002,100.006078Education and Training1004270

705.000.00495.001,200.006079Legal Books, Publications1004270104.710.00195.29300.006082Contractual Expense1004270

Expense Total: 211,956.51897.34424,842.15637,696.00-190,583.23-897.34-361,600.43-553,081.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:122Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 123: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004280 COUNTY COURT AT LAW IIIOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-21,000.000.0063,000.0084,000.004334Aid Count Court at Law1004280

-373.290.00241.71615.004415Judges Signature Probate Fee1004280331.350.00331.350.004602Miscellaneous1004280

Revenue Total: -21,041.940.0063,573.0684,615.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description50,918.790.00128,681.21179,600.006001Elected Officials100428076,395.560.00194,066.44270,462.006003Salaries-Employees100428011,790.690.0022,413.3134,204.006006FICA100428010,960.800.0032,239.2043,200.006007Group Health100428014,051.770.0034,152.2348,204.006008Retirement1004280

550.000.000.00550.006010Uniforms1004280629.560.001,672.442,302.006011Workers Compensation1004280239.280.00639.72879.006012Unemployment Insurance1004280885.03314.970.001,200.006014Office Supplies1004280

2,000.000.000.002,000.006044Appointed Attorneys1004280600.000.000.00600.006045Professional Services1004280147.100.00392.90540.006047Mobile Phones1004280239.790.00760.211,000.006048Communications1004280

81.000.0029.00110.006049Postage10042802,646.810.002,393.195,040.006050Travel1004280

0.000.001,500.001,500.006058Liability Other Insurance10042803,178.000.000.003,178.006059Bonds1004280

798.480.001,595.522,394.006069Equipment Rental10042800.000.000.000.006071Court Costs and Transcripts1004280

150.000.00350.00500.006073Dues and Memberships10042806.820.002,993.183,000.006077Data Processing1004280

1,750.000.00350.002,100.006078Education and Training1004280200.000.000.00200.006079Legal Books, Publications1004280202.340.0097.66300.006082Contractual Expense1004280

Expense Total: 178,421.82314.97424,326.21603,063.00-157,379.88-314.97-360,753.15-518,448.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:123Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 124: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004285 COUNTY COURT AT LAW VOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-21,000.000.0063,000.0084,000.004334Aid Count Court at Law1004285

-615.000.000.00615.004415Judges Signature Probate Fee1004285Revenue Total: -21,615.000.0063,000.0084,615.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description42,814.010.00108,785.99151,600.006001Elected Officials100428572,266.960.00178,238.04250,505.006003Salaries-Employees100428510,954.080.0020,077.9231,032.006006FICA100428511,585.760.0031,614.2443,200.006007Group Health100428512,604.520.0030,362.4842,967.006008Retirement1004285

0.000.00252.00252.006010Uniforms1004285568.150.001,478.852,047.006011Workers Compensation1004285246.490.00587.51834.006012Unemployment Insurance1004285968.791,366.321,562.893,898.006014Office Supplies1004285

2,000.000.000.002,000.006044Appointed Attorneys10042851,000.000.000.001,000.006045Professional Services1004285

799.090.002,000.912,800.006048Communications1004285100.000.000.00100.006049Postage1004285

1,491.300.001,548.703,040.006050Travel10042851,220.000.000.001,220.006058Liability Other Insurance1004285

320.000.000.00320.006059Bonds10042850.40755.251,057.351,813.006069Equipment Rental1004285

1,000.000.000.001,000.006071Court Costs and Transcripts1004285275.000.00225.00500.006073Dues and Memberships1004285

1,545.000.00555.002,100.006078Education and Training1004285962.0088.00150.001,200.006079Legal Books, Publications1004285363.500.00236.50600.006085Juror's Fees1004285

Expense Total: 163,085.052,209.57378,733.38544,028.00-141,470.05-2,209.57-315,733.38-459,413.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:124Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 125: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004350 DISTRICT COURTSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-37,733.850.0045,132.1582,866.004422Steno Fees and Interpreter Fee1004350

-152,231.080.00174,851.92327,083.004427Jury Fees1004350662.700.00662.700.004602Miscellaneous1004350

Revenue Total: -189,302.230.00220,646.77409,949.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description28,470.210.0072,329.79100,800.006001Elected Officials1004350

265,409.030.00545,625.97811,035.006002Salaries-Assistants/Deputies1004350361,051.080.00863,281.921,224,333.006003Salaries-Employees1004350

10,072.670.009,927.3320,000.006005Extra Help100435067,657.830.00110,195.17177,853.006006FICA1004350

101,676.710.00212,243.29313,920.006007Group Health100435095,950.180.00156,703.82252,654.006008Retirement1004350

3,584.850.001,515.155,100.006010Uniforms10043504,906.740.009,394.2614,301.006011Workers Compensation10043502,671.670.004,645.337,317.006012Unemployment Insurance10043508,171.281,557.307,932.4217,661.006014Office Supplies10043504,774.000.00226.005,000.006028Camera and Police Supplies10043502,400.006,900.0020,700.0030,000.006044Appointed Attorneys10043501,500.000.000.001,500.006045Professional Services10043501,721.060.0095.941,817.006047Mobile Phones10043503,590.530.0012,809.4716,400.006048Communications10043501,910.500.001,089.503,000.006049Postage1004350

20,795.570.0012,272.4333,068.006050Travel1004350-1.450.001.450.006056Property Insurance1004350

4,500.000.000.004,500.006058Liability Other Insurance1004350200.000.000.00200.006059Bonds1004350

4,096.596,040.5410,862.8721,000.006069Equipment Rental10043505,888.890.0039,111.1145,000.006071Court Costs and Transcripts10043501,540.00150.001,050.002,740.006073Dues and Memberships1004350

0.5130.99339.50371.006077Data Processing10043508,400.000.000.008,400.006078Education and Training1004350

49,302.530.0030,697.4780,000.006079Legal Books, Publications10043504,118.7213,680.0034,266.2852,065.006082Contractual Expense1004350

11,101.750.001,498.2512,600.006084Judges1004350159,238.000.00200,762.00360,000.006085Juror's Fees1004350

1,000.000.000.001,000.006086Juror's Expense1004350Expense Total: 1,235,699.4528,358.832,359,576.723,623,635.00

-1,046,397.22-28,358.83-2,138,929.95-3,213,686.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:125Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 126: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004351 INDIGENT DEFENSEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-102,731.000.00146,989.00249,720.004300State Revenue1004351

-81,226.240.0090,126.76171,353.004332Reimbursement Indigent defen1004351Revenue Total: -183,957.240.00237,115.76421,073.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description33,015.220.0080,521.78113,537.006002Salaries-Assistants/Deputies100435113,201.910.0029,579.0942,781.006003Salaries-Employees1004351

4,304.020.008,242.9812,547.006006FICA10043519,029.920.0010,309.0819,339.006007Group Health10043516,094.640.0011,635.3617,730.006008Retirement1004351

-58.640.001,258.641,200.006009Auto Allowance1004351196.730.00418.27615.006011Workers Compensation1004351177.910.00363.09541.006012Unemployment Insurance1004351

1,103.300.00496.701,600.006014Office Supplies1004351889,100.6422,549.981,097,047.382,008,698.006044Appointed Attorneys1004351

97,275.130.0027,724.87125,000.006045Professional Services1004351193.190.00506.81700.006048Communications1004351150.000.000.00150.006049Postage1004351

0.000.000.000.006050Travel100435143,569.040.0016,430.9660,000.006071Court Costs and Transcripts1004351

750.000.000.00750.006078Education and Training1004351Expense Total: 1,098,103.0122,549.981,284,535.012,405,188.00

-914,145.77-22,549.98-1,047,419.25-1,984,115.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:126Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 127: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004352 CRIMINAL HEARINGS OFFICEROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-27,460.000.004,465.0031,925.004430Fee Revenue1004352

-12.000.00102.00114.004440Court Cost10043524.000.004.000.004540Fines10043523.420.003.420.004600Interest Income1004352

Revenue Total: -27,464.580.004,574.4232,039.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description33,517.640.0025,392.3658,910.006002Salaries-Assistants/Deputies100435216,511.010.0031,007.9947,519.006003Salaries-Employees100435243,808.210.0055,823.7999,632.006005Extra Help1004352

6,788.570.008,516.4315,305.006006FICA10043528,400.000.009,000.0017,400.006007Group Health10043526,008.400.006,036.6012,045.006008Retirement1004352

323.560.00426.44750.006011Workers Compensation1004352290.940.00370.06661.006012Unemployment Insurance1004352799.670.00800.331,600.006014Office Supplies1004352250.000.000.00250.006049Postage1004352

1,800.000.000.001,800.006050Travel1004352100.000.00100.00200.006059Bonds1004352

0.361,024.321,024.322,049.006069Equipment Rental1004352-14.110.0014.110.006076Bank Fees1004352

0.360.004,533.644,534.006077Data Processing1004352600.000.000.00600.006078Education and Training1004352470.440.00123.56594.006082Contractual Expense1004352

Expense Total: 119,655.051,024.32143,169.63263,849.00-92,190.47-1,024.32-138,595.21-231,810.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:127Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 128: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004353 COURTHOUSE SECURITYOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-113,208.270.00107,563.73220,772.004430Fee Revenue1004353

Revenue Total: -113,208.270.00107,563.73220,772.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description7,606.631,518.36875.0110,000.006050Travel10043538,950.001,050.000.0010,000.006078Education and Training1004353

Expense Total: 16,556.632,568.36875.0120,000.0096,651.64-2,568.36106,688.72200,772.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:128Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 129: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004355 JUVENILE COURTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description60,918.910.00153,158.09214,077.006002Salaries-Assistants/Deputies100435546,046.090.00116,762.91162,809.006003Salaries-Employees1004355

8,477.260.0020,354.7428,832.006006FICA10043559,000.000.0027,000.0036,000.006007Group Health1004355

21,171.320.0019,498.6840,670.006008Retirement1004355454.60445.400.00900.006010Uniforms1004355685.170.001,816.832,502.006011Workers Compensation1004355352.100.00889.901,242.006012Unemployment Insurance1004355

85.1233.601,081.281,200.006014Office Supplies100435512,650.000.007,350.0020,000.006045Professional Services1004355

540.000.000.00540.006047Mobile Phones10043552,014.09340.003,445.915,800.006050Travel1004355

448.000.000.00448.006054Advertising1004355-447.840.00447.840.006064Building Maintenance1004355-193.801,695.80973.002,475.006069Equipment Rental1004355580.000.000.00580.006073Dues and Memberships1004355413.000.001,000.001,413.006078Education and Training1004355

Expense Total: 163,194.022,514.80353,779.18519,488.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:129Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 130: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004357 M&O MAGISTRATE COURTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description150.000.000.00150.006010Uniforms1004357480.57426.68122.751,030.006014Office Supplies1004357

1,260.160.0039.841,300.006038Small Tools and Equipment10043570.000.001,055.001,055.006045Professional Services1004357

193.210.00506.79700.006048Communications1004357307.690.001,350.311,658.006056Property Insurance1004357

1,715.070.001,284.933,000.006064Building Maintenance10043571,717.9067.1065.001,850.006067Equipment Maintenance1004357-170.720.00170.720.006069Equipment Rental1004357

0.08479.20735.721,215.006082Contractual Expense1004357Expense Total: 5,653.96972.985,331.0611,958.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:130Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 131: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004500 DISTRICT CLERKOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-22,531.270.0025,116.7347,648.004430Fee Revenue1004500

-9,255.490.0010,015.5119,271.004431Service Fees1004500-56,687.910.0085,275.09141,963.004442Copy Reimbursement-Dist Cle1004500-80,384.290.0015,212.7195,597.004446Dist Clerk-Judicial Recd Mgmt1004500-86,897.500.0022,254.50109,152.004448Dist. Clerk-Passport Revenue1004500-12,955.000.0011,171.0024,126.004449Research fees - District Clrk1004500-23,315.000.007,330.0030,645.004453Passport Picture fee-Dist Clrk1004500

0.070.003,652.073,652.004454JPTech Fee1004500-25.000.0020.0045.004468Retrieval fees - Dist. Clerk1004500

-190,572.940.00325,247.06515,820.004470District Clerk10045000.080.0046,687.0846,687.004478Records Preservation Revenue1004500

-5,226.000.005,844.0011,070.004509Transaction Fee1004500-101,992.120.00249,970.88351,963.004510District Clerk1004500

-5,987.590.0014,685.4120,673.004540Fines1004500-47,200.030.0036,379.9783,580.004600Interest Income1004500

0.000.00500.00500.004602Miscellaneous1004500Revenue Total: -643,029.990.00859,362.011,502,392.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description22,876.030.0058,123.9781,000.006001Elected Officials100450013,935.440.0038,293.5652,229.006002Salaries-Assistants/Deputies1004500

366,528.810.00876,726.191,243,255.006003Salaries-Employees1004500-1,533.650.001,533.650.006004Overtime10045008,607.500.001,392.5010,000.006005Extra Help1004500

39,053.160.0072,375.84111,429.006006FICA100450095,337.250.00214,262.75309,600.006007Group Health100450053,137.220.00103,134.78156,272.006008Retirement1004500

1,750.310.003,708.695,459.006011Workers Compensation10045001,338.620.003,197.384,536.006012Unemployment Insurance10045004,377.805,919.9325,452.2735,750.006014Office Supplies10045001,474.960.00525.042,000.006016Gasoline10045001,756.3151.19192.502,000.006030Vehicle Repairs1004500

431.780.00528.22960.006047Mobile Phones10045005,942.680.0013,057.3219,000.006048Communications1004500

36,069.520.0026,930.4863,000.006049Postage10045004,842.360.002,257.647,100.006050Travel1004500

-21.000.0021.000.006056Property Insurance1004500-500.720.001,126.72626.006057Vehicle Insurance1004500

5,452.500.00647.506,100.006058Liability Other Insurance1004500185.000.001,428.001,613.006059Bonds1004500407.000.000.00407.006067Equipment Maintenance1004500

6,026.1812,962.7017,011.1236,000.006069Equipment Rental1004500310.000.0050.00360.006073Dues and Memberships1004500

37,997.540.0066,971.46104,969.006077Data Processing10045002,500.000.001,000.003,500.006078Education and Training10045003,381.98247.12591.904,221.006082Contractual Expense1004500

Expense Total: 711,664.5819,180.941,530,540.482,261,386.00-68,634.59-19,180.94-671,178.47-758,994.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:131Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 132: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004520 JUSTICE OF PEACE ADMIN.Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-179,239.000.000.00179,239.004454JPTech Fee1004520

Revenue Total: -179,239.000.000.00179,239.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description13,631.500.0034,634.5048,266.006003Salaries-Employees1004520

1,168.430.002,523.573,692.006006FICA10045201,800.000.005,400.007,200.006007Group Health10045201,463.300.003,664.705,128.006008Retirement1004520

49.390.00131.61181.006011Workers Compensation100452044.880.00114.12159.006012Unemployment Insurance1004520

61,812.000.000.0061,812.006038Small Tools and Equipment1004520189.660.00266.34456.006047Mobile Phones1004520

1,397.96417.54584.502,400.006050Travel100452044,648.920.00351.0845,000.006067Equipment Maintenance1004520

4,648.000.000.004,648.006071Court Costs and Transcripts1004520455.000.000.00455.006073Dues and Memberships1004520352.000.000.00352.006077Data Processing1004520

Expense Total: 131,661.04417.5447,670.42179,749.0047,577.96-417.54-47,670.42-510.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:132Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 133: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004530 JUSTICE OF THE PEACE #1Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-159,338.670.00183,633.33342,972.004430Fee Revenue1004530

-8,800.770.008,439.2317,240.004440Court Cost1004530-5,268.300.004,781.7010,050.004480Justices of the Peace1004530-5,486.330.003,353.678,840.004540Fines1004530

-476.080.00255.92732.004600Interest Income100453030.000.0030.000.004602Miscellaneous1004530

Revenue Total: -179,340.150.00200,493.85379,834.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description14,398.880.0036,584.1250,983.006001Elected Officials100453035,380.650.0088,020.35123,401.006003Salaries-Employees1004530

-109.200.00109.200.006005Extra Help10045304,731.520.009,312.4814,044.006006FICA10045309,600.000.0026,400.0036,000.006007Group Health10045306,079.430.0013,182.5719,262.006008Retirement10045301,277.210.004,122.795,400.006009Auto Allowance1004530

194.220.00473.78668.006011Workers Compensation1004530129.660.00290.34420.006012Unemployment Insurance1004530

1,298.54886.22815.243,000.006014Office Supplies1004530595.800.00364.20960.006047Mobile Phones1004530193.580.00526.42720.006048Communications1004530350.000.001,650.002,000.006049Postage1004530

1,140.550.00659.451,800.006050Travel1004530178.000.000.00178.006059Bonds1004530

0.34794.101,270.562,065.006069Equipment Rental1004530100.000.000.00100.006073Dues and Memberships1004530

30.420.00269.58300.006076Bank Fees1004530450.000.00150.00600.006078Education and Training1004530

1,377.000.000.001,377.006082Contractual Expense1004530Expense Total: 77,396.601,680.32184,201.08263,278.00

101,943.55-1,680.3216,292.77116,556.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:133Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 134: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004540 JUSTICE OF THE PEACE #2-1Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-210,320.380.00254,186.62464,507.004430Fee Revenue1004540

-7,911.070.008,980.9316,892.004440Court Cost1004540-26,077.900.0011,076.1037,154.004480Justices of the Peace1004540

-5,715.440.004,933.5610,649.004540Fines1004540-577.300.00336.70914.004600Interest Income1004540

Revenue Total: -250,602.090.00279,513.91530,116.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description14,398.880.0036,584.1250,983.006001Elected Officials100454034,895.870.0088,596.13123,492.006003Salaries-Employees1004540

4,530.440.009,609.5614,140.006006FICA10045409,000.000.0027,000.0036,000.006007Group Health10045406,047.530.0013,245.4719,293.006008Retirement10045401,277.210.004,122.795,400.006009Auto Allowance1004540

193.520.00475.48669.006011Workers Compensation1004540129.030.00291.97421.006012Unemployment Insurance1004540801.81359.112,639.083,800.006014Office Supplies1004540240.000.00720.00960.006047Mobile Phones1004540

1,681.450.003,518.555,200.006048Communications10045401,690.950.001,309.053,000.006049Postage10045402,538.86110.00351.143,000.006050Travel1004540

178.000.000.00178.006059Bonds1004540-505.471,518.031,880.442,893.006069Equipment Rental1004540

15.000.00135.00150.006073Dues and Memberships1004540218.410.00231.59450.006076Bank Fees1004540600.00150.00150.00900.006078Education and Training1004540

87.000.000.0087.006079Legal Books, Publications1004540316.04247.12978.841,542.006082Contractual Expense1004540

Expense Total: 78,334.532,384.26191,839.21272,558.00172,267.56-2,384.2687,674.70257,558.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:134Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 135: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004550 JUSTICE OF THE PEACE #2-2Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-207,240.070.00242,342.93449,583.004430Fee Revenue1004550

-6,544.070.008,656.9315,201.004440Court Cost1004550-28,197.500.0046,147.5074,345.004480Justices of the Peace1004550

-5,352.560.005,438.4410,791.004540Fines1004550-569.110.00355.89925.004600Interest Income1004550

-0.100.00-0.100.004705Long/Short1004550Revenue Total: -247,903.410.00302,941.59550,845.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description14,398.880.0036,584.1250,983.006001Elected Officials100455037,331.400.0094,770.60132,102.006003Salaries-Employees1004550

4,917.140.009,501.8614,419.006006FICA10045509,000.000.0027,000.0036,000.006007Group Health10045505,893.110.0013,898.8919,792.006008Retirement10045501,277.210.004,122.795,400.006009Auto Allowance1004550

188.100.00498.90687.006011Workers Compensation1004550123.610.00312.39436.006012Unemployment Insurance1004550

1,807.110.001,692.893,500.006014Office Supplies1004550150.000.000.00150.006047Mobile Phones1004550

1,312.470.002,887.534,200.006048Communications1004550539.550.002,460.453,000.006049Postage1004550

1,998.850.001,511.153,510.006050Travel1004550107.0071.000.00178.006059Bonds1004550298.51858.451,267.042,424.006069Equipment Rental1004550

75.000.0060.00135.006073Dues and Memberships1004550385.860.0014.14400.006076Bank Fees1004550301.000.00450.00751.006078Education and Training1004550125.000.00175.00300.006079Legal Books, Publications1004550

-127.04158.201,546.841,578.006082Contractual Expense1004550Expense Total: 80,102.761,087.65198,754.59279,945.00

167,800.65-1,087.65104,187.00270,900.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:135Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 136: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004560 JUSTICE OF THE PEACE #3-1Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-87,166.720.00133,422.28220,589.004430Fee Revenue1004560

-2,874.060.006,517.949,392.004440Court Cost1004560-2,930.700.0020,265.3023,196.004480Justices of the Peace1004560-3,128.510.004,848.497,977.004540Fines1004560

-237.250.00226.75464.004600Interest Income1004560Revenue Total: -96,337.240.00165,280.76261,618.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description14,398.880.0036,584.1250,983.006001Elected Officials100456023,435.550.0068,158.4591,594.006003Salaries-Employees1004560

3,297.240.008,096.7611,394.006006FICA10045607,500.000.0021,300.0028,800.006007Group Health10045604,324.370.0011,088.6315,413.006008Retirement10045601,277.210.004,122.795,400.006009Auto Allowance1004560

137.230.00397.77535.006011Workers Compensation1004560-43.310.00345.31302.006012Unemployment Insurance1004560

1,363.160.001,136.842,500.006014Office Supplies1004560665.440.00294.56960.006047Mobile Phones1004560985.330.001,874.672,860.006048Communications1004560

0.200.001,999.802,000.006049Postage1004560996.500.00803.501,800.006050Travel1004560178.000.000.00178.006059Bonds1004560330.000.00660.00990.006069Equipment Rental1004560135.000.000.00135.006073Dues and Memberships1004560

89.960.00260.04350.006076Bank Fees1004560150.000.00450.00600.006078Education and Training1004560

55.000.000.0055.006079Legal Books, Publications10045600.42152.09851.491,004.006082Contractual Expense1004560

Expense Total: 59,276.18152.09158,424.73217,853.0037,061.06-152.096,856.0343,765.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:136Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 137: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004570 JUSTICE OF THE PEACE #3-2Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-68,751.640.00144,725.36213,477.004430Fee Revenue1004570

-1,832.530.006,168.478,001.004440Court Cost1004570-1,362.000.000.001,362.004454JPTech Fee1004570-2,049.300.004,250.706,300.004480Justices of the Peace1004570-1,880.860.004,401.146,282.004540Fines1004570

-203.960.00219.04423.004600Interest Income1004570Revenue Total: -76,080.290.00159,764.71235,845.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description14,398.880.0036,584.1250,983.006001Elected Officials100457026,068.840.0066,235.1692,304.006003Salaries-Employees1004570

3,446.950.008,001.0511,448.006006FICA10045707,200.000.0021,600.0028,800.006007Group Health10045704,609.610.0010,879.3915,489.006008Retirement10045701,277.210.004,122.795,400.006009Auto Allowance1004570

146.340.00390.66537.006011Workers Compensation100457086.540.00218.46305.006012Unemployment Insurance1004570

1,493.67205.57800.762,500.006014Office Supplies1004570530.100.99428.91960.006047Mobile Phones1004570

1,247.320.002,352.683,600.006048Communications10045701,373.200.00626.802,000.006049Postage10045701,281.950.00518.051,800.006050Travel1004570

178.000.000.00178.006059Bonds1004570330.000.00660.00990.006069Equipment Rental1004570

0.0060.0075.00135.006073Dues and Memberships1004570-76.030.00199.03123.006076Bank Fees1004570450.000.00150.00600.006078Education and Training1004570

0.68473.05662.271,136.006082Contractual Expense1004570Expense Total: 64,043.26739.61154,505.13219,288.00

12,037.03-739.615,259.5816,557.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:137Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 138: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004580 JUSTICE OF THE PEACE #4Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-107,018.960.00160,668.04267,687.004430Fee Revenue1004580

-4,113.980.008,969.0213,083.004440Court Cost1004580-1,614.700.0012,169.3013,784.004480Justices of the Peace1004580-3,486.190.005,846.819,333.004540Fines1004580

-350.940.00263.06614.004600Interest Income10045801.050.001.050.004705Long/Short1004580

Revenue Total: -116,583.720.00187,917.28304,501.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description14,398.880.0036,584.1250,983.006001Elected Officials100458047,953.310.0049,962.6997,916.006003Salaries-Employees1004580

-84.490.0084.490.006004Overtime1004580-12,041.090.0012,041.090.006005Extra Help1004580

4,375.920.007,501.0811,877.006006FICA100458012,600.000.0016,200.0028,800.006007Group Health1004580

6,938.290.009,157.7116,096.006008Retirement10045801,277.210.004,122.795,400.006009Auto Allowance1004580

183.140.00374.86558.006011Workers Compensation1004580118.440.00204.56323.006012Unemployment Insurance1004580

2,375.550.00124.452,500.006014Office Supplies1004580240.000.00720.00960.006047Mobile Phones1004580-11.720.00931.72920.006048Communications1004580

2,000.000.000.002,000.006049Postage1004580132.600.001,667.401,800.006050Travel1004580178.000.000.00178.006059Bonds1004580

92.38298.361,044.261,435.006069Equipment Rental1004580135.000.000.00135.006073Dues and Memberships1004580335.860.0014.14350.006076Bank Fees1004580152.000.00300.00452.006078Education and Training1004580100.000.000.00100.006079Legal Books, Publications1004580

0.64247.12494.24742.006082Contractual Expense1004580Expense Total: 81,449.92545.48141,529.60223,525.00

35,133.80-545.4846,387.6880,976.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:138Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 139: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004600 JUSTICE OF THE PEACE #5-1Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-175,049.190.00453,806.81628,856.004430Fee Revenue1004600

-6,910.670.0021,566.3328,477.004440Court Cost1004600-0.260.00604.74605.004454JPTech Fee1004600

-4,125.100.0020,037.9024,163.004480Justices of the Peace1004600-5,576.630.0015,504.3721,081.004540Fines1004600

-792.850.00682.151,475.004600Interest Income1004600Revenue Total: -192,454.700.00512,202.30704,657.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description14,398.880.0036,584.1250,983.006001Elected Officials100460048,681.460.00129,266.54177,948.006003Salaries-Employees1004600

5,243.520.0012,756.4818,000.006006FICA100460011,700.000.0031,500.0043,200.006007Group Health1004600

7,090.500.0017,559.5024,650.006008Retirement10046001,277.210.004,122.795,400.006009Auto Allowance1004600

550.000.000.00550.006010Uniforms1004600407.620.001,135.381,543.006011Workers Compensation1004600158.050.00425.95584.006012Unemployment Insurance1004600

2,404.79168.562,314.654,888.006014Office Supplies1004600935.830.00614.171,550.006016Gasoline1004600439.270.00810.731,250.006030Vehicle Repairs1004600240.000.00720.00960.006047Mobile Phones1004600-66.750.00671.75605.006048Communications1004600

1,179.000.002,475.003,654.006049Postage10046000.96165.00446.04612.006050Travel1004600

442.000.000.00442.006057Vehicle Insurance10046009.000.000.009.006058Liability Other Insurance1004600

59.000.000.0059.006059Bonds1004600-616.31835.401,785.912,005.006069Equipment Rental1004600100.000.000.00100.006073Dues and Memberships1004600

32.550.00217.45250.006076Bank Fees1004600-1,212.890.001,212.890.006077Data Processing1004600

450.00150.00150.00750.006078Education and Training1004600100.000.000.00100.006079Legal Books, Publications1004600

59.8095.40532.80688.006082Contractual Expense1004600Expense Total: 94,063.491,414.36245,302.15340,780.00

98,391.21-1,414.36266,900.15363,877.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:139Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 140: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004601 JUSTICE OF THE PEACE #5-3Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-423,887.080.00435,847.92859,735.004430Fee Revenue1004601

-10,185.740.0012,916.2623,102.004440Court Cost1004601-9,629.300.002,757.7012,387.004480Justices of the Peace1004601-9,937.260.0010,629.7420,567.004540Fines1004601

-981.920.00514.081,496.004600Interest Income1004601Revenue Total: -454,621.300.00462,665.70917,287.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description14,398.880.0036,584.1250,983.006001Elected Officials100460139,620.240.0099,266.76138,887.006003Salaries-Employees1004601

4,825.900.0010,186.1015,012.006006FICA10046019,000.000.0027,000.0036,000.006007Group Health10046016,098.290.0014,374.7120,473.006008Retirement10046011,277.210.004,122.795,400.006009Auto Allowance1004601

550.000.000.00550.006010Uniforms1004601364.930.00970.071,335.006011Workers Compensation1004601129.790.00327.21457.006012Unemployment Insurance1004601

1,647.43165.75686.822,500.006014Office Supplies1004601240.000.00720.00960.006047Mobile Phones1004601

1,408.960.001,691.043,100.006048Communications10046011,400.000.001,100.002,500.006049Postage10046012,400.000.000.002,400.006050Travel1004601

178.000.000.00178.006059Bonds10046010.72858.451,201.832,061.006069Equipment Rental1004601

40.000.0060.00100.006073Dues and Memberships100460124.940.00175.06200.006076Bank Fees1004601

750.000.000.00750.006078Education and Training1004601100.000.000.00100.006079Legal Books, Publications1004601

1,536.000.000.001,536.006082Contractual Expense1004601Expense Total: 85,991.291,024.20198,466.51285,482.00

368,630.01-1,024.20264,199.19631,805.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:140Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 141: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004610 JUSTICE OF THE PEACE #5-2Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-53,013.550.00161,618.45214,632.004430Fee Revenue1004610

-611.090.006,822.917,434.004440Court Cost1004610-4,437.900.0012,088.1016,526.004480Justices of the Peace1004610-1,000.060.004,639.945,640.004540Fines1004610

-221.300.00234.70456.004600Interest Income10046102.000.002.000.004705Long/Short1004610

Revenue Total: -59,281.900.00185,406.10244,688.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description14,654.380.0037,234.6251,889.006001Elected Officials100461038,751.900.0098,732.10137,484.006003Salaries-Employees1004610

5,118.370.009,781.6314,900.006006FICA10046109,360.300.0026,639.7036,000.006007Group Health10046106,084.010.0014,386.9920,471.006008Retirement10046101,277.210.004,122.795,400.006009Auto Allowance1004610

550.000.000.00550.006010Uniforms1004610342.830.00900.171,243.006011Workers Compensation1004610128.570.00325.43454.006012Unemployment Insurance1004610989.940.001,510.062,500.006014Office Supplies1004610960.000.000.00960.006047Mobile Phones1004610-67.010.0067.010.006048Communications1004610

2,742.550.00257.453,000.006049Postage10046101,748.650.00651.352,400.006050Travel1004610

36.000.000.0036.006059Bonds1004610370.57862.89246.541,480.006069Equipment Rental1004610100.000.000.00100.006073Dues and Memberships1004610

74.940.00175.06250.006076Bank Fees1004610585.000.00165.00750.006078Education and Training1004610100.000.000.00100.006079Legal Books, Publications1004610

0.60296.00414.40711.006082Contractual Expense1004610Expense Total: 83,908.811,158.89195,610.30280,678.00

-24,626.91-1,158.89-10,204.20-35,990.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:141Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 142: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004640 JUSTICE OF THE PEACE 2-3Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-281,295.600.00351,556.40632,852.004430Fee Revenue1004640

-7,601.500.0017,275.5024,877.004440Court Cost1004640-0.350.00426.65427.004454JPTech Fee1004640

5,124.500.0030,967.5025,843.004480Justices of the Peace1004640-8,611.190.0014,304.8122,916.004540Fines1004640

-859.170.00542.831,402.004600Interest Income1004640-0.230.00-0.230.004705Long/Short1004640

Revenue Total: -293,243.540.00415,073.46708,317.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description14,398.880.0036,584.1250,983.006001Elected Officials100464037,951.500.0089,682.50127,634.006003Salaries-Employees1004640

5,581.080.009,406.9214,988.006006FICA100464011,400.000.0024,600.0036,000.006007Group Health1004640

7,245.770.0013,349.2320,595.006008Retirement10046401,277.210.004,122.795,400.006009Auto Allowance1004640

234.320.00479.68714.006011Workers Compensation1004640164.410.00295.59460.006012Unemployment Insurance1004640940.241,139.493,095.275,175.006014Office Supplies1004640693.660.00266.34960.006047Mobile Phones1004640

1,239.170.002,760.834,000.006048Communications10046401,604.300.00895.702,500.006049Postage1004640

0.00165.000.00165.006050Travel1004640178.000.000.00178.006059Bonds1004640990.52247.561,732.922,971.006069Equipment Rental1004640

0.000.0060.0060.006073Dues and Memberships100464023.970.00326.03350.006076Bank Fees1004640

0.350.00426.65427.006077Data Processing1004640450.00150.000.00600.006078Education and Training1004640200.000.000.00200.006079Legal Books, Publications1004640

1,051.400.00484.601,536.006082Contractual Expense1004640Expense Total: 85,624.781,702.05188,569.17275,896.00

207,618.76-1,702.05226,504.29432,421.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:142Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 143: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004750 DISTRICT ATTORNEYOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description140.000.00560.00420.004337DA Food Stamp Prosecutions1004750

-27,261.500.0042,577.5069,839.004338State Aid-County Attorney1004750-19,033.280.0039,424.7258,458.004460County Attorney1004750

-50.000.0025.0075.004480Justices of the Peace1004750Revenue Total: -46,204.780.0082,587.22128,792.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description7,950.980.0020,205.0228,156.006001Elected Officials1004750

588,937.870.001,407,713.131,996,651.006002Salaries-Assistants/Deputies1004750466,611.010.001,150,046.991,616,658.006003Salaries-Employees1004750

93,179.140.00191,742.86284,922.006006FICA1004750128,573.950.00337,537.05466,111.006007Group Health1004750128,836.020.00272,455.98401,292.006008Retirement1004750

2,856.060.009,253.9412,110.006011Workers Compensation10047504,375.490.008,434.5112,810.006012Unemployment Insurance10047509,911.831,646.7315,869.4427,428.006014Office Supplies10047504,400.20398.00201.805,000.006028Camera and Police Supplies1004750

452.600.0047.40500.006038Small Tools and Equipment10047503,400.002,630.003,970.0010,000.006045Professional Services1004750

108.000.000.00108.006047Mobile Phones10047507,018.760.0015,781.2422,800.006048Communications10047503,199.990.00800.014,000.006049Postage1004750

16,939.68952.738,379.5926,272.006050Travel1004750145.00142.00213.00500.006059Bonds1004750

2,752.050.00247.953,000.006067Equipment Maintenance10047501,461.385,324.457,534.1714,320.006069Equipment Rental10047503,604.790.004,395.218,000.006071Court Costs and Transcripts10047501,256.00115.009,629.0011,000.006073Dues and Memberships1004750

812.88115.891,071.232,000.006077Data Processing10047504,027.255,866.755,106.0015,000.006078Education and Training10047505,047.3912,045.7210,406.8927,500.006079Legal Books, Publications1004750

10,044.231,605.584,557.1916,207.006082Contractual Expense1004750Expense Total: 1,495,902.5530,842.853,485,599.605,012,345.00

-1,449,697.77-30,842.85-3,403,012.38-4,883,553.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:143Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 144: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004910 VOTER REGISTRATION & ELECTIONSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description621.750.00671.7550.004447Copy Receipts1004910

Revenue Total: 621.750.00671.7550.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description21,656.630.0056,475.3778,132.006002Salaries-Assistants/Deputies100491086,959.190.00277,139.81364,099.006003Salaries-Employees1004910

-79,902.240.00129,902.2450,000.006004Overtime1004910154,212.200.00330,901.80485,114.006005Extra Help1004910

14,822.530.0060,431.4775,254.006006FICA100491019,341.450.0059,858.5579,200.006007Group Health100491016,436.330.0036,773.6753,210.006008Retirement1004910

1,525.320.003,874.685,400.006009Auto Allowance1004910605.850.003,059.153,665.006011Workers Compensation1004910612.640.002,612.363,225.006012Unemployment Insurance1004910

0.0014,308.5572,285.4586,594.006014Office Supplies10049101,365.520.002,634.484,000.006016Gasoline1004910

0.000.001,000.001,000.006025Food-Human1004910846.640.001,193.362,040.006030Vehicle Repairs1004910

1,901.480.002,598.524,500.006038Small Tools and Equipment1004910500.000.000.00500.006045Professional Services1004910

-228.680.0034,728.6834,500.006047Mobile Phones10049103,025.070.004,474.937,500.006048Communications1004910

-15,003.450.0082,003.4567,000.006049Postage10049100.390.002,206.612,207.006050Travel1004910

-5,188.240.0015,188.2410,000.006054Advertising1004910-21,996.430.0021,996.430.006055Printing and Binding1004910

397.140.00802.861,200.006057Vehicle Insurance100491080.000.0070.00150.006059Bonds1004910

-231.555,179.70251.855,200.006064Building Maintenance1004910-1,504.610.0074,904.6173,400.006067Equipment Maintenance10049101,118.25300.001,131.752,550.006068Real Estate Rental10049102,545.694,366.589,087.7316,000.006069Equipment Rental1004910

8.000.00492.00500.006073Dues and Memberships100491020.95111.5480,767.5180,900.006077Data Processing1004910

0.000.00199.00199.006078Education and Training100491050.000.000.0050.006079Legal Books, Publications1004910

600.0025.00375.001,000.006082Contractual Expense10049100.320.0012,823.6812,824.006096Equipment1004910

Expense Total: 204,576.3924,291.371,382,245.241,611,113.00-205,198.14-24,291.37-1,381,573.49-1,611,063.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:144Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 145: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004950 COUNTY AUDITOROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-18,368.500.0015,987.5034,356.004461Audit Fees1004950

-7,348.000.007,152.0014,500.004958Indirect Cost1004950Revenue Total: -25,716.500.0023,139.5048,856.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description37,028.350.0094,085.65131,114.006001Elected Officials1004950

318,977.870.00770,959.131,089,937.006002Salaries-Assistants/Deputies1004950910.940.002,089.063,000.006004Overtime1004950

29,962.670.0063,750.3393,713.006006FICA100495042,471.030.00123,128.97165,600.006007Group Health100495040,538.050.0091,781.95132,320.006008Retirement1004950

1,294.820.003,295.184,590.006011Workers Compensation10049501,179.700.002,859.304,039.006012Unemployment Insurance10049504,434.91797.618,767.4814,000.006014Office Supplies1004950

481.810.00218.19700.006016Gasoline1004950200.000.000.00200.006030Vehicle Repairs1004950350.000.000.00350.006038Small Tools and Equipment1004950520.080.00959.921,480.006047Mobile Phones1004950

4,955.940.0018,544.0623,500.006048Communications1004950213.120.00686.88900.006049Postage1004950

6,072.780.00757.226,830.006050Travel1004950-3.940.003.940.006056Property Insurance1004950

-93.040.00443.04350.006057Vehicle Insurance10049500.500.0092.5093.006059Bonds1004950

-1,668.65366.7369,381.9268,080.006067Equipment Maintenance100495038.801,832.863,478.345,350.006069Equipment Rental1004950

780.000.001,720.002,500.006073Dues and Memberships1004950111.250.005,888.756,000.006077Data Processing1004950

6,535.000.00465.007,000.006078Education and Training100495054.560.0095.44150.006082Contractual Expense1004950

Expense Total: 495,346.552,997.201,263,452.251,761,796.00-469,630.05-2,997.20-1,240,312.75-1,712,940.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:145Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 146: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004951 COUNTY PURCHASINGOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description26,977.680.0068,253.3295,231.006002Salaries-Assistants/Deputies100495161,907.990.00156,258.01218,166.006003Salaries-Employees1004951

7,301.170.0016,899.8324,201.006006FICA100495114,137.660.0036,262.3450,400.006007Group Health100495110,335.160.0023,758.8434,094.006008Retirement1004951

329.900.00853.101,183.006011Workers Compensation1004951300.770.00740.231,041.006012Unemployment Insurance1004951554.23992.462,072.313,619.006014Office Supplies1004951711.000.00720.001,431.006047Mobile Phones1004951

2,588.840.005,111.167,700.006048Communications100495195.750.00354.25450.006049Postage1004951

977.890.00762.111,740.006050Travel1004951-2,154.752,726.2624,428.4925,000.006054Advertising1004951

0.70864.601,746.702,612.006069Equipment Rental100495130.000.00280.00310.006073Dues and Memberships1004951

0.000.000.000.006078Education and Training1004951Expense Total: 124,093.994,583.32338,500.69467,178.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:146Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 147: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004960 MOTOR VEHICLE INSPECTIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:147Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 148: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004970 COUNTY TREASUREROrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description18,367.000.0046,665.0065,032.006001Elected Officials100497015,162.060.0038,437.9453,600.006002Salaries-Assistants/Deputies100497017,892.260.0045,461.7463,354.006003Salaries-Employees1004970

4,368.370.009,553.6313,922.006006FICA10049707,200.000.0021,600.0028,800.006007Group Health10049705,857.860.0013,815.1419,673.006008Retirement1004970

185.950.00496.05682.006011Workers Compensation1004970109.340.00276.66386.006012Unemployment Insurance1004970256.391,151.084,933.536,341.006014Office Supplies1004970

0.550.001,799.451,800.006038Small Tools and Equipment1004970240.000.00720.00960.006047Mobile Phones1004970

1,450.100.003,109.904,560.006048Communications10049701,934.150.006,865.858,800.006049Postage10049704,044.250.00-44.254,000.006050Travel10049705,000.000.00904.005,904.006059Bonds1004970

2.000.00718.00720.006067Equipment Maintenance10049701,237.990.001,732.012,970.006069Equipment Rental1004970

300.000.00150.00450.006073Dues and Memberships1004970720.000.00180.00900.006078Education and Training1004970112.800.00187.20300.006079Legal Books, Publications1004970

66.43505.952,682.623,255.006082Contractual Expense1004970Expense Total: 84,507.501,657.03200,244.47286,409.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:148Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 149: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004990 TAX ASSESSOR/COLLECTOROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description14,260.530.0049,830.5335,570.004150Vehicle Inventory Tax Surplus1004990-4,240.250.005,530.759,771.004154Beer, Wine, Liquor Commissio1004990

-14,385.750.0018,691.2533,077.004201Beer Licenses (net)1004990-39,589.500.0036,394.5075,984.004202Liquor Licenses (net)1004990

-7,306.480.0013,724.5221,031.004209Gaming licenses1004990-80,385.600.002,530,627.402,611,013.004340Tax Commissions-AdValorem1004990

-215,807.000.00255,350.00471,157.004403Certificates of Title1004990-2,860.000.004,200.007,060.004404Tax Certificates1004990

-494,938.650.00497,260.35992,199.004450Tax Assessor/Collector-Auto1004990-58,542.540.0036,939.4695,482.004600Interest Income1004990

-1,420.860.003,590.145,011.004602Miscellaneous1004990-9,102.000.002,292.0011,394.004609TWX Reimbursement1004990

-177.620.004,322.384,500.004705Long/Short1004990Revenue Total: -914,495.720.003,458,753.284,373,249.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description24,839.470.0063,115.5387,955.006001Elected Officials100499043,960.370.00111,705.63155,666.006002Salaries-Assistants/Deputies1004990

661,208.390.001,448,404.612,109,613.006003Salaries-Employees1004990-5,602.500.0030,602.5025,000.006005Extra Help100499065,742.360.00122,385.64188,128.006006FICA1004990

168,441.370.00369,938.63538,380.006007Group Health100499091,223.270.00171,809.73263,033.006008Retirement1004990

4,148.930.006,284.0710,433.006011Workers Compensation10049902,579.920.005,242.087,822.006012Unemployment Insurance1004990

12,107.217,689.1644,263.6364,060.006014Office Supplies10049902,321.380.002,678.625,000.006016Gasoline10049902,807.7649.48642.763,500.006030Vehicle Repairs1004990

385.520.004,214.484,600.006047Mobile Phones10049906,103.860.0051,896.1458,000.006048Communications1004990

-23,580.660.00125,580.66102,000.006049Postage10049901,402.310.002,597.694,000.006050Travel10049904,344.000.0016,656.0021,000.006054Advertising10049901,021.720.00978.282,000.006057Vehicle Insurance1004990

701.000.000.00701.006059Bonds100499013,910.250.001,089.7515,000.006067Equipment Maintenance100499016,459.026,091.5213,449.4636,000.006069Equipment Rental1004990

146.000.001,345.001,491.006073Dues and Memberships10049903,000.000.000.003,000.006076Bank Fees1004990

29,675.298,580.4816,114.2354,370.006077Data Processing10049901,597.00885.00564.003,046.006078Education and Training1004990

-7,377.1914,405.8520,560.3427,589.006082Contractual Expense1004990-0.300.0041,379.3041,379.006096Equipment1004990

Expense Total: 1,121,565.7537,701.492,673,498.763,832,766.00-207,070.03-37,701.49785,254.52540,483.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:149Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 150: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1004997 VEHICLE INVENTORY TAXOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-138,375.000.0013,500.00151,875.004150Vehicle Inventory Tax Surplus1004997

Revenue Total: -138,375.000.0013,500.00151,875.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,412.830.003,587.175,000.006002Salaries-Assistants/Deputies1004997

38,640.610.009,251.3947,892.006003Salaries-Employees100499716,682.700.008,317.3025,000.006005Extra Help1004997

4,389.770.001,569.235,959.006006FICA10049975,282.180.001,917.827,200.006007Group Health10049974,359.470.001,358.535,718.006008Retirement1004997

128.350.0080.65209.006011Workers Compensation1004997202.360.0054.64257.006012Unemployment Insurance1004997

10,000.000.000.0010,000.006014Office Supplies10049975,000.000.000.005,000.006016Gasoline1004997

878.640.00161.361,040.006030Vehicle Repairs1004997739.260.00260.741,000.006047Mobile Phones1004997

1,534.000.001,466.003,000.006049Postage10049973,000.000.000.003,000.006050Travel10049971,600.000.000.001,600.006054Advertising1004997

86.120.001,913.882,000.006064Building Maintenance10049970.000.000.000.006069Equipment Rental1004997

500.000.000.00500.006073Dues and Memberships10049977,000.000.000.007,000.006077Data Processing10049972,000.000.000.002,000.006078Education and Training1004997

145.000.00355.00500.006079Legal Books, Publications100499718,000.000.000.0018,000.006096Equipment1004997

Expense Total: 121,581.290.0030,293.71151,875.0016,793.710.00-16,793.710.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:150Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 151: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005011 M&O VETERANS' OFFICEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,162.27366.0771.662,600.006014Office Supplies1005011

79.140.00347.86427.006056Property Insurance10050111,056.170.001,241.832,298.006060Electricity1005011

98.300.00101.70200.006062Water1005011546.100.00813.901,360.006063Sewage and Garbage1005011

0.260.001,689.741,690.006064Building Maintenance1005011804.600.005.40810.006067Equipment Maintenance1005011161.88168.58269.54600.006082Contractual Expense1005011

Expense Total: 4,908.72534.654,541.639,985.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:151Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 152: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005012 M&O ELECTIONS OFFICEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,404.01984.37211.622,600.006014Office Supplies1005012

233.450.001,023.551,257.006056Property Insurance10050122,530.610.004,169.396,700.006060Electricity1005012

177.120.00222.88400.006062Water1005012591.260.00908.741,500.006063Sewage and Garbage1005012

21.4038.98939.621,000.006064Building Maintenance1005012965.120.0034.881,000.006067Equipment Maintenance1005012170.96100.00329.04600.006082Contractual Expense1005012

Expense Total: 6,093.931,123.357,839.7215,057.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:152Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 153: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005015 M&O LEVEE ST. ANNEXOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-1,900.000.003,800.005,700.004614Land Rental1005015

Revenue Total: -1,900.000.003,800.005,700.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description21,379.130.0048,289.8769,669.006003Salaries-Employees1005015

1,663.150.003,666.855,330.006006FICA10050156,137.890.0015,462.1121,600.006007Group Health10050152,423.730.005,107.277,531.006008Retirement1005015

450.5823.55525.871,000.006010Uniforms1005015517.650.001,178.351,696.006011Workers Compensation1005015

70.860.00159.14230.006012Unemployment Insurance10050150.543,340.233,172.236,513.006014Office Supplies1005015

600.000.000.00600.006018Diesel Fuel100501521,935.810.0022,715.1944,651.006056Property Insurance100501541,510.270.0068,489.73110,000.006060Electricity1005015

736.330.001,263.672,000.006062Water1005015631.290.004,168.714,800.006063Sewage and Garbage1005015

1.325,162.8815,462.8020,627.006064Building Maintenance10050152,808.214,976.635,075.1612,860.006067Equipment Maintenance10050151,000.000.000.001,000.006069Equipment Rental1005015

11,886.30775.807,337.9020,000.006082Contractual Expense1005015Expense Total: 113,753.0614,279.09202,074.85330,107.00

-111,853.06-14,279.09-198,274.85-324,407.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:153Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 154: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005016 M&O ANIMAL SHELTEROrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description497.11717.37285.521,500.006014Office Supplies1005016

4,848.051,963.595,188.3612,000.006017Butane10050161,200.000.000.001,200.006056Property Insurance10050167,381.610.003,618.3911,000.006060Electricity10050161,130.170.001,369.832,500.006062Water10050166,955.940.001,044.068,000.006063Sewage and Garbage1005016

599.091,076.002,324.914,000.006064Building Maintenance1005016254.70475.002,270.303,000.006067Equipment Maintenance1005016300.000.000.00300.006082Contractual Expense1005016

Expense Total: 23,166.674,231.9616,101.3743,500.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:154Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 155: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005020 M&O CAMERON PARK LAW ENFORCEMTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description500.000.000.00500.006014Office Supplies1005020

58.630.00258.37317.006056Property Insurance1005020358.000.000.00358.006060Electricity1005020500.000.000.00500.006062Water1005020500.000.000.00500.006063Sewage and Garbage1005020

1,945.710.0054.292,000.006064Building Maintenance1005020835.000.00165.001,000.006067Equipment Maintenance1005020240.001,310.00200.001,750.006082Contractual Expense1005020

50.000.000.0050.006195Safety Supplies1005020Expense Total: 4,987.341,310.00677.666,975.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:155Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 156: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005030 M&O LOS FRESNOSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-7,440.000.0014,880.0022,320.004614Land Rental1005030

Revenue Total: -7,440.000.0014,880.0022,320.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,722.500.0010,306.5012,029.006005Extra Help1005030

131.570.00788.43920.006006FICA10050300.80608.201,295.001,904.006010Uniforms1005030

41.550.00251.45293.006011Workers Compensation10050306.060.0033.9440.006012Unemployment Insurance1005030

617.41769.95712.642,100.006014Office Supplies1005030700.000.000.00700.006048Communications1005030916.890.004,015.114,932.006056Property Insurance1005030

5,486.890.006,513.1112,000.006060Electricity10050301,408.780.00291.221,700.006062Water1005030

484.900.001,315.101,800.006063Sewage and Garbage10050302,658.27604.00737.734,000.006064Building Maintenance10050301,961.30215.501,290.203,467.006067Equipment Maintenance1005030

0.521,484.51723.972,209.006082Contractual Expense1005030Expense Total: 16,137.443,682.1628,274.4048,094.00

-8,697.44-3,682.16-13,394.40-25,774.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:156Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 157: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005040 M&O RIO HONDO ANNEXOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-4.500.004.500.006004Overtime1005040

1,240.000.007,590.008,830.006005Extra Help100504093.980.00581.02675.006006FICA100504029.690.00185.31215.006011Workers Compensation1005040

4.040.0024.9629.006012Unemployment Insurance1005040381.39473.89144.721,000.006014Office Supplies1005040

94.530.00414.47509.006056Property Insurance10050404,782.380.00817.625,600.006060Electricity1005040

704.000.00296.001,000.006062Water1005040581.080.00518.921,100.006063Sewage and Garbage1005040661.27140.00198.731,000.006064Building Maintenance1005040

2,400.000.000.002,400.006067Equipment Maintenance100504022.7682.79170.45276.006082Contractual Expense1005040

Expense Total: 10,990.62696.6810,946.7022,634.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:157Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 158: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005050 M&O PORT ISABEL ANNEXOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description433.15317.25249.601,000.006014Office Supplies1005050

0.040.001,278.961,279.006048Communications1005050490.500.002,146.502,637.006056Property Insurance1005050

3,535.290.004,464.718,000.006060Electricity1005050727.840.001,172.161,900.006062Water1005050620.900.002,679.103,300.006063Sewage and Garbage1005050

-1,104.591,230.161,874.432,000.006064Building Maintenance1005050-240.78480.781,260.001,500.006067Equipment Maintenance1005050425.011,545.21950.782,921.006082Contractual Expense1005050

Expense Total: 4,887.363,573.4016,076.2424,537.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:158Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 159: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005070 M&O BROWNSVILLE HEALTH CENTEROrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description6,375.250.0016,196.7522,572.006003Salaries-Employees1005070

488.040.001,238.961,727.006006FICA10050701,800.000.005,400.007,200.006007Group Health1005070

726.290.001,713.712,440.006008Retirement10050700.86994.842,510.303,506.006010Uniforms1005070

154.810.00395.19550.006011Workers Compensation100507020.610.0053.3974.006012Unemployment Insurance1005070

1,362.601,346.831,290.574,000.006014Office Supplies10050701,720.800.005,579.207,300.006048Communications1005070

498.750.002,186.252,685.006056Property Insurance100507011,739.780.0021,760.2233,500.006060Electricity1005070

724.200.00775.801,500.006062Water1005070845.830.002,454.173,300.006063Sewage and Garbage1005070

28,791.531,962.32746.1531,500.006064Building Maintenance10050704,203.210.0090.794,294.006067Equipment Maintenance1005070

875.281,556.171,068.553,500.006082Contractual Expense1005070Expense Total: 60,327.845,860.1663,460.00129,648.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:159Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 160: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005080 M&O FATHER O'BRIEN HLTH CLINICOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description6,269.760.0015,685.2421,955.006003Salaries-Employees1005080

662.970.001,200.031,863.006006FICA10050801,800.000.005,400.007,200.006007Group Health1005080

927.370.001,659.632,587.006008Retirement10050800.100.0025.9026.006010Uniforms1005080

210.220.00382.78593.006011Workers Compensation100508028.300.0051.7080.006012Unemployment Insurance1005080

1,237.84539.24222.922,000.006014Office Supplies1005080100.000.000.00100.006018Diesel Fuel1005080352.150.001,543.851,896.006056Property Insurance1005080

4,641.880.003,342.127,984.006060Electricity1005080327.840.001,172.161,500.006062Water1005080690.470.002,609.533,300.006063Sewage and Garbage1005080308.64400.001,291.362,000.006064Building Maintenance1005080

2,856.1325.00118.873,000.006067Equipment Maintenance10050800.603,674.321,339.085,014.006082Contractual Expense1005080

Expense Total: 20,414.274,638.5636,045.1761,098.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:160Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 161: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005100 M&O DANCY BUILDINGOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description19,839.320.0050,360.6870,200.006003Salaries-Employees1005100

1,695.370.003,674.635,370.006006FICA10051005,445.750.0016,154.2521,600.006007Group Health10051002,260.330.005,328.677,589.006008Retirement1005100

0.921,824.296,692.798,518.006010Uniforms1005100480.220.001,228.781,709.006011Workers Compensation1005100

65.990.00166.01232.006012Unemployment Insurance10051000.741,965.133,446.135,412.006014Office Supplies1005100

2,000.000.000.002,000.006018Diesel Fuel10051005,875.490.0026,004.5131,880.006056Property Insurance1005100

49,691.640.0074,308.36124,000.006060Electricity10051002,519.630.007,480.3710,000.006062Water1005100

742.080.003,257.924,000.006063Sewage and Garbage1005100-599.255,090.0128,659.2433,150.006064Building Maintenance1005100

91.8910,622.2129,605.9040,320.006067Equipment Maintenance1005100169.300.00-169.300.006077Data Processing1005100

7.897,174.242,944.8710,127.006082Contractual Expense1005100Expense Total: 90,287.3126,675.88259,143.81376,107.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:161Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 162: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005111 M&O SANTA ROSA TECHNOLOGY CTROrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description10,322.000.000.0010,322.006005Extra Help1005111

790.000.000.00790.006006FICA1005111-1,155.001,155.000.000.006010Uniforms1005111

251.000.000.00251.006011Workers Compensation100511134.000.000.0034.006012Unemployment Insurance1005111

4,115.58337.581,046.845,500.006014Office Supplies1005111462.220.001,037.781,500.006048Communications1005111

-411.380.003,707.383,296.006056Property Insurance10051115,709.630.003,290.379,000.006060Electricity1005111

816.830.001,583.172,400.006062Water10051111,790.580.002,209.424,000.006063Sewage and Garbage10051111,488.59180.75830.662,500.006064Building Maintenance10051112,351.49105.7542.762,500.006067Equipment Maintenance1005111

47.76373.02579.221,000.006082Contractual Expense1005111Expense Total: 26,613.302,152.1014,327.6043,093.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:162Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 163: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005120 JAIL, DETENTION CENTER 1 & 2Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description190,601.000.00415,601.00225,000.004319Federal-SCAAP1005120

1,081.320.001,081.320.004381Insurance Proceeds1005120-257,672.000.0017,288.00274,960.004424Jail-State, Other1005120-920,649.960.002,131,922.043,052,572.004425Jail-Federal1005120

0.000.000.000.004604Prisoner Transport1005120-230,850.120.00464,152.88695,003.004611Pay Phones Commissions1005120

-350.000.000.00350.004665Reimbursement Inmate damage1005120Revenue Total: -1,217,839.760.003,030,045.244,247,885.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description52,594.990.00125,330.01177,925.006002Salaries-Assistants/Deputies1005120

2,866,383.390.007,008,977.619,875,361.006003Salaries-Employees1005120-81,784.030.00968,784.03887,000.006004Overtime1005120232,150.370.00604,781.63836,932.006006FICA1005120707,416.050.001,610,983.952,318,400.006007Group Health1005120325,376.050.00857,216.951,182,593.006008Retirement1005120

34.0526,683.0041,503.9568,221.006010Uniforms100512029,272.890.00143,385.11172,658.006011Workers Compensation1005120

9,387.420.0026,713.5836,101.006012Unemployment Insurance100512022,434.744,586.6435,165.6262,187.006014Office Supplies100512018,892.910.0013,107.0932,000.006016Gasoline1005120

1,210.960.003,789.045,000.006018Diesel Fuel10051200.00430,539.06994,460.941,425,000.006025Food-Human1005120

29,782.4820,682.85193,534.67244,000.006026Household Supplies10051203,765.800.0018,245.2022,011.006027Clothing10051209,059.274,266.4811,674.2525,000.006028Camera and Police Supplies1005120

826.181,698.3824,050.4426,575.006030Vehicle Repairs10051204,913.780.0015,074.2219,988.006038Small Tools and Equipment10051201,963.004,905.008,232.0015,100.006046Medical and Dental1005120

136.280.002,865.723,002.006047Mobile Phones10051203.970.003,996.034,000.006048Communications1005120

1,557.790.00942.212,500.006049Postage10051205,850.000.00150.006,000.006050Travel10051203,472.910.004,527.098,000.006057Vehicle Insurance1005120

0.000.00213.00213.006059Bonds1005120-6,321.500.006,321.500.006064Building Maintenance10051208,469.20217.711,313.0910,000.006067Equipment Maintenance10051202,326.959,561.0415,112.0127,000.006069Equipment Rental1005120

845.000.00155.001,000.006073Dues and Memberships10051207,199.9639.9910,858.0518,098.006077Data Processing10051202,260.000.002,740.005,000.006078Education and Training1005120

-52,207.081,592.64163,371.44112,757.006082Contractual Expense10051200.0052,301.0014,312.0066,613.006096Equipment10051200.000.000.000.006195Safety Supplies1005120

Expense Total: 4,207,273.78557,073.7912,931,887.4317,696,235.00-2,989,434.02-557,073.79-9,901,842.1913,448,350.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:163Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 164: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005121 M&O JAILOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description48,033.700.00120,288.30168,322.006003Salaries-Employees1005121-3,463.500.003,463.500.006004Overtime10051213,684.360.009,192.6412,877.006006FICA1005121

10,800.000.0032,400.0043,200.006007Group Health10051215,109.990.0013,086.0118,196.006008Retirement1005121

0.620.00104.38105.006010Uniforms10051211,633.370.002,465.634,099.006011Workers Compensation1005121

147.030.00407.97555.006012Unemployment Insurance10051210.000.000.000.006014Office Supplies1005121

17,603.460.0077,094.5494,698.006056Property Insurance1005121140,592.780.00299,407.22440,000.006060Electricity1005121

30,311.500.0046,688.5077,000.006061Natural Gas100512197,780.750.00182,219.25280,000.006062Water1005121

116,561.770.00218,438.23335,000.006063Sewage and Garbage100512129,514.478,044.96187,440.57225,000.006064Building Maintenance100512142,068.3641,016.15115,176.49198,261.006067Equipment Maintenance1005121

0.0012,639.000.0012,639.006096Equipment10051210.000.000.000.006195Safety Supplies10051210.000.000.000.006196Safety Equipment1005121

Expense Total: 540,378.6661,700.111,307,873.231,909,952.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:164Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 165: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005130 M&O HARLINGEN BUILDINGOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description6,461.560.0016,420.4422,882.006003Salaries-Employees1005130-139.190.00139.190.006004Overtime1005130508.880.001,241.121,750.006006FICA1005130

1,894.810.005,305.197,200.006007Group Health1005130721.510.001,752.492,474.006008Retirement1005130

0.35566.801,320.851,888.006010Uniforms1005130152.960.00404.04557.006011Workers Compensation1005130

21.420.0054.5876.006012Unemployment Insurance10051302,052.631,483.281,964.095,500.006014Office Supplies10051301,318.990.005,778.017,097.006056Property Insurance1005130

14,752.810.0018,759.1933,512.006060Electricity1005130532.580.00467.421,000.006062Water1005130

1,384.810.001,115.192,500.006063Sewage and Garbage100513023.800.004,976.205,000.006064Building Maintenance1005130

1,280.751,615.212,104.045,000.006067Equipment Maintenance1005130690.251,207.55814.202,712.006082Contractual Expense1005130184.490.00465.51650.006195Safety Supplies1005130

Expense Total: 31,843.414,872.8463,081.7599,798.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:165Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 166: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005140 M&O COURTHOUSE BUILDINGOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-642,283.000.000.00642,283.004455Civil CH Const - Revenue1005140

40.800.0040.800.004640Sale of Surplus1005140Revenue Total: -642,242.200.0040.80642,283.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description7,270.440.0048,829.5656,100.006002Salaries-Assistants/Deputies1005140

215,415.030.00484,646.97700,062.006003Salaries-Employees1005140-329.670.00329.670.006004Overtime1005140

2,300.000.000.002,300.006005Extra Help100514018,217.070.0039,804.9358,022.006006FICA100514054,168.730.00133,031.27187,200.006007Group Health100514025,515.460.0056,474.5481,990.006008Retirement1005140

4,368.42771.782,359.807,500.006010Uniforms10051406,253.810.009,999.1916,253.006011Workers Compensation1005140

743.650.001,759.352,503.006012Unemployment Insurance10051405.0510,652.7211,238.2321,896.006014Office Supplies1005140

9,738.960.0014,261.0424,000.006016Gasoline10051403,356.060.00643.944,000.006018Diesel Fuel1005140

150.000.000.00150.006022Drugs Medicine10051402,101.38234.087,664.5410,000.006030Vehicle Repairs1005140

-0.200.0013,031.2013,031.006038Small Tools and Equipment1005140624.00490.00386.001,500.006046Medical and Dental1005140205.490.007,994.518,200.006047Mobile Phones1005140

3,503.790.008,496.2112,000.006048Communications1005140187.970.0012.03200.006049Postage1005140904.000.000.00904.006050Travel1005140

12,282.130.0053,791.8766,074.006056Property Insurance10051401,522.520.002,127.483,650.006057Vehicle Insurance1005140

99,400.640.00190,599.36290,000.006060Electricity10051409,959.010.0047,040.9957,000.006062Water1005140

14,715.432,000.0083,284.57100,000.006063Sewage and Garbage1005140-16.056,425.9860,732.0767,142.006064Building Maintenance1005140

-4,492.257,737.5334,612.7237,858.006067Equipment Maintenance10051401,485.961,024.601,689.444,200.006069Equipment Rental1005140

272.720.002,245.282,518.006077Data Processing10051401,003.00297.000.001,300.006078Education and Training1005140

19,782.529,550.2616,067.2245,400.006082Contractual Expense10051402.26642,280.740.00642,283.006096Equipment1005140

Expense Total: 510,617.33681,464.691,333,153.982,525,236.00131,624.87-681,464.69-1,333,113.18-1,882,953.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:166Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 167: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005150 M&O SAN BENITO ANNEXOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-11,971.770.0029,020.2340,992.004614Land Rental1005150

Revenue Total: -11,971.770.0029,020.2340,992.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description13,660.910.0034,316.0947,977.006003Salaries-Employees1005150

1,049.470.002,620.533,670.006006FICA10051503,646.700.0010,753.3014,400.006007Group Health10051501,555.380.003,630.625,186.006008Retirement1005150

0.61630.001,527.392,158.006010Uniforms1005150330.670.00837.331,168.006011Workers Compensation1005150

44.820.00113.18158.006012Unemployment Insurance100515054.361,727.166,218.488,000.006014Office Supplies1005150

444.970.001,267.031,712.006048Communications10051506,141.860.0027,892.1434,034.006056Property Insurance1005150

36,614.120.0048,385.8885,000.006060Electricity10051502,793.230.002,206.775,000.006062Water10051508,214.850.0011,785.1520,000.006063Sewage and Garbage10051501,821.172,492.2715,686.5620,000.006064Building Maintenance1005150

13,981.753,189.755,212.5022,384.006067Equipment Maintenance10051501,000.000.000.001,000.006077Data Processing1005150

0.523,672.082,385.406,058.006082Contractual Expense1005150Expense Total: 91,355.3911,711.26174,838.35277,905.00

-79,383.62-11,711.26-145,818.12-236,913.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:167Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 168: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005160 M&O RECORDS WAREHOUSEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description7.20385.771,607.032,000.006014Office Supplies1005160

1,119.000.000.001,119.006038Small Tools and Equipment1005160183.250.00803.75987.006056Property Insurance1005160

7,208.160.0010,791.8418,000.006060Electricity1005160403.940.00596.061,000.006062Water1005160

-1,377.140.004,941.143,564.006063Sewage and Garbage1005160122.27302.043,859.694,284.006064Building Maintenance1005160-64.46379.532,184.932,500.006067Equipment Maintenance1005160

0.000.000.000.006069Equipment Rental1005160-317.161,107.16210.001,000.006082Contractual Expense1005160

Expense Total: 7,285.062,174.5024,994.4434,454.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:168Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 169: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005170 M&O HARLINGEN HEALTH BUILDINGOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description7,077.590.0017,970.4125,048.006003Salaries-Employees1005170

642.480.001,273.521,916.006006FICA10051701,800.000.005,400.007,200.006007Group Health1005170

806.530.001,901.472,708.006008Retirement1005170300.000.000.00300.006010Uniforms1005170171.460.00438.54610.006011Workers Compensation1005170

23.790.0059.2183.006012Unemployment Insurance1005170638.031,609.77752.203,000.006014Office Supplies1005170

2,334.880.004,565.126,900.006048Communications1005170273.100.001,193.901,467.006056Property Insurance1005170

9,128.550.006,839.4515,968.006060Electricity1005170226.880.00273.12500.006062Water1005170821.680.001,378.322,200.006063Sewage and Garbage1005170

1,607.360.001,392.643,000.006064Building Maintenance10051704,000.000.000.004,000.006067Equipment Maintenance1005170

0.000.001.001.006068Real Estate Rental10051700.78293.42520.80815.006082Contractual Expense1005170

Expense Total: 29,853.111,903.1943,959.7075,716.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:169Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 170: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005180 JAIL INFIRMARYOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-16,999.000.000.0016,999.004602Miscellaneous1005180

Revenue Total: -16,999.000.000.0016,999.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description44,119.780.00103,414.22147,534.006002Salaries-Assistants/Deputies1005180

450,650.960.00986,118.041,436,769.006003Salaries-Employees10051805,260.140.0039,739.8645,000.006004Overtime1005180

43,363.600.0083,955.40127,319.006006FICA1005180105,068.860.00211,731.14316,800.006007Group Health1005180

60,419.740.00119,491.26179,911.006008Retirement1005180808.580.001,720.422,529.006011Workers Compensation1005180

1,769.270.003,722.735,492.006012Unemployment Insurance10051801,802.65494.006,453.358,750.006014Office Supplies10051804,931.818,594.8116,473.3830,000.006022Drugs Medicine1005180

17,500.0010,750.0096,750.00125,000.006045Professional Services10051801,259.730.00920.272,180.006047Mobile Phones1005180

741.350.001,758.652,500.006048Communications1005180100.000.000.00100.006049Postage1005180

1,570.000.000.001,570.006050Travel10051801,250.000.000.001,250.006067Equipment Maintenance10051802,277.780.004,558.226,836.006069Equipment Rental1005180

200.000.000.00200.006073Dues and Memberships100518091,014.001,831.009,155.00102,000.006077Data Processing1005180

965.000.000.00965.006078Education and Training100518083,330.000.00116,670.00200,000.006082Contractual Expense1005180

6,939.0820,475.0082,585.92110,000.006101Physicians/Non-Emergency100518025,130.09100,000.00314,869.91440,000.006102Prescriptions1005180

-221.460.0050,221.4650,000.006103Hospital-In Patient100518011,006.070.0043,993.9355,000.006104Hospital-Out Patient100518017,422.8910,655.0031,922.1160,000.006105Laboratory Xray1005180

Expense Total: 978,679.92152,799.812,326,225.273,457,705.00-961,680.92-152,799.81-2,326,225.27-3,440,706.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:170Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 171: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005200 M&O DARRELL HESTER BUILDINGOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description8,417.140.0016,619.8625,037.006003Salaries-Employees1005200

723.860.001,191.141,915.006006FICA10052001,800.000.005,400.007,200.006007Group Health1005200

947.660.001,758.342,706.006008Retirement1005200-69.70595.001,335.701,861.006010Uniforms1005200204.430.00405.57610.006011Workers Compensation1005200

28.280.0054.7283.006012Unemployment Insurance1005200778.562,195.691,525.754,500.006014Office Supplies1005200100.000.000.00100.006018Diesel Fuel1005200146.000.000.00146.006022Drugs Medicine1005200

2,176.710.001,170.293,347.006038Small Tools and Equipment10052002,558.370.0011,203.6313,762.006056Property Insurance1005200

33,837.570.0039,301.4373,139.006060Electricity10052002,896.060.001,603.944,500.006061Natural Gas10052005,523.960.004,476.0410,000.006062Water10052007,436.710.0013,663.2921,100.006063Sewage and Garbage1005200

14,323.291,907.9512,768.7629,000.006064Building Maintenance100520014,709.704,359.695,930.6125,000.006067Equipment Maintenance1005200

3,368.048,534.163,097.8015,000.006082Contractual Expense1005200Expense Total: 99,906.6417,592.49121,506.87239,006.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:171Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 172: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005210 M&O ORANGE ST.Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description7,339.320.0018,611.6825,951.006003Salaries-Employees1005210

561.260.001,423.741,985.006006FICA10052101,987.230.005,212.777,200.006007Group Health1005210

835.750.001,969.252,805.006008Retirement1005210334.150.0025.85360.006010Uniforms1005210177.840.00454.16632.006011Workers Compensation1005210

24.720.0061.2886.006012Unemployment Insurance10052101,141.61272.95585.442,000.006014Office Supplies1005210

153.420.00671.58825.006056Property Insurance10052102,172.740.00627.262,800.006060Electricity1005210

422.210.00577.791,000.006062Water10052101,153.010.002,146.993,300.006063Sewage and Garbage10052105,036.450.00963.556,000.006064Building Maintenance10052103,674.69150.00175.314,000.006067Equipment Maintenance1005210

254.28983.27362.451,600.006082Contractual Expense1005210Expense Total: 25,268.681,406.2233,869.1060,544.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:172Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 173: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005220 M&O LA FERIA ANNEXOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description7,840.000.0019,923.0027,763.006003Salaries-Employees1005220

599.840.001,524.162,124.006006FICA10052201,800.000.005,400.007,200.006007Group Health1005220

893.060.002,107.943,001.006008Retirement1005220-59.35525.001,385.351,851.006010Uniforms1005220189.820.00486.18676.006011Workers Compensation1005220

26.390.0065.6192.006012Unemployment Insurance1005220576.09754.14669.772,000.006014Office Supplies1005220

0.100.00107.90108.006048Communications1005220263.240.001,150.761,414.006056Property Insurance1005220

4,311.110.005,229.899,541.006060Electricity10052201,194.830.00805.172,000.006062Water1005220

966.550.00933.451,900.006063Sewage and Garbage10052201,264.48625.001,110.523,000.006064Building Maintenance10052203,400.000.000.003,400.006067Equipment Maintenance1005220

359.76682.97457.271,500.006082Contractual Expense1005220Expense Total: 23,625.922,587.1141,356.9767,570.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:173Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 174: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005240 M&O ARROYO CITY FIRE STATIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description130.620.00576.38707.006056Property Insurance1005240

2,200.130.001,299.873,500.006060Electricity1005240660.790.00839.211,500.006062Water1005240254.500.00345.50600.006063Sewage and Garbage1005240731.180.00268.821,000.006064Building Maintenance1005240442.130.00557.871,000.006067Equipment Maintenance1005240

40.00180.00180.00400.006082Contractual Expense1005240Expense Total: 4,459.35180.004,067.658,707.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:174Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 175: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005510 CONSTABLE PCT#1Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.200.005,326.205,326.004381Insurance Proceeds1005510

-1,825.130.001,620.873,446.004430Fee Revenue1005510-3,865.570.004,147.438,013.004431Service Fees1005510

500.000.00980.00480.004491Constable Precinct #11005510Revenue Total: -5,190.500.0012,074.5017,265.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description17,510.340.0044,491.6662,002.006001Elected Officials100551056,963.580.00142,836.42199,800.006003Salaries-Employees1005510

6,544.010.0013,556.9920,101.006006FICA100551011,914.860.0031,285.1443,200.006007Group Health1005510

8,356.180.0019,821.8228,178.006008Retirement100551021.081,998.26979.662,999.006010Uniforms1005510

1,204.100.003,111.904,316.006011Workers Compensation1005510185.230.00470.77656.006012Unemployment Insurance1005510285.95184.431,529.622,000.006014Office Supplies1005510

6,233.040.009,766.9616,000.006016Gasoline1005510404.100.00525.90930.006028Camera and Police Supplies1005510674.6311,513.363,189.0115,377.006030Vehicle Repairs1005510

0.000.006,852.006,852.006038Small Tools and Equipment1005510-55.000.0055.000.006046Medical and Dental1005510546.340.00766.661,313.006047Mobile Phones1005510273.580.00526.42800.006048Communications1005510265.040.0034.96300.006049Postage1005510

0.000.000.000.006050Travel10055103,679.110.002,320.896,000.006057Vehicle Insurance1005510

178.000.000.00178.006059Bonds100551042.50187.50870.001,100.006067Equipment Maintenance1005510

660.000.00840.001,500.006068Real Estate Rental10055100.16794.101,111.741,906.006069Equipment Rental1005510

340.0060.000.00400.006073Dues and Memberships10055104.550.001,613.451,618.006077Data Processing10055100.000.000.000.006078Education and Training1005510

12.53187.470.00200.006079Legal Books, Publications10055100.000.0043,548.0043,548.006096Equipment1005510

Expense Total: 116,243.9114,925.12330,104.97461,274.00-111,053.41-14,925.12-318,030.47-444,009.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:175Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 176: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005520 CONSTABLE PCT#2Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description12.220.00554.22542.004430Fee Revenue1005520

-87,951.780.00108,803.22196,755.004431Service Fees1005520-1,634.920.006,285.087,920.004492Constable Precinct #21005520

Revenue Total: -89,574.480.00115,642.52205,217.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description17,944.140.0045,557.8663,502.006001Elected Officials100552096,149.620.00225,347.38321,497.006003Salaries-Employees100552010,387.140.0020,036.8630,424.006006FICA100552022,631.420.0049,368.5872,000.006007Group Health100552014,066.150.0028,632.8542,699.006008Retirement1005520

57.482,891.32347.203,296.006010Uniforms10055202,147.650.004,690.356,838.006011Workers Compensation1005520

350.840.00743.161,094.006012Unemployment Insurance1005520435.040.001,564.962,000.006014Office Supplies1005520

8,171.080.0011,828.9220,000.006016Gasoline1005520-97.97431.406,464.576,798.006028Camera and Police Supplies100552063.231,346.5212,592.2514,002.006030Vehicle Repairs1005520

240.000.00720.00960.006047Mobile Phones10055201,322.590.002,577.413,900.006048Communications10055201,263.500.001,136.502,400.006049Postage1005520

0.450.00872.55873.006050Travel1005520-13.640.0013.640.006056Property Insurance1005520308.440.005,091.565,400.006057Vehicle Insurance1005520178.000.000.00178.006059Bonds1005520

66.660.00789.34856.006067Equipment Maintenance1005520266.84425.002,088.162,780.006069Equipment Rental1005520353.000.000.00353.006077Data Processing1005520

0.000.001,075.001,075.006078Education and Training1005520-484.600.00484.600.006082Contractual Expense1005520

0.000.000.000.006100Weapons1005520Expense Total: 175,807.065,094.24422,023.70602,925.00

-86,232.58-5,094.24-306,381.18-397,708.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:176Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 177: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005521 PCT 2 SECURITYOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-475.000.0025.00500.004431Service Fees1005521

Revenue Total: -475.000.0025.00500.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description167,767.750.00413,073.25580,841.006003Salaries-Employees1005521

14,134.730.0031,064.2745,199.006006FICA100552131,016.360.0076,983.64108,000.006007Group Health100552119,331.270.0043,727.7363,059.006008Retirement1005521

23.907,214.131,357.978,596.006010Uniforms10055213,103.350.007,600.6510,704.006011Workers Compensation1005521

588.010.001,336.991,925.006012Unemployment Insurance1005521477.5071.321,451.182,000.006014Office Supplies1005521386.7043.702,367.602,798.006028Camera and Police Supplies1005521147.000.000.00147.006038Small Tools and Equipment1005521

1,856.000.000.001,856.006050Travel10055211,285.300.001,214.702,500.006067Equipment Maintenance1005521

0.500.00352.50353.006073Dues and Memberships1005521182.251,312.75705.002,200.006078Education and Training1005521

Expense Total: 240,300.628,641.90581,235.48830,178.00-239,825.62-8,641.90-581,210.48-829,678.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:177Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 178: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005530 CONSTABLE PCT#3Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-169.400.00606.60776.004430Fee Revenue1005530

-37,505.800.0049,484.2086,990.004431Service Fees1005530-2,508.000.00905.003,413.004493Constable Precinct #31005530

Revenue Total: -40,183.200.0050,995.8091,179.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description17,539.780.0044,462.2262,002.006001Elected Officials1005530

126,983.260.00310,724.74437,708.006003Salaries-Employees100553011,960.970.0026,340.0338,301.006006FICA100553022,014.030.0057,185.9779,200.006007Group Health100553015,713.400.0037,585.6053,299.006008Retirement1005530

74.69751.214,674.105,500.006010Uniforms10055302,390.920.006,231.088,622.006011Workers Compensation1005530

397.670.001,024.331,422.006012Unemployment Insurance10055301,600.19314.751,085.063,000.006014Office Supplies1005530

12,554.370.0018,445.6331,000.006016Gasoline100553070.83587.901,741.272,400.006028Camera and Police Supplies1005530

8,572.90263.7810,663.3219,500.006030Vehicle Repairs1005530-50.000.0050.000.006046Medical and Dental1005530637.400.00862.601,500.006047Mobile Phones1005530

1,875.110.003,224.895,100.006048Communications1005530391.700.008.30400.006049Postage1005530

3,069.870.001,130.134,200.006050Travel1005530-6.430.006.430.006056Property Insurance1005530

4,248.560.005,351.449,600.006057Vehicle Insurance1005530178.000.000.00178.006059Bonds1005530

1,100.000.000.001,100.006067Equipment Maintenance10055301.32249.781,248.901,500.006069Equipment Rental1005530

1,110.000.00390.001,500.006073Dues and Memberships10055301,105.000.00895.002,000.006078Education and Training1005530

0.000.0043,548.0043,548.006096Equipment1005530Expense Total: 233,533.542,167.42576,879.04812,580.00

-193,350.34-2,167.42-525,883.24-721,401.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:178Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 179: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005531 CONSTABLE PCT 3, 1/13Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-2,690.720.002,690.720.006057Vehicle Insurance1005531

Expense Total: -2,690.720.002,690.720.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:179Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 180: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005540 CONSTABLE PCT#4Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description17,882.380.00100,382.3882,500.004430Fee Revenue1005540

-23,223.770.0014,038.2337,262.004431Service Fees10055400.200.00700.20700.004454JPTech Fee1005540

-4,494.800.007,222.2011,717.004494Constable Precinct #41005540Revenue Total: -9,835.990.00122,343.01132,179.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description17,510.340.0044,491.6662,002.006001Elected Officials1005540

101,207.550.00243,300.45344,508.006003Salaries-Employees10055409,742.460.0021,355.5431,098.006006FICA1005540

23,415.200.0048,584.8072,000.006007Group Health100554013,291.560.0030,470.4443,762.006008Retirement1005540

293.591,050.144,656.276,000.006010Uniforms10055402,013.470.004,990.537,004.006011Workers Compensation1005540

328.990.00802.011,131.006012Unemployment Insurance1005540403.20279.361,257.441,940.006014Office Supplies1005540

8,975.750.0020,024.2529,000.006016Gasoline1005540964.86256.742,278.403,500.006028Camera and Police Supplies1005540

0.741,166.5421,003.7222,171.006030Vehicle Repairs10055400.100.0010,300.9010,301.006038Small Tools and Equipment1005540

554.280.00670.721,225.006047Mobile Phones100554069.830.001,130.171,200.006048Communications1005540

200.000.00200.00400.006049Postage1005540-41.680.001,796.681,755.006050Travel1005540

-2.660.002.660.006056Property Insurance10055402,275.790.003,724.216,000.006057Vehicle Insurance1005540

0.000.000.000.006059Bonds100554082.050.001,241.951,324.006067Equipment Maintenance1005540

157.47628.921,100.611,887.006069Equipment Rental10055400.0060.000.0060.006073Dues and Memberships10055400.000.000.000.006077Data Processing10055400.000.00405.00405.006078Education and Training10055400.000.0043,548.0043,548.006096Equipment10055400.00971.000.00971.006100Weapons1005540

Expense Total: 181,442.894,412.70507,336.41693,192.00-171,606.90-4,412.70-384,993.40-561,013.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:180Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 181: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005541 MENTAL HEALTH TRANSPORTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-214,441.610.00179,721.39394,163.004200Program Revenues1005541

Revenue Total: -214,441.610.00179,721.39394,163.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description73,147.840.00187,721.16260,869.006003Salaries-Employees100554115,486.740.002,513.2618,000.006004Overtime1005541

7,009.350.0014,324.6521,334.006006FICA100554111,756.610.0038,643.3950,400.006007Group Health1005541

8,474.510.0020,126.4928,601.006008Retirement10055410.671,117.931,777.402,896.006010Uniforms1005541

1,651.210.003,444.795,096.006011Workers Compensation1005541289.930.00627.07917.006012Unemployment Insurance1005541

3,543.560.001,956.445,500.006016Gasoline10055419.412,044.590.002,054.006028Camera and Police Supplies1005541

4,500.000.000.004,500.006030Vehicle Repairs1005541570.000.000.00570.006057Vehicle Insurance1005541

Expense Total: 126,439.833,162.52271,134.65400,737.0088,001.78-3,162.52-91,413.26-6,574.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:181Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 182: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005550 CONSTABLE PCT#5Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-9,659.130.0068,840.8778,500.004430Fee Revenue1005550

-29,973.000.0039,515.0069,488.004431Service Fees1005550-4,337.200.009,075.8013,413.004495Constable Precinct #51005550

Revenue Total: -43,969.330.00117,431.67161,401.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description17,571.660.0044,430.3462,002.006001Elected Officials1005550

135,388.090.00326,927.91462,316.006003Salaries-Employees100555012,967.060.0027,142.9440,110.006006FICA100555026,106.090.0067,493.9193,600.006007Group Health100555017,046.350.0039,301.6556,348.006008Retirement1005550

1,657.81205.954,186.246,050.006010Uniforms10055502,453.440.006,260.568,714.006011Workers Compensation1005550

438.360.001,077.641,516.006012Unemployment Insurance1005550360.08120.001,519.922,000.006014Office Supplies1005550

14,817.240.0020,182.7635,000.006016Gasoline1005550235.2561.448,003.318,300.006028Camera and Police Supplies1005550

4,651.431,198.5416,150.0322,000.006030Vehicle Repairs10055500.000.002,665.002,665.006038Small Tools and Equipment1005550

515.800.001,084.201,600.006047Mobile Phones1005550697.620.001,702.382,400.006048Communications1005550723.750.0026.25750.006049Postage1005550

3,272.400.00927.604,200.006050Travel1005550-4.590.004.590.006056Property Insurance1005550

2,036.440.006,663.568,700.006057Vehicle Insurance1005550178.000.000.00178.006059Bonds1005550

1,300.000.000.001,300.006067Equipment Maintenance1005550108.99287.64503.37900.006069Equipment Rental1005550896.500.00154.501,051.006077Data Processing1005550532.00690.00978.002,200.006078Education and Training1005550100.000.000.00100.006079Legal Books, Publications1005550

Expense Total: 244,049.772,563.57577,386.66824,000.00-200,080.44-2,563.57-459,954.99-662,599.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:182Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 183: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005552 PCT 5 MENTAL HEALTH TRANSPORTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-52,875.410.00103,029.59155,905.004200Program Revenues1005552

Revenue Total: -52,875.410.00103,029.59155,905.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description16,391.430.0092,646.57109,038.006003Salaries-Employees1005552

3,773.930.00726.074,500.006004Overtime10055521,774.320.006,911.688,686.006006FICA10055522,100.000.0017,700.0019,800.006007Group Health10055522,346.090.009,926.9112,273.006008Retirement1005552

364.730.001,718.272,083.006011Workers Compensation100555267.360.00307.64375.006012Unemployment Insurance1005552

Expense Total: 26,817.860.00129,937.14156,755.0026,057.550.00-26,907.55-850.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:183Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 184: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005600 SHERIFF'S OFFICEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-117,819.160.00138,248.84256,068.004420Sheriff Fees1005600

-5,046.860.003,680.148,727.004486Sheriff Arrest Fees1005600464.000.002,240.001,776.004602Miscellaneous1005600

-635.170.00-635.170.004670Donations1005600Revenue Total: -123,037.190.00143,533.81266,571.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description30,483.110.0077,452.89107,936.006001Elected Officials100560042,250.430.00114,337.57156,588.006002Salaries-Assistants/Deputies1005600

1,325,000.700.003,112,169.304,437,170.006003Salaries-Employees10056002,177.110.0042,822.8945,000.006004Overtime1005600

114,954.970.00248,241.03363,196.006006FICA1005600255,112.500.00551,287.50806,400.006007Group Health1005600152,854.760.00354,114.24506,969.006008Retirement1005600

11,392.9822,355.206,251.8240,000.006010Uniforms100560022,332.620.0053,264.3875,597.006011Workers Compensation1005600

4,340.950.0010,779.0515,120.006012Unemployment Insurance100560018,732.393,036.2719,831.3441,600.006014Office Supplies1005600

133,260.660.00226,739.34360,000.006016Gasoline10056002,063.810.003,936.196,000.006018Diesel Fuel1005600

300.000.000.00300.006022Drugs Medicine1005600-289.001,399.9628,889.0430,000.006028Camera and Police Supplies1005600

45,805.2421,991.81172,202.95240,000.006030Vehicle Repairs10056004,601.000.00399.005,000.006045Professional Services10056005,255.00630.002,215.008,100.006046Medical and Dental1005600

11,356.690.0020,443.3131,800.006047Mobile Phones100560016,701.080.0046,298.9263,000.006048Communications100560010,722.330.0014,277.6725,000.006049Postage1005600

9,781.580.008,218.4218,000.006050Travel100560058,795.9112,068.0059,136.09130,000.006051Travel-Prisoner Transportation1005600

500.000.000.00500.006054Advertising1005600-155.950.00155.950.006056Property Insurance1005600

-23,349.290.0068,349.2945,000.006057Vehicle Insurance1005600568.000.000.00568.006059Bonds1005600

4,761.661,079.00855.346,696.006067Equipment Maintenance1005600129.907,074.9510,795.1518,000.006069Equipment Rental1005600

1.900.005,298.105,300.006073Dues and Memberships10056000.000.00127,389.00127,389.006077Data Processing1005600

6,495.00175.001,330.008,000.006078Education and Training10056000.138,366.6425,537.2333,904.006082Contractual Expense10056000.300.00290,119.70290,120.006096Equipment1005600

Expense Total: 2,266,938.4778,176.835,703,137.708,048,253.00-2,143,901.28-78,176.83-5,559,603.89-7,781,682.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:184Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 185: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005601 M&O SHERIFF'S OFFICEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-35,000.000.000.0035,000.004301Contributions from other Entit1005601

Revenue Total: -35,000.000.000.0035,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,785.210.00214.792,000.006014Office Supplies10056015,746.000.00120,168.00125,914.006048Communications10056012,713.970.008,375.0311,089.006056Property Insurance1005601

19,277.340.0035,722.6655,000.006060Electricity1005601380.390.001,059.611,440.006061Natural Gas1005601

1,235.460.001,764.543,000.006062Water10056014,283.230.0012,216.7716,500.006063Sewage and Garbage10056012,840.00160.000.003,000.006064Building Maintenance1005601

10,861.671,874.1789,264.16102,000.006067Equipment Maintenance100560114.000.0048,000.0048,014.006069Equipment Rental1005601

Expense Total: 49,137.272,034.17316,785.56367,957.00-14,137.27-2,034.17-316,785.56-332,957.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:185Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 186: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005620 SHERIFF'S AUTO THEFTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description108,860.890.00215,148.11324,009.006003Salaries-Employees1005620

-342.610.00342.610.006004Overtime10056209,019.930.0015,767.0724,787.006006FICA1005620

21,448.960.0036,151.0457,600.006007Group Health100562011,943.540.0022,770.4634,714.006008Retirement1005620

4,400.000.000.004,400.006010Uniforms10056201,928.040.003,964.965,893.006011Workers Compensation1005620

349.750.00710.251,060.006012Unemployment Insurance1005620Expense Total: 157,608.500.00294,854.50452,463.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:186Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 187: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005700 JUVENILE BOOTCAMPOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description8,256.000.0017,904.009,648.004602Miscellaneous1005700

Revenue Total: 8,256.000.0017,904.009,648.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description268,320.780.00598,337.22866,658.006003Salaries-Employees1005700

250.000.000.00250.006004Overtime100570020,584.150.0049,415.8570,000.006005Extra Help100570026,031.090.0047,875.9173,907.006006FICA100570091,772.170.00138,627.83230,400.006007Group Health100570031,699.490.0063,295.5194,995.006008Retirement1005700

1,442.252,057.200.553,500.006010Uniforms1005700587.200.001,031.801,619.006011Workers Compensation1005700

1,046.550.002,135.453,182.006012Unemployment Insurance10057001,578.372,071.3010,200.3313,850.006014Office Supplies1005700

709.070.0090.93800.006016Gasoline10057006,938.552,039.866,021.5915,000.006022Drugs Medicine1005700

28,156.35454.9151,388.7480,000.006025Food-Human1005700491.21308.790.00800.006027Clothing1005700991.520.008.481,000.006030Vehicle Repairs1005700

6,516.00399.000.006,915.006038Small Tools and Equipment10057001,545.000.0055.001,600.006045Professional Services1005700

22,062.491,146.851,790.6625,000.006046Medical and Dental100570089.070.00410.93500.006047Mobile Phones1005700

971.240.002,143.763,115.006048Communications10057001,384.970.006,067.037,452.006056Property Insurance1005700

-87.770.00476.77389.006057Vehicle Insurance100570027,594.670.0038,405.3366,000.006060Electricity1005700

500.000.000.00500.006061Natural Gas1005700609.660.001,890.342,500.006062Water1005700

3,137.610.005,262.398,400.006063Sewage and Garbage10057007,379.062,318.003,302.9413,000.006064Building Maintenance1005700

0.002,073.03926.973,000.006067Equipment Maintenance1005700386.44693.15970.412,050.006069Equipment Rental1005700500.000.000.00500.006073Dues and Memberships1005700

0.002,300.000.002,300.006077Data Processing1005700380.601,473.782,527.624,382.006082Contractual Expense1005700

56.0012,444.000.0012,500.006096Equipment1005700Expense Total: 553,623.7929,779.871,032,660.341,616,064.00

-561,879.79-29,779.87-1,014,756.34-1,606,416.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:187Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 188: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005710 JUVENILE PROBATIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description21,273.420.0054,326.5875,600.006001Elected Officials100571022,177.710.0056,240.2978,418.006002Salaries-Assistants/Deputies1005710

382,539.140.001,054,535.861,437,075.006003Salaries-Employees100571040,304.200.0086,365.80126,670.006006FICA100571065,137.380.00186,551.62251,689.006007Group Health100571054,701.890.00123,306.11178,008.006008Retirement1005710

7.000.00793.00800.006010Uniforms1005710553.920.002,686.083,240.006011Workers Compensation1005710

1,510.710.003,674.295,185.006012Unemployment Insurance1005710-71.161,061.4220,109.7421,100.006014Office Supplies1005710

11,501.970.009,498.0321,000.006016Gasoline1005710400.000.000.00400.006018Diesel Fuel1005710

4,152.041,658.782,189.188,000.006022Drugs Medicine10057107,512.76472.145,315.1013,300.006030Vehicle Repairs10057102,312.514,849.005,438.4912,600.006038Small Tools and Equipment10057101,736.00125.0089.001,950.006045Professional Services10057107,147.731,647.001,205.2710,000.006046Medical and Dental10057102,933.570.0011,166.4314,100.006047Mobile Phones1005710

-3,159.920.0029,409.9226,250.006048Communications10057101,409.150.001,590.853,000.006049Postage10057101,897.840.002,952.164,850.006051Travel-Prisoner Transportation10057101,462.260.005,237.746,700.006057Vehicle Insurance1005710

195.000.000.00195.006058Liability Other Insurance10057100.000.0071.0071.006059Bonds1005710

-48.350.00548.35500.006067Equipment Maintenance1005710812.222,386.794,605.997,805.006069Equipment Rental1005710

-369.566,001.2011,368.3617,000.006077Data Processing100571012,253.000.000.0012,253.006080Board of Children1005710

4,530.6318,081.0152,488.3675,100.006082Contractual Expense10057102,821.880.007,756.1210,578.006096Equipment1005710

Expense Total: 647,634.9436,282.341,739,519.722,423,437.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:188Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 189: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005713 JUVENILE DETENTIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description15,291.400.0038,849.6054,141.006002Salaries-Assistants/Deputies1005713

482,322.460.001,196,923.541,679,246.006003Salaries-Employees10057131,482.000.0018.001,500.006004Overtime1005713

56,258.080.00100,045.92156,304.006005Extra Help100571351,887.150.0099,511.85151,399.006006FICA1005713

170,387.270.00283,212.73453,600.006007Group Health100571365,966.010.00130,763.99196,730.006008Retirement1005713

758.563,009.84231.604,000.006010Uniforms1005713530.710.002,881.293,412.006011Workers Compensation1005713

2,117.690.004,403.316,521.006012Unemployment Insurance1005713102.811,084.4118,737.7819,925.006014Office Supplies1005713

8,500.542,124.724,374.7415,000.006022Drugs Medicine100571350,948.755,808.5563,242.70120,000.006025Food-Human1005713

0.00969.952,030.053,000.006027Clothing10057134,152.000.00983.005,135.006028Camera and Police Supplies10057138,540.621,759.881,830.5012,131.006038Small Tools and Equipment1005713

40.000.00460.00500.006045Professional Services100571320,248.911,105.403,645.6925,000.006046Medical and Dental1005713

834.740.001,865.262,700.006047Mobile Phones1005713284.500.002,215.502,500.006048Communications1005713831.470.004,634.535,466.006067Equipment Maintenance1005713264.001,336.662,329.343,930.006069Equipment Rental1005713500.000.000.00500.006073Dues and Memberships1005713

0.001,539.56760.442,300.006077Data Processing1005713998.000.00652.001,650.006078Education and Training1005713

0.000.002,369.002,369.006082Contractual Expense100571337,490.5420,509.460.0058,000.006096Equipment1005713

Expense Total: 980,738.2139,248.431,966,972.362,986,959.00-980,738.21-39,248.43-1,966,972.36-2,986,959.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:189Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 190: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1005760 ADULT PROBATIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-12,000.000.0012,000.0024,000.004463Restitution Rental1005760

Revenue Total: -12,000.000.0012,000.0024,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,303.541,536.971,284.494,125.006014Office Supplies1005760

0.020.0074.9875.006038Small Tools and Equipment1005760-249.080.001,175.08926.006048Communications1005760

1,892.570.008,288.4310,181.006056Property Insurance100576016,989.090.0013,010.9130,000.006060Electricity1005760

888.380.001,111.622,000.006062Water1005760687.180.001,712.822,400.006063Sewage and Garbage1005760

40.4472.994,886.575,000.006064Building Maintenance100576014,464.29306.002,303.7117,074.006067Equipment Maintenance1005760

114.602,371.357,114.059,600.006068Real Estate Rental1005760778.521,863.08433.403,075.006082Contractual Expense1005760

Expense Total: 36,909.556,150.3941,396.0684,456.00-24,909.55-6,150.39-29,396.06-60,456.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:190Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 191: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1006300 HEALTH DEPARTMENTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-4,512.520.007,652.4812,165.004211Registration Fees-Flu Vaccine1006300

-14,037.720.00182,968.28197,006.004350State Tobacco Reimbursement1006300-959.740.00181.261,141.004600Interest Income1006300

-2,331.540.003,376.465,708.004602Miscellaneous1006300Revenue Total: -21,841.520.00194,178.48216,020.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description114,681.700.00229,027.30343,709.006002Salaries-Assistants/Deputies1006300260,846.330.00567,037.67827,884.006003Salaries-Employees1006300

16,878.500.003,121.5020,000.006005Extra Help100630044,860.320.0057,800.68102,661.006006FICA100630070,815.240.00150,191.76221,007.006007Group Health100630058,664.150.0084,240.85142,905.006008Retirement1006300

1,736.400.002,385.604,122.006011Workers Compensation10063001,794.680.002,634.324,429.006012Unemployment Insurance10063004,948.92253.754,202.339,405.006014Office Supplies10063006,325.430.005,474.5711,800.006016Gasoline10063001,000.000.000.001,000.006017Butane10063003,651.4710.3310,938.2014,600.006022Drugs Medicine1006300

58.84204.352,736.813,000.006030Vehicle Repairs100630022.670.0037.3360.006040Audit and Accounting1006300

4,090.25125.00989.755,205.006045Professional Services10063001,910.0090.000.002,000.006046Medical and Dental10063006,140.65399.999,240.3615,781.006047Mobile Phones1006300

33,826.370.0070,173.63104,000.006048Communications1006300960.870.004,039.135,000.006049Postage1006300

1,394.460.005,105.546,500.006050Travel1006300500.000.000.00500.006054Advertising1006300

4,798.140.001,326.866,125.006057Vehicle Insurance100630071.000.000.0071.006059Bonds1006300

2,269.120.00630.882,900.006060Electricity10063001,000.000.000.001,000.006063Sewage and Garbage1006300

0.000.00100.00100.006064Building Maintenance10063001,316.0110.990.001,327.006067Equipment Maintenance1006300

185.761,459.213,590.035,235.006069Equipment Rental10063001,560.000.004,240.005,800.006073Dues and Memberships1006300

966.00175.00447.001,588.006078Education and Training10063001,179.171,302.284,691.557,173.006082Contractual Expense1006300

Expense Total: 648,452.454,030.901,224,403.651,876,887.00-626,610.93-4,030.90-1,030,225.17-1,660,867.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:191Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 192: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1006310 ENVIRONMENTAL HEALTHOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-3,100.000.003,200.006,300.004203Subdivision Plat InspectionFee1006310

-43,915.000.0035,585.0079,500.004204Inspections1006310-24,540.000.0029,360.0053,900.004205Septic Tank Fees1006310

-225.000.00125.00350.004540Fines1006310-13,197.900.0015,435.1028,633.004602Miscellaneous1006310

Revenue Total: -84,977.900.0083,705.10168,683.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description19,354.470.0048,750.5368,105.006002Salaries-Assistants/Deputies1006310

144,369.620.00316,677.38461,047.006003Salaries-Employees100631010,672.360.004,327.6415,000.006004Overtime100631017,220.010.0013,779.9931,000.006005Extra Help100631015,382.700.0027,940.3043,323.006006FICA100631045,341.590.0087,958.41133,300.006007Group Health100631022,099.250.0039,118.7561,218.006008Retirement1006310

-36.420.005,036.425,000.006010Uniforms1006310603.600.001,843.402,447.006011Workers Compensation1006310604.560.001,264.441,869.006012Unemployment Insurance1006310

6,344.30357.008,298.7015,000.006014Office Supplies100631015,472.280.0011,527.7227,000.006016Gasoline100631015,233.74426.504,339.7620,000.006022Drugs Medicine1006310

4,755.32484.680.005,240.006024Animal Feed10063101,989.180.001,939.823,929.006028Camera and Police Supplies10063101,909.27775.435,315.308,000.006030Vehicle Repairs10063101,005.004,405.002,590.008,000.006045Professional Services10063103,994.240.004,205.768,200.006047Mobile Phones10063102,658.250.007,210.759,869.006048Communications10063101,429.920.00370.081,800.006049Postage10063106,172.730.001,827.278,000.006050Travel10063105,000.000.000.005,000.006054Advertising1006310

-10.240.0082.2472.006056Property Insurance1006310-1,708.320.003,508.321,800.006057Vehicle Insurance1006310

0.000.0071.0071.006059Bonds1006310199.121,583.702,217.184,000.006069Equipment Rental1006310

1,806.000.001,194.003,000.006073Dues and Memberships10063101,160.240.002,024.763,185.006077Data Processing10063103,168.000.001,832.005,000.006078Education and Training1006310

814.390.0094.61909.006082Contractual Expense1006310427.260.0072.74500.006195Safety Supplies1006310

Expense Total: 347,432.428,032.31605,419.27960,884.00-262,454.52-8,032.31-521,714.17-792,201.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:192Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 193: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1006400 INDIGENT SERVICES/AUTOPSIESOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.000.000.004224Reimburse - Equipment useage10064000.000.000.000.004300State Revenue1006400

Revenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description115,408.270.00292,471.73407,880.006002Salaries-Assistants/Deputies1006400

66,830.000.000.0066,830.006003Salaries-Employees10064001,683.500.0017,766.5019,450.006005Extra Help1006400

23,691.820.0014,111.1837,803.006006FICA10064009,000.000.005,400.0014,400.006007Group Health10064009,100.000.000.009,100.006008Retirement10064008,633.650.00434.359,068.006011Workers Compensation1006400

607.440.001,023.561,631.006012Unemployment Insurance100640034.63124.29299.08458.006014Office Supplies1006400

5.40239.952,554.652,800.006038Small Tools and Equipment100640052,850.000.0073,800.00126,650.006045Professional Services100640034,210.57120.00136,848.43171,179.006046Medical and Dental1006400

562.530.00337.47900.006047Mobile Phones1006400776.680.001,523.322,300.006048Communications1006400

5,316.550.002,683.458,000.006050Travel10064001,700.000.000.001,700.006052Travel-Mileage Reimbursemen10064001,200.000.007,115.008,315.006058Liability Other Insurance10064001,000.000.000.001,000.006073Dues and Memberships1006400

500.000.001,050.001,550.006078Education and Training1006400Expense Total: 333,111.04484.24557,418.72891,014.00

-333,111.04-484.24-557,418.72-891,014.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:193Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 194: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1006410 CHILD WELFAREOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description377,370.000.00407,630.00785,000.006044Appointed Attorneys1006410

15,033.161,275.2818,691.5635,000.006054Advertising10064101,000.000.000.001,000.006080Board of Children1006410

Expense Total: 393,403.161,275.28426,321.56821,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:194Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 195: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1006411 CHILD PROTECTIVE LEGAL ADMINOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-48,032.000.000.0048,032.004300State Revenue1006411

Revenue Total: -48,032.000.000.0048,032.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description30,388.820.0077,219.18107,608.006002Salaries-Assistants/Deputies1006411

2,462.890.005,769.118,232.006006FICA10064115,551.030.008,848.9714,400.006007Group Health10064113,261.130.008,170.8711,432.006008Retirement1006411

15.450.0038.5554.006011Workers Compensation1006411100.440.00254.56355.006012Unemployment Insurance1006411594.900.00405.101,000.006014Office Supplies1006411

Expense Total: 42,374.660.00100,706.34143,081.005,657.340.00-100,706.34-95,049.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:195Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 196: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1006420 INDIGENT HEALTH CLAIMSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.000.000.006082Contractual Expense1006420

940,186.900.00389,731.101,329,918.006101Physicians/Non-Emergency1006420320,792.300.00192,421.70513,214.006102Prescriptions1006420

62,481.320.0020,582.6883,064.006103Hospital-In Patient1006420212,660.170.0073,227.83285,888.006104Hospital-Out Patient1006420648,929.710.00274,957.29923,887.006105Laboratory Xray1006420

Expense Total: 2,185,050.400.00950,920.603,135,971.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:196Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 197: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1006510 HISTORICAL COMMITTEEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,960.000.000.001,960.006014Office Supplies1006510

Expense Total: 1,960.000.000.001,960.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:197Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 198: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1006650 FARM & HOME DEMONSTRATIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description46,977.360.0063,347.64110,325.006002Salaries-Assistants/Deputies1006650

3,242.830.0064,933.1768,176.006003Salaries-Employees10066505,460.620.008,223.3813,684.006006FICA1006650

13,200.000.0037,200.0050,400.006007Group Health10066502,794.990.004,352.017,147.006008Retirement1006650

183.400.00487.60671.006011Workers Compensation1006650167.220.00422.78590.006012Unemployment Insurance1006650943.59265.172,752.243,961.006014Office Supplies1006650

1,794.330.001,705.673,500.006016Gasoline1006650874.420.00625.581,500.006018Diesel Fuel1006650782.040.0017.96800.006029Demonstration1006650

1,922.180.0077.822,000.006030Vehicle Repairs10066500.000.00119.00119.006038Small Tools and Equipment1006650

3,284.920.005,515.088,800.006048Communications10066506,338.630.004,161.3710,500.006050Travel1006650

618.760.00535.241,154.006057Vehicle Insurance1006650-7.92734.551,028.371,755.006069Equipment Rental10066500.000.00950.00950.006073Dues and Memberships1006650

261.070.00938.931,200.006077Data Processing1006650980.000.00520.001,500.006078Education and Training1006650

Expense Total: 89,818.44999.72197,913.84288,732.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:198Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 199: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1006660 M&O TICK ERRADICATIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description375.000.000.00375.006022Drugs Medicine1006660

22.630.0099.37122.006056Property Insurance10066607,284.000.001,216.008,500.006060Electricity10066601,167.920.001,032.082,200.006062Water10066604,762.430.00237.575,000.006064Building Maintenance1006660

287.490.00212.51500.006067Equipment Maintenance1006660Expense Total: 13,899.470.002,797.5316,697.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:199Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 200: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1100000 BALANCE SHEETOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:200Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 201: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1200000 BALANCE SHEETOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description58.140.0058.140.004600Interest Income1200000

10,781.630.0010,781.630.004702ACH UNIDENTIFIED1200000Revenue Total: 10,839.770.0010,839.770.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:201Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 202: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1204740 FEDERAL TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:202Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 203: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1204742 D.A. - HIDTAOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description13,304.680.0013,304.680.004300State Revenue1204742

Revenue Total: 13,304.680.0013,304.680.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-7,157.740.007,157.740.006004Overtime1204742

-538.070.00538.070.006006FICA1204742-430.970.00430.970.006007Group Health1204742-754.700.00754.700.006008Retirement1204742-131.910.00131.910.006011Workers Compensation1204742

-23.450.0023.450.006012Unemployment Insurance1204742Expense Total: -9,036.840.009,036.840.00

-4,267.840.004,267.840.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:203Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 204: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1204750 FEDERAL TASK FORCE GRANTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description1,943.450.001,943.450.004300State Revenue1204750

Revenue Total: 1,943.450.001,943.450.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-1,807.020.001,807.020.006004Overtime1204750

-136.870.00136.870.006006FICA1204750-253.260.00253.260.006007Group Health1204750-188.090.00188.090.006008Retirement1204750

-33.260.0033.260.006011Workers Compensation1204750-5.930.005.930.006012Unemployment Insurance1204750

Expense Total: -2,424.430.002,424.430.00480.980.00-480.980.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:204Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 205: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1204755 OCDETFOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-11,548.450.0011,548.450.006004Overtime1204755

-836.210.00836.210.006006FICA1204755-1,465.300.001,465.300.006007Group Health1204755-1,248.250.001,248.250.006008Retirement1204755

-212.520.00212.520.006011Workers Compensation1204755-38.870.0038.870.006012Unemployment Insurance1204755

Expense Total: -15,349.600.0015,349.600.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:205Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 206: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1205490 FEDERAL TASK FORCE GRANTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-11,958.400.0011,958.400.006004Overtime1205490

-910.930.00910.930.006006FICA1205490-1,017.910.001,017.910.006007Group Health1205490-1,253.830.001,253.830.006008Retirement1205490

-220.010.00220.010.006011Workers Compensation1205490-39.420.0039.420.006012Unemployment Insurance1205490

Expense Total: -15,400.500.0015,400.500.0015,400.500.00-15,400.500.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:206Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 207: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1205530 CONSTABLE PRECINCT #3Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-163.040.00163.040.006004Overtime1205530

-11.960.0011.960.006006FICA1205530-28.420.0028.420.006007Group Health1205530-17.630.0017.630.006008Retirement1205530

-3.000.003.000.006011Workers Compensation1205530-0.540.000.540.006012Unemployment Insurance1205530

Expense Total: -224.590.00224.590.00224.590.00-224.590.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:207Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 208: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1205540 CONSTABLE PRECINCT #4Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-371.920.00371.920.006004Overtime1205540

-28.310.0028.310.006006FICA1205540-39.130.0039.130.006007Group Health1205540-40.200.0040.200.006008Retirement1205540

-6.840.006.840.006011Workers Compensation1205540-1.230.001.230.006012Unemployment Insurance1205540

Expense Total: -487.630.00487.630.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:208Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 209: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1205600 SHERIFFOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-455.050.00455.050.006004Overtime1205600

-34.570.0034.570.006006FICA1205600-69.370.0069.370.006007Group Health1205600-49.190.0049.190.006008Retirement1205600

-8.370.008.370.006011Workers Compensation1205600-1.500.001.500.006012Unemployment Insurance1205600

Expense Total: -618.050.00618.050.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:209Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 210: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1300000 BALANCE SHEETOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description33.460.0033.460.004600Interest Income1300000

Revenue Total: 33.460.0033.460.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:210Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 211: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1300040 CAPITAL PROJECTSOrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject DescriptionTransfer In Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:211Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 212: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1300150 ROAD & BRIDGE FUNDOrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject DescriptionTransfer In Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:212Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 213: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1305350 LAURELSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:213Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 214: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1307730 ROAD PROJECTS AFAOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:214Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 215: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1307735 US 77 PROJECT PHASE IIOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:215Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 216: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1500000 ROAD & BRIDGE ORG.Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description73,467.400.00482,203.40408,736.004311Building Permits1500000

-170.000.003,606.003,776.004312Recording and Filing Fees1500000-6,314.000.0013,088.0019,402.004313Review Fees1500000

-360,000.000.000.00360,000.004343Automobile Licenses15000001,088,641.680.004,309,117.683,220,476.004344Automobilie Registration Fees1500000

-47,498.220.0072,917.78120,416.004345Overweight Fees1500000-87,663.000.0035,102.00122,765.004354Commercial Veh. Violations1500000-85,635.050.009,974.9595,610.004520Bond Forfeitures1500000-76,431.030.0089,354.97165,786.004600Interest Income1500000288,608.530.00288,608.530.004642Sale of Land1500000

Revenue Total: 787,006.310.005,303,973.314,516,967.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:216Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 217: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1500130 COLONIA ACCESSOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject DescriptionTransfer Out Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:217Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 218: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1500410 DISASTER ASSISTANCE HOMEOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description364,968.000.000.00364,968.006700Transfer Out1500410

Transfer Out Total: 364,968.000.000.00364,968.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:218Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 219: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1500830 PARK SYSTEM TRANSFEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-95,749.000.000.0095,749.004390Transfer In1500830

Transfer In Total: -95,749.000.000.0095,749.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:219Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 220: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1504000 ROAD & BRIDGEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-271,273.360.008,469,733.648,741,007.004101Current Advalorem Taxes1504000

-67,010.610.00190,594.39257,605.004102Delinquent Advalorem Taxes15040002,986.830.00-182,095.17-185,082.004151Discounts15040004,404.690.00-85,697.31-90,102.004152Commissions1504000

16,981.820.00-28,011.18-44,993.004153Errors and Adjustments1504000-77,129.540.00119,513.46196,643.004159Penalties and Interest1504000

Revenue Total: -391,040.170.008,484,037.838,875,078.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:220Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 221: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1504210 GISOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description36,996.920.0094,003.08131,000.006003Salaries-Employees1504210

3,194.610.006,827.3910,022.006006FICA15042105,400.000.0016,200.0021,600.006007Group Health15042104,214.630.009,946.3714,161.006008Retirement1504210

253.950.00228.05482.006011Workers Compensation1504210122.160.00309.84432.006012Unemployment Insurance1504210

-5.840.005.840.006014Office Supplies1504210485.000.0015.00500.006030Vehicle Repairs1504210500.000.000.00500.006050Travel1504210

-1,025.510.001,025.510.006056Property Insurance15042101,000.000.000.001,000.006057Vehicle Insurance15042103,000.000.000.003,000.006069Equipment Rental15042105,326.090.00673.916,000.006077Data Processing1504210

200.000.000.00200.006078Education and Training1504210Expense Total: 59,662.010.00129,234.99188,897.00

-59,662.010.00-129,234.99-188,897.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:221Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 222: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1504750 DISTRICT ATTORNEYOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description3,308.870.0026,934.1330,243.006003Salaries-Employees1504750

314.640.001,999.362,314.006006FICA15047502,381.200.004,818.807,200.006007Group Health1504750

417.840.002,851.163,269.006008Retirement150475099.580.0013.42113.006011Workers Compensation150475011.270.0088.73100.006012Unemployment Insurance1504750

Expense Total: 6,533.400.0036,705.6043,239.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:222Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 223: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1506170 COMMISSIONER PCT#1 STAFFOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,718.540.006,905.469,624.006001Elected Officials1506170

12,541.850.0031,837.1544,379.006002Salaries-Assistants/Deputies15061704,589.830.0011,660.1716,250.006003Salaries-Employees15061701,799.100.003,648.905,448.006006FICA15061703,060.000.009,180.0012,240.006007Group Health1506170

-5,070.280.005,333.28263.006008Retirement150617071.270.00191.73263.006011Workers Compensation150617056.760.00143.24200.006012Unemployment Insurance1506170

630.320.00569.681,200.006014Office Supplies1506170523.330.00307.67831.006016Gasoline1506170312.800.00687.201,000.006030Vehicle Repairs1506170

1,353.660.00986.342,340.006047Mobile Phones15061701,401.630.002,467.373,869.006048Communications1506170

32.500.0017.5050.006049Postage15061702,000.000.000.002,000.006050Travel1506170

870.000.000.00870.006057Vehicle Insurance1506170178.000.000.00178.006059Bonds1506170500.000.000.00500.006078Education and Training1506170404.500.0095.50500.006082Contractual Expense1506170

Expense Total: 27,973.810.0074,031.19102,005.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:223Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 224: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1506171 PCT 1 M&O WAREHOUSEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description340.0659.940.00400.006014Office Supplies1506171464.460.001,335.541,800.006048Communications1506171

2,588.450.00411.553,000.006056Property Insurance15061712,170.790.001,629.213,800.006060Electricity1506171

600.000.000.00600.006062Water1506171800.000.000.00800.006063Sewage and Garbage1506171

-1,595.652,048.55547.101,000.006064Building Maintenance1506171338.05499.00162.951,000.006067Equipment Maintenance1506171-91.281,295.00747.281,951.006082Contractual Expense1506171

Expense Total: 5,614.883,902.494,833.6314,351.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:224Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 225: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1506180 COMMISSIONER PCT#2 STAFFOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,853.900.006,770.109,624.006001Elected Officials1506180

12,271.060.0031,178.9443,450.006002Salaries-Assistants/Deputies15061805,041.460.0012,812.5417,854.006003Salaries-Employees15061801,862.600.003,710.405,573.006006FICA15061802,948.810.009,291.1912,240.006007Group Health15061802,295.810.005,371.197,667.006008Retirement1506180

73.100.00192.90266.006011Workers Compensation150618056.880.00145.12202.006012Unemployment Insurance1506180

1,079.69106.1214.191,200.006014Office Supplies1506180959.810.0040.191,000.006016Gasoline1506180242.500.007.50250.006030Vehicle Repairs1506180

96.000.00864.00960.006047Mobile Phones1506180118.620.002,481.382,600.006048Communications1506180

50.000.000.0050.006049Postage15061804,000.000.000.004,000.006050Travel1506180

-91.460.0091.460.006056Property Insurance1506180250.000.000.00250.006057Vehicle Insurance1506180178.000.000.00178.006059Bonds1506180990.560.001,979.442,970.006069Equipment Rental1506180490.000.0010.00500.006078Education and Training1506180

84.960.00191.04276.006082Contractual Expense1506180Expense Total: 35,852.30106.1275,151.58111,110.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:225Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 226: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1506181 PCT 2 M&O WAREHOUSEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description400.000.000.00400.006014Office Supplies1506181464.460.001,335.541,800.006048Communications1506181

2,679.910.00320.093,000.006056Property Insurance15061811,392.700.002,607.304,000.006060Electricity1506181

623.580.003,797.424,421.006062Water1506181-533.600.001,333.60800.006063Sewage and Garbage1506181

99.00719.35681.651,500.006064Building Maintenance15061811,023.330.0095.671,119.006067Equipment Maintenance1506181-146.231,205.00357.231,416.006082Contractual Expense1506181

Expense Total: 6,003.151,924.3510,528.5018,456.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:226Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 227: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1506190 COMMISSIONER PCT#3 STAFFOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,718.540.006,905.469,624.006001Elected Officials1506190

12,708.080.0032,291.9245,000.006002Salaries-Assistants/Deputies15061904,939.850.0012,553.1517,493.006003Salaries-Employees15061901,699.890.003,964.115,664.006006FICA15061903,199.870.009,040.1312,240.006007Group Health15061902,320.230.005,475.777,796.006008Retirement1506190

73.160.00196.84270.006011Workers Compensation150619058.220.00147.78206.006012Unemployment Insurance1506190

1,121.980.0078.021,200.006014Office Supplies15061901,951.950.00448.052,400.006016Gasoline1506190

971.650.0028.351,000.006030Vehicle Repairs1506190288.000.00864.001,152.006047Mobile Phones1506190

1,044.970.003,055.034,100.006048Communications150619050.000.000.0050.006049Postage1506190

603.020.001,396.982,000.006050Travel1506190-118.940.00118.940.006056Property Insurance1506190870.000.000.00870.006057Vehicle Insurance1506190178.000.000.00178.006059Bonds1506190

-298.22318.701,864.521,885.006069Equipment Rental1506190450.000.0050.00500.006078Education and Training1506190

Expense Total: 34,830.25318.7078,479.05113,628.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:227Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 228: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1506191 PCT 3 M&O WAREHOUSEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description400.000.000.00400.006014Office Supplies1506191352.580.002,116.422,469.006048Communications1506191

2,583.700.00416.303,000.006056Property Insurance1506191-3,355.560.005,355.562,000.006060Electricity1506191

600.000.000.00600.006062Water1506191153.87428.00418.131,000.006064Building Maintenance1506191625.570.00874.431,500.006067Equipment Maintenance1506191

0.761,867.24360.002,228.006082Contractual Expense1506191Expense Total: 1,360.922,295.249,540.8413,197.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:228Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 229: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1506200 COMMISSIONER PCT#4 STAFFOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,718.540.006,905.469,624.006001Elected Officials1506200

13,234.240.0033,626.7646,861.006002Salaries-Assistants/Deputies150620027,890.010.0028,051.9955,942.006003Salaries-Employees1506200

3,664.270.005,083.738,748.006006FICA15062003,660.000.0012,180.0015,840.006007Group Health15062004,858.830.007,294.1712,153.006008Retirement1506200

161.350.00260.65422.006011Workers Compensation1506200135.610.00203.39339.006012Unemployment Insurance1506200319.90101.481,289.621,711.006014Office Supplies1506200720.830.001,279.172,000.006016Gasoline1506200496.710.001,503.292,000.006018Diesel Fuel1506200334.110.00665.891,000.006030Vehicle Repairs1506200656.830.99662.181,320.006047Mobile Phones1506200353.210.001,046.791,400.006048Communications1506200

50.000.000.0050.006049Postage15062002,000.000.000.002,000.006050Travel1506200

870.000.000.00870.006057Vehicle Insurance1506200178.000.000.00178.006059Bonds1506200-56.99498.271,328.721,770.006069Equipment Rental1506200500.000.000.00500.006078Education and Training1506200

89.000.000.0089.006079Legal Books, Publications1506200Expense Total: 62,834.45600.74101,381.81164,817.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:229Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 230: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1506201 PCT 4 M&O WAREHOUSEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description400.000.000.00400.006014Office Supplies1506201

-2,115.920.005,115.923,000.006056Property Insurance15062011,512.880.001,487.123,000.006060Electricity1506201

647.970.00552.031,200.006062Water1506201258.000.001,242.001,500.006063Sewage and Garbage1506201

-2,900.240.004,400.241,500.006064Building Maintenance1506201-678.003,286.00238.002,846.006067Equipment Maintenance1506201175.89735.00839.111,750.006082Contractual Expense1506201

Expense Total: -2,699.424,021.0013,874.4215,196.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:230Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 231: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1506210 CONSOLIDATE R&B MAINT & OPERATOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.00372,319.00372,319.004172Settlements1506210

-0.070.0080,485.9380,486.004301Contributions from other Entit1506210-0.420.00431,169.58431,170.004380Financing Proceeds1506210

39,125.000.0089,125.0050,000.004641Sale of Capital Assets1506210Revenue Total: 39,124.510.00973,099.51933,975.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description14,530.480.0037,976.5252,507.006002Salaries-Assistants/Deputies1506210

1,088,125.620.002,196,139.383,284,265.006003Salaries-Employees150621025,000.000.000.0025,000.006004Overtime150621089,981.510.00165,354.49255,336.006006FICA1506210

225,569.630.00524,720.37750,290.006007Group Health1506210124,321.880.00236,383.12360,705.006008Retirement1506210

956.7312,028.4428,314.8341,300.006010Uniforms150621038,451.570.0064,549.43103,001.006011Workers Compensation1506210

3,645.860.007,365.1411,011.006012Unemployment Insurance15062102,208.639,084.2724,742.1036,035.006014Office Supplies1506210

42,366.220.0052,633.7895,000.006016Gasoline15062101,253.102,450.501,296.405,000.006017Butane1506210

51,836.7341,361.89181,801.38275,000.006018Diesel Fuel15062100.000.000.000.006022Drugs Medicine1506210

52,060.8848,185.52125,753.60226,000.006030Vehicle Repairs1506210565,945.0086,636.000.00652,581.006033Contingencies1506210240,263.27215,912.67196,629.06652,805.006036Miscellaneous Repairs1506210138,152.06332,010.001,917,760.942,387,923.006037Road Materials1506210

2,037.870.0031,191.1333,229.006038Small Tools and Equipment15062103,008.6721,062.0049,929.3374,000.006045Professional Services15062102,150.00915.00435.003,500.006046Medical and Dental15062108,803.240.0013,196.7622,000.006047Mobile Phones15062104,134.600.0060,665.4064,800.006048Communications1506210

100.000.000.00100.006049Postage1506210806.800.00193.201,000.006050Travel1506210

14,439.300.003,560.7018,000.006056Property Insurance150621018,125.360.0026,874.6445,000.006057Vehicle Insurance1506210

100.000.000.00100.006059Bonds15062101,387.400.002,912.604,300.006060Electricity1506210-464.950.007,564.957,100.006062Water1506210

13,618.9722,821.1838,559.8575,000.006063Sewage and Garbage150621017.70472.399,509.9110,000.006064Building Maintenance1506210

0.000.000.000.006065Bridge Repair150621046,448.3753,041.33249,510.30349,000.006067Equipment Maintenance1506210

8,066.0514,699.3012,734.6535,500.006069Equipment Rental1506210521.80129.00658.201,309.006073Dues and Memberships1506210

0.000.0013.0013.006076Bank Fees15062101,349.01106.128,768.8710,224.006077Data Processing15062101,780.000.00720.002,500.006078Education and Training1506210

16,825.4012,116.00117,714.60146,656.006082Contractual Expense1506210-0.140.00362,892.14362,892.006096Equipment1506210

331,449.680.00764,550.321,096,000.006097Debt Retirement1506210

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:231Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 232: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

24,564.670.0040,435.3365,000.006098Debt Interest15062107,305.991,946.986,747.0316,000.006195Safety Supplies1506210

Expense Total: 3,211,244.96874,978.597,570,758.4511,656,982.00-3,250,369.47-874,978.59-6,597,658.9410,723,007.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:232Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 233: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1506211 COLONIA PAVING PROJECTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-34,050.900.0034,050.900.006199Bad Debt1506211

Expense Total: -34,050.900.0034,050.900.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:233Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 234: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1506220 ROAD & BRIDGE ENGINEERINGOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-20,000.000.000.0020,000.004301Contributions from other Entit1506220

Revenue Total: -20,000.000.000.0020,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description47,524.160.00225,433.84272,958.006002Salaries-Assistants/Deputies1506220

210,202.480.00367,260.52577,463.006003Salaries-Employees150622021,476.750.0044,350.2565,827.006006FICA150622036,683.730.0083,408.27120,092.006007Group Health150622030,066.670.0062,951.3393,018.006008Retirement1506220

896.400.001,658.602,555.006011Workers Compensation1506220885.740.001,954.262,840.006012Unemployment Insurance1506220

2,803.641,743.436,874.9311,422.006014Office Supplies15062206,040.700.00959.307,000.006016Gasoline15062201,175.42365.503,459.085,000.006030Vehicle Repairs1506220

0.78577.220.00578.006038Small Tools and Equipment15062200.000.000.000.006045Professional Services1506220

2,424.950.007,575.0510,000.006047Mobile Phones15062208,022.620.0011,977.3820,000.006048Communications1506220

930.470.0069.531,000.006049Postage15062203,802.60908.752,788.657,500.006050Travel15062201,137.000.002,363.003,500.006054Advertising1506220

-2,149.970.002,149.970.006056Property Insurance15062202,100.000.000.002,100.006057Vehicle Insurance1506220

100.000.000.00100.006059Bonds1506220204.36795.640.001,000.006067Equipment Maintenance1506220239.713,911.656,848.6411,000.006069Equipment Rental1506220300.0024,000.0020,000.0044,300.006070INDIRECT COST1506220124.35100.001,175.651,400.006073Dues and Memberships1506220

81,014.3256,458.11121,927.57259,400.006077Data Processing15062202,899.540.001,100.464,000.006078Education and Training1506220

20,107.567,250.1958,300.2585,658.006082Contractual Expense15062205,500.000.004,500.0010,000.006088Right of Way (R.O.W.)1506220

0.920.0043,856.0843,857.006096Equipment1506220Expense Total: 484,514.9096,110.491,082,942.611,663,568.00

-464,514.90-96,110.49-1,082,942.61-1,643,568.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:234Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 235: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1506230 PLANNING AND INSPECTIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description74,909.940.00144,984.06219,894.006002Salaries-Assistants/Deputies1506230

124,859.020.00272,778.98397,638.006003Salaries-Employees150623019,639.500.0031,224.5050,864.006006FICA150623025,626.270.0052,788.7378,415.006007Group Health150623027,685.440.0044,189.5671,875.006008Retirement1506230

-78.361,397.452,320.913,640.006010Uniforms1506230911.130.001,105.872,017.006011Workers Compensation1506230915.080.001,278.922,194.006012Unemployment Insurance1506230

3,630.100.00729.904,360.006014Office Supplies15062303,563.890.008,436.1112,000.006016Gasoline15062302,566.840.002,433.165,000.006030Vehicle Repairs1506230

300.000.000.00300.006046Medical and Dental1506230223.670.00476.33700.006047Mobile Phones1506230100.000.000.00100.006049Postage1506230

2,180.140.001,319.863,500.006050Travel150623084.990.001,915.012,000.006052Travel-Mileage Reimbursemen1506230

-933.300.00933.300.006056Property Insurance15062304,000.000.000.004,000.006057Vehicle Insurance1506230

100.000.000.00100.006059Bonds15062304,041.000.00959.005,000.006078Education and Training1506230

16,762.000.000.0016,762.006082Contractual Expense1506230Expense Total: 311,087.351,397.45567,874.20880,359.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:235Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 236: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1600000 BALANCE SHEETOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description47,410.690.0047,410.690.004300State Revenue1600000

563.580.00563.580.004600Interest Income1600000Revenue Total: 47,974.270.0047,974.270.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:236Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 237: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1706500 LAW LIBRARYOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-88,219.520.00103,780.48192,000.004409Law Library Fees1706500

-1,644.440.001,355.563,000.004600Interest Income1706500Revenue Total: -89,863.960.00105,136.04195,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description12,173.750.0031,524.2543,698.006002Salaries-Assistants/Deputies1706500

8,692.760.0020,878.2429,571.006003Salaries-Employees17065001,695.030.003,909.975,605.006006FICA17065003,721.120.0010,678.8814,400.006007Group Health17065002,375.760.005,544.247,920.006008Retirement1706500

111.480.00163.52275.006011Workers Compensation170650068.110.00173.89242.006012Unemployment Insurance170650096.540.00823.46920.006014Office Supplies1706500

-1,018.160.001,618.16600.006048Communications170650084.600.0015.40100.006049Postage1706500

1,777.000.000.001,777.006069Equipment Rental17065004,632.7913,471.0381,896.18100,000.006079Legal Books, Publications1706500

60.500.0095.50156.006082Contractual Expense1706500Expense Total: 34,471.2813,471.03157,321.69205,264.00

55,392.68-13,471.03-52,185.65-10,264.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:237Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 238: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1800000 OTHER GOVT ELECTIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description1,345.220.001,345.220.004600Interest Income1800000

Revenue Total: 1,345.220.001,345.220.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:238Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 239: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1804910 ELECTIONS - GENERALOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-176,917.000.000.00176,917.004200Program Revenues1804910

540.000.00540.000.004607Reimbursement of Elections1804910Revenue Total: -176,377.000.00540.00176,917.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description27,334.920.0064,936.0892,271.006003Salaries-Employees1804910

1,486.120.0013.881,500.006004Overtime18049102,000.000.000.002,000.006005Extra Help18049102,402.190.004,923.817,326.006006FICA18049107,599.240.0014,000.7621,600.006007Group Health18049103,258.120.006,878.8810,137.006008Retirement1804910

0.000.000.000.006010Uniforms1804910112.240.00246.76359.006011Workers Compensation1804910101.870.00214.13316.006012Unemployment Insurance1804910

0.00567.07932.931,500.006014Office Supplies18049103,267.050.00732.954,000.006050Travel1804910

235.720.0058,880.2859,116.006077Data Processing1804910800.000.00200.001,000.006078Education and Training1804910

Expense Total: 48,597.47567.07151,960.46201,125.00127,779.53-567.07-151,420.46-24,208.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:239Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 240: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1804915 CITY OF LOS FRESNOSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-36,748.000.000.0036,748.004607Reimbursement of Elections1804915

Revenue Total: -36,748.000.000.0036,748.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description9,000.000.000.009,000.006004Overtime18049159,217.000.000.009,217.006005Extra Help1804915

750.000.000.00750.006006FICA180491525.000.000.0025.006007Group Health1804915

500.000.000.00500.006008Retirement1804915100.000.000.00100.006011Workers Compensation1804915100.000.000.00100.006012Unemployment Insurance1804915

2,000.000.000.002,000.006014Office Supplies1804915100.000.000.00100.006016Gasoline1804915500.000.000.00500.006025Food-Human1804915500.000.000.00500.006033Contingencies1804915200.000.000.00200.006047Mobile Phones1804915300.000.000.00300.006048Communications1804915100.000.000.00100.006049Postage1804915200.000.000.00200.006050Travel1804915

1,000.000.000.001,000.006054Advertising18049154,000.000.000.004,000.006055Printing and Binding1804915

200.000.000.00200.006068Real Estate Rental1804915250.000.000.00250.006069Equipment Rental1804915

3,000.000.000.003,000.006077Data Processing1804915Expense Total: 32,042.000.000.0032,042.00

4,706.000.000.004,706.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:240Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 241: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1804916 LOS FRESNOS CISDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:241Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 242: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1804918 CITY OF BROWNSVILLEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:242Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 243: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1804919 ELECTIONS-REPUBLICANOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-107,712.570.00104,955.43212,668.004607Reimbursement of Elections1804919

Revenue Total: -107,712.570.00104,955.43212,668.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,000.000.000.001,000.006002Salaries-Assistants/Deputies1804919

-2,415.790.003,415.791,000.006003Salaries-Employees1804919-20,188.130.0028,188.138,000.006004Overtime180491940,041.630.0059,958.37100,000.006005Extra Help1804919

1,446.730.006,968.278,415.006006FICA1804919-2,489.030.002,689.03200.006007Group Health1804919

-949.020.001,949.021,000.006008Retirement1804919-205.890.00405.89200.006011Workers Compensation1804919698.730.00301.271,000.006012Unemployment Insurance1804919

7,433.251,927.505,639.2515,000.006014Office Supplies18049191,000.000.000.001,000.006016Gasoline1804919

247.420.00552.58800.006025Food-Human1804919500.000.000.00500.006033Contingencies1804919

4,695.000.000.004,695.006045Professional Services1804919-3,181.380.004,181.381,000.006047Mobile Phones18049194,000.000.000.004,000.006048Communications1804919

568.00420.0012.001,000.006049Postage1804919650.600.00349.401,000.006050Travel1804919

5,488.000.00512.006,000.006054Advertising180491928,253.140.001,746.8630,000.006055Printing and Binding1804919

1,000.000.000.001,000.006068Real Estate Rental1804919814.020.001,185.982,000.006069Equipment Rental1804919

3,000.000.000.003,000.006077Data Processing1804919Expense Total: 71,407.282,347.50118,055.22191,810.00

36,305.29-2,347.50-13,099.7920,858.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:243Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 244: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1804920 ELECTIONS-DEMOCRATICOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-173,509.840.00148,197.16321,707.004607Reimbursement of Elections1804920

Revenue Total: -173,509.840.00148,197.16321,707.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description561.070.00438.931,000.006002Salaries-Assistants/Deputies1804920

-8,782.350.009,782.351,000.006003Salaries-Employees1804920-18,119.200.0028,119.2010,000.006004Overtime180492027,727.020.0097,272.98125,000.006005Extra Help1804920

173.700.0010,326.3010,500.006006FICA1804920-3,604.710.003,804.71200.006007Group Health1804920-1,663.840.002,663.841,000.006008Retirement1804920

-370.950.00570.95200.006011Workers Compensation1804920554.030.00445.971,000.006012Unemployment Insurance1804920

11,272.180.0018,727.8230,000.006014Office Supplies18049201,000.000.000.001,000.006016Gasoline1804920

178.150.00621.85800.006025Food-Human1804920500.000.000.00500.006033Contingencies1804920

5,000.000.000.005,000.006045Professional Services1804920-4,101.630.005,101.631,000.006047Mobile Phones180492010,000.000.000.0010,000.006048Communications1804920

2,468.830.00-468.832,000.006049Postage1804920689.210.00310.791,000.006050Travel1804920

5,488.000.00512.006,000.006054Advertising180492047,541.490.002,458.5150,000.006055Printing and Binding1804920

1,000.000.000.001,000.006068Real Estate Rental1804920343.220.001,656.782,000.006069Equipment Rental1804920

3,000.000.000.003,000.006077Data Processing1804920Expense Total: 80,854.220.00182,345.78263,200.00

92,655.620.00-34,148.6258,507.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:244Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 245: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1804921 ELECTIONS-DEMOCRATIC RUNOFFOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-321,707.000.000.00321,707.004607Reimbursement of Elections1804921

Revenue Total: -321,707.000.000.00321,707.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,000.000.000.001,000.006002Salaries-Assistants/Deputies18049211,000.000.000.001,000.006003Salaries-Employees18049219,998.050.001.9510,000.006004Overtime1804921

118,078.310.006,921.69125,000.006005Extra Help18049219,970.290.00529.7110,500.006006FICA1804921

200.000.000.00200.006007Group Health18049211,000.000.000.001,000.006008Retirement1804921

173.690.0026.31200.006011Workers Compensation1804921977.180.0022.821,000.006012Unemployment Insurance1804921

18,483.809,609.131,907.0730,000.006014Office Supplies18049211,000.000.000.001,000.006016Gasoline1804921

800.000.000.00800.006025Food-Human1804921500.000.000.00500.006033Contingencies1804921

5,000.000.000.005,000.006045Professional Services1804921-4,622.950.005,622.951,000.006047Mobile Phones180492110,000.000.000.0010,000.006048Communications1804921

294.200.001,705.802,000.006049Postage18049211,000.000.000.001,000.006050Travel18049215,403.84596.160.006,000.006054Advertising1804921

50,000.000.000.0050,000.006055Printing and Binding1804921700.00300.000.001,000.006068Real Estate Rental1804921590.061,409.940.002,000.006069Equipment Rental1804921

3,000.000.000.003,000.006077Data Processing1804921Expense Total: 234,546.4711,915.2316,738.30263,200.00

87,160.53-11,915.23-16,738.3058,507.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:245Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 246: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1804922 ELECTIONS-REPUBLICAN RUNOFFOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-212,668.000.000.00212,668.004607Reimbursement of Elections1804922

Revenue Total: -212,668.000.000.00212,668.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,000.000.000.001,000.006002Salaries-Assistants/Deputies18049221,000.000.000.001,000.006003Salaries-Employees18049227,998.200.001.808,000.006004Overtime1804922

93,087.230.006,912.77100,000.006005Extra Help18049227,886.050.00528.958,415.006006FICA1804922

200.000.000.00200.006007Group Health18049221,000.000.000.001,000.006008Retirement1804922

173.740.0026.26200.006011Workers Compensation1804922977.280.0022.721,000.006012Unemployment Insurance1804922

7,551.426,827.53621.0515,000.006014Office Supplies18049221,000.000.000.001,000.006016Gasoline1804922

800.000.000.00800.006025Food-Human1804922500.000.000.00500.006033Contingencies1804922

4,695.000.000.004,695.006045Professional Services1804922-2,746.730.003,746.731,000.006047Mobile Phones18049224,000.000.000.004,000.006048Communications1804922

94.220.00905.781,000.006049Postage18049221,000.000.000.001,000.006050Travel18049225,403.84596.160.006,000.006054Advertising1804922

30,000.000.000.0030,000.006055Printing and Binding1804922700.00300.000.001,000.006068Real Estate Rental1804922

1,035.07964.930.002,000.006069Equipment Rental18049223,000.000.000.003,000.006077Data Processing1804922

Expense Total: 170,355.328,688.6212,766.06191,810.0042,312.68-8,688.62-12,766.0620,858.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:246Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 247: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1804931 LA FERIA ISDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:247Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 248: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1807004 CITY OF LOS FRESNOSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:248Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 249: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1807005 LOS FRESNOS CISDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,000.000.000.001,000.006002Salaries-Assistants/Deputies18070051,000.000.000.001,000.006003Salaries-Employees18070053,967.000.0033.004,000.006004Overtime1807005

15,000.000.000.0015,000.006005Extra Help18070051,997.610.002.392,000.006006FICA1807005

95.610.004.39100.006007Group Health1807005696.440.003.56700.006008Retirement1807005

99.870.000.13100.006011Workers Compensation1807005499.890.000.11500.006012Unemployment Insurance1807005

2,163.61406.461,929.934,500.006014Office Supplies1807005800.000.000.00800.006016Gasoline1807005800.000.000.00800.006025Food-Human1807005500.000.000.00500.006033Contingencies1807005

2,000.000.000.002,000.006045Professional Services1807005500.000.000.00500.006047Mobile Phones1807005

1,500.000.000.001,500.006048Communications1807005500.000.000.00500.006049Postage1807005500.000.000.00500.006050Travel1807005

1,500.000.000.001,500.006054Advertising18070055,000.000.000.005,000.006055Printing and Binding18070051,000.000.000.001,000.006068Real Estate Rental1807005

100.000.000.00100.006069Equipment Rental18070055,000.000.000.005,000.006077Data Processing1807005

Expense Total: 46,220.03406.461,973.5148,600.00-46,220.03-406.46-1,973.51-48,600.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:249Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 250: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1807006 CITY OF RIO HONDOOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description500.000.000.00500.006002Salaries-Assistants/Deputies1807006

1,000.000.000.001,000.006003Salaries-Employees18070061,996.550.003.452,000.006004Overtime18070069,000.000.000.009,000.006005Extra Help18070061,499.750.000.251,500.006006FICA1807006

99.540.000.46100.006007Group Health1807006499.630.000.37500.006008Retirement1807006

99.990.000.01100.006011Workers Compensation1807006499.990.000.01500.006012Unemployment Insurance1807006

2,692.81104.08203.113,000.006014Office Supplies1807006800.000.000.00800.006016Gasoline1807006800.000.000.00800.006025Food-Human1807006500.000.000.00500.006033Contingencies1807006

2,000.000.000.002,000.006045Professional Services1807006500.000.000.00500.006047Mobile Phones1807006

1,500.000.000.001,500.006048Communications1807006300.000.000.00300.006049Postage1807006300.000.000.00300.006050Travel1807006

1,500.000.000.001,500.006054Advertising18070063,000.000.000.003,000.006055Printing and Binding1807006

300.000.000.00300.006068Real Estate Rental1807006100.000.000.00100.006069Equipment Rental1807006

2,000.000.000.002,000.006077Data Processing1807006Expense Total: 31,488.26104.08207.6631,800.00

-31,488.26-104.08-207.66-31,800.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:250Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 251: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1807007 TX SOUTHMOST COLLEGEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,000.000.000.001,000.006002Salaries-Assistants/Deputies18070071,000.000.000.001,000.006003Salaries-Employees18070077,890.400.00109.608,000.006004Overtime1807007

60,000.000.000.0060,000.006005Extra Help18070073,992.030.007.974,000.006006FICA1807007

85.410.0014.59100.006007Group Health1807007688.160.0011.84700.006008Retirement1807007

99.580.000.42100.006011Workers Compensation1807007499.640.000.36500.006012Unemployment Insurance1807007989.22544.906,465.888,000.006014Office Supplies1807007

1,000.000.000.001,000.006016Gasoline1807007800.000.000.00800.006025Food-Human1807007500.000.000.00500.006033Contingencies1807007

4,000.000.000.004,000.006045Professional Services18070071,000.000.000.001,000.006047Mobile Phones18070074,000.000.000.004,000.006048Communications1807007

500.000.000.00500.006049Postage1807007500.000.000.00500.006050Travel1807007

2,000.000.000.002,000.006054Advertising180700712,000.000.000.0012,000.006055Printing and Binding1807007

1,000.000.000.001,000.006068Real Estate Rental18070072,000.000.000.002,000.006069Equipment Rental18070075,000.000.000.005,000.006077Data Processing1807007

Expense Total: 110,544.44544.906,610.66117,700.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:251Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 252: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1807009 BROWNSVILLE NAVIGATIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,000.000.000.001,000.006002Salaries-Assistants/Deputies18070091,000.000.000.001,000.006003Salaries-Employees18070096,897.520.00102.487,000.006004Overtime1807009

45,000.000.000.0045,000.006005Extra Help18070093,992.550.007.454,000.006006FICA1807009

86.360.0013.64100.006007Group Health1807009688.920.0011.08700.006008Retirement1807009

99.610.000.39100.006011Workers Compensation1807009499.660.000.34500.006012Unemployment Insurance1807009

1,487.89435.316,076.808,000.006014Office Supplies18070091,000.000.000.001,000.006016Gasoline1807009

800.000.000.00800.006025Food-Human1807009500.000.000.00500.006033Contingencies1807009

4,000.000.000.004,000.006045Professional Services18070091,000.000.000.001,000.006047Mobile Phones18070094,000.000.000.004,000.006048Communications1807009

500.000.000.00500.006049Postage1807009500.000.000.00500.006050Travel1807009

2,000.000.000.002,000.006054Advertising180700910,000.000.000.0010,000.006055Printing and Binding1807009

1,000.000.000.001,000.006068Real Estate Rental18070092,000.000.000.002,000.006069Equipment Rental18070093,000.000.000.003,000.006077Data Processing1807009

Expense Total: 91,052.51435.316,212.1897,700.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:252Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 253: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1807010 CITY OF LA FERIAOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-6.930.006.930.006004Overtime1807010-0.510.000.510.006006FICA1807010-0.920.000.920.006007Group Health1807010-0.750.000.750.006008Retirement1807010-0.030.000.030.006011Workers Compensation1807010-0.020.000.020.006012Unemployment Insurance1807010

Expense Total: -9.160.009.160.009.160.00-9.160.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:253Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 254: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1807012 BROWNSVILLE ISDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:254Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 255: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1807014 TOWN OF LAGUNA VISTAOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description500.000.000.00500.006002Salaries-Assistants/Deputies1807014

1,000.000.000.001,000.006003Salaries-Employees18070142,000.000.000.002,000.006004Overtime18070149,000.000.000.009,000.006005Extra Help18070141,500.000.000.001,500.006006FICA1807014

100.000.000.00100.006007Group Health1807014500.000.000.00500.006008Retirement1807014100.000.000.00100.006011Workers Compensation1807014500.000.000.00500.006012Unemployment Insurance1807014

2,692.85104.06203.093,000.006014Office Supplies1807014800.000.000.00800.006016Gasoline1807014800.000.000.00800.006025Food-Human1807014500.000.000.00500.006033Contingencies1807014

2,000.000.000.002,000.006045Professional Services1807014500.000.000.00500.006047Mobile Phones1807014

1,500.000.000.001,500.006048Communications1807014300.000.000.00300.006049Postage1807014300.000.000.00300.006050Travel1807014

1,500.000.000.001,500.006054Advertising18070143,000.000.000.003,000.006055Printing and Binding1807014

300.000.000.00300.006068Real Estate Rental1807014100.000.000.00100.006069Equipment Rental1807014

2,000.000.000.002,000.006077Data Processing1807014Expense Total: 31,492.85104.06203.0931,800.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:255Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 256: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1807016 RIO HONDO ISDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:256Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 257: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1807019 CITY OF PORT ISABELOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description500.000.000.00500.006002Salaries-Assistants/Deputies1807019

1,000.000.000.001,000.006003Salaries-Employees18070191,993.070.006.932,000.006004Overtime1807019

10,000.000.000.0010,000.006005Extra Help18070191,499.490.000.511,500.006006FICA1807019

99.080.000.92100.006007Group Health1807019499.250.000.75500.006008Retirement1807019

99.970.000.03100.006011Workers Compensation1807019499.980.000.02500.006012Unemployment Insurance1807019

2,470.71122.93406.363,000.006014Office Supplies1807019800.000.000.00800.006016Gasoline1807019800.000.000.00800.006025Food-Human1807019500.000.000.00500.006033Contingencies1807019

2,000.000.000.002,000.006045Professional Services1807019500.000.000.00500.006047Mobile Phones1807019

1,500.000.000.001,500.006048Communications1807019300.000.000.00300.006049Postage1807019300.000.000.00300.006050Travel1807019

1,500.000.000.001,500.006054Advertising18070193,000.000.000.003,000.006055Printing and Binding1807019

300.000.000.00300.006068Real Estate Rental1807019100.000.000.00100.006069Equipment Rental1807019

2,000.000.000.002,000.006077Data Processing1807019Expense Total: 32,261.55122.93415.5232,800.00

-32,261.55-122.93-415.52-32,800.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:257Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 258: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1807021 CITY OF SAN BENITOOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,000.000.000.001,000.006002Salaries-Assistants/Deputies18070211,000.000.000.001,000.006003Salaries-Employees18070214,986.120.0013.885,000.006004Overtime1807021

12,000.000.000.0012,000.006005Extra Help18070211,998.990.001.012,000.006006FICA1807021

98.150.001.85100.006007Group Health1807021698.500.001.50700.006008Retirement1807021

99.950.000.05100.006011Workers Compensation1807021499.950.000.05500.006012Unemployment Insurance1807021

7,116.05155.12728.838,000.006014Office Supplies18070211,000.000.000.001,000.006016Gasoline1807021

800.000.000.00800.006025Food-Human1807021500.000.000.00500.006033Contingencies1807021

4,000.000.000.004,000.006045Professional Services18070211,000.000.000.001,000.006047Mobile Phones18070214,000.000.000.004,000.006048Communications1807021

500.000.000.00500.006049Postage1807021500.000.000.00500.006050Travel1807021

2,000.000.000.002,000.006054Advertising18070212,000.000.000.002,000.006055Printing and Binding18070211,000.000.000.001,000.006068Real Estate Rental18070212,000.000.000.002,000.006069Equipment Rental18070215,000.000.000.005,000.006077Data Processing1807021

Expense Total: 53,797.71155.12747.1754,700.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:258Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 259: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1807022 SAN BENITO CISDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,000.000.000.001,000.006002Salaries-Assistants/Deputies18070221,000.000.000.001,000.006003Salaries-Employees18070224,975.690.0024.315,000.006004Overtime1807022

14,000.000.000.0014,000.006005Extra Help18070223,998.240.001.764,000.006006FICA1807022

96.760.003.24100.006007Group Health18070221,997.370.002.632,000.006008Retirement1807022

99.910.000.09100.006011Workers Compensation1807022499.920.000.08500.006012Unemployment Insurance1807022

2,398.93179.021,422.054,000.006014Office Supplies18070221,000.000.000.001,000.006016Gasoline1807022

800.000.000.00800.006025Food-Human1807022500.000.000.00500.006033Contingencies1807022

4,000.000.000.004,000.006045Professional Services18070221,000.000.000.001,000.006047Mobile Phones18070224,000.000.000.004,000.006048Communications1807022

500.000.000.00500.006049Postage1807022500.000.000.00500.006050Travel1807022

2,000.000.000.002,000.006054Advertising180702212,000.000.000.0012,000.006055Printing and Binding1807022

1,000.000.000.001,000.006068Real Estate Rental18070221,000.000.000.001,000.006069Equipment Rental18070225,000.000.000.005,000.006077Data Processing1807022

Expense Total: 63,366.82179.021,454.1665,000.00-63,366.82-179.02-1,454.16-65,000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:259Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 260: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1807023 POINT ISABEL SCHOOL DISTRICTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,000.000.000.001,000.006002Salaries-Assistants/Deputies18070231,000.000.000.001,000.006003Salaries-Employees18070233,000.000.000.003,000.006004Overtime1807023

25,000.000.000.0025,000.006005Extra Help18070233,000.000.000.003,000.006006FICA1807023

100.000.000.00100.006007Group Health1807023500.000.000.00500.006008Retirement1807023100.000.000.00100.006011Workers Compensation1807023500.000.000.00500.006012Unemployment Insurance1807023

3,500.000.000.003,500.006014Office Supplies18070231,000.000.000.001,000.006016Gasoline1807023

800.000.000.00800.006025Food-Human1807023500.000.000.00500.006033Contingencies1807023

2,500.000.000.002,500.006045Professional Services1807023800.000.000.00800.006047Mobile Phones1807023

1,000.000.000.001,000.006048Communications1807023300.000.000.00300.006049Postage1807023300.000.000.00300.006050Travel1807023

1,000.000.000.001,000.006054Advertising18070232,500.000.000.002,500.006055Printing and Binding18070231,000.000.000.001,000.006068Real Estate Rental18070232,000.000.000.002,000.006069Equipment Rental18070233,000.000.000.003,000.006077Data Processing1807023

Expense Total: 54,400.000.000.0054,400.00-54,400.000.000.00-54,400.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:260Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 261: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1807026 SANTA MARIA ISDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-16,434.850.0014,915.1531,350.004607Reimbursement of Elections1807026

Revenue Total: -16,434.850.0014,915.1531,350.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description444.800.0055.20500.006003Salaries-Employees1807026

1,421.000.002,579.004,000.006004Overtime18070262,152.620.005,847.388,000.006005Extra Help1807026-148.300.00648.30500.006006FICA1807026970.230.0029.771,000.006007Group Health1807026257.270.0042.73300.006008Retirement1807026

67.380.0032.62100.006011Workers Compensation180702672.100.0027.90100.006012Unemployment Insurance1807026

1,762.990.00237.012,000.006014Office Supplies1807026500.000.000.00500.006016Gasoline1807026294.290.005.71300.006025Food-Human1807026

1,954.610.0045.392,000.006045Professional Services1807026555.830.0044.17600.006047Mobile Phones1807026

1,200.000.000.001,200.006048Communications1807026149.350.000.65150.006049Postage1807026

88.340.0011.66100.006050Travel1807026630.880.00169.12800.006054Advertising1807026

3,640.280.00359.724,000.006055Printing and Binding1807026494.180.005.82500.006068Real Estate Rental1807026496.210.003.79500.006069Equipment Rental1807026749.290.001,250.712,000.006077Data Processing1807026

Expense Total: 17,753.350.0011,396.6529,150.00-1,318.500.003,518.502,200.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:261Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 262: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1807028 CITY OF COMBESOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,000.000.000.001,000.006002Salaries-Assistants/Deputies18070281,000.000.000.001,000.006003Salaries-Employees18070282,994.810.005.193,000.006004Overtime1807028

10,000.000.000.0010,000.006005Extra Help1807028999.630.000.371,000.006006FICA1807028

99.300.000.70100.006007Group Health1807028499.440.000.56500.006008Retirement1807028

99.980.000.02100.006011Workers Compensation1807028499.990.000.01500.006012Unemployment Insurance1807028

2,157.92103.75238.332,500.006014Office Supplies1807028500.000.000.00500.006016Gasoline1807028800.000.000.00800.006025Food-Human1807028500.000.000.00500.006033Contingencies1807028

2,000.000.000.002,000.006045Professional Services1807028800.000.000.00800.006047Mobile Phones1807028

1,000.000.000.001,000.006048Communications1807028300.000.000.00300.006049Postage1807028300.000.000.00300.006050Travel1807028800.000.000.00800.006054Advertising1807028

2,000.000.000.002,000.006055Printing and Binding1807028500.000.000.00500.006068Real Estate Rental1807028

2,000.000.000.002,000.006069Equipment Rental18070283,000.000.000.003,000.006077Data Processing1807028

Expense Total: 33,851.07103.75245.1834,200.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:262Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 263: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1807030 SOUTH TEXAS ISDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:263Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 264: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1807033 LAGUNA MADRE WATER DISTRICTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description500.000.000.00500.006002Salaries-Assistants/Deputies1807033

1,000.000.000.001,000.006003Salaries-Employees18070331,991.330.008.672,000.006004Overtime1807033

13,000.000.000.0013,000.006005Extra Help18070331,499.370.000.631,500.006006FICA1807033

98.850.001.15100.006007Group Health1807033499.060.000.94500.006008Retirement1807033

99.970.000.03100.006011Workers Compensation1807033499.970.000.03500.006012Unemployment Insurance1807033

2,183.62340.91475.473,000.006014Office Supplies1807033800.000.000.00800.006016Gasoline1807033800.000.000.00800.006025Food-Human1807033500.000.000.00500.006033Contingencies1807033

2,000.000.000.002,000.006045Professional Services1807033500.000.000.00500.006047Mobile Phones1807033

1,500.000.000.001,500.006048Communications1807033300.000.000.00300.006049Postage1807033300.000.000.00300.006050Travel1807033

1,500.000.000.001,500.006054Advertising18070333,000.000.000.003,000.006055Printing and Binding1807033

300.000.000.00300.006068Real Estate Rental1807033100.000.000.00100.006069Equipment Rental1807033

3,000.000.000.003,000.006077Data Processing1807033Expense Total: 35,972.17340.91486.9236,800.00

-35,972.17-340.91-486.92-36,800.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:264Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 265: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1807036 CITY OF PORT ISABELOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:265Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 266: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1807037 TX SOUTHMOST JR COLLEGE RUNOFFOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:266Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 267: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1807039 CITY OF LA FERIA-MAY ELECTIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:267Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 268: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1850100 GENERAL FUND TFROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-32,937.000.000.0032,937.004390Transfer In1850100

Transfer In Total: -32,937.000.000.0032,937.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:268Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 269: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1850200 CHAPTER 19 TRANSFEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description0.040.0032,937.0432,937.004390Transfer In1850200

Transfer In Total: 0.040.0032,937.0432,937.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:269Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 270: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1854910 HAVA GRANTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.380.00329,370.38329,370.004300State Revenue1854910

Revenue Total: 0.380.00329,370.38329,370.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description20,000.000.000.0020,000.006004Overtime185491058,625.750.001,374.2560,000.006005Extra Help1854910

5,394.870.00105.135,500.006006FICA18549101,500.000.000.001,500.006007Group Health18549102,500.000.000.002,500.006008Retirement1854910

794.770.005.23800.006011Workers Compensation1854910795.480.004.52800.006012Unemployment Insurance1854910

96,201.4350,359.025,439.55152,000.006014Office Supplies18549102,000.000.000.002,000.006016Gasoline18549108,000.000.000.008,000.006045Professional Services1854910

13,601.630.006,398.3720,000.006049Postage18549101,000.000.000.001,000.006050Travel1854910

12,388.407,611.600.0020,000.006054Advertising18549102,200.000.007,800.0010,000.006055Printing and Binding18549103,958.002,186.000.006,144.006064Building Maintenance18549102,000.000.000.002,000.006068Real Estate Rental18549103,000.000.000.003,000.006069Equipment Rental1854910

58,891.9611,108.040.0070,000.006077Data Processing185491010,000.000.000.0010,000.006082Contractual Expense1854910

Expense Total: 302,852.2971,264.6621,127.05395,244.00-302,852.67-71,264.66308,243.33-65,874.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:270Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 271: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1900000 SHERIFF LOCAL LAW ENFORCEMENTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description1,148.920.001,148.920.004600Interest Income1900000

Revenue Total: 1,148.920.001,148.920.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:271Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 272: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1900100 SHERIFF'S LOCAL LAW ENFORCEMEOrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-10,000.000.000.0010,000.004390Transfer In1900100

Transfer In Total: -10,000.000.000.0010,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:272Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 273: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1900900 SHERIFF LOCAL LAW ENFORCEMENTOrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-34,965.000.000.0034,965.004390Transfer In1900900

Transfer In Total: -34,965.000.000.0034,965.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:273Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 274: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1904050 OPERATION LIGHTHOUSEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:274Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 275: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1904052 OPERATION LIGHTHOUSE 2020Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description152,194.470.00152,194.470.004300State Revenue1904052

Revenue Total: 152,194.470.00152,194.470.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description10,872.380.0094,127.62105,000.006003Salaries-Employees1904052

956.460.007,075.548,032.006006FICA19040521,530.710.0018,269.2919,800.006007Group Health1904052

678.660.009,863.3410,542.006008Retirement190405242.320.00357.68400.006011Workers Compensation1904052

529.910.00310.09840.006012Unemployment Insurance19040525.540.002,994.463,000.006014Office Supplies1904052

139.510.00460.49600.006047Mobile Phones190405212,561.480.003,223.5215,785.006050Travel190405212,298.510.0014,973.4927,272.006070INDIRECT COST1904052

2,969.02759.980.003,729.006077Data Processing190405266,190.756,614.4432,194.81105,000.006087Miscellaneous1904052

Expense Total: 108,775.257,374.42183,850.33300,000.00-260,969.72-7,374.42-31,655.86-300,000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:275Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 276: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1904261 ASSISTIVE OUTPATIENT TREATMENTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-69,557.000.000.0069,557.004305Interlocal Revenue1904261

Revenue Total: -69,557.000.000.0069,557.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description11,815.930.0031,184.0743,000.006003Salaries-Employees1904261

995.400.002,294.603,290.006006FICA19042611,200.000.005,400.006,600.006007Group Health19042611,017.020.003,297.984,315.006008Retirement1904261

44.440.00118.56163.006011Workers Compensation190426186.200.00102.80189.006012Unemployment Insurance1904261

1,867.570.00632.432,500.006014Office Supplies1904261100.000.000.00100.006049Postage1904261

3,895.000.001,005.004,900.006050Travel19042612,800.000.000.002,800.006077Data Processing19042611,200.000.000.001,200.006078Education and Training1904261

500.000.000.00500.006079Legal Books, Publications1904261Expense Total: 25,521.560.0044,035.4469,557.00

44,035.440.00-44,035.440.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:276Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 277: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1904356 VETERANS COURTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-78,040.120.0045,651.88123,692.004300State Revenue1904356

6,583.180.006,583.180.004309Participant Divert Fee-Probatn1904356Revenue Total: -71,456.940.0052,235.06123,692.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,000.000.000.001,000.006014Office Supplies1904356

23,162.000.001,030.0024,192.006046Medical and Dental19043561,760.820.00639.182,400.006047Mobile Phones19043561,750.000.000.001,750.006050Travel1904356

750.000.000.00750.006078Education and Training19043566,400.0013,500.0073,700.0093,600.006082Contractual Expense1904356

Expense Total: 34,822.8213,500.0075,369.18123,692.0036,634.12-13,500.00-23,134.120.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:277Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 278: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1904369 VETERANS COURTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-69,275.370.0061,035.63130,311.004300State Revenue190436913,425.000.0013,425.000.004309Participant Divert Fee-Probatn1904369

Revenue Total: -55,850.370.0074,460.63130,311.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.300.001,649.701,650.006014Office Supplies1904369

-544.380.004,094.383,550.006038Small Tools and Equipment190436920,693.470.005,917.5326,611.006046Medical and Dental1904369

2,400.000.000.002,400.006047Mobile Phones1904369612.650.001,137.351,750.006050Travel1904369

5.000.00745.00750.006078Education and Training190436920,183.3312,500.0060,916.6793,600.006082Contractual Expense1904369

Expense Total: 43,350.3712,500.0074,460.63130,311.0012,500.00-12,500.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:278Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 279: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1904862 BORDER PROSECUTION UNITOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-234,074.050.00180,150.95414,225.004300State Revenue1904862

Revenue Total: -234,074.050.00180,150.95414,225.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description36,041.130.00131,958.87168,000.006002Salaries-Assistants/Deputies190486255,406.190.0091,121.81146,528.006003Salaries-Employees1904862

2,808.110.0016,849.8919,658.006006FICA190486211,118.930.0021,881.0733,000.006007Group Health1904862

8,081.870.0023,591.1331,673.006008Retirement1904862469.390.00959.611,429.006011Workers Compensation1904862648.220.00735.781,384.006012Unemployment Insurance1904862

1,329.2310.10460.671,800.006014Office Supplies19048621,875.860.00824.142,700.006016Gasoline19048621,500.000.000.001,500.006028Camera and Police Supplies1904862

300.000.000.00300.006030Vehicle Repairs19048623,977.130.001,075.875,053.006050Travel1904862

850.000.00350.001,200.006078Education and Training1904862Expense Total: 124,406.0610.10289,808.84414,225.00

109,667.99-10.10-109,657.890.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:279Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 280: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1904864 ASSISTIVE OUTPATIENT TRTMNTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:280Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 281: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1904865 ASSISTIVE OUTPATIENT TRTMNTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-65,294.350.0088,631.65153,926.004300State Revenue1904865

Revenue Total: -65,294.350.0088,631.65153,926.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description44,208.260.0069,791.74114,000.006002Salaries-Assistants/Deputies1904865

3,645.380.005,074.628,720.006006FICA19048655,181.990.008,018.0113,200.006007Group Health19048654,315.240.007,130.7611,446.006008Retirement1904865

23.120.0034.8858.006011Workers Compensation1904865253.690.00248.31502.006012Unemployment Insurance1904865

1,000.00750.004,250.006,000.006082Contractual Expense1904865Expense Total: 58,627.68750.0094,548.32153,926.00

6,666.67-750.00-5,916.670.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:281Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 282: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1904869 BORDER PROSECUTION UNITOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:282Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 283: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

1905472 DA FORENSIC EVIDENCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-185,000.000.000.00185,000.004300State Revenue1905472

Revenue Total: -185,000.000.000.00185,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description30,000.000.000.0030,000.006014Office Supplies1905472

155,000.000.000.00155,000.006082Contractual Expense1905472Expense Total: 185,000.000.000.00185,000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:283Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 284: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2000000 CHAPTER 19 - ELECTIONSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description46.300.0046.300.004600Interest Income2000000

Revenue Total: 46.300.0046.300.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:284Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 285: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2004910 CHAPTER 19 FUNDSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-9,311.390.0018,107.6127,419.004300State Revenue2004910

Revenue Total: -9,311.390.0018,107.6127,419.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description919.750.0080.251,000.006004Overtime2004910

9,353.130.00646.8710,000.006005Extra Help2004910277.790.00564.21842.006006FICA2004910

12.970.0028.0341.006011Workers Compensation200491011.730.0024.2736.006012Unemployment Insurance2004910

249.730.002,750.273,000.006014Office Supplies20049101,000.000.000.001,000.006049Postage20049102,000.000.000.002,000.006050Travel20049101,000.000.000.001,000.006054Advertising2004910

500.000.000.00500.006067Equipment Maintenance2004910-988.550.00988.550.006069Equipment Rental2004910

1,000.000.000.001,000.006073Dues and Memberships2004910-8,539.720.0014,539.726,000.006077Data Processing20049101,000.000.000.001,000.006078Education and Training2004910

Expense Total: 7,796.830.0019,622.1727,419.001,514.560.00-1,514.560.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:285Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 286: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2100000 LAW ENFORCEMENT BLOCK GRANTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description2,445.530.002,445.530.004600Interest Income2100000

Revenue Total: 2,445.530.002,445.530.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:286Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 287: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2100100 GENERAL FUND TRANSFEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description101,794.990.00101,794.990.004390Transfer In2100100

Transfer In Total: 101,794.990.00101,794.990.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:287Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 288: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2104611 LAW ENFORCEMENT BLOCK GRANTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-3,219.490.0010,463.5113,683.004300State Revenue2104611

Revenue Total: -3,219.490.0010,463.5113,683.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description6.300.00843.70850.006028Camera and Police Supplies2104611

2,630.050.001,174.953,805.006038Small Tools and Equipment2104611583.140.008,444.869,028.006077Data Processing2104611

Expense Total: 3,219.490.0010,463.5113,683.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:288Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 289: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2104612 JAG 2018Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-12,455.410.003,010.5915,466.004300State Revenue2104612

Revenue Total: -12,455.410.003,010.5915,466.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description12.009,885.001,520.0011,417.006028Camera and Police Supplies2104612

590.860.003,458.144,049.006077Data Processing2104612Expense Total: 602.869,885.004,978.1415,466.00

11,852.55-9,885.00-1,967.550.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:289Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 290: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2104780 COPS HIRING PROGRAM (CHP)Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-269,429.740.00420,010.26689,440.004300State Revenue2104780

Revenue Total: -269,429.740.00420,010.26689,440.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description47,957.510.00443,829.49491,787.006003Salaries-Employees2104780

4,173.900.0033,448.1037,622.006006FICA210478019,745.730.0071,140.2790,886.006007Group Health2104780

1,757.580.0045,404.4247,162.006008Retirement21047809,883.170.008,165.8318,049.006011Workers Compensation21047802,249.680.001,684.323,934.006012Unemployment Insurance2104780

Expense Total: 85,767.570.00603,672.43689,440.00183,662.170.00-183,662.170.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:290Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 291: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2104782 COPS MATCHOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:291Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 292: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2104785 COPS SVPPOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-401,673.680.0078,726.32480,400.004300State Revenue2104785

Revenue Total: -401,673.680.0078,726.32480,400.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description401,673.680.0078,726.32480,400.006082Contractual Expense2104785

Expense Total: 401,673.680.0078,726.32480,400.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:292Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 293: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2105612 LBSPOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-31,862.980.0038,137.0270,000.004300State Revenue2105612

Revenue Total: -31,862.980.0038,137.0270,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description16,143.570.0041,336.4357,480.006004Overtime2105612-2,446.960.003,071.96625.006006FICA2105612-1,323.730.001,323.730.006007Group Health2105612-3,568.140.004,390.14822.006008Retirement2105612

-587.080.00737.08150.006011Workers Compensation2105612-109.220.00136.2227.006012Unemployment Insurance2105612

10,896.000.000.0010,896.006016Gasoline2105612Expense Total: 19,004.440.0050,995.5670,000.00

12,858.540.00-12,858.540.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:293Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 294: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2105613 OPERATION STONE GARDENOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description7,754.380.007,754.380.004381Insurance Proceeds2105613

Revenue Total: 7,754.380.007,754.380.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:294Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 295: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2105616 LBSP PCT 4Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-358.740.007,141.267,500.004300State Revenue2105616

Revenue Total: -358.740.007,141.267,500.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description82.220.005,925.786,008.006004Overtime2105616

127.610.00446.39574.006006FICA2105616114.490.00640.51755.006008Retirement2105616

28.960.00109.04138.006011Workers Compensation21056165.460.0019.5425.006012Unemployment Insurance2105616

Expense Total: 358.740.007,141.267,500.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:295Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 296: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2105619 LBSPOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:296Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 297: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2105624 OP STONE GARDEN '11Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:297Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 298: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2105625 OPERATION STONE GARDEN 2015Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:298Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 299: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2105627 OPERATION STONE GARDEN 2017Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description21,440.270.00823,727.27802,287.004300State Revenue2105627

Revenue Total: 21,440.270.00823,727.27802,287.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description23.680.00557,676.32557,700.006004Overtime210562733.670.0041,566.3341,600.006006FICA2105627

0.480.0056,656.5256,657.006008Retirement21056270.080.009,801.929,802.006011Workers Compensation21056270.570.002,315.432,316.006012Unemployment Insurance2105627

10,592.640.004,407.3615,000.006016Gasoline21056275,000.000.000.005,000.006030Vehicle Repairs2105627

14,299.000.000.0014,299.006070INDIRECT COST21056270.630.0099,912.3799,913.006096Equipment2105627

Expense Total: 29,950.750.00772,336.25802,287.00-51,391.020.0051,391.020.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:299Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 300: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2105628 OPERATION STONE GARDEN 2018Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description21,463.570.001,018,463.57997,000.004300State Revenue2105628

Revenue Total: 21,463.570.001,018,463.57997,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-1,837.500.001,837.500.006002Salaries-Assistants/Deputies2105628

-250,126.280.00571,780.28321,654.006004Overtime2105628-18,294.620.0042,901.6224,607.006006FICA2105628

-2,476.500.002,476.500.006007Group Health2105628-25,686.100.0057,980.1032,294.006008Retirement2105628

-4,122.660.0010,041.665,919.006011Workers Compensation2105628-536.590.001,951.591,415.006012Unemployment Insurance2105628

29,000.000.000.0029,000.006016Gasoline2105628-8,503.790.008,503.790.006028Camera and Police Supplies21056285,580.000.000.005,580.006038Small Tools and Equipment2105628

46,441.000.000.0046,441.006070INDIRECT COST2105628181,876.972,400.00345,813.03530,090.006096Equipment2105628

Expense Total: -48,686.072,400.001,043,286.07997,000.0027,222.50-2,400.00-24,822.500.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:300Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 301: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2105639 OPERATION STONE GARDEN 2019Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-1,299,434.000.000.001,299,434.004300State Revenue2105639

Revenue Total: -1,299,434.000.000.001,299,434.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description452,313.660.0038,673.34490,987.006004Overtime2105639

34,687.760.002,873.2437,561.006006FICA2105639-4,471.500.004,471.500.006007Group Health210563947,668.590.004,180.4151,849.006008Retirement2105639

8,355.640.00678.369,034.006011Workers Compensation21056391,492.490.00127.511,620.006012Unemployment Insurance2105639

33,380.000.000.0033,380.006016Gasoline210563961,861.000.000.0061,861.006070INDIRECT COST2105639

527,565.4885,576.520.00613,142.006096Equipment2105639Expense Total: 1,162,853.1285,576.5251,004.361,299,434.00

136,580.88-85,576.52-51,004.360.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:301Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 302: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2105681 OPERATION STONE GARDEN 2019 DAOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-118,230.000.000.00118,230.004300State Revenue2105681

Revenue Total: -118,230.000.000.00118,230.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description86,888.220.002,227.7889,116.006004Overtime2105681

6,657.610.00159.396,817.006006FICA2105681-266.970.00266.970.006007Group Health2105681

9,392.180.00240.829,633.006008Retirement21056811,599.000.0041.001,640.006011Workers Compensation2105681

286.650.007.35294.006012Unemployment Insurance21056813,000.000.000.003,000.006016Gasoline21056817,730.000.000.007,730.006030Vehicle Repairs2105681

Expense Total: 115,286.690.002,943.31118,230.002,943.310.00-2,943.310.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:302Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 303: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2150000 FEDERAL LAW ENFORCEMENTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description492.040.00492.040.004600Interest Income2150000

Revenue Total: 492.040.00492.040.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:303Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 304: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2154958 FEDERAL LAW ENFORCEMENT-NIBRSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-89,449.800.00922,685.201,012,135.004300State Revenue2154958

Revenue Total: -89,449.800.00922,685.201,012,135.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.0041,386.0063,281.00104,667.006082Contractual Expense2154958

3,827.354,838.80898,801.85907,468.006096Equipment2154958Expense Total: 3,827.3546,224.80962,082.851,012,135.00

85,622.45-46,224.80-39,397.650.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:304Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 305: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2154959 TRUANCY PREVENTIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-47,076.000.000.0047,076.004300State Revenue2154959

Revenue Total: -47,076.000.000.0047,076.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description31,873.000.000.0031,873.006003Salaries-Employees2154959

2,438.000.000.002,438.006006FICA21549596,676.000.000.006,676.006007Group Health21549593,822.000.000.003,822.006008Retirement2154959

121.000.000.00121.006011Workers Compensation2154959140.000.000.00140.006012Unemployment Insurance2154959

2,006.000.000.002,006.006014Office Supplies2154959Expense Total: 47,076.000.000.0047,076.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:305Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 306: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2200000 FINANCIAL DISRUPTION TASK FORCOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description884.370.00884.370.004600Interest Income2200000

Revenue Total: 884.370.00884.370.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:306Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 307: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204804 DIR ADMIN SUPPORT ELEMENTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:307Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 308: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204805 WHITE SANDS HIDTA TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:308Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 309: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204806 AUSTIN AREA HIDTA TFOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:309Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 310: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204807 PREVEN & DEMAND RED INITIATIVEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:310Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 311: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204820 BRO HIDTA TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-0.830.00400,084.17400,085.004300State Revenue2204820

Revenue Total: -0.830.00400,084.17400,085.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.520.00242,270.48242,271.006003Salaries-Employees22048200.230.0015,944.7715,945.006006FICA2204820

-0.590.0018,058.5918,058.006007Group Health22048200.090.0020,487.9120,488.006008Retirement2204820

-0.060.004,044.064,044.006011Workers Compensation22048200.640.001,102.361,103.006012Unemployment Insurance22048200.000.0098,176.0098,176.006082Contractual Expense2204820

Expense Total: 0.830.00400,084.17400,085.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:311Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 312: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204821 UNIFIED NARCOTICS INTELLIGENCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.00369,262.00369,262.004300State Revenue2204821

Revenue Total: 0.000.00369,262.00369,262.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.130.00276,491.87276,492.006003Salaries-Employees22048210.000.0016,977.0016,977.006006FICA22048210.000.0024,466.0024,466.006007Group Health22048210.000.0022,735.0022,735.006008Retirement22048210.000.001,203.001,203.006011Workers Compensation22048210.150.001,237.851,238.006012Unemployment Insurance2204821

-0.230.003,991.233,991.006014Office Supplies2204821-0.200.001,341.201,341.006038Small Tools and Equipment22048210.030.00258.97259.006047Mobile Phones2204821

-1.150.0016,299.1516,298.006048Communications22048210.540.0044.4645.006049Postage22048210.000.002,000.002,000.006050Travel22048210.300.00755.70756.006069Equipment Rental22048210.430.001,460.571,461.006077Data Processing2204821

Expense Total: 0.000.00369,262.00369,262.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:312Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 313: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204822 SOUTH TX HIDTA INTEL CTROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-0.210.00146,249.79146,250.004300State Revenue2204822

Revenue Total: -0.210.00146,249.79146,250.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.840.004,616.164,617.006014Office Supplies22048220.000.001,558.001,558.006038Small Tools and Equipment22048220.000.005,550.005,550.006048Communications2204822

-0.630.0014,596.6314,596.006050Travel22048220.000.00119,929.00119,929.006082Contractual Expense2204822

Expense Total: 0.210.00146,249.79146,250.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:313Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 314: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204824 DIRECTORS ADMIN SUPPORT ELEMENOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-1.050.0099,680.9599,682.004300State Revenue2204824

Revenue Total: -1.050.0099,680.9599,682.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1.050.0099,680.9599,682.006082Contractual Expense2204824

Expense Total: 1.050.0099,680.9599,682.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:314Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 315: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204825 WHITE SANDS HIDTA TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:315Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 316: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204826 AUSTIN AREA HIDTA TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.00109,188.00109,188.004300State Revenue2204826

Revenue Total: 0.000.00109,188.00109,188.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.0025,000.0025,000.006004Overtime22048260.600.00900.40901.006014Office Supplies22048260.000.009,840.009,840.006048Communications2204826

-0.650.002,288.652,288.006050Travel22048260.000.0028,348.0028,348.006082Contractual Expense22048260.050.0042,810.9542,811.006296Equipment-non capital2204826

Expense Total: 0.000.00109,188.00109,188.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:316Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 317: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204827 PREVENTION AND DEMAND RED INIOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:317Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 318: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204828 LAREDO INTELLIGENCE SUPPORT CTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-0.390.00113,439.61113,440.004300State Revenue2204828

Revenue Total: -0.390.00113,439.61113,440.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.180.007,306.827,307.006014Office Supplies22048280.640.008,400.368,401.006050Travel22048280.000.003,847.003,847.006077Data Processing2204828

-0.320.0087,808.3287,808.006082Contractual Expense2204828-0.110.006,077.116,077.006296Equipment-non capital2204828

Expense Total: 0.390.00113,439.61113,440.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:318Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 319: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204829 SOUTH TEXAS HIDTA SUPPORT SVCSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-0.510.00397,182.49397,183.004300State Revenue2204829

Revenue Total: -0.510.00397,182.49397,183.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.580.001,672.421,673.006014Office Supplies2204829

-0.190.002,485.192,485.006038Small Tools and Equipment22048290.000.00604.00604.006045Professional Services22048290.020.002,099.982,100.006047Mobile Phones22048290.110.0064,505.8964,506.006050Travel22048290.000.001,730.001,730.006068Real Estate Rental2204829

-0.500.00813.50813.006077Data Processing2204829-0.070.0083,016.0783,016.006078Education and Training22048290.570.00222,635.43222,636.006082Contractual Expense2204829

-0.010.0017,620.0117,620.006296Equipment-non capital2204829Expense Total: 0.510.00397,182.49397,183.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:319Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 320: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204830 San Antoio DEA Task ForceOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-0.220.00136,089.78136,090.004300State Revenue2204830

Revenue Total: -0.220.00136,089.78136,090.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.220.002,842.782,843.006014Office Supplies22048300.000.006,205.006,205.006048Communications22048300.000.00127,042.00127,042.006082Contractual Expense2204830

Expense Total: 0.220.00136,089.78136,090.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:320Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 321: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204831 McAllen DEA Task ForceOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:321Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 322: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204833 PHPS - PREVENTION & DEMAND REDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-1.330.0078,047.6778,049.004300State Revenue2204833

Revenue Total: -1.330.0078,047.6778,049.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.002,990.002,990.006038Small Tools and Equipment22048330.020.002,249.982,250.006047Mobile Phones22048330.340.0036,244.6636,245.006050Travel22048330.970.0011,038.0311,039.006077Data Processing22048330.000.0018,450.0018,450.006078Education and Training22048330.000.007,075.007,075.006082Contractual Expense2204833

Expense Total: 1.330.0078,047.6778,049.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:322Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 323: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204840 BROWNSVILLE HIDTA TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-4.470.00199,212.53199,217.004300State Revenue2204840

Revenue Total: -4.470.00199,212.53199,217.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.910.00116,390.09116,391.006003Salaries-Employees22048400.930.005,738.075,739.006006FICA22048400.180.006,555.826,556.006007Group Health22048400.550.007,964.457,965.006008Retirement22048400.220.001,425.781,426.006011Workers Compensation22048400.520.00336.48337.006012Unemployment Insurance22048400.100.00999.901,000.006014Office Supplies22048400.140.001,977.861,978.006050Travel22048400.920.0057,824.0857,825.006082Contractual Expense2204840

Expense Total: 4.470.00199,212.53199,217.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:323Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 324: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204841 UNITOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.00525,530.00525,530.004300State Revenue2204841

Revenue Total: 0.000.00525,530.00525,530.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.00320,571.00320,571.006003Salaries-Employees22048410.000.0024,307.0024,307.006006FICA22048410.000.0035,751.0035,751.006007Group Health22048410.000.0034,158.0034,158.006008Retirement22048410.000.001,420.001,420.006011Workers Compensation22048410.000.001,484.001,484.006012Unemployment Insurance22048410.290.001,624.711,625.006014Office Supplies2204841

-1.630.006,289.636,288.006038Small Tools and Equipment22048410.290.001,082.711,083.006047Mobile Phones2204841

-1.820.0040,632.8240,631.006048Communications22048410.640.00417.36418.006049Postage22048410.000.0012,168.0012,168.006050Travel22048410.900.002,267.102,268.006069Equipment Rental22048410.380.002,284.622,285.006077Data Processing22048410.060.005,553.945,554.006078Education and Training22048410.890.0035,518.1135,519.006296Equipment-non capital2204841

Expense Total: 0.000.00525,530.00525,530.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:324Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 325: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204842 SOUTH TEXAS HIDTA (STHIC)Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:325Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 326: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204843 RGV FINANCIAL HIDTA TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:326Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 327: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204844 DIRECTORS ADMIN SUPP ELEMENTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-380,862.930.001,009,665.071,390,528.004300State Revenue2204844

Revenue Total: -380,862.930.001,009,665.071,390,528.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.170.002,014.832,015.006014Office Supplies22048440.000.00848.00848.006038Small Tools and Equipment22048440.030.003,549.973,550.006047Mobile Phones22048440.000.0035,000.0035,000.006050Travel22048440.630.004,199.374,200.006058Liability Other Insurance22048440.320.00306.68307.006077Data Processing2204844

333,092.780.001,011,515.221,344,608.006082Contractual Expense2204844Expense Total: 333,093.930.001,057,434.071,390,528.00

47,769.000.00-47,769.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:327Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 328: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204845 WHITE SANDS HIDTA TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-0.850.00205,870.15205,871.004300State Revenue2204845

Revenue Total: -0.850.00205,870.15205,871.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.0050,968.0050,968.006003Salaries-Employees22048450.170.0011,031.8311,032.006004Overtime22048450.380.003,305.623,306.006006FICA22048450.080.004,481.924,482.006007Group Health22048450.350.004,664.654,665.006008Retirement22048450.020.00850.98851.006011Workers Compensation2204845

-0.390.00191.39191.006012Unemployment Insurance22048450.240.00362.76363.006014Office Supplies22048450.000.0010,920.0010,920.006060Electricity22048450.000.00680.00680.006063Sewage and Garbage22048450.000.0074,906.0074,906.006068Real Estate Rental22048450.000.0043,507.0043,507.006082Contractual Expense2204845

Expense Total: 0.850.00205,870.15205,871.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:328Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 329: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204846 AUSTIN AREA HIDTA TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-0.980.0088,560.0288,561.004300State Revenue2204846

Revenue Total: -0.980.0088,560.0288,561.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.490.0022,248.5122,249.006004Overtime22048460.000.002,400.002,400.006048Communications22048460.490.002,030.512,031.006050Travel22048460.000.0061,881.0061,881.006082Contractual Expense2204846

Expense Total: 0.980.0088,560.0288,561.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:329Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 330: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204847 PREV & DEMAND RED INITIATIVEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-1.230.0092,112.7792,114.004300State Revenue2204847

Revenue Total: -1.230.0092,112.7792,114.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.630.0068.3769.006014Office Supplies22048470.120.004,840.884,841.006050Travel22048470.000.001,250.001,250.006068Real Estate Rental22048470.000.00850.00850.006077Data Processing22048470.480.0017,243.5217,244.006078Education and Training22048470.000.0067,860.0067,860.006082Contractual Expense2204847

Expense Total: 1.230.0092,112.7792,114.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:330Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 331: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204848 LAREDO INTEL SUPP CTR (LISC)Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:331Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 332: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204849 SOUTH TX HIDTA SUPP SVCSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-1.340.00396,477.66396,479.004300State Revenue2204849

Revenue Total: -1.340.00396,477.66396,479.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.0044,000.0044,000.006003Salaries-Employees22048490.000.003,325.003,325.006006FICA22048490.000.004,908.004,908.006007Group Health22048490.000.004,603.004,603.006008Retirement22048490.000.00174.00174.006011Workers Compensation22048490.000.00190.00190.006012Unemployment Insurance22048490.620.003,307.383,308.006014Office Supplies22048490.430.002,367.572,368.006045Professional Services22048490.160.002,578.842,579.006048Communications22048490.450.0031,393.5531,394.006050Travel22048490.000.00360.00360.006068Real Estate Rental22048490.000.0014,000.0014,000.006070INDIRECT COST22048490.550.001,719.451,720.006077Data Processing22048490.020.0071,801.9871,802.006078Education and Training2204849

-0.890.00211,748.89211,748.006082Contractual Expense2204849Expense Total: 1.340.00396,477.66396,479.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:332Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 333: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204850 SAN ANTONIO DEA TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:333Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 334: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204851 BI-STX SUPPORT SERVICESOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.00191,300.00191,300.004300State Revenue2204851

Revenue Total: 0.000.00191,300.00191,300.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.0010,000.0010,000.006078Education and Training22048510.000.00181,300.00181,300.006296Equipment-non capital2204851

Expense Total: 0.000.00191,300.00191,300.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:334Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 335: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204852 I-STX SUPPORT SERVICESOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:335Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 336: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204853 SI-STX SUPPORT SERVICESOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-0.210.0048,726.7948,727.004300State Revenue2204853

Revenue Total: -0.210.0048,726.7948,727.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.210.0048,726.7948,727.006038Small Tools and Equipment2204853

Expense Total: 0.210.0048,726.7948,727.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:336Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 337: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204854 McAllen HIDTA TFOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:337Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 338: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204870 BROWNSVILLE HIDTA TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-220,619.470.0022,661.53243,281.004300State Revenue2204870

Revenue Total: -220,619.470.0022,661.53243,281.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description112,000.000.000.00112,000.006003Salaries-Employees2204870

4,284.000.000.004,284.006006FICA22048707,645.000.000.007,645.006007Group Health22048706,053.000.000.006,053.006008Retirement22048701,030.000.000.001,030.006011Workers Compensation22048701,848.000.000.001,848.006012Unemployment Insurance22048702,738.000.000.002,738.006014Office Supplies22048705,000.000.000.005,000.006038Small Tools and Equipment2204870

863.000.000.00863.006050Travel22048702,000.000.000.002,000.006077Data Processing2204870

50,518.6318,545.0030,756.3799,820.006082Contractual Expense2204870Expense Total: 193,979.6318,545.0030,756.37243,281.00

26,639.84-18,545.00-8,094.840.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:338Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 339: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204871 UNITOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-448,636.320.0034,625.68483,262.004300State Revenue2204871

Revenue Total: -448,636.320.0034,625.68483,262.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description264,936.030.0058,802.97323,739.006003Salaries-Employees2204871

17,703.550.002,299.4520,003.006006FICA220487139,010.330.004,167.6743,178.006007Group Health220487125,592.160.002,673.8428,266.006008Retirement2204871

4,707.550.00103.454,811.006011Workers Compensation2204871779.570.0082.43862.006012Unemployment Insurance2204871

1,954.000.000.001,954.006014Office Supplies22048715,517.000.000.005,517.006038Small Tools and Equipment2204871

300.000.000.00300.006045Professional Services22048712,100.000.000.002,100.006047Mobile Phones2204871

38,474.000.000.0038,474.006048Communications2204871300.000.000.00300.006049Postage2204871

9,000.000.000.009,000.006050Travel22048712,976.000.000.002,976.006069Equipment Rental22048711,782.000.000.001,782.006077Data Processing2204871

Expense Total: 415,132.190.0068,129.81483,262.0033,504.130.00-33,504.130.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:339Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 340: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204872 SOUTH TEXAS HIDTA INTEL CENTEROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-113,394.560.005,098.44118,493.004300State Revenue2204872

Revenue Total: -113,394.560.005,098.44118,493.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description73,894.5629,625.0014,973.44118,493.006082Contractual Expense2204872

Expense Total: 73,894.5629,625.0014,973.44118,493.0039,500.00-29,625.00-9,875.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:340Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 341: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204873 RGV HIDTA TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-166,092.080.007,340.92173,433.004300State Revenue2204873

Revenue Total: -166,092.080.007,340.92173,433.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description108,280.0843,359.0021,793.92173,433.006082Contractual Expense2204873

Expense Total: 108,280.0843,359.0021,793.92173,433.0057,812.00-43,359.00-14,453.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:341Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 342: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204874 DIRECTORS ADMIN SUPPORT ELEMENOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-458,368.000.000.00458,368.004300State Revenue2204874

Revenue Total: -458,368.000.000.00458,368.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description3,754.000.000.003,754.006014Office Supplies22048749,500.000.000.009,500.006038Small Tools and Equipment22048747,000.000.000.007,000.006045Professional Services22048744,600.000.000.004,600.006047Mobile Phones22048747,000.000.000.007,000.006048Communications22048741,000.000.000.001,000.006049Postage2204874

65,000.000.000.0065,000.006050Travel22048747,000.000.000.007,000.006058Liability Other Insurance22048744,000.000.000.004,000.006064Building Maintenance22048746,500.000.000.006,500.006077Data Processing2204874

104,169.00238,845.000.00343,014.006082Contractual Expense2204874Expense Total: 219,523.00238,845.000.00458,368.00

238,845.00-238,845.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:342Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 343: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204875 WHITE SANDS HIDTA TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-229,946.270.008,826.73238,773.004300State Revenue2204875

Revenue Total: -229,946.270.008,826.73238,773.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description50,968.000.000.0050,968.006003Salaries-Employees2204875

4,684.600.003,514.408,199.006004Overtime22048753,490.950.00173.053,664.006006FICA22048756,848.930.00104.076,953.006007Group Health22048754,869.550.00254.455,124.006008Retirement2204875

828.680.0043.32872.006011Workers Compensation22048751,313.250.007.751,321.006012Unemployment Insurance22048753,000.000.000.003,000.006014Office Supplies2204875

15,000.000.000.0015,000.006038Small Tools and Equipment22048754,000.000.000.004,000.006045Professional Services2204875

11,035.000.000.0011,035.006060Electricity2204875480.000.000.00480.006063Sewage and Garbage2204875

50,752.5212,609.2412,609.2475,971.006068Real Estate Rental22048757,010.000.000.007,010.006077Data Processing2204875

30,116.0011,295.003,765.0045,176.006082Contractual Expense2204875Expense Total: 194,397.4823,904.2420,471.28238,773.00

35,548.79-23,904.24-11,644.550.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:343Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 344: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204876 AUSTIN AREA HIDTA TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-131,198.000.000.00131,198.004300State Revenue2204876

Revenue Total: -131,198.000.000.00131,198.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description63,745.150.00511.8564,257.006004Overtime2204876

8,761.000.000.008,761.006014Office Supplies22048763,500.000.000.003,500.006038Small Tools and Equipment22048765,324.000.000.005,324.006048Communications2204876

680.000.000.00680.006050Travel22048763,500.000.000.003,500.006077Data Processing2204876

45,176.000.000.0045,176.006082Contractual Expense2204876Expense Total: 130,686.150.00511.85131,198.00

511.850.00-511.850.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:344Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 345: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204877 PREVENTION AND DEMAND RED INITOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-119,737.000.000.00119,737.004300State Revenue2204877

Revenue Total: -119,737.000.000.00119,737.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description500.000.000.00500.006014Office Supplies2204877

7,500.000.000.007,500.006050Travel22048771,700.000.000.001,700.006077Data Processing2204877

50,000.000.000.0050,000.006078Education and Training220487740,025.0015,009.005,003.0060,037.006082Contractual Expense2204877

Expense Total: 99,725.0015,009.005,003.00119,737.0020,012.00-15,009.00-5,003.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:345Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 346: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204878 LAREDO INTEL SUPP CTROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-109,558.000.000.00109,558.004300State Revenue2204878

Revenue Total: -109,558.000.000.00109,558.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description73,038.0027,390.009,130.00109,558.006082Contractual Expense2204878

Expense Total: 73,038.0027,390.009,130.00109,558.0036,520.00-27,390.00-9,130.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:346Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 347: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204879 SOUTH TX HIDTA SUPPORT SVCSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-1,077,934.100.0050,955.901,128,890.004300State Revenue2204879

Revenue Total: -1,077,934.100.0050,955.901,128,890.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description45,000.000.000.0045,000.006003Salaries-Employees2204879

436,745.000.000.00436,745.006004Overtime22048792,913.000.000.002,913.006006FICA22048796,202.000.000.006,202.006007Group Health22048794,116.000.000.004,116.006008Retirement2204879

144.000.000.00144.006011Workers Compensation2204879125.000.000.00125.006012Unemployment Insurance2204879

8,643.000.000.008,643.006014Office Supplies2204879900.00235,211.000.00236,111.006033Contingencies2204879

3,000.000.000.003,000.006038Small Tools and Equipment220487923,296.000.0012,000.0035,296.006045Professional Services2204879

4,180.200.00319.804,500.006048Communications220487930,000.000.000.0030,000.006050Travel220487911,091.000.000.0011,091.006058Liability Other Insurance2204879

2,000.000.000.002,000.006068Real Estate Rental220487913,392.000.00608.0014,000.006070INDIRECT COST2204879

1,578.000.000.001,578.006077Data Processing220487947,595.0014,200.007,000.0068,795.006078Education and Training2204879

109,317.0054,657.0054,657.00218,631.006082Contractual Expense2204879Expense Total: 750,237.20304,068.0074,584.801,128,890.00

327,696.90-304,068.00-23,628.900.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:347Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 348: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204880 SAN ANTONIO DEA TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-41,224.400.003,283.6044,508.004300State Revenue2204880

Revenue Total: -41,224.400.003,283.6044,508.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description22,679.4014,836.006,992.6044,508.006082Contractual Expense2204880

Expense Total: 22,679.4014,836.006,992.6044,508.0018,545.00-14,836.00-3,709.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:348Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 349: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204881 MCALLEN DEA HIDTA TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-37,090.000.007,418.0044,508.004300State Revenue2204881

Revenue Total: -37,090.000.007,418.0044,508.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description22,254.0011,127.0011,127.0044,508.006082Contractual Expense2204881

Expense Total: 22,254.0011,127.0011,127.0044,508.0014,836.00-11,127.00-3,709.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:349Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 350: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204882 STX HIDTA IT INITOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-33,170.000.000.0033,170.004300State Revenue2204882

Revenue Total: -33,170.000.000.0033,170.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,015.000.000.001,015.006014Office Supplies22048822,000.000.000.002,000.006038Small Tools and Equipment22048826,555.000.000.006,555.006050Travel22048821,600.000.000.001,600.006077Data Processing2204882

22,000.000.000.0022,000.006296Equipment-non capital2204882Expense Total: 33,170.000.000.0033,170.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:350Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 351: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204890 BROWNSVILLE HIDTA TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-59,853.650.00210,151.35270,005.004300State Revenue2204890

Revenue Total: -59,853.650.00210,151.35270,005.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-616.910.00115,265.91114,649.006003Salaries-Employees2204890-431.140.005,970.145,539.006006FICA2204890-240.550.007,105.556,865.006007Group Health2204890-636.170.008,256.177,620.006008Retirement2204890-105.320.001,496.321,391.006011Workers Compensation2204890

-20.200.00268.20248.006012Unemployment Insurance220489031,900.000.000.0031,900.006014Office Supplies2204890

2,159.000.000.002,159.006050Travel220489017,058.970.0082,575.0399,634.006082Contractual Expense2204890

Expense Total: 49,067.680.00220,937.32270,005.0010,785.970.00-10,785.970.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:351Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 352: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204891 UNIFIED NARC INTELL TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-33,316.930.00449,945.07483,262.004300State Revenue2204891

Revenue Total: -33,316.930.00449,945.07483,262.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.00323,739.00323,739.006003Salaries-Employees22048910.000.0024,085.0024,085.006006FICA22048910.000.0035,465.0035,465.006007Group Health22048910.000.0035,089.0035,089.006008Retirement22048910.000.001,380.001,380.006011Workers Compensation22048910.000.001,101.001,101.006012Unemployment Insurance2204891

1,534.800.00207.201,742.006014Office Supplies22048911,526.09861.753,023.165,411.006038Small Tools and Equipment22048911,828.22149.99371.792,350.006047Mobile Phones2204891

10,147.005,814.9022,812.1038,774.006048Communications220489189.900.00210.10300.006049Postage2204891

2,697.690.006,302.319,000.006050Travel22048912,220.30629.75125.952,976.006069Equipment Rental22048911,518.800.00331.201,850.006077Data Processing2204891

Expense Total: 21,562.807,456.39454,242.81483,262.0011,754.13-7,456.39-4,297.740.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:352Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 353: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204892 SOUTH TX HIDTA INTELL CTROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-18,707.440.00121,075.56139,783.004300State Revenue2204892

Revenue Total: -18,707.440.00121,075.56139,783.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description243.700.00256.30500.006014Office Supplies2204892

1,257.430.001,242.572,500.006038Small Tools and Equipment22048925,500.000.000.005,500.006048Communications22048926,602.810.003,397.1910,000.006050Travel22048925,000.000.00116,283.00121,283.006082Contractual Expense2204892

Expense Total: 18,603.940.00121,179.06139,783.00103.500.00-103.500.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:353Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 354: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204893 RIO GRANDE VALLEY FIN HIDTA TFOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-19,542.000.00170,198.00189,740.004300State Revenue2204893

Revenue Total: -19,542.000.00170,198.00189,740.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description9,542.000.000.009,542.006014Office Supplies2204893

10,000.000.000.0010,000.006038Small Tools and Equipment22048930.000.00170,198.00170,198.006082Contractual Expense2204893

Expense Total: 19,542.000.00170,198.00189,740.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:354Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 355: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204894 DIRECTORS ADMIN SUPPORT ELEMENOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-369,902.530.00481,267.47851,170.004300State Revenue2204894

Revenue Total: -369,902.530.00481,267.47851,170.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description15,813.7591.063,157.1919,062.006014Office Supplies220489411,435.0065.000.0011,500.006038Small Tools and Equipment220489410,949.590.0097.4111,047.006045Professional Services2204894

2,778.420.001,821.584,600.006048Communications22048941,236.600.001,263.402,500.006049Postage2204894

63,372.800.0031,627.2095,000.006050Travel22048947,453.000.000.007,453.006058Liability Other Insurance22048943,644.000.000.003,644.006064Building Maintenance2204894

505.000.00495.001,000.006068Real Estate Rental22048944,303.500.001,196.505,500.006077Data Processing2204894

247,102.020.00442,761.98689,864.006082Contractual Expense2204894Expense Total: 368,593.68156.06482,420.26851,170.00

1,308.85-156.06-1,152.790.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:355Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 356: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204895 WHITE SANDS HIDTA TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-43,051.900.00161,526.10204,578.004300State Revenue2204895

Revenue Total: -43,051.900.00161,526.10204,578.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description427.470.0050,540.5350,968.006003Salaries-Employees2204895139.340.003,658.663,798.006006FICA2204895-33.490.004,905.494,872.006007Group Health2204895200.980.005,286.025,487.006008Retirement2204895

30.240.00931.76962.006011Workers Compensation22048954.080.00166.92171.006012Unemployment Insurance22048950.000.006,500.006,500.006045Professional Services22048950.300.001,127.701,128.006058Liability Other Insurance2204895

9,910.080.002,018.9211,929.006060Electricity2204895320.000.00160.00480.006063Sewage and Garbage2204895

0.600.0075,076.4075,077.006068Real Estate Rental220489526,857.430.0016,348.5743,206.006082Contractual Expense2204895

Expense Total: 37,857.030.00166,720.97204,578.005,194.870.00-5,194.870.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:356Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 357: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204896 AUSTIN AREA HIDTA TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-142,686.970.005,781.03148,468.004300State Revenue2204896

Revenue Total: -142,686.970.005,781.03148,468.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description48,500.000.000.0048,500.006004Overtime2204896

4,495.000.000.004,495.006014Office Supplies22048964,669.00720.001,440.006,829.006048Communications22048961,500.000.000.001,500.006050Travel22048969,872.9711,295.007,716.0328,884.006082Contractual Expense22048961,075.0057,185.000.0058,260.006296Equipment-non capital2204896

Expense Total: 70,111.9769,200.009,156.03148,468.0072,575.00-69,200.00-3,375.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:357Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 358: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204897 PREVENTION & DEMAND RED INITOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-38,385.720.0063,531.28101,917.004300State Revenue2204897

Revenue Total: -38,385.720.0063,531.28101,917.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description500.000.000.00500.006014Office Supplies2204897

7,500.000.000.007,500.006050Travel220489725,587.720.009,412.2835,000.006078Education and Training2204897

4,798.000.0054,119.0058,917.006082Contractual Expense2204897Expense Total: 38,385.720.0063,531.28101,917.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:358Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 359: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204898 LAREDO INTELLIGENCE SUPPORT CTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-5,180.200.00104,345.80109,526.004300State Revenue2204898

Revenue Total: -5,180.200.00104,345.80109,526.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,426.250.00584.752,011.006050Travel22048983,753.950.00103,761.05107,515.006082Contractual Expense2204898

Expense Total: 5,180.200.00104,345.80109,526.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:359Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 360: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204899 SOUTH TX HIDTA SUPP SVCS INITIOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-127,476.070.00347,805.93475,282.004300State Revenue2204899

Revenue Total: -127,476.070.00347,805.93475,282.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description903.330.0044,096.6745,000.006003Salaries-Employees2204899

42,381.000.000.0042,381.006004Overtime2204899280.410.003,054.593,335.006006FICA2204899315.280.004,726.725,042.006007Group Health2204899367.000.004,430.004,797.006008Retirement2204899

13.170.00160.83174.006011Workers Compensation220489911.980.00140.02152.006012Unemployment Insurance2204899

7,127.98164.87675.157,968.006014Office Supplies22048993,754.000.000.003,754.006038Small Tools and Equipment2204899

25,000.000.001,300.0026,300.006045Professional Services220489912,005.080.0018,138.9230,144.006050Travel2204899

1,903.000.000.001,903.006058Liability Other Insurance2204899-0.120.001,550.121,550.006068Real Estate Rental22048990.000.0014,000.0014,000.006070INDIRECT COST2204899

1,308.000.000.001,308.006077Data Processing22048990.000.0061,210.0061,210.006078Education and Training22048990.000.00199,031.00199,031.006082Contractual Expense2204899

24,933.000.002,300.0027,233.006296Equipment-non capital2204899Expense Total: 120,303.11164.87354,814.02475,282.00

7,172.96-164.87-7,008.090.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:360Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 361: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204900 SAN ANTONIO DEA TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-38,315.540.0059,490.4697,806.004300State Revenue2204900

Revenue Total: -38,315.540.0059,490.4697,806.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.180.003,746.823,747.006014Office Supplies2204900

1,346.362,912.0010,176.6414,435.006038Small Tools and Equipment22049000.000.004,800.004,800.006048Communications2204900

25,400.000.000.0025,400.006050Travel22049000.000.0040,767.0040,767.006082Contractual Expense2204900

332.000.000.00332.006087Miscellaneous22049002,300.005,400.00625.008,325.006296Equipment-non capital2204900

Expense Total: 29,378.548,312.0060,115.4697,806.008,937.00-8,312.00-625.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:361Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 362: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204901 MCALLEN DEA HIDTA TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.0040,382.0040,382.004300State Revenue2204901

Revenue Total: 0.000.0040,382.0040,382.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.0040,382.0040,382.006082Contractual Expense2204901

Expense Total: 0.000.0040,382.0040,382.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:362Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 363: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204902 SP PREVENTION & DEMAND REDUCTIOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-204,876.000.001,995.00206,871.004300State Revenue2204902

Revenue Total: -204,876.000.001,995.00206,871.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description20,674.000.001,197.0021,871.006050Travel2204902

185,000.000.000.00185,000.006054Advertising2204902Expense Total: 205,674.000.001,197.00206,871.00

-798.000.00798.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:363Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 364: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2204903 SI STX SUPP SVCS INITIATIVEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-357,780.400.005,519.60363,300.004300State Revenue2204903

Revenue Total: -357,780.400.005,519.60363,300.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description188,300.0067,332.337,667.67263,300.006033Contingencies2204903

0.00100,000.000.00100,000.006296Equipment-non capital2204903Expense Total: 188,300.00167,332.337,667.67363,300.00

169,480.40-167,332.33-2,148.070.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:364Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 365: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2300000 BORDER HEALTH ISSUESOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description496.780.00496.780.004600Interest Income2300000

Revenue Total: 496.780.00496.780.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:365Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 366: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2301019 FOOD BORNE DISEASESOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-67,113.580.0063,481.42130,595.004300State Revenue2301019

Revenue Total: -67,113.580.0063,481.42130,595.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description15,323.850.0049,334.1564,658.006003Salaries-Employees2301019

1,192.180.003,754.824,947.006006FICA23010192,746.280.006,853.729,600.006007Group Health23010191,456.080.005,054.926,511.006008Retirement2301019

175.890.0069.11245.006011Workers Compensation2301019118.130.00166.87285.006012Unemployment Insurance2301019

12,266.270.001,526.7313,793.006014Office Supplies23010193,000.000.000.003,000.006022Drugs Medicine2301019

793.560.00346.441,140.006047Mobile Phones23010191,325.180.00394.821,720.006048Communications23010191,000.000.000.001,000.006049Postage23010193,723.240.001,111.764,835.006050Travel23010196,262.053,740.00497.9510,500.006068Real Estate Rental2301019

149.810.004,886.195,036.006077Data Processing2301019175.000.00150.00325.006078Education and Training2301019

3,000.000.000.003,000.006195Safety Supplies2301019Expense Total: 52,707.523,740.0074,147.48130,595.00

14,406.06-3,740.00-10,666.060.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:366Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 367: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2301029 COLD CHAIN VACCINE STORAGEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-40,795.980.0071,637.02112,433.004300State Revenue2301029

Revenue Total: -40,795.980.0071,637.02112,433.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,000.000.000.001,000.006017Butane23010292,595.560.0024,081.4426,677.006038Small Tools and Equipment23010291,200.000.000.001,200.006067Equipment Maintenance2301029

218.250.0083,337.7583,556.006096Equipment2301029Expense Total: 5,013.810.00107,419.19112,433.00

35,782.170.00-35,782.170.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:367Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 368: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2301039 IMMUNIZATION AND PREPAREDNESSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-69,201.740.0047,644.26116,846.004300State Revenue2301039

Revenue Total: -69,201.740.0047,644.26116,846.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description11,818.270.0034,356.7346,175.006003Salaries-Employees2301039

904.930.002,628.073,533.006006FICA23010393,104.720.005,895.289,000.006007Group Health23010391,120.260.003,529.744,650.006008Retirement2301039

125.820.0048.18174.006011Workers Compensation230103990.780.00113.22204.006012Unemployment Insurance2301039

5,194.7115,154.434,209.8624,559.006014Office Supplies23010391,222.970.0020.031,243.006047Mobile Phones23010391,595.180.00394.821,990.006048Communications2301039

100.000.000.00100.006049Postage23010391,716.580.002,025.423,742.006050Travel23010397,000.000.000.007,000.006054Advertising2301039-493.857,697.95995.908,200.006068Real Estate Rental2301039453.261,703.163,797.585,954.006077Data Processing2301039322.000.000.00322.006078Education and Training2301039

Expense Total: 34,275.6324,555.5458,014.83116,846.0034,926.11-24,555.54-10,370.570.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:368Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 369: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2301049 TRADITIONAL NOVEL VECTOROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-181,418.210.00245,884.79427,303.004300State Revenue2301049

Revenue Total: -181,418.210.00245,884.79427,303.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description62,074.310.0035,435.6997,510.006003Salaries-Employees230104926,499.000.000.0026,499.006005Extra Help2301049

6,793.010.002,693.999,487.006006FICA230104915,246.270.006,103.7321,350.006007Group Health2301049

6,200.060.003,620.949,821.006008Retirement2301049334.940.00131.06466.006011Workers Compensation2301049425.060.00121.94547.006012Unemployment Insurance2301049

6,416.552,301.0211,352.4320,070.006014Office Supplies230104940,000.050.00102,009.95142,010.006022Drugs Medicine2301049

666.640.0022,381.3623,048.006038Small Tools and Equipment2301049-54.490.001,314.491,260.006047Mobile Phones2301049

2,607.950.00392.053,000.006049Postage23010493,963.700.003,588.307,552.006050Travel2301049

0.000.00150.00150.006073Dues and Memberships230104934.920.003,465.083,500.006077Data Processing2301049

1,055.000.00128.001,183.006078Education and Training23010490.000.0059,850.0059,850.006096Equipment2301049

Expense Total: 172,262.972,301.02252,739.01427,303.009,155.24-2,301.02-6,854.220.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:369Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 370: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2302019 COVID-19 RESPONSEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-426,131.000.000.00426,131.004300State Revenue2302019

Revenue Total: -426,131.000.000.00426,131.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description168,972.000.000.00168,972.006003Salaries-Employees2302019

12,927.000.000.0012,927.006006FICA230201928,800.000.000.0028,800.006007Group Health230201918,266.000.000.0018,266.006008Retirement2302019

634.000.000.00634.006011Workers Compensation2302019558.000.000.00558.006012Unemployment Insurance2302019

14,245.5211,373.480.0025,619.006014Office Supplies23020191,000.000.000.001,000.006016Gasoline2302019

35,855.024,647.980.0040,503.006022Drugs Medicine230201910,000.000.000.0010,000.006046Medical and Dental2302019

3,280.000.000.003,280.006047Mobile Phones23020194,180.000.000.004,180.006048Communications23020191,000.000.000.001,000.006049Postage23020194,603.670.001,156.335,760.006050Travel2302019

50,000.000.000.0050,000.006054Advertising230201932.000.000.0032.006058Liability Other Insurance2302019

4,000.000.000.004,000.006068Real Estate Rental230201937,265.5613,334.440.0050,600.006077Data Processing2302019

Expense Total: 395,618.7729,355.901,156.33426,131.0030,512.23-29,355.90-1,156.330.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:370Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 371: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2302020 COVID-19 RESPONSE PART IIOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-437,306.000.000.00437,306.004300State Revenue2302020

Revenue Total: -437,306.000.000.00437,306.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description139,460.000.000.00139,460.006003Salaries-Employees2302020

10,669.000.000.0010,669.006006FICA230202021,600.000.000.0021,600.006007Group Health230202015,076.000.000.0015,076.006008Retirement2302020

523.000.000.00523.006011Workers Compensation2302020461.000.000.00461.006012Unemployment Insurance2302020

27,120.000.000.0027,120.006022Drugs Medicine23020202,460.000.000.002,460.006047Mobile Phones2302020

16,967.000.000.0016,967.006048Communications23020204,773.000.000.004,773.006050Travel2302020

55,327.002,870.000.0058,197.006077Data Processing23020200.00140,000.000.00140,000.006082Contractual Expense2302020

Expense Total: 294,436.00142,870.000.00437,306.00142,870.00-142,870.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:371Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 372: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2306020 MRC PREPAREDNESSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.007,500.007,500.004300State Revenue2306020

Revenue Total: 0.000.007,500.007,500.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description650.00496.001,479.002,625.006014Office Supplies2306020

2,250.000.000.002,250.006045Professional Services2306020375.000.000.00375.006050Travel2306020750.000.000.00750.006068Real Estate Rental2306020

1,500.000.000.001,500.006078Education and Training2306020Expense Total: 5,525.00496.001,479.007,500.00

-5,525.00-496.006,021.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:372Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 373: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2306037 ZIKA ELCOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:373Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 374: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2306038 ZIKA ELCOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-129,174.530.00425,998.47555,173.004300State Revenue2306038

Revenue Total: -129,174.530.00425,998.47555,173.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description11,660.200.00149,379.80161,040.006003Salaries-Employees2306038

9,974.590.008,156.4118,131.006005Extra Help23060381,737.540.0011,969.4613,707.006006FICA23060386,570.200.0027,287.8033,858.006007Group Health23060381,080.770.0015,088.2316,169.006008Retirement2306038

45.750.00315.25361.006011Workers Compensation2306038149.330.00639.67789.006012Unemployment Insurance2306038

41,317.680.0090,156.32131,474.006014Office Supplies23060385,750.130.0017,249.8723,000.006022Drugs Medicine2306038

837.020.005,627.986,465.006038Small Tools and Equipment23060382,957.180.001,662.824,620.006047Mobile Phones23060384,143.400.004,956.609,100.006048Communications23060382,242.100.00557.902,800.006049Postage2306038

22,715.010.002,816.9925,532.006050Travel2306038135.340.0049,864.6650,000.006054Advertising2306038

18,353.000.0018,147.0036,500.006068Real Estate Rental230603885.000.00415.00500.006069Equipment Rental2306038

0.95149.1120,476.9420,627.006077Data Processing2306038500.000.000.00500.006078Education and Training2306038

Expense Total: 130,255.19149.11424,768.70555,173.00-1,080.66-149.111,229.770.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:374Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 375: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2306047 ZIKA VECTOR CONTROLOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-1,282.610.00110,586.39111,869.004300State Revenue2306047

Revenue Total: -1,282.610.00110,586.39111,869.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.570.0021,901.4321,902.006003Salaries-Employees23060472.990.001,997.012,000.006004Overtime23060470.300.001,813.701,814.006006FICA23060470.780.004,259.224,260.006007Group Health23060470.180.002,358.822,359.006008Retirement23060470.860.00119.14120.006011Workers Compensation23060470.610.00133.39134.006012Unemployment Insurance23060479.210.004,220.794,230.006014Office Supplies23060470.060.008,999.949,000.006022Drugs Medicine23060470.000.0066,050.0066,050.006096Equipment2306047

Expense Total: 15.560.00111,853.44111,869.001,267.050.00-1,267.050.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:375Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 376: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2306057 ZIKA PREGNANCY REGISTRYOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-6,761.860.0093,128.1499,890.004300State Revenue2306057

Revenue Total: -6,761.860.0093,128.1499,890.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description461.660.0044,503.3444,965.006003Salaries-Employees2306057172.930.003,397.073,570.006006FICA2306057348.900.005,760.106,109.006007Group Health2306057209.210.004,374.794,584.006008Retirement2306057

0.760.0078.2479.006011Workers Compensation23060572.310.00236.69239.006012Unemployment Insurance2306057

17.380.001,841.621,859.006014Office Supplies23060573.853,396.602,964.556,365.006022Drugs Medicine2306057

2,038.690.00961.313,000.006050Travel2306057109.570.001,010.431,120.006077Data Processing2306057

0.000.0028,000.0028,000.006096Equipment2306057Expense Total: 3,365.263,396.6093,128.1499,890.00

3,396.60-3,396.600.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:376Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 377: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2306068 CMS ZIKA HEALTH CARE SERVICESOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:377Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 378: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2306069 CMS ZIKA HEALTH CARE SERVICESOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:378Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 379: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2306070 CMS ZIKA HEALTH CARE SERVICESOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-370,000.970.0062,418.03432,419.004300State Revenue2306070

Revenue Total: -370,000.970.0062,418.03432,419.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description173,710.240.0051,619.76225,330.006003Salaries-Employees2306070

13,299.090.003,864.9117,164.006006FICA230607043,813.870.0011,774.1355,588.006007Group Health230607018,786.190.005,423.8124,210.006008Retirement2306070

648.780.0072.22721.006011Workers Compensation2306070567.920.00170.08738.006012Unemployment Insurance2306070

32,512.8711,379.5821,175.5565,068.006014Office Supplies230607028,241.341,561.56197.1030,000.006022Drugs Medicine2306070

1,000.000.000.001,000.006049Postage23060708,171.650.001,828.3510,000.006050Travel23060701,100.000.000.001,100.006077Data Processing23060701,500.000.000.001,500.006078Education and Training2306070

Expense Total: 323,351.9512,941.1496,125.91432,419.0046,649.02-12,941.14-33,707.880.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:379Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 380: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2306089 TITLE V ZIKA HEALTH CARE SERVIOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:380Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 381: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2306090 TITLE V ZIKA HEALTH CARE SERVIOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-67,727.970.0026,566.0394,294.004300State Revenue2306090

Revenue Total: -67,727.970.0026,566.0394,294.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description19,531.090.0018,908.9138,440.006003Salaries-Employees2306090

2,389.810.001,400.193,790.006006FICA23060906,271.400.004,528.6010,800.006007Group Health23060903,000.890.001,980.114,981.006008Retirement2306090

168.550.0026.45195.006011Workers Compensation2306090162.680.0062.32225.006012Unemployment Insurance2306090

12,623.28955.205,766.8219,345.306014Office Supplies2306090514.6010,784.100.0011,298.706022Drugs Medicine2306090

0.002,208.000.002,208.006038Small Tools and Equipment230609089.970.001,596.031,686.006050Travel2306090

0.001,325.000.001,325.006078Education and Training2306090Expense Total: 44,752.2715,272.3034,269.4394,294.00

22,975.70-15,272.30-7,703.400.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:381Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 382: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2306219 IDCU/SUROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:382Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 383: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2306220 IDCU/SUROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-65,062.100.0072,624.90137,687.004300State Revenue2306220

Revenue Total: -65,062.100.0072,624.90137,687.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description21,895.600.0075,816.4097,712.006003Salaries-Employees2306220

1,683.850.005,766.157,450.006006FICA23062204,521.760.009,878.2414,400.006007Group Health23062202,117.330.007,982.6710,100.006008Retirement2306220

293.950.00106.05400.006011Workers Compensation2306220193.070.00249.93443.006012Unemployment Insurance2306220

-1,667.941,968.301,553.641,854.006014Office Supplies2306220809.740.00630.261,440.006047Mobile Phones2306220

76.390.00811.61888.006048Communications2306220100.000.000.00100.006049Postage2306220452.320.002,122.682,575.006050Travel2306220175.000.00150.00325.006078Education and Training2306220

Expense Total: 30,651.071,968.30105,067.63137,687.0034,411.03-1,968.30-32,442.730.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:383Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 384: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2306238 INFLUENZA VIROLOGIC SURVEILLANOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:384Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 385: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2306239 INFLUENZA VIROLOGIC SURVEILLANOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:385Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 386: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2306248 BOOT CAMPOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description10,987.530.0010,987.530.004200Program Revenues2306248

Revenue Total: 10,987.530.0010,987.530.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:386Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 387: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2306356 HPP GRANTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-195.640.00195.640.006050Travel2306356

Expense Total: -195.640.00195.640.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:387Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 388: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2350000 CORONAVIRUS RELIEF FUNDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description1,100,836.000.001,100,836.000.004300State Revenue2350000

82.930.0082.930.004600Interest Income2350000Revenue Total: 1,100,918.930.001,100,918.930.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:388Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 389: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2354019 COVID-19Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-2,790,558.000.000.002,790,558.004300State Revenue2354019

Revenue Total: -2,790,558.000.000.002,790,558.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description82,632.750.0017,367.25100,000.006003Salaries-Employees2354019

421,862.820.00103,775.18525,638.006004Overtime235401910,000.000.000.0010,000.006005Extra Help2354019

140,944.580.009,267.42150,212.006006FICA235401947,987.200.002,012.8050,000.006007Group Health2354019

143,725.740.0013,095.26156,821.006008Retirement235401938.000.000.0038.006009Auto Allowance2354019

100,887.970.001,109.03101,997.006011Workers Compensation23540191,698.260.00399.742,098.006012Unemployment Insurance2354019

380,864.5333,157.26978.21415,000.006014Office Supplies2354019500.000.000.00500.006017Butane2354019

21,489.094,460.68894.2326,844.006025Food-Human2354019-1,125.000.001,125.000.006030Vehicle Repairs235401943,437.014,565.9911,997.0060,000.006038Small Tools and Equipment235401939,905.0494.960.0040,000.006046Medical and Dental2354019

9,000.000.000.009,000.006048Communications23540199,000.000.000.009,000.006050Travel23540191,000.000.000.001,000.006052Travel-Mileage Reimbursemen2354019

46,280.3513,719.650.0060,000.006064Building Maintenance2354019-83.0283.020.000.006067Equipment Maintenance2354019

149,719.3945,280.610.00195,000.006077Data Processing235401973,860.75167,159.166,390.09247,410.006082Contractual Expense235401955,651.6924,348.310.0080,000.006096Equipment2354019

550,000.000.000.00550,000.006105Laboratory Xray2354019Expense Total: 2,329,277.15292,869.64168,411.212,790,558.00

461,280.85-292,869.64-168,411.210.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:389Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 390: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2400000 TDH IMMUNIZATION ACTION PLANOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description172.830.00172.830.004600Interest Income2400000

Revenue Total: 172.830.00172.830.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:390Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 391: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2400100 GENERAL FUND TRANSFEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description21,674.130.0021,674.130.004390Transfer In2400100

Transfer In Total: 21,674.130.0021,674.130.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:391Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 392: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2406008 HEALTH IMM LOCAL FBOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description5,568.000.00432.006,000.006014Office Supplies24060084,000.000.000.004,000.006025Food-Human24060088,302.230.001,697.7710,000.006038Small Tools and Equipment24060085,000.000.000.005,000.006045Professional Services2406008

28,174.680.005,825.3234,000.006064Building Maintenance240600810,525.000.00475.0011,000.006068Real Estate Rental2406008

9,169.770.00830.2310,000.006077Data Processing24060085,000.000.000.005,000.006082Contractual Expense2406008

-0.130.0035,000.1335,000.006096Equipment2406008Expense Total: 75,739.550.0044,260.45120,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:392Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 393: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2406225 K9 RESCUEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-4,185.000.001,000.005,185.004200Program Revenues2406225

Revenue Total: -4,185.000.001,000.005,185.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description700.000.000.00700.006014Office Supplies2406225985.000.000.00985.006025Food-Human2406225

3,000.000.000.003,000.006045Professional Services2406225500.000.000.00500.006195Safety Supplies2406225

Expense Total: 5,185.000.000.005,185.00-1,000.000.001,000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:393Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 394: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2406310 IMMUNIZATION / LOCALSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-15,123.1315,123.130.000.006096Equipment2406310

Expense Total: -15,123.1315,123.130.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:394Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 395: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2406319 IMMUNIZATION / LOCALSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-0.020.000.020.006078Education and Training2406319

Expense Total: -0.020.000.020.000.020.00-0.020.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:395Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 396: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2406320 IMMUNIZATION / LOCALSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-229,428.330.00118,071.67347,500.004300State Revenue2406320

Revenue Total: -229,428.330.00118,071.67347,500.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description4,259.630.007,740.3712,000.006002Salaries-Assistants/Deputies2406320

97,649.980.0078,292.02175,942.006003Salaries-Employees24063208,101.220.006,276.7814,378.006006FICA2406320

28,199.410.0023,632.5951,832.006007Group Health24063209,878.930.009,047.0718,926.006008Retirement2406320

494.000.00211.00705.006011Workers Compensation2406320543.780.00283.22827.006012Unemployment Insurance2406320928.43293.099,933.4811,155.006014Office Supplies2406320

5,034.96250.001,415.046,700.006022Drugs Medicine24063201,031.851,185.152,783.005,000.006038Small Tools and Equipment24063202,053.580.00446.422,500.006047Mobile Phones24063205,373.300.00126.705,500.006048Communications24063201,933.000.002.001,935.006049Postage24063205,959.100.003,790.909,750.006050Travel2406320

50.000.000.0050.006058Liability Other Insurance2406320300.001,340.001,660.003,300.006063Sewage and Garbage2406320

4,000.000.000.004,000.006067Equipment Maintenance24063207,000.000.000.007,000.006068Real Estate Rental2406320

244.960.00755.041,000.006077Data Processing240632014,668.000.00332.0015,000.006078Education and Training2406320

Expense Total: 197,704.133,068.24146,727.63347,500.0031,724.20-3,068.24-28,655.960.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:396Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 397: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2406338 EMERG LEADERS IN PUBLIC HEALTHOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-98,788.370.0026,149.63124,938.004305Interlocal Revenue2406338

Revenue Total: -98,788.370.0026,149.63124,938.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description5,320.380.00679.626,000.006014Office Supplies24063381,828.630.003,171.375,000.006025Food-Human2406338

26,099.870.00680.1326,780.006050Travel24063384,050.000.00450.004,500.006068Real Estate Rental24063383,358.000.000.003,358.006070INDIRECT COST2406338

12,800.000.000.0012,800.006077Data Processing240633826,500.000.000.0026,500.006078Education and Training240633840,000.000.000.0040,000.006082Contractual Expense2406338

Expense Total: 119,956.880.004,981.12124,938.00-21,168.510.0021,168.510.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:397Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 398: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2406368 PHERTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:398Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 399: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2406369 CPS / BIO-TERRORISIMOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualTransfer In

BudgetObject DescriptionTransfer In Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:399Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 400: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2406370 CPS / BIO-TERRORISIMOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-113,539.720.00240,984.28354,524.004300State Revenue2406370

Revenue Total: -113,539.720.00240,984.28354,524.00

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-35,452.000.000.0035,452.004390Transfer In2406370

Transfer In Total: -35,452.000.000.0035,452.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,538.140.0050,481.8652,020.006002Salaries-Assistants/Deputies2406370

10,060.760.00153,780.24163,841.006003Salaries-Employees24063701,222.190.0015,327.8116,550.006006FICA24063706,717.850.0028,634.1535,352.006007Group Health2406370

652.400.0021,347.6022,000.006008Retirement2406370413.120.00406.88820.006011Workers Compensation2406370276.550.00673.45950.006012Unemployment Insurance2406370-42.910.009,421.919,379.006014Office Supplies2406370906.400.0093.601,000.006016Gasoline2406370174.860.0025.14200.006017Butane2406370

-2,755.332,917.11838.221,000.006022Drugs Medicine24063701,100.000.000.001,100.006030Vehicle Repairs2406370

127.000.000.00127.006045Professional Services24063702,108.700.001,791.303,900.006047Mobile Phones2406370

656.11992.6014,769.2916,418.006048Communications240637070.300.0029.70100.006049Postage2406370

5,303.270.003,751.739,055.006050Travel2406370331.420.00357.58689.006057Vehicle Insurance2406370

32.000.000.0032.006058Liability Other Insurance2406370200.000.000.00200.006067Equipment Maintenance2406370

1,600.000.000.001,600.006068Real Estate Rental2406370351.580.002,837.423,189.006069Equipment Rental2406370

28,737.790.0020,426.2149,164.006070INDIRECT COST2406370-125.000.00125.000.006073Dues and Memberships2406370

0.000.00300.00300.006077Data Processing2406370867.50122.500.00990.006078Education and Training2406370

Expense Total: 60,524.704,032.21325,419.09389,976.0088,467.02-4,032.21-84,434.810.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:400Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 401: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2406371 PHEPOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-357,997.000.000.00357,997.004300State Revenue2406371

Revenue Total: -357,997.000.000.00357,997.00

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-35,800.000.000.0035,800.004390Transfer In2406371

Transfer In Total: -35,800.000.000.0035,800.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description52,020.000.000.0052,020.006002Salaries-Assistants/Deputies2406371

163,860.000.000.00163,860.006003Salaries-Employees240637116,525.000.000.0016,525.006006FICA240637133,825.000.000.0033,825.006007Group Health240637123,340.000.000.0023,340.006008Retirement2406371

811.000.000.00811.006011Workers Compensation2406371712.000.000.00712.006012Unemployment Insurance2406371

3,701.000.000.003,701.006014Office Supplies2406371800.000.000.00800.006016Gasoline2406371180.000.000.00180.006017Butane2406371

1,000.000.000.001,000.006022Drugs Medicine2406371800.000.000.00800.006030Vehicle Repairs2406371

3,750.000.000.003,750.006047Mobile Phones240637115,981.000.000.0015,981.006048Communications2406371

100.000.000.00100.006049Postage24063719,795.000.000.009,795.006050Travel24063712,100.000.000.002,100.006054Advertising2406371

689.000.000.00689.006057Vehicle Insurance240637132.000.000.0032.006058Liability Other Insurance2406371

2,000.000.000.002,000.006068Real Estate Rental24063713,389.000.000.003,389.006069Equipment Rental2406371

57,388.000.000.0057,388.006070INDIRECT COST2406371849.000.000.00849.006077Data Processing2406371150.000.000.00150.006078Education and Training2406371

Expense Total: 393,797.000.000.00393,797.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:401Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 402: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2406380 HEALTH GRANT / SURPLUSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:402Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 403: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2406399 RLSS/LPHSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:403Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 404: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2406400 RLSS/LPHSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-53,949.650.0024,478.3578,428.004300State Revenue2406400

Revenue Total: -53,949.650.0024,478.3578,428.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description21,939.460.0018,186.5440,126.006002Salaries-Assistants/Deputies2406400

2,075.690.001,320.313,396.006006FICA24064001,724.200.002,150.803,875.006007Group Health24064002,555.010.001,914.994,470.006008Retirement2406400

100.670.0067.33168.006011Workers Compensation2406400137.160.0059.84197.006012Unemployment Insurance2406400

14,893.971,478.701,627.3318,000.006014Office Supplies24064001,654.790.001,345.213,000.006050Travel24064001,564.560.003,256.444,821.006077Data Processing2406400

119.010.00255.99375.006078Education and Training2406400Expense Total: 46,764.521,478.7030,184.7878,428.00

7,185.13-1,478.70-5,706.430.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:404Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 405: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2406449 IMMUNIZATION PGM INCOMEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:405Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 406: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2406450 IMMUNIZATION PGM INCOMEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-31,469.420.0044,721.5876,191.004200Program Revenues2406450

Revenue Total: -31,469.420.0044,721.5876,191.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description4,567.750.005,432.2510,000.006002Salaries-Assistants/Deputies2406450

12,665.280.0020,198.7232,864.006003Salaries-Employees240645010,410.000.004,590.0015,000.006005Extra Help2406450

2,256.050.002,193.954,450.006006FICA24064504,675.880.004,079.128,755.006007Group Health24064501,654.890.002,692.114,347.006008Retirement2406450

158.840.0060.16219.006011Workers Compensation2406450156.520.0099.48256.006012Unemployment Insurance2406450

23.390.00276.61300.006050Travel2406450Expense Total: 36,568.600.0039,622.4076,191.00

-5,099.180.005,099.180.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:406Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 407: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2500000 CRIME VICTIM ASSISTANCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description143.660.00143.660.004600Interest Income2500000

Revenue Total: 143.660.00143.660.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:407Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 408: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2500100 GENERAL FUND TRANSFEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-19,684.000.0030,000.0049,684.004390Transfer In2500100

Transfer In Total: -19,684.000.0030,000.0049,684.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:408Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 409: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2500900 CRIME VICTIMS ASSISTANCEOrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-23,140.510.0087,608.49110,749.004390Transfer In2500900

Transfer In Total: -23,140.510.0087,608.49110,749.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:409Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 410: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2504740 CRIME VICTIM ASSISTANCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description1,075.000.001,075.000.004640Sale of Surplus2504740

-1,622.000.00760.002,382.004670Donations2504740Revenue Total: -547.000.001,835.002,382.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,152.230.001,097.773,250.006087Miscellaneous2504740

Expense Total: 2,152.230.001,097.773,250.00-1,605.230.00737.23-868.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:410Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 411: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2504742 VOCAOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:411Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 412: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2504743 VOCAOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:412Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 413: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2504745 VOCA MatchOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:413Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 414: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2504749 Crime Victims-SupplementalOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-351,595.650.00498,777.35850,373.004300State Revenue2504749

Revenue Total: -351,595.650.00498,777.35850,373.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description225,988.520.00537,394.48763,383.006003Salaries-Employees2504749

18,979.090.0039,419.9158,399.006006FICA250474930,526.890.0088,273.11118,800.006007Group Health250474921,356.140.0055,286.8676,643.006008Retirement2504749

113.180.00268.82382.006011Workers Compensation25047491,420.110.001,938.893,359.006012Unemployment Insurance25047491,262.770.003,737.235,000.006014Office Supplies2504749

804.350.002,195.653,000.006049Postage250474911,641.000.005,859.0017,500.006050Travel2504749

-367.601,110.203,257.404,000.006069Equipment Rental25047495,550.000.003,950.009,500.006078Education and Training25047492,940.0060.000.003,000.006087Miscellaneous2504749

Expense Total: 320,214.451,170.20741,581.351,062,966.0031,381.20-1,170.20-242,804.00-212,593.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:414Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 415: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2504750 CRIME VICTIM ASSISTANCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:415Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 416: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2504752 VAWAOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-257,871.970.00117,088.03374,960.004300State Revenue2504752

Revenue Total: -257,871.970.00117,088.03374,960.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description57,657.260.00133,767.74191,425.006002Salaries-Assistants/Deputies250475226,891.900.0055,358.1082,250.006003Salaries-Employees2504752

6,550.080.0014,385.9220,936.006006FICA25047527,088.830.0025,911.1733,000.006007Group Health25047526,941.990.0019,960.0126,902.006008Retirement2504752

274.560.00694.44969.006011Workers Compensation2504752580.270.00623.731,204.006012Unemployment Insurance2504752

3,980.870.001,501.135,482.006014Office Supplies2504752352.300.00147.70500.006049Postage2504752

7,892.000.000.007,892.006050Travel25047524,220.050.00179.954,400.006078Education and Training2504752

Expense Total: 122,430.110.00252,529.89374,960.00135,441.860.00-135,441.860.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:416Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 417: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2504755 VAWA MATCHOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:417Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 418: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2504759 VAWA GRANTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:418Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 419: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2504771 SPANISH LANGUAGE TRANSLATOROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-8,892.480.0038,177.2547,069.734300State Revenue2504771

Revenue Total: -8,892.480.0038,177.2547,069.73

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description324.480.0031,175.5231,500.006003Salaries-Employees2504771294.210.002,115.542,409.756006FICA2504771

-100.000.006,700.006,600.006007Group Health2504771-198.300.003,219.153,020.856008Retirement2504771

12.810.0015.5428.356011Workers Compensation2504771149.260.00102.74252.006012Unemployment Insurance2504771

3,258.780.000.003,258.786077Data Processing2504771Expense Total: 3,741.240.0043,328.4947,069.73

5,151.240.00-5,151.240.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:419Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 420: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2504774 PUBLIC PRES & OUTREACH PROGOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:420Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 421: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2504811 SAVNS VINEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-22,438.160.002,039.8424,478.004300State Revenue2504811

Revenue Total: -22,438.160.002,039.8424,478.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description22,438.160.002,039.8424,478.006082Contractual Expense2504811

Expense Total: 22,438.160.002,039.8424,478.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:421Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 422: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2600000 TUBERCULOSIS PROGRAMOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description81.310.0081.310.004600Interest Income2600000

Revenue Total: 81.310.0081.310.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:422Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 423: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2600100 GENERAL FUND TRANSFEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description3,309.330.003,309.330.004390Transfer In2600100

Transfer In Total: 3,309.330.003,309.330.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:423Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 424: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2606350 TB/PC STATE 09/10Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:424Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 425: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2606358 TB STATEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:425Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 426: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2606359 TB/PC STATE 08/09Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:426Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 427: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2606360 TB STATEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-191,100.420.00158,591.58349,692.004300State Revenue2606360

Revenue Total: -191,100.420.00158,591.58349,692.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description96,897.800.00118,914.20215,812.006003Salaries-Employees2606360

7,697.440.008,812.5616,510.006006FICA260636028,133.250.0029,610.7557,744.006007Group Health2606360

9,178.310.0012,554.6921,733.006008Retirement2606360530.700.00279.30810.006011Workers Compensation2606360558.240.00391.76950.006012Unemployment Insurance2606360

12,244.710.003,806.2916,051.006014Office Supplies26063602,840.63552.541,577.834,971.006022Drugs Medicine2606360

579.980.00920.021,500.006045Professional Services2606360517.190.00682.811,200.006047Mobile Phones2606360

90.650.00305.35396.006049Postage26063604,914.490.00635.515,550.006050Travel2606360

25.000.000.0025.006058Liability Other Insurance2606360800.000.000.00800.006067Equipment Maintenance2606360840.000.000.00840.006069Equipment Rental2606360

3,800.000.000.003,800.006077Data Processing26063601,000.000.000.001,000.006078Education and Training2606360

Expense Total: 170,648.39552.54178,491.07349,692.0020,452.03-552.54-19,899.490.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:427Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 428: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2606468 TB FEDERALOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:428Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 429: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2606469 TB FEDERALOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-31,525.040.00162,412.96193,938.004300State Revenue2606469

Revenue Total: -31,525.040.00162,412.96193,938.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description14,119.180.00108,837.82122,957.006003Salaries-Employees2606469

1,487.510.008,110.499,598.006006FICA26064691,412.740.0020,558.2621,971.006007Group Health26064691,610.030.0010,985.9712,596.006008Retirement2606469

23.670.00152.33176.006011Workers Compensation2606469165.730.00387.27553.006012Unemployment Insurance2606469636.350.003,363.654,000.006014Office Supplies2606469

1,110.000.00150.001,260.006022Drugs Medicine26064693,000.000.000.003,000.006038Small Tools and Equipment2606469

418.950.00481.05900.006045Professional Services2606469-23.750.00608.75585.006047Mobile Phones2606469100.000.000.00100.006048Communications2606469200.000.000.00200.006049Postage2606469238.760.004,539.244,778.006050Travel2606469

1,005.000.001,195.002,200.006067Equipment Maintenance260646920.700.00969.30990.006069Equipment Rental2606469

662.000.000.00662.006073Dues and Memberships2606469148.450.004,263.554,412.006077Data Processing2606469

0.000.003,000.003,000.006078Education and Training2606469Expense Total: 26,335.320.00167,602.68193,938.00

5,189.720.00-5,189.720.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:429Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 430: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2606470 TB FEDERALOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-140,605.780.0053,332.22193,938.004300State Revenue2606470

Revenue Total: -140,605.780.0053,332.22193,938.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description64,150.920.0055,904.08120,055.006003Salaries-Employees2606470

5,010.120.004,174.889,185.006006FICA260647012,739.770.0010,163.2322,903.006007Group Health2606470

6,047.130.006,042.8712,090.006008Retirement2606470372.790.0078.21451.006011Workers Compensation2606470344.860.00184.14529.006012Unemployment Insurance2606470

4,533.050.007.954,541.006014Office Supplies26064708,172.000.000.008,172.006022Drugs Medicine2606470

800.000.000.00800.006047Mobile Phones26064701,200.000.000.001,200.006048Communications26064701,200.000.000.001,200.006049Postage26064707,155.420.00391.587,547.006050Travel2606470

133.000.00359.00492.006069Equipment Rental26064704,341.000.000.004,341.006077Data Processing2606470

432.000.000.00432.006078Education and Training2606470Expense Total: 116,632.060.0077,305.94193,938.00

23,973.720.00-23,973.720.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:430Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 431: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2700000 HEALTH BLOCK GRANTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description10,593.660.0010,593.660.004600Interest Income2700000

381,646.420.00381,646.420.004702ACH UNIDENTIFIED2700000Revenue Total: 392,240.080.00392,240.080.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:431Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 432: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2703019 WHFPT COVID-19 PART BOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.0012,000.0012,000.004302Other State Revenue2703019

Revenue Total: 0.000.0012,000.0012,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1.4311,878.67119.9012,000.006077Data Processing2703019

Expense Total: 1.4311,878.67119.9012,000.00-1.43-11,878.6711,880.100.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:432Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 433: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706129 PGM INC CHILD HEALTHOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:433Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 434: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706179 CHS PRENATALOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:434Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 435: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706269 ST. SHS CASEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:435Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 436: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706270 CSHCNOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-56,624.840.0052,742.16109,367.004300State Revenue2706270

Revenue Total: -56,624.840.0052,742.16109,367.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description9,784.540.0037,854.4647,639.006003Salaries-Employees27062706,321.000.0020,610.0026,931.006005Extra Help27062701,166.620.004,286.385,453.006006FICA27062702,847.120.008,432.8811,280.006007Group Health27062701,059.110.003,985.895,045.006008Retirement2706270

33.000.00117.00150.006011Workers Compensation270627053.300.00192.70246.006012Unemployment Insurance2706270

6,523.000.000.006,523.006014Office Supplies270627050.00475.00475.001,000.006045Professional Services270627094.500.005.50100.006049Postage2706270

541.320.002,458.683,000.006050Travel27062702,000.000.000.002,000.006078Education and Training2706270

Expense Total: 30,473.51475.0078,418.49109,367.0026,151.33-475.00-25,676.330.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:436Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 437: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706278 MH CARE NAVIGATION CSHCN-CMOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:437Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 438: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706280 HHSC FAMILY PLANNING PROGRAMOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-444.130.00805.871,250.004200Program Revenues2706280

-128,733.230.00174,791.77303,525.004300State Revenue2706280Revenue Total: -129,177.360.00175,597.64304,775.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description7,496.490.0015,713.5123,210.006002Salaries-Assistants/Deputies27062809,648.080.0023,736.9233,385.006003Salaries-Employees27062804,110.000.0037,890.0042,000.006005Extra Help27062801,794.710.005,760.297,555.006006FICA27062804,390.070.006,429.9310,820.006007Group Health27062801,988.310.004,146.696,135.006008Retirement27062801,358.620.004,641.386,000.006010Uniforms2706280

93.490.00281.51375.006011Workers Compensation2706280189.830.00255.17445.006012Unemployment Insurance2706280

26,623.10342.094,254.8131,220.006014Office Supplies270628025,521.430.0010,108.5735,630.006022Drugs Medicine270628013,651.444,198.842,149.7220,000.006038Small Tools and Equipment270628019,991.440.0018,008.5638,000.006045Professional Services2706280

9,300.840.00699.1610,000.006050Travel270628010,000.000.000.0010,000.006068Real Estate Rental2706280

5,166.400.004,833.6010,000.006069Equipment Rental270628010,000.000.000.0010,000.006077Data Processing2706280

7,450.000.002,550.0010,000.006078Education and Training2706280Expense Total: 158,774.254,540.93141,459.82304,775.00

-29,596.89-4,540.9334,137.820.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:438Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 439: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706283 MH CARE PDICNOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-8,160.007,820.00340.000.006045Professional Services2706283

Expense Total: -8,160.007,820.00340.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:439Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 440: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706288 MH CARE NAVIGATION PDICNOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:440Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 441: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706298 CHIP PRE-NATALOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:441Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 442: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706299 CHIP PRE-NATALOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:442Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 443: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706300 CHIPS/PRENATALOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-53,035.980.007,964.0261,000.004200Program Revenues2706300-11,482.170.0027,517.8339,000.004213Molina PI Revenue2706300

Revenue Total: -64,518.150.0035,481.85100,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description17,803.990.0035,146.0152,950.006003Salaries-Employees2706300

2,635.630.002,364.375,000.006005Extra Help27063001,796.530.002,638.474,435.006006FICA27063004,448.690.0010,021.3114,470.006007Group Health27063001,642.710.003,692.295,335.006008Retirement2706300

21.360.00198.64220.006011Workers Compensation2706300131.590.00123.41255.006012Unemployment Insurance2706300

3,000.000.000.003,000.006025Food-Human27063001,403.980.0096.021,500.006050Travel27063001,500.000.000.001,500.006068Real Estate Rental27063001,335.000.000.001,335.006078Education and Training2706300

10,000.000.000.0010,000.006096Equipment2706300Expense Total: 45,719.480.0054,280.52100,000.00

18,798.670.00-18,798.670.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:443Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 444: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706340 MACOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-100,000.000.000.00100,000.004200Program Revenues2706340

Revenue Total: -100,000.000.000.00100,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description7,704.390.003,372.6111,077.006002Salaries-Assistants/Deputies27063406,181.400.0011,226.6017,408.006003Salaries-Employees2706340

10,000.000.000.0010,000.006005Extra Help27063401,869.920.001,075.082,945.006006FICA27063402,111.520.002,534.484,646.006007Group Health27063401,328.520.001,540.482,869.006008Retirement2706340

106.250.0038.75145.006011Workers Compensation2706340121.800.0048.20170.006012Unemployment Insurance2706340

1,186.850.004,553.155,740.006014Office Supplies27063401,000.000.000.001,000.006016Gasoline27063401,000.000.000.001,000.006022Drugs Medicine27063404,000.000.000.004,000.006025Food-Human27063402,000.000.000.002,000.006028Camera and Police Supplies27063408,500.000.000.008,500.006045Professional Services27063403,500.000.000.003,500.006048Communications2706340

982.900.0017.101,000.006049Postage27063403,500.000.000.003,500.006050Travel2706340

985.000.00515.001,500.006057Vehicle Insurance27063405,000.000.000.005,000.006068Real Estate Rental2706340

543.530.00456.471,000.006069Equipment Rental27063401,000.000.000.001,000.006073Dues and Memberships27063401,554.990.001,945.013,500.006077Data Processing2706340

550.000.00450.001,000.006078Education and Training27063402,086.130.005,413.877,500.006096Equipment2706340

Expense Total: 66,813.200.0033,186.80100,000.0033,186.800.00-33,186.800.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:444Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 445: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706348 MACOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:445Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 446: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706349 MACOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description36,142.750.0036,142.750.004200Program Revenues2706349

Revenue Total: 36,142.750.0036,142.750.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

-36,142.750.0036,142.750.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:446Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 447: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706372 LARC-WHFPTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.0024,219.0024,219.004302Other State Revenue2706372

Revenue Total: 0.000.0024,219.0024,219.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.030.0024,218.9724,219.006022Drugs Medicine2706372

Expense Total: 0.030.0024,218.9724,219.00-0.030.000.030.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:447Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 448: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706378 HHSC FAMILY PLANNING PROGRAMOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:448Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 449: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706379 HHSC FAMILY PLANNING PROGRAMOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:449Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 450: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706380 TITLE X FAMILY PLANNINGOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:450Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 451: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706381 WHFPT BOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:451Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 452: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706382 WHFPTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description2.000.00146,364.00146,362.004302Other State Revenue2706382

Revenue Total: 2.000.00146,364.00146,362.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description95.780.0010,154.2210,250.006002Salaries-Assistants/Deputies2706382

2,832.530.0042,060.4744,893.006003Salaries-Employees27063822,360.000.0013,920.0016,280.006005Extra Help2706382

513.650.004,867.355,381.006006FICA27063821,316.200.009,471.8010,788.006007Group Health2706382

439.200.005,370.805,810.006008Retirement270638269.580.00133.42203.006011Workers Compensation270638251.430.00219.57271.006012Unemployment Insurance270638211.130.009,588.879,600.006014Office Supplies2706382

0.54812.167,828.308,641.006022Drugs Medicine2706382264.140.0014,735.8615,000.006045Professional Services2706382

-215.000.002,746.002,531.006050Travel27063824,120.980.0011,539.0215,660.006077Data Processing27063821,054.000.000.001,054.006078Education and Training2706382

Expense Total: 12,914.16812.16132,635.68146,362.00-12,916.16-812.1613,728.320.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:452Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 453: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706383 TITLE-X-WHFPTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-109,771.000.0036,591.00146,362.004302Other State Revenue2706383

Revenue Total: -109,771.000.0036,591.00146,362.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description14,236.680.003,008.3217,245.006002Salaries-Assistants/Deputies270638336,908.340.0010,274.6647,183.006003Salaries-Employees2706383

6,990.000.000.006,990.006005Extra Help27063834,496.220.00967.785,464.006006FICA27063839,821.520.001,806.4811,628.006007Group Health27063835,529.140.001,435.866,965.006008Retirement2706383

242.020.0025.98268.006011Workers Compensation2706383200.210.0043.79244.006012Unemployment Insurance2706383

2,090.2017.20892.603,000.006014Office Supplies270638313,893.802,406.200.0016,300.006022Drugs Medicine270638319,000.000.000.0019,000.006045Professional Services2706383

1,000.000.000.001,000.006050Travel27063835,000.000.000.005,000.006068Real Estate Rental2706383

200.002,400.002,400.005,000.006077Data Processing27063831,075.000.000.001,075.006078Education and Training2706383

Expense Total: 120,683.134,823.4020,855.47146,362.00-10,912.13-4,823.4015,735.530.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:453Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 454: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706385 Over-performance WHFPT Title XOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description2,513.490.007,011.494,498.004302Other State Revenue2706385

Revenue Total: 2,513.490.007,011.494,498.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description178.850.004,319.154,498.006025Food-Human2706385

Expense Total: 178.850.004,319.154,498.00-2,692.340.002,692.340.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:454Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 455: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706388 TITLE X Family PlanningOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:455Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 456: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706389 TITLE X FAMILY PLANNINGOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:456Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 457: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706430 PGM INCOME MEDICAIDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-23,801.310.0023,098.6946,900.004200Program Revenues2706430

-336.780.004,663.225,000.004213Molina PI Revenue2706430-3.910.0096.09100.004215DRISCOLL CHILDRENS HEA270643015.680.0015.680.004217Chip Amerigroup2706430

Revenue Total: -24,126.320.0027,873.6852,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description6,726.96101.040.006,828.006014Office Supplies27064305,480.701,546.50972.808,000.006022Drugs Medicine27064305,000.000.000.005,000.006025Food-Human27064308,541.400.001,458.6010,000.006038Small Tools and Equipment27064305,141.500.00858.506,000.006045Professional Services27064302,500.000.000.002,500.006050Travel27064302,000.000.000.002,000.006064Building Maintenance27064302,500.000.000.002,500.006069Equipment Rental27064302,500.000.000.002,500.006073Dues and Memberships27064302,500.000.000.002,500.006077Data Processing27064302,000.000.000.002,000.006078Education and Training27064302,172.000.000.002,172.006195Safety Supplies2706430

Expense Total: 47,062.561,647.543,289.9052,000.00-22,936.24-1,647.5424,583.780.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:457Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 458: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706438 PCHFP MEDICAIDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:458Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 459: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706439 PGM INCOME MEDICAIDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:459Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 460: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706440 HEALTH GRANTSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.000.000.006014Office Supplies27064400.000.000.000.006016Gasoline27064400.000.000.000.006022Drugs Medicine27064400.000.000.000.006030Vehicle Repairs27064400.000.000.000.006045Professional Services27064400.000.000.000.006047Mobile Phones27064400.000.000.000.006048Communications27064400.000.000.000.006049Postage27064400.000.000.000.006050Travel27064400.000.000.000.006067Equipment Maintenance27064400.000.000.000.006069Equipment Rental27064400.000.000.000.006077Data Processing27064400.000.000.000.006078Education and Training27064400.000.000.000.006096Equipment2706440

Expense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:460Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 461: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2706449 TITLE VA MCH SURPLUSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:461Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 462: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2800000 DEL MAR HEIGHTSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:462Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 463: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2804180 DEL MAR HEIGHTSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:463Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 464: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2900000 VALLE ESCONDIDO SEWER PROJECTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description455.190.00455.190.004600Interest Income2900000

Revenue Total: 455.190.00455.190.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:464Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 465: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2904186 CEDAP - SEWER LINES IMP.Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-351,431.260.00648,568.741,000,000.004300State Revenue2904186

Revenue Total: -351,431.260.00648,568.741,000,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description500.000.000.00500.006049Postage2904186

-540.13590.7510,104.3810,155.006054Advertising290418634,335.000.002,000.0036,335.006070INDIRECT COST2904186

132,990.00146,370.00673,650.00953,010.006082Contractual Expense2904186Expense Total: 167,284.87146,960.75685,754.381,000,000.00

184,146.39-146,960.75-37,185.640.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:465Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 466: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2904187 OLMITO SEWER AND WATER IMPROVOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description129,401.920.00404,401.92275,000.004300State Revenue2904187

-0.500.00199,641.50199,642.004305Interlocal Revenue2904187Revenue Total: 129,401.420.00604,043.42474,642.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description331.440.00168.56500.006049Postage2904187

66.760.005,933.246,000.006054Advertising290418717,935.920.003,064.0821,000.006070INDIRECT COST2904187

9,000.480.00438,141.52447,142.006082Contractual Expense2904187Expense Total: 27,334.600.00447,307.40474,642.00

-156,736.020.00156,736.020.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:466Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 467: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2904188 CORONADO SEWER IMPROVEMENTSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-148,730.400.00351,269.60500,000.004300State Revenue2904188

-6,484.000.00290,570.00297,054.004305Interlocal Revenue2904188Revenue Total: -155,214.400.00641,839.60797,054.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description500.000.000.00500.006049Postage2904188

3,026.771,113.251,859.986,000.006054Advertising29041887,470.000.000.007,470.006070INDIRECT COST29041886,484.000.00776,600.00783,084.006082Contractual Expense2904188

Expense Total: 17,480.771,113.25778,459.98797,054.00137,733.63-1,113.25-136,620.380.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:467Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 468: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

2904189 CENTRAL ESTATES W&S IMPROVMNTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-275,000.000.000.00275,000.004300State Revenue2904189

Revenue Total: -275,000.000.000.00275,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description500.000.000.00500.006049Postage2904189

7,500.000.000.007,500.006054Advertising2904189267,000.000.000.00267,000.006082Contractual Expense2904189

Expense Total: 275,000.000.000.00275,000.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:468Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 469: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3004020 CAMERON COUNTY HEALTH INS. TROrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description17,073.220.0043,376.7860,450.006002Salaries-Assistants/Deputies300402018,085.610.0040,639.3958,725.006003Salaries-Employees3004020

2,910.600.006,206.409,117.006006FICA30040205,798.160.0015,801.8421,600.006007Group Health30040203,996.850.008,886.1512,883.006008Retirement3004020

127.650.00319.35447.006011Workers Compensation3004020116.290.00276.71393.006012Unemployment Insurance3004020880.010.00119.991,000.006014Office Supplies3004020100.000.000.00100.006049Postage3004020

Expense Total: 49,088.390.00115,626.61164,715.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:469Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 470: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3004090 GENERAL ADMINISTRATIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-4,369,782.670.0010,344,254.3314,714,037.004321Health Ins Premiums3004090

-13,827.440.006,172.5620,000.004322Cobra Premiums3004090-3,109.740.006,890.2610,000.004600Interest Income30040904,345.560.004,345.560.004602Miscellaneous3004090

309,130.000.00309,130.000.004958Indirect Cost3004090Revenue Total: -4,073,244.290.0010,670,792.7114,744,037.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description20,000.000.0035,000.0055,000.006045Professional Services3004090

4,062,688.850.008,624,429.1512,687,118.006046Medical and Dental3004090634,606.680.001,202,597.321,837,204.006082Contractual Expense3004090

Expense Total: 4,717,295.530.009,862,026.4714,579,322.00-644,051.240.00808,766.24164,715.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:470Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 471: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3010000 WORKERS COMPESATION FUNDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-7,734.500.007,265.5015,000.004600Interest Income3010000

Revenue Total: -7,734.500.007,265.5015,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:471Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 472: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3014020 SAFETY RISKOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description8,985.840.0031,814.1640,800.006003Salaries-Employees3014020

712.240.002,408.763,121.006006FICA30140203,000.000.004,200.007,200.006007Group Health30140201,030.600.003,379.404,410.006008Retirement3014020

0.00150.000.00150.006010Uniforms301402032.070.00120.93153.006011Workers Compensation301402030.080.00104.92135.006012Unemployment Insurance3014020

298.750.00551.25850.006014Office Supplies3014020287.160.001,312.841,600.006016Gasoline3014020492.500.007.50500.006030Vehicle Repairs3014020960.000.000.00960.006047Mobile Phones3014020

1,000.000.000.001,000.006050Travel3014020500.000.000.00500.006057Vehicle Insurance3014020

98.000.00210.00308.006073Dues and Memberships3014020134.000.00308.00442.006078Education and Training3014020

Expense Total: 17,561.24150.0044,417.7662,129.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:472Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 473: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3014090 WORKERS COMPENSATION FUNDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-157,968.730.00531,031.27689,000.004315Workers Compensation Premiu3014090

Revenue Total: -157,968.730.00531,031.27689,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description133,249.50142,229.25213,249.25488,728.006082Contractual Expense3014090

8,904.560.00277,367.44286,272.006411Workers Comp Claims3014090Expense Total: 142,154.06142,229.25490,616.69775,000.00

15,814.67-142,229.2540,414.58-86,000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:473Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 474: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3100000 COMMUNITY CORRECTIONSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description30,643.450.0030,643.450.004600Interest Income3100000

Revenue Total: 30,643.450.0030,643.450.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:474Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 475: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3105650 PROGRESSIVE SANCTIONS ISPOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-20,308.000.00101,540.00121,848.004300State Revenue3105650

Revenue Total: -20,308.000.00101,540.00121,848.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description8,058.160.0031,084.8439,143.006003Salaries-Employees3105650

12,408.120.0031,647.8844,056.006005Extra Help31056502,500.760.004,782.247,283.006006FICA31056502,621.440.0011,678.5614,300.006007Group Health3105650

797.080.003,273.924,071.006008Retirement3105650450.000.000.00450.006010Uniforms3105650

42.440.0081.56124.006011Workers Compensation3105650107.560.00206.44314.006012Unemployment Insurance3105650

4,506.0693.940.004,600.006014Office Supplies31056504,017.100.00239.904,257.006025Food-Human3105650

450.000.000.00450.006027Clothing310565026.99973.010.001,000.006038Small Tools and Equipment3105650

286.671,513.330.001,800.006077Data Processing3105650Expense Total: 36,272.382,580.2882,995.34121,848.00

-15,964.38-2,580.2818,544.660.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:475Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 476: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3105659 GRANT "S"Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:476Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 477: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3105700 TITLE IV-E ENHANCMENTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description14,128.430.007,071.5721,200.006003Salaries-Employees3105700

1,092.430.00530.571,623.006006FICA3105700-156.560.00156.560.006007Group Health3105700

1,447.170.00758.832,206.006008Retirement3105700500.000.000.00500.006010Uniforms3105700

20.280.0021.7242.006011Workers Compensation310570049.800.0023.2073.006012Unemployment Insurance3105700

1,659.480.00340.522,000.006014Office Supplies31057001,000.000.000.001,000.006016Gasoline31057001,308.210.00691.792,000.006025Food-Human31057002,000.000.000.002,000.006027Clothing31057001,120.000.00380.001,500.006030Vehicle Repairs31057004,073.000.000.004,073.006038Small Tools and Equipment31057003,000.000.000.003,000.006045Professional Services3105700

738.600.00161.40900.006047Mobile Phones31057001,671.400.002,928.604,600.006048Communications31057004,000.000.000.004,000.006050Travel3105700

10.470.00989.531,000.006057Vehicle Insurance31057003.000.00137.00140.006058Liability Other Insurance3105700

3,000.000.000.003,000.006067Equipment Maintenance31057002,075.38388.261,036.363,500.006069Equipment Rental31057005,570.030.00429.976,000.006077Data Processing31057007,247.000.000.007,247.006078Education and Training31057007,382.4931,398.7125,218.8064,000.006082Contractual Expense3105700

750.000.000.00750.006087Miscellaneous310570012,543.000.000.0012,543.006296Equipment-non capital3105700

Expense Total: 76,233.6131,786.9740,876.42148,897.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:477Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 478: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3105708 TITLE IV-E ENHANCEMENTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:478Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 479: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3105709 TITLE IV-E ENHANCEMENTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:479Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 480: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3105720 JUVENILE PROBATIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-4,159.000.0020,795.0024,954.004300State Revenue3105720

Revenue Total: -4,159.000.0020,795.0024,954.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description4,156.120.0016,894.8821,051.006003Salaries-Employees3105720

375.990.001,234.011,610.006006FICA3105720-293.760.00293.760.006007Group Health3105720384.280.001,778.722,163.006008Retirement3105720

8.010.0021.9930.006011Workers Compensation310572044.290.0055.71100.006012Unemployment Insurance3105720

Expense Total: 4,674.930.0020,279.0724,954.00-515.930.00515.930.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:480Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 481: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3105729 BORDER PROJECT GRANT "B"Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:481Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 482: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3105850 TITLE IV-E REIMBURSEMENTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description8,515.910.008,515.910.004300State Revenue3105850

Revenue Total: 8,515.910.008,515.910.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description205,263.3661,488.6592,014.99358,767.006080Board of Children3105850

Expense Total: 205,263.3661,488.6592,014.99358,767.00-213,779.27-61,488.65-83,499.08-358,767.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:482Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 483: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3105859 TITLE IV-E REIMBURSEMENTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:483Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 484: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3105880 HARLINGEN OUTREACH CENTEROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description8,100.000.008,100.000.004670Donations3105880

Revenue Total: 8,100.000.008,100.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description20,412.150.00100.8520,513.006014Office Supplies3105880

8,000.000.000.008,000.006038Small Tools and Equipment310588010,000.000.000.0010,000.006045Professional Services3105880

395.870.001,104.131,500.006056Property Insurance310588012,878.636,900.845,220.5325,000.006064Building Maintenance3105880

4,000.000.000.004,000.006067Equipment Maintenance31058802,000.000.000.002,000.006069Equipment Rental3105880

10,000.000.000.0010,000.006082Contractual Expense31058801,500.000.000.001,500.006087Miscellaneous3105880

37,554.000.006,000.0043,554.006296Equipment-non capital3105880Expense Total: 106,740.656,900.8412,425.51126,067.00

-114,840.65-6,900.84-4,325.51-126,067.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:484Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 485: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3105888 HARLINGEN OUTREACH CENTEROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:485Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 486: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3105889 HARLINGEN OUTREACH CENTEROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:486Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 487: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3200000 W.I.C.Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description1,703.090.001,703.090.004600Interest Income3200000

Revenue Total: 1,703.090.001,703.090.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:487Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 488: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3204410 SNAP EDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-11,929.030.003,070.9715,000.004300State Revenue3204410

Revenue Total: -11,929.030.003,070.9715,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description8,488.080.002,674.9211,163.006005Extra Help3204410

649.380.00204.62854.006006FICA320441012.250.003.7516.006011Workers Compensation320441041.200.008.8050.006012Unemployment Insurance3204410

287.820.00212.18500.006050Travel32044101,838.590.00578.412,417.006070INDIRECT COST3204410

Expense Total: 11,317.320.003,682.6815,000.00611.710.00-611.710.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:488Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 489: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3205900 PEER DADOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-39,589.110.0016,860.8956,450.004300State Revenue3205900

Revenue Total: -39,589.110.0016,860.8956,450.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description10,051.410.0015,285.5925,337.006003Salaries-Employees3205900

780.670.001,158.331,939.006006FICA32059002,250.000.004,350.006,600.006007Group Health3205900

923.830.001,628.172,552.006008Retirement320590014.550.0021.4536.006011Workers Compensation320590061.670.0050.33112.006012Unemployment Insurance3205900

4,217.842,166.160.006,384.006014Office Supplies3205900380.000.000.00380.006047Mobile Phones3205900

3,561.140.001,287.864,849.006050Travel32059002,533.260.004,498.747,032.006070INDIRECT COST3205900

0.00229.000.00229.006077Data Processing3205900900.000.00100.001,000.006078Education and Training3205900

Expense Total: 25,674.372,395.1628,380.4756,450.0013,914.74-2,395.16-11,519.580.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:489Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 490: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3205910 PEER COUNSELOROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-219,668.150.00128,427.85348,096.004300State Revenue3205910

Revenue Total: -219,668.150.00128,427.85348,096.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description47,384.850.00103,078.15150,463.006003Salaries-Employees320591014,609.000.008,065.0022,674.006005Extra Help3205910

4,851.110.008,394.8913,246.006006FICA320591014,341.090.0032,038.9146,380.006007Group Health3205910

4,132.330.0010,874.6715,007.006008Retirement3205910129.320.00155.68285.006011Workers Compensation3205910529.180.00365.82895.006012Unemployment Insurance3205910

10,834.3030,546.700.0041,381.006014Office Supplies32059101,897.410.001,104.593,002.006050Travel3205910

17,168.380.0032,594.6249,763.006070INDIRECT COST32059102,550.000.002,450.005,000.006078Education and Training3205910

Expense Total: 118,426.9730,546.70199,122.33348,096.00101,241.18-30,546.70-70,694.480.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:490Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 491: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3205920 COOKING MATTERSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.007,300.007,300.004300State Revenue3205920

Revenue Total: 0.000.007,300.007,300.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,500.004,625.26174.747,300.006014Office Supplies3205920

Expense Total: 2,500.004,625.26174.747,300.00-2,500.00-4,625.267,125.260.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:491Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 492: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3206010 LACTATIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-9,427.350.006,227.6515,655.004300State Revenue3206010

Revenue Total: -9,427.350.006,227.6515,655.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description5,295.000.005,985.0011,280.006005Extra Help3206010

405.150.00457.85863.006006FICA32060107.630.008.3716.006011Workers Compensation3206010

18.300.0019.7038.006012Unemployment Insurance32060101,018.000.000.001,018.006022Drugs Medicine32060101,363.140.001,076.862,440.006070INDIRECT COST3206010

Expense Total: 8,107.220.007,547.7815,655.001,320.130.00-1,320.130.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:492Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 493: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3206109 DIETETIC INTERNOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:493Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 494: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3206208 EXTRA NTE FUNDINGOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:494Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 495: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3206300 HEALTH DEPARTMENTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:495Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 496: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3206307 WICOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:496Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 497: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3206308 W I COrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:497Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 498: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3206309 W. I. C.Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:498Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 499: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3206310 W.I.C.Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-2,388,371.440.001,369,547.563,757,919.004300State Revenue3206310

Revenue Total: -2,388,371.440.001,369,547.563,757,919.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description33,939.480.0086,222.52120,162.006002Salaries-Assistants/Deputies3206310

511,410.630.001,021,468.371,532,879.006003Salaries-Employees320631050,000.000.000.0050,000.006004Overtime320631067,998.000.0054,960.00122,958.006005Extra Help320631059,623.100.0085,524.90145,148.006006FICA3206310

146,132.500.00286,347.50432,480.006007Group Health320631088,241.850.00117,163.15205,405.006008Retirement3206310

1,787.060.003,013.944,801.006011Workers Compensation32063102,432.540.003,832.466,265.006012Unemployment Insurance3206310

49,683.2154,563.1320,308.66124,555.006014Office Supplies32063102,559.770.002,440.235,000.006016Gasoline3206310

463.270.0036.73500.006018Diesel Fuel320631090,579.2719,689.4212,915.31123,184.006022Drugs Medicine3206310

500.000.000.00500.006025Food-Human320631050.40497.76451.841,000.006030Vehicle Repairs3206310

51,905.000.000.0051,905.006038Small Tools and Equipment32063101,000.000.000.001,000.006045Professional Services32063101,109.670.001,490.332,600.006047Mobile Phones32063105,207.401,259.8628,532.7435,000.006048Communications32063102,452.400.0047.602,500.006049Postage32063107,989.29578.6311,432.0820,000.006050Travel32063109,748.000.00252.0010,000.006054Advertising32063101,200.000.000.001,200.006056Property Insurance32063102,012.690.002,487.314,500.006057Vehicle Insurance32063103,819.460.002,930.546,750.006060Electricity3206310

349.640.00100.36450.006062Water3206310326.19815.001,228.812,370.006063Sewage and Garbage3206310

14,837.42527.209,635.3825,000.006064Building Maintenance3206310484.990.002,515.013,000.006067Equipment Maintenance3206310491.6711,939.3376,605.0089,036.006068Real Estate Rental3206310

0.67737.051,179.281,917.006069Equipment Rental3206310206,585.440.00331,706.56538,292.006070INDIRECT COST3206310

355.000.00245.00600.006073Dues and Memberships32063105,874.45426.703,698.8510,000.006077Data Processing3206310

12,200.000.00800.0013,000.006078Education and Training32063101,595.000.00180.001,775.006082Contractual Expense3206310

53,273.858,913.150.0062,187.006096Equipment3206310Expense Total: 1,488,219.3199,947.232,169,752.463,757,919.00

900,152.13-99,947.23-800,204.900.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:499Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 500: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3206408 LACTATIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:500Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 501: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3206409 LACTATIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-2,310.000.000.002,310.004300State Revenue3206409

Revenue Total: -2,310.000.000.002,310.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,778.000.000.001,778.006005Extra Help3206409

136.000.000.00136.006006FICA32064093.000.000.003.006011Workers Compensation32064098.000.000.008.006012Unemployment Insurance3206409

385.000.000.00385.006070INDIRECT COST3206409Expense Total: 2,310.000.000.002,310.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:501Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 502: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3206508 WIC ADDITIONAL FUNDINGOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:502Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 503: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3206608 PEER COUNSELEROrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:503Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 504: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3206609 PEER COUNSELOROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:504Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 505: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3206708 REGISTER DIETITIANOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:505Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 506: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3206709 REGISTER DIETITIANOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:506Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 507: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3206710 REGISTER DIETITIANOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-32,147.360.0020,218.6452,366.004300State Revenue3206710

Revenue Total: -32,147.360.0020,218.6452,366.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-1,418.430.006,018.434,600.006003Salaries-Employees320671019,131.500.0015,757.5034,889.006005Extra Help3206710

1,321.940.001,632.062,954.006006FICA3206710-142.160.00862.16720.006007Group Health3206710-146.630.00610.63464.006008Retirement3206710

24.980.0030.0255.006011Workers Compensation320671060.470.0070.53131.006012Unemployment Insurance3206710

3,556.730.004,996.278,553.006070INDIRECT COST3206710Expense Total: 22,388.400.0029,977.6052,366.00

9,758.960.00-9,758.960.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:507Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 508: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3206808 EXTRA FUNDING/SUMMER PROGRAMOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:508Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 509: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3206809 EXTRA FUNDING/SUMMER PROGRAMOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:509Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 510: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3206901 EXTRA FUNDING SUMM FOOD PROGOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-18,063.000.000.0018,063.004300State Revenue3206901

Revenue Total: -18,063.000.000.0018,063.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description9,080.000.003,680.0012,760.006005Extra Help3206901

695.470.00281.53977.006006FICA320690112.860.005.1418.006011Workers Compensation320690130.900.0012.1043.006012Unemployment Insurance3206901

305.781,199.220.001,505.006014Office Supplies32069011,964.250.00795.752,760.006070INDIRECT COST3206901

Expense Total: 12,089.261,199.224,774.5218,063.005,973.74-1,199.22-4,774.520.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:510Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 511: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3206909 EXTRA FUNDING/TXINOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:511Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 512: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3206910 EXTRA FUNDING/TXINOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-233,746.760.0031,351.24265,098.004300State Revenue3206910

Revenue Total: -233,746.760.0031,351.24265,098.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description11,434.200.0012,450.8023,885.006003Salaries-Employees3206910

3,902.500.007,962.5011,865.006005Extra Help32069101,173.390.001,561.612,735.006006FICA32069102,170.450.002,729.554,900.006007Group Health32069101,095.310.001,310.692,406.006008Retirement3206910

22.480.0028.5251.006011Workers Compensation320691090.860.0067.14158.006012Unemployment Insurance3206910

51,214.5524,484.06301.3976,000.006014Office Supplies3206910-6,895.377,917.406,475.977,498.006022Drugs Medicine320691050,258.3716,741.630.0067,000.006038Small Tools and Equipment3206910

9,629.670.004,770.3314,400.006047Mobile Phones32069100.000.005,000.005,000.006049Postage3206910

2,176.130.002,823.875,000.006050Travel32069102,527.0222,472.980.0025,000.006064Building Maintenance32069103,977.830.005,222.179,200.006070INDIRECT COST3206910

0.0010,000.000.0010,000.006077Data Processing3206910Expense Total: 132,777.3981,616.0750,704.54265,098.00

100,969.37-81,616.07-19,353.300.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:512Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 513: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3800000 SELF HELP CENTERSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description29.510.0029.510.004600Interest Income3800000

Revenue Total: 29.510.0029.510.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:513Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 514: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3804197 COLONIA SELF HELP CENTER PROJOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-930,508.080.00569,491.921,500,000.004300State Revenue3804197

Revenue Total: -930,508.080.00569,491.921,500,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description16,820.080.0019,006.9235,827.006003Salaries-Employees3804197

1,353.600.001,388.402,742.006006FICA38041973,600.910.003,001.096,602.006007Group Health38041971,827.680.002,045.323,873.006008Retirement3804197

63.720.0072.28136.006011Workers Compensation380419755.310.0062.69118.006012Unemployment Insurance3804197

2,600.0030,200.007,200.0040,000.006045Professional Services3804197354.910.00345.09700.006049Postage3804197

1,793.470.005,303.537,097.006050Travel3804197571.059,429.3111,650.6421,651.006054Advertising3804197

56,974.000.004,280.0061,254.006070INDIRECT COST3804197735,077.9440,870.17544,051.891,320,000.006082Contractual Expense3804197

Expense Total: 821,092.6780,499.48598,407.851,500,000.00109,415.41-80,499.48-28,915.930.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:514Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 515: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3900000 LOCAL SOLID WASTE ENFORCEMENTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:515Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 516: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

3900100 GENERAL FUND TRANSFEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-39,804.000.000.0039,804.004390Transfer In3900100

Transfer In Total: -39,804.000.000.0039,804.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:516Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 517: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4100000 DISASTER ASSISTANCE HOME PROG.Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description86.690.0086.690.004600Interest Income4100000

60,620.460.0060,620.460.004702ACH UNIDENTIFIED4100000Revenue Total: 60,707.150.0060,707.150.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:517Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 518: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4100100 GENERAL FUND TRANSFEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-534,000.000.000.00534,000.004390Transfer In4100100

Transfer In Total: -534,000.000.000.00534,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:518Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 519: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4100150 ROAD & BRIDGEOrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-364,968.000.000.00364,968.004390Transfer In4100150

Transfer In Total: -364,968.000.000.00364,968.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:519Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 520: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4104061 OLMITO DRAINAGE PROJ PHASE IOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:520Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 521: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4104062 MARIPOSA DRAINAGE PROJ PHASE IOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-1,602,000.000.000.001,602,000.004300State Revenue4104062

Revenue Total: -1,602,000.000.000.001,602,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,912,561.1288,544.68134,894.202,136,000.006082Contractual Expense4104062

Expense Total: 1,912,561.1288,544.68134,894.202,136,000.00-310,561.12-88,544.68-134,894.20-534,000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:521Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 522: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4104190 DISASTER ASSISTANCE HOME PROG.Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:522Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 523: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4104192 DISASTER RECOVERY 2.1Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:523Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 524: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4104193 PASO REAL PHASE IIOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-1,094,905.000.000.001,094,905.004300State Revenue4104193

Revenue Total: -1,094,905.000.000.001,094,905.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,370,968.210.0088,904.791,459,873.006082Contractual Expense4104193

Expense Total: 1,370,968.210.0088,904.791,459,873.00-276,063.210.00-88,904.79-364,968.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:524Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 525: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4200000 ENCUMBERED PRETRIAL RELEASEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description134.680.00134.680.004600Interest Income4200000

52,081.260.0052,081.260.004702ACH UNIDENTIFIED4200000Revenue Total: 52,215.940.0052,215.940.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:525Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 526: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4200100 GENERAL FUND TRANSFEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-67,006.000.00285,000.00352,006.004390Transfer In4200100

Transfer In Total: -67,006.000.00285,000.00352,006.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:526Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 527: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4204354 DIVERT COURTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-6,905.870.0012,658.1319,564.004428Drug Court Fee Account4204354

Revenue Total: -6,905.870.0012,658.1319,564.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,405.850.00594.153,000.006014Office Supplies4204354

20,000.000.000.0020,000.006022Drugs Medicine420435414,079.600.00920.4015,000.006050Travel4204354

7,793.000.000.007,793.006078Education and Training42043542,687.480.003,909.526,597.006087Miscellaneous4204354

Expense Total: 46,965.930.005,424.0752,390.00-40,060.060.007,234.06-32,826.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:527Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 528: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4204368 DRUG COURTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:528Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 529: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4204369 DRUG COURTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:529Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 530: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4204370 DRUG COURTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-111,019.200.0038,096.80149,116.004300State Revenue4204370

15,552.900.0038,149.9022,597.004309Participant Divert Fee-Probatn4204370Revenue Total: -95,466.300.0076,246.70171,713.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description13,547.790.0054,402.2167,950.006003Salaries-Employees4204370

1,290.150.003,907.855,198.006006FICA42043701,728.800.008,645.2010,374.006007Group Health4204370

753.560.005,728.446,482.006008Retirement4204370363.510.00179.49543.006012Unemployment Insurance4204370603.700.00946.301,550.006014Office Supplies4204370

2,572.490.0013,383.5115,956.006022Drugs Medicine4204370133.170.002,206.832,340.006047Mobile Phones4204370

78.400.00281.60360.006048Communications42043701,008.280.002,051.723,060.006050Travel4204370

10.000.00990.001,000.006078Education and Training420437015,271.000.0041,629.0056,900.006082Contractual Expense4204370

Expense Total: 37,360.850.00134,352.15171,713.0058,105.450.00-58,105.450.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:530Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 531: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4205760 PRETRIAL RELEASEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-85,589.000.0039,411.00125,000.004400Bail Bond Fees4205760

Revenue Total: -85,589.000.0039,411.00125,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description95,207.830.00234,231.17329,439.006003Salaries-Employees4205760

8,098.170.0017,287.8325,386.006006FICA420576022,969.040.0047,230.9670,200.006007Group Health420576010,800.870.0024,812.1335,613.006008Retirement4205760

1,826.280.00573.722,400.006009Auto Allowance4205760-155.280.001,391.281,236.006011Workers Compensation4205760315.050.00771.951,087.006012Unemployment Insurance4205760

1,759.65520.00989.353,269.006014Office Supplies420576014.790.00885.21900.006047Mobile Phones4205760

-126.700.00126.700.006048Communications4205760-79.500.0079.500.006049Postage4205760

3,175.500.00324.503,500.006050Travel42057608.000.00142.00150.006059Bonds4205760

-423.08825.041,924.042,326.006069Equipment Rental42057601,500.000.000.001,500.006078Education and Training4205760

Expense Total: 144,890.621,345.04330,770.34477,006.00-59,301.62-1,345.04-291,359.34-352,006.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:531Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 532: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4300000 JUV. JUSTICE ALTERNATIVE ED.Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description1,195.990.001,195.990.004600Interest Income4300000

Revenue Total: 1,195.990.001,195.990.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:532Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 533: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4300100 GENERAL FUND TRANSFEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject DescriptionTransfer In Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:533Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 534: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4303720 JJAEP STATE FUNDSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-421,940.000.00408,060.00830,000.004300State Revenue4303720

Revenue Total: -421,940.000.00408,060.00830,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.00421,940.00408,060.00830,000.006082Contractual Expense4303720

Expense Total: 0.00421,940.00408,060.00830,000.00421,940.00-421,940.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:534Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 535: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4303729 JJAEP STATE FUNDSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:535Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 536: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4305629 MANDATED FUNDSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:536Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 537: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4305630 MANDATED FUNDSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description56,715.790.0090,520.7933,805.004300State Revenue4305630

Revenue Total: 56,715.790.0090,520.7933,805.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description460.600.00539.401,000.006014Office Supplies4305630

2,805.000.000.002,805.006027Clothing4305630519.570.00480.431,000.006038Small Tools and Equipment4305630

-4,488.600.004,488.600.006077Data Processing430563029,000.000.000.0029,000.006082Contractual Expense4305630

Expense Total: 28,296.570.005,508.4333,805.00-85,012.360.0085,012.360.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:537Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 538: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4305650 BISD PROBATION OFFICERSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-49,647.340.0070,352.66120,000.004305Interlocal Revenue4305650

Revenue Total: -49,647.340.0070,352.66120,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description20,104.220.0081,126.78101,231.006003Salaries-Employees4305650

1,654.350.006,090.657,745.006006FICA4305650-1,682.820.001,682.820.006007Group Health43056501,986.980.008,542.0210,529.006008Retirement4305650

26.550.00105.45132.006011Workers Compensation430565067.610.00267.39335.006012Unemployment Insurance430565028.000.000.0028.006014Office Supplies4305650

Expense Total: 22,184.890.0097,815.11120,000.0027,462.450.00-27,462.450.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:538Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 539: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4305659 BISD JUVENILE PROBATIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:539Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 540: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4305660 SBISD PROBATION OFFICEROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-6,896.910.0033,103.0940,000.004305Interlocal Revenue4305660

Revenue Total: -6,896.910.0033,103.0940,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description5,476.200.0022,396.8027,873.006003Salaries-Employees4305660

430.170.001,702.832,133.006006FICA43056601,182.580.005,784.426,967.006007Group Health4305660

541.130.002,357.872,899.006008Retirement43056606.850.0029.1536.006011Workers Compensation4305660

18.180.0073.8292.006012Unemployment Insurance4305660Expense Total: 7,655.110.0032,344.8940,000.00

-758.200.00758.200.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:540Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 541: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4305669 SBCISD JUVENILE PROBATIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:541Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 542: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4305700 HCISD PROBATION OFFICEROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-25,036.790.0034,963.2160,000.004305Interlocal Revenue4305700

Revenue Total: -25,036.790.0034,963.2160,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description8,840.870.0035,906.1344,747.006003Salaries-Employees4305700

827.000.002,597.003,424.006006FICA4305700919.660.006,047.346,967.006007Group Health4305700874.610.003,780.394,655.006008Retirement4305700

12.300.0046.7059.006011Workers Compensation430570029.860.00118.14148.006012Unemployment Insurance4305700

Expense Total: 11,504.300.0048,495.7060,000.0013,532.490.00-13,532.490.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:542Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 543: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4305709 HCISD JUVENILE PROBATIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:543Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 544: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4305720 JJAEPOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-103,240.000.0096,760.00200,000.004200Program Revenues4305720

Revenue Total: -103,240.000.0096,760.00200,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description6,836.860.0027,475.1434,312.006003Salaries-Employees4305720

574.730.002,050.272,625.006006FICA4305720-8.080.003,464.083,456.006007Group Health4305720

561.980.002,893.023,455.006008Retirement4305720-59.500.00104.5045.006011Workers Compensation430572023.300.0090.70114.006012Unemployment Insurance4305720

143.910.00456.09600.006047Mobile Phones4305720154.730.00465.27620.006048Communications4305720450.000.000.00450.006062Water4305720

3,400.000.000.003,400.006063Sewage and Garbage4305720930.00148,292.5050,777.50200,000.006082Contractual Expense4305720

Expense Total: 13,007.93148,292.5087,776.57249,077.0090,232.07-148,292.508,983.43-49,077.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:544Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 545: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4305728 JJAEPOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:545Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 546: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4305729 JJAEPOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:546Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 547: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4305827 GRANT W-IOWA TESTINGOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:547Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 548: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4305828 GRANT W-IOWA TESTINGOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.0024,097.0024,097.004300State Revenue4305828

Revenue Total: 0.000.0024,097.0024,097.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description24,097.000.000.0024,097.006082Contractual Expense4305828

Expense Total: 24,097.000.000.0024,097.00-24,097.000.0024,097.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:548Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 549: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4500000 JUVENILE PROBATION COMMISSIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description4,945.000.004,945.000.004426Juvenile Probation-WillacyCnt45000003,544.000.003,544.000.004430Fee Revenue4500000

10,476.940.0010,476.940.004600Interest Income4500000Revenue Total: 18,965.940.0018,965.940.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:549Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 550: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4505650 REGIONALIZATION GRANT "R"Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-401,049.220.0081,450.78482,500.004300State Revenue4505650

Revenue Total: -401,049.220.0081,450.78482,500.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description500.000.000.00500.006046Medical and Dental4505650

137,958.13102,526.61214,515.26455,000.006080Board of Children450565027,000.000.000.0027,000.006082Contractual Expense4505650

Expense Total: 165,458.13102,526.61214,515.26482,500.00235,591.09-102,526.61-133,064.480.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:550Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 551: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4505658 REGIONALIZATION GRANT "R"Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:551Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 552: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4505659 REGIONALIZATION GRANT ROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:552Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 553: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4505660 GRANT R-DSAOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-82,529.200.00434,767.80517,297.004300State Revenue4505660

Revenue Total: -82,529.200.00434,767.80517,297.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description198,466.500.0040,733.50239,200.006003Salaries-Employees4505660

18,505.760.003,029.2421,535.006006FICA450566050,600.000.006,600.0057,200.006007Group Health450566024,885.060.004,390.9429,276.006008Retirement4505660

313.110.0052.89366.006011Workers Compensation4505660794.830.00134.17929.006012Unemployment Insurance4505660105.201,694.800.001,800.006038Small Tools and Equipment4505660956.311,543.690.002,500.006077Data Processing4505660

67,122.5215,250.0021,118.48103,491.006082Contractual Expense450566061,000.000.000.0061,000.006296Equipment-non capital4505660

Expense Total: 422,749.2918,488.4976,059.22517,297.00-340,220.09-18,488.49358,708.580.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:553Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 554: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4505670 DETENTION CENTER REVENUEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description12,700.000.0012,700.000.004305Interlocal Revenue4505670

Revenue Total: 12,700.000.0012,700.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description13,669.310.0016,165.6929,835.006003Salaries-Employees450567020,000.000.000.0020,000.006005Extra Help4505670

4,169.100.001,173.905,343.006006FICA4505670-492.430.00492.430.006007Group Health4505670

1,394.240.001,708.763,103.006008Retirement45056703,500.000.000.003,500.006010Uniforms4505670

58.540.0032.4691.006011Workers Compensation4505670177.960.0053.04231.006012Unemployment Insurance4505670906.060.00199.941,106.006014Office Supplies4505670

15,833.400.0080.6015,914.006025Food-Human4505670500.000.000.00500.006027Clothing4505670

1,458.640.00541.362,000.006038Small Tools and Equipment45056701,000.000.000.001,000.006045Professional Services45056705,000.000.000.005,000.006046Medical and Dental45056701,000.000.000.001,000.006048Communications45056701,000.000.000.001,000.006050Travel45056703,671.160.001,328.845,000.006064Building Maintenance45056705,000.000.000.005,000.006067Equipment Maintenance4505670

954.1245.880.001,000.006069Equipment Rental4505670821.970.00178.031,000.006077Data Processing4505670

2,000.000.000.002,000.006078Education and Training4505670953.19604.591,942.223,500.006082Contractual Expense4505670450.000.000.00450.006087Miscellaneous4505670

2,869.000.000.002,869.006296Equipment-non capital4505670Expense Total: 85,894.26650.4723,897.27110,442.00

-98,594.26-650.47-11,197.27-110,442.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:554Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 555: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4505678 DETENTION CENTER REVENUEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:555Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 556: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4505679 DETENTION CENTER REVENUEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:556Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 557: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4505700 BOOT CAMP REVENUEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description68,617.980.0068,617.980.004305Interlocal Revenue4505700

Revenue Total: 68,617.980.0068,617.980.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description44,012.850.0023,395.1567,408.006003Salaries-Employees450570020,000.000.000.0020,000.006005Extra Help4505700

4,925.540.001,761.466,687.006006FICA4505700-333.120.00333.120.006007Group Health4505700

4,554.840.002,456.167,011.006008Retirement45057005,600.000.000.005,600.006010Uniforms4505700

56.950.0057.05114.006011Workers Compensation4505700211.880.0077.12289.006012Unemployment Insurance4505700

5,000.000.000.005,000.006014Office Supplies45057002,000.000.000.002,000.006016Gasoline45057002,500.000.000.002,500.006022Drugs Medicine45057005,000.000.000.005,000.006025Food-Human45057002,697.080.00-197.082,500.006027Clothing45057004,500.000.000.004,500.006030Vehicle Repairs45057008,000.000.000.008,000.006038Small Tools and Equipment45057002,000.000.000.002,000.006045Professional Services45057001,000.000.000.001,000.006046Medical and Dental4505700

-14.080.0014.080.006047Mobile Phones45057003,607.380.006,748.6210,356.006048Communications45057005,000.000.000.005,000.006050Travel45057001,433.350.00566.652,000.006056Property Insurance4505700

10,781.440.004,218.5615,000.006060Electricity45057004,720.930.00379.075,100.006062Water45057001,056.230.003,443.774,500.006063Sewage and Garbage4505700

21,258.510.003,741.4925,000.006064Building Maintenance45057008,592.5415.971,891.4910,500.006067Equipment Maintenance45057009,500.000.000.009,500.006069Equipment Rental45057003,299.37700.630.004,000.006077Data Processing45057003,500.000.000.003,500.006078Education and Training45057003,774.13584.59641.285,000.006082Contractual Expense45057002,500.000.000.002,500.006087Miscellaneous4505700

26,100.000.000.0026,100.006296Equipment-non capital4505700Expense Total: 216,835.821,301.1949,527.99267,665.00

-285,453.80-1,301.1919,089.99-267,665.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:557Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 558: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4505708 BOOTCAMP REVENUEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:558Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 559: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4505709 BOOT CAMP REVENUEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:559Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 560: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4505710 STATE AIDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-208,201.000.002,551,693.002,759,894.004300State Revenue4505710

Revenue Total: -208,201.000.002,551,693.002,759,894.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description12,078.110.0047,609.8959,688.006002Salaries-Assistants/Deputies4505710

363,434.530.001,013,011.471,376,446.006003Salaries-Employees450571037,081.140.0036,854.8673,936.006005Extra Help450571033,649.430.0081,871.57115,521.006006FICA450571087,765.990.00233,984.01321,750.006007Group Health450571037,491.020.00111,866.98149,358.006008Retirement4505710

3,904.77698.43396.805,000.006010Uniforms4505710-489.680.002,453.681,964.006011Workers Compensation4505710

1,366.070.003,616.934,983.006012Unemployment Insurance45057104,231.165,498.4910,703.3520,433.006014Office Supplies45057105,362.20730.03907.777,000.006027Clothing4505710

0.000.001,900.001,900.006040Audit and Accounting4505710-442.220.00442.220.006047Mobile Phones4505710-579.690.00579.690.006048Communications4505710

13,991.860.005,904.1419,896.006050Travel450571051,191.881,100.003,593.1255,885.006066Other Structures4505710

8,674.19730.002,295.8111,700.006078Education and Training45057108,197.9767,016.91330,736.12405,951.006080Board of Children4505710

-8,396.3952,199.8184,679.58128,483.006082Contractual Expense4505710Expense Total: 658,512.34127,973.671,973,407.992,759,894.00

-450,311.34-127,973.67578,285.010.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:560Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 561: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4505718 STATE AIDOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:561Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 562: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4505719 STATE AIDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:562Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 563: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4505720 FEE REVENUEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description94.380.0094.380.004602Miscellaneous450572078.290.0078.290.004670Donations4505720

Revenue Total: 172.670.00172.670.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,500.000.000.002,500.006010Uniforms45057203,411.85459.90628.254,500.006014Office Supplies45057201,000.000.000.001,000.006022Drugs Medicine4505720

863.92765.891,170.192,800.006025Food-Human45057202,310.040.00189.962,500.006027Clothing45057204,500.000.000.004,500.006038Small Tools and Equipment45057201,000.000.000.001,000.006045Professional Services4505720

500.000.000.00500.006046Medical and Dental45057201,500.000.000.001,500.006050Travel4505720

142.000.000.00142.006058Liability Other Insurance4505720250.000.000.00250.006073Dues and Memberships4505720

7,500.000.000.007,500.006077Data Processing45057202,500.000.000.002,500.006078Education and Training4505720

13,435.500.00169.5013,605.006082Contractual Expense4505720848.18343.751,308.072,500.006087Miscellaneous4505720

12,000.000.000.0012,000.006296Equipment-non capital4505720Expense Total: 54,261.491,569.543,465.9759,297.00

-54,434.16-1,569.54-3,293.30-59,297.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:563Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 564: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4505728 JUVENILE FEE REVENUEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:564Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 565: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4505729 FEES REVENUE ACCOUNTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:565Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 566: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4505740 SPECIAL NEEDS "M"Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-17,860.000.0089,303.00107,163.004300State Revenue4505740

Revenue Total: -17,860.000.0089,303.00107,163.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description14,986.400.0060,513.6075,500.006003Salaries-Employees4505740

1,385.640.004,390.365,776.006006FICA45057402,504.180.0011,795.8214,300.006007Group Health45057401,480.470.006,371.537,852.006008Retirement4505740

20.340.0078.6699.006011Workers Compensation450574049.630.00199.37249.006012Unemployment Insurance4505740

0.58332.801,419.621,753.006014Office Supplies4505740337.910.001,296.091,634.006050Travel4505740

Expense Total: 20,765.15332.8086,065.05107,163.00-2,905.15-332.803,237.950.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:566Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 567: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4505749 SPECIAL NEEDSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:567Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 568: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4505880 LIFE/BRAVE REVENUEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description34,927.170.0034,927.170.004305Interlocal Revenue4505880

Revenue Total: 34,927.170.0034,927.170.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,000.000.000.002,000.006010Uniforms45058804,153.68168.0078.324,400.006014Office Supplies45058804,242.610.00257.394,500.006025Food-Human45058803,000.000.000.003,000.006027Clothing4505880

882.02439.980.001,322.006038Small Tools and Equipment45058801,789.480.004,210.526,000.006064Building Maintenance45058803,620.000.00380.004,000.006087Miscellaneous4505880

Expense Total: 19,687.79607.984,926.2325,222.00-54,614.96-607.9830,000.94-25,222.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:568Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 569: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4505888 LIFE/BRAVE REVENUEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:569Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 570: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4505889 LIFE/BRAVE REVENUEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:570Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 571: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4600000 JUVENILE SERVICES FUNDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description259.370.00259.370.004600Interest Income4600000

22,078.260.0022,078.260.004702ACH UNIDENTIFIED4600000Revenue Total: 22,337.630.0022,337.630.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:571Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 572: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4600100 GENERAL FUND TRANSFEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description13,688.420.0013,688.420.004390Transfer In4600100

Transfer In Total: 13,688.420.0013,688.420.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:572Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 573: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4604220 COMMUNITY BASED TREATMENT SERVOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-36,808.520.0011,193.4848,002.004300State Revenue4604220

Revenue Total: -36,808.520.0011,193.4848,002.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description21,328.270.0013,671.7335,000.006003Salaries-Employees4604220

1,631.080.001,045.922,677.006006FICA46042206,600.000.000.006,600.006007Group Health46042202,096.160.001,466.843,563.006008Retirement4604220

28.210.0017.7946.006011Workers Compensation460422070.970.0045.03116.006012Unemployment Insurance4604220

Expense Total: 31,754.690.0016,247.3148,002.005,053.830.00-5,053.830.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:573Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 574: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4605710 JUVENILE PROBATIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-22,829.160.0019,257.8442,087.004300State Revenue4605710

Revenue Total: -22,829.160.0019,257.8442,087.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description8,473.890.0021,526.1130,000.006003Salaries-Employees4605710

648.300.001,646.702,295.006006FICA46057101,560.180.005,039.826,600.006007Group Health4605710

776.300.002,277.703,054.006008Retirement460571010.990.0028.0139.006011Workers Compensation460571028.120.0070.8899.006012Unemployment Insurance4605710

Expense Total: 11,497.780.0030,589.2242,087.0011,331.380.00-11,331.380.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:574Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 575: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4605718 JUVENILE JUSTICE ALTERNATIVESOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:575Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 576: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4605719 PURCHASE OF JUV JUSTICE ALT.Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:576Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 577: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4605728 DESTINY GRANTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:577Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 578: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4605740 JUV. DEL. DEF. INIATIVEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-43.700.0043.700.006050Travel4605740

Expense Total: -43.700.0043.700.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:578Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 579: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4605747 VICTIMS ASST. FOR FAM OF S.A.Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:579Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 580: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4605749 VICTIMS ASST FOR FAM OF S. A.Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-56,612.240.0065,218.76121,831.004300State Revenue4605749

Revenue Total: -56,612.240.0065,218.76121,831.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description22,647.910.0048,866.0971,514.006003Salaries-Employees4605749

1,775.690.003,694.315,470.006006FICA46057491,526.710.0011,673.2913,200.006007Group Health46057492,130.050.005,049.957,180.006008Retirement4605749

-91.730.00185.7394.006011Workers Compensation4605749141.460.00172.54314.006012Unemployment Insurance4605749

66.6493.441,759.921,920.006014Office Supplies46057491,289.600.001,326.402,616.006050Travel46057498,380.006,660.0034,940.0049,980.006082Contractual Expense4605749

Expense Total: 37,866.336,753.44107,668.23152,288.0018,745.91-6,753.44-42,449.47-30,457.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:580Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 581: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4800100 GENERAL FUND TRANSFEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-27,590.000.000.0027,590.004390Transfer In4800100

Transfer In Total: -27,590.000.000.0027,590.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:581Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 582: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

4904750 DISTRICT ATTORNEYOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description587.480.00587.480.004460County Attorney4904750247.060.00247.060.004600Interest Income4904750

Revenue Total: 834.540.00834.540.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,000.000.000.001,000.006014Office Supplies4904750

20,000.000.000.0020,000.006045Professional Services490475010,000.000.000.0010,000.006082Contractual Expense4904750

7,234.890.002,765.1110,000.006087Miscellaneous4904750Expense Total: 38,234.890.002,765.1141,000.00

-39,069.430.00-1,930.57-41,000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:582Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 583: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

5356100 HEALTH CARE SERVICE DISTRICTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description1,946,892.410.001,946,892.410.004153Errors and Adjustments5356100

16,834,805.860.0016,834,805.860.004305Interlocal Revenue535610025,930.310.0025,930.310.004600Interest Income5356100

Revenue Total: 18,807,628.580.0018,807,628.580.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-473.530.00473.530.006054Advertising5356100

-999,999.890.00999,999.890.006070INDIRECT COST5356100-4,776,568.340.004,776,568.340.006081Assistance Payments5356100

Expense Total: -5,777,041.760.005,777,041.760.0013,030,586.820.0013,030,586.820.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:583Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 584: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6000000 PRE-TRIAL DIVERSIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description3,387.770.003,387.770.004600Interest Income6000000

Revenue Total: 3,387.770.003,387.770.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:584Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 585: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6004750 PRE-TRIAL DIVERSIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-63,250.000.00261,750.00325,000.004460County Attorney6004750

Revenue Total: -63,250.000.00261,750.00325,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description162,960.760.00107,039.24270,000.006002Salaries-Assistants/Deputies6004750

82,843.200.0045,156.80128,000.006003Salaries-Employees600475019,085.650.0011,361.3530,447.006006FICA6004750

-17,224.950.0017,224.950.006007Group Health600475026,915.700.0016,108.3043,024.006008Retirement6004750

40.560.00158.44199.006011Workers Compensation6004750810.690.00502.311,313.006012Unemployment Insurance6004750

Expense Total: 275,431.610.00197,551.39472,983.00-212,181.610.0064,198.61-147,983.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:585Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 586: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6100000 I & S UNLIMITED TAX REV BONDSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description1,099.090.001,099.090.004600Interest Income6100000

Revenue Total: 1,099.090.001,099.090.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:586Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 587: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6104000 I & S UNLIMITEDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description818.710.00818.710.004102Delinquent Advalorem Taxes6104000

11.090.0011.090.004105Deliquent Tax Revenue Other6104000-0.370.00-0.370.004108Commissions Other610400026.340.0026.340.004110Penalty & Interesst Other6104000

0.010.000.010.004151Discounts6104000-17.020.00-17.020.004152Commissions6104000

-1.370.00-1.370.004153Errors and Adjustments6104000908.980.00908.980.004159Penalties and Interest6104000

Revenue Total: 1,746.370.001,746.370.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:587Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 588: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6107360 2008 ROAD BONDSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:588Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 589: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6300000 I & S LIMITED TAX REV BONDSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-53,942.910.0071,057.09125,000.004600Interest Income630000015,867.380.0015,867.380.004602Miscellaneous6300000

13,123,629.000.0013,123,629.000.004800Sale of Bond Proceeds6300000Revenue Total: 13,085,553.470.0013,210,553.47125,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-189,844.490.00189,844.490.006099Fiscal Agent Fees6300000

12,927,388.260.0012,927,388.260.006110Other Financing Uses6300000Expense Total: 13,117,232.750.0013,117,232.750.00

31,679.280.0093,320.72125,000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:589Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 590: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6300740 VETERAN'S BRIDGE TRANSFEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description0.000.00258,961.00258,961.004390Transfer In6300740

Transfer In Total: 0.000.00258,961.00258,961.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:590Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 591: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6300770 LOS INDIOS BRIDGEOrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description0.000.0072,281.0072,281.004390Transfer In6300770

Transfer In Total: 0.000.0072,281.0072,281.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:591Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 592: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6300800 I & S LIMITED TAX RVOrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description0.000.00252,135.00252,135.004390Transfer In6300800

Transfer In Total: 0.000.00252,135.00252,135.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:592Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 593: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6304000 I & S LIMITEDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-283,830.060.008,433,999.948,717,830.004101Current Advalorem Taxes6304000

-60,764.440.00191,639.56252,404.004102Delinquent Advalorem Taxes6304000-45,643.620.001,726,394.381,772,038.004104Current Taxes Other6304000-16,375.120.0035,784.8852,160.004105Deliquent Tax Revenue Other6304000

-3,548.840.00-37,116.84-33,568.004107Discounts Other6304000871.500.00-17,433.50-18,305.004108Commissions Other6304000

3,540.730.00-5,580.27-9,121.004109Errors & Adjustments Other6304000-15,982.380.0023,866.6239,849.004110Penalty & Interesst Other6304000-16,181.880.00-181,326.88-165,145.004151Discounts6304000

4,628.990.00-85,345.01-89,974.004152Commissions630400016,754.790.00-28,038.21-44,793.004153Errors and Adjustments6304000

-74,040.650.00118,228.35192,269.004159Penalties and Interest6304000Revenue Total: -490,570.980.0010,175,073.0210,665,644.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:593Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 594: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6307210 CO'S/ REFUNDING 2011Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.00330,000.00330,000.006097Debt Retirement6307210

72,047.000.0084,950.00156,997.006098Debt Interest63072100.000.00750.00750.006099Fiscal Agent Fees6307210

Expense Total: 72,047.000.00415,700.00487,747.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:594Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 595: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6307220 CO'S SERIES 2011Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.440.00819,913.56819,914.006097Debt Retirement63072200.880.0048,311.1248,312.006098Debt Interest63072200.000.00750.00750.006099Fiscal Agent Fees6307220

Expense Total: 1.320.00868,974.68868,976.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:595Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 596: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6307230 2012 REFUNDING CO'SOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.001,000,000.001,000,000.006097Debt Retirement63072300.000.00167,450.00167,450.006098Debt Interest6307230

750.000.000.00750.006099Fiscal Agent Fees6307230Expense Total: 750.000.001,167,450.001,168,200.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:596Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 597: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6307240 2014 Certificates of ObligatioOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.00690,000.00690,000.006097Debt Retirement63072400.740.00509,356.26509,357.006098Debt Interest6307240

250.000.00500.00750.006099Fiscal Agent Fees6307240Expense Total: 250.740.001,199,856.261,200,107.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:597Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 598: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6307250 2014 Refunding CO'sOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.001,840,000.001,840,000.006097Debt Retirement63072500.000.0046,000.0046,000.006098Debt Interest63072500.000.00750.00750.006099Fiscal Agent Fees6307250

Expense Total: 0.000.001,886,750.001,886,750.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:598Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 599: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6307260 2015 Refunding CO'sOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.330.00518,625.67518,626.006097Debt Retirement63072600.220.00246,813.78246,814.006098Debt Interest63072600.000.00750.00750.006099Fiscal Agent Fees6307260

Expense Total: 0.550.00766,189.45766,190.00-0.550.00-766,189.45-766,190.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:599Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 600: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6307270 2016 CO'sOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.00620,000.00620,000.006097Debt Retirement63072700.000.00623,300.00623,300.006098Debt Interest63072700.000.00750.00750.006099Fiscal Agent Fees6307270

Expense Total: 0.000.001,244,050.001,244,050.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:600Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 601: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6307275 2017 CO's - VENUE TAX PROJECTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-207,800.000.00207,800.000.006098Debt Interest6307275

Expense Total: -207,800.000.00207,800.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:601Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 602: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6307280 2017 CO'sOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.00433,700.00433,700.006098Debt Interest6307280

750.000.000.00750.006099Fiscal Agent Fees6307280Expense Total: 750.000.00433,700.00434,450.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:602Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 603: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6307285 LIMITED TAX REFUNDING 17 CO'sOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-500.000.00195,500.00195,000.006098Debt Interest6307285750.000.000.00750.006099Fiscal Agent Fees6307285

Expense Total: 250.000.00195,500.00195,750.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:603Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 604: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6307286 2019 CO'sOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.590.00296,866.41296,867.006097Debt Retirement63072860.250.00881,144.75881,145.006098Debt Interest6307286

750.000.000.00750.006099Fiscal Agent Fees6307286Expense Total: 750.840.001,178,011.161,178,762.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:604Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 605: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6307287 2019 Refunding CO'sOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-39,510.760.00340,339.76300,829.006097Debt Retirement6307287-27,888.960.00244,629.96216,741.006098Debt Interest6307287

Expense Total: -67,399.720.00584,969.72517,570.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:605Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 606: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6307288 TAX NOTE SERIES 2020Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:606Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 607: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6307290 CO'S, SERIES 2008Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:607Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 608: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6307470 LEASED EQUIPMENTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description512,651.030.001,458,290.971,970,942.006097Debt Retirement6307470

35,743.760.0060,610.2496,354.006098Debt Interest6307470Expense Total: 548,394.790.001,518,901.212,067,296.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:608Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 609: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6404010 COUNTY JUDGEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description3,400.20898.800.004,299.006077Data Processing6404010

Expense Total: 3,400.20898.800.004,299.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:609Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 610: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6404030 COUNTY CLERKOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description94.345,155.660.005,250.006038Small Tools and Equipment6404030

1,550.000.000.001,550.006077Data Processing6404030Expense Total: 1,644.345,155.660.006,800.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:610Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 611: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6404050 V.S.O.Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:611Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 612: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6404060 GE CREDIT EQUIPMENT PURCHASEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-3,339.8983,626.890.0080,287.006096Equipment6404060

Expense Total: -3,339.8983,626.890.0080,287.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:612Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 613: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6404063 GE CREDIT EQUIPMENT PURCHASEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description10,679.4737,649.530.0048,329.006096Equipment6404063

Expense Total: 10,679.4737,649.530.0048,329.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:613Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 614: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6404080 DATA PROCESSINGOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-63.0363.030.000.006067Equipment Maintenance6404080

356,491.041,120,732.960.001,477,224.006077Data Processing6404080-3,124.0031,124.000.0028,000.006096Equipment6404080

Expense Total: 353,304.011,151,919.990.001,505,224.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:614Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 615: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6404100 CIVILOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:615Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 616: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6404150 GE CR EQPT PURCHASEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,600.000.000.001,600.006077Data Processing6404150

Expense Total: 1,600.000.000.001,600.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:616Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 617: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6404160 COPY CENTEROrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,065.000.000.002,065.006038Small Tools and Equipment6404160

16,425.000.000.0016,425.006096Equipment6404160Expense Total: 18,490.000.000.0018,490.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:617Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 618: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6404190 GE CR EQPT PURCHASEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description395.232,104.770.002,500.006038Small Tools and Equipment6404190

Expense Total: 395.232,104.770.002,500.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:618Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 619: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6404200 GE CREDIT EQUIPMENT PURCHASEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description9,000.000.000.009,000.006077Data Processing6404200

-14,467.0014,467.000.000.006096Equipment6404200Expense Total: -5,467.0014,467.000.009,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:619Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 620: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6404210 G I SOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:620Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 621: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6404260 C.C. AT LAW #1Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description4,428.000.000.004,428.006038Small Tools and Equipment6404260

Expense Total: 4,428.000.000.004,428.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:621Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 622: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6404352 CRIMINAL HEARING OFFICEROrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,056.663,939.340.004,996.006077Data Processing6404352

Expense Total: 1,056.663,939.340.004,996.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:622Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 623: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6404500 GE CREDIT EQUIPMENT PURCHASEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:623Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 624: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6404750 GE CREDIT EQUIPMENT PURCHASEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description54,540.0021,171.000.0075,711.006077Data Processing640475055,613.9351,383.070.00106,997.006096Equipment6404750

Expense Total: 110,153.9372,554.070.00182,708.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:624Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 625: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6404910 ELECTIONSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description9,892.3212,823.680.0022,716.006077Data Processing64049108,225.0026,775.000.0035,000.006096Equipment6404910

Expense Total: 18,117.3239,598.680.0057,716.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:625Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 626: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6404950 AUDITORSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description46,500.000.000.0046,500.006077Data Processing6404950

Expense Total: 46,500.000.000.0046,500.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:626Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 627: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6404970 TREASUREROrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.551,799.450.001,800.006038Small Tools and Equipment6404970

Expense Total: 0.551,799.450.001,800.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:627Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 628: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6404990 TAX ASSESSOR-COLLECTOROrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-40,304.3650,984.360.0010,680.006038Small Tools and Equipment640499096,510.000.000.0096,510.006096Equipment6404990

Expense Total: 56,205.6450,984.360.00107,190.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:628Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 629: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6405120 JAIL/DETENTIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description19,800.000.000.0019,800.006038Small Tools and Equipment6405120

5,550.000.000.005,550.006077Data Processing640512096,856.90195,143.100.00292,000.006096Equipment6405120

Expense Total: 122,206.90195,143.100.00317,350.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:629Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 630: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6405140 GE CAPITAL EQUIPMENT PURCHASESOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,182.041,517.960.003,700.006077Data Processing64051401,919.74131,680.260.00133,600.006096Equipment6405140

Expense Total: 4,101.78133,198.220.00137,300.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:630Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 631: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6405180 INFIRMARYOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:631Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 632: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6405190 EQUIPMENT LISTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:632Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 633: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6405510 CONSTABLE PCT#1Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description102.006,852.000.006,954.006038Small Tools and Equipment6405510

Expense Total: 102.006,852.000.006,954.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:633Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 634: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6405520 CONSTABLE PCT#2Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description4,130.000.000.004,130.006038Small Tools and Equipment6405520

10,149.000.000.0010,149.006077Data Processing6405520-7,831.50127,831.500.00120,000.006096Equipment6405520

Expense Total: 6,447.50127,831.500.00134,279.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:634Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 635: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6405530 CONSTABLE PCT#3Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description33,720.11166,279.890.00200,000.006096Equipment6405530

Expense Total: 33,720.11166,279.890.00200,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:635Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 636: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6405540 CONSTABLE PCT#4Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description394.1010,405.900.0010,800.006038Small Tools and Equipment6405540

19,631.2885,368.720.00105,000.006096Equipment6405540Expense Total: 20,025.3895,774.620.00115,800.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:636Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 637: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6405550 CONSTABLE PCT#5Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description4,991.000.000.004,991.006028Camera and Police Supplies64055504,991.007,995.000.0012,986.006038Small Tools and Equipment6405550

-12,463.2092,463.200.0080,000.006096Equipment6405550Expense Total: -2,481.20100,458.200.0097,977.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:637Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 638: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6405580 ADD MEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-89,778.5089,778.500.000.006096Equipment6405580

Expense Total: -89,778.5089,778.500.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:638Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 639: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6405600 SHERIFFOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,561.00140,478.000.00142,039.006077Data Processing64056006,087.46489,842.540.00495,930.006096Equipment6405600

Expense Total: 7,648.46630,320.540.00637,969.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:639Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 640: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6405710 JUVENILE PROBATIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.002,600.000.002,600.006038Small Tools and Equipment6405710

Expense Total: 0.002,600.000.002,600.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:640Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 641: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6405713 JUVENILE DETENTIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description12,444.000.000.0012,444.006038Small Tools and Equipment6405713

Expense Total: 12,444.000.000.0012,444.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:641Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 642: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6406100 EQUIPMENT LISTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:642Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 643: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6406102 VETERANS BRIDGEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description19,110.531,289.470.0020,400.006038Small Tools and Equipment640610240,500.000.000.0040,500.006096Equipment6406102

Expense Total: 59,610.531,289.470.0060,900.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:643Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 644: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6406103 FREE TRADE BRIDGEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description11,310.531,289.470.0012,600.006038Small Tools and Equipment640610312,500.000.000.0012,500.006096Equipment6406103

Expense Total: 23,810.531,289.470.0025,100.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:644Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 645: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6406106 GATEWAY BRIDGEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description8,510.531,289.470.009,800.006038Small Tools and Equipment6406106

31,000.000.000.0031,000.006096Equipment6406106Expense Total: 39,510.531,289.470.0040,800.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:645Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 646: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6406170 COMMISSIONER PCT 1Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-1,952.0034,952.000.0033,000.006096Equipment6406170

Expense Total: -1,952.0034,952.000.0033,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:646Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 647: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6406180 COMMISSIONER PCT #2Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:647Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 648: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6406190 COMMISSIONER PCT #3Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:648Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 649: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6406210 EQUIPMENT LISTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description74,122.811,035,232.190.001,109,355.006096Equipment6406210

Expense Total: 74,122.811,035,232.190.001,109,355.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:649Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 650: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6406220 ENGINEERINGOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.04552.960.00553.006014Office Supplies64062200.448,549.560.008,550.006038Small Tools and Equipment6406220

23.2045,509.800.0045,533.006077Data Processing64062206,228.65137,935.350.00144,164.006096Equipment6406220

Expense Total: 6,252.33192,547.670.00198,800.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:650Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 651: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6406230 ENGINEERING DEPT.Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:651Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 652: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6406300 HEALTH DEPARTMENTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description3.6614,146.340.0014,150.006096Equipment6406300

Expense Total: 3.6614,146.340.0014,150.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:652Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 653: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6406310 ENVIRONMENTAL HEALTHOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description20,009.8951,990.110.0072,000.006096Equipment6406310

Expense Total: 20,009.8951,990.110.0072,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:653Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 654: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6406520 PARKSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.0030,204.000.0030,204.006096Equipment6406520

Expense Total: 0.0030,204.000.0030,204.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:654Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 655: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6406540 COMMUNITY PARKSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description13,400.000.000.0013,400.006096Equipment6406540

Expense Total: 13,400.000.000.0013,400.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:655Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 656: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6406600 PARKSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-1,007.4098,039.400.0097,032.006096Equipment6406600

Expense Total: -1,007.4098,039.400.0097,032.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:656Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 657: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6406610 ANDY BOWIE PARKOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.0027,429.000.0027,429.006096Equipment6406610

Expense Total: 0.0027,429.000.0027,429.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:657Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 658: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6406620 THOMAE PARKOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:658Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 659: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6406650 FARM AND HOME DEMONSTRATIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description5,012.0027,187.000.0032,199.006096Equipment6406650

Expense Total: 5,012.0027,187.000.0032,199.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:659Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 660: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6406680 GE CR EPQT PURCHASEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description84,386.0012,225.000.0096,611.006096Equipment6406680

Expense Total: 84,386.0012,225.000.0096,611.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:660Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 661: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6406690 PARK ADMINISTRATONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:661Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 662: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6406691 GREENS DIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.0011,667.000.0011,667.006096Equipment6406691

Expense Total: 0.0011,667.000.0011,667.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:662Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 663: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6800000 VENUE TAX FUNDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-1,274,875.000.000.001,274,875.004125Venue Tax-Hotel Occupancy T6800000

-246,344.000.000.00246,344.004126Venue Tax-Motor Vehicle Ren6800000-8,090.880.0011,909.1220,000.004600Interest Income6800000

Revenue Total: -1,529,309.880.0011,909.121,541,219.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-8,533.8826,263.0032,270.8850,000.006082Contractual Expense6800000

195,000.100.0084,661.90279,662.006097Debt Retirement6800000419,500.560.00251,289.44670,790.006098Debt Interest6800000

750.000.000.00750.006099Fiscal Agent Fees6800000Expense Total: 606,716.7826,263.00368,222.221,001,202.00

922,593.10-26,263.00-356,313.10540,017.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:663Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 664: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6800681 VENUE TAX 2017 BONDS TFROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject DescriptionTransfer In Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:664Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 665: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6804093 ECOTOURISM CENTER PHASE IOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-750,000.000.000.00750,000.004300State Revenue6804093

Revenue Total: -750,000.000.000.00750,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.00714,258.1635,741.84750,000.006082Contractual Expense6804093

Expense Total: 0.00714,258.1635,741.84750,000.00750,000.00-714,258.16-35,741.840.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:665Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 666: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6804094 ECOTOURISM CENTER PHASE IIOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-500,000.000.000.00500,000.004300State Revenue6804094

Revenue Total: -500,000.000.000.00500,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.00476,172.1123,827.89500,000.006082Contractual Expense6804094

Expense Total: 0.00476,172.1123,827.89500,000.00500,000.00-476,172.11-23,827.890.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:666Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 667: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6804890 SOUTH TEXAS ECOTOURISM CENTEROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description813,337.940.00813,337.940.004125Venue Tax-Hotel Occupancy T6804890516,166.380.00516,166.380.004126Venue Tax-Motor Vehicle Ren6804890

Revenue Total: 1,329,504.320.001,329,504.320.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description168.001,428,516.3297,483.681,526,168.006082Contractual Expense6804890

-207,800.000.00207,800.000.006098Debt Interest6804890Expense Total: -207,632.001,428,516.32305,283.681,526,168.00

-1,121,872.32-1,428,516.321,024,220.64-1,526,168.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:667Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 668: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6806600 AMPHITHEATER BUILDINGOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description1,500.000.001,500.000.004614Land Rental6806600

21,137.000.0021,137.000.004841Concessions Leases6806600Revenue Total: 22,637.000.0022,637.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description18,354.810.0046,645.1965,000.006002Salaries-Assistants/Deputies680660028,256.860.0051,743.1480,000.006003Salaries-Employees6806600

2,341.350.002,658.655,000.006004Overtime68066003,769.490.007,706.5111,476.006006FICA6806600

10,797.250.0018,002.7528,800.006007Group Health68066005,528.570.0010,687.4316,216.006008Retirement6806600

0.001,155.000.001,155.006010Uniforms6806600553.870.001,142.131,696.006011Workers Compensation6806600163.040.00332.96496.006012Unemployment Insurance6806600

3,043.451,287.1514,083.4018,414.006014Office Supplies68066000.000.000.000.006025Food-Human6806600

1,004.090.0049,337.9150,342.006038Small Tools and Equipment68066000.660.0015,932.3415,933.006045Professional Services6806600

329.220.99669.791,000.006047Mobile Phones68066004,366.370.003,248.637,615.006048Communications6806600

0.000.000.000.006050Travel6806600750.000.000.00750.006052Travel-Mileage Reimbursemen6806600

16,737.80488.00710.2017,936.006054Advertising68066000.601,116.1514,768.2515,885.006056Property Insurance6806600

8,180.040.008,319.9616,500.006060Electricity680660010,000.000.000.0010,000.006062Water6806600

3,899.850.001,100.155,000.006063Sewage and Garbage6806600373.05242.4822,176.4722,792.006064Building Maintenance6806600

4,239.452,808.621,247.938,296.006067Equipment Maintenance6806600328.20654.087,117.728,100.006069Equipment Rental6806600

0.620.007,032.387,033.006077Data Processing68066000.000.000.000.006078Education and Training6806600

1,243.5717,733.13391,105.30410,082.006082Contractual Expense68066000.820.006,021.186,022.006087Miscellaneous68066000.7226,775.0032,056.2858,832.006096Equipment6806600

Expense Total: 124,263.7552,260.60713,846.65890,371.00-146,900.75-52,260.60-691,209.65-890,371.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:668Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 669: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6810000 VENUE TAX 17 CO'S ADMINOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description557.110.0016,469.1115,912.004600Interest Income6810000

0.000.0010,000,000.0010,000,000.004800Sale of Bond Proceeds6810000-0.200.00910,679.80910,680.004801Bond Premium68100000.500.00-63,512.50-63,513.004803Bond Discount6810000

Revenue Total: 557.410.0010,863,636.4110,863,079.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.540.00147,246.46147,247.006099Fiscal Agent Fees6810000

Expense Total: 0.540.00147,246.46147,247.00-557.950.0010,716,389.9510,715,832.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:669Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 670: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6810680 VENUE PROJECTOrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject DescriptionTransfer In Total: 0.000.000.000.00

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description614,550.000.000.00614,550.006700Transfer Out6810680

Transfer Out Total: 614,550.000.000.00614,550.00-614,550.000.000.00-614,550.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:670Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 671: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6814890 ECOTOURISM CENTEROrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description11,884.302,675,056.74908,428.963,595,370.006082Contractual Expense6814890

Expense Total: 11,884.302,675,056.74908,428.963,595,370.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:671Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 672: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

6816600 AMPHITHEATER BUILDINGOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.040.00140,030.96140,031.006038Small Tools and Equipment68166000.092,710.726,460,782.196,463,493.006082Contractual Expense6816600

Expense Total: 0.132,710.726,600,813.156,603,524.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:672Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 673: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7000000 JAIL COMMISSARYOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.100.000.100.004600Interest Income7000000

Revenue Total: 0.100.000.100.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:673Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 674: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7005123 JAIL COMMISSARYOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-79,927.450.0079,927.450.006003Salaries-Employees7005123

-5,848.810.005,848.810.006006FICA7005123-17,878.330.0017,878.330.006007Group Health7005123

-8,457.150.008,457.150.006008Retirement7005123-648.990.00648.990.006011Workers Compensation7005123-263.400.00263.400.006012Unemployment Insurance7005123

Expense Total: -113,024.130.00113,024.130.00113,024.130.00-113,024.130.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:674Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 675: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7100000 WEST RAIL RELOCATIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:675Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 676: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7400000 LOS TOMATES OPERATINGOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description23,043.270.0023,043.270.004600Interest Income7400000

Revenue Total: 23,043.270.0023,043.270.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,379,617.000.001,682,116.003,061,733.006070INDIRECT COST7400000

Expense Total: 1,379,617.000.001,682,116.003,061,733.00-1,402,660.270.00-1,659,072.73-3,061,733.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:676Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 677: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7400100 VETERANS INTERNATIONAL BRIDGEOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description1,755,723.000.001,566,000.003,321,723.006700Transfer Out7400100

Transfer Out Total: 1,755,723.000.001,566,000.003,321,723.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:677Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 678: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7400630 I&S LIMITEDOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description0.000.00258,961.00258,961.006700Transfer Out7400630

Transfer Out Total: 0.000.00258,961.00258,961.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:678Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 679: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7400750 LOS TOMATES OPERATINGOrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject DescriptionTransfer In Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:679Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 680: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7400800 LOS TOMATES OPERATINGOrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject DescriptionTransfer In Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:680Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 681: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7404950 COUNTY AUDITOROrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description12,068.730.0032,931.2745,000.006002Salaries-Assistants/Deputies7404950

928.470.002,514.533,443.006006FICA74049501,800.000.005,400.007,200.006007Group Health74049501,047.470.003,484.534,532.006008Retirement7404950

29.810.00125.19155.006011Workers Compensation740495040.350.00108.65149.006012Unemployment Insurance7404950

Expense Total: 15,914.830.0044,564.1760,479.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:681Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 682: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7405620 SHERIFF'S AUTO THEFTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description132,159.710.00205,657.29337,817.006003Salaries-Employees7405620

-753.170.00753.170.006004Overtime740562010,578.440.0015,264.5625,843.006006FICA740562026,527.770.0031,072.2357,600.006007Group Health740562011,829.770.0021,814.2333,644.006008Retirement7405620

1,572.000.00428.002,000.006010Uniforms74056202,416.230.003,714.776,131.006011Workers Compensation7405620

422.400.00680.601,103.006012Unemployment Insurance740562011,334.740.00665.2612,000.006016Gasoline7405620

Expense Total: 196,087.890.00280,050.11476,138.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:682Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 683: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7406100 BRIDGE OPERATIONSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-3,348,102.480.006,573,669.529,921,772.004451Tolls - Entrance Fees7406100

-67,666.010.005,322.9972,989.004600Interest Income7406100-7,000.000.005,000.0012,000.004614Land Rental7406100

-175,000.000.000.00175,000.004841Concessions Leases7406100Revenue Total: -3,597,768.490.006,583,992.5110,181,761.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description55,922.560.0094,116.44150,039.006002Salaries-Assistants/Deputies7406100

320,805.860.00575,376.14896,182.006003Salaries-Employees74061004,631.590.0049,368.4154,000.006004Overtime7406100

36,021.070.0053,389.9389,411.006006FICA740610078,087.220.00162,320.78240,408.006007Group Health740610041,583.660.0076,111.34117,695.006008Retirement7406100

9.180.00290.82300.006009Auto Allowance74061005,260.886,032.058,407.0719,700.006010Uniforms74061005,046.780.008,662.2213,709.006011Workers Compensation74061001,424.250.002,432.753,857.006012Unemployment Insurance74061005,446.624,881.1029,672.2840,000.006014Office Supplies74061007,262.140.004,737.8612,000.006016Gasoline7406100

705.340.00294.661,000.006018Diesel Fuel74061002,041.130.00458.872,500.006025Food-Human74061003,269.0221.323,209.666,500.006030Vehicle Repairs74061001,402.700.002,947.304,350.006038Small Tools and Equipment7406100

0.000.006,647.006,647.006040Audit and Accounting740610020,109.000.0013,225.0033,334.006045Professional Services7406100

350.00100.0050.00500.006046Medical and Dental74061001,340.660.004,659.346,000.006047Mobile Phones74061005,050.890.0015,449.1120,500.006048Communications74061002,804.370.00195.633,000.006049Postage74061002,151.521,935.002,913.487,000.006050Travel7406100

27,651.00384.009,965.0038,000.006054Advertising740610022,289.330.0022,710.6745,000.006056Property Insurance7406100

3,000.000.000.003,000.006057Vehicle Insurance74061006,637.620.0021,362.3828,000.006060Electricity74061001,963.470.006,036.538,000.006062Water74061002,282.070.005,717.938,000.006063Sewage and Garbage7406100

11,034.1723,218.965,746.8740,000.006064Building Maintenance740610021,181.791,811.3612,006.8535,000.006067Equipment Maintenance7406100

592.663,596.162,811.187,000.006069Equipment Rental74061001,489.000.0023,511.0025,000.006073Dues and Memberships7406100

464.280.003,535.724,000.006076Bank Fees7406100308.9032.939,658.1710,000.006077Data Processing7406100

7,350.000.000.007,350.006078Education and Training74061009,732.0939,721.77116,434.14165,888.006082Contractual Expense7406100

0.440.00540,561.56540,562.006097Debt Retirement7406100-2,489.000.00306,784.00304,295.006098Debt Interest74061002,477.86341.982,180.165,000.006195Safety Supplies7406100

Expense Total: 716,692.1282,076.632,203,958.253,002,727.002,881,076.37-82,076.634,380,034.267,179,034.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:683Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 684: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:684Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 685: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7500000 LOS TOMATES I & SOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.000.000.004600Interest Income7500000

Revenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:685Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 686: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7500740 LOS TOMATES I & SOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject DescriptionTransfer Out Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:686Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 687: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7500780 LOS INDIOS I&SOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject DescriptionTransfer Out Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:687Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 688: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7500800 LOS TOMATES I & SOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject DescriptionTransfer Out Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:688Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 689: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7500810 BRIDGE I&S TRANSFEROrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject DescriptionTransfer Out Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:689Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 690: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7506100 BRIDGEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description272.790.00272.790.004600Interest Income7506100

Revenue Total: 272.790.00272.790.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.000.000.006097Debt Retirement75061000.000.000.000.006098Debt Interest7506100

Expense Total: 0.000.000.000.00-272.790.00272.790.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:690Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 691: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7600000 LOS TOMATES CONSTRUCTIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.000.000.004600Interest Income7600000

Revenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:691Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 692: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7700000 LOS INDIOS TOLL BRIDGEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description5,110.530.005,110.530.004600Interest Income7700000

Revenue Total: 5,110.530.005,110.530.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description353,322.000.00304,366.00657,688.006070INDIRECT COST7700000

Expense Total: 353,322.000.00304,366.00657,688.00-358,432.530.00-299,255.47-657,688.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:692Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 693: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7700100 LOS INDIOS TOLL BRIDGEOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description341,322.000.00316,366.00657,688.006700Transfer Out7700100

Transfer Out Total: 341,322.000.00316,366.00657,688.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:693Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 694: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7700630 I&S LIMITEDOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description0.000.0072,281.0072,281.006700Transfer Out7700630

Transfer Out Total: 0.000.0072,281.0072,281.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:694Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 695: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7706100 FREE TRADE BRIDGEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-1,100,544.570.001,444,215.432,544,760.004451Tolls - Entrance Fees7706100

-16,149.030.001,747.9717,897.004600Interest Income7706100-12,000.000.000.0012,000.004614Land Rental7706100-39,600.000.003,600.0043,200.004841Concessions Leases7706100

Revenue Total: -1,168,293.600.001,449,563.402,617,857.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description15,427.720.0032,254.2847,682.006002Salaries-Assistants/Deputies7706100

135,163.220.00274,843.78410,007.006003Salaries-Employees77061007,213.040.0025,786.9633,000.006004Overtime7706100

15,432.490.0024,711.5140,144.006006FICA770610036,425.640.0078,191.36114,617.006007Group Health770610017,608.830.0035,234.1752,843.006008Retirement7706100

2,118.823,590.463,890.729,600.006010Uniforms77061002,386.010.004,794.997,181.006011Workers Compensation7706100

632.860.001,099.141,732.006012Unemployment Insurance77061002,691.716,547.5010,760.7920,000.006014Office Supplies77061001,639.150.001,360.853,000.006016Gasoline77061002,461.000.0039.002,500.006025Food-Human77061001,000.000.000.001,000.006028Camera and Police Supplies77061001,000.000.005,000.006,000.006030Vehicle Repairs7706100

0.000.006,647.006,647.006040Audit and Accounting770610011,193.000.008,000.0019,193.006045Professional Services7706100

644.180.00355.821,000.006047Mobile Phones7706100346.610.009,653.3910,000.006048Communications7706100750.000.000.00750.006049Postage7706100

3,000.000.000.003,000.006050Travel770610022,913.000.008,487.0031,400.006054Advertising770610018,165.370.0016,834.6335,000.006056Property Insurance7706100

550.000.000.00550.006057Vehicle Insurance77061002,000.000.000.002,000.006058Liability Other Insurance7706100

14,267.580.0019,732.4234,000.006060Electricity77061001,233.550.001,266.452,500.006062Water77061002,131.03350.942,326.034,808.006063Sewage and Garbage7706100

23,995.3413,679.2812,325.3850,000.006064Building Maintenance77061002,093.365,250.972,655.6710,000.006067Equipment Maintenance7706100

48.460.0051.54100.006068Real Estate Rental77061004,439.382,230.007,030.6213,700.006069Equipment Rental7706100

18,000.000.002,000.0020,000.006073Dues and Memberships7706100-163.630.001,663.631,500.006076Bank Fees7706100

4,948.440.002,051.567,000.006077Data Processing770610011,400.000.000.0011,400.006078Education and Training7706100

0.2522,995.8267,336.9390,333.006082Contractual Expense77061001,500.000.000.001,500.006091Building Improvements77061005,000.000.000.005,000.006096Equipment7706100

0.450.0044,300.5544,301.006097Debt Retirement7706100-1,249.600.0066,861.6065,612.006098Debt Interest77061002,244.17341.98413.853,000.006195Safety Supplies7706100

Expense Total: 390,651.4354,986.95777,961.621,223,600.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:695Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 696: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

777,642.17-54,986.95671,601.781,394,257.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:696Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 697: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7706115 COLD STORAGE FACILITYOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-7,900.000.000.007,900.004841Concessions Leases7706115

Revenue Total: -7,900.000.000.007,900.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,000.000.000.001,000.006056Property Insurance77061157,858.120.004,141.8812,000.006060Electricity7706115

500.000.000.00500.006062Water77061151,000.000.000.001,000.006067Equipment Maintenance7706115

Expense Total: 10,358.120.004,141.8814,500.00-2,458.120.00-4,141.88-6,600.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:697Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 698: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7800000 LOS INDIOS I&SOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.000.000.004600Interest Income7800000

Revenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:698Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 699: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7800750 VETERANS I&S TRANSFEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject DescriptionTransfer In Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:699Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 700: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7800770 LOS INDIOS I&SOrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-661,404.000.000.00661,404.004390Transfer In7800770

Transfer In Total: -661,404.000.000.00661,404.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:700Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 701: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7806100 LOS INDIOS I&SOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description64.580.0064.580.004600Interest Income7806100

Revenue Total: 64.580.0064.580.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.000.000.006097Debt Retirement78061000.000.000.000.006098Debt Interest7806100

Expense Total: 0.000.000.000.00-64.580.0064.580.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:701Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 702: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

7900000 LOS INDIOS BRIDGE DEBT RESOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.000.000.004600Interest Income7900000

Revenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:702Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 703: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8000000 GATEWAY ADMINISTRATIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description31,593.570.0031,593.570.004600Interest Income8000000

Revenue Total: 31,593.570.0031,593.570.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:703Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 704: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8000100 INT'L TOLL BRIDGEOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description2,499,228.000.002,320,000.004,819,228.006700Transfer Out8000100

Transfer Out Total: 2,499,228.000.002,320,000.004,819,228.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:704Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 705: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8000630 I & S UNLIMITEDOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description0.000.00252,135.00252,135.006700Transfer Out8000630

Transfer Out Total: 0.000.00252,135.00252,135.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:705Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 706: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8000740 INTL TOLL BRIDGEOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject DescriptionTransfer Out Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:706Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 707: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8000750 INTL TOLL BRIDGEOrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject DescriptionTransfer In Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:707Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 708: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8006100 GATEWAY INTL TOLL BRIDGEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-2,897,825.990.004,038,469.016,936,295.004451Tolls - Entrance Fees8006100

-92,585.020.0021,335.98113,921.004600Interest Income8006100-55,079.890.00170,170.11225,250.004614Land Rental8006100

5,750.000.005,750.000.004641Sale of Capital Assets8006100Revenue Total: -3,039,740.900.004,235,725.107,275,466.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description15,102.010.0032,870.9947,973.006002Salaries-Assistants/Deputies8006100

285,473.830.00561,072.17846,546.006003Salaries-Employees80061003,860.290.0048,139.7152,000.006004Overtime8006100

25,652.790.0048,268.2173,921.006006FICA800610072,626.720.00149,637.28222,264.006007Group Health800610029,314.770.0067,991.2397,306.006008Retirement8006100

4,552.355,170.455,277.2015,000.006010Uniforms80061004,828.740.008,015.2612,844.006011Workers Compensation80061001,060.160.002,128.843,189.006012Unemployment Insurance80061004,613.762,984.8113,401.4321,000.006014Office Supplies80061001,000.000.000.001,000.006016Gasoline8006100

854.080.00145.921,000.006025Food-Human8006100770.530.00229.471,000.006028Camera and Police Supplies8006100599.360.00400.641,000.006030Vehicle Repairs8006100

2,000.000.000.002,000.006038Small Tools and Equipment80061000.000.006,647.006,647.006040Audit and Accounting8006100

33,178.000.00155.0033,333.006045Professional Services800610045.000.0055.00100.006046Medical and Dental8006100

3,507.970.001,242.034,750.006047Mobile Phones80061003,468.110.009,531.8913,000.006048Communications8006100

400.000.000.00400.006049Postage80061003,000.000.000.003,000.006050Travel80061008,411.500.00488.508,900.006054Advertising8006100

18,428.050.0016,571.9535,000.006056Property Insurance80061007,214.270.0010,785.7318,000.006060Electricity80061001,754.350.00645.652,400.006062Water80061001,342.540.001,457.462,800.006063Sewage and Garbage8006100

15,403.47760.603,835.9320,000.006064Building Maintenance8006100514.05712.018,773.9410,000.006067Equipment Maintenance8006100

4,503.010.00496.995,000.006069Equipment Rental80061006,000.000.000.006,000.006073Dues and Memberships8006100-344.740.003,344.743,000.006076Bank Fees8006100

2,207.521,695.554,096.938,000.006077Data Processing800610046,829.8854,334.9761,285.15162,450.006082Contractual Expense8006100

1,500.000.000.001,500.006091Building Improvements80061005,000.000.000.005,000.006096Equipment8006100

0.980.00273,729.02273,730.006097Debt Retirement8006100-1,241.690.00182,291.69181,050.006098Debt Interest8006100

916.28341.98741.742,000.006195Safety Supplies8006100Expense Total: 614,347.9466,000.371,523,754.692,204,103.00

2,425,392.96-66,000.372,711,970.415,071,363.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:708Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 709: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8100000 INT'L TOLL BRIDGE I&SOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.000.000.004600Interest Income8100000

Revenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:709Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 710: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8100750 VETERANS I&S TRANSFEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject DescriptionTransfer In Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:710Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 711: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8100770 INTL TOLL BRIDGE I&SOrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-650,151.000.000.00650,151.004390Transfer In8100770

Transfer In Total: -650,151.000.000.00650,151.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:711Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 712: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8100800 GATEWAY BRIDGE TRANSFEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-372,040.000.000.00372,040.004390Transfer In8100800

Transfer In Total: -372,040.000.000.00372,040.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:712Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 713: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8106100 BRIDGEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description67.670.0067.670.004600Interest Income8106100

Revenue Total: 67.670.0067.670.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.000.000.006097Debt Retirement81061000.000.000.000.006098Debt Interest8106100

Expense Total: 0.000.000.000.00-67.670.0067.670.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:713Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 714: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8200000 SOLID WASTE COLLECTIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description2,072.030.002,072.030.004600Interest Income8200000

Revenue Total: 2,072.030.002,072.030.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:714Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 715: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8204990 SCOFFLAWOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-33,200.000.0016,800.0050,000.004200Program Revenues8204990

Revenue Total: -33,200.000.0016,800.0050,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,847.320.002,152.685,000.006002Salaries-Assistants/Deputies8204990

29,904.500.0035,743.5065,648.006003Salaries-Employees82049902,737.150.002,667.855,405.006006FICA82049906,123.620.007,472.3813,596.006007Group Health82049903,129.990.003,984.017,114.006008Retirement8204990

121.120.00143.88265.006011Workers Compensation8204990193.610.0039.39233.006012Unemployment Insurance8204990

1,000.000.000.001,000.006014Office Supplies8204990-3.620.001,003.621,000.006016Gasoline8204990

1,000.000.000.001,000.006030Vehicle Repairs820499015.880.00984.121,000.006049Postage8204990

1,500.000.000.001,500.006050Travel82049901,800.000.000.001,800.006054Advertising8204990

266.110.00233.89500.006057Vehicle Insurance82049901,800.000.000.001,800.006069Equipment Rental82049902,335.000.000.002,335.006077Data Processing8204990

Expense Total: 54,770.680.0054,425.32109,196.00-21,570.680.00-37,625.32-59,196.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:715Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 716: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205420 SOLID WASTE/STREET LIGHTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-52,827.000.000.0052,827.004453Passport Picture fee-Dist Clrk8205420

1,490.870.001,490.870.004457Abused Children's Council8205420-32,043.330.00306,502.67338,546.004458Solid Waste Collection Fee8205420

Revenue Total: -83,379.460.00307,993.54391,373.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,260.180.005,739.828,000.006002Salaries-Assistants/Deputies82054201,428.240.003,571.765,000.006003Salaries-Employees8205420

15,500.000.000.0015,500.006005Extra Help82054201,338.630.00688.372,027.006006FICA8205420-566.680.001,490.68924.006007Group Health8205420203.170.00985.831,189.006008Retirement8205420

63.650.0035.3599.006011Workers Compensation820542056.300.0030.7087.006012Unemployment Insurance8205420

6,500.000.000.006,500.006014Office Supplies82054203,564.320.00435.684,000.006049Postage8205420

11,335.000.000.0011,335.006077Data Processing8205420Expense Total: 41,682.810.0012,978.1954,661.00

41,696.650.00295,015.35336,712.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:716Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 717: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205421 CAMERON PARK STREET LIGHTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description13,118.720.004,581.2817,700.006060Electricity8205421

Expense Total: 13,118.720.004,581.2817,700.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:717Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 718: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205422 LAGUNA HEIGHTS STREET LIGHTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-6,120.230.0013,262.237,142.006060Electricity8205422

Expense Total: -6,120.230.0013,262.237,142.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:718Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 719: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205423 MEADOW BROOKE SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,407.000.001,464.002,871.006060Electricity8205423

Expense Total: 1,407.000.001,464.002,871.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:719Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 720: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205424 RANCHO GRANDE SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-28,588.560.0029,653.561,065.006060Electricity8205424

Expense Total: -28,588.560.0029,653.561,065.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:720Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 721: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205425 SALDIVAR SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description406.080.00843.921,250.006060Electricity8205425

Expense Total: 406.080.00843.921,250.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:721Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 722: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205426 BENT TREE SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description4,074.270.005,037.739,112.006060Electricity8205426

Expense Total: 4,074.270.005,037.739,112.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:722Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 723: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205427 SAN CARLOS SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description858.740.00808.261,667.006060Electricity8205427

Expense Total: 858.740.00808.261,667.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:723Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 724: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205428 LA PALOMA SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description706.280.001,446.722,153.006060Electricity8205428

Expense Total: 706.280.001,446.722,153.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:724Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 725: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205429 EL RANCHITO SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,027.380.005,162.626,190.006060Electricity8205429

Expense Total: 1,027.380.005,162.626,190.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:725Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 726: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205430 LAS PALMAS SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-958.230.004,188.233,230.006060Electricity8205430

Expense Total: -958.230.004,188.233,230.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:726Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 727: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205431 PASO REAL SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,943.000.006,028.008,971.006060Electricity8205431

Expense Total: 2,943.000.006,028.008,971.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:727Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 728: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205432 OLMITO SUBDIVISIONSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description5,240.930.007,259.0712,500.006060Electricity8205432

Expense Total: 5,240.930.007,259.0712,500.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:728Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 729: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205433 VALLE DE CIPRES SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,118.840.004,340.166,459.006060Electricity8205433

Expense Total: 2,118.840.004,340.166,459.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:729Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 730: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205434 SAN PEDRO SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,438.050.003,365.955,804.006060Electricity8205434

Expense Total: 2,438.050.003,365.955,804.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:730Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 731: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205435 LUZ DEL CIELO SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description13,308.000.000.0013,308.006060Electricity8205435

Expense Total: 13,308.000.000.0013,308.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:731Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 732: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205436 OLMITO PHASE II SUBDIVISIONSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,853.670.004,112.336,966.006060Electricity8205436

Expense Total: 2,853.670.004,112.336,966.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:732Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 733: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205437 EL CARIBE ESTATES SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description463.580.00536.421,000.006060Electricity8205437

Expense Total: 463.580.00536.421,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:733Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 734: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205438 RANCHO GRANDE SOUTH SUBDVOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description51,664.000.000.0051,664.006060Electricity8205438

Expense Total: 51,664.000.000.0051,664.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:734Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 735: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205439 DAKOTA ESTATES SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description3,212.490.002,487.515,700.006060Electricity8205439

Expense Total: 3,212.490.002,487.515,700.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:735Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 736: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205440 IGLESIA VIEJA SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,911.760.002,788.245,700.006060Electricity8205440

Expense Total: 2,911.760.002,788.245,700.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:736Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 737: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205442 LA GLORIA CANAL SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description4,118.290.005,248.719,367.006060Electricity8205442

Expense Total: 4,118.290.005,248.719,367.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:737Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 738: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205443 JUAN ABREGO AND FRANCISCA ROADOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description476.640.00723.361,200.006060Electricity8205443

Expense Total: 476.640.00723.361,200.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:738Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 739: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205444 LANTANA ROAD SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description762.200.001,070.801,833.006060Electricity8205444

Expense Total: 762.200.001,070.801,833.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:739Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 740: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205445 SUMMER HILL SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,438.340.001,825.663,264.006060Electricity8205445

Expense Total: 1,438.340.001,825.663,264.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:740Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 741: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205446 SANTA MARIA NORTH SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,037.880.002,462.124,500.006060Electricity8205446

Expense Total: 2,037.880.002,462.124,500.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:741Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 742: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205447 LUZ DEL CIELO I&II SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-1,280.990.004,680.993,400.006060Electricity8205447

Expense Total: -1,280.990.004,680.993,400.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:742Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 743: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205448 IGLESIA ANTIGUA SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,113.770.001,961.234,075.006060Electricity8205448

Expense Total: 2,113.770.001,961.234,075.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:743Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 744: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205449 NICHO ESPARZA SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description3,616.000.000.003,616.006060Electricity8205449

Expense Total: 3,616.000.000.003,616.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:744Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 745: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205450 ENTANADA LOOP SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description4,522.890.002,677.117,200.006060Electricity8205450

Expense Total: 4,522.890.002,677.117,200.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:745Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 746: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205451 LONGORIA/EL ROSAL SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description6,023.510.004,409.4910,433.006060Electricity8205451

Expense Total: 6,023.510.004,409.4910,433.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:746Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 747: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205452 STA MARIA/J.E. SOLIS SUBDIVISIOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description5,716.860.003,947.149,664.006060Electricity8205452

Expense Total: 5,716.860.003,947.149,664.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:747Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 748: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205453 PUERTA DEL CIELO SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description3,198.890.002,692.115,891.006060Electricity8205453

Expense Total: 3,198.890.002,692.115,891.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:748Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 749: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205454 RESACA SANTA SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description8,362.700.006,563.3014,926.006060Electricity8205454

Expense Total: 8,362.700.006,563.3014,926.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:749Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 750: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205455 ESQUINA SUBDIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,196.640.001,583.363,780.006060Electricity8205455

Expense Total: 2,196.640.001,583.363,780.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:750Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 751: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205456 WEST LAKESIDEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description7,120.070.002,599.939,720.006060Electricity8205456

Expense Total: 7,120.070.002,599.939,720.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:751Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 752: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8205457 PASO REAL SUBD SECTION IVOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,586.650.00681.352,268.006060Electricity8205457

Expense Total: 1,586.650.00681.352,268.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:752Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 753: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8300000 PARK SYSTEM REVENUE FUNDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-41,960.130.0099,039.87141,000.004600Interest Income8300000

1,111,917.290.001,111,917.290.004602Miscellaneous8300000Revenue Total: 1,069,957.160.001,210,957.16141,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

-1,069,957.160.001,210,957.16141,000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:753Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 754: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8300100 PARK SYSTEM REVENUEOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description149,202.000.000.00149,202.006700Transfer Out8300100

Transfer Out Total: 149,202.000.000.00149,202.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:754Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 755: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8300150 ROAD & BRIDGE FUNDOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description95,749.000.000.0095,749.006700Transfer Out8300150

Transfer Out Total: 95,749.000.000.0095,749.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:755Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 756: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8300300 PARK SYSTEMOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject DescriptionTransfer Out Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:756Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 757: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8300870 PARK SYSTEM CAP IMPROVEMENTOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject DescriptionTransfer Out Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:757Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 758: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8305350 LAURELES PARKOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description3,790.800.009,313.2013,104.006005Extra Help8305350

289.470.00712.531,002.006006FICA8305350200.000.000.00200.006010Uniforms8305350

74.590.00184.41259.006011Workers Compensation830535012.330.0030.6743.006012Unemployment Insurance8305350

776.9590.331,132.722,000.006014Office Supplies83053502,000.000.000.002,000.006022Drugs Medicine83053501,120.000.00380.001,500.006037Road Materials8305350

400.000.000.00400.006056Property Insurance83053502,907.990.008,092.0111,000.006060Electricity83053501,453.380.002,746.624,200.006062Water8305350-181.17280.003,401.173,500.006063Sewage and Garbage8305350327.1430.86642.001,000.006064Building Maintenance8305350615.00385.000.001,000.006067Equipment Maintenance8305350

0.00110.000.00110.006195Safety Supplies8305350Expense Total: 13,786.48896.1926,635.3341,318.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:758Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 759: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306520 COMMUNITY PARKSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-388.000.000.00388.004640Sale of Surplus8306520

1,000.000.001,000.000.004670Donations8306520-2,353.000.000.002,353.004821Daily Entrance Fees8306520-5,380.000.004,300.009,680.004840Community Center Rental8306520

Revenue Total: -7,121.000.005,300.0012,421.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description51,908.590.00102,430.41154,339.006003Salaries-Employees8306520

800.000.000.00800.006004Overtime830652045,745.000.000.0045,745.006005Extra Help8306520

7,719.560.007,704.4415,424.006006FICA830652012,051.050.0023,948.9536,000.006007Group Health8306520

4,779.760.0010,842.2415,622.006008Retirement8306520123.34590.58421.081,135.006010Uniforms8306520

1,665.370.00879.632,545.006011Workers Compensation8306520327.200.00337.80665.006012Unemployment Insurance8306520

1,380.071,304.436,315.509,000.006014Office Supplies83065205,986.210.006,013.7912,000.006016Gasoline8306520

-54.610.0054.610.006018Diesel Fuel83065203,516.200.00883.804,400.006022Drugs Medicine83065201,060.6521.32118.031,200.006030Vehicle Repairs8306520

700.000.000.00700.006047Mobile Phones83065202,805.780.005,194.228,000.006048Communications83065202,300.000.000.002,300.006056Property Insurance8306520

550.000.000.00550.006057Vehicle Insurance830652022.000.000.0022.006058Liability Other Insurance8306520

17,945.890.0024,054.1142,000.006060Electricity83065207,830.820.006,169.1814,000.006062Water83065208,503.231,720.8812,775.8923,000.006063Sewage and Garbage8306520

385.20280.004,334.805,000.006064Building Maintenance8306520-108.96653.033,455.934,000.006067Equipment Maintenance8306520111.00110.20440.80662.006069Equipment Rental8306520

44,199.00499.000.0044,698.006082Contractual Expense830652041.26108.740.00150.006195Safety Supplies8306520

Expense Total: 222,293.615,288.18216,375.21443,957.00-215,172.61-5,288.18-211,075.21-431,536.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:759Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 760: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306528 LA PALOMA PARKOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description3,745.800.009,358.2013,104.006005Extra Help8306528

286.030.00715.971,002.006006FICA8306528230.000.0070.00300.006010Uniforms8306528

73.700.00185.30259.006011Workers Compensation830652812.180.0030.8243.006012Unemployment Insurance8306528

2,234.39184.05581.563,000.006014Office Supplies83065282,000.000.000.002,000.006022Drugs Medicine8306528

400.000.000.00400.006056Property Insurance830652814,576.120.006,423.8821,000.006060Electricity8306528

1,287.640.001,212.362,500.006062Water8306528-224.76110.002,614.762,500.006063Sewage and Garbage8306528

1,455.8044.200.001,500.006064Building Maintenance83065281,365.810.00134.191,500.006067Equipment Maintenance8306528

0.00110.000.00110.006195Safety Supplies8306528Expense Total: 27,442.71448.2521,327.0449,218.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:760Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 761: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306540 BROWNE ROAD PARKOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description43,643.020.0050,215.9893,859.006003Salaries-Employees8306540

500.000.000.00500.006004Overtime83065406,652.800.006,451.2013,104.006005Extra Help83065403,944.280.004,276.728,221.006006FICA83065408,595.970.0013,004.0321,600.006007Group Health83065404,178.760.005,273.249,452.006008Retirement8306540-185.940.00585.94400.006010Uniforms8306540

81.300.001,046.701,128.006011Workers Compensation8306540168.370.00186.63355.006012Unemployment Insurance8306540

4,560.563,992.044,247.4012,800.006014Office Supplies83065401,500.000.000.001,500.006016Gasoline83065403,000.000.000.003,000.006022Drugs Medicine83065401,000.000.000.001,000.006030Vehicle Repairs83065402,000.000.000.002,000.006037Road Materials83065402,659.980.006,544.029,204.006048Communications83065405,300.000.000.005,300.006056Property Insurance8306540

390.000.000.00390.006057Vehicle Insurance83065409,072.990.0040,927.0150,000.006060Electricity83065403,261.710.004,738.298,000.006062Water8306540

957.00295.001,748.003,000.006063Sewage and Garbage83065403,906.591,343.30950.116,200.006064Building Maintenance8306540

0.00424.005,576.006,000.006067Equipment Maintenance8306540111.00110.20440.80662.006069Equipment Rental8306540

7,988.001,350.000.009,338.006082Contractual Expense8306540150.000.000.00150.006195Safety Supplies8306540

Expense Total: 113,436.397,514.54146,212.07267,163.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:761Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 762: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306541 EL RANCHITO PARKOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description9,415.800.003,688.2013,104.006005Extra Help8306541

719.830.00282.171,002.006006FICA8306541185.970.0073.03259.006011Workers Compensation8306541

30.850.0012.1543.006012Unemployment Insurance8306541628.93731.053,640.025,000.006014Office Supplies8306541

2,000.000.000.002,000.006022Drugs Medicine83065411,000.000.000.001,000.006037Road Materials8306541

900.000.000.00900.006056Property Insurance8306541603.820.001,096.181,700.006060Electricity8306541

-1,075.100.002,275.101,200.006062Water8306541462.530.002,537.473,000.006063Sewage and Garbage8306541462.3195.70941.991,500.006064Building Maintenance8306541

1,500.000.000.001,500.006067Equipment Maintenance8306541Expense Total: 16,834.94826.7514,546.3132,208.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:762Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 763: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306552 CIAP-NATURE PARKOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-100,000.000.000.00100,000.004300State Revenue8306552

Revenue Total: -100,000.000.000.00100,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.00166,667.000.00166,667.006045Professional Services8306552

Expense Total: 0.00166,667.000.00166,667.00100,000.00-166,667.000.00-66,667.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:763Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 764: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306556 CIAP-ISLA DEL CARMENOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:764Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 765: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306600 ISLA BLANCA PARKOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description137,125.810.00137,125.810.004459Beach Cleanup - Pct#18306600

-5,982.680.0020,750.3226,733.004602Miscellaneous8306600148.000.000.00-148.004705Long/Short8306600

-850.000.000.00850.004825Commercial Permits8306600-775,372.940.001,836,341.062,611,714.004830RV Full8306600-808,449.720.00812,956.281,621,406.004841Concessions Leases8306600

-20,776.000.000.0020,776.004842Parks Tag Fee8306600-64,149.540.0098,892.46163,042.004845Electricity8306600

-165.260.00196.74362.004846Water8306600-13,245.000.005,715.0018,960.004849Tents8306600-27,040.000.0013,330.0040,370.004850CABANAS RENTAL8306600

Revenue Total: -1,578,757.330.002,925,307.674,504,065.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description190,323.890.00157,613.11347,937.006003Salaries-Employees8306600

8,360.950.001,339.059,700.006004Overtime830660022,170.190.0015,568.8137,739.006005Extra Help830660020,446.090.0013,154.9133,601.006006FICA830660059,516.440.0042,883.56102,400.006007Group Health830660018,837.290.0017,225.7136,063.006008Retirement8306600

324.82130.292,162.892,618.006010Uniforms83066001,735.240.002,440.764,176.006011Workers Compensation8306600

798.300.00579.701,378.006012Unemployment Insurance83066005,881.981,716.627,401.4015,000.006014Office Supplies83066005,098.330.001.675,100.006016Gasoline83066001,563.29156.71780.002,500.006030Vehicle Repairs83066001,834.880.00665.122,500.006037Road Materials8306600

-5.680.006,652.686,647.006040Audit and Accounting830660090.000.000.0090.006046Medical and Dental8306600

-1,124.150.003,224.152,100.006047Mobile Phones8306600-7,001.300.0022,601.3015,600.006048Communications8306600

987.150.0012.851,000.006049Postage83066001,000.000.000.001,000.006050Travel83066001,380.000.00120.001,500.006054Advertising8306600

-3,915.860.0019,915.8616,000.006056Property Insurance83066002,000.000.000.002,000.006057Vehicle Insurance8306600

154,039.830.00105,960.17260,000.006060Electricity8306600-2,224.820.0067,224.8265,000.006062Water83066007,365.7621,798.55160,835.69190,000.006063Sewage and Garbage83066001,001.152,980.382,918.476,900.006064Building Maintenance8306600

955.921,505.4038.682,500.006067Equipment Maintenance8306600-2,561.121,334.743,226.382,000.006069Equipment Rental8306600

425.000.0075.00500.006073Dues and Memberships83066007,300.000.00200.007,500.006074Credit Services8306600-421.890.008,621.898,200.006075Taxes8306600

66.34413.001,520.662,000.006077Data Processing8306600400.000.000.00400.006078Education and Training8306600

-2,057.438,002.88107,897.55113,843.006082Contractual Expense8306600-54.1048.25455.85450.006195Safety Supplies8306600

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:765Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 766: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

Expense Total: 494,536.4938,086.82773,318.691,305,942.001,084,220.84-38,086.822,151,988.983,198,123.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:766Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 767: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306601 ISLA BLANCA BEACH MAINTENANCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-40.000.004.0044.004602Miscellaneous8306601737.590.00737.590.004705Long/Short8306601

-648,919.000.00306,002.00954,921.004821Daily Entrance Fees8306601-21,862.500.0077,883.5099,746.004822Annual Passes8306601

-7,181.000.0036,298.0043,479.00482490 Day Passes83066013,088.000.003,088.000.004842Parks Tag Fee8306601

Revenue Total: -674,176.910.00424,013.091,098,190.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description17,657.890.00234,002.11251,660.006003Salaries-Employees8306601

7,900.730.001,799.279,700.006004Overtime830660125,803.060.0020,362.9446,166.006005Extra Help8306601

926.170.0019,047.8319,974.006006FICA83066018,004.490.0069,595.5177,600.006007Group Health83066011,528.450.0024,482.5526,011.006008Retirement83066012,764.33869.303,648.377,282.006010Uniforms8306601

294.980.004,108.024,403.006011Workers Compensation8306601135.540.00839.46975.006012Unemployment Insurance8306601

11,444.525,588.4736,967.0154,000.006014Office Supplies83066017,148.230.003,851.7711,000.006016Gasoline83066018,093.461,462.42444.1210,000.006030Vehicle Repairs8306601

0.770.002,020.232,021.006047Mobile Phones83066011,079.000.000.001,079.006048Communications83066012,532.000.000.002,532.006057Vehicle Insurance8306601

53,177.320.0056,822.68110,000.006060Electricity83066012,500.660.009,499.3412,000.006062Water8306601

33,036.400.0047,963.6081,000.006063Sewage and Garbage830660111,619.72660.375,719.9118,000.006064Building Maintenance8306601

1,976.9947.985,875.037,900.006067Equipment Maintenance83066011.15886.344,112.515,000.006082Contractual Expense83066010.000.00524.00524.006195Safety Supplies8306601

Expense Total: 197,625.869,514.88551,686.26758,827.00476,551.05-9,514.88-127,673.17339,363.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:767Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 768: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306610 ANDY BOWIE PARKOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-4,760.090.0011,788.9116,549.004602Miscellaneous8306610

-44,075.070.0078,122.93122,198.004830RV Full8306610-114,740.220.00300,075.78414,816.004841Concessions Leases8306610

-120.000.008.00128.004842Parks Tag Fee8306610-2,933.800.002,570.205,504.004845Electricity8306610-2,125.000.003,800.005,925.004849Tents8306610

Revenue Total: -168,754.180.00396,365.82565,120.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description35,048.080.0067,981.92103,030.006003Salaries-Employees8306610

619.840.00180.16800.006004Overtime83066102,509.750.003,890.256,400.006005Extra Help83066103,606.490.005,352.518,959.006006FICA83066107,227.360.0015,789.6423,017.006007Group Health83066102,169.230.007,265.779,435.006008Retirement8306610

877.850.0047.15925.006010Uniforms8306610214.730.00565.27780.006011Workers Compensation8306610

81.630.00236.37318.006012Unemployment Insurance830661052.762,692.313,254.936,000.006014Office Supplies8306610

150.000.000.00150.006022Drugs Medicine8306610860.000.00140.001,000.006030Vehicle Repairs8306610534.520.002,465.483,000.006037Road Materials8306610

1,000.000.000.001,000.006038Small Tools and Equipment8306610-253.920.00303.9250.006047Mobile Phones8306610

4,198.890.004,334.118,533.006048Communications83066101,500.000.000.001,500.006054Advertising83066102,010.000.000.002,010.006056Property Insurance8306610

100.000.000.00100.006057Vehicle Insurance83066104,415.880.004,584.129,000.006060Electricity83066101,917.490.001,082.513,000.006062Water83066101,170.520.003,829.485,000.006063Sewage and Garbage83066101,202.27907.08315.652,425.006064Building Maintenance83066101,086.0813.50100.421,200.006067Equipment Maintenance83066101,800.000.00200.002,000.006074Credit Services83066101,100.000.000.001,100.006077Data Processing83066101,896.500.00103.502,000.006082Contractual Expense8306610

0.250.00172.75173.006195Safety Supplies8306610Expense Total: 77,096.203,612.89122,195.91202,905.00

91,657.98-3,612.89274,169.91362,215.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:768Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 769: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306611 ANDY BOWIE BEACH MAINTENANCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description319.170.00450.17131.004705Long/Short8306611

-66,614.000.0023,784.0090,398.004821Daily Entrance Fees8306611-291.500.001,775.502,067.004822Annual Passes8306611-385.000.003,269.003,654.00482490 Day Passes8306611

Revenue Total: -66,971.330.0029,278.6796,250.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,242.340.0022,757.6625,000.006003Salaries-Employees8306611

95.590.00104.41200.006004Overtime83066116,400.000.000.006,400.006005Extra Help8306611

6.630.001,693.371,700.006006FICA83066110.690.005,782.315,783.006007Group Health8306611

647.070.002,352.933,000.006008Retirement83066110.100.001,040.901,041.006010Uniforms8306611

49.390.00166.61216.006011Workers Compensation830661173.570.0076.43150.006012Unemployment Insurance8306611

-7,121.38596.2817,247.1010,722.006014Office Supplies83066117,425.420.003,574.5811,000.006016Gasoline8306611

-15.940.0015.940.006017Butane8306611483.180.00516.821,000.006018Diesel Fuel8306611451.400.00648.601,100.006030Vehicle Repairs8306611

0.000.00549.00549.006038Small Tools and Equipment8306611105.040.00151.96257.006047Mobile Phones8306611

27.690.001,742.311,770.006048Communications8306611982.450.009,017.5510,000.006060Electricity8306611

2,957.320.00442.683,400.006062Water83066113,820.53160.0010,019.4714,000.006063Sewage and Garbage8306611

247.022,443.853,856.136,547.006064Building Maintenance83066112,617.690.00432.313,050.006067Equipment Maintenance83066113,904.000.000.003,904.006069Equipment Rental8306611

0.580.00557.42558.006077Data Processing830661174.941,086.334,138.735,300.006082Contractual Expense8306611

0.000.0027.0027.006195Safety Supplies8306611Expense Total: 25,475.324,286.4686,912.22116,674.00

41,496.01-4,286.46-57,633.55-20,424.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:769Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 770: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306620 ADOLPH THOMAE PARKOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-111.310.00488.69600.004602Miscellaneous8306620323.030.00579.03256.004705Long/Short8306620

-215,972.000.0068,950.00284,922.004821Daily Entrance Fees8306620-10,918.500.0024,512.5035,431.004822Annual Passes8306620

-2,821.000.001,094.003,915.00482490 Day Passes83066204,069.350.00100,070.3596,001.004830RV Full8306620-525.000.001,575.002,100.004839Apartment Rental8306620-400.000.00624.001,024.004842Parks Tag Fee8306620-542.200.003,571.804,114.004845Electricity8306620

-2,390.000.004,870.007,260.004849Tents8306620Revenue Total: -229,287.630.00206,335.37435,623.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description59,208.360.00105,212.64164,421.006003Salaries-Employees8306620

1,000.000.000.001,000.006004Overtime83066206,400.000.000.006,400.006005Extra Help83066205,395.680.007,822.3213,218.006006FICA8306620

15,300.000.0027,900.0043,200.006007Group Health83066205,524.980.0011,133.0216,658.006008Retirement8306620

104.70589.56505.741,200.006010Uniforms8306620244.020.00399.98644.006011Workers Compensation8306620220.310.00346.69567.006012Unemployment Insurance8306620

12,787.92559.376,652.7120,000.006014Office Supplies83066204,084.340.004,915.669,000.006016Gasoline83066201,544.550.00455.452,000.006030Vehicle Repairs8306620-351.860.001,251.86900.006047Mobile Phones8306620

3,086.630.005,913.379,000.006048Communications83066202,000.000.000.002,000.006054Advertising83066201,400.000.000.001,400.006056Property Insurance8306620

737.000.000.00737.006057Vehicle Insurance830662014,311.910.004,688.0919,000.006060Electricity8306620

2,461.730.004,038.276,500.006062Water83066201,249.761,355.009,395.2412,000.006063Sewage and Garbage8306620

11,638.74879.002,682.2615,200.006064Building Maintenance8306620889.81194.961,415.232,500.006067Equipment Maintenance8306620

17.75160.75321.50500.006069Equipment Rental83066203,800.000.00200.004,000.006074Credit Services8306620

-0.01397.002,603.013,000.006077Data Processing830662042,787.759,401.7550,683.50102,873.006082Contractual Expense8306620

0.0022,285.000.0022,285.006096Equipment8306620120.1079.900.00200.006195Safety Supplies8306620

Expense Total: 195,964.1735,902.29248,536.54480,403.0033,323.46-35,902.29-42,201.17-44,780.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:770Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 771: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306630 CAPITAL PROJECTS PARKSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:771Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 772: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306631 PARKS CAPITAL IMPROVEMENTSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description81,514.664,506.25153,979.09240,000.006082Contractual Expense8306631

Expense Total: 81,514.664,506.25153,979.09240,000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:772Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 773: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306640 PUBLIC BEACHESOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-62,300.000.000.0062,300.004300State Revenue8306640

-4.000.000.004.004602Miscellaneous8306640-14,041.610.0019.3914,061.004705Long/Short8306640

-616,938.000.00326,796.00943,734.004821Daily Entrance Fees8306640Revenue Total: -693,283.610.00326,815.391,020,099.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description16,082.640.0040,702.3656,785.006003Salaries-Employees8306640

-466.390.002,366.391,900.006004Overtime830664075,332.250.0025,467.75100,800.006005Extra Help8306640

7,118.750.005,082.2512,201.006006FICA83066403,600.000.0010,800.0014,400.006007Group Health83066401,433.280.004,306.725,740.006008Retirement8306640

-92.650.00592.65500.006010Uniforms8306640-89.680.00705.68616.006011Workers Compensation8306640300.300.00225.70526.006012Unemployment Insurance8306640182.284,043.699,774.0314,000.006014Office Supplies8306640

1,500.000.000.001,500.006016Gasoline83066400.000.00549.00549.006038Small Tools and Equipment8306640

200.000.000.00200.006049Postage83066409,000.000.000.009,000.006056Property Insurance83066401,531.020.003,268.984,800.006060Electricity83066405,040.700.002,959.308,000.006062Water8306640

38,979.512,036.2444,984.2586,000.006063Sewage and Garbage83066401,306.48426.901,217.622,951.006064Building Maintenance83066401,516.010.001,283.992,800.006067Equipment Maintenance8306640

700.000.000.00700.006069Equipment Rental8306640166.442,520.001,313.564,000.006077Data Processing8306640278.4364,026.365,039.2169,344.006082Contractual Expense8306640

0.000.00400.00400.006195Safety Supplies8306640Expense Total: 163,619.3773,053.19161,039.44397,712.00

529,664.24-73,053.19165,775.95622,387.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:773Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 774: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306641 TRASH BAG COLLECTION PROGRAMOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-79,865.940.0043,235.06123,101.004843Trash Bag Revenue8306641

Revenue Total: -79,865.940.0043,235.06123,101.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,701.220.00298.783,000.006004Overtime8306641

42,605.380.0014,994.6257,600.006005Extra Help83066413,466.030.001,169.974,636.006006FICA8306641

0.000.00200.00200.006010Uniforms8306641894.180.00302.821,197.006011Workers Compensation8306641149.670.0050.33200.006012Unemployment Insurance8306641

5,419.133,178.706,402.1715,000.006014Office Supplies830664120,841.131,543.2212,615.6535,000.006063Sewage and Garbage8306641

222.160.00127.84350.006195Safety Supplies8306641Expense Total: 76,298.904,721.9236,162.18117,183.00

3,567.04-4,721.927,072.885,918.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:774Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 775: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306680 PARK RANGERSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description3,535.420.003,535.420.004489Park Ranger Arrest Fees-Misc8306680

Revenue Total: 3,535.420.003,535.420.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description157,486.710.00341,623.29499,110.006003Salaries-Employees8306680

3,444.150.006,555.8510,000.006004Overtime830668013,145.940.0025,801.0638,947.006006FICA830668027,810.600.0058,589.4086,400.006007Group Health830668014,095.960.0036,869.0450,965.006008Retirement8306680

867.16838.592,294.254,000.006010Uniforms83066802,789.200.006,406.809,196.006011Workers Compensation8306680

522.120.001,147.881,670.006012Unemployment Insurance830668075.6949.012,775.302,900.006014Office Supplies8306680

18,713.270.0024,286.7343,000.006016Gasoline8306680437.00410.002,243.003,090.006028Camera and Police Supplies8306680

9,333.766,142.3420,523.9036,000.006030Vehicle Repairs830668025.000.0075.00100.006046Medical and Dental8306680

1,500.000.000.001,500.006047Mobile Phones8306680500.000.000.00500.006048Communications8306680

66.350.0031.6598.006049Postage83066801,400.000.000.001,400.006050Travel83066806,700.000.000.006,700.006057Vehicle Insurance83066801,916.98355.131,727.894,000.006067Equipment Maintenance8306680

270.00280.00650.001,200.006068Real Estate Rental83066802,340.91754.651,764.444,860.006069Equipment Rental8306680-104.00104.00410.00410.006077Data Processing8306680170.000.00330.00500.006078Education and Training8306680

1,500.000.000.001,500.006082Contractual Expense83066801,200.000.000.001,200.006100Weapons8306680

563.530.00236.47800.006195Safety Supplies8306680Expense Total: 266,770.338,933.72534,341.95810,046.00

-270,305.75-8,933.72-530,806.53-810,046.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:775Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 776: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306681 CODE ENFORCEMENTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description168.750.00131.25300.006004Overtime8306681

6,280.000.0019,320.0025,600.006005Extra Help8306681492.900.001,488.101,981.006006FICA8306681

8.40324.00167.60500.006010Uniforms8306681126.860.00385.14512.006011Workers Compensation8306681

20.950.0064.0585.006012Unemployment Insurance8306681612.25594.25793.502,000.006014Office Supplies8306681

1,687.140.00312.862,000.006016Gasoline8306681258.630.001,577.371,836.006047Mobile Phones8306681292.10323.00384.901,000.006067Equipment Maintenance8306681111.880.00238.12350.006195Safety Supplies8306681

Expense Total: 10,059.861,241.2524,862.8936,164.00-10,059.86-1,241.25-24,862.89-36,164.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:776Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 777: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306682 BEACH SAFTEY PROGRAMOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-1,500.000.000.001,500.004200Program Revenues8306682

-191,422.500.00126,489.50317,912.004821Daily Entrance Fees8306682Revenue Total: -192,922.500.00126,489.50319,412.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description12,432.350.0031,590.6544,023.006003Salaries-Employees8306682

560.860.00439.141,000.006004Overtime8306682149,752.200.0083,047.80232,800.006005Extra Help8306682

12,467.020.008,785.9821,253.006006FICA83066821,800.000.005,400.007,200.006007Group Health83066821,090.350.003,342.654,433.006008Retirement83066822,062.45629.402,808.155,500.006010Uniforms83066822,504.470.002,278.534,783.006011Workers Compensation8306682

538.090.00378.91917.006012Unemployment Insurance8306682866.87835.101,498.033,200.006014Office Supplies8306682

6,779.990.004,220.0111,000.006016Gasoline83066822,882.37760.65856.984,500.006022Drugs Medicine83066821,169.741,004.543,125.725,300.006030Vehicle Repairs8306682

533.660.00266.34800.006047Mobile Phones83066820.000.000.000.006050Travel8306682

800.000.000.00800.006057Vehicle Insurance8306682877.860.00122.141,000.006064Building Maintenance8306682829.75720.001,150.252,700.006067Equipment Maintenance8306682688.25461.684,006.075,156.006069Equipment Rental8306682

2,177.000.000.002,177.006073Dues and Memberships83066822,500.000.000.002,500.006078Education and Training8306682

0.002,400.007,200.009,600.006082Contractual Expense8306682925.940.0074.061,000.006195Safety Supplies8306682

Expense Total: 204,239.226,811.37160,591.41371,642.00-11,316.72-6,811.37-34,101.91-52,230.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:777Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 778: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306690 PARKS ADMINISTRATIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description61,795.010.0092,028.99153,824.006002Salaries-Assistants/Deputies8306690

118,020.700.00142,012.30260,033.006003Salaries-Employees83066902,683.750.005,316.258,000.006004Overtime8306690

16,218.390.0017,886.6134,105.006006FICA830669040,132.770.0042,608.2382,741.006007Group Health830669018,134.030.0025,733.9743,868.006008Retirement8306690

-188.250.00188.250.006009Auto Allowance8306690-114.500.00300.50186.006010Uniforms8306690

1,048.760.003,239.244,288.006011Workers Compensation8306690715.290.00788.711,504.006012Unemployment Insurance8306690

70.790.00325.21396.006014Office Supplies83066903,654.540.003,105.466,760.006016Gasoline8306690-753.57938.19879.381,064.006018Diesel Fuel8306690500.000.000.00500.006025Food-Human8306690241.771,329.29528.942,100.006030Vehicle Repairs8306690

14,594.000.000.0014,594.006033Contingencies8306690290.00155.0055.00500.006046Medical and Dental8306690381.680.00618.321,000.006047Mobile Phones8306690

7.070.00109.93117.006048Communications8306690-43.620.00196.62153.006049Postage8306690

5,343.40141.311,515.297,000.006050Travel83066902,068.640.001,031.363,100.006054Advertising8306690

572.000.000.00572.006056Property Insurance83066902,800.000.000.002,800.006057Vehicle Insurance8306690

11,000.000.000.0011,000.006058Liability Other Insurance830669097.000.000.0097.006059Bonds8306690

1,001.57777.813,035.624,815.006067Equipment Maintenance83066900.000.00500.00500.006068Real Estate Rental8306690

148.171,147.433,409.404,705.006069Equipment Rental830669073.65281.35145.00500.006073Dues and Memberships8306690

-730.911,348.201,382.712,000.006077Data Processing83066901,158.060.00241.941,400.006078Education and Training83066903,944.7036,682.877,915.4348,543.006082Contractual Expense8306690

299,858.190.00510,428.81810,287.006097Debt Retirement83066901,073.620.00348,199.38349,273.006098Debt Interest8306690

127.920.00122.08250.006195Safety Supplies8306690Expense Total: 605,924.6242,801.451,213,848.931,862,575.00

-605,924.62-42,801.45-1,213,848.93-1,862,575.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:778Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 779: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306691 GREENS DIVISIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description48,631.460.00117,710.54166,342.006003Salaries-Employees8306691

-181.590.00531.59350.006004Overtime83066914,193.930.008,558.0712,752.006006FICA8306691

10,800.000.0032,400.0043,200.006007Group Health83066914,277.170.0012,508.8316,786.006008Retirement8306691

185.001,276.241,013.762,475.006010Uniforms8306691341.800.002,885.203,227.006011Workers Compensation8306691

40.088.52501.40550.006012Unemployment Insurance8306691795.940.001,494.062,290.006014Office Supplies8306691

3,162.100.003,337.906,500.006016Gasoline83066912,175.4537.0487.512,300.006030Vehicle Repairs8306691

300.000.000.00300.006047Mobile Phones8306691325.000.000.00325.006057Vehicle Insurance8306691787.3395.004,317.675,200.006067Equipment Maintenance8306691245.6454.360.00300.006195Safety Supplies8306691

Expense Total: 76,079.311,471.16185,346.53262,897.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:779Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 780: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306692 PARKS DONATIONSOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-328.000.00328.000.006014Office Supplies8306692

-12.100.0012.100.006030Vehicle Repairs8306692Expense Total: -340.100.00340.100.00

340.100.00-340.100.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:780Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 781: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306694 PARKS SUMMER PROGRAMOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-3,990.000.000.003,990.004200Program Revenues8306694

Revenue Total: -3,990.000.000.003,990.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description10,848.000.000.0010,848.006005Extra Help8306694

830.000.000.00830.006006FICA8306694429.000.000.00429.006011Workers Compensation8306694

87.000.000.0087.006012Unemployment Insurance8306694936.8363.170.001,000.006014Office Supplies8306694

Expense Total: 13,130.8363.170.0013,194.00-9,140.83-63.170.00-9,204.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:781Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 782: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306695 PARK ADMIN BUFOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.560.0063,118.4463,119.006002Salaries-Assistants/Deputies83066950.970.00100,410.03100,411.006003Salaries-Employees8306695

168.160.003,831.844,000.006004Overtime83066950.340.0012,433.6612,434.006006FICA83066950.220.0032,458.7832,459.006007Group Health83066950.290.0017,295.7117,296.006008Retirement8306695

-102.560.00102.560.006009Auto Allowance8306695616.000.000.00616.006010Uniforms8306695

0.890.002,284.112,285.006011Workers Compensation8306695-52.220.00552.22500.006012Unemployment Insurance8306695

1,890.210.002,213.794,104.006014Office Supplies83066954,059.760.0073.244,133.006016Gasoline8306695

0.592,822.002,944.415,767.006018Diesel Fuel8306695-5,030.74374.8813,689.869,034.006030Vehicle Repairs8306695

695.240.001,304.762,000.006047Mobile Phones8306695371.910.00151.09523.006048Communications8306695

1,000.000.000.001,000.006057Vehicle Insurance83066952,851.421,147.5011,686.0815,685.006067Equipment Maintenance8306695

78.78279.771,436.451,795.006069Equipment Rental8306695196.000.000.00196.006195Safety Supplies8306695

Expense Total: 6,745.824,624.15265,987.03277,357.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:782Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 783: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8306696 2016 CO'sOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-1,617,092.000.000.001,617,092.004821Daily Entrance Fees8306696

Revenue Total: -1,617,092.000.000.001,617,092.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description805,000.000.000.00805,000.006097Debt Retirement8306696

0.000.00842,375.00842,375.006098Debt Interest83066960.000.00750.00750.006099Fiscal Agent Fees8306696

Expense Total: 805,000.000.00843,125.001,648,125.00812,092.000.00-843,125.00-31,033.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:783Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 784: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8400000 PARK SYSTEM I&SOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.000.000.004600Interest Income8400000

Revenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:784Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 785: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8400830 PARK SYSTEM TRANSFEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-407,565.000.000.00407,565.004390Transfer In8400830

Transfer In Total: -407,565.000.000.00407,565.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:785Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 786: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8406600 PARKSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.000.000.006097Debt Retirement84066000.000.000.000.006098Debt Interest84066000.000.000.000.006099Fiscal Agent Fees8406600

Expense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:786Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 787: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8500000 PARK SYSTEM BOND RESERVEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.000.000.004600Interest Income8500000

Revenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:787Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 788: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8600000 PARK SYSTEM OPERATING RESERVEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.000.000.004600Interest Income8600000

Revenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:788Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 789: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8700000 PARK SYSTEM CAPITAL IMPROVEMENOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-262,242.310.0018,879.69281,122.004600Interest Income8700000

Revenue Total: -262,242.310.0018,879.69281,122.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:789Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 790: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8700830 PARK SYSTEM TRANSFEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject DescriptionTransfer In Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:790Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 791: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8706230 ENGINEERING DEPARTMENTOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.530.0069,033.4769,034.006003Salaries-Employees87062300.680.005,100.325,101.006006FICA87062300.000.0010,500.0010,500.006007Group Health8706230

-85.730.006,809.736,724.006008Retirement87062300.090.00329.91330.006011Workers Compensation87062300.160.00362.84363.006012Unemployment Insurance8706230

Expense Total: -84.270.0092,136.2792,052.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:791Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 792: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8706520 COMMUNITY PARKSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:792Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 793: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8706600 ISLA BLANCA PARKOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.0021,925.0021,925.006045Professional Services87066000.740.004,142.264,143.006054Advertising87066000.40205,477.0519,106,764.5519,312,242.006082Contractual Expense8706600

Expense Total: 1.14205,477.0519,132,831.8119,338,310.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:793Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 794: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8706601 RV CONJSTRUCTIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description831,058.502,500.001,526.50835,085.006082Contractual Expense8706601

Expense Total: 831,058.502,500.001,526.50835,085.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:794Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 795: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8706610 ANDY BOWIE PARKOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.940.0056,175.0656,176.006082Contractual Expense8706610

Expense Total: 0.940.0056,175.0656,176.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:795Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 796: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8706670 ATWOOD PARKOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description42,597.002,786.000.0045,383.006045Professional Services870667066,091.004,716.000.0070,807.006082Contractual Expense8706670

Expense Total: 108,688.007,502.000.00116,190.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:796Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 797: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8800000 AIRPORT MAINTENANCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-574.760.0025.24600.004600Interest Income8800000

Revenue Total: -574.760.0025.24600.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:797Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 798: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8800100 GENERAL FUND TRANSFEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-124,606.000.0017,000.00141,606.004390Transfer In8800100

Transfer In Total: -124,606.000.0017,000.00141,606.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:798Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 799: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8805190 AIRPORT MAINTENANCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-5,750.000.0027,250.0033,000.004614Land Rental8805190-4,119.870.008,880.1313,000.004841Concessions Leases8805190

Revenue Total: -9,869.870.0036,130.1346,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description1,174.210.004,427.795,602.006002Salaries-Assistants/Deputies88051908,137.700.0016,862.3025,000.006003Salaries-Employees8805190-114.920.00114.920.006004Overtime8805190736.890.001,604.112,341.006006FICA8805190

2,370.420.005,765.588,136.006007Group Health88051901,043.640.002,264.363,308.006008Retirement8805190

198.930.00431.07630.006011Workers Compensation880519030.500.0070.50101.006012Unemployment Insurance8805190

293.990.00906.011,200.006016Gasoline88051903,297.850.002,702.156,000.006018Diesel Fuel8805190

400.000.000.00400.006022Drugs Medicine88051901,077.9093.1828.921,200.006030Vehicle Repairs8805190

437.700.00662.301,100.006047Mobile Phones88051902,070.000.00930.003,000.006050Travel8805190

928.700.004,571.305,500.006056Property Insurance88051903,029.070.003,970.937,000.006060Electricity88051904,020.000.008,040.0012,060.006062Water8805190

75,197.9518,448.503,934.5597,581.006064Building Maintenance88051901,287.8953.74658.372,000.006067Equipment Maintenance8805190

725.000.000.00725.006078Education and Training8805190Expense Total: 106,343.4218,595.4257,945.16182,884.00

-96,473.55-18,595.42-21,815.03-136,884.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:799Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 800: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

8904150 BAIL BOND BOARDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.000.000.004200Program Revenues8904150

Revenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description0.000.000.000.006014Office Supplies8904150

Expense Total: 0.000.000.000.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:800Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 801: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9000000 DRUG FORFEITURE TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description2,990.750.002,990.750.004600Interest Income9000000

163.020.00163.020.004702ACH UNIDENTIFIED9000000Revenue Total: 3,153.770.003,153.770.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:801Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 802: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9000250 DRUG FORFEITURE TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description110,749.000.000.00110,749.006700Transfer Out9000250

Transfer Out Total: 110,749.000.000.00110,749.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:802Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 803: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9004750 DRUG FORFEITURE TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description419,068.390.00419,068.390.004200Program Revenues9004750

Revenue Total: 419,068.390.00419,068.390.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description128,062.670.0071,937.33200,000.006002Salaries-Assistants/Deputies9004750242,142.020.0092,857.98335,000.006003Salaries-Employees9004750115,704.280.0044,295.72160,000.006005Extra Help9004750

23,110.120.0017,817.8840,928.006006FICA90047502,072.890.0034,527.1136,600.006007Group Health9004750

33,090.210.0020,784.7953,875.006008Retirement90047502,000.00250.000.002,250.006010Uniforms9004750

-1,329.780.001,329.780.006011Workers Compensation9004750-787.490.00787.490.006012Unemployment Insurance9004750500.000.000.00500.006014Office Supplies9004750

1,352.390.0018,647.6120,000.006016Gasoline90047501,122.70440.36436.942,000.006022Drugs Medicine9004750

280.58300.00419.421,000.006024Animal Feed90047501,337.400.00662.602,000.006028Camera and Police Supplies9004750

477.500.0022.50500.006030Vehicle Repairs9004750736.040.0017,263.9618,000.006038Small Tools and Equipment9004750

1,920.000.003,080.005,000.006045Professional Services9004750500.000.000.00500.006047Mobile Phones9004750300.00200.000.00500.006048Communications9004750

1,588.960.00911.042,500.006050Travel90047501,000.000.000.001,000.006054Advertising9004750

500.000.000.00500.006056Property Insurance9004750500.000.000.00500.006057Vehicle Insurance9004750250.000.000.00250.006059Bonds9004750890.270.001,109.732,000.006060Electricity9004750736.480.00263.521,000.006062Water9004750128.030.00871.971,000.006063Sewage and Garbage9004750250.000.000.00250.006064Building Maintenance9004750429.080.004,570.925,000.006067Equipment Maintenance9004750

1,000.000.000.001,000.006069Equipment Rental90047502,506.500.001,493.504,000.006071Court Costs and Transcripts9004750

-9,097.960.0014,097.965,000.006077Data Processing90047501,000.000.000.001,000.006078Education and Training90047501,000.000.000.001,000.006079Legal Books, Publications90047501,531.65200.003,268.355,000.006082Contractual Expense90047501,809.89397.97792.143,000.006087Miscellaneous90047505,000.000.000.005,000.006096Equipment9004750

Expense Total: 563,614.431,788.33352,250.24917,653.00-982,682.82-1,788.3366,818.15-917,653.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:803Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 804: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9004751 DA FORFEITURE ACCOUNTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description28,849.300.0028,849.300.004352Forfeitures - State9004751

6,516.630.006,516.630.004600Interest Income900475128,959.970.0028,959.970.004602Miscellaneous900475131,600.000.0031,600.000.004640Sale of Surplus9004751

Revenue Total: 95,925.900.0095,925.900.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-419,068.390.00419,068.390.006070INDIRECT COST9004751

Expense Total: -419,068.390.00419,068.390.00323,142.490.00-323,142.490.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:804Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 805: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9004840 DA FORFEITURES FD DOJOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description110,237.940.00110,237.940.004200Program Revenues9004840

Revenue Total: 110,237.940.00110,237.940.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description40,925.950.0062,574.05103,500.006003Salaries-Employees9004840

3,240.410.004,677.597,918.006006FICA9004840-3,403.760.0010,003.766,600.006007Group Health90048404,546.580.006,641.4211,188.006008Retirement9004840

-1,099.300.001,151.3052.006011Workers Compensation9004840135.660.00206.34342.006012Unemployment Insurance9004840

4,539.541,706.8518,753.6125,000.006030Vehicle Repairs9004840Expense Total: 48,885.081,706.85104,008.07154,600.00

-159,123.02-1,706.856,229.87-154,600.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:805Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 806: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9004841 DA FORFEITURE FD DOJOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description20,836.280.0020,836.280.004352Forfeitures - State900484137,055.330.0037,055.330.004362Forfeitures - Federal9004841

2,377.630.002,377.630.004600Interest Income9004841Revenue Total: 60,269.240.0060,269.240.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-110,237.940.00110,237.940.006070INDIRECT COST9004841

Expense Total: -110,237.940.00110,237.940.0049,968.700.00-49,968.700.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:806Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 807: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9004850 DA FORFEITURES FD DOTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:807Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 808: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9004851 DA FORFEITURE FD DOTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description203.940.00203.940.004600Interest Income9004851

Revenue Total: 203.940.00203.940.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:808Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 809: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9005510 CONSTABLE PCT#1Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:809Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 810: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9005520 CONSTABLE PCT#2Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-440.98440.980.000.006010Uniforms9005520

Expense Total: -440.98440.980.000.00440.98-440.980.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:810Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 811: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9005530 CONSTABLE PCT 3Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description841.500.00841.500.004352Forfeitures - State9005530

Revenue Total: 841.500.00841.500.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

-841.500.00841.500.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:811Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 812: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9005532 CONSTABLE PCT. 3 FD DOTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-14,678.290.0014,678.290.006028Camera and Police Supplies9005532

Expense Total: -14,678.290.0014,678.290.0014,678.290.00-14,678.290.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:812Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 813: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9005540 DRUG FORFEITURE FUNDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description3,000.000.000.003,000.006030Vehicle Repairs9005540

Expense Total: 3,000.000.000.003,000.00-3,000.000.000.00-3,000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:813Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 814: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9005550 CONSTABLE PCT.5 STOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description366.500.00366.500.004352Forfeitures - State9005550

Revenue Total: 366.500.00366.500.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:814Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 815: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9005551 CONSTABLE PCT 5 FD DOJOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:815Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 816: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9005600 DRUG FORFEITURE TASK FORCEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-4,718.270.0095,281.73100,000.004352Forfeitures - State900560038,700.000.0038,700.000.004640Sale of Surplus9005600

Revenue Total: 33,981.730.00133,981.73100,000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description11,697.760.0012,302.2424,000.006002Salaries-Assistants/Deputies9005600

166,490.060.0095,872.94262,363.006003Salaries-Employees9005600-165.010.00165.010.006004Overtime9005600

6,720.000.0023,280.0030,000.006005Extra Help900560014,436.550.009,765.4524,202.006006FICA9005600

-12,874.790.0012,874.790.006007Group Health900560022,744.940.0011,454.0634,199.006008Retirement9005600

2,400.000.0012,600.0015,000.006010Uniforms90056003,384.430.002,420.575,805.006011Workers Compensation9005600

607.840.00436.161,044.006012Unemployment Insurance9005600-3,589.000.003,589.000.006047Mobile Phones9005600

807.500.00192.501,000.006071Court Costs and Transcripts900560068.38265.00666.621,000.006087Miscellaneous9005600

Expense Total: 212,728.66265.00185,619.34398,613.00-246,710.39-265.00-51,637.61-298,613.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:816Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 817: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9005602 SHERIFF FORFEITURES DOTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description69,833.800.0069,833.800.004362Forfeitures - Federal9005602

Revenue Total: 69,833.800.0069,833.800.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description5,953.250.004,046.7510,000.006004Overtime9005602

468.140.00296.86765.006006FICA9005602912.700.00587.301,500.006007Group Health9005602649.530.00431.471,081.006008Retirement9005602109.540.0074.46184.006011Workers Compensation9005602

19.660.0013.3433.006012Unemployment Insurance9005602164.73324.091,711.182,200.006022Drugs Medicine9005602498.780.001,001.221,500.006024Animal Feed9005602

8,391.27425.2410,483.4919,300.006028Camera and Police Supplies900560220,000.000.000.0020,000.006047Mobile Phones900560216,110.5036,159.500.0052,270.006096Equipment9005602

Expense Total: 53,278.1036,908.8318,646.07108,833.00-123,111.90-36,908.8351,187.73-108,833.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:817Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 818: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9005604 SHERIFF DOJ FORFEITURESOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description8,500.000.000.008,500.006028Camera and Police Supplies90056041,000.000.000.001,000.006071Court Costs and Transcripts9005604

-14,538.000.0016,038.001,500.006087Miscellaneous9005604Expense Total: -5,038.000.0016,038.0011,000.00

5,038.000.00-16,038.00-11,000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:818Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 819: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9006680 PARK RANGERS - FORFEITUREOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:819Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 820: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9100000 AP INTENSIVE SUPERVISION PROGOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description8,141.000.008,141.000.004702ACH UNIDENTIFIED9100000

Revenue Total: 8,141.000.008,141.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:820Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 821: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9100920 AP INTENSIVE SUPERVISION PROGOrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject DescriptionTransfer In Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:821Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 822: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9100960 AP INTENSIVE SUPERVISION PROGOrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject DescriptionTransfer In Total: 0.000.000.000.00

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description2,637.000.007,911.0010,548.006700Transfer Out9100960

Transfer Out Total: 2,637.000.007,911.0010,548.00-2,637.000.00-7,911.00-10,548.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:822Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 823: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9105300 CASELOAD OF SAFPF (CCP)Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.0062,124.0062,124.004300State Revenue9105300

Revenue Total: 0.000.0062,124.0062,124.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description10,058.720.0040,423.2850,482.006003Salaries-Employees9105300

816.290.003,045.713,862.006006FICA9105300827.310.004,256.695,084.006008Retirement9105300

88.660.00133.34222.006012Unemployment Insurance9105300795.590.00974.411,770.006050Travel9105300125.000.0075.00200.006078Education and Training9105300233.000.00233.00466.006099Fiscal Agent Fees9105300

0.960.0037.0438.006296Equipment-non capital9105300Expense Total: 12,945.530.0049,178.4762,124.00

-12,945.530.0012,945.530.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:823Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 824: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9105309 AFTERCARE CASELOAD OF SAFPFOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:824Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 825: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9105750 SURVEILLANCE PROGRAM (DP)Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.0087,197.0087,197.004300State Revenue9105750

Revenue Total: 0.000.0087,197.0087,197.00

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-6,021.000.0018,063.0024,084.004390Transfer In9105750

Transfer In Total: -6,021.000.0018,063.0024,084.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description18,566.180.0073,020.8291,587.006003Salaries-Employees9105750

1,800.770.005,205.237,006.006006FICA91057501,530.560.007,692.449,223.006008Retirement9105750

162.130.00240.87403.006012Unemployment Insurance91057501,399.450.00533.551,933.006050Travel9105750

400.000.000.00400.006078Education and Training9105750327.000.00327.00654.006099Fiscal Agent Fees9105750

0.920.0074.0875.006296Equipment-non capital9105750Expense Total: 24,187.010.0087,093.99111,281.00

-18,166.010.0018,166.010.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:825Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 826: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9105759 SURVEILLANCE PROGRAMOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualTransfer In

BudgetObject DescriptionTransfer In Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:826Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 827: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9105760 MENTALLY IMPAIRED CASELOADOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:827Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 828: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9105780 PRE-SENTENCE INVESTIGATION CCPOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description0.000.00667,873.00667,873.004300State Revenue9105780

Revenue Total: 0.000.00667,873.00667,873.00

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description6,294.000.0018,882.0025,176.006700Transfer Out9105780

Transfer Out Total: 6,294.000.0018,882.0025,176.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description150,475.600.00372,109.40522,585.006003Salaries-Employees9105780

13,902.500.0026,075.5039,978.006006FICA910578013,418.790.0039,205.2152,624.006008Retirement9105780

1,072.170.001,226.832,299.006012Unemployment Insurance9105780361.32335.68717.001,414.006014Office Supplies9105780

4,663.100.001,205.905,869.006050Travel91057801,475.000.0025.001,500.006078Education and Training91057802,504.500.002,504.505,009.006099Fiscal Agent Fees9105780

14.10183.45673.45871.006296Equipment-non capital9105780Expense Total: 187,887.08519.13443,742.79632,149.00

-194,181.08-519.13205,248.2110,548.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:828Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 829: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9105788 CCP PRE-SENTENCE INVESTIGATIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:829Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 830: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9105789 PRE-SENTENCE INVESTIGATIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualTransfer Out

BudgetObject DescriptionTransfer Out Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:830Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 831: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9105790 AGGRESSIVE BEHAVIOR CASELOADOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-13,925.000.00119,422.00133,347.004300State Revenue9105790

Revenue Total: -13,925.000.00119,422.00133,347.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description29,613.300.0066,984.7096,598.006003Salaries-Employees9105790

2,426.050.004,963.957,390.006006FICA91057902,669.760.007,057.249,727.006008Retirement9105790

204.160.00220.84425.006012Unemployment Insurance91057901,000.000.000.001,000.006014Office Supplies91057901,605.230.001,210.772,816.006050Travel9105790

220.00380.00200.00800.006078Education and Training910579011,931.000.000.0011,931.006087Miscellaneous9105790

500.000.00500.001,000.006099Fiscal Agent Fees91057901,585.920.0074.081,660.006296Equipment-non capital9105790

Expense Total: 51,755.42380.0081,211.58133,347.00-37,830.42-380.0038,210.420.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:831Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 832: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9105799 AGGRESSIVE BEHAVIOR CASELOADOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:832Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 833: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9105830 MENTAL HEALTH INITIATIVE CLOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-2,572.000.00102,427.00104,999.004300State Revenue9105830

Revenue Total: -2,572.000.00102,427.00104,999.00

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-273.000.00819.001,092.004390Transfer In9105830

Transfer In Total: -273.000.00819.001,092.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description19,972.600.0064,769.4084,742.006003Salaries-Employees9105830

1,760.790.004,722.216,483.006006FICA91058301,710.250.006,823.758,534.006008Retirement9105830

159.470.00213.53373.006012Unemployment Insurance9105830803.000.000.00803.006014Office Supplies9105830335.470.001,972.532,308.006050Travel9105830400.000.000.00400.006078Education and Training9105830394.000.00394.00788.006099Fiscal Agent Fees9105830

1,529.940.00130.061,660.006296Equipment-non capital9105830Expense Total: 27,065.520.0079,025.48106,091.00

-24,220.520.0024,220.520.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:833Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 834: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9105839 MENTAL HEALTH INITIATIVEOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualTransfer In

BudgetObject DescriptionTransfer In Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:834Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 835: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9200000 ADULT PROBATION DIST FUNDOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:835Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 836: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9200910 ADULT PROBATIONOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject DescriptionTransfer Out Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:836Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 837: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9200940 ADULT PROBATIONOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject DescriptionTransfer Out Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:837Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 838: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9200960 ADULT PROBATIONOrg. Key:

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description9,202.000.000.009,202.006700Transfer Out9200960

Transfer Out Total: 9,202.000.000.009,202.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:838Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 839: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9205740 PRE-TRIAL DIVERSION (DP)Org. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description131,929.000.00252,925.00120,996.004300State Revenue9205740

Revenue Total: 131,929.000.00252,925.00120,996.00

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-10,503.000.0031,507.0042,010.004390Transfer In9205740

Transfer In Total: -10,503.000.0031,507.0042,010.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description29,729.220.00104,399.78134,129.006003Salaries-Employees9205740

2,592.120.007,668.8810,261.006006FICA92057402,510.020.0010,996.9813,507.006008Retirement9205740

245.650.00344.35590.006012Unemployment Insurance9205740800.000.000.00800.006014Office Supplies9205740

1,048.500.001,051.502,100.006050Travel9205740375.000.00225.00600.006078Education and Training9205740453.500.00453.50907.006099Fiscal Agent Fees9205740

0.880.00111.12112.006296Equipment-non capital9205740Expense Total: 37,754.890.00125,251.11163,006.00

-159,180.890.00159,180.890.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:839Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 840: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9205749 DP -PRETRIAL DIVERSION PROGRAMOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualTransfer In

BudgetObject DescriptionTransfer In Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:840Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 841: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9205760 BASIC SUPERVISIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-4,715.000.007,285.0012,000.004113App. Fee T.O.C.9205760

-10,897.000.0019,103.0030,000.004222Reimburse - Drugs & Medicati92057600.000.001,689,999.001,689,999.004300State Revenue9205760

-12,328.000.007,672.0020,000.004302Other State Revenue9205760-11,865.840.0078,134.1690,000.004433PSI Local9205760

-5,264.000.0029,736.0035,000.004436Ignition Interlock Fee9205760-610,008.650.002,039,991.352,650,000.004439Probation Fees9205760

-7,247.000.0022,753.0030,000.004600Interest Income9205760-15,993.640.0041,653.3657,647.004602Miscellaneous9205760

Revenue Total: -678,319.130.003,936,326.874,614,646.00

Object BalanceEncmbrnceActualTransfer Out

BudgetObject Description10,503.000.0031,507.0042,010.006700Transfer Out9205760

Transfer Out Total: 10,503.000.0031,507.0042,010.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description24,473.370.0098,359.63122,833.006001Elected Officials920576080,256.000.000.0080,256.006002Salaries-Assistants/Deputies9205760

2,151,734.850.002,341,486.154,493,221.006003Salaries-Employees92057605,671.140.0015,208.8620,880.006005Extra Help9205760

182,700.990.00178,164.01360,865.006006FICA9205760215,947.820.00256,970.18472,918.006008Retirement9205760

12,620.420.008,135.5820,756.006012Unemployment Insurance92057605,051.0228.9525,420.0330,500.006014Office Supplies92057603,843.860.004,156.148,000.006016Gasoline92057609,942.47496.9810,060.5520,500.006022Drugs Medicine9205760

36.560.004,463.444,500.006030Vehicle Repairs92057600.000.0010,500.0010,500.006040Audit and Accounting92057600.0014,714.00286.0015,000.006045Professional Services9205760

2,491.900.003,508.106,000.006047Mobile Phones92057607,445.69140.0040,375.3147,961.006048Communications92057601,853.710.006,116.297,970.006049Postage9205760

20,792.803,081.4515,625.7539,500.006050Travel92057603,100.000.000.003,100.006057Vehicle Insurance9205760

582.000.001,918.002,500.006059Bonds92057601,865.4782.613,351.925,300.006067Equipment Maintenance92057604,385.762,218.084,436.1611,040.006069Equipment Rental92057609,481.9414,540.40108,977.66133,000.006077Data Processing92057605,605.001,010.001,385.008,000.006078Education and Training9205760

933.4414,616.6438,049.9253,600.006082Contractual Expense920576020,839.000.000.0020,839.006087Miscellaneous9205760

6,337.500.006,337.5012,675.006099Fiscal Agent Fees920576071.600.001,148.401,220.006296Equipment-non capital9205760

Expense Total: 2,778,064.3150,929.113,184,440.586,013,434.00-2,110,248.18-50,929.11720,379.29-1,440,798.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:841Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 842: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9205768 BASIC SUPERVISIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:842Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 843: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9205769 BASIC SUPERVISIONOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualTransfer Out

BudgetObject DescriptionTransfer Out Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:843Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 844: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9205770 HIGH/MED/REDUCTION CASELOADOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-144,824.520.00144,824.520.006003Salaries-Employees9205770

-10,701.110.0010,701.110.006006FICA9205770-15,253.740.0015,253.740.006008Retirement9205770

-435.100.00435.100.006012Unemployment Insurance9205770Expense Total: -171,214.470.00171,214.470.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:844Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 845: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9205779 HIGH/MEDIUM CASELOADOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:845Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 846: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9205800 RIDER 80/DEDICATED SALARIESOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-186,265.500.00186,265.500.006003Salaries-Employees9205800

-13,564.730.0013,564.730.006006FICA9205800-19,603.930.0019,603.930.006008Retirement9205800

-614.010.00614.010.006012Unemployment Insurance9205800Expense Total: -220,048.170.00220,048.170.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:846Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 847: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9205809 RIDER 80/DEDICATED SALARIESOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:847Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 848: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9205820 ADULT PROBATIONOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:848Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 849: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9205830 MHAOT SPECIALTY COURTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-32,469.020.0035,030.9867,500.004305Interlocal Revenue9205830

Revenue Total: -32,469.020.0035,030.9867,500.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description11,078.960.0036,324.0447,403.006003Salaries-Employees9205830

319.280.002,316.722,636.006006FICA92058301,264.320.0011,002.6812,267.006007Group Health92058301,204.550.003,832.455,037.006008Retirement9205830

37.200.00119.80157.006012Unemployment Insurance9205830-51.040.0051.040.006050Travel9205830

Expense Total: 13,853.270.0053,646.7367,500.0018,615.750.00-18,615.750.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:849Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 850: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9205837 MHAOT Specialty CourtOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-27,352.450.00175,147.55202,500.004305Interlocal Revenue9205837

Revenue Total: -27,352.450.00175,147.55202,500.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description14,283.400.00122,284.60136,568.006003Salaries-Employees9205837

1,427.910.008,573.0910,001.006006FICA92058373,667.600.0028,392.4032,060.006007Group Health92058371,438.470.0012,101.5313,540.006008Retirement9205837

159.340.00620.66780.006012Unemployment Insurance92058372,525.730.002,541.275,067.006050Travel9205837

366.000.00634.001,000.006078Education and Training92058373,484.000.000.003,484.006087Miscellaneous9205837

Expense Total: 27,352.450.00175,147.55202,500.000.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:850Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 851: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9400920 TREATMENT ALT TO INCARCERATIONOrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject DescriptionTransfer In Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:851Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 852: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9405769 TAIPOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:852Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 853: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9505000 GENERAL FIXED ASSETSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description36,943,118.000.0036,943,118.000.006498General Fixed Assets9505000

Expense Total: 36,943,118.000.0036,943,118.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:853Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 854: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9505210 BUILDINGS BEGINNING BALANCEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:854Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 855: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9505230 EQUIPMENT BEGINNING BALANCEOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-2,541.880.002,541.880.006198Depreciation9505230

-2,949,418.000.002,949,418.000.006501General Fund9505230-8,585,420.000.008,585,420.000.006502Special Revenue Funds950523012,703,985.320.0012,703,985.320.006503Capital Project Funds9505230

Expense Total: 24,241,365.200.0024,241,365.200.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:855Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 856: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9505240 AUTO & MACH. BEGINNING BAL.Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description2,374.000.00-2,374.000.006198Depreciation9505240

-4,320,328.000.004,320,328.000.006501General Fund950524021,142,864.000.0021,142,864.000.006502Special Revenue Funds9505240

-309,077.290.00309,077.290.006503Capital Project Funds9505240Expense Total: 25,769,895.290.0025,769,895.290.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:856Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 857: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9505260 FURNITURE & FIXTURES BEG. BAL.Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-89,827.000.0089,827.000.006501General Fund9505260

-123,995.000.00123,995.000.006502Special Revenue Funds9505260-297,988.500.00297,988.500.006503Capital Project Funds9505260

Expense Total: -511,810.500.00511,810.500.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:857Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 858: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9505270 CONSTRUCTION IN PROGRESS BEG.Org. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-3,866,832.000.003,866,832.000.006503Capital Project Funds9505270

Expense Total: -3,866,832.000.003,866,832.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:858Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 859: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9505280 GENERAL FIXED ASSETSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description22,050,567.250.0022,050,567.250.006501General Fund950528062,338,926.070.0062,338,926.070.006502Special Revenue Funds950528052,553,625.000.0052,553,625.000.006503Capital Project Funds9505280

Expense Total: 36,943,118.320.0036,943,118.320.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:859Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 860: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9505290 OTHER STRUCTURES BEGINNING BALOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-9,204,022.290.009,204,022.290.006501General Fund9505290-1,284,966.900.001,284,966.900.006502Special Revenue Funds9505290-1,543,997.000.001,543,997.000.006503Capital Project Funds950529024,358,672.660.0024,358,672.660.006504Other Sources9505290

Expense Total: 36,391,658.850.0036,391,658.850.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:860Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 861: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9505310 GENERAL FIXED ASSETSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-2,311,420.960.002,311,420.960.006501General Fund9505310-1,372,368.000.001,372,368.000.006502Special Revenue Funds9505310-7,266,343.000.007,266,343.000.006503Capital Project Funds9505310

Expense Total: 10,950,131.960.0010,950,131.960.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:861Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 862: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9505311 BUILDINGSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-2,666,296.000.002,666,296.000.006501General Fund950531120,423,353.280.0020,423,353.280.006502Special Revenue Funds950531117,278,848.000.0017,278,848.000.006503Capital Project Funds9505311

Expense Total: 40,368,497.280.0040,368,497.280.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:862Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 863: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9505312 IMPROVEMENTSOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description-509,256.000.00509,256.000.006501General Fund9505312

-4,176,272.000.004,176,272.000.006502Special Revenue Funds9505312-1,509,754.230.001,509,754.230.006503Capital Project Funds9505312

Expense Total: -6,195,282.230.006,195,282.230.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:863Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 864: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9505313 INFRASTRUCTUREOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description05,229,686.890.0005,229,686.890.006502Special Revenue Funds950531307,776,799.440.0007,776,799.440.006503Capital Project Funds9505313

Expense Total: 13,006,486.330.0013,006,486.330.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:864Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 865: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9600000 RESTITUTION CENTEROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:865Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 866: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9600910 RESTITUTION CENTEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-2,637.000.007,911.0010,548.004390Transfer In9600910

Transfer In Total: -2,637.000.007,911.0010,548.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:866Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 867: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9600920 RESTITUTION CENTEROrg. Key:

Object BalanceEncmbrnceActualTransfer In

BudgetObject Description-9,202.000.000.009,202.004390Transfer In9600920

Transfer In Total: -9,202.000.000.009,202.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:867Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 868: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9605810 COURT RESIDENTIAL TREATMENTOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-43.290.00656.71700.004222Reimburse - Drugs & Medicati9605810

-3,072.480.00427.523,500.004227Reimburse - Clothing9605810-1,562.310.001,437.693,000.004246Contract Services9605810

-32,700.000.001,305,318.001,338,018.004300State Revenue9605810655.440.001,155.44500.004611Pay Phones Commissions9605810

Revenue Total: -36,722.640.001,308,995.361,345,718.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description228,830.230.00614,844.77843,675.006003Salaries-Employees9605810

6,705.310.003,734.6910,440.006005Extra Help960581019,082.190.0046,257.8165,340.006006FICA960581020,291.800.0064,666.2084,958.006008Retirement9605810

1,656.2245.001,298.783,000.006010Uniforms96058101,719.460.002,038.543,758.006012Unemployment Insurance96058108,838.213,250.4117,611.3829,700.006014Office Supplies96058107,850.460.0010,149.5418,000.006016Gasoline96058104,365.437,828.623,305.9515,500.006022Drugs Medicine9605810

25,939.212,626.8872,318.91100,885.006025Food-Human96058103,656.06890.281,453.666,000.006027Clothing96058108,621.4139.023,339.5712,000.006030Vehicle Repairs9605810

36.450.00963.551,000.006038Small Tools and Equipment9605810200.000.0050.00250.006045Professional Services9605810

1,731.710.002,268.294,000.006047Mobile Phones96058106,767.1470.0012,384.8619,222.006048Communications9605810

220.000.000.00220.006049Postage960581012,687.280.001,312.7214,000.006050Travel9605810

2,052.000.002,448.004,500.006056Property Insurance96058105,000.000.000.005,000.006057Vehicle Insurance9605810

300.000.000.00300.006059Bonds96058108,153.990.0019,446.0127,600.006060Electricity9605810

663.910.001,376.092,040.006061Natural Gas9605810933.110.002,566.893,500.006062Water9605810991.97320.005,888.037,200.006063Sewage and Garbage9605810

8,110.28156.591,733.1310,000.006064Building Maintenance9605810507.475,462.215,230.3211,200.006067Equipment Maintenance9605810

12,000.000.0012,000.0024,000.006068Real Estate Rental96058101,397.81693.151,109.043,200.006069Equipment Rental96058101,000.000.000.001,000.006073Dues and Memberships96058101,300.441,044.9697.602,443.006077Data Processing96058104,225.000.001,010.005,235.006078Education and Training9605810

879.842,872.122,968.046,720.006082Contractual Expense96058105,017.500.005,017.5010,035.006099Fiscal Agent Fees9605810

875.730.008,039.278,915.006296Equipment-non capital9605810Expense Total: 412,607.6225,299.24926,929.141,364,836.00

-375,884.98-25,299.24382,066.22-19,118.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:868Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 869: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9605818 DP CRTCOrg. Key:

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:869Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 870: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9605819 COURT RESIDENTIAL TMNT CTROrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:870Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 871: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9605820 CRTC AFTERCAREOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject Description-1,278.000.0057,553.0058,831.004300State Revenue9605820

Revenue Total: -1,278.000.0057,553.0058,831.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject Description9,553.150.0036,794.8546,348.006003Salaries-Employees9605820

941.450.002,604.553,546.006006FICA9605820789.040.003,877.964,667.006008Retirement9605820

82.670.00121.33204.006012Unemployment Insurance9605820719.000.000.00719.006014Office Supplies9605820

1,131.490.001,176.512,308.006050Travel9605820400.000.000.00400.006078Education and Training9605820220.500.00220.50441.006099Fiscal Agent Fees9605820792.960.0037.04830.006296Equipment-non capital9605820

Expense Total: 14,630.260.0044,832.7459,463.00-13,352.260.0012,720.26-632.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:871Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time:

Page 872: Cameron County Budget to Actual GL · Budget to Actual Cameron County 9 OB GL 06/30/2020 Period: Budget Level: Ledger: Report Date: Org. Key: 0205120 JAIL IMPROVEMENTS Object Actual

Mm (with Encumbrances)

Budget to ActualCameron County 9

OBGL06/30/2020

Period:Budget Level:

Ledger:Report Date:

9605829 CRTC-AFTERCAREOrg. Key:

Object BalanceEncmbrnceActualRevenue Accounts

BudgetObject DescriptionRevenue Total: 0.000.000.000.00

Object BalanceEncmbrnceActualExpense Accounts

BudgetObject DescriptionExpense Total: 0.000.000.000.00

0.000.000.000.00Net:

Budget to Actual by Orgkey lineitem okUser:

Report: 20:27:4006/30/2020Current Date:872Page:HENDRICK QUELLHOR

Glbudact_orgkeyHQUELLHO

Time: