Beaufort County | |||
General Fund Expenditures | |||
For the Nine Months Ended March 31, 2001 | Page 1 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (9 Months) | (9 Months) | |
Expenditures | |||
General Government | |||
County Council | |||
Personel | 324,588 | 204,536 | 213,085 |
Purchased Services | 596,249 | 74,153 | 130,834 |
Supplies | 22,139 | 13,431 | 17,446 |
Capital | 66,000 | 15,852 | 2,316 |
Other | 141,000 | 6,000 | 50,000 |
1,149,976 | 313,972 | 413,681 | |
Auditor | |||
Personel | 288,498 | 201,938 | 205,864 |
Purchased Services | 63,440 | 43,605 | 34,803 |
Supplies | 7,832 | 2,898 | 6,218 |
Capital | - | - | 1,270 |
359,770 | 248,441 | 248,155 | |
Treasurer | |||
Personel | 406,995 | 314,971 | 296,898 |
Purchased Services | 90,160 | 57,135 | 65,152 |
Supplies | 17,000 | 15,299 | 12,070 |
Capital | 10,250 | 15,382 | 11,282 |
524,405 | 402,787 | 385,402 | |
Clerk of Court | |||
Personel | 249,418 | 168,259 | 154,326 |
Purchased Services | 245,137 | 200,244 | 179,979 |
Supplies | 12,500 | 11,218 | 10,485 |
Capital | 2,067 | 18,385 | 4,650 |
509,122 | 398,106 | 349,440 | |
Family Court | |||
Personel | 197,009 | 143,351 | 135,734 |
Purchased Services | 44,871 | 30,710 | 36,657 |
Supplies | 8,635 | 3,448 | 4,129 |
Capital | 13,600 | 12,815 | 1,511 |
264,115 | 190,324 | 178,031 | |
Probate Court | |||
Personel | 531,854 | 380,601 | 325,102 |
Purchased Services | 84,680 | 47,061 | 32,172 |
Supplies | 13,050 | 6,831 | 4,401 |
Capital | 60,500 | 3,394 | - |
690,084 | 437,887 | 361,675 | |
Beaufort County | |||
General Fund Expenditures | |||
For the Nine Months Ended March 31, 2001 | Page 2 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (9 Months) | (9 Months) | |
Coroner | |||
Personel | 114,775 | 91,409 | 68,322 |
Purchased Services | 70,377 | 45,956 | 55,264 |
Supplies | 12,950 | 7,277 | 3,116 |
Capital | 6,863 | - | 1,744 |
204,965 | 144,642 | 128,446 | |
Magistrates Court | |||
Personel | 607,256 | 452,770 | 394,109 |
Purchased Services | 151,728 | 83,876 | 75,565 |
Supplies | 24,595 | 11,898 | 12,211 |
Capital | 11,670 | 8,694 | 8,048 |
795,249 | 557,238 | 489,933 | |
Master in Equity | |||
Personel | 175,082 | 131,876 | 128,540 |
Purchased Services | 8,150 | 4,201 | 5,065 |
Supplies | 5,600 | 3,558 | 2,926 |
Capital | 1,500 | - | 966 |
190,332 | 139,635 | 137,497 | |
General Subsidies | 246,205 | 185,629 | 158,505 |
County Administrator | |||
Personel | 172,976 | 129,591 | 121,889 |
Purchased Services | 91,856 | 85,296 | 58,176 |
Supplies | 7,250 | 5,793 | 6,829 |
Capital | 25,866 | 25,864 | - |
Other | 7,164 | - | - |
305,112 | 246,544 | 186,894 | |
Budget Analyst | |||
Personel | 53,945 | - | - |
Purchased Services | - | - | - |
Supplies | - | - | - |
Capital | - | - | - |
53,945 | - | - | |
Housing Coordinator | |||
Personel | 48,654 | - | - |
Purchased Services | 7,780 | 746 | - |
Supplies | 1,950 | 12 | - |
Capital | 3,700 | - | - |
62,084 | 758 | - | |
Beaufort County | |||
General Fund Expenditures | |||
For the Nine Months Ended March 31, 2001 | Page 3 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (9 Months) | (9 Months) | |
Public Information Officer | |||
Personel | 61,665 | 46,217 | 28,158 |
Purchased Services | 5,450 | 3,527 | 7,868 |
Supplies | 3,850 | 3,229 | 4,065 |
Capital | 7,200 | - | - |
78,165 | 52,973 | 40,091 | |
County Attorney | |||
Personel | 104,492 | - | - |
Purchased Services | 232,180 | 273,242 | 243,228 |
Supplies | 1,250 | - | - |
Capital | 4,000 | - | - |
341,922 | 273,242 | 243,228 | |
Public Defender | |||
Personel | 410,875 | 309,271 | 299,867 |
Purchased Services | 34,820 | 20,067 | 16,561 |
Supplies | 5,500 | 1,544 | 1,255 |
Capital | - | - | 1,564 |
451,195 | 330,882 | 319,247 | |
Voter Registration and Elections | |||
Personel | 226,271 | 165,260 | 145,887 |
Purchased Services | 120,225 | 126,085 | 208,451 |
Supplies | 41,945 | 35,040 | 15,107 |
Capital | 5,800 | - | 6,803 |
394,241 | 326,385 | 376,248 | |
Assessor | |||
Personel | 945,839 | 713,582 | 613,972 |
Purchased Services | 102,290 | 57,712 | 51,630 |
Supplies | 36,358 | 23,317 | 16,481 |
Capital | 23,852 | 4,136 | 8,509 |
1,108,339 | 798,747 | 690,592 | |
Register of Deeds | |||
Personel | 340,071 | 236,742 | 217,012 |
Purchased Services | 103,530 | 34,967 | 53,668 |
Supplies | 25,300 | 17,994 | 14,938 |
Capital | 114,982 | 77,143 | 7,521 |
583,883 | 366,846 | 293,139 | |
Risk Management | |||
Personel | 55,133 | 41,218 | 36,485 |
Purchased Services | 9,530 | 3,469 | 4,064 |
Supplies | 2,020 | 812 | 1,138 |
Capital | 17,500 | - | - |
84,183 | 45,499 | 41,687 | |
Beaufort County | |||
General Fund Expenditures | |||
For the Nine Months Ended March 31, 2001 | Page 4 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (9 Months) | (9 Months) | |
Development Board | |||
Personel | 36,070 | 36,025 | 80,302 |
Purchased Services | 31,060 | 27,862 | 53,772 |
Supplies | 1,445 | 1,443 | 2,989 |
Capital | - | - | - |
Other | 217,490 | 107,500 | - |
286,065 | 172,830 | 137,063 | |
Legislative Delegation | |||
Personel | 33,352 | 23,172 | 21,603 |
Purchased Services | 9,374 | 1,205 | 3,016 |
Supplies | 1,500 | 239 | 322 |
Capital | - | - | - |
44,226 | 24,616 | 24,941 | |
Grants management | |||
Personel | 59,510 | 46,365 | 23,996 |
Purchased Services | 4,800 | 741 | 1,507 |
Supplies | 750 | 166 | 1,670 |
Capital | - | - | - |
65,060 | 47,272 | 27,173 | |
DA -Public Safety /Public Works | |||
Personel | 37,982 | 30,739 | 55,491 |
Purchased Services | 5,743 | 2,022 | 2,502 |
Supplies | 925 | 706 | 356 |
Capital | - | - | - |
44,650 | 33,467 | 58,349 | |
Building and Grounds Maintenance | |||
Personel | 790,975 | 552,463 | 519,638 |
Purchased Services | 1,076,842 | 684,643 | 648,610 |
Supplies | 110,659 | 91,926 | 106,184 |
Capital | 44,079 | 17,572 | 41,978 |
2,022,555 | 1,346,604 | 1,316,410 | |
Zoning and Development | |||
Personel | 201,957 | 115,587 | 75,777 |
Purchased Services | 35,100 | 9,458 | 12,384 |
Supplies | 5,550 | 3,508 | 4,400 |
Capital | 9,925 | 5,516 | 318 |
252,532 | 134,069 | 92,879 | |
Beaufort County | |||
General Fund Expenditures | |||
For the Nine Months Ended March 31, 2001 | Page 5 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (9 Months) | (9 Months) | |
Codes Enforcement | |||
Personel | 118,910 | 61,656 | 47,324 |
Purchased Services | 3,610 | 359 | 627 |
Supplies | 1,300 | 296 | 53 |
Capital | 23,000 | 20,902 | - |
146,820 | 83,213 | 48,004 | |
Planning and Comprehensive Plan | |||
Personel | 451,265 | 322,835 | 307,983 |
Purchased Services | 41,561 | 29,677 | 27,605 |
Supplies | 18,412 | 6,402 | 7,521 |
Capital | - | 2,053 | - |
Comprehensive plan | 123,088 | 24,791 | 39,186 |
634,326 | 385,758 | 382,295 | |
GIS | |||
Personel | 173,954 | 120,188 | 102,365 |
Purchased Services | 42,215 | 25,318 | 22,026 |
Supplies | 7,300 | 4,700 | 8,474 |
Capital | 6,300 | 12,115 | - |
229,769 | 162,321 | 132,865 | |
DA - Community Services | |||
Personel | 75,961 | 57,469 | 55,834 |
Purchased Services | 8,622 | 2,471 | 2,395 |
Supplies | 1,150 | 745 | 887 |
Capital | - | - | - |
85,733 | 60,685 | 59,116 | |
Staff Services | |||
Personel | 216,229 | 162,367 | 132,298 |
Purchased Services | 30,380 | 18,188 | 23,927 |
Supplies | 26,850 | 26,637 | 11,920 |
Capital | 17,650 | 17,853 | 3,804 |
291,109 | 225,045 | 171,949 | |
Human Resources | |||
Personel | 243,856 | 185,215 | 182,667 |
Purchased Services | 110,037 | 63,369 | 77,913 |
Supplies | 12,350 | 2,379 | 11,695 |
Capital | 11,805 | 5,015 | 3,021 |
Subsidies | 25,000 | 25,000 | - |
403,048 | 280,978 | 275,296 | |
Beaufort County | |||
General Fund Expenditures | |||
For the Nine Months Ended March 31, 2001 | Page 6 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (9 Months) | (9 Months) | |
Records Management | |||
Personel | 100,079 | 75,162 | 73,328 |
Purchased Services | 21,973 | 17,094 | 17,768 |
Supplies | 17,155 | 9,436 | 11,465 |
Capital | 8,577 | 8,559 | 6,820 |
147,784 | 110,251 | 109,381 | |
Controller | |||
Personel | 92,867 | 70,043 | 68,025 |
Purchased Services | 5,205 | 5,022 | 2,956 |
Supplies | 210 | 292 | 279 |
Capital | - | - | - |
98,282 | 75,357 | 71,260 | |
Finance | |||
Personel | 270,492 | 188,385 | 164,456 |
Purchased Services | 63,438 | 50,794 | 51,568 |
Supplies | 20,425 | 8,101 | 12,472 |
Capital | 33,000 | 4,068 | - |
387,355 | 251,348 | 228,496 | |
Purchasing | |||
Personel | 112,479 | 83,959 | 79,906 |
Purchased Services | 18,929 | 10,243 | 12,224 |
Supplies | 6,592 | 4,019 | 7,709 |
Capital | 4,011 | 2,529 | 1,510 |
142,011 | 100,750 | 101,349 | |
Business License | |||
Personel | 49,045 | 36,686 | - |
Purchased Services | 9,859 | 4,257 | 3,851 |
Supplies | 2,941 | 1,847 | 444 |
Capital | 17,500 | - | - |
79,345 | 42,790 | 4,295 | |
Management Information Systems | |||
Personel | 753,539 | 550,436 | 448,934 |
Purchased Services | 230,597 | 137,831 | 122,971 |
Supplies | 51,000 | 35,163 | 33,723 |
Capital | 173,298 | 137,426 | 103,694 |
1,208,434 | 860,856 | 709,322 | |
Total General Government | 14,966,396 | 9,858,747 | 8,992,334 |
Beaufort County | |||
General Fund Expenditures | |||
For the Nine Months Ended March 31, 2001 | Page 7 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (9 Months) | (9 Months) | |
Public Safety | |||
Sheriff's Office | |||
Personel | 8,384,665 | 5,860,711 | 5,159,768 |
Purchased Services | 868,120 | 513,732 | 570,916 |
Supplies | 626,200 | 426,323 | 430,053 |
Capital | 624,080 | 534,496 | 348,155 |
10,503,065 | 7,335,262 | 6,508,892 | |
Emergency Management | |||
Personel | 278,124 | 222,136 | 185,386 |
Purchased Services | 72,479 | 57,812 | 54,571 |
Supplies | 29,305 | 13,968 | 15,502 |
Capital | 83,383 | 32,278 | 17,100 |
Emergency operations | - | 81 | 785,243 |
463,291 | 326,275 | 1,057,802 | |
Communications | |||
Personel | 1,094,304 | 790,212 | 729,519 |
Purchased Services | 844,053 | 670,989 | 625,676 |
Supplies | 43,898 | 20,880 | 17,111 |
Capital | 29,045 | 8,020 | 25,062 |
Other | 75,000 | 37,500 | 56,250 |
2,086,300 | 1,527,601 | 1,453,618 | |
Emergency Medical Services | |||
Personel | 3,265,989 | 2,276,380 | 2,157,724 |
Purchased Services | 268,420 | 110,450 | 172,684 |
Supplies | 229,084 | 122,003 | 120,708 |
Capital | 197,140 | 33,009 | 127,497 |
Other | 110,000 | 82,500 | 82,500 |
4,070,633 | 2,624,342 | 2,661,113 | |
Detention Center | |||
Personel | 2,768,770 | 2,092,498 | 2,027,410 |
Purchased Services | 957,364 | 682,690 | 626,800 |
Supplies | 125,430 | 76,262 | 78,348 |
Capital | 9,699 | 7,498 | 56,552 |
3,861,263 | 2,858,948 | 2,789,110 | |
Building Codes and Inspections | |||
Personel | 778,113 | 558,059 | 486,055 |
Purchased Services | 81,559 | 41,741 | 36,172 |
Supplies | 30,587 | 17,238 | 14,545 |
Capital | 28,452 | 24,042 | 28,905 |
918,711 | 641,080 | 565,677 | |
Public Safety Subsidies | 5,000 | 5,000 | - |
Total Public Safety | 21,908,263 | 15,318,508 | 15,036,212 |
Beaufort County | |||
General Fund Expenditures | |||
For the Nine Months Ended March 31, 2001 | Page 8 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (9 Months) | (9 Months) | |
Public Works | |||
Public Works | |||
Personel | 1,634,959 | 1,085,034 | 1,086,264 |
Purchased Services | 504,430 | 246,740 | 245,573 |
Supplies | 249,880 | 150,402 | 142,627 |
Capital | 375,227 | 343,666 | 134,950 |
2,764,496 | 1,825,842 | 1,609,414 | |
Engineering | |||
Personel | 475,934 | 317,152 | 308,931 |
Purchased Services | 42,988 | 13,825 | 15,765 |
Supplies | 20,720 | 15,904 | 13,619 |
Capital | - | - | 4,871 |
539,642 | 346,881 | 343,186 | |
Public Works Subsidies | 53,800 | 37,775 | 20,230 |
Total Public Works | 3,357,938 | 2,210,498 | 1,972,830 |
Public Health | |||
Animal Shelter and Control | |||
Personel | 323,383 | 252,822 | 231,544 |
Purchased Services | 45,520 | 36,268 | 15,049 |
Supplies | 103,940 | 68,596 | 54,363 |
Capital | 13,000 | 12,481 | 21,969 |
485,843 | 370,167 | 322,925 | |
Mosquito Control | |||
Personel | 593,366 | 425,475 | 373,801 |
Purchased Services | 283,756 | 221,069 | 180,655 |
Supplies | 315,696 | 367,105 | 271,893 |
Capital | 41,095 | 16,395 | 27,727 |
1,233,913 | 1,030,044 | 854,076 | |
Public Health Subsidies | 178,208 | 133,656 | 133,656 |
Total Public Health | 1,897,964 | 1,533,867 | 1,310,657 |
Beaufort County | |||
General Fund Expenditures | |||
For the Nine Months Ended March 31, 2001 | Page 9 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (9 Months) | (9 Months) | |
Public Welfare | |||
Veterans Affairs Office | |||
Personel | 101,940 | 76,628 | 74,693 |
Purchased Services | 19,005 | 10,539 | 14,082 |
Supplies | 5,400 | 1,013 | 1,780 |
Capital | 2,000 | - | - |
128,345 | 88,180 | 90,555 | |
Department of Social Services | |||
Personel | 60,864 | 45,781 | 44,621 |
Purchased Services | 120,135 | 81,475 | 95,569 |
Supplies | 1,500 | 591 | 2,124 |
Capital | - | - | - |
Other | 60,100 | 45,075 | 42,812 |
242,599 | 172,922 | 185,126 | |
Public Welfare Subsidies | 267,121 | 174,341 | 184,966 |
Total Public Welfare | 638,065 | 435,443 | 460,647 |
Cultural and Recreation | |||
Libraries | |||
Personel | 1,334,961 | 914,622 | 839,393 |
Purchased Services | 373,858 | 228,806 | 222,627 |
Supplies | 445,267 | 385,263 | 277,623 |
Capital | 149,565 | 70,414 | 72,963 |
2,303,651 | 1,599,105 | 1,412,606 | |
Transfers out | 4,086,965 | 3,060,723 | 2,968,781 |
Total Expenditures | 49,159,242 | 34,016,891 | 32,154,067 |
FY2001 Expenditures 033101
Beaufort County | |||
General Fund Expenditures | |||
For the Nine Months Ended March 31, 2001 | Page 1 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (9 Months) | (9 Months) | |
Expenditures | |||
General Government | |||
County Council | |||
Personel | 324,588 | 204,536 | 213,085 |
Purchased Services | 596,249 | 74,153 | 130,834 |
Supplies | 22,139 | 13,431 | 17,446 |
Capital | 66,000 | 15,852 | 2,316 |
Other | 141,000 | 6,000 | 50,000 |
1,149,976 | 313,972 | 413,681 | |
Auditor | |||
Personel | 288,498 | 201,938 | 205,864 |
Purchased Services | 63,440 | 43,605 | 34,803 |
Supplies | 7,832 | 2,898 | 6,218 |
Capital | - | - | 1,270 |
359,770 | 248,441 | 248,155 | |
Treasurer | |||
Personel | 406,995 | 314,971 | 296,898 |
Purchased Services | 90,160 | 57,135 | 65,152 |
Supplies | 17,000 | 15,299 | 12,070 |
Capital | 10,250 | 15,382 | 11,282 |
524,405 | 402,787 | 385,402 | |
Clerk of Court | |||
Personel | 249,418 | 168,259 | 154,326 |
Purchased Services | 245,137 | 200,244 | 179,979 |
Supplies | 12,500 | 11,218 | 10,485 |
Capital | 2,067 | 18,385 | 4,650 |
509,122 | 398,106 | 349,440 | |
Family Court | |||
Personel | 197,009 | 143,351 | 135,734 |
Purchased Services | 44,871 | 30,710 | 36,657 |
Supplies | 8,635 | 3,448 | 4,129 |
Capital | 13,600 | 12,815 | 1,511 |
264,115 | 190,324 | 178,031 | |
Probate Court | |||
Personel | 531,854 | 380,601 | 325,102 |
Purchased Services | 84,680 | 47,061 | 32,172 |
Supplies | 13,050 | 6,831 | 4,401 |
Capital | 60,500 | 3,394 | - |
690,084 | 437,887 | 361,675 | |
Beaufort County | |||
General Fund Expenditures | |||
For the Nine Months Ended March 31, 2001 | Page 2 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (9 Months) | (9 Months) | |
Coroner | |||
Personel | 114,775 | 91,409 | 68,322 |
Purchased Services | 70,377 | 45,956 | 55,264 |
Supplies | 12,950 | 7,277 | 3,116 |
Capital | 6,863 | - | 1,744 |
204,965 | 144,642 | 128,446 | |
Magistrates Court | |||
Personel | 607,256 | 452,770 | 394,109 |
Purchased Services | 151,728 | 83,876 | 75,565 |
Supplies | 24,595 | 11,898 | 12,211 |
Capital | 11,670 | 8,694 | 8,048 |
795,249 | 557,238 | 489,933 | |
Master in Equity | |||
Personel | 175,082 | 131,876 | 128,540 |
Purchased Services | 8,150 | 4,201 | 5,065 |
Supplies | 5,600 | 3,558 | 2,926 |
Capital | 1,500 | - | 966 |
190,332 | 139,635 | 137,497 | |
General Subsidies | 246,205 | 185,629 | 158,505 |
County Administrator | |||
Personel | 172,976 | 129,591 | 121,889 |
Purchased Services | 91,856 | 85,296 | 58,176 |
Supplies | 7,250 | 5,793 | 6,829 |
Capital | 25,866 | 25,864 | - |
Other | 7,164 | - | - |
305,112 | 246,544 | 186,894 | |
Budget Analyst | |||
Personel | 53,945 | - | - |
Purchased Services | - | - | - |
Supplies | - | - | - |
Capital | - | - | - |
53,945 | - | - | |
Housing Coordinator | |||
Personel | 48,654 | - | - |
Purchased Services | 7,780 | 746 | - |
Supplies | 1,950 | 12 | - |
Capital | 3,700 | - | - |
62,084 | 758 | - | |
Beaufort County | |||
General Fund Expenditures | |||
For the Nine Months Ended March 31, 2001 | Page 3 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (9 Months) | (9 Months) | |
Public Information Officer | |||
Personel | 61,665 | 46,217 | 28,158 |
Purchased Services | 5,450 | 3,527 | 7,868 |
Supplies | 3,850 | 3,229 | 4,065 |
Capital | 7,200 | - | - |
78,165 | 52,973 | 40,091 | |
County Attorney | |||
Personel | 104,492 | - | - |
Purchased Services | 232,180 | 273,242 | 243,228 |
Supplies | 1,250 | - | - |
Capital | 4,000 | - | - |
341,922 | 273,242 | 243,228 | |
Public Defender | |||
Personel | 410,875 | 309,271 | 299,867 |
Purchased Services | 34,820 | 20,067 | 16,561 |
Supplies | 5,500 | 1,544 | 1,255 |
Capital | - | - | 1,564 |
451,195 | 330,882 | 319,247 | |
Voter Registration and Elections | |||
Personel | 226,271 | 165,260 | 145,887 |
Purchased Services | 120,225 | 126,085 | 208,451 |
Supplies | 41,945 | 35,040 | 15,107 |
Capital | 5,800 | - | 6,803 |
394,241 | 326,385 | 376,248 | |
Assessor | |||
Personel | 945,839 | 713,582 | 613,972 |
Purchased Services | 102,290 | 57,712 | 51,630 |
Supplies | 36,358 | 23,317 | 16,481 |
Capital | 23,852 | 4,136 | 8,509 |
1,108,339 | 798,747 | 690,592 | |
Register of Deeds | |||
Personel | 340,071 | 236,742 | 217,012 |
Purchased Services | 103,530 | 34,967 | 53,668 |
Supplies | 25,300 | 17,994 | 14,938 |
Capital | 114,982 | 77,143 | 7,521 |
583,883 | 366,846 | 293,139 | |
Risk Management | |||
Personel | 55,133 | 41,218 | 36,485 |
Purchased Services | 9,530 | 3,469 | 4,064 |
Supplies | 2,020 | 812 | 1,138 |
Capital | 17,500 | - | - |
84,183 | 45,499 | 41,687 | |
Beaufort County | |||
General Fund Expenditures | |||
For the Nine Months Ended March 31, 2001 | Page 4 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (9 Months) | (9 Months) | |
Development Board | |||
Personel | 36,070 | 36,025 | 80,302 |
Purchased Services | 31,060 | 27,862 | 53,772 |
Supplies | 1,445 | 1,443 | 2,989 |
Capital | - | - | - |
Other | 217,490 | 107,500 | - |
286,065 | 172,830 | 137,063 | |
Legislative Delegation | |||
Personel | 33,352 | 23,172 | 21,603 |
Purchased Services | 9,374 | 1,205 | 3,016 |
Supplies | 1,500 | 239 | 322 |
Capital | - | - | - |
44,226 | 24,616 | 24,941 | |
Grants management | |||
Personel | 59,510 | 46,365 | 23,996 |
Purchased Services | 4,800 | 741 | 1,507 |
Supplies | 750 | 166 | 1,670 |
Capital | - | - | - |
65,060 | 47,272 | 27,173 | |
DA -Public Safety /Public Works | |||
Personel | 37,982 | 30,739 | 55,491 |
Purchased Services | 5,743 | 2,022 | 2,502 |
Supplies | 925 | 706 | 356 |
Capital | - | - | - |
44,650 | 33,467 | 58,349 | |
Building and Grounds Maintenance | |||
Personel | 790,975 | 552,463 | 519,638 |
Purchased Services | 1,076,842 | 684,643 | 648,610 |
Supplies | 110,659 | 91,926 | 106,184 |
Capital | 44,079 | 17,572 | 41,978 |
2,022,555 | 1,346,604 | 1,316,410 | |
Zoning and Development | |||
Personel | 201,957 | 115,587 | 75,777 |
Purchased Services | 35,100 | 9,458 | 12,384 |
Supplies | 5,550 | 3,508 | 4,400 |
Capital | 9,925 | 5,516 | 318 |
252,532 | 134,069 | 92,879 | |
Beaufort County | |||
General Fund Expenditures | |||
For the Nine Months Ended March 31, 2001 | Page 5 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (9 Months) | (9 Months) | |
Codes Enforcement | |||
Personel | 118,910 | 61,656 | 47,324 |
Purchased Services | 3,610 | 359 | 627 |
Supplies | 1,300 | 296 | 53 |
Capital | 23,000 | 20,902 | - |
146,820 | 83,213 | 48,004 | |
Planning and Comprehensive Plan | |||
Personel | 451,265 | 322,835 | 307,983 |
Purchased Services | 41,561 | 29,677 | 27,605 |
Supplies | 18,412 | 6,402 | 7,521 |
Capital | - | 2,053 | - |
Comprehensive plan | 123,088 | 24,791 | 39,186 |
634,326 | 385,758 | 382,295 | |
GIS | |||
Personel | 173,954 | 120,188 | 102,365 |
Purchased Services | 42,215 | 25,318 | 22,026 |
Supplies | 7,300 | 4,700 | 8,474 |
Capital | 6,300 | 12,115 | - |
229,769 | 162,321 | 132,865 | |
DA - Community Services | |||
Personel | 75,961 | 57,469 | 55,834 |
Purchased Services | 8,622 | 2,471 | 2,395 |
Supplies | 1,150 | 745 | 887 |
Capital | - | - | - |
85,733 | 60,685 | 59,116 | |
Staff Services | |||
Personel | 216,229 | 162,367 | 132,298 |
Purchased Services | 30,380 | 18,188 | 23,927 |
Supplies | 26,850 | 26,637 | 11,920 |
Capital | 17,650 | 17,853 | 3,804 |
291,109 | 225,045 | 171,949 | |
Human Resources | |||
Personel | 243,856 | 185,215 | 182,667 |
Purchased Services | 110,037 | 63,369 | 77,913 |
Supplies | 12,350 | 2,379 | 11,695 |
Capital | 11,805 | 5,015 | 3,021 |
Subsidies | 25,000 | 25,000 | - |
403,048 | 280,978 | 275,296 | |
Beaufort County | |||
General Fund Expenditures | |||
For the Nine Months Ended March 31, 2001 | Page 6 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (9 Months) | (9 Months) | |
Records Management | |||
Personel | 100,079 | 75,162 | 73,328 |
Purchased Services | 21,973 | 17,094 | 17,768 |
Supplies | 17,155 | 9,436 | 11,465 |
Capital | 8,577 | 8,559 | 6,820 |
147,784 | 110,251 | 109,381 | |
Controller | |||
Personel | 92,867 | 70,043 | 68,025 |
Purchased Services | 5,205 | 5,022 | 2,956 |
Supplies | 210 | 292 | 279 |
Capital | - | - | - |
98,282 | 75,357 | 71,260 | |
Finance | |||
Personel | 270,492 | 188,385 | 164,456 |
Purchased Services | 63,438 | 50,794 | 51,568 |
Supplies | 20,425 | 8,101 | 12,472 |
Capital | 33,000 | 4,068 | - |
387,355 | 251,348 | 228,496 | |
Purchasing | |||
Personel | 112,479 | 83,959 | 79,906 |
Purchased Services | 18,929 | 10,243 | 12,224 |
Supplies | 6,592 | 4,019 | 7,709 |
Capital | 4,011 | 2,529 | 1,510 |
142,011 | 100,750 | 101,349 | |
Business License | |||
Personel | 49,045 | 36,686 | - |
Purchased Services | 9,859 | 4,257 | 3,851 |
Supplies | 2,941 | 1,847 | 444 |
Capital | 17,500 | - | - |
79,345 | 42,790 | 4,295 | |
Management Information Systems | |||
Personel | 753,539 | 550,436 | 448,934 |
Purchased Services | 230,597 | 137,831 | 122,971 |
Supplies | 51,000 | 35,163 | 33,723 |
Capital | 173,298 | 137,426 | 103,694 |
1,208,434 | 860,856 | 709,322 | |
Total General Government | 14,966,396 | 9,858,747 | 8,992,334 |
Beaufort County | |||
General Fund Expenditures | |||
For the Nine Months Ended March 31, 2001 | Page 7 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (9 Months) | (9 Months) | |
Public Safety | |||
Sheriff's Office | |||
Personel | 8,384,665 | 5,860,711 | 5,159,768 |
Purchased Services | 868,120 | 513,732 | 570,916 |
Supplies | 626,200 | 426,323 | 430,053 |
Capital | 624,080 | 534,496 | 348,155 |
10,503,065 | 7,335,262 | 6,508,892 | |
Emergency Management | |||
Personel | 278,124 | 222,136 | 185,386 |
Purchased Services | 72,479 | 57,812 | 54,571 |
Supplies | 29,305 | 13,968 | 15,502 |
Capital | 83,383 | 32,278 | 17,100 |
Emergency operations | - | 81 | 785,243 |
463,291 | 326,275 | 1,057,802 | |
Communications | |||
Personel | 1,094,304 | 790,212 | 729,519 |
Purchased Services | 844,053 | 670,989 | 625,676 |
Supplies | 43,898 | 20,880 | 17,111 |
Capital | 29,045 | 8,020 | 25,062 |
Other | 75,000 | 37,500 | 56,250 |
2,086,300 | 1,527,601 | 1,453,618 | |
Emergency Medical Services | |||
Personel | 3,265,989 | 2,276,380 | 2,157,724 |
Purchased Services | 268,420 | 110,450 | 172,684 |
Supplies | 229,084 | 122,003 | 120,708 |
Capital | 197,140 | 33,009 | 127,497 |
Other | 110,000 | 82,500 | 82,500 |
4,070,633 | 2,624,342 | 2,661,113 | |
Detention Center | |||
Personel | 2,768,770 | 2,092,498 | 2,027,410 |
Purchased Services | 957,364 | 682,690 | 626,800 |
Supplies | 125,430 | 76,262 | 78,348 |
Capital | 9,699 | 7,498 | 56,552 |
3,861,263 | 2,858,948 | 2,789,110 | |
Building Codes and Inspections | |||
Personel | 778,113 | 558,059 | 486,055 |
Purchased Services | 81,559 | 41,741 | 36,172 |
Supplies | 30,587 | 17,238 | 14,545 |
Capital | 28,452 | 24,042 | 28,905 |
918,711 | 641,080 | 565,677 | |
Public Safety Subsidies | 5,000 | 5,000 | - |
Total Public Safety | 21,908,263 | 15,318,508 | 15,036,212 |
Beaufort County | |||
General Fund Expenditures | |||
For the Nine Months Ended March 31, 2001 | Page 8 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (9 Months) | (9 Months) | |
Public Works | |||
Public Works | |||
Personel | 1,634,959 | 1,085,034 | 1,086,264 |
Purchased Services | 504,430 | 246,740 | 245,573 |
Supplies | 249,880 | 150,402 | 142,627 |
Capital | 375,227 | 343,666 | 134,950 |
2,764,496 | 1,825,842 | 1,609,414 | |
Engineering | |||
Personel | 475,934 | 317,152 | 308,931 |
Purchased Services | 42,988 | 13,825 | 15,765 |
Supplies | 20,720 | 15,904 | 13,619 |
Capital | - | - | 4,871 |
539,642 | 346,881 | 343,186 | |
Public Works Subsidies | 53,800 | 37,775 | 20,230 |
Total Public Works | 3,357,938 | 2,210,498 | 1,972,830 |
Public Health | |||
Animal Shelter and Control | |||
Personel | 323,383 | 252,822 | 231,544 |
Purchased Services | 45,520 | 36,268 | 15,049 |
Supplies | 103,940 | 68,596 | 54,363 |
Capital | 13,000 | 12,481 | 21,969 |
485,843 | 370,167 | 322,925 | |
Mosquito Control | |||
Personel | 593,366 | 425,475 | 373,801 |
Purchased Services | 283,756 | 221,069 | 180,655 |
Supplies | 315,696 | 367,105 | 271,893 |
Capital | 41,095 | 16,395 | 27,727 |
1,233,913 | 1,030,044 | 854,076 | |
Public Health Subsidies | 178,208 | 133,656 | 133,656 |
Total Public Health | 1,897,964 | 1,533,867 | 1,310,657 |
Beaufort County | |||
General Fund Expenditures | |||
For the Nine Months Ended March 31, 2001 | Page 9 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (9 Months) | (9 Months) | |
Public Welfare | |||
Veterans Affairs Office | |||
Personel | 101,940 | 76,628 | 74,693 |
Purchased Services | 19,005 | 10,539 | 14,082 |
Supplies | 5,400 | 1,013 | 1,780 |
Capital | 2,000 | - | - |
128,345 | 88,180 | 90,555 | |
Department of Social Services | |||
Personel | 60,864 | 45,781 | 44,621 |
Purchased Services | 120,135 | 81,475 | 95,569 |
Supplies | 1,500 | 591 | 2,124 |
Capital | - | - | - |
Other | 60,100 | 45,075 | 42,812 |
242,599 | 172,922 | 185,126 | |
Public Welfare Subsidies | 267,121 | 174,341 | 184,966 |
Total Public Welfare | 638,065 | 435,443 | 460,647 |
Cultural and Recreation | |||
Libraries | |||
Personel | 1,334,961 | 914,622 | 839,393 |
Purchased Services | 373,858 | 228,806 | 222,627 |
Supplies | 445,267 | 385,263 | 277,623 |
Capital | 149,565 | 70,414 | 72,963 |
2,303,651 | 1,599,105 | 1,412,606 | |
Transfers out | 4,086,965 | 3,060,723 | 2,968,781 |
Total Expenditures | 49,159,242 | 34,016,891 | 32,154,067 |