Beaufort County | |||
General Fund Expenditures | |||
For the Three Months Ended September 30, 2001 | Page 1 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (3 months) | (3 months) | |
Expenditures | |||
General Government | |||
County Council | |||
Personel | 343,170 | 76,585 | 63,696 |
Purchased Services | 575,295 | 163,498 | 24,784 |
Supplies | 26,560 | 8,816 | 1,507 |
Capital | - | 2,211 | - |
Other | 127,768 | - | - |
1,072,793 | 251,110 | 89,987 | |
Auditor | |||
Personel | 354,187 | 84,848 | 67,044 |
Purchased Services | 66,781 | 21,954 | 12,905 |
Supplies | 11,182 | 3,016 | 567 |
Capital | 9,942 | 7,442 | - |
442,092 | 117,260 | 80,516 | |
Treasurer | |||
Personel | 485,230 | 128,536 | 97,757 |
Purchased Services | 81,070 | 33,313 | 26,506 |
Supplies | 19,000 | 5,328 | 4,210 |
Capital | 5,000 | - | 9,736 |
590,300 | 167,177 | 138,209 | |
Clerk of Court | |||
Personel | 292,615 | 71,225 | 57,190 |
Purchased Services | 258,925 | 80,293 | 54,042 |
Supplies | 12,650 | 2,652 | 975 |
Capital | - | - | - |
564,190 | 154,170 | 112,207 | |
Family Court | |||
Personel | 211,241 | 55,987 | 50,438 |
Purchased Services | 45,370 | 14,668 | 9,462 |
Supplies | 9,651 | 2,025 | 846 |
Capital | 13,620 | - | 4,940 |
279,882 | 72,680 | 65,686 | |
Probate Court | |||
Personel | 557,323 | 128,646 | 122,952 |
Purchased Services | 84,075 | 10,635 | 13,034 |
Supplies | 14,223 | 3,059 | 3,465 |
Capital | 62,417 | 19,787 | 3,393 |
718,038 | 162,127 | 142,844 | |
Beaufort County | |||
General Fund Expenditures | |||
For the Three Months Ended September 30, 2001 | Page 2 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (3 months) | (3 months) | |
Coroner | |||
Personel | 109,716 | 29,263 | 30,919 |
Purchased Services | 83,615 | 19,372 | 10,812 |
Supplies | 16,100 | 2,052 | 4,212 |
Capital | 30,350 | - | - |
239,781 | 50,687 | 45,943 | |
Magistrates Court | |||
Personel | 745,630 | 170,876 | 149,508 |
Purchased Services | 164,617 | 32,546 | 26,709 |
Supplies | 31,130 | 7,698 | 5,882 |
Capital | 18,741 | 1,391 | 6,670 |
960,118 | 212,511 | 188,769 | |
Master in Equity | |||
Personel | 195,496 | 48,597 | 43,732 |
Purchased Services | 9,200 | 950 | 1,312 |
Supplies | 7,300 | 258 | 990 |
Capital | 2,250 | - | - |
214,246 | 49,805 | 46,034 | |
General Subsidies | 361,112 | 88,539 | 49,095 |
County Administrator | |||
Personel | 182,634 | 45,879 | 43,125 |
Purchased Services | 59,631 | 12,156 | 21,949 |
Supplies | 6,300 | 2,718 | 2,377 |
Capital | - | 1,870 | 23,123 |
Other | 19,000 | - | - |
267,565 | 62,623 | 90,574 | |
Budget Analyst | |||
Personel | 74,237 | - | - |
Purchased Services | 2,450 | - | - |
Supplies | 3,250 | - | - |
Capital | 3,200 | - | - |
83,137 | - | - | |
Housing Coordinator | |||
Purchased Services | 5,750 | - | - |
Supplies | 1,200 | - | - |
Capital | 2,500 | - | - |
Subsidies | 200,000 | - | - |
209,450 | - | - | |
Beaufort County | |||
General Fund Expenditures | |||
For the Three Months Ended September 30, 2001 | Page 3 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (3 months) | (3 months) | |
Public Information Officer | |||
Personel | 64,453 | 16,073 | 15,387 |
Purchased Services | 11,420 | 2,353 | 2,021 |
Supplies | 17,550 | 734 | 601 |
Capital | - | - | - |
93,423 | 19,160 | 18,009 | |
County Attorney | |||
Personel | 106,423 | 15,411 | - |
Purchased Services | 209,412 | 99,939 | 82,377 |
Supplies | 1,250 | 435 | - |
Capital | 13,700 | - | - |
330,785 | 115,785 | 82,377 | |
Public Defender | |||
Personel | 444,580 | 109,756 | 101,860 |
Purchased Services | 35,025 | 5,804 | 11,027 |
Supplies | 5,500 | 672 | 209 |
Capital | - | - | - |
485,105 | 116,232 | 113,096 | |
Voter Registration and Elections | |||
Personel | 263,301 | 38,750 | 58,592 |
Purchased Services | 138,534 | 33,804 | 40,076 |
Supplies | 19,903 | 5,449 | 16,963 |
Capital | - | - | - |
421,738 | 78,003 | 115,631 | |
Assessor | |||
Personel | 1,202,436 | 265,116 | 236,807 |
Purchased Services | 261,350 | 16,501 | 32,293 |
Supplies | 36,000 | 4,805 | 6,308 |
Capital | 38,100 | - | 3,742 |
1,537,886 | 286,422 | 279,150 | |
Register of Deeds | |||
Personel | 369,881 | 89,368 | 77,163 |
Purchased Services | 99,935 | 56,137 | 17,621 |
Supplies | 36,275 | 5,498 | 6,674 |
Capital | 26,786 | 2,804 | 64,638 |
532,877 | 153,807 | 166,096 | |
Risk Management | |||
Personel | 57,333 | 14,297 | 13,654 |
Purchased Services | 9,286 | 1,074 | 129 |
Supplies | 2,830 | 659 | 118 |
Capital | 2,800 | - | - |
72,249 | 16,030 | 13,901 | |
Beaufort County | |||
General Fund Expenditures | |||
For the Three Months Ended September 30, 2001 | Page 4 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (3 months) | (3 months) | |
Development Board | |||
Personel | - | 37,187 | 7,817 |
Purchased Services | - | 3,297 | 4,456 |
Supplies | - | 45 | 336 |
Capital | - | - | - |
Other | 270,000 | - | - |
270,000 | 40,529 | 12,609 | |
Legislative Delegation | |||
Personel | 35,322 | 8,777 | 8,227 |
Purchased Services | 8,299 | 345 | 312 |
Supplies | 1,600 | 338 | 55 |
Capital | - | - | - |
45,221 | 9,460 | 8,594 | |
Grants management | |||
Personel | 70,421 | 17,540 | 14,826 |
Purchased Services | 4,800 | 895 | 99 |
Supplies | 750 | 40 | 4 |
Capital | - | - | - |
75,971 | 18,475 | 14,929 | |
DA -Public Safety /Public Works | |||
Personel | - | - | 11,543 |
Purchased Services | - | - | 482 |
Supplies | - | - | 337 |
Capital | - | - | - |
- | - | 12,362 | |
Building and Grounds Maintenance | |||
Personel | 1,333,485 | 337,213 | 175,887 |
Purchased Services | 1,341,763 | 335,255 | 233,979 |
Supplies | 243,874 | 49,224 | 35,180 |
Capital | 49,100 | 5,369 | 14,789 |
2,968,222 | 727,061 | 459,835 | |
Zoning and Development | |||
Personel | 221,649 | 49,223 | 34,484 |
Purchased Services | 39,550 | 1,956 | 3,413 |
Supplies | 3,150 | 868 | 330 |
Capital | 3,600 | - | - |
267,949 | 52,047 | 38,227 | |
Beaufort County | |||
General Fund Expenditures | |||
For the Three Months Ended September 30, 2001 | Page 5 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (3 months) | (3 months) | |
Codes Enforcement | |||
Personel | 138,516 | 24,253 | 20,129 |
Purchased Services | 12,072 | 508 | 78 |
Supplies | 9,534 | 863 | - |
Capital | 18,059 | - | 20,902 |
178,181 | 25,624 | 41,109 | |
Planning and Comprehensive Plan | |||
Personel | 485,042 | 111,750 | 108,053 |
Purchased Services | 47,280 | 7,654 | 9,062 |
Supplies | 9,170 | 2,149 | 1,547 |
Capital | 7,501 | 5,610 | 2,053 |
Comprehensive plan | 228,072 | 45,031 | 1,565 |
777,065 | 172,194 | 122,280 | |
GIS | |||
Personel | 190,944 | 47,134 | 35,417 |
Purchased Services | 47,315 | 18,509 | 5,138 |
Supplies | 7,300 | 1,431 | 2,102 |
Capital | 6,300 | 7,455 | 9,593 |
251,859 | 74,529 | 52,250 | |
DA - Community Services | |||
Personel | 81,606 | 20,351 | 18,950 |
Purchased Services | 10,917 | 1,383 | 1,287 |
Supplies | 1,300 | 275 | 278 |
Capital | - | - | - |
93,823 | 22,009 | 20,515 | |
Staff Services | |||
Personel | 232,542 | 54,741 | 53,522 |
Purchased Services | 38,468 | 22,633 | 13,964 |
Supplies | 27,575 | 22,011 | 26,149 |
Capital | 4,750 | - | - |
303,335 | 99,385 | 93,635 | |
Human Resources | |||
Personel | 276,106 | 68,560 | 60,772 |
Purchased Services | 144,353 | 30,532 | 23,556 |
Supplies | 14,836 | 2,030 | 3,107 |
Capital | 22,000 | - | 5,016 |
Subsidies | 25,000 | 25,000 | - |
482,295 | 126,122 | 92,451 | |
Beaufort County | |||
General Fund Expenditures | |||
For the Three Months Ended September 30, 2001 | Page 6 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (3 months) | (3 months) | |
Records Management | |||
Personel | 108,358 | 27,001 | 24,656 |
Purchased Services | 27,978 | 9,658 | 11,322 |
Supplies | 15,543 | 2,761 | 4,695 |
Capital | 2,200 | - | 7,457 |
154,079 | 39,420 | 48,130 | |
Controller | |||
Personel | 98,865 | 24,625 | 23,147 |
Purchased Services | 7,420 | 4,783 | 2,426 |
Supplies | 500 | 603 | 59 |
Capital | - | - | - |
106,785 | 30,011 | 25,632 | |
Finance | |||
Personel | 284,671 | 73,076 | 57,574 |
Purchased Services | 67,361 | 36,799 | 28,687 |
Supplies | 22,265 | 2,330 | 4,832 |
Capital | 16,050 | - | 3,428 |
390,347 | 112,205 | 94,521 | |
Purchasing | |||
Personel | 119,989 | 29,853 | 27,776 |
Purchased Services | 25,346 | 4,833 | 4,270 |
Supplies | 6,150 | 703 | 1,201 |
Capital | 19,400 | - | 1,977 |
170,885 | 35,389 | 35,224 | |
Business License | |||
Personel | 80,386 | 18,244 | 12,213 |
Purchased Services | 10,528 | 1,013 | 1,688 |
Supplies | 3,675 | 589 | 1,161 |
Capital | 16,365 | 2,414 | - |
110,954 | 22,260 | 15,062 | |
Management Information Systems | |||
Personel | 843,656 | 209,616 | 178,311 |
Purchased Services | 253,157 | 40,032 | 46,056 |
Supplies | 44,666 | 3,610 | 31,555 |
Capital | 185,952 | 7,551 | 35,873 |
1,327,431 | 260,809 | 291,795 | |
Total General Government | 17,451,169 | 4,041,657 | 3,317,284 |
Beaufort County | |||
General Fund Expenditures | Page 7 of 9 | ||
For the Three Months Ended September 30, 2001 | |||
Budget | Current Year | Prior Year | |
(12 months) | (3 months) | (3 months) | |
Public Safety | |||
Sheriff's Office | |||
Personel | 9,009,831 | 2,215,074 | 1,890,326 |
Purchased Services | 976,440 | 176,331 | 180,542 |
Supplies | 920,750 | 137,809 | 146,340 |
Capital | 869,085 | 18,725 | 35,819 |
11,776,106 | 2,547,939 | 2,253,027 | |
Emergency Management | |||
Personel | 321,916 | 82,217 | 73,237 |
Purchased Services | 123,484 | 34,747 | 26,022 |
Supplies | 25,805 | 8,622 | 4,537 |
Capital | 60,587 | 14,157 | 10,801 |
Emergency operations | - | - | 81 |
531,792 | 139,743 | 114,678 | |
Communications | |||
Personel | 1,454,425 | 325,677 | 237,063 |
Purchased Services | 855,604 | 244,814 | 327,830 |
Supplies | 36,780 | 4,613 | 3,540 |
Capital | 47,669 | 9,861 | 8,020 |
Other | 75,000 | - | - |
2,469,478 | 584,965 | 576,453 | |
Emergency Medical Services | |||
Personel | 3,369,800 | 790,089 | 711,345 |
Purchased Services | 293,183 | 52,489 | 73,854 |
Supplies | 247,790 | 37,513 | 39,260 |
Capital | 276,401 | - | - |
Other | 110,000 | - | - |
4,297,174 | 880,091 | 824,459 | |
Detention Center | |||
Personel | 3,165,827 | 809,084 | 684,832 |
Purchased Services | 978,822 | 231,173 | 220,771 |
Supplies | 136,570 | 28,961 | 20,170 |
Capital | 56,129 | - | 4,927 |
4,337,348 | 1,069,218 | 930,700 | |
Building Codes and Inspections | |||
Personel | 819,533 | 203,027 | 181,194 |
Purchased Services | 81,691 | 8,406 | 10,374 |
Supplies | 31,485 | 7,312 | 5,011 |
Capital | 7,250 | - | - |
939,959 | 218,745 | 196,579 | |
Public Safety Subsidies | 5,000 | 5,000 | 5,000 |
Total Public Safety | 24,356,857 | 5,445,701 | 4,900,896 |
Beaufort County | |||
General Fund Expenditures | |||
For the Three Months Ended September 30, 2001 | Page 8 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (3 months) | (3 months) | |
Public Works | |||
Public Works | |||
Personel | 1,732,536 | 403,527 | 356,243 |
Purchased Services | 505,837 | 88,037 | 72,310 |
Supplies | 255,894 | 50,515 | 47,760 |
Capital | 692,792 | 159,090 | 44,496 |
3,187,059 | 701,169 | 520,809 | |
Engineering | |||
Personel | 508,964 | 108,856 | 108,053 |
Purchased Services | 41,460 | 4,375 | 4,667 |
Supplies | 22,951 | 4,409 | 5,418 |
Capital | - | - | - |
573,375 | 117,640 | 118,138 | |
Public Works Subsidies | 56,800 | 12,425 | 12,925 |
Total Public Works | 3,817,234 | 831,234 | 651,872 |
Public Health | |||
Animal Shelter and Control | |||
Personel | 376,310 | 91,355 | 82,360 |
Purchased Services | 47,368 | 11,777 | 8,167 |
Supplies | 106,623 | 20,319 | 20,771 |
Capital | 22,060 | - | - |
552,361 | 123,451 | 111,298 | |
Mosquito Control | |||
Personel | 569,799 | 156,891 | 143,167 |
Purchased Services | 301,469 | 61,495 | 68,556 |
Supplies | 410,611 | 289,339 | 275,388 |
Capital | 59,495 | 16,467 | - |
1,341,374 | 524,192 | 487,111 | |
Public Health Subsidies | 178,208 | 44,552 | 44,552 |
Total Public Health | 2,071,943 | 692,195 | 642,961 |
Beaufort County | |||
General Fund Expenditures | |||
For the Three Months Ended September 30, 2001 | Page 9 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (3 months) | (3 months) | |
Public Welfare | |||
Veterans Affairs Office | |||
Personel | 109,234 | 27,215 | 25,413 |
Purchased Services | 19,971 | 2,955 | 3,338 |
Supplies | 5,305 | 744 | 316 |
Capital | 2,000 | - | - |
136,510 | 30,914 | 29,067 | |
Department of Social Services | |||
Personel | 65,480 | 16,298 | 15,188 |
Purchased Services | 126,035 | 28,477 | 24,151 |
Supplies | 1,500 | - | 117 |
Capital | - | - | - |
Other | 53,500 | 13,375 | 15,025 |
246,515 | 58,150 | 54,481 | |
Public Welfare Subsidies | 289,871 | 51,843 | 55,280 |
Total Public Welfare | 672,896 | 140,907 | 138,828 |
Cultural and Recreation | |||
Libraries | |||
Personel | 1,586,144 | 342,111 | 299,634 |
Purchased Services | 395,032 | 85,163 | 86,235 |
Supplies | 467,298 | 130,072 | 121,477 |
Capital | 143,347 | 18,037 | - |
2,591,821 | 575,383 | 507,346 | |
Total Expenditures | 50,961,920 | 11,727,077 | 10,159,187 |
FY2002 Expenditures 0930013
Beaufort County | |||
General Fund Expenditures | |||
For the Three Months Ended September 30, 2001 | Page 1 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (3 months) | (3 months) | |
Expenditures | |||
General Government | |||
County Council | |||
Personel | 343,170 | 76,585 | 63,696 |
Purchased Services | 575,295 | 163,498 | 24,784 |
Supplies | 26,560 | 8,816 | 1,507 |
Capital | - | 2,211 | - |
Other | 127,768 | - | - |
1,072,793 | 251,110 | 89,987 | |
Auditor | |||
Personel | 354,187 | 84,848 | 67,044 |
Purchased Services | 66,781 | 21,954 | 12,905 |
Supplies | 11,182 | 3,016 | 567 |
Capital | 9,942 | 7,442 | - |
442,092 | 117,260 | 80,516 | |
Treasurer | |||
Personel | 485,230 | 128,536 | 97,757 |
Purchased Services | 81,070 | 33,313 | 26,506 |
Supplies | 19,000 | 5,328 | 4,210 |
Capital | 5,000 | - | 9,736 |
590,300 | 167,177 | 138,209 | |
Clerk of Court | |||
Personel | 292,615 | 71,225 | 57,190 |
Purchased Services | 258,925 | 80,293 | 54,042 |
Supplies | 12,650 | 2,652 | 975 |
Capital | - | - | - |
564,190 | 154,170 | 112,207 | |
Family Court | |||
Personel | 211,241 | 55,987 | 50,438 |
Purchased Services | 45,370 | 14,668 | 9,462 |
Supplies | 9,651 | 2,025 | 846 |
Capital | 13,620 | - | 4,940 |
279,882 | 72,680 | 65,686 | |
Probate Court | |||
Personel | 557,323 | 128,646 | 122,952 |
Purchased Services | 84,075 | 10,635 | 13,034 |
Supplies | 14,223 | 3,059 | 3,465 |
Capital | 62,417 | 19,787 | 3,393 |
718,038 | 162,127 | 142,844 | |
Beaufort County | |||
General Fund Expenditures | |||
For the Three Months Ended September 30, 2001 | Page 2 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (3 months) | (3 months) | |
Coroner | |||
Personel | 109,716 | 29,263 | 30,919 |
Purchased Services | 83,615 | 19,372 | 10,812 |
Supplies | 16,100 | 2,052 | 4,212 |
Capital | 30,350 | - | - |
239,781 | 50,687 | 45,943 | |
Magistrates Court | |||
Personel | 745,630 | 170,876 | 149,508 |
Purchased Services | 164,617 | 32,546 | 26,709 |
Supplies | 31,130 | 7,698 | 5,882 |
Capital | 18,741 | 1,391 | 6,670 |
960,118 | 212,511 | 188,769 | |
Master in Equity | |||
Personel | 195,496 | 48,597 | 43,732 |
Purchased Services | 9,200 | 950 | 1,312 |
Supplies | 7,300 | 258 | 990 |
Capital | 2,250 | - | - |
214,246 | 49,805 | 46,034 | |
General Subsidies | 361,112 | 88,539 | 49,095 |
County Administrator | |||
Personel | 182,634 | 45,879 | 43,125 |
Purchased Services | 59,631 | 12,156 | 21,949 |
Supplies | 6,300 | 2,718 | 2,377 |
Capital | - | 1,870 | 23,123 |
Other | 19,000 | - | - |
267,565 | 62,623 | 90,574 | |
Budget Analyst | |||
Personel | 74,237 | - | - |
Purchased Services | 2,450 | - | - |
Supplies | 3,250 | - | - |
Capital | 3,200 | - | - |
83,137 | - | - | |
Housing Coordinator | |||
Purchased Services | 5,750 | - | - |
Supplies | 1,200 | - | - |
Capital | 2,500 | - | - |
Subsidies | 200,000 | - | - |
209,450 | - | - | |
Beaufort County | |||
General Fund Expenditures | |||
For the Three Months Ended September 30, 2001 | Page 3 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (3 months) | (3 months) | |
Public Information Officer | |||
Personel | 64,453 | 16,073 | 15,387 |
Purchased Services | 11,420 | 2,353 | 2,021 |
Supplies | 17,550 | 734 | 601 |
Capital | - | - | - |
93,423 | 19,160 | 18,009 | |
County Attorney | |||
Personel | 106,423 | 15,411 | - |
Purchased Services | 209,412 | 99,939 | 82,377 |
Supplies | 1,250 | 435 | - |
Capital | 13,700 | - | - |
330,785 | 115,785 | 82,377 | |
Public Defender | |||
Personel | 444,580 | 109,756 | 101,860 |
Purchased Services | 35,025 | 5,804 | 11,027 |
Supplies | 5,500 | 672 | 209 |
Capital | - | - | - |
485,105 | 116,232 | 113,096 | |
Voter Registration and Elections | |||
Personel | 263,301 | 38,750 | 58,592 |
Purchased Services | 138,534 | 33,804 | 40,076 |
Supplies | 19,903 | 5,449 | 16,963 |
Capital | - | - | - |
421,738 | 78,003 | 115,631 | |
Assessor | |||
Personel | 1,202,436 | 265,116 | 236,807 |
Purchased Services | 261,350 | 16,501 | 32,293 |
Supplies | 36,000 | 4,805 | 6,308 |
Capital | 38,100 | - | 3,742 |
1,537,886 | 286,422 | 279,150 | |
Register of Deeds | |||
Personel | 369,881 | 89,368 | 77,163 |
Purchased Services | 99,935 | 56,137 | 17,621 |
Supplies | 36,275 | 5,498 | 6,674 |
Capital | 26,786 | 2,804 | 64,638 |
532,877 | 153,807 | 166,096 | |
Risk Management | |||
Personel | 57,333 | 14,297 | 13,654 |
Purchased Services | 9,286 | 1,074 | 129 |
Supplies | 2,830 | 659 | 118 |
Capital | 2,800 | - | - |
72,249 | 16,030 | 13,901 | |
Beaufort County | |||
General Fund Expenditures | |||
For the Three Months Ended September 30, 2001 | Page 4 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (3 months) | (3 months) | |
Development Board | |||
Personel | - | 37,187 | 7,817 |
Purchased Services | - | 3,297 | 4,456 |
Supplies | - | 45 | 336 |
Capital | - | - | - |
Other | 270,000 | - | - |
270,000 | 40,529 | 12,609 | |
Legislative Delegation | |||
Personel | 35,322 | 8,777 | 8,227 |
Purchased Services | 8,299 | 345 | 312 |
Supplies | 1,600 | 338 | 55 |
Capital | - | - | - |
45,221 | 9,460 | 8,594 | |
Grants management | |||
Personel | 70,421 | 17,540 | 14,826 |
Purchased Services | 4,800 | 895 | 99 |
Supplies | 750 | 40 | 4 |
Capital | - | - | - |
75,971 | 18,475 | 14,929 | |
DA -Public Safety /Public Works | |||
Personel | - | - | 11,543 |
Purchased Services | - | - | 482 |
Supplies | - | - | 337 |
Capital | - | - | - |
- | - | 12,362 | |
Building and Grounds Maintenance | |||
Personel | 1,333,485 | 337,213 | 175,887 |
Purchased Services | 1,341,763 | 335,255 | 233,979 |
Supplies | 243,874 | 49,224 | 35,180 |
Capital | 49,100 | 5,369 | 14,789 |
2,968,222 | 727,061 | 459,835 | |
Zoning and Development | |||
Personel | 221,649 | 49,223 | 34,484 |
Purchased Services | 39,550 | 1,956 | 3,413 |
Supplies | 3,150 | 868 | 330 |
Capital | 3,600 | - | - |
267,949 | 52,047 | 38,227 | |
Beaufort County | |||
General Fund Expenditures | |||
For the Three Months Ended September 30, 2001 | Page 5 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (3 months) | (3 months) | |
Codes Enforcement | |||
Personel | 138,516 | 24,253 | 20,129 |
Purchased Services | 12,072 | 508 | 78 |
Supplies | 9,534 | 863 | - |
Capital | 18,059 | - | 20,902 |
178,181 | 25,624 | 41,109 | |
Planning and Comprehensive Plan | |||
Personel | 485,042 | 111,750 | 108,053 |
Purchased Services | 47,280 | 7,654 | 9,062 |
Supplies | 9,170 | 2,149 | 1,547 |
Capital | 7,501 | 5,610 | 2,053 |
Comprehensive plan | 228,072 | 45,031 | 1,565 |
777,065 | 172,194 | 122,280 | |
GIS | |||
Personel | 190,944 | 47,134 | 35,417 |
Purchased Services | 47,315 | 18,509 | 5,138 |
Supplies | 7,300 | 1,431 | 2,102 |
Capital | 6,300 | 7,455 | 9,593 |
251,859 | 74,529 | 52,250 | |
DA - Community Services | |||
Personel | 81,606 | 20,351 | 18,950 |
Purchased Services | 10,917 | 1,383 | 1,287 |
Supplies | 1,300 | 275 | 278 |
Capital | - | - | - |
93,823 | 22,009 | 20,515 | |
Staff Services | |||
Personel | 232,542 | 54,741 | 53,522 |
Purchased Services | 38,468 | 22,633 | 13,964 |
Supplies | 27,575 | 22,011 | 26,149 |
Capital | 4,750 | - | - |
303,335 | 99,385 | 93,635 | |
Human Resources | |||
Personel | 276,106 | 68,560 | 60,772 |
Purchased Services | 144,353 | 30,532 | 23,556 |
Supplies | 14,836 | 2,030 | 3,107 |
Capital | 22,000 | - | 5,016 |
Subsidies | 25,000 | 25,000 | - |
482,295 | 126,122 | 92,451 | |
Beaufort County | |||
General Fund Expenditures | |||
For the Three Months Ended September 30, 2001 | Page 6 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (3 months) | (3 months) | |
Records Management | |||
Personel | 108,358 | 27,001 | 24,656 |
Purchased Services | 27,978 | 9,658 | 11,322 |
Supplies | 15,543 | 2,761 | 4,695 |
Capital | 2,200 | - | 7,457 |
154,079 | 39,420 | 48,130 | |
Controller | |||
Personel | 98,865 | 24,625 | 23,147 |
Purchased Services | 7,420 | 4,783 | 2,426 |
Supplies | 500 | 603 | 59 |
Capital | - | - | - |
106,785 | 30,011 | 25,632 | |
Finance | |||
Personel | 284,671 | 73,076 | 57,574 |
Purchased Services | 67,361 | 36,799 | 28,687 |
Supplies | 22,265 | 2,330 | 4,832 |
Capital | 16,050 | - | 3,428 |
390,347 | 112,205 | 94,521 | |
Purchasing | |||
Personel | 119,989 | 29,853 | 27,776 |
Purchased Services | 25,346 | 4,833 | 4,270 |
Supplies | 6,150 | 703 | 1,201 |
Capital | 19,400 | - | 1,977 |
170,885 | 35,389 | 35,224 | |
Business License | |||
Personel | 80,386 | 18,244 | 12,213 |
Purchased Services | 10,528 | 1,013 | 1,688 |
Supplies | 3,675 | 589 | 1,161 |
Capital | 16,365 | 2,414 | - |
110,954 | 22,260 | 15,062 | |
Management Information Systems | |||
Personel | 843,656 | 209,616 | 178,311 |
Purchased Services | 253,157 | 40,032 | 46,056 |
Supplies | 44,666 | 3,610 | 31,555 |
Capital | 185,952 | 7,551 | 35,873 |
1,327,431 | 260,809 | 291,795 | |
Total General Government | 17,451,169 | 4,041,657 | 3,317,284 |
Beaufort County | |||
General Fund Expenditures | Page 7 of 9 | ||
For the Three Months Ended September 30, 2001 | |||
Budget | Current Year | Prior Year | |
(12 months) | (3 months) | (3 months) | |
Public Safety | |||
Sheriff's Office | |||
Personel | 9,009,831 | 2,215,074 | 1,890,326 |
Purchased Services | 976,440 | 176,331 | 180,542 |
Supplies | 920,750 | 137,809 | 146,340 |
Capital | 869,085 | 18,725 | 35,819 |
11,776,106 | 2,547,939 | 2,253,027 | |
Emergency Management | |||
Personel | 321,916 | 82,217 | 73,237 |
Purchased Services | 123,484 | 34,747 | 26,022 |
Supplies | 25,805 | 8,622 | 4,537 |
Capital | 60,587 | 14,157 | 10,801 |
Emergency operations | - | - | 81 |
531,792 | 139,743 | 114,678 | |
Communications | |||
Personel | 1,454,425 | 325,677 | 237,063 |
Purchased Services | 855,604 | 244,814 | 327,830 |
Supplies | 36,780 | 4,613 | 3,540 |
Capital | 47,669 | 9,861 | 8,020 |
Other | 75,000 | - | - |
2,469,478 | 584,965 | 576,453 | |
Emergency Medical Services | |||
Personel | 3,369,800 | 790,089 | 711,345 |
Purchased Services | 293,183 | 52,489 | 73,854 |
Supplies | 247,790 | 37,513 | 39,260 |
Capital | 276,401 | - | - |
Other | 110,000 | - | - |
4,297,174 | 880,091 | 824,459 | |
Detention Center | |||
Personel | 3,165,827 | 809,084 | 684,832 |
Purchased Services | 978,822 | 231,173 | 220,771 |
Supplies | 136,570 | 28,961 | 20,170 |
Capital | 56,129 | - | 4,927 |
4,337,348 | 1,069,218 | 930,700 | |
Building Codes and Inspections | |||
Personel | 819,533 | 203,027 | 181,194 |
Purchased Services | 81,691 | 8,406 | 10,374 |
Supplies | 31,485 | 7,312 | 5,011 |
Capital | 7,250 | - | - |
939,959 | 218,745 | 196,579 | |
Public Safety Subsidies | 5,000 | 5,000 | 5,000 |
Total Public Safety | 24,356,857 | 5,445,701 | 4,900,896 |
Beaufort County | |||
General Fund Expenditures | |||
For the Three Months Ended September 30, 2001 | Page 8 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (3 months) | (3 months) | |
Public Works | |||
Public Works | |||
Personel | 1,732,536 | 403,527 | 356,243 |
Purchased Services | 505,837 | 88,037 | 72,310 |
Supplies | 255,894 | 50,515 | 47,760 |
Capital | 692,792 | 159,090 | 44,496 |
3,187,059 | 701,169 | 520,809 | |
Engineering | |||
Personel | 508,964 | 108,856 | 108,053 |
Purchased Services | 41,460 | 4,375 | 4,667 |
Supplies | 22,951 | 4,409 | 5,418 |
Capital | - | - | - |
573,375 | 117,640 | 118,138 | |
Public Works Subsidies | 56,800 | 12,425 | 12,925 |
Total Public Works | 3,817,234 | 831,234 | 651,872 |
Public Health | |||
Animal Shelter and Control | |||
Personel | 376,310 | 91,355 | 82,360 |
Purchased Services | 47,368 | 11,777 | 8,167 |
Supplies | 106,623 | 20,319 | 20,771 |
Capital | 22,060 | - | - |
552,361 | 123,451 | 111,298 | |
Mosquito Control | |||
Personel | 569,799 | 156,891 | 143,167 |
Purchased Services | 301,469 | 61,495 | 68,556 |
Supplies | 410,611 | 289,339 | 275,388 |
Capital | 59,495 | 16,467 | - |
1,341,374 | 524,192 | 487,111 | |
Public Health Subsidies | 178,208 | 44,552 | 44,552 |
Total Public Health | 2,071,943 | 692,195 | 642,961 |
Beaufort County | |||
General Fund Expenditures | |||
For the Three Months Ended September 30, 2001 | Page 9 of 9 | ||
Budget | Current Year | Prior Year | |
(12 months) | (3 months) | (3 months) | |
Public Welfare | |||
Veterans Affairs Office | |||
Personel | 109,234 | 27,215 | 25,413 |
Purchased Services | 19,971 | 2,955 | 3,338 |
Supplies | 5,305 | 744 | 316 |
Capital | 2,000 | - | - |
136,510 | 30,914 | 29,067 | |
Department of Social Services | |||
Personel | 65,480 | 16,298 | 15,188 |
Purchased Services | 126,035 | 28,477 | 24,151 |
Supplies | 1,500 | - | 117 |
Capital | - | - | - |
Other | 53,500 | 13,375 | 15,025 |
246,515 | 58,150 | 54,481 | |
Public Welfare Subsidies | 289,871 | 51,843 | 55,280 |
Total Public Welfare | 672,896 | 140,907 | 138,828 |
Cultural and Recreation | |||
Libraries | |||
Personel | 1,586,144 | 342,111 | 299,634 |
Purchased Services | 395,032 | 85,163 | 86,235 |
Supplies | 467,298 | 130,072 | 121,477 |
Capital | 143,347 | 18,037 | - |
2,591,821 | 575,383 | 507,346 | |
Total Expenditures | 50,961,920 | 11,727,077 | 10,159,187 |