Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
June 2026 Expenditures
June 2026 Expenditures Report YTD Cumulative Target 45.83% 001 General Fund Original Budget Appropriation Revised Budget Actual % Used YTD Revised Budget Actual % Used YTD Revised Budget Actual % Used 010 - Assessor 1,116,078.00 0.00 1,116,078 453,949 40.67%1,122,804 498,830 44.43%1,171,838 474,356 40.48% 020 - Auditor 1,184,478.00 0.00 1,184,478 510,912 43.13%1,279,725 538,595 42.09%1,122,264 482,263 42.97% 021 - Elections 833,988.00 80,000.00 913,988 247,133 27.04%689,153 217,840 31.61%810,841 323,491 39.90% 050 - Clerk 534,325.00 0.00 534,325 217,270 40.66%597,680 250,973 41.99%621,570 243,195 39.13% 059 - County Administrator 457,278.00 0.00 457,278 221,537 48.45%501,041 213,612 42.63%901,757 359,912 39.91% 060 - Commissioners 782,179.00 1,442.00 783,621 319,781 40.81%746,008 360,166 48.28%743,986 309,233 41.56% 061 - Board of Equilization 6,600.00 0.00 6,600 3,114 47.18%26,009 6,543 25.15%25,561 4,955 19.38% 062 - Civil Service 6,672.00 0.00 6,672 - 0.00%17,672 238 1.35%6,575 856 13.02% 063 - Planning Commission 35,715.00 0.00 35,715 11,891 33.29%33,914 17,216 50.76%25,786 2,805 10.88% 065 - Human Resources 442,370.00 22,442.00 464,812 184,701 39.74%461,192 215,915 46.82%0.00% 067 - Emergency Management 305,011.00 0.00 305,011 101,700 33.34%327,533 163,145 49.81%309,916 124,525 40.18% 068 - Community Services 317,820.00 0.00 317,820 200,759 63.17%697,689 242,834 34.81%332,086 70,909 21.35% 080 - District Court 1,176,661.00 0.00 1,176,661 433,415 36.83%1,114,412 452,827 40.63%1,100,813 419,952 38.15% 110 - Juvenile & Family Court 1,037,019.00 0.00 1,037,019 431,119 41.57%1,506,034 435,905 28.94%1,376,541 472,995 34.36% 150 - Prosecuting Attorney 1,779,663.00 0.00 1,779,663 654,884 36.80%1,734,542 744,715 42.93%1,784,304 704,754 39.50% 151 - Coroner 110,206.00 18,577.00 128,783 50,474 39.19%97,731 31,040 31.76%61,552 20,836 33.85% 180 - Sheriff 9,420,234.00 219,864.00 9,640,098 4,123,133 42.77%9,373,847 4,359,076 46.50%8,641,034 3,541,523 40.98% 240 - Superior Court 485,313.00 0.00 485,313 217,421 44.80%543,177 236,470 43.53%605,138 314,231 51.93% 245 - Therapeutic Courts Case Mgmt 190,580.00 0.00 190,580 86,336 45.30%185,466 83,085 44.80%191,984 87,573 0.00% 250 - Treasurer 742,079.00 0.00 742,079 294,246 39.65%724,982 246,652 34.02%707,673 211,287 29.86% 261 - Operating Transfers 2,110,929.00 87,125.00 2,198,054 887,672 40.38%3,817,683 1,986,604 52.04%3,091,418 1,518,535 49.12% 270 - Non-Departmental 6,502,740.00 250,091.00 6,752,831 3,996,755 59.19%6,045,203 3,190,244 52.77%6,296,903 2,703,989 42.94% Grand Total 29,577,938 679,541 30,257,479 13,648,202 45.11%31,643,497.00 14,492,526 45.80%29,929,540.00 12,392,175 41.40% 2026 2025 2024 Original Budget Appropriation Revised Budget Actual % Used YTD Revised Budget Actual % Used YTD Revised Budget Actual % Used 104-187 Special Revenue Funds 39,327,723.00 1,132,912 40,460,635 13,646,380 33.73% 43,951,042 12,595,630 28.66% 41,888,816 12,661,477 30.23% 301-308 Capital Project Funds 5,774,967.00 893,970 6,668,937 423,574 6.35% 10,754,829 1,834,503 17.06% 6,633,513 744,514 11.22% 401-406 Sewer Funds 12,498,775.00 1,000,000 13,498,775 5,696,165 42.20% 21,007,299 9,152,377 43.57% 25,591,869 5,381,589 21.03% 501-507 Inernal Service Funds 8,783,734.00 877,880 9,661,614 4,586,731 47.47% 9,358,765 3,334,349 35.63% 9,129,740 3,059,095 33.51% Total 66,385,199 3,904,762 70,289,961 24,352,850 34.65% 85,071,935 26,916,859 31.64% 83,243,938 21,846,674 26.24% Other Funds Original Budget Appropriation Revised Budget Actual % Used YTD Revised Budget Actual % Used YTD Revised Budget Actual % Used 104 - IG-6935 HAVA 3 GRANT 0.00 86,410.00 86,410 0.00%- - 0.00%78,692 - 0.00% 105 - AUDITOR'S O&M 317,350.00 0.00 317,350 14,552 4.59%357,074 14,733 4.13%339,225 13,149 3.88% 106 - COURT FACILITATOR FUND 5,000.00 0.00 5,000 512 10.25%5,000 92 1.84%5,000 76 1.52% 107 - BOATING SAFETY PROGRAM 44,282.00 -12,282.00 32,000 3,927 12.27%50,642 23,703 46.80%44,500 6,347 14.26% 108 - COOPERATIVE EXTENSION PROGRAMS 582,026.00 0.00 582,026 206,736 35.52%630,490 160,408 25.44%582,326 215,788 37.06% 109 - NOXIOUS WEED CONTROL FUND 288,047.00 0.00 288,047 134,200 46.59%237,250 76,693 32.33%214,107 124,220 58.02% 119 - JEFFCOM DEBT INDEBTEDNESS 281,673.00 0.00 281,673 7,693 2.73%278,533 10,382 3.73%279,625 12,867 4.60% 120 - CRIME VICTIMS SERVICES 132,449.00 0.00 132,449 46,127 34.83%167,718 44,393 26.47%110,310 39,797 36.08% 123 - JEFF CO GRANT MGT FUND 4,019,782.00 263,699.00 4,283,481 97,537 2.28%4,701,935 248,060 5.28%3,850,000 568,096 14.76% 125 - HOTEL-MOTEL 905,051.00 335.00 905,386 694,047 76.66%915,347 391,362 42.76%735,558 348,935 47.44% 126 - HHS SITE ABATEMENT FUND 65,000.00 0.00 65,000 2,769 4.26%65,000 - 0.00%4,000 - 0.00% 127 - HEALTH AND HUMAN SERVICES 8,968,274.00 22,085.00 8,990,359 3,503,461 38.97%8,741,482 3,369,316 38.54%8,087,319 3,344,680 41.36% 128 - WATER QUALITY DIVISION FUND 1,486,629.00 0.00 1,486,629 492,100 33.10%1,279,890 546,853 42.73%1,404,386 456,212 32.48% 129 - WATER QUALITY LAND ACQUISITION 0.00 0.00 - - 0.00%298,000 - 0.00%478,000 - 0.00% 130 - MENTAL HEALTH 65,000.00 (40,000.00) 25,000 16,617 66.47%65,000 37,203 57.24%70,000 32,384 46.26% 131 - CHEM DP/MENTAL HEALTH PROGRAM 1,075,000.00 0.00 1,075,000 392,558 36.52%968,297 396,899 40.99%1,075,331 397,068 36.93% 132- OPIOID SETTLEMENT 700,000.00 0.00 700,000 150,000 21.43%- - 0.00% 134 - JEFF CO INMATE COMMISSARY 5,450.00 0.00 5,450 1,641 30.10%39,000 1,419 3.64%39,000 1,446 3.71% 135 - JEFF CO DRUG FUND 0.00 0.00 - - 0.00%- 0.00%- 0.00% 140 - LAW LIBRARY 16,418.00 0.00 16,418 5,808 35.38%16,418 13,844 84.32%16,418 10,347 63.02% 141 - TRIAL COURT IMPROVEMENT 13,200.00 0.00 13,200 10,637 80.58%13,200 13,120 99.39%17,240 13,120 76.10% 143 - COMMUNITY DEVELOPMENT 2,540,349.00 155,379.00 2,695,728 1,044,588 38.75%3,931,785 1,480,498 37.65%3,057,291 1,290,003 42.19% 147 - FEDERAL FOREST TITLE III FUND 50.00 0.00 50 - 0.00%50 - 0.00%142,050 54,420 38.31% 148 - JEFF CO AFFORDABLE HOUSING 1,300,000.00 92,674.00 1,392,674 673,042 48.33%1,400,000 169,946 12.14%992,000 301,328 30.38% 149 - HOMELESS HOUSING FUND 328,961.00 132,384.00 461,345 210,939 45.72%265,000 272,427 102.80%350,000 91,481 26.14% 150 - TREASURER'S O&M 73,745.00 0.00 73,745 11,403 15.46%64,582 11,035 17.09%64,160 10,741 16.74% 151 - REET-TECHNOLOGY FUND 14,000.00 0.00 14,000 10,000 71.43%14,000 5,000 35.71%14,000 5,000 35.71% 155 - VETERANS RELIEF 66,500.00 8,394.00 74,894 43,426 57.98%64,660 19,785 30.60%54,400 19,543 35.92% 160 - WATER POLLUTE CNTRL LN FND 1,000.00 0.00 1,000 - 0.00%1,000 - 0.00%1,000 - 0.00% 174 - PARKS AND RECREATION 1,116,130.00 132,081.00 1,248,211 494,658 39.63%1,123,247 445,555 39.67%1,076,887 402,260 37.35% 175 - COUNTY PARKS IMPROVEMENT FUND 1,064,886.00 0.00 1,064,886 90,719 8.52%693,416 75,461 10.88%261,097 94,352 36.14% 178 - POST HRVST TIMBER MGT RESERVE 2,000.00 0.00 2,000 - 0.00%1,500 - 0.00%1,500 - 0.00% 180 - COUNTY ROADS 12,828,887.00 291,753.00 13,120,640 5,286,683 40.29%16,833,390 4,767,230 28.32%18,430,371 4,807,814 26.09% 182-JC TRANSPORTATION BENEFIT DISTRICT 1,000,000 0.00 1,000,000 0.00%700,000 0.00% 185 - FLOOD/STORM WATER MGT 5,708 0.00 5,708 0.00%5,708 0.00%2,500 0.00% 186 - BRINNON FLODD CONTROL SUBZONE 9,846 0.00 9,846 0.00%16,906 0.00%5,000 0.00% 187 - QUILCENE FLOOD CONTROL SUBZONE 5,030 0.00 5,030 0.00%5,522 212 3.84%5,523 0.00% 301 - CONSTRUCTION & RENOVATION 2,164,856 0.00 2,164,856 189,895 8.77%4,304,310 248,441 5.77%2,043,500 370,608 18.14% 302 - COUNTY CAPITAL IMPROVEMENT 463,107 790,000.00 1,253,107 135,506 10.81%2,144,771 - 0.00%1,137,693 - 0.00% 304 - HJC PARK JUMP PLAYGROUND 50,000 0.00 50,000 - 0.00%553,047 397,832 71.93%140,000 534 0.38% 306 - PUBLIC INFRASTRUCTURE FUND 2,117,767 103,970.00 2,221,737 50,000 2.25%2,999,999 988,940 32.96%2,655,660 290,000 10.92% 308 - CONSERVATION FUTURES TAX FUND 979,237 0.00 979,237 48,173 4.92%752,702 199,290 26.48%656,660 83,372 12.70% 401 - SOLID WASTE 6,837,314 0.00 6,837,314 2,276,369 33.29%5,282,574 2,101,735 39.79%5,243,691 2,391,101 45.60% 402 - SOLID WASTE POST CLOSURE FUND 6,000 0.00 6,000 - 0.00%6,000 0.00%6,000 - 0.00% Other Funds Summary 2025 2024 2025 2024 2026 2026 Original Budget Appropriation Revised Budget Actual % Used YTD Revised Budget Actual % Used YTD Revised Budget Actual % UsedOther Funds Summary 2025 20242026 403 - SOLID WASTE EQUIPMENT RESERVE 400,000 0.00 400,000 - 0.00%140,000 0.00%440,000 - 0.00% 404 - YARD WASTE EDUCATION 7,500 0.00 7,500 6,239 83.19%15,000 6,657 44.38%7,500 6,499 86.66% 405 - PHUGA SEWERCAPITAL FUND 4,790,997 1,000,000.00 5,790,997 3,248,805 56.10%15,563,725 7,043,985 45.26%19,894,678 2,983,988 15.00% 406- PHUGA SEWER OPERATIONS FUND 456,964 0.00 456,964 164,751 36.05%- - 0.00% 501 - EQUIPMENT RENTAL 3,660,427 877,880.00 4,538,307 2,174,572 47.92%3,969,985 1,318,215 33.20%4,285,540 1,502,408 35.06% 502 - RISK MGT RESERVE 100,000 0.00 100,000 39,828 39.83%150,000 72,520 48.35%150,000 18,897 12.60% 505 - EMPLOYEE BENEFIT RESERVE FUND 336,700 0.00 336,700 310,915 92.34%331,700 108,524 32.72%321,200 73,954 23.02% 506 - INFORMATION SERVICES 2,966,141 0.00 2,966,141 1,356,314 45.73%3,176,221 1,147,844 36.14%2,741,845 933,108 34.03% 507 - FACILITIES MGT 1,720,466 0.00 1,720,466 705,102 40.98%1,730,859 687,247 39.71%1,631,155 530,729 32.54%Grand Total 66,385,199 3,904,762 70,289,961 24,352,850 34.65%85,071,935 26,916,859 31.64%83,243,938 21,846,674 26.24%