Loading...
HomeMy WebLinkAboutTrial Court Improvement 2015 Preliminary Budget Narrative FU N D N O . 1 4 1 BU D G E T / P R O G R A M : T R I A L C O U R T I M P R O V E M E N T F U N D MI S S I O N : Th i s f u n d w a s e s t a b l i s h e d i n 2 0 0 6 p u r s u a n t t o R e s o l u t i o n N o . 5 5 - 0 5 . FU N D 1 4 1 : T R I A L C O U R T I M P R O V E M E N T F U N D DE P T 0 0 0 Ac c o u n t N u m b e r N a m e 20 1 2 Ac t u a l 20 1 3 Ac t u a l 20 1 4 Bu d g e t 20 1 4 Ac t u a l 06 / 3 0 / 1 4 2015 Department Request 14 1 0 0 0 0 1 0 . 2 9 2 1 0 . 0 0 . 0 0 0 0 R E V E N U E S 0 0 0 0 0 14 1 0 0 0 0 1 0 . 3 0 8 8 0 . 0 0 . 0 0 0 0 F U N D B A L A N C E U N R E S E R V E D 0 0 0 0 6 6 0 4 4 14 1 0 0 0 0 1 0 . 3 3 6 0 1 . 2 9 . 0 0 0 0 M U N I C I P A L C O U R T J U D G E S S A L A R Y - S T A T E 2 3 8 2 4 2 3 9 9 6 2 5 0 0 0 1 1 9 4 0 2 5 0 0 0 14 1 0 0 0 0 1 0 . 3 4 1 2 2 . 0 0 . 0 0 0 0 D . C F I L I N G F E E S 0 0 0 0 0 14 1 0 0 0 0 1 0 . 3 4 1 2 3 . 0 0 . 0 0 0 0 S . C F I L I N G F E E S 0 0 0 0 0 14 1 0 0 0 0 1 0 . 3 8 8 8 0 . 0 0 . 0 0 0 0 P R I O R Y E A R C O R R E C T I O N S 0 0 0 0 0 14 1 0 0 0 0 1 0 . 3 8 9 0 0 . 0 0 . 0 0 1 0 C U R R E N T Y E A R R E F U N D 0 0 0 0 0 14 1 0 0 0 0 1 0 . 3 9 7 0 0 . 0 0 . 0 4 0 0 T R A N S F E R F R G / F 0 0 0 0 0 Re v e n u e s To t a l R e v e n u e s 2 3 8 2 4 2 3 9 9 6 2 5 0 0 0 1 1 9 4 0 9 1 , 0 4 4 Ex p e n d i t u r e s 14 1 0 0 0 0 1 0 . 2 9 2 2 0 . 0 0 . 0 0 0 0 E X P E N D I T U R E S 0 0 0 0 0 14 1 0 0 0 0 1 0 . 5 0 8 8 0 . 0 0 . 0 0 0 0 E N D I N G F U N D B A L A N C E U N R E S E R V E D 0 0 0 0 6 4 , 9 4 4 14 1 0 0 0 0 1 0 . 5 1 2 0 0 . 0 0 . 0 0 0 0 J U D I C I A L 0 0 0 0 0 14 1 0 0 0 0 1 0 . 5 1 2 4 1 . 1 0 . 0 0 0 0 D I S T R I C T C O U R T C L E R K I 0 0 0 0 0 14 1 0 0 0 0 1 0 . 5 1 2 4 1 . 1 0 . 0 6 0 0 C L E R K H I R E 0 0 3 0 0 0 0 0 14 1 0 0 0 0 1 0 . 5 1 2 4 1 . 2 0 . 0 0 0 0 B E N E F I T S 0 0 3 1 0 0 0 14 1 0 0 0 0 1 0 . 5 1 2 4 1 . 2 0 . 0 0 1 0 O A S I 0 0 0 0 0 14 1 0 0 0 0 1 0 . 5 1 2 4 1 . 2 0 . 0 0 2 0 R E T I R E M E N T 0 0 0 0 0 14 1 0 0 0 0 1 0 . 5 1 2 4 1 . 2 0 . 0 0 3 0 M E D I C A L I N S U R A N C E 0 0 0 0 0 14 1 0 0 0 0 1 0 . 5 1 2 4 1 . 2 0 . 0 0 4 0 I N D U S T R I A L I N S U R A N C E 0 0 0 0 0 14 1 0 0 0 0 1 0 . 5 1 2 4 1 . 2 0 . 0 0 5 0 U N E M P L O Y M E N T R E S E R V E 0 0 0 0 0 14 1 0 0 0 0 1 0 . 5 1 2 4 1 . 2 0 . 0 0 5 5 P O S T R E T I R E M E N T 0 0 0 0 0 14 1 0 0 0 0 1 0 . 5 1 2 4 1 . 3 5 . 0 0 0 0 S M A L L T O O L S & M I N O R E Q U I P M E N T 8 3 3 6 7 1 1 4 1 0 1 0 0 6 2 1 3 1 0 1 0 0 14 1 0 0 0 0 1 0 . 5 1 2 4 1 . 4 1 . 0 0 0 0 P R O F E S S I O N A L S E R V I C E S 0 0 0 0 0 14 1 0 0 0 0 1 0 . 5 1 2 4 1 . 9 1 . 0 0 0 0 I N T E R F U N D P R O F E S S I O N A L S E R V I C E S 0 0 0 0 0 14 1 0 0 0 0 1 0 . 5 9 4 1 2 . 6 4 . 0 0 0 0 C A P I T A L O U T L A Y 0 1 0 0 0 0 0 0 1 0 0 0 0 FU N D N O . 1 4 1 BU D G E T / P R O G R A M : T R I A L C O U R T I M P R O V E M E N T F U N D 14 1 0 0 0 0 1 0 . 5 9 7 0 0 . 0 0 . 0 0 1 0 T R T O D I S T R I C T & S U P E R I O R C O U R T S 6 0 0 0 6 0 0 0 6 0 0 0 6 0 0 0 6 0 0 0 To t a l E x p e n d i t u r e s 1 4 3 3 6 2 3 1 1 4 1 9 4 1 0 1 2 2 1 3 9 1 , 0 4 4 To t a l s 94 8 8 8 8 2 5 5 9 0 - 2 7 3 0 GO A L S F O R F Y 2 0 1 5 : Im p r o v e m e n t s t o t h e D i s t r i c t a n d S u p e r i o r C o u r t s t a f f i n g , p r o g r a m s o r s e r v i c e s . SU M M A R Y O F K E Y F U N D I N G / S E R V I C E I S S U E S : Th e B o a r d s e t s t h i s b u d g e t w i t h i n p u t f r o m t h e S u p e r i o r C o u r t a n d D i s t r i c t C o u r t .