Report Basis:
8:29:18AMLKRAMER
2
1
1 0 0 0 0
202011/26/19
1
1
YYN
N
N
PROGRAM
FUNDDEPT
Y
SERVICE N
1, 11, 13, 16, 19, 37FUND
41, 43, 101, 107, 124, 420, 430, 700DEPT
USER-SELECTED BUDGET REPORT
*** D O D G E C O U N T Y ***
Options: 1 = Budget Amount, 2 = Yearly Amount, 3 = Dashed Lines, 4 = Estimated Annual
Include on the Report:
Page Break Option:
1 - All G/L Accounts2 - Only G/L Accounts with Budget Amts.3 - Only G/L Accounts without Budget Amts.4 - Only Budget Accounts with zero Amts.5 - Only Active G/L Accounts
1 - Page Break by FUND2 - Page Break by DEPT3 - Page Break by PROGRAM4 - Page Break by SERVICE
1 - Cash2 - Modified Accrual3 - Full Accrual
Column Selection:
Column Headings:
Year:Months:
Line Spacing: 1 - Single Spaced2 - Double Spaced
Print Subtotal By Print Subtotal By Print Subtotal By
Print Subtotal By Object Range
Page 1
Save Report: Comment:
Include Zero Dollar Accts:Round Amounts:
Print Subtotal By
I Include/eXclude
X Include/eXclude
2/20/2020
N
Dodge County Soil & Water Cons District
Account Number Account Description
8:29:18AMLKRAMER
202011/26/19
01
002
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-002-000-0000-6103 Salaries and Wages 116,168
01-002-000-0000-6111 Per Diems 6,500
01-002-000-0000-6150 Cafeteria Contribution 71,280
01-002-000-0000-6163 Pera - County Share 4,980
01-002-000-0000-6175 Fica & Medicare- County Share 9,576
01-002-000-0000-6240 Advertising, Legal Notices & Subscript 1,800
01-002-000-0000-6241 Conference, Training, Regis., Dues 23,000
01-002-000-0000-6260 Prof And Tech Services 1,000
01-002-000-0000-6330 Travel Expenses 7,500
01-002-000-0000-6380 Interdepartmental Services 1,600
01-002-000-0000-6401 Office Supplies 50
01-002-000-0000-6802 Contingency/Revenue Fund Balance 365,428
01-002-000-0000-6803 Employee Recognition Expense 8,100
01-002-000-0000-6814 Se Mn Initiative Fund 1,600
01-002-000-0000-6817 Contribution To Southern Mn Tourism 350
01-002-000-0000-6818 SE Minnesota EMS 5,000
01-002-000-0000-6903 County Fair Board Appropriation 16,500
01-002-000-0000-6905 Se Mn Aging Council Appropriation 300
01-002-000-0000-6907 Semcac Appropriation 14,000
01-002-000-0000-6908 SEMCHRA 43,550
01-002-000-0000-6909 121,500
01-002-000-0000-6910 Selco 118,381
01-002-000-0000-6912 Historical Society 7,500
01-002-000-0000-6913 Four Seasons 15,000
01-002-000-0000-6914 Fairview Nursing Home 25,000
0002
985,663
985,663
*** D O D G E C O U N T Y ***Page 2
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
Commissioners
USER-SELECTED BUDGET REPORT
Commissioners
Account Number Account Description--
-
8:29:18AMLKRAMER
202011/26/19
01
012
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-012-000-0000-5517 Fees - Non-County 500
01-012-000-0000-5590 Fees -Intergovernmental 70,970
01-012-000-0000-6103 Salaries And Wages 50,690
01-012-000-0000-6150 Cafeteria Contribution 12,000
01-012-000-0000-6163 Pera - County Share 3,802
01-012-000-0000-6175 Fica & Medicare 3,878
01-012-000-0000-6201 Telephone 100
01-012-000-0000-6261 Transcripts 250
01-012-000-0000-6266 Attorney Fees 85,000
01-012-000-0000-6269 Doctor Fees 1,500
01-012-000-0000-6803 Miscellaneous Expense 500
71,470012
157,720
86,250
*** D O D G E C O U N T Y ***Page 3
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
Courts
USER-SELECTED BUDGET REPORT
Courts
Account Number Account Description-
-
8:29:18AMLKRAMER
202011/26/19
01
013
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-013-000-0000-5501 Fees And Service Charges 12,000
01-013-000-0000-6260 Prof And Tech Services 3,000
01-013-000-0000-6452 Reference Books And Materials 9,000
12,000013
12,000
0
*** D O D G E C O U N T Y ***Page 4
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
Law Library
USER-SELECTED BUDGET REPORT
Law Library
Account Number Account Description---
-
8:29:18AMLKRAMER
202011/26/19
01
015
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-015-000-0000-5370 State Grant 101,000
01-015-000-0000-5501 Fees And Service Charges 3,200
01-015-000-0000-5503 Fee - Drug Test Kit 50
01-015-000-0000-6103 Salaries And Wages 130,083
01-015-000-0000-6110 Taxable Reimbursements 6,862
01-015-000-0000-6150 Cafeteria Contribution 35,640
01-015-000-0000-6163 Pera - County Share 9,756
01-015-000-0000-6175 Fica & Medicare- County Share 10,477
01-015-000-0000-6201 Telephone 2,000
01-015-000-0000-6241 Conference, Training, Regis., Dues 1,000
01-015-000-0000-6330 Travel Expenses 1,000
01-015-000-0000-6380 Technology Support 1,600
01-015-000-0000-6401 Office Supplies 1,000
01-015-000-0000-6406 Minor Equipment 250
01-015-000-0000-6415 Program & Incentive Supplies 250
01-015-000-0000-6431 Drug Testing/Kits 6,500
104,250015
206,418
102,168
*** D O D G E C O U N T Y ***Page 5
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
Drug Court
USER-SELECTED BUDGET REPORT
Drug Court
Account Number Account Description
8:29:18AMLKRAMER
202011/26/19
01
031
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-031-000-0000-6103 Salaries And Wages 179,830
01-031-000-0000-6110 Taxable Reimbursements 5,741
01-031-000-0000-6114 Vehicle Allowance 3,600
01-031-000-0000-6115 Taxable Telephone Allowance 600
01-031-000-0000-6150 Cafeteria Contribution 35,640
01-031-000-0000-6163 Pera - County Share 13,487
01-031-000-0000-6175 Fica & Medicare- County Share 14,188
01-031-000-0000-6201 Telephone 250
01-031-000-0000-6240 Advertising, Legal Notices & Subscript 25
01-031-000-0000-6241 Conference, Training, Regis., Dues 3,000
01-031-000-0000-6260 Prof And Tech Services 25
01-031-000-0000-6330 Travel Expenses 750
01-031-000-0000-6380 Computer Support/Email Fees 4,400
01-031-000-0000-6401 Office Supplies 50
01-031-000-0000-6406 Equipment Purchases 50
01-031-000-0000-6452 Reference Books And Materials 25
0031
261,661
261,661
*** D O D G E C O U N T Y ***Page 6
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
Administrator
USER-SELECTED BUDGET REPORT
Administrator
IFSpi/BUDGETING SOFTWARE SUPPORT FEES
Account Number Account Description------
-
8:29:18AMLKRAMER
202011/26/19
01
045
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-045-000-0000-5101 Beer & Temp Liquor Licenses 200
01-045-000-0000-5103 Auctioneer License-Cty 40
01-045-000-0000-5104 Liquor License 2,250
01-045-000-0000-5150 Permits 50
01-045-000-0000-5501 Fees And Service Charges 50,000
01-045-000-0000-5502 Passport Fees 19,000
01-045-000-0000-6103 Salaries And Wages 400,130
01-045-000-0000-6110 Taxable Reimbursements 9,149
01-045-000-0000-6150 Cafeteria Contribution 83,640
01-045-000-0000-6163 Pera - County Share 30,010
01-045-000-0000-6175 Fica & Medicare- County Share 31,310
01-045-000-0000-6201 Telephone 130
01-045-000-0000-6240 Advertising, Legal Notices & Subscript 7,000
01-045-000-0000-6241 Conference, Training, Regis., Dues 3,000
01-045-000-0000-6260 Prof And Tech Services 5,000
01-045-000-0000-6310 Equipment Repairs And Maintenance 500
01-045-000-0000-6330 Travel Expenses 1,000
01-045-000-0000-6380 Data Processing- Interdept 4,800
01-045-000-0000-6401 Office Supplies 2,000
01-045-000-0000-6402 Data Processing/Tax Statements 7,000
01-045-000-0000-6403 Penalties/Fees/Stop Payments 500
01-045-000-0000-6406 Equipment Purchases 2,500
01-045-000-0000-6452 Reference Books And Materials 500
01-045-000-0000-6660 Capital Outlay/Equip And Machinery 35,000
01-045-000-0102-6264 MCCC TAX SUPPORT 46,000
01-045-000-0104-6264 18,475
01-045-000-0114-6263 KRONOS PAYROLL/MCIS RECEIPTS 30,500
71,540045
718,144
646,604
*** D O D G E C O U N T Y ***Page 7
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
Finance
USER-SELECTED BUDGET REPORT
Finance
Account Number Account Description--
-
8:29:18AMLKRAMER
202011/26/19
01
061
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-061-000-0000-5590 Fee, Computer Support 157,825
01-061-000-0000-5830 Miscellaneous Revenue 1,825
01-061-000-0000-6103 Salaries And Wages 198,501
01-061-000-0000-6107 Salaries And Wages - Overtime 1,000
01-061-000-0000-6110 Taxable Reimbursements 345
01-061-000-0000-6115 Taxable Telephone Allowance 1,200
01-061-000-0000-6150 Cafeteria Contribution 47,640
01-061-000-0000-6163 Pera - County Share 14,962
01-061-000-0000-6175 Fica & Medicare- County Share 15,380
01-061-000-0000-6201 Telephone & Data Communications 2,200
01-061-000-0000-6202 Postage 150
01-061-000-0000-6240 Advertising, Legal Notices & Subscript 1,200
01-061-000-0000-6241 Conference, Training, Regis., Dues 6,500
01-061-000-0000-6310 Equipment Repairs And Maintenance 3,000
01-061-000-0000-6330 Travel Expenses 4,000
01-061-000-0000-6340 Rentals & Service Agreements 37,200
01-061-000-0000-6380 Computer Support Fees 2,700
01-061-000-0000-6401 Office Supplies 500
01-061-000-0000-6402 Data Processing Supplies 1,000
01-061-000-0000-6404 Minor Software Purchases 500
01-061-000-0000-6405 Web Expenses 3,000
01-061-000-0000-6406 Equipment/Computer Purchases 63,000
01-061-000-0000-6452 Reference Books And Materials 500
01-061-000-0000-6660 Capital Outlay/Equip And Machinery 41,500
01-061-000-0000-6661 Software Purchases 31,349
01-061-000-0000-6803 Miscellaneous Expense 2,500
01-061-000-0112-6263 Mcis-Payroll/Financial 540
01-061-000-0118-6260 Pc Level II 8,000
01-061-000-0124-6260 Etax- Prof Services 5,600
159,650061
493,967
334,317
*** D O D G E C O U N T Y ***Page 8
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
Data Processing
USER-SELECTED BUDGET REPORT
Data Processing
Account Number Account Description-
-
8:29:18AMLKRAMER
202011/26/19
01
063
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-063-000-0000-5504 Fee, Candidate Filing 500
01-063-000-0000-6107 Salaries And Wages - Overtime 7,000
01-063-000-0000-6110 Taxable Reimbursements 50
01-063-000-0000-6163 Pera - County Share 525
01-063-000-0000-6175 Fica - County Share 540
01-063-000-0000-6240 Advertising, Legal Notices & Subscript 6,000
01-063-000-0000-6241 Conference, Training, Regis., Dues 500
01-063-000-0000-6260 State Voter Reg Charges 1,800
01-063-000-0000-6261 Voting Machine Coding 14,000
01-063-000-0000-6310 Equipment Repairs And Maintenance 500
01-063-000-0000-6330 Travel Expenses 1,500
01-063-000-0000-6340 Service Agreements 9,300
01-063-000-0000-6401 Election Supplies Ballots 20,000
01-063-000-0000-6402 Election Supplies General 3,000
01-063-000-0000-6406 Minor Equipment 450
01-063-000-0000-6415 General Supplies 50
500063
65,215
64,715
*** D O D G E C O U N T Y ***Page 9
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
Elections
USER-SELECTED BUDGET REPORT
Elections
Account Number Account Description
8:29:18AMLKRAMER
202011/26/19
01
064
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-064-000-0000-6201 Telephone 65,000
01-064-000-0000-6202 Postage 55,000
01-064-000-0000-6241 Conference, Training, Regis., Dues 350
01-064-000-0000-6310 Equipment Repairs And Maintenance 1,000
01-064-000-0000-6340 Copy Machine Service Agreements 26,000
01-064-000-0000-6341 Vehicle Lease 5,000
01-064-000-0000-6342 Postage Machine & Meter - Inter Mailing 4,100
01-064-000-0000-6401 Office Supplies 1,000
01-064-000-0000-6403 Copier Supplies 2,000
01-064-000-0000-6560 Automotive Repairs & Maint - Car Pool 3,000
01-064-000-0000-6566 Gas/Oil/Grease/-Car Pool 6,000
0064
168,450
168,450
*** D O D G E C O U N T Y ***Page 10
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
Central Services
USER-SELECTED BUDGET REPORT
Central Services
Account Number Account Description
8:29:18AMLKRAMER
202011/26/19
01
065
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-065-000-0000-6103 Salaries And Wages 80,515
01-065-000-0000-6115 Taxable Telephone Allowance 600
01-065-000-0000-6150 Cafeteria Contribution 12,000
01-065-000-0000-6163 Pera - County Share 6,039
01-065-000-0000-6175 Fica & Medicare- County Share 6,206
01-065-000-0000-6201 Telephone 100
01-065-000-0000-6240 Advertising, Legal Notices & Subscript 400
01-065-000-0000-6241 Conference, Training, Regis., Dues 1,300
01-065-000-0000-6260 Prof And Tech Services 15,500
01-065-000-0000-6271 Labor Negotiator 6,000
01-065-000-0000-6330 Travel Expenses 900
01-065-000-0000-6380 Computer Support/Email Fees 1,500
01-065-000-0000-6401 Office Supplies 200
01-065-000-0000-6402 Data Processing Supplies 100
01-065-000-0000-6406 Equipment Purchases 300
01-065-000-0000-6452 Reference Books And Materials 200
01-065-000-0000-6813 Advisory Board 200
0065
132,060
132,060
*** D O D G E C O U N T Y ***Page 11
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
Human Resources
USER-SELECTED BUDGET REPORT
Human Resources
Account Number Account Description-
-
8:29:18AMLKRAMER
202011/26/19
01
091
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-091-000-0000-5590 Fee, Iv-D Contract 24,000
01-091-000-0000-6103 Salaries And Wages 329,652
01-091-000-0000-6150 Cafeteria Contribution 59,640
01-091-000-0000-6163 Pera - County Share 24,724
01-091-000-0000-6175 Fica & Medicare- County Share 25,859
01-091-000-0000-6201 Telephone 275
01-091-000-0000-6240 Advertising, Legal Notices & Subscript 1,000
01-091-000-0000-6241 Conference, Training, Regis., Dues 4,000
01-091-000-0000-6260 Prof & Tech Services 3,500
01-091-000-0000-6310 Equipment Repairs And Maintenance 400
01-091-000-0000-6330 Travel Expenses 400
01-091-000-0000-6380 Computer Support/Email Fees 4,800
01-091-000-0000-6401 Office Supplies 1,250
01-091-000-0000-6406 Equipment Purchases 400
01-091-000-0000-6425 Forfeiture Expenditures 2,500
01-091-000-0000-6452 Reference Books And Materials 1,000
24,000091
459,400
435,400
*** D O D G E C O U N T Y ***Page 12
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
Attorney
USER-SELECTED BUDGET REPORT
Attorney
Account Number Account Description-------------
-
8:29:18AMLKRAMER
202011/26/19
01
102
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-102-000-0000-5013 Mortgage Registry Tax 9,300
01-102-000-0000-5014 Deed Tax 13,000
01-102-000-0000-5501 City/Township Assessment Fees 130,000
01-102-000-0000-5502 Fee, Abstracting 8,500
01-102-000-0000-5503 Fee, Well Certification 350
01-102-000-0000-5504 Fee, Service 800
01-102-000-0000-5505 Fee, Copies 10,000
01-102-000-0000-5506 Fee, Equipment Fund Receipts 37,000
01-102-000-0000-5509 Fee, Recording Process Compliance 42,000
01-102-000-0000-5510 Web User Fee 29,000
01-102-000-0000-5517 Fee, Recording 55,000
01-102-000-0000-5555 Fee, Vital Statistics 37,000
01-102-000-0000-5556 Fee, Drivers License 34,500
01-102-000-0000-6103 Salaries And Wages 515,532
01-102-000-0000-6115 Telephone Allowance - Taxable 600
01-102-000-0000-6150 Cafeteria Contribution 131,280
01-102-000-0000-6163 Pera - County Share 38,665
01-102-000-0000-6175 Fica & Medicare- County Share 39,220
01-102-000-0000-6201 Telephone 300
01-102-000-0000-6240 Advertising, Legal Notices & Subscript 250
01-102-000-0000-6241 Conference, Training, Regis., Dues 9,000
01-102-000-0000-6260 Prof And Tech Services 700
01-102-000-0000-6310 Equipment Repairs And Maintenance 3,500
01-102-000-0000-6330 Travel Expenses 4,000
01-102-000-0000-6340 Rentals and Service Agreements 24,000
01-102-000-0000-6380 Interdepartmental Services 12,500
01-102-000-0000-6401 Office Supplies 5,500
01-102-000-0000-6402 Data Processing Supplies 2,700
01-102-000-0000-6406 Minor Equipment 2,000
01-102-000-0000-6452 Reference Books And Materials 100
01-102-000-0000-6566 Vehicle Expense 1,200
01-102-000-0000-6662 Technology Fund 38,000
01-102-000-0000-6663 Compliance Fee fund 42,000
406,450102
871,047
464,597
*** D O D G E C O U N T Y ***Page 13
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
Land Records
USER-SELECTED BUDGET REPORT
Land Records
Account Number Account Description
--
-
8:29:18AMLKRAMER
202011/26/19
01
105
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-105-000-0000-6340 Rental & Service Agreements 12,500
01-105-120-0000-6260 Surveyor-Prof And Tech Services 6,500
01-105-121-0000-5501 Fees And Service Charges 9,000
01-105-121-0000-5830 Plat Book Fees 700
01-105-121-0000-6260 Prof And Tech Services 18,000
01-105-121-0000-6340 Rentals & Service Agreements 25,000
01-105-121-0000-6402 Data Processing Supplies 500
9,700105
62,500
52,800
*** D O D G E C O U N T Y ***Page 14
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
Surveyor/Gis
USER-SELECTED BUDGET REPORT
Surveyor/Gis
Rent-Nursing Services,Human Services
Account Number Account Description--
8:29:18AMLKRAMER
202011/26/19
01
111
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-111-000-0000-5590 Fee, Intracounty - Maintenance 47,699
01-111-000-0000-5810 190,085
01-111-000-0000-6103 Salaries And Wages 239,884
01-111-000-0000-6107 Salaries And Wages - Overtime 3,000
01-111-000-0000-6115 Taxable Telephone Allowance 1,200
01-111-000-0000-6150 Cafeteria Contribution 83,280
01-111-000-0000-6163 Pera - County Share 18,216
01-111-000-0000-6175 Fica & Medicare- County Contribution 18,673
01-111-000-0000-6201 Telephone 500
01-111-000-0000-6202 Postage 30
01-111-000-0000-6240 Advertising, Legal Notices & Subscript 500
01-111-000-0000-6241 Conference, Training, Regis., Dues 3,000
01-111-000-0000-6250 Electricity 120,000
01-111-000-0000-6252 Water & Sewer 9,250
01-111-000-0000-6253 Snow Removal 25,000
01-111-000-0000-6254 Refuse Removal 4,500
01-111-000-0000-6260 Professional Services 20,000
01-111-000-0000-6261 Construction Consulting 2,000
01-111-000-0000-6263 Environmental Consulting 1,500
01-111-000-0000-6274 Custodial Services 3,000
01-111-000-0000-6310 Equipment Repairs And Maintenance 30,000
01-111-000-0000-6311 Bldg Maintenance And Repairs 30,000
01-111-000-0000-6312 Grounds Maintenance 26,000
01-111-000-0000-6330 Travel Expenses 2,500
01-111-000-0000-6340 Rental/Service Agreements 25,000
01-111-000-0000-6380 Technology Support 5,800
01-111-000-0000-6401 Office Supplies/Copy Supplies 300
01-111-000-0000-6406 Equipment Purchases 7,500
01-111-000-0000-6410 Custodial Supplies 15,000
01-111-000-0000-6412 Natural Gas 36,000
01-111-000-0000-6430 Medical Supplies 2,000
01-111-000-0000-6461 Uniform Rental Expense 3,000
01-111-000-0000-6560 Vehicle Repairs/Equipment 500
01-111-000-0000-6566 Gas 1,000
01-111-000-0000-6590 Shop Materials And Supplies 2,500
01-111-000-0000-6660 Capital Outlay/Equip And Machinery 135,000
01-111-000-0000-6960 Hvac Management System 1,000
*** D O D G E C O U N T Y ***Page 15
Report Basis: Cash
2/20/2020
General Revenue FundUSER-SELECTED BUDGET REPORT
Buildings - Operations
Account Number Account Description-
8:29:18AMLKRAMER
202011/26/19
01
111
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
237,784111
876,633
638,849
*** D O D G E C O U N T Y ***Page 16
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
Buildings - Operations
USER-SELECTED BUDGET REPORT
Buildings - Operations
Account Number Account Description--
-
8:29:18AMLKRAMER
202011/26/19
01
121
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-121-000-0000-5370 State Grant 10,000
01-121-000-0000-5501 Fees And Service Charges 7,000
01-121-000-0000-6103 Salaries And Wages 62,568
01-121-000-0000-6163 Pera - County Share 4,093
01-121-000-0000-6175 Fica - County Share 4,619
01-121-000-0000-6201 Telephone 150
01-121-000-0000-6240 Advertising, Legal Notices & Subscript 1,000
01-121-000-0000-6241 Conference, Training, Regis., Dues 200
01-121-000-0000-6260 Prof And Tech Services 800
01-121-000-0000-6310 Equipment Repairs And Maintenance 150
01-121-000-0000-6330 Travel Expenses 1,000
01-121-000-0000-6380 Data Processing-Interdept 800
01-121-000-0000-6401 Office Supplies 300
01-121-000-0000-6560 Automotive Repairs 1,000
01-121-000-0000-6566 Gas 3,700
01-121-000-0000-6660 Capital Outlay/Equip And Machinery 7,500
17,000121
87,880
70,880
*** D O D G E C O U N T Y ***Page 17
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
Veterans Services
USER-SELECTED BUDGET REPORT
Veterans Services
Account Number Account Description-----
-
8:29:18AMLKRAMER
202011/26/19
01
123
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-123-000-0000-5151 Zoning Permits 15,000
01-123-000-0000-5211 State Buffer Aid 80,628
01-123-000-0000-5370 State Shoreland Grant 2,675
01-123-000-0000-5503 Fee, Feedlot Annual 6,800
01-123-000-0000-5552 Fee, Public Hearing 15,000
01-123-000-0000-6103 Salaries And Wages 166,273
01-123-000-0000-6110 Taxable Meal Reimbursements 268
01-123-000-0000-6115 Taxable Telephone Allowance 132
01-123-000-0000-6150 Cafeteria Contribution 39,582
01-123-000-0000-6163 Pera - County Share 12,470
01-123-000-0000-6175 Fica & Medicare- County Share 12,750
01-123-000-0000-6201 Telephone 60
01-123-000-0000-6240 Advertising, Legal Notices & Subscript 2,500
01-123-000-0000-6241 Conference, Training, Regis., Dues 750
01-123-000-0000-6261 Printing And Publishing 300
01-123-000-0000-6330 Travel Expenses 550
01-123-000-0000-6340 Rentals And Service Agreements 200
01-123-000-0000-6350 Property Insurance Expense 293
01-123-000-0000-6360 Work Comp Insurance Expense 2,760
01-123-000-0000-6380 Technology Support 1,771
01-123-000-0000-6401 Office Supplies 1,400
01-123-000-0000-6406 Minor Equipment 100
01-123-000-0000-6426 State Buffer Aid Expenditures 80,628
01-123-000-0000-6560 Automotive Repairs 250
01-123-000-0000-6566 Gas 600
01-123-000-0000-6803 Miscellaneous Expense 5,000
01-123-000-0000-6813 Advisory Board 10,000
120,103123
338,637
218,534
*** D O D G E C O U N T Y ***Page 18
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
Planning
USER-SELECTED BUDGET REPORT
Planning
MUNICIPAL SPECIAL ASSESSMENTS
Account Number Account Description----------------------
-
-
8:29:18AMLKRAMER
202011/26/19
01
149
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-149-000-0000-5001 Current Real Estate Taxes 9,080,867
01-149-000-0000-5002 Wind Energy Production Tax (Wept) 125,000
01-149-000-0000-5004 Delinq Real Estate Taxes 85,000
01-149-000-0000-5006 Solar Energy Production Tax 32,000
01-149-000-0000-5058 Light And Power Tax 16,000
01-149-000-0000-5060 Mobile Homes - Current 8,000
01-149-000-0000-5064 Delinq M H 2,500
01-149-000-0000-5070 Penalties & Interest 60,000
01-149-000-0000-5072 Tax Fees 2,500
01-149-000-0000-5085 Payments In Lieu Of Taxes - Dnr 19,000
01-149-000-0000-5201 Cnty Progrm Aid 564,586
01-149-000-0000-5208 State Aid, Pera 30,670
01-149-000-0000-5404 Fed SNAP Admin Grant CFDA 10.561 10,000
01-149-000-0000-5420 Fed IVE Foster Care Grant 93.563 25,000
01-149-000-0000-5421 Fed TANF Admin Grant 93.558 2,000
01-149-000-0000-5422 Fed Grant 93.658 2,000
01-149-000-0000-5423 Fed CHIP Admin Grant 93.767 10
01-149-000-0000-5429 Fed MA Admin Grant 93.778 19,000
01-149-000-0000-5490 Fed Intergovernmental Revenue 5,000
01-149-000-0000-5710 Interest Income 225,000
01-149-000-0000-5830 Miscellaneous Revenue 500
01-149-000-0000-5832 Mcit Dividend And Wc Rebate 105,000
01-149-000-0000-6170 Retiree Health Insurance 90,000
01-149-000-0000-6172 Cobra 8,000
01-149-000-0000-6177 Unemployment 10,000
01-149-000-0000-6260 Prof Services - Consultants 10,000
01-149-000-0000-6265 State Audit Expense 55,000
01-149-000-0000-6350 Insurance And Surety Bonds 150,000
01-149-000-0000-6360 Misc.-Insurance Costs 3,000
01-149-000-0000-6361 Wc/Pc Audit Premium 1,000
01-149-000-0000-6802 1,000
01-149-000-0000-6804 FORFEITURE PROPERTY COSTS 4,000
10,419,633149
332,000
10,087,633
*** D O D G E C O U N T Y ***Page 19
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
Other General Government
USER-SELECTED BUDGET REPORT
Other General Government
Account Number Account Description-----------------
8:29:18AMLKRAMER
202011/26/19
01
201
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-201-000-0000-5207 State Aid, Police 200,000
01-201-000-0000-5213 State Reimbursements 10,000
01-201-000-0000-5373 State Grant-Post Trng Reimb 25,200
01-201-000-0000-5403 Dept of Justice - BPV Grant 16.607 1,800
01-201-000-0000-5436 Fed Grant-TZD 20.600 1,310
01-201-000-0000-5437 Fed Grant-TZD 20.608 850
01-201-000-0000-5438 Fed Grant-TZD 20.616 700
01-201-000-0000-5501 Fees And Service Charges 6,800
01-201-000-0000-5502 Fee, Police Protection Contracts 588,040
01-201-000-0000-5503 Fee, Impound 7,000
01-201-000-0000-5505 Fee, Pbt/Ua Test 3,500
01-201-000-0000-5517 Civil Process 25,000
01-201-000-0000-5519 Execution - Civil Process 1,500
01-201-000-0000-5522 Sheriff Contingency Fees 1,500
01-201-000-0000-5830 Misc Other Revenue 1,200
01-201-000-0000-5920 Sale Of Non-Taxable Assets 23,000
01-201-000-0000-5930 Sale Of Assets 20,000
01-201-000-0000-6103 Sheriff Admin Salaries and Wages 727,739
01-201-000-0000-6107 Sheriff Admin - Overtime 10,000
01-201-000-0000-6109 Sheriff Admin - Other 12,750
01-201-000-0000-6110 Meal Reimbursement 250
01-201-000-0000-6114 Vehicle Allowance 8,340
01-201-000-0000-6115 Telephone Allowance 1,200
01-201-000-0000-6150 Sheriff Admin-Cafeteria 166,560
01-201-000-0000-6163 Sheriff Admin-Pera 95,280
01-201-000-0000-6175 Sheriff Admin-Fica/Medicare 22,772
01-201-000-0000-6178 Uniform Allowance - Admin 4,000
01-201-000-0000-6181 Licensure Fees 1,500
01-201-000-0000-6201 Telephone 19,000
01-201-000-0000-6202 Postage 200
01-201-000-0000-6240 Advertising, Legal Notices & Subscript 1,000
01-201-000-0000-6241 Conference, Training, Regis., Dues 40,000
01-201-000-0000-6242 Printing & Publishing 1,500
01-201-000-0000-6260 Prof And Tech Services 10,000
01-201-000-0000-6261 Bailiff 1,000
01-201-000-0000-6270 Prisoner Board And Care 441,650
01-201-000-0000-6271 Prisoner Medical Expenses 3,993
*** D O D G E C O U N T Y ***Page 20
Report Basis: Cash
2/20/2020
General Revenue FundUSER-SELECTED BUDGET REPORT
Sheriff
Transport Officer Parttime Fica/Medicare
Account Number Account Description
8:29:18AMLKRAMER
202011/26/19
01
201
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-201-000-0000-6310 Equipment Repairs And Maintenance 3,000
01-201-000-0000-6330 Travel Expenses 12,800
01-201-000-0000-6331 Prisoner Travel/Meals 2,000
01-201-000-0000-6340 Rentals And Service Agreements 15,000
01-201-000-0000-6341 Vehicle Lease 72,000
01-201-000-0000-6380 Technology Support 48,250
01-201-000-0000-6401 Office Supplies 2,000
01-201-000-0000-6402 Data Processing Supplies 1,000
01-201-000-0000-6406 Equipment Purchases 124,889
01-201-000-0000-6424 Pbt/Ua Supplies & Equipment 3,000
01-201-000-0000-6450 Investigative Expense 18,000
01-201-000-0000-6451 Ammo/Training Supplies 15,000
01-201-000-0000-6453 First Responder Expense 6,000
01-201-000-0000-6460 Law Enforcement Supplies 7,500
01-201-000-0000-6461 Uniform Expense - PT Deputies 7,000
01-201-000-0000-6560 Vehicle Expense 60,000
01-201-000-0000-6566 Gas 70,000
01-201-000-0000-6802 Contingency 8,000
01-201-000-0000-6803 Miscellaneous Expense 2,000
01-201-201-0000-6103 Deputies Salaries and Wages 1,247,530
01-201-201-0000-6107 Deputies-Full Time - Overtime 31,960
01-201-201-0000-6109 Deputies-Full Time - Other 47,460
01-201-201-0000-6115 Telephone Allowance 6,414
01-201-201-0000-6150 Deputies-Full Time Cafeteria 262,200
01-201-201-0000-6163 Deputies-Full Time-Pera 226,328
01-201-201-0000-6175 Deputies Full Time Fica/Medicare\ 24,776
01-201-201-0000-6178 Uniform Allowance 14,040
01-201-202-0202-6105 Transport Officer - Part Time Pay 43,642
01-201-202-0202-6115 Telephone Allowance 840
01-201-202-0202-6163 Transport Officer - Part Time Pera 2,408
01-201-202-0202-6175 3,403
01-201-202-0209-6103 Crt Svc Salaries And Wages 98,266
01-201-202-0209-6109 Crt Svc Salaries And Wages - Other 4,023
01-201-202-0209-6115 Telephone Allowance 840
01-201-202-0209-6150 Cafeteria Contribution 23,640
01-201-202-0209-6163 Pera - County Share 13,593
01-201-202-0209-6175 Fica & Medicare- County Share 3,130
*** D O D G E C O U N T Y ***Page 21
Report Basis: Cash
2/20/2020
General Revenue FundUSER-SELECTED BUDGET REPORT
Sheriff
Jury Att Salaries And Wages - Part Time
Dispatcher Full Time Cafeteria Contribut
Account Number Account Description
-
8:29:18AMLKRAMER
202011/26/19
01
201
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-201-202-0209-6178 UNIFORM ALLOWANCE 1,160
01-201-202-0210-6105 15,309
01-201-202-0210-6175 Fica & Medicare- County Share 1,172
01-201-203-0000-6103 Dispatcher Salaries and Wages 458,750
01-201-203-0000-6107 Dispatcher Full Time Overtime 15,000
01-201-203-0000-6109 Dispatcher-Full Time-Other 15,365
01-201-203-0000-6150 107,640
01-201-203-0000-6163 Dispatcher Full Time-Pera 36,684
01-201-203-0000-6175 Dispatcher Full Time Fica/Medicare 37,464
01-201-206-0206-6107 Safe & Sober Wages - Overtime 13,400
01-201-206-0206-6163 Safe & Sober-Cafeteria 2,372
01-201-206-0206-6175 Safe & Sober- Fica/Medicare 195
01-201-208-0208-6103 Salaries And Wages 69,098
01-201-208-0208-6107 Salaries And Wages - Overtime 1,500
01-201-208-0208-6109 Salaries And Wages - Other 2,791
01-201-208-0208-6115 Telephone Allowance 360
01-201-208-0208-6150 Cafeteria Contribution 12,000
01-201-208-0208-6163 Pera - County Share 12,990
01-201-208-0208-6175 Fica & Medicare- County Share 1,081
01-201-208-0208-6178 Uniform Allowance 800
917,400201
4,905,797
3,988,397
*** D O D G E C O U N T Y ***Page 22
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
Sheriff
USER-SELECTED BUDGET REPORT
Sheriff
Account Number Account Description--
-
8:29:18AMLKRAMER
202011/26/19
01
203
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-203-000-0000-5490 Fed Intergovernmental Revenue 94,194
01-203-000-0000-5710 Interest Income 500
01-203-000-0000-6201 Telephone 7,700
01-203-000-0000-6340 Service Agreement 72,400
01-203-000-0000-6406 Minor Equipment 10,000
01-203-000-0000-6425 E911 Expenditures 64,000
94,694203
154,100
59,406
*** D O D G E C O U N T Y ***Page 23
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
E911 Program
USER-SELECTED BUDGET REPORT
E911 Program
Account Number Account Description
8:29:18AMLKRAMER
202011/26/19
01
222
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-222-000-0000-6260 Prof And Tech Services 62,830
0222
62,830
62,830
*** D O D G E C O U N T Y ***Page 24
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
Coroner
USER-SELECTED BUDGET REPORT
Coroner
Dfo Community Corrections - Co. Share
Account Number Account Description
8:29:18AMLKRAMER
202011/26/19
01
252
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-252-000-0000-6201 Telephone 180
01-252-000-0000-6262 Data Processing Fees 4,800
01-252-000-0000-6901 646,994
0252
651,974
651,974
*** D O D G E C O U N T Y ***Page 25
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
Community Corrections
USER-SELECTED BUDGET REPORT
Community Corrections
Account Number Account Description-
-
8:29:18AMLKRAMER
202011/26/19
01
281
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-281-000-0000-5370 State Grant 20,000
01-281-000-0000-6103 Salaries And Wages 79,902
01-281-000-0000-6109 Salaries And Wages - Other 5,173
01-281-000-0000-6115 Taxable Telephone Allowance 600
01-281-000-0000-6150 Cafeteria Contribution 23,640
01-281-000-0000-6163 Pera - County Share 5,993
01-281-000-0000-6175 Fica & Medicare- County Share 6,555
01-281-000-0000-6201 Telephone 440
01-281-000-0000-6202 Postage 200
01-281-000-0000-6240 Advertising, Legal Notices & Subscript 500
01-281-000-0000-6241 Conference, Training, Regis., Dues 6,000
01-281-000-0000-6242 Mock Disaster Training 1,000
01-281-000-0000-6310 Equipment Repairs And Maintenance 500
01-281-000-0000-6330 Travel Expenses 5,000
01-281-000-0000-6340 Rental/Serv Agreement 3,500
01-281-000-0000-6380 Technology Support 2,620
01-281-000-0000-6401 Office Supplies 500
01-281-000-0000-6406 Minor Equipment 5,000
01-281-000-0000-6452 Reference Books And Materials 500
01-281-000-0000-6460 Law Enforcement Supplies/Equipment 1,500
01-281-000-0000-6461 Uniform Expense 350
01-281-000-0000-6560 Vehicle Repairs/Equipment 1,000
01-281-000-0000-6566 Gas 1,500
20,000281
151,973
131,973
*** D O D G E C O U N T Y ***Page 26
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
Emergency Services/Civil Defense
USER-SELECTED BUDGET REPORT
Emergency Services/Civil Defense
Fee, Medical Assistance Reimbursement
Salaries And Wages - PH Director Reimb
Account Number Account Description------------
---
8:29:18AMLKRAMER
202011/26/19
01
452
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-452-410-0000-5101 Tobacco Licenses 3,500
01-452-410-0000-5350 State Chs Grant 75,615
01-452-410-0000-5359 State LTSS MNChoices Grant 27,000
01-452-410-0000-5429 LTSS-MNCHOICE Fed Grant 93.778 32,000
01-452-410-0000-5440 Follow Along Program CFDA #84.181 1,933
01-452-410-0000-5501 Fees And Service Charges 1,000
01-452-410-0000-5502 Fee, Flu Vaccine 9,000
01-452-410-0000-5505 Fee, Hepatitis B 1,000
01-452-410-0000-5506 Fee, Medicare Reimbursement 17,000
01-452-410-0000-5507 43,000
01-452-410-0000-5508 Fee, Ma-Ew 174,000
01-452-410-0000-5517 Fee For Services 5,500
01-452-410-0000-5518 Fee, Acp 5,000
01-452-410-0000-5527 Fee, Hm/Hha Visits-Priv,Va,Ins 12,000
01-452-410-0000-5830 Misc. Revenues 500
01-452-410-0000-5947 SCHA CW/NF 45,000
01-452-410-0000-6103 Salaries And Wages 735,759
01-452-410-0000-6109 40,950
01-452-410-0000-6110 Taxable Meal Reimbursements 120
01-452-410-0000-6115 Taxable Telephone Allowance 240
01-452-410-0000-6150 Cafeteria Contribution 166,920
01-452-410-0000-6163 Pera - County Share 55,182
01-452-410-0000-6175 Fica & Medicare- County 56,272
01-452-410-0000-6201 Telephone 2,945
01-452-410-0000-6202 Postage 2,070
01-452-410-0000-6240 Advertising, Legal Notices & Subscript 4,650
01-452-410-0000-6241 Conference, Training, Regis., Dues 7,620
01-452-410-0000-6260 Prof And Tech Services 34,726
01-452-410-0000-6310 Equipment Repairs And Maintenance 400
01-452-410-0000-6330 Travel Expenses - Meals/Lodging 3,635
01-452-410-0000-6340 Rentals And Service Agreements 67,238
01-452-410-0000-6380 Technology Support 15,100
01-452-410-0000-6401 Office Supplies 6,227
01-452-410-0000-6406 Minor Equipment Purchases 2,100
01-452-410-0000-6415 General Supplies 4,075
01-452-410-0000-6430 Medical Supplies 2,100
01-452-410-0000-6431 Patient Supplies & Services 500
*** D O D G E C O U N T Y ***Page 27
Report Basis: Cash
2/20/2020
General Revenue FundUSER-SELECTED BUDGET REPORT
Community Health Service
Ship-Statewide Health Improvement Progrm
Account Number Account Description
-----------
8:29:18AMLKRAMER
202011/26/19
01
452
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-452-410-0000-6432 Hepatitis B 1,500
01-452-410-0000-6433 Expenses - Flu Vaccine 15,000
01-452-410-0000-6452 Reference Books And Materials 625
01-452-410-0000-6660 Capital Outlay/Equip And Machinery 5,400
01-452-410-0000-6803 Miscellaneous Expense 200
01-452-410-0000-6813 Advisory Board - Chs Committee 200
01-452-430-0000-5365 State - SCHA Care Connector 42,853
01-452-430-5225-5370 83,938
01-452-430-5710-5450 Fed Mch Grant CFDA 93.994 20,400
01-452-430-5740-5421 Fed Tanf Home Visiting Grant 93.558 23,544
01-452-430-5745-5452 EHDI - Early Hearing Det & Intervention 400
01-452-430-5750-5452 Fed Wic Grant 85,000
01-452-440-5821-5353 State Ctc Grant 29,000
01-452-440-5821-5429 Fed Ctc Grant 93.778 29,000
01-452-450-5230-5354 State Health Disparity (Refugees) Grant 240
01-452-470-5200-5454 Public Health Emg Preparedness 93.069 21,629
779,052452
1,231,754
452,702
*** D O D G E C O U N T Y ***Page 28
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
General Revenue Fund
Community Health Service
USER-SELECTED BUDGET REPORT
Community Health Service
Salaries And Wages - U Of M Reimburse
Account Number Account Description--
-
-
8:29:18AMLKRAMER
202011/26/19
01
602
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
01-602-000-0000-5503 Fee, 4-H Participation 2,200
01-602-000-0000-5930 Sale Of University Materials 100
01-602-000-0000-6103 Salaries And Wages 33,846
01-602-000-0000-6109 112,884
01-602-000-0000-6150 Cafeteria Contribution 12,000
01-602-000-0000-6163 Pera - County Share 2,539
01-602-000-0000-6175 Employer Fica & Medicare 2,590
01-602-000-0000-6201 Telephone 300
01-602-000-0000-6240 Advertising, Legal Notices & Subscript 500
01-602-000-0000-6241 Conference, Training, Regis., Dues 200
01-602-000-0000-6310 Equipment Repairs And Maintenance 100
01-602-000-0000-6330 Travel Expenses 150
01-602-000-0000-6380 Technology Support 3,100
01-602-000-0000-6401 Office Supplies 2,000
01-602-000-0000-6406 Equipment Purchases 2,000
01-602-000-0000-6803 Miscellaneous Expense 400
01-602-000-0000-6813 Extension Committee 1,500
2,300602
174,109
171,809
13,467,52601
13,561,932
94,406
*** D O D G E C O U N T Y ***Page 29
Report Basis: Cash
Revenue
Expend.
Net
Revenue
Expend.
Net
2/20/2020
DEPT
FUND
General Revenue Fund
Extension
General Revenue Fund
USER-SELECTED BUDGET REPORT
Extension
MN Prairie County Alliance Appropriation
Account Number Account Description--
-
-
8:29:18AMLKRAMER
202011/26/19
11
435
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
11-435-000-0000-5001 Property Taxes - Current 3,206,089
11-435-000-0000-5201 County Program Aid 199,333
11-435-000-0000-6915 3,405,422
3,405,422435
3,405,422
0
3,405,42211
3,405,422
0
*** D O D G E C O U N T Y ***Page 30
Report Basis: Cash
Revenue
Expend.
Net
Revenue
Expend.
Net
2/20/2020
DEPT
FUND
Human Services Fund
SE MN Human Services Delivery Authority
Human Services Fund
USER-SELECTED BUDGET REPORT
SE MN Human Services Delivery Authority
Account Number Account Description------
-
8:29:18AMLKRAMER
202011/26/19
13
310
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
13-310-000-0000-5001 Property Taxes - Current 134,535
13-310-000-0000-5150 Permits 9,000
13-310-000-0000-5201 Haca & Misc State Aids 8,365
13-310-000-0000-5231 Hwy Aid, Regular Maintenance 376,000
13-310-000-0000-5501 Fees And Service Charges 200
13-310-000-0000-5930 Sale Of Supplies 425
13-310-000-0000-6103 Salaries And Wages 300,676
13-310-000-0000-6107 Salaries And Wages - Overtime 500
13-310-000-0000-6109 Salaries And Wages - Other 6,894
13-310-000-0000-6115 Taxable Telephone Allowance 2,454
13-310-000-0000-6150 Cafeteria Contribution 47,640
13-310-000-0000-6163 Pera - County Share 22,588
13-310-000-0000-6175 Fica & Medicare- County Share 23,573
13-310-000-0000-6201 Telephone 1,100
13-310-000-0000-6202 Postage 500
13-310-000-0000-6240 Advertising, Legal Notices & Subscript 4,000
13-310-000-0000-6241 Conference, Training, Regis., Dues 7,000
13-310-000-0000-6250 Electricity 12,000
13-310-000-0000-6252 Water & Sewer 2,000
13-310-000-0000-6254 Refuse Removal 2,300
13-310-000-0000-6260 Prof And Tech Services 500
13-310-000-0000-6265 Independent Auditing 3,000
13-310-000-0000-6310 Equipment Repairs And Maintenance 200
13-310-000-0000-6330 Travel Expenses 4,000
13-310-000-0000-6340 Rentals And Service Agreements 8,500
13-310-000-0000-6350 Insurance And Surety Bonds 65,000
13-310-000-0000-6380 Custodial Services/Technology Support 3,900
13-310-000-0000-6401 Office Supplies 2,500
13-310-000-0000-6402 Data Processing Supplies 2,000
13-310-000-0000-6406 Minor Equipment 3,000
13-310-000-0000-6410 Custodial/Building Supplies 200
13-310-000-0000-6415 General Supplies 500
13-310-000-0000-6430 Medical Supplies 2,000
528,525310
528,525
0
*** D O D G E C O U N T Y ***Page 31
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
Road And Bridge Fund
Highway Administration
USER-SELECTED BUDGET REPORT
Highway Administration
Other Engineering, Prof. & Tech Services
Account Number Account Description---------
-
8:29:18AMLKRAMER
202011/26/19
13
320
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
13-320-000-0000-5001 Property Taxes - Current 195,284
13-320-000-0000-5018 Wheelage Tax 440,000
13-320-000-0000-5019 Transportation LOST 725,000
13-320-000-0000-5201 Haca & Misc State Aids 12,141
13-320-000-0000-5231 Hwy Aid, Regular Maintenance 190,000
13-320-000-0000-5233 Hwy Aid, Regular Construction 2,388,782
13-320-000-0000-5234 Hwy Aid, Municipal Construction 108,000
13-320-000-0000-5235 Hwy Aid, Township Bridge 110,000
13-320-000-0000-5237 Hwy Aid, Bridge Bonding 300,000
13-320-000-0000-6103 Salaries And Wages 173,734
13-320-000-0000-6107 Salaries And Wages - Overtime 6,000
13-320-000-0000-6109 Salaries And Wages - Other 225
13-320-000-0000-6110 Taxable Meal Reimbursements 90
13-320-000-0000-6115 Taxable Telephone Allowance 840
13-320-000-0000-6150 Cafeteria Contribution 24,000
13-320-000-0000-6163 Pera - County Share 13,480
13-320-000-0000-6175 Fica & Medicare - County Share 13,838
13-320-000-0000-6178 Uniform Allowance 950
13-320-000-0000-6241 Conference, Training, Regis., Dues 550
13-320-000-0000-6260 50,000
13-320-000-0000-6278 Survey & Section Corners 500
13-320-000-0000-6330 Travel Expenses 2,000
13-320-000-0000-6340 Service Agreements 13,000
13-320-000-0000-6380 Technology Support 2,500
13-320-000-0000-6406 Minor Equipment 6,000
13-320-000-0000-6501 Engineering And Surveying Supplies 3,000
13-320-000-0000-6600 Construction 3,431,000
13-320-000-0000-6601 Right-Of-Way Acquisition 2,500
13-320-000-0000-6909 Wheelage Tax Set Aside 725,000
4,469,207320
4,469,207
0
*** D O D G E C O U N T Y ***Page 32
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
Road And Bridge Fund
Highway Engineering/Construction
USER-SELECTED BUDGET REPORT
Highway Engineering/Construction
Account Number Account Description----------
8:29:18AMLKRAMER
202011/26/19
13
330
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
13-330-000-0000-5001 Property Taxes - Current 484,391
13-330-000-0000-5201 Haca & Misc State Aids 30,116
13-330-000-0000-5231 Hwy Aid, Regular Maintenance 1,142,000
13-330-000-0000-5232 Hwy Aid, Municipal Maintenance 150,000
13-330-000-0000-5236 Hwy Aid, Township Road Allotment 297,000
13-330-000-0000-5490 Fed Intergovernmental Revenue 200
13-330-000-0000-5501 Fees And Service Charges 19,925
13-330-000-0000-5554 Fee, Addressing 500
13-330-000-0000-5590 Fee, Intracounty 2,000
13-330-000-0000-5930 Sale Of Supplies 79,900
13-330-000-0000-6103 Salaries And Wages 685,548
13-330-000-0000-6107 Salaries And Wages - Overtime 5,995
13-330-000-0000-6109 Salaries And Wages - Other 2,855
13-330-000-0000-6115 Taxable Telephone Allowance 1,800
13-330-000-0000-6150 Cafeteria Contribution 144,000
13-330-000-0000-6163 Pera - County Share 50,049
13-330-000-0000-6175 Fica - County Share 53,260
13-330-000-0000-6178 Uniform Allowance 5,225
13-330-000-0000-6241 Conference, Training, Regist., Dues 3,000
13-330-000-0000-6260 Contracted Services 1,000
13-330-000-0000-6278 Survey & Section Corners 500
13-330-000-0000-6300 Pavement Marking 55,000
13-330-000-0000-6330 Travel Expenses 1,000
13-330-000-0000-6340 Rentals And Service Agreements 6,000
13-330-000-0000-6380 Technology Support 1,300
13-330-000-0000-6406 Minor Equipment 7,000
13-330-000-0000-6415 General Supplies 1,000
13-330-000-0000-6502 Aggregates 300,000
13-330-000-0000-6503 Traffic Signs 20,000
13-330-000-0000-6504 Culverts 35,000
13-330-000-0000-6505 Road Sand And Salt 100,000
13-330-000-0000-6506 Bituminous Material 2,000
13-330-000-0000-6507 Crackfiller 15,000
13-330-000-0000-6508 Weed Spray 30,000
13-330-000-0000-6509 Calcium Chloride 25,000
13-330-000-0000-6510 Bituminous Mixture 120,000
13-330-000-0000-6511 Tiling 1,000
*** D O D G E C O U N T Y ***Page 33
Report Basis: Cash
2/20/2020
Road And Bridge FundUSER-SELECTED BUDGET REPORT
Highway Maintenance
Account Number Account Description
-
8:29:18AMLKRAMER
202011/26/19
13
330
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
13-330-000-0000-6512 Erosion Control 6,000
13-330-000-0000-6513 Adopt A Highway Supplies 500
13-330-000-0000-6514 Bridge Repair Supplies 45,000
13-330-000-0000-6515 Bituminous Seal Coat 150,000
13-330-000-0000-6558 Safety Clothing & Equipment 3,000
13-330-000-0000-6559 Other Misc Road Materials 2,000
13-330-000-0000-6804 Municipal Maintenance Agreements 30,000
13-330-000-0000-6921 Town Road Allotments 297,000
2,206,032330
2,206,032
0
*** D O D G E C O U N T Y ***Page 34
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
Road And Bridge Fund
Highway Maintenance
USER-SELECTED BUDGET REPORT
Highway Maintenance
Account Number Account Description-----
-
8:29:18AMLKRAMER
202011/26/19
13
340
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
13-340-000-0000-5001 Property Taxes - Current 553,422
13-340-000-0000-5201 Haca & Misc State Aids 34,408
13-340-000-0000-5231 Hwy Aid, Regular Maintenance 188,000
13-340-000-0000-5501 Fees And Service Charges 5,000
13-340-000-0000-5930 Sale Of Supplies 4,250
13-340-000-0000-6103 Salaries And Wages 54,799
13-340-000-0000-6107 Salaries And Wages - Overtime 100
13-340-000-0000-6115 Taxable Telephone Allowance 600
13-340-000-0000-6150 Cafeteria Contribution 12,000
13-340-000-0000-6163 Pera - County Share 4,110
13-340-000-0000-6175 Fica & Medicare 4,246
13-340-000-0000-6178 Uniform Allowance 475
13-340-000-0000-6241 Conference, Training, Regis., Dues 200
13-340-000-0000-6253 Natural Gas,Lp,Fuel Oil 11,000
13-340-000-0000-6255 Vehicle Registration 1,000
13-340-000-0000-6311 Bldg Maintenance And Repairs 5,000
13-340-000-0000-6330 Travel Expenses 200
13-340-000-0000-6340 Rentals And Service Agreements 15,000
13-340-000-0000-6380 Technology Support 800
13-340-000-0000-6406 Minor Equipment 5,000
13-340-000-0000-6415 General Supplies 1,100
13-340-000-0000-6560 Equipment Repairs And Parts 134,000
13-340-000-0000-6561 Oil And Grease 10,000
13-340-000-0000-6562 Cutting Edges 18,000
13-340-000-0000-6563 Tires, Tubes And Batteries 30,000
13-340-000-0000-6566 Gasoline 25,000
13-340-000-0000-6567 Diesel Fuel & Related Taxes 120,000
13-340-000-0000-6568 Kerosene 50
13-340-000-0000-6590 Tools And Shop Materials 22,000
13-340-000-0000-6610 Grounds Improvements 2,000
13-340-000-0000-6611 Building Improvements 2,000
13-340-000-0000-6660 Capital Outlay/Equip And Machinery 305,900
13-340-000-0000-6803 Miscellaneous Expense 500
785,080340
785,080
0
*** D O D G E C O U N T Y ***Page 35
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
Road And Bridge Fund
Highway Equipment Maint & Shop
USER-SELECTED BUDGET REPORT
Highway Equipment Maint & Shop
Account Number Account Description--
-
-
8:29:18AMLKRAMER
202011/26/19
13
350
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
13-350-000-0000-5001 Property Taxes - Current 3,578
13-350-000-0000-5201 Haca & Misc State Aids 222
13-350-000-0000-6260 Prof And Tech Services 500
13-350-000-0000-6300 Pavement Marking 500
13-350-000-0000-6502 Aggregates 1,000
13-350-000-0000-6503 Traffic Signs 200
13-350-000-0000-6508 Weed Spray 200
13-350-000-0000-6512 Erosion Control 200
13-350-000-0000-6566 Gasoline 500
13-350-000-0000-6567 Diesel Fuel & Related Taxes 100
13-350-000-0000-6813 Advisory Board - Parks and Rec 600
3,800350
3,800
0
7,992,64413
7,992,644
0
*** D O D G E C O U N T Y ***Page 36
Report Basis: Cash
Revenue
Expend.
Net
Revenue
Expend.
Net
2/20/2020
DEPT
FUND
Road And Bridge Fund
Highway - Parks and Rec
Road And Bridge Fund
USER-SELECTED BUDGET REPORT
Highway - Parks and Rec
Account Number Account Description------
8:29:18AMLKRAMER
202011/26/19
16
391
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
16-391-460-5460-5001 Property Taxes - Current 56,988
16-391-460-5460-5021 Special Assessments 8,000
16-391-460-5460-5201 Haca & Misc State Aids 3,543
16-391-460-5460-5501 Fees, Demolition 108,000
16-391-460-5460-5710 Interest Income 1,000
16-391-460-5460-5831 Miscellaneous Income 5,500
16-391-460-5460-6103 Salaries And Wages 29,904
16-391-460-5460-6109 Salaries And Wages - Other 349
16-391-460-5460-6150 Cafeteria Contribution 8,357
16-391-460-5460-6163 Pera 2,269
16-391-460-5460-6175 Fica & Medicare- County Share 2,315
16-391-460-5460-6241 Conference, Training, Regis., Dues 150
16-391-460-5460-6250 Electricity 200
16-391-460-5460-6253 Natural Gas 200
16-391-460-5460-6258 Demo Disposal Expense 35,000
16-391-460-5460-6260 Prof And Tech Services 15,000
16-391-460-5460-6310 Equipment Repairs And Maintenance 3,000
16-391-460-5460-6311 Bldg Maintenance And Repairs 1,000
16-391-460-5460-6330 Travel Expenses 100
16-391-460-5460-6340 Service Agreements 50
16-391-460-5460-6350 Insurance And Surety Bonds 1,750
16-391-460-5460-6360 Work Comp Ins 732
16-391-460-5460-6380 Technology Support 195
16-391-460-5460-6381 Eq Rental/Contract Services-Hwy 100
16-391-460-5460-6401 Office Supplies 200
16-391-460-5460-6406 Minor Equipment 100
16-391-460-5460-6415 General Supplies 100
16-391-460-5460-6461 Uniforms 625
16-391-460-5460-6501 Soil Cover And Road Materials 500
16-391-460-5460-6561 Oil And Grease 420
16-391-460-5460-6566 Gas/Vehicle Expense 100
16-391-460-5460-6567 Diesel Fuel 6,000
16-391-460-5460-6590 Tools And Shop Materials 100
16-391-460-5460-6705 Principal 7,000
16-391-460-5460-6710 Interest 500
16-391-460-5460-6715 Service Charges 1,100
16-391-460-5460-6803 Miscellaneous Expense 71,000
*** D O D G E C O U N T Y ***Page 37
Report Basis: Cash
2/20/2020
Environmental QualityUSER-SELECTED BUDGET REPORT
Environmental Quality
Account Number Account Description-----
8:29:18AMLKRAMER
202011/26/19
16
391
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
16-391-460-5462-5502 Fee, Tipping 245,000
16-391-460-5462-5504 Fee, Tires/Special Waste 8,000
16-391-460-5462-5505 Fee, Tipping-Non Taxable 659,300
16-391-460-5462-5506 Waste To Energy Svc Ch 401,380
16-391-460-5462-5710 Interest Income 3,000
16-391-460-5462-6103 Salaries And Wages 115,416
16-391-460-5462-6109 Salaries And Wages - Other 1,518
16-391-460-5462-6150 Cafeteria Contribution 35,891
16-391-460-5462-6163 Pera - County Share 8,164
16-391-460-5462-6175 Fica & Medicare- County Share 8,945
16-391-460-5462-6201 Telephone 50
16-391-460-5462-6240 Advertising, Legal Notices & Subscript 1,350
16-391-460-5462-6241 Conference, Training, Regis., Dues 500
16-391-460-5462-6250 Electricity 1,900
16-391-460-5462-6253 Natural Gas 800
16-391-460-5462-6257 Waste Disposal Bypass 101,250
16-391-460-5462-6258 Waste Disposal Owef 911,250
16-391-460-5462-6260 Prof And Tech Services 1,500
16-391-460-5462-6310 Equipment Repairs And Maintenance 9,000
16-391-460-5462-6311 Bldg Maintenance And Repairs 10,000
16-391-460-5462-6330 Travel Expenses 150
16-391-460-5462-6340 Service Agreements 8,000
16-391-460-5462-6350 Building And Vehicle Insurance 4,000
16-391-460-5462-6360 Work Comp Insurance 2,800
16-391-460-5462-6380 Technology Support 994
16-391-460-5462-6401 Office Supplies 200
16-391-460-5462-6406 Minor Equipment 500
16-391-460-5462-6415 General Supplies 800
16-391-460-5462-6461 Uniforms 1,400
16-391-460-5462-6501 Soil Cover And Road Materials 500
16-391-460-5462-6561 Oil And Grease 1,000
16-391-460-5462-6566 Gas/Vehicle Expense 600
16-391-460-5462-6567 Diesel Fuel 16,000
16-391-460-5462-6590 Tools And Shop Materials 500
16-391-460-5462-6705 Principal 35,000
16-391-460-5462-6710 Interest 1,300
16-391-460-5462-6715 Service Charges 2,900
*** D O D G E C O U N T Y ***Page 38
Report Basis: Cash
2/20/2020
Environmental QualityUSER-SELECTED BUDGET REPORT
Environmental Quality
Account Number Account Description
---------
8:29:18AMLKRAMER
202011/26/19
16
391
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
16-391-460-5462-6803 Miscellaneous Expense 30,000
16-391-460-5464-5001 Property Taxes - Current 2,884
16-391-460-5464-5021 Recycling Special Assessment 119,000
16-391-460-5464-5201 Haca & Misc State Aids 179
16-391-460-5464-5371 State Grant 67,729
16-391-460-5464-5501 Fees, Recycling 30,000
16-391-460-5464-5502 Fee, Appliance 15,000
16-391-460-5464-5503 Fee, E-Scrap 25,000
16-391-460-5464-5504 Fee, Ss Recycling 75,000
16-391-460-5464-5831 Miscellaneous Income 2,500
16-391-460-5464-6103 Salaries And Wages 112,844
16-391-460-5464-6109 Salaries And Wages - Other 1,044
16-391-460-5464-6150 Cafeteria Contribution 33,286
16-391-460-5464-6163 Pera - County Share 8,452
16-391-460-5464-6175 Fica & Medicare- County Share 8,713
16-391-460-5464-6201 Telephone 50
16-391-460-5464-6202 Postage 100
16-391-460-5464-6240 Advertising, Legal Notices & Subscript 1,350
16-391-460-5464-6241 Conference, Training, Regis., Dues 1,200
16-391-460-5464-6250 Electricity 3,000
16-391-460-5464-6253 Natural Gas 1,000
16-391-460-5464-6260 Prof And Tech Services 650
16-391-460-5464-6261 Contracted Services/Os 40,000
16-391-460-5464-6310 Equipment Repairs And Maintenance 10,000
16-391-460-5464-6311 Bldg Maintenance And Repairs 7,000
16-391-460-5464-6330 Travel Expenses 100
16-391-460-5464-6340 Service Agreements 2,400
16-391-460-5464-6350 Building And Vehicle Insurance 4,600
16-391-460-5464-6360 Work Comp Insurance 2,900
16-391-460-5464-6380 Technology Support 928
16-391-460-5464-6401 Office Supplies 250
16-391-460-5464-6406 Minor Equipment 1,000
16-391-460-5464-6415 General Supplies 1,000
16-391-460-5464-6451 Appliance Recycling 10,000
16-391-460-5464-6452 Recyclable Purchases 800
16-391-460-5464-6453 Fluorescent & Oil Recycling 3,200
16-391-460-5464-6461 Uniforms 2,600
*** D O D G E C O U N T Y ***Page 39
Report Basis: Cash
2/20/2020
Environmental QualityUSER-SELECTED BUDGET REPORT
Environmental Quality
Account Number Account Description
----
-----
8:29:18AMLKRAMER
202011/26/19
16
391
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
16-391-460-5464-6501 Soil Cover And Road Materials 100
16-391-460-5464-6561 Oil And Grease 800
16-391-460-5464-6566 Gas/Vehicle Expense 400
16-391-460-5464-6567 Diesel Fuel 15,000
16-391-460-5464-6590 Tools And Shop Materials 100
16-391-460-5464-6705 Principal 29,500
16-391-460-5464-6710 Interest 1,125
16-391-460-5464-6715 Service Charges 800
16-391-460-5464-6803 Miscellaneous Expense 31,000
16-391-460-5466-5001 Property Taxes - Current 845
16-391-460-5466-5021 Recycling Special Assessments 27,000
16-391-460-5466-5201 Haca & Misc State Aids 53
16-391-460-5466-5371 State Grant 600
16-391-460-5466-6103 Salaries And Wages 14,166
16-391-460-5466-6109 Salaries And Wages - Other 211
16-391-460-5466-6150 Cafeteria Contribution 4,295
16-391-460-5466-6163 Pera - County Share 1,078
16-391-460-5466-6175 Fica & Medicare- County Share 1,100
16-391-460-5466-6240 Advertising, Legal Notices & Subscript 500
16-391-460-5466-6241 Conference, Training, Regis., Dues 100
16-391-460-5466-6254 Refuse Removal 100
16-391-460-5466-6260 Prof And Tech Services 100
16-391-460-5466-6261 Contracted Services/Labor & Equipment 5,500
16-391-460-5466-6330 Travel Expenses 100
16-391-460-5466-6350 Building & Vehicle Insurance 8
16-391-460-5466-6360 W C Insurance 400
16-391-460-5466-6380 Tech Support/Email 140
16-391-460-5466-6401 Office Supplies 150
16-391-460-5466-6451 Equipment -Site Prep 100
16-391-460-5466-6453 Safety Equipment 150
16-391-460-5466-6461 Uniforms 200
16-391-460-5466-6566 Gas 100
16-391-460-5490-5001 Property Taxes - Current 85,397
16-391-460-5490-5201 Haca & Misc State Aids 5,309
16-391-460-5490-5371 State Grant 31,000
16-391-460-5490-5372 State Stream Sampling Grant 1,000
16-391-460-5490-5501 Fees And Service Charges 6,000
*** D O D G E C O U N T Y ***Page 40
Report Basis: Cash
2/20/2020
Environmental QualityUSER-SELECTED BUDGET REPORT
Environmental Quality
Account Number Account Description--
---
8:29:18AMLKRAMER
202011/26/19
16
391
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
16-391-460-5490-5502 Fee, Water Test 3,500
16-391-460-5490-5710 Interest Income 100
16-391-460-5490-6103 Salaries And Wages 92,371
16-391-460-5490-6109 Salaries And Wages - Other 255
16-391-460-5490-6150 Cafeteria Contribution 12,720
16-391-460-5490-6163 Pera - County Share 2,740
16-391-460-5490-6175 Fica & Medicare- County Share 7,086
16-391-460-5490-6201 Telephone 100
16-391-460-5490-6202 Postage 100
16-391-460-5490-6240 Advertising, Legal Notices & Subscript 200
16-391-460-5490-6241 Conference, Training, Regis., Dues 1,500
16-391-460-5490-6260 Prof And Tech Services 500
16-391-460-5490-6310 Equipment Repairs And Maintenance 500
16-391-460-5490-6330 Travel Expenses 1,200
16-391-460-5490-6350 Building And Vehicle Insurance 228
16-391-460-5490-6360 Worker Comp Insurance 160
16-391-460-5490-6380 Technology Support 1,546
16-391-460-5490-6401 Office Supplies 800
16-391-460-5490-6406 Minor Equipment 1,000
16-391-460-5490-6415 General Supplies 500
16-391-460-5490-6451 Water Test Kits 3,500
16-391-460-5490-6566 Gas/Vehicle Expense 300
16-391-460-5490-6902 Appropriation-Swcd-Trust Fund 5,000
16-391-460-5510-5001 Property Taxes - Current 64,727
16-391-460-5510-5021 Recycling Special Assessment 34,000
16-391-460-5510-5201 Haca & Misc State Aids 4,024
16-391-460-5510-6103 Salaries And Wages 75,535
16-391-460-5510-6109 Salaries And Wages - Other 188
16-391-460-5510-6150 Cafeteria Contribution 12,324
16-391-460-5510-6163 Pera - County Share 5,679
16-391-460-5510-6175 Fica & Medicare- County Share 5,793
16-391-460-5510-6201 Telephone 50
16-391-460-5510-6241 Conference, Training, Regis., Dues 400
16-391-460-5510-6260 Prof And Tech Services 100
16-391-460-5510-6310 Equipment Repairs And Maintenance 50
16-391-460-5510-6330 Travel Expenses 500
16-391-460-5510-6350 Building And Vehicle Insurance 100
*** D O D G E C O U N T Y ***Page 41
Report Basis: Cash
2/20/2020
Environmental QualityUSER-SELECTED BUDGET REPORT
Environmental Quality
Account Number Account Description
-----
----
8:29:18AMLKRAMER
202011/26/19
16
391
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
16-391-460-5510-6360 Worker Comp Insurance 300
16-391-460-5510-6380 Technology Support 832
16-391-460-5510-6401 Office Supplies 250
16-391-460-5510-6406 Minor Equipment 50
16-391-460-5510-6415 General Supplies 50
16-391-460-5510-6461 Uniforms 50
16-391-460-5510-6566 Gas 500
16-391-460-5511-5001 Property Taxes - Current 49,548
16-391-460-5511-5150 Permit Fees 28,000
16-391-460-5511-5201 Haca & Misc State Aids 3,081
16-391-460-5511-5501 Fees And Service Charges 18,600
16-391-460-5511-5831 Misc Income 4,800
16-391-460-5511-6103 Salaries And Wages 60,402
16-391-460-5511-6109 Salaries And Wages - Other 250
16-391-460-5511-6150 Cafeteria Contribution 23,778
16-391-460-5511-6163 Pera - County Share 4,530
16-391-460-5511-6175 Fica & Medicare- County Share 4,640
16-391-460-5511-6201 Telephone 400
16-391-460-5511-6241 Conference, Training, Regis., Dues 1,500
16-391-460-5511-6260 Prof And Tech Services 480
16-391-460-5511-6261 Inspections/Contracted Services 2,500
16-391-460-5511-6330 Travel Expenses 600
16-391-460-5511-6350 Building And Vehicle Ins 192
16-391-460-5511-6360 Work Comp Ins 1,380
16-391-460-5511-6380 Technology Support 1,377
16-391-460-5511-6401 Office Supplies 300
16-391-460-5511-6406 Minor Equipment 500
16-391-460-5511-6566 Gas 500
16-391-460-5511-6590 Tools And Shop Materials 700
16-391-460-5512-5021 Recycling Special Assessments 43,000
16-391-460-5512-5502 Fee, Brush 16,000
16-391-460-5512-5505 Fee, Transportation 150
16-391-460-5512-5506 Fee, Compost Sales 20,000
16-391-460-5512-6103 Salaries And Wages 26,451
16-391-460-5512-6109 Salaries And Wages - Other 459
16-391-460-5512-6150 Cafeteria Contribution 8,328
16-391-460-5512-6163 Pera - County Share 2,018
*** D O D G E C O U N T Y ***Page 42
Report Basis: Cash
2/20/2020
Environmental QualityUSER-SELECTED BUDGET REPORT
Environmental Quality
Account Number Account Description
-
-
8:29:18AMLKRAMER
202011/26/19
16
391
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
16-391-460-5512-6175 Fica & Medicare- County Share 2,059
16-391-460-5512-6241 Conferences And Training 200
16-391-460-5512-6250 Electricity 250
16-391-460-5512-6253 Natural Gas 125
16-391-460-5512-6260 Prof And Tech Services 100
16-391-460-5512-6310 Equipment Repairs And Maintenance 2,100
16-391-460-5512-6311 Bldg Maintenance And Repairs 1,000
16-391-460-5512-6330 Travel Expenses 100
16-391-460-5512-6340 Eq Rental/Contracted Services 75
16-391-460-5512-6350 Insurance/Building & Vehicle 500
16-391-460-5512-6360 Insurance/Work Comp 1,000
16-391-460-5512-6380 Computer/Email Support 304
16-391-460-5512-6401 Office Supplies 100
16-391-460-5512-6406 Minor Equipment 500
16-391-460-5512-6410 Brush Expense 10,000
16-391-460-5512-6415 General Supplies 250
16-391-460-5512-6461 Uniforms 450
16-391-460-5512-6501 Soil Cover And Road Materials 1,000
16-391-460-5512-6561 Oil And Grease 250
16-391-460-5512-6566 Gas 50
16-391-460-5512-6567 Diesel Fuel 4,500
16-391-460-5512-6590 Tools And Shop Materials 100
16-391-460-5512-6705 Principal 3,500
16-391-460-5512-6710 Interest 248
16-391-460-5512-6715 Service Charges 250
16-391-460-5512-6803 Miscellaneous Expense 10,000
2,283,737391
2,283,737
0
2,283,73716
2,283,737
0
*** D O D G E C O U N T Y ***Page 43
Report Basis: Cash
Revenue
Expend.
Net
Revenue
Expend.
Net
2/20/2020
DEPT
FUND
Environmental Quality
Environmental Quality
Environmental Quality
USER-SELECTED BUDGET REPORT
Environmental Quality
Account Number Account Description---
-
-
8:29:18AMLKRAMER
202011/26/19
19
705
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
19-705-000-0000-5001 Property Taxes - Current 39,353
19-705-000-0000-5201 Haca & Misc State Aids 2,447
19-705-000-0000-5501 Fees And Service Charges 500
19-705-000-0000-6240 Advertising, Legal Notices & Subscript 700
19-705-000-0000-6260 Semdc Services 38,000
19-705-000-0000-6813 Advisory Board 3,600
42,300705
42,300
0
42,30019
42,300
0
*** D O D G E C O U N T Y ***Page 44
Report Basis: Cash
Revenue
Expend.
Net
Revenue
Expend.
Net
2/20/2020
DEPT
FUND
Eda/Hra-Dodge County
Housing & Redevelopment Authority
Eda/Hra-Dodge County
USER-SELECTED BUDGET REPORT
Housing & Redevelopment Authority
Account Number Account Description--
-
-
8:29:18AMLKRAMER
202011/26/19
37
817
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
37-817-000-0000-5001 Property Taxes - Current 1,087,393
37-817-000-0000-5201 Haca & Misc State Aids 67,607
37-817-000-0000-6705 Principal 321,000
37-817-000-0000-6710 Interest 5,000
37-817-000-0000-6715 Service Charges 500
1,155,000817
326,500
828,500
*** D O D G E C O U N T Y ***Page 45
Report Basis: Cash
Revenue
Expend.
Net
2/20/2020
DEPT
Debt Fund-County Go
2011A Cip & Equip Certs
USER-SELECTED BUDGET REPORT
2011A Cip & Equip Certs
Account Number Account Description
-
-
8:29:18AMLKRAMER
202011/26/19
37
819
FUND
DEPT
Copyright 2010-2018 Integrated Financial Systems
37-819-000-0000-6705 Principal 651,000
37-819-000-0000-6710 Interest 177,000
37-819-000-0000-6715 Service Charges 500
0819
828,500
828,500
1,155,00037
1,155,000
0
28,346,629
28,441,035
94,406
*** D O D G E C O U N T Y ***Page 46
Report Basis: Cash
Revenue
Expend.
Net
Revenue
Expend.
Net
Final Totals Revenue
Expend.
Net
2/20/2020
DEPT
FUND
Debt Fund-County Go
2014 A Bond Issue
Debt Fund-County Go
USER-SELECTED BUDGET REPORT
2014 A Bond Issue