fDllPrt<strong>Budget</strong> Kendall county Pre-Approved <strong>Budget</strong> Report 06/27/13 9:31:14 AM Page 039Budqett Description Last Year This Year M'rD YTD Last Yr YTD Budqet Per%<strong>Budget</strong> <strong>Budget</strong> Amount Amount AXDount Balance <strong>Budget</strong>TOTAL MONEY LAIJNDER:rNG ASSBT .00 . 00 .00 .00 .00 .00 .00MONEY LAUNDERrNG ASSET FORFEI:TElUC WEIS44420006650 EXPENDITURES .00 .oo .00 .00 .00 .00 .00TOTAL MONEY LAUNDERING ASSET .oo .00 .oo .oo .oo .00 .00ST ATTY DRUG ENFORCE REV FUNDElUC WBIS50010001320 FINES & FORFEITURES COLLECTED 1, 500 .00 4,000.00 52 .63 694 .77 1, 199 .77 3,315 .23 17 .12TOTAL ST ATTY. DRUG BNFORCE RB 1,500 .00 4,000 .00 52. 63 694.77 1,199.77 3,315.23 17 .12ST MTY DRUG ENFORCE EXP FUNDERIC WEIS50020006650 DRUG ABUSE PREVENTION 1,000 .00 2,000.00 .00 2,913 .00 442.15 -913 .00 145 .65TO'rAL ST ATTY DRUG ENFORCE EX 1,000 .00 2,000 .00 .00 2,913.00 442.15 -913 .00 145 .65EXTBNSI:ON BD SERVICE REVSANDRA DAVIS08010001100 CURRENT TAX 180, 558 .00 190, 558 .00 77, 828 .95 91, 263 .52 91,467.84 89,294.48 50.5508010001135 INTEREST . 00 .00 .00 .00 .00 .00 .00TOTAL EXTENSION ED SERVICE RB 190 ,558.00 190,559.00 77 ,828 .95 91,263.52 91 ,467 .84 89,294.48 50 .55ZX'l'BNSION BD SBRV EXP FUNDSANDRA DAVIS08020006700 EXPENDITURE/DISTRIBUTION 180,558.00 180,558.00 91,000.00 91,000 .00 .00 89,558 .00 50 .40'l'OTAL EXTENSION ED SERV EXP F 180,559.00 190,558.00 91,000.00 91 ,000.00 .00 89,558.00 50.40ME!n!AL HEALTH 708 REV FUNDGL01UA MA'lHBWSCti05010001100 CURRENT TAX 927, 889 .00 927,889.00 400, 101.51 469, 165 .75 470, 020. 48 458,723 .25 50.5605010001135 INTEREST .00 .00 .00 .00 .00 .00 .00TO'lAL MmftAL HEALTH 709 REV JI 927 ,889.00 927 ,889 .00 400, 101 .51 469,165.75 470,020.48 458,723.25 50.56MENTAL HEALTH 708 EXPENDI'rUREGLORIA MATBEWSON05020006660 HUMAN SERVICES 804,889.00 804,000.00 407,906.40 407, 906.40 .00 396, 093.60 50.7305020006661 FAMILY COUNSELING 500 .00 .OQ .00 .00 .00 .00 .0005020006662 YOUTH SERVICE BOARD .00 .oo . 00 .00 . 00 .00 . 0005020006663 AID 24,500.00 25,000 .00 12 ,683.66 12, 683 .66 .00 12, 316 .34 50.7305020006664 OPEN DOOR 41,000.00 42, 000.00 21,309.54 21,308.54 .00 20, 691.46 50 .73
f:cmPrtBudqet Kenda.11 County Pre-Approved <strong>Budget</strong> ort 06/27/13 8:31:14 AM Page 039<strong>Budget</strong> I Description Last Year This Yaar M'l'D rrD Laat Yr Y'l'D Budqet Par'<strong>Budget</strong> <strong>Budget</strong> Amount Amount Amount Balance <strong>Budget</strong>05020006665 MUTUAL GROUND 34, 000 .00 34,889.00 17, 700.80 17, 700.80 .00 17, 188 .20 50.7305020006666 KANE-<strong>KENDALL</strong> CASE COORDINATOR .00 .00 .00 .00 .oo .00 . 0005020006667 OPERATING EXPENSE .00 .00 .00 .00 .00 .oo .0005020006668 FOX VALLEY FAMILY YMCA 500.00 2,500.00 1,268 .37 1,268 .37 .00 l, 231 . 63 50.7305020006669 CASA - <strong>KENDALL</strong> <strong>COUNTY</strong> 9,500.00 .00 .00 .00 .00 .00 .0005020006670 SUICIDE PREVENTION SERVICES 500 .00 .00 .oo .00 .oo .00 .0005020006671 DIVERSION COORD ./PROBATION .00 .00 .00 .00 .oo .oo .0005020006672 AUNT MARTHA 'S 3, 000 .00 3,000.00 1,522.04 1,522 .04 .oo 1, 477 .96 50.7305020006673 SENIOR SERVICES 2,000.00 6, 000 .00 3,044.08 3, 044 .08 .oo 2, 955 .92 50 .7305020006674 C.L.A.S.Y. .00 .00 .00 .oo .00 .00 .0005020006676 FOX VALLEY HOSPICE 1,000 .00 2,000.00 1,014 .69 1,014 .69 .00 985 .31 50.7305020006677 VISITING NURSES ASSOC .00 .00 .OD .00 .00 .00 .0005020006678 EDUCATION SERVICE NETWORK .00 .oo .00 .00 .00 .00 .0005020006679 OAY ONE NETWORK 4, 500 .00 5,000.00 2,536.73 2, 536.73 . 00 2,463.27 50.7305020006680 NAM! .00 .oo .00 .00 .00 .00 .0005020006681 COURT SERVICES 500 .00 2,000.00 1,014 .69 1,014 .69 .00 985.31 50.73TcnAL MENTAL HEALTH 708 EXPEN 92 . 6,389.00 926,389.00 470,000.00 470,000.00 .oo 456,389.00 50.73TUBERCULOSIS REVENUE FUNDDN MC GILL07010001100 CURRENT TAX 15,000.00 15, 000 .00 6,447 .17 7,560.07 7,706.47 7,439 .93 50 .4007010001135 INTEREST .00 .00 .00 .00 .00 .oo .0007010001325 OTHER INCOME .00 .00 .00 .oo .00 .00 .00TO'lAL 'rtJBBRCOLOSIS REVENUE FU 15,000 .00 15,000.00 6,447.17 7,560 .07 7,706 .47 7,439.93 50.40TUBERCULOSIS EXPENDITURE FUNDKEN MC GILL07020006695 SERVICES 14,580.00 15, 000.00 .00 4, 778 .00 1,200.00 10,222 .00 31.8507020006696 SECRETARIAL SERVICES 420 .00 .00 .00 .00 .oo .oo .0007020006950 TRANSFERS .oo .00 .oo .00 .00 .oo .00'J!OTAL TUBERCULOSIS EXPENDITUR 15,000.00 15,000.00 .00 4,778 .00 1,200 .00 10 ,222 .00 31 .85COURT Sl!JCURITY FUNDJUDQE T:lMOTHY MCCANN42020006106 SALARIES - OVERTIME FOR COURT 27, 000 .00 40, 000 .00 1, 183 .68 9,547.48 17, 686.34 30, 452 .52 23 .8742020006203 DUES/MEMBERSHIP .00 .00 .00 .oo .00 .00 .0042020006300 TRANSFER TO GEN FUND 275, 000 .00 250, 000 .00 .00 .oo .00 250,000 .00 .oo42020006308 TRANSFER TO CH PROJECT FUND .oo .00 .00 .00 .00 .00 .oo42020006650 EXPENSES 70, 000 .00 60, 000 .00 2,263 .10 15, 301 .80 25,339.56 44, 698 .20 25.50'l'O'l'AL COURT SBCURrrY FUND 372,000.00 350,000.00 3,446.78 24 ,849.28 43,025 .90 325,150.72 7.10LAW LIBRARY REV FUNDJtJDGB TIMOTHY MCCANN43010001320 LAW LIBRARY FEES .00 75, 000 .00 5,005 .00 39,208 .00 45, 305 .00 35, 792 .00 52.28