Expense Report
As Of: 1/1/2026 to 3/31/2026
| Account | Description | Budget | MTD Expense | YTD Expense | UnExp. Balance | Encumbrance | Unenc. Balance | % Used |
|---|---|---|---|---|---|---|---|---|
| 101-107-52405 | BUREAU OF ALCOHOLISM | $800.00 | $0.00 | $0.00 | $800.00 | $0.00 | $800.00 | 0.00% |
| 101-107-52406 | TRANSPORTATION PLANNI | $2,000.00 | $2,000.00 | $2,000.00 | $0.00 | $0.00 | $0.00 | 100.00% |
| 101-107-52407 | TACTICAL CRIME SUPRESS | $9,920.00 | $9,920.00 | $9,920.00 | $0.00 | $0.00 | $0.00 | 100.00% |
| 101-107-52408 | MONT CO PUBLIC DEFEND | $10,018.00 | $0.00 | $872.14 | $9,145.86 | $9,145.86 | $0.00 | 100.00% |
| 101-107-52409 | OMBUDSMAN PROGRAM | $450.00 | $0.00 | $0.00 | $450.00 | $0.00 | $450.00 | 0.00% |
| 101-107-52411 | MIAMI VALLEY USAR TASK | $500.00 | $0.00 | $488.45 | $11.55 | $0.00 | $11.55 | 97.69% |
| 101-107-52415 | FIRE/EMS ALLIANCE | $2,500.00 | $0.00 | $0.00 | $2,500.00 | $2,297.28 | $202.72 | 91.89% |
| 101-107-52417 | FIRST SUBURBS CONSORT | $250.00 | $0.00 | $250.00 | $0.00 | $0.00 | $0.00 | 100.00% |
| 101-107-52418 | DAYTON DEVELOPMENT C | $5,500.00 | $0.00 | $0.00 | $5,500.00 | $5,500.00 | $0.00 | 100.00% |
| 101-107-52419 | SOUTH SUBURBAN COALIT | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 101-107-56100 | MISCELLANEOUS - REGION | $1,500.00 | $0.00 | $0.00 | $1,500.00 | $1,500.00 | $0.00 | 100.00% |
| REGIONAL COOPERATIVE BODIES Totals: | $41,288.00 | $14,993.16 | $16,603.75 | $24,684.25 | $21,485.06 | $3,199.19 | 92.25% | |
| CITIZENS ADVISORY COMMISSION | ||||||||
| 101-108-50000 | CITIZENS ADVISORY COM | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 101-108-52000 | CONTRACT SERVICES - CIT | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 101-108-52411 | BEAUTIFICATION COMMITT | $3,500.00 | $0.00 | $0.00 | $3,500.00 | $625.00 | $2,875.00 | 17.86% |
| 101-108-53000 | MATERIALS AND SUPPLIES | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 101-108-53210 | BEAUTIFICATION COMMITT | $2,500.00 | $0.00 | $0.00 | $2,500.00 | $240.00 | $2,260.00 | 9.60% |
| 101-108-56000 | MISCELLANEOUS - CITIZEN | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| CITIZENS ADVISORY COMMISSION Totals: | $6,000.00 | $0.00 | $0.00 | $6,000.00 | $865.00 | $5,135.00 | 14.42% | |
| GOVERNMENT BLDGS & GROUNDS | ||||||||
| 101-110-50000 | GOVERNMENT BLDGS AND | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 101-110-51000 | PERSONNEL SERVICES - G | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 101-110-51110 | WAGES - FULLTIME | $80,000.00 | $0.00 | $0.00 | $80,000.00 | $0.00 | $80,000.00 | 0.00% |
| 101-110-51210 | OPERS | $11,200.00 | $0.00 | $0.00 | $11,200.00 | $0.00 | $11,200.00 | 0.00% |
| 101-110-51220 | WORKERS COMPENSATIO | $2,500.00 | $0.00 | $0.00 | $2,500.00 | $0.00 | $2,500.00 | 0.00% |
| 101-110-51230 | GROUP LIFE INSURANCE | $125.00 | $0.00 | $0.00 | $125.00 | $43.20 | $81.80 | 34.56% |
| 101-110-51233 | VISION INSURANCE | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 101-110-51235 | HEALTH INSURANCE | $32,000.00 | $0.00 | $0.00 | $32,000.00 | $16,000.00 | $16,000.00 | 50.00% |
| 101-110-51239 | DENTAL INSURANCE | $825.00 | $0.00 | $0.00 | $825.00 | $0.00 | $825.00 | 0.00% |
| 101-110-51270 | MEDICARE/FICA | $1,160.00 | $0.00 | $0.00 | $1,160.00 | $0.00 | $1,160.00 | 0.00% |
| 101-110-52000 | CONTRACT SERVICES - GO | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 101-110-52100 | BUILDING RENOVATIONS | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 101-110-52104 | TELEPHONE EXPENSE | $3,750.00 | $0.00 | $0.00 | $3,750.00 | $4,500.00 | ($750.00) | 120.00% |
| 101-110-52109 | SERVICE CONTRACTS | $28,503.44 | $1,964.05 | $7,307.93 | $21,195.51 | $15,637.55 | $5,557.96 | 80.50% |
| 101-110-52110 | POSTAGE/DELIVERY CHAR | $15,000.00 | ($182.80) | $2,210.53 | $12,789.47 | $4,240.00 | $8,549.47 | 43.00% |
| 101-110-52111 | MUZAK SERVICE | $700.00 | $120.00 | $120.00 | $580.00 | $530.00 | $50.00 | 92.86% |
| 101-110-52120 | UTILITIES | $80,642.49 | $10,292.25 | $20,302.99 | $60,339.50 | $60,339.50 | $0.00 | 100.00% |
| 101-110-52130 | TELEPHONE | $3,841.56 | $271.48 | $395.95 | $3,445.61 | $3,845.61 | ($400.00) | 110.41% |
| 101-110-52205 | REFUSE DISPOSAL | $1,000.00 | ($34.77) | $2,757.38 | ($1,757.38) | $307.85 | ($2,065.23) | 306.52% |
| 101-110-52211 | NEWSLETTER, ANNUAL RE | $24,350.00 | ($782.39) | $1,130.94 | $23,219.06 | $23,830.00 | ($610.94) | 102.51% |
| 101-110-52350 | CONSULTANTS | $2,000.00 | $0.00 | $0.00 | $2,000.00 | $0.00 | $2,000.00 | 0.00% |
| 101-110-52402 | COMMUNICATION LINES M | $2,500.00 | $0.00 | $0.00 | $2,500.00 | $0.00 | $2,500.00 | 0.00% |
| 101-110-52405 | CLEANING SERVICE | $38,500.00 | $3,867.00 | $11,601.00 | $26,899.00 | $35,399.00 | ($8,500.00) | 122.08% |
| 101-110-52408 | JAIL MAINTENANCE | $1,015.27 | $0.00 | $15.27 | $1,000.00 | $0.00 | $1,000.00 | 1.50% |
| 101-110-52508 | PROPERTY TAX ASSESSM | $26,400.00 | $1,245.78 | $2,302.60 | $24,097.40 | $18.18 | $24,079.22 | 8.79% |