June 2017 Monthly Financial Report
|
|
- Avice King
- 5 years ago
- Views:
Transcription
1 GENERAL FUND OVERVIEW BTD Projection BTD Actuals BTD BTD % $ 450,69,075 $ 9,060,86 $,,08 $,07,64.6% Expenditures $ 47,660,4 $ 07,478,7 $ 0,508,57 $ 4,969,6 4.6% Revenue Over Expenditure (Fund Balance) $ (,9,59) $,58,49 $ 9,64,5 $ 8,04,6 SUMMARY Through the first six months of the Biennium, revenues and expenditures were favorable, resulting in an overall $8.0 million positive position. REVENUE OVERVIEW Through 07, General Fund revenues were favorable by approximately $. million. Utility Taxes (+$.M), Intergovernmental (+$9k), Licenses & Permits (+$44k), and Miscellaneous (+$46k) explain the majority of the positive variance. The favorable variance in utility taxes is due to greater than anticipated use of scale-house and commercial solid waste, power sales, and positive trends in water. Intergovernmental Services favorable variance is due to greater than anticipated revenues in fire protection services and in liquor excise tax. The favorable variance for Licenses & Permits is due to the timing of billing for annual business licenses and greater than anticipated use of alarm monitors. Also, business license penalties are positive due to increases in the cost of an annual business license. Positive Miscellaneous variance is due to greater than anticipated interest earnings, animal license fees, and early payment for Build America Bond federal subsidies. EXPENDITURE OVERVIEW Through 07, General Fund expenditures were favorable by approximately.0 million. Most departments are experiencing favorable variances as a result of vacancies or expenditures that have been deferred. The three departments with the largest favorable variances are Police (+$.8M), Neighborhood & Community Services (+$.0M), and Non-Departmental (+$.9M). The Police Department has a favorable variance due to personnel and fuel savings. Neighborhood & Community Services has a favorable variance due to vacancy savings and delayed spending on human services contracts. Non-Departmental has a favorable variance due to a combination of delayed billing and underexpensed jail services, lower than projected fire pension expenses, and delayed payments to Metro Parks. It is important to note that the current jail contract and fire pension savings could unpredictably be expended due to the high amount of unceratainty and risk associated with these contracts. Prepared By The Office of Management and Budget Through 0, 07 GENFUND Overview All financial data is from the City's financial management system. This is an unaudited financial report.
2 GENERAL FUND REVENUE OVERVIEW Revenue Category Jun 07 BTD Plan Jun 07 BTD Act BTD Projection BTD Actuals BTD BTD % Property Tax $ 5,955,84 $ 0,67,5 $ 0,8,748 $ 4,4 0.5% Sales Tax 05,809,85 5,64,69 5,8,08 68,9 0.7% Business Tax 94,6,5 5,94,05 5,47,689, % 4 Utility Tax 86,97,859,07,54,79,08,07,59 4.8% 5 Intergovernmental 9,68,79 5,566,7 5,885,60 8, % 6 Licenses & Permits,640,800 5,450,68 5,89,98 44,760 8.% 7 Charges for Services 6,8,758,55,60,659,78 07,80 6.9% 8 Other Taxes,77,884 95,09,047,544,5.0% Fines & Forfeits,9,0 44,45 405,66 60,8 7.7% 9 Miscellaneous,9,66,49,6,99,88 46,08 8.5% Total $ 450,69,075 $ 9,060,86 $,,08 $,07,64.6% Use of Fund Balance (Negative value denotes addition to cash) $,9,59 $ (,58,49) Total $ 47,660,4 $ 07,478,7 Analysis for revenue variances are provided for all line items in which the actual amount differs from the planned amount by at least 0.0% or $00,000. VARIANCE NOTES Property Tax - variance is due to greater than anticipated revenue from timely property tax payments (+$4k). Sales Tax - variance is due to higher than anticipated trends in sales and use tax (+$89k), and Natural Gas Use Tax (+$69k). Business Tax - variance is due to higher than anticipated revenues in cell phone (+$40k), telephone tax (+$55k), cable television tax (+$k), retail service taxes (+$06k), and the continuing positive trend in natural gas tax (+$4k). These offset the overall continuing negative trend in retailing tax (-46k) and less than anticipated revenue in service tax (-$0k). 4 Utility Tax - variance is due to greater than anticipated use of scale-house and commercial solid waste (+$54k), positive trends in water sales (+$6k), and retail and wholesale sales in power (+$45), 5 Intergovernmental - variance is due to greater than anticipated revenues in fire protection services (+$5k) and in liquor excise tax (+$78k). 6 Licenses & Permits - variance is due to the timing of billing for annual business licenses (+$60k) and greater than anticipated use of alarm monitors (+$k). Also, business license penalties are positive due to increases in the cost of an annual business license (+$55k). 7 Charges For Services - variance is due to greater than anticipated revenues in processing fees (+$84k). 8 Other Taxes - variance is due to greater than anticipated revenues in leasehold excise taxes (+$0k). 9 Miscellaneous - variance is due to greater than anticipated interest earnings (+$67k), animal license fees (+$8k), and early payment for Build America Bonds federal subsidy (+$0k). Prepared By The Office of Management and Budget Through 0, 07 GENFUND Rev All financial data is from the City's financial management system. This is an unaudited financial report.
3 GENERAL FUND REVENUES $40 $5 $0 $5 $0 $5 $0 ALL REVENUE SOURCES Monthly Actual,77,9 Monthly Actual $ $ 50,0 $,879,94 7,95,90 6,9,475 (64,46),664,584,09,46 64,76 6,8,665 7,740,075,556,40 4,570,569 5,95,97 75,59 8,067,746 8,56,6 88,57 4,00,776 #N/A #N/A 4,7,904 #N/A #N/A 0,997,08 #N/A #N/A 5,4,70 #N/A #N/A,85,096 #N/A #N/A 7,040,470 #N/A #N/A 07 Total $,747,084 $,,08 $,07,64 PROPERTY TAX $5 $0 $5 $0 Monthly Actual Monthly Actual $ 58,749 $ 67,800 $ 9,05 5,576 7,78 (,858) 76,050 75,707 9,657,769,659,54,884 (5,775) 0,5,48 9,70,86 (594,60) 6,450,8 7,407, ,967 7,80 #N/A #N/A 0,005 #N/A #N/A 56,79 #N/A #N/A,58,499 #N/A #N/A 9,0,69 #N/A #N/A 5,8,6 #N/A #N/A 07 Total $ 57,56,009 $ 0,8,748 $ 4,4 SALES TAX $6 $4 $ $ $ Monthly Actual Monthly Actual $ 4,98,58 $ 4,6, $ 6,054 5,74,54 5,5,847 78,04 4,056,448,95,090 (4,58),796,67,786,40 (0,4) 4,0,897 4,46,88 59,90 4,04,45 4,0,875 9,44 4,9,876 #N/A #N/A 4,445,50 #N/A #N/A 4,78, #N/A #N/A 4,44,5 #N/A #N/A 4,9,090 #N/A #N/A 5,9,09 #N/A #N/A 07 Total $ 5,590,69 $ 5,8,08 $ 68,9 GENFUND Rev Charts All financial data is from the City's financial management system. This is an unaudited financial report.
4 GENERAL FUND REVENUES BUSINESS TAX $7 $6 $4 $ $ $ Actual Monthly Actual Monthly $ 5,97,05 $ 6,7,09 $ 00,005 6,47,0 6,04,978 (68,),54,77,74,47 (50,470) 4,40,57 5,54,855,,8 5,90,994 5,45,09 44,5,48,596 75,6 (7,5) 4,670,565 #N/A #N/A 5,04,987 #N/A #N/A,57,06 #N/A #N/A 4,705,966 #N/A #N/A 5,069,789 #N/A #N/A,57,86 #N/A #N/A 07 Total $ 47,97,0 $ 5,47,689 $,674 UTILITY/GROSS EARNINGS TAX $4 $ $ $ Actual Monthly 4,07,68 Actual Monthly $ $ (95,9) $,84,75,896,75 4,095,878 99,6,86,67,785,90 (0,878),7,97 4,46,58 4,547,406,6,466,548 60,87,7,75,94,0 65,70,06,656 #N/A #N/A,9,7 #N/A #N/A,589,006 #N/A #N/A,50,970 #N/A #N/A,967,49 #N/A #N/A,7,459 #N/A #N/A 07 Total $ 4,58,785 $,79,08 $,07,59 OTHER REVENUES (Intergovernmental, Licenses & Permits, Charges for Service, Fines & Forfeits, and Miscellaneous ) $8 $7 $6 $4 $ $ $ Actual Monthly Actual Monthly $ 6,90,4 $ 7,6,66 $ 5,85,99,99,40,05 (59,877),54,0,8,9 677,80,490,79,748,578 57,787,55,04,0,49,055,456,846,5,56,7 (689,908),54,860 #N/A #N/A,4,686 #N/A #N/A,45,98 #N/A #N/A,6,60 #N/A #N/A,08,59 #N/A #N/A,94,70 #N/A #N/A 07 Total $ 4,45,08 $ 6,80,48 $,467,09 Prepared By The Office of Management and Budget Through 0, 07 GENFUND Rev Charts All financial data is from the City's financial management system. This is an unaudited financial report. 4
5 GENERAL FUND EXPENDITURE OVERVIEW Department Jun 07 BTD Plan Jun 07 BTD Act BTD BTD Projection BTD Actuals $ $,4,604 8,47 BTD % City Attorney's Office $ 5,64,99,80,0 $.0% City Manager's Office,00,76 44,458 00,6 4, % Community & Economic Development 9,58,0,8,06,8,807 64,99 7.% Finance 6,96,66,757,054,807,0 (49,959) -.8% Fire 5,986,89 8,460,670 9,047,96 (587,9) -.% Library 6,88,95 6,44,989 6,044,559 99,4 6.% Municipal Court 8,5,90,09,8,97,59 68,4.% 4 Neighborhood & Community Services,87,68 5,088,797 4,057,796,0,00 0.% Planning & Development Services,77, , ,77 98,0.5% 5 Police 58,4,45 8,97,89 6,490,7,807, % Public Works 4,886,05,06,96,64,806 4,57.5% 6 Non-Departmental 09,0,67 9,50,96 7,606,7,9, % Total Expenditures $ 47,660,4 $ 07,478,7 $ 0,508,57 $ 4,969,6 4.6% Analysis for expenditure variances are provided for all departments in which the actual amount differs from the planned amount by at least $00, VARIANCE NOTES Community & Economic Development - variance is due to vacancies and labor savings (+$9k), delayed Arts & Events external contract payments (+$58k), and planning delays for professional service contracts (+$49k). Fire - Unfavorable variance is due TFD's practice of hiring recruit classes ahead of retirements. This resulted in additional salaries and wages paid (- $00k), education and training expenses (-$50k), leave severance and PTO payouts (-$85k), and overtime expenses (-$80k). Negative variances in personnel are partially offset by savings in non-personnel related items (+$70k). Library - variance is due to vacancy savings (+$78k), delayed spending on operating and computer supplies (+6k), professional services (+$6k), and library materials (+$60k). Neighborhood & Community Services - variance is due to labor savings and vacancies (+$0k) and delayed spending on human services contracts (+$664k). Police - variance is due to personnel vacancy savings and delayed union contract settlement (+$.6M). This personnel savings variance will be reduced once a union contract settlement is reached. Fuel savings also accounts for a portion (+$7k) of the Police Department expenditure variance. Non-Departmental - variance is due to a combination of delayed billing (+$40k) and underexpensed jail services (+6k), lower than projected fire pension expenses (+$745k), and delayed payments to Metro Parks (+$40k). It is important to note that the current jail contract and fire pension savings could unpredictably be expended due to the high amount of unceratainty and risk associated with these contracts. Prepared By The Office of Management and Budget Through 0, 07 GENFUND Exp All financial data is from the City's financial management system. This is an unaudited financial report. 5
6 OTHER FUNDS OVERVIEW (REVENUE AND EXPENSE) Jun 07 BTD Pla Jun 07 BTD Act Fund BTD Projection BTD Actuals BTD BTD % SPECIAL REVENUE FUNDS 05 Voted Streets Initiative Fund 40,9,48 0,577,50,00,807 44,77 4.% Expenditures 9,948,5 8,86,85 4,40,97,855, % PW Street Operations & Engineering 45,76,466,0,405,96,780 (4,66) 0.0% Expenditures 46,00,640,796,89 0,60,6,65, % TFD Emergency Medical Services 7,44,586 7,8,77 7,94,975 76,0.% Expenditures 9,878,70 7,46,899 6,99, , % 4 Municipal Cable TV 7,607,604,879,08,877,4 (,65) -0.% Expenditures 7,9,857,84,4,49,584 4,848.0% Traffic Enforcement, Engineering & Education 6,797,464,7,885,7,4 9,548.% Expenditures 6,797,464,676,5,65,4 6,7.6% ENTERPRISE FUNDS 5 Permit Services 8,8,786 4,558,06 5,48, ,678 9.% Expenditures 8,97,554 4,668,957 4,78,88 90,9 8.4% 6 PW Parking Operations 5,40,60,79,800,975,55 8, % Expenditures 6,4,74,656,809,59,99 6,87.4% 7 TVE Convention Center,04,64 4,068,94 4,7,960 05,06 7.5% Expenditures,04,64,98,766,90,09 80,67.0% 8 TVE Cheney Stadium,49,69 55,9 640,555 5,6.9% Expenditures,949,69 578,68 7,8 (55,94) -6.8% 9 TVE Tacoma Dome 7,,550 4,55,069 5,8,67 60,568.8% Expenditures 8,005,550 4,509,978 4,06,868 0,09 4.5% 0 TVE Theaters 5,955,07,49,9 55,54 (98,765) -6.0% Expenditures 5,997,459,499, ,69 90,94 60.% ES Solid Waste 0,94,894,66,67,887,07,5, % Expenditures 4,7,64 8,874,7,96,9 7,677,86 9.7% ES Wastewater 54,6,77 6,650, 8,5,887,88,555 5.% Expenditures 84,907,5 46,79,75 9,407,684 7,,05 5.7% ES Surface Water 74,79,000 6,880,760 7,60,00 79,40 4.% Expenditures 86,587,589 0,64, 4,,796 6,59,7.6% INTERNAL SERVICE FUNDS 4 PW Fleet Equipment Rental 5,49,85 5,7,84 5,65,07 6, % Expenditures 5,87,95 5,465,68 5,07,05 448,585 8.% 5 PW Asphalt Plant 4,800,000,00,000 78,485 (47,55) -4.8% Expenditures,555, ,08 768,87 8,44.% 6 Radio Communications 5,77,77,579,557,640,6 60,680.8% Expenditures 5,0,89,54,8,87,49 6, % 7 Municipal Building Acquisition & Operations 9,545,88,8,57,00,8 79,6.5% Expenditures,86,08,767,99,88,99 (60,07) -.% General Government Internal Services 8,57,8 8,508,056 8,40,569 (97,487) -0.% Expenditures,647,540 7,544,056 5,645,048,899, % Note: In instances where revenues for the biennium do not match expenditures, cash balance is being utilized. General Fund Supported Funds shaded grey. Other Funds All financial data is from the City's financial management system. This is an unaudited financial report. 6
7 OTHER FUNDS OVERVIEW (REVENUE AND EXPENSE) VARIANCE NOTES Voted Streets Initiative Fund - : due to better than planned gross earnings tax revenues (+$85k) and property tax revenues (+58k) and a contribution from Puyallup Tribe of Indians (+$8k). Expenditures: due to the seasonal nature of street maintenance work. PW Street Operations & Engineering - Expenditures: due to delayed contracts for bridge repair and maintenance (+$80k) and delayed review work for Sound Transit for Link extension (+00k). TFD Emergency Medical Services - Expenses: due to vacancy (+$75k), fleet (+$6k), and profsessional services savings (+$5k). Municipal Cable TV - Expenses: due to vacancies (+$4k) and delayed capital projects (+$78k), and delayed spending on the civic engagement study and CityNet Phase II (+$96k). Permit Services - : due to issuing more permits over 00K than planned (+$880k). Expenditures: due to personnel savings (+$78k) and delayed contracts (+$99k). PW Parking Operations - : due to better than planned hourly and monthly parking revenue (+$70k), offset by less than planned parking infractions revenue (-$5k) due to vacancies and less than planned rental revenue (-$75k). TVE Convention Center - : due to higher than anticipated rent, hotel/motel tax, and miscellaneous revenue (+$05k). Expenses: due to delayed debt service payments (+$k) and various other line item savings (+0k). TVE Cheney Stadium - : variance is the result of a transfer (+$00k) that was made earlier than planned to fund an emergency HVAC repair. Expenditures: Unfavorable due to the unexpected repairs previously mentioned (-$55k). TVE Tacoma Dome - : due to an increased quantity and different mix of shows resulting in increased revenue in ticketing, parking, concessions, and facility fees (+$.M) but is offset by delayed capital project contributions (-00k). Expenditures: due to delayed capital spending (+$00k). TVE Theaters - Revenue: Transfers are made to the Theaters fund as necessary for reimbursement. There has been minimal spending from the Broadway Center for the Performing Arts so both transfers in (revenue) and reimbursements (expenditures) are below projections. ES Solid Waste - : due to due to commercial collection (+$M) and self-haul disposal (+$.M) performing better than planned due to the increased business activity and economic growth. Expenditures: due to fleet maintenance and fuel savings (+$700k), offset by increased Gross Earnings Tax payments (- $80k). Planned capital purchases not yet completed account for the positive capital variance. ES Wastewater - : due to commercial collections (+$68k) performing better than planned due to the increased business activity, increased interlocal billings (+$900k) as a result of the recalculation of the rate based on 06 results, and additional revenue from increased leachate treatment (+$490k), offset by decreased rental revenue (-$80k). Expenditures: due to personnel savings (+45k), timing of various maintenance and operating activities (+$405k) and fleet maintenance/fuel savings (+$95k). Planned capital projects not yet completed account for the positive capital variance. $4M in capital work has shifted to ES Surface Water - : due to surface water revenues performing better than planned (+40k), investment earnings (+0k), and site development fees (+$90k). Expenses: Positive expenditure variance in operating is due to personnel savings ($45k), timing of various maintenance and operating activities ($50k), and fleet maintenance/fuel savings ($8k). Planned capital projects not yet completed account for the positive capital variance. $.7M in capital work has shifted to 08. PW Fleet Equipment Rental - : due to the timing of delivery and subsequent contributions for vehicle and equipment replacements. Expenditures: due to the timing of vehicle purchases. PW Asphalt Plant - : Unfavorable due to delays in revenue posting caused by scale software issues. Expenses: due to decreased purchases of supplies and materials. Radio Communications - Expenses: due to delayed spending on capital projects (+$40k) and maintenance expense (+$5k). Municipal Building Acquisition & Operations - : due to unplanned settlement for Marine Security Operations Center dock (+$65k) and unplanned work for non-rent paying customers (+$70k). Other Funds Notes All financial data is from the City's financial management system. This is an unaudited financial report. 7
8 GENERAL GOVERNMENT INTERNAL SERVICE FUND OVERVIEW Department City Attorney's Office $,77,09 $,996,040,55,9 Jun 07 BTD Plan Jun 07 BTD ACT Jun 07 BTD Var BTD BTD % BTD Projection BTD Actuals $ $ 44, % City Council,664,44 694,98 700,95 (6,554) -0.9% City Manager's Office 7,885,095,960,6,9,5 8,7.0% Environmental Services,5,887 8,8 9,48 (,099) -0.% Finance 9,8,57 4,84,69 4,4,479 78,40 5.0% Hearing Examiner 884,697 7,67 9,0 (,766) -0.0% Human Resources 0,97,709,98,709,74,58 57,8 8.6% 4 Information Technology 54,74,45,77,59,46,7 47,8.7% 5 Office of Management & Budget,, , ,679 4,07 5.0% Total Expenditures $,647,540 $ 7,544,056 $ 5,645,048 $,899, % Analysis for expenditure variances are provided for all departments in which the actual amount differs from the planned amount by at least $00, VARIANCE NOTES City Attorney's Office - variance is due to personnel savings (+$66k) and delayed spending on legal services (+$k) and other external contracts (+$48k). Finance - variance is due to vacancies (+$465k) and investment management fees and Ariba invoice uploads (+$4k). Human Resources - variance is due to vacancy savings (+$70k), delayed training (+$9k) and other external contracts (+$80k), but is partially offset by greater than planned spending in legal services (-$k) and professional services (-$7k). Information Technology - variance is due to vacancy savings (+k) and delayed spending on professional services (+$740k), but partially offset due to capital project spending (-$98k). Office of Management & Budget - variance is due to vacancies that are now filled (+$0k). Prepared By The Office of Management and Budget Through 0, 07 GenGov ISF All financial data is from the City's financial management system. This is an unaudited financial report. 8
9 BENEFIT FUNDS OVERVIEW (REVENUE AND EXPENSE) Fund Jun 07 BTD Plan BTD Actuals Actual % of -Year Budget Benefit Funds Third Party Liability / Self Insurance $7,076,78 $,769,8 5.0% Expenditures $7,459,08 $,577,9.% $9,06 Unemployment $,040,005 $57,47 4.8% Expenditures $,069,9 $6,86 4.5% ($4,46) Worker's Compensation $8,576,558 $4,644,40 5.0% Expenditures $7,796,0 $4,50, % $94,056 Health Care Labor Management $7,546,9 $,869,6 5.0% Expenditures $,7,6 $,66,88 4.% ($97,745) Dental Care Management $,546,45 $,88,5 5.0% Expenditures $,540,5 $,88, %,945 FUND NOTES Third Party Liability / Self Insurance - Revenue variance is due to interest earnings (+$4k) and Government Accounting Standards Board (GASB) accounting entries (+$k). Expense variance is caused by less claims paid out than planned. Worker's Compensation - are below budget due to combination of seasonality. Expenses are favorable due to decrease in accrued claims and less actual claims than budgeted. Health Care Labor Management - Revenue variance is due to a GASB accounting adjustment (+$77k), interest earnings (+$99k), and increased Regence contributions (+$980k) but is offset by less than budgeted Group Health contributions (-8k). Expense variance is due to lower than budgeted Group Health insurance costs (+$948k). Prepared By The Office of Management and Budget Through 0, 07
September 2017 Monthly Financial Report
GENERAL FUND OVERVIEW BTD Projection BTD Actuals BTD BTD % $ 450,269,075 $ 158,460,148 $ 164,069,809 $ 5,609,661 3.5% Expenditures $ 472,660,334 $ 163,254,649 $ 157,168,629 $ 6,086,020 3.7% Revenue Over
More informationOctober 2017 Monthly Financial Report
GENERAL FUND OVERVIEW BTD Projection BTD Actuals BTD BTD % $ 450,269,075 $ 173,891,518 $ 181,528,672 $ 7,637,154 4.4% Expenditures $ 472,660,334 $ 180,624,776 $ 174,595,293 $ 6,029,483 3.3% Revenue Over
More informationApril 2017 Monthly Financial Report
GENERAL FUND OVERVIEW BTD Projection BTD Actuals BTD BTD % $450,269,075 $66,422,072 $68,580,838 $2,158,767 3.3% Expenditures $472,660,335 $71,585,978 $65,455,323 $6,130,655 8.6% Revenue Over Expenditure
More informationJune 2018 Monthly Financial Report
GENERAL FUND OVERVIEW 2018 Budget YTD Projection YTD Actuals YTD YTD % $ 231,221,914 $ 122,469,971 $ 127,173,074 $ 4,703,104 3.8% Expenditures $ 253,846,860 $ 123,830,932 $ 111,880,437 $ 11,950,495 9.7%
More informationJuly 2018 Monthly Financial Report
GENERAL FUND OVERVIEW 2018 Budget YTD Projection YTD Actuals YTD YTD % $ 231,221,914 $ 138,631,902 $ 145,207,687 $ 6,575,784 4.7% Expenditures $ 253,846,860 $ 142,357,476 $ 129,860,820 $ 12,496,656 8.8%
More informationJuly Director of Finance Report. CITY OF TACOMA Finance Department Robert K. Biles Director of Finance
Director of Finance Report CITY OF TACOMA Finance Department Robert K. Biles Director of Finance In accordance with the City of Tacoma s Charter, the Director of Finance prepares a monthly report which
More informationNovember Director of Finance Report. CITY OF TACOMA Finance Department Robert K. Biles Director of Finance
Director of Finance Report CITY OF TACOMA Finance Department Robert K. Biles Director of Finance In accordance with the City of Tacoma s Charter, the Director of Finance prepares a monthly report which
More informationCITY OF TACOMA. May Director of Finance Report. Finance Department Robert K. Biles, Director of Finance
CITY OF TACOMA May 2009 Director of Finance Report Finance Department Robert K. Biles, Director of Finance In accordance with the City of Tacoma s Charter, the Director of Finance prepares a monthly report
More informationFISCAL YEAR FINANCIAL REPORT Quarter Ended June 30, 2015
FISCAL YEAR 2014-2015 FINANCIAL REPORT Quarter Ended June 30, 2015 To: From: City Manager, Mayor and City Council Rebecca Underhill, Finance Director Subject: Financial Report for Quarter Ended June 30,
More information2013/2014 Biennial Budget 2 nd Quarter 2014 Financial Report and Mid-Year Budget Adjustment. Presented by City Council Study Session July 29, 2014
2013/2014 Biennial Budget 2 nd Quarter 2014 Financial Report and Mid-Year Budget Adjustment Presented by City Council Study Session July 29, 2014 1 2 nd Quarter 2014 Financial Presentation General Fund
More informationFISCAL YEAR FINANCIAL REPORT Preliminary Year End September 30, 2015
FISCAL YEAR 2014-2015 FINANCIAL REPORT Preliminary Year End September 30, 2015 To: From: City Manager, Mayor and City Council Rebecca Underhill, Assistant City Manager / Director of Finance Subject: Financial
More information2016 Third Quarter Financial Report
W HATCO M COU NT Y 206 Third Quarter Financial Report Jack Louws, County Executive Compiled and Presented by the Administrative Services Department Finance Division Brad Bennett, Finance Manager November
More informationFINANCE DEPARTMENT Monthly Financial Report
CITY OF 31 San Jose CAPITAL OF SILICON VALLEY FINANCE DEPARTMENT Monthly Financial Report Financial Results for the Month Ended June 3, 218 Fiscal Year 217-218 ( UNAUDITED) Finance Department, City of
More informationExpenditures & Revenue Summary by Category
Expenditures & Revenue Summary by Category Expenditure & Revenue Summary by Category 2011 2012 2013 $ Change Over Actual Forecast 2012 Expenditures by Category Salaries, Wages & Benefits 1,276,441 1,279,528
More informationThe notes to the financial statements are an integral part of this statement
2017 Comprehensive Annual Financial Report City of Tacoma, Washington STATEMENT OF NET POSITION December 31, 2017 (amounts expressed in thousands) Page 1 of 2 PRIMARY GOVERNMENT Governmental Business-Type
More informationCity of Milton 4th Qtr Financial Report
1 TO: CC: FROM: Debra Perry, Mayor Milton City Council City Administrator Department Directors Lisa Tylor, Finance Director DATE: March 17, 2014 SUBJECT: - Fourth Quarter/Year-End Financial Status Report
More informationREVENUE ASSUMPTIONS. Actual Actual Adopted Revised Adopted TOTAL SOURCES BEGINNING FUND BALANCE $
General Government Funds Revenues REVENUE ASSUMPTIONS This section explains and illustrates the estimates for revenue sources included in the General Government funds of the 2009/ Biennial. Key funding
More informationGrant-DOJ-Bulletproof Vest State Grants
City of Colfax: Budget 2017-Revenues 001-General (Current Expense) Fund Beginning Fund Balances - Non Restricted 001-000-000-308-80-01-00 Beg Bal - General Unreserved $ 48,834.00 001-000-000-308-80-02-00
More informationTO: Mayor & Council Budget Advisory Committee FROM: Lyman Howard Dean Rohla DATE: February 12, 2019 SUBJ: ACTUAL 2018 YEAR END FINANCIAL INFORMATION
9605 NE 24 th Street Clyde Hill, Washington 98004 425-453-7800 Fax: 425-462-1936 www.clydehill.org TO: Mayor & Council Budget Advisory Committee FROM: Lyman Howard Dean Rohla DATE: February 12, 2019 SUBJ:
More informationWhere The Money Comes From - All Funds $104,271,868
Where The Money Comes From - All $104,271,868 Fines and Forfeitures 1.2% Miscellaneous 5.5% Property Tax 15.5% Charge for 38.6% Intergovernmental 3.4% Licenses and Permits 0.4% Franchise Fees 3.7% Gross
More informationCITY OF EAST POINT SUMMARY OF REVENUES & EXPENDITURES FOR THE PERIOD ENDING
SUMMARY OF S & EXPENDITURES FOR THE PERIOD ENDING Nov 30th 2017 Nov17 FY 2018 FY 2018 % of YTD ACTUAL BUDGET VARIANCE Budget FUND 100 General Fund Taxation $ 7,857,111 $ 26,103,235 $ (18,246,124) 30% Licenses
More informationLower Swatara Township General Fund Budget Budget ******************* 2010 Budget
REVENUES ADOPTED TAXES 301 REAL PROPERY TAXES 301.10 Real Property Taxes 1,450,000 301.20 Prior Year 0 301.40 Delinquent, Tax Claim Bureau 40,000 301.50 Real Estate Taxes--Fire Protection 155,000 SUBTOTAL
More informationEXHIBIT H. (Continued)
GENERAL FUND SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE- BUDGET AND ACTUAL EXHIBIT H Variance Revised Favorable Revenues Budget Actual (Unfavorable) City Taxes Real Estate $ 138,809,023
More informationCITY OF EAST POINT SUMMARY OF REVENUES & EXPENDITURES FOR THE PERIOD ENDING
SUMMARY OF S & EXPENDITURES FOR THE PERIOD ENDING Sept 30th 2017 Sep17 FY 2018 FY 2018 % of YTD ACTUAL BUDGET VARIANCE Budget FUND 100 General Fund Taxation $ 3,415,289 $ 26,103,235 $ (22,687,946) 13%
More informationCITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2008 THRU MAY 31, 2009
CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2008 THRU MAY 31, 2009 TABLE OF CONTENTS I. COMPARATIVE STATEMENT OF REVENUES AND TRANSFERS II. COMPARATIVE STATEMENT OF
More informationBuffalo Fiscal Stability Authority Summary of the City of Buffalo s 2018 First Quarter Report
Buffalo Fiscal Stability Authority Summary of the City of Buffalo s 2018 First Quarter Report General Fund Overview: As required by the Buffalo Fiscal Stability Authority (the BFSA ) Act, the City of Buffalo
More informationCITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2009 THRU MAY 31, 2010
CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2009 THRU MAY 31, 2010 TABLE OF CONTENTS I. COMPARATIVE STATEMENT OF REVENUES AND TRANSFERS II. COMPARATIVE STATEMENT OF
More informationThis page intentionally left blank
GENERAL FUND To account for the resources traditionally associated with government operations which are not required to be accounted for in another fund. This page intentionally left blank General Fund
More informationProposed Biennial Budget
2017-2018 Proposed Biennial Budget T.C. Broadnax, City Manager City Council Budget Worksession October 4, 2016 3 Agenda Budget Overview Budget Development Process Financial Overview Proposed Budget Highlights
More informationTHE CITY OF FREDERICK
THE CITY OF FREDERICK FISCAL YEAR 2012 BUDGET UPDATE Prepared by the Department of Finance M. Katherine Barkdoll, CPA Director of Budget and Purchasing Gerald D. Kolbfleisch, CPFO Director of Finance Member
More informationBudget Introduction Proposed Budget
Budget Introduction Proposed Budget INTRO - 1 INTRO - 2 Summary of the Budget and Accounting Structure The City of Beverly Hills uses the same basis for budgeting as for accounting. Governmental fund financial
More informationNew Mexico Department of Finance and Administration Local Government Division Property Valuation Estimate
New Mexico Department of Finance and Administration Local Government Division Property Valuation Estimate COUNTY: Colfax County Fiscal Year: 2017-2018 ROUNDED TO NEAREST DOLLAR (A) (B) (C) (D) PROPERTY
More informationCITY OF BELLINGHAM MONTHLY FINANCIAL REPORT OCTOBER 2017 OCTOBER IS THE TENTH MONTH OF THE YEAR % COMPLETE
CITY OF BELLINGHAM MONTHLY FINANCIAL REPORT OCTOBER 2017 OCTOBER IS THE TENTH MONTH OF THE YEAR - 83.33% COMPLETE Reporting Contents Citywide Page 1 General Fund Page 2 Street Fund Page 3 Water Fund Page
More informationRESOLUTION NO A RESOLUTION ACCEPTING CHANGES TO THE FINANCIAL MANAGEMENT POLICIES AND ACCOUNTING METHODOLOGIES
RESOLUTION NO. 2013- A RESOLUTION ACCEPTING CHANGES TO THE FINANCIAL MANAGEMENT POLICIES AND ACCOUNTING METHODOLOGIES RECITALS: The City of Ashland prepares the budget and financial reports in keeping
More informationGeneral Fund Revenues
Fund 100 GENERAL Revenue Department 000 NON DEPARTMENTAL 410.01 Property Tax Regular $6,297,833.09 $7,654,761.00 $7,439,358.00 410.10 Property Tax Ag Land $2,971.49 $2,695.00 $2,804.00 412.01 Property
More informationFiscal Year 2005 Adopted Budget
Fiscal Year 2005 Budget REVENUE SUMMARIES Revenue Summaries TAXABLE VERSUS GROSS VALUE EXEMPTIONS AT A GLANCE Ad valorem taxes are taxes levied against the assessed valuation of real and tangible persona
More informationBUDGET HIGHLIGHTS ECONOMIC CONDITIONS
BUDGET HIGHLIGHTS The City s 2017-2018 Proposed Biennial Budget reflects a continued commitment to strong financial responsibility and is a framework for how the City plans to use its resources to serve
More informationProposed City Council Study Session September 28, 2010
Proposed 2011-2012 General Fund Budget City Council Study Session September 28, 2010 The Proposed 2011-2012 Biennial Budget 2 Is Smaller / Downsizes Proposes No Service Reduction Requires No New Taxes
More informationTHE CITY OF FREDERICK
THE CITY OF FREDERICK FISCAL YEAR 2011 BUDGET UPDATE Prepared by the Department of Finance M. Katherine Barkdoll, CPA Director of Budget and Purchasing Gerald D. Kolbfleisch, CPFO Director of Finance Member
More informationInterim Statements % of Year Expended = 25.00%
GENERAL FUND Revised Sep16 Remaining %Collected/ Sep15 Variance Taxes General Property 11,549,666 228,899 11,320,767 1.98% 270,280 (41,381) General Sales and Use 5,050,000 894,952 4,155,048 17.72% 874,595
More informationInterim Statements % of Year Collected/Expended = 66.67%
GENERAL FUND Revised Feb18 Remaining % Collected/ Feb17 Variance Taxes General Property 11,726,352 10,902,891 823,461 92.98% 10,583,381 319,510 General Sales and Use 5,200,000 3,390,485 1,809,515 65.20%
More informationAll Fund revenue and expenditure amounts do not include internal service fund budgets or transfers.
Where the Money Comes From All $110,691,504 Fines and Forfeitures Miscellaneous Property Tax 1.4% 5.3% 15.0% Charge for 42.0% Gross Receipts 30.1% Where the Money Goes $118,633,465 Franchise Intergovernmental
More informationCITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2017 THRU SEPTEMBER 30, 2018
CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2017 THRU SEPTEMBER 30, 2018 CITY OF MOBILE GENERAL FUND BALANCE SHEET SEPTEMBER - FISCAL YEAR 2018 ASSETS: Beginning Balance
More informationCITY OF SALEM FINANCIAL SUMMARY
CITY OF SALEM FINANCIAL SUMMARY PERFORMANCE AT A GLANCE General Fund Quarter 4 / FY 2013-14 The financial data in this summary represents the entire FY 2013-14 reporting period July 2013 through June 2014.
More informationji Manager Memorandum CITY OF DALLAS The Honorable Mayor and Members of the City Council Financial Forecast Report
Memorandum DATE July 29,2016 TO The Honorable Mayor and Members of the City Council CITY OF DALLAS subject Financial Forecast Report The FY 2015-16 Financial Forecast Report based on information through
More informationTHIRD QUARTER FINANCIAL REPORT September 30, 2018
THIRD QUARTER FINANCIAL REPORT September 30, 2018 2018 Cider Squeeze Introduction The 3rd Quarter 2018 Financial Report is presented here. As has been the custom in the past, the report has been prepared
More informationTOWNSHIP OF HAVERFORD 2018 PROPOSED PRELIMINARY BUDGET - GENERAL FUND REVENUE SUMMARY
TOWNSHIP OF HAVERFORD 2018 PROPOSED PRELIMINARY BUDGET - GENERAL FUND REVENUE SUMMARY FUND 1 - GENERAL FUND REVENUES Budget 9/30/ Projected Variance Budget Budget Budget Budget Real Estate Taxes $ 24,472,415
More informationInterim Statements % of Year Collected/Expended = 83.33%
GENERAL FUND Revised Apr17 Remaining % Collected/ Apr16 Variance Taxes General Property 11,549,666 11,264,933 284,733 97.53% 11,101,887 163,046 General Sales and Use 5,050,000 3,960,664 1,089,336 78.43%
More informationCITY OF SAN LUIS, AZ Summary Schedule of Estimated Revenues and Expenditures/Expenses Fiscal Year 2014
CITY OF SAN LUIS, AZ Summary Schedule of Estimated Revenues and Expenditures/Expenses 1. FUND General Fund 2. Special Revenue Funds 3. Debt Service Funds Available 4. Less: Amounts for Future Debt Retirement
More informationInterim Statements % of Year Collected/Expended = %
GENERAL FUND Revised Nov18 Remaining % Collected/ Nov17 Variance Taxes General Property 8,764,017 3,779,568 4,984,449 43.13% 5,813,975 (2,034,407) General Sales and Use 5,300,000 2,005,425 3,294,575 37.84%
More information2019 General Fund Budget
Revenue 301 Real Property Taxes 301.10 Real Estate Taxes 676,500 301.20 Real Estate Taxes Prior 4,000 301.30 Real Estate Taxes Delinquent 15,000 Sub-Total $695,500 310 Local Enabling Taxes 310.01 Per Capita
More informationCITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2016 THRU SEPTEMBER 30, 2017
CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2016 THRU SEPTEMBER 30, 2017 CITY OF MOBILE GENERAL FUND BALANCE SHEET SEPTEMBER - FISCAL YEAR 2017 ASSETS: CASH ACCOUNTS
More informationPROPOSED BIENNIAL BUDGET. City Council Budget Worksession October 2, 2018
2019-2020 PROPOSED BIENNIAL BUDGET City Council Budget Worksession October 2, 2018 AGENDA What Makes a Good Budget? Financial Overview Budget Development Process Proposed Budget Highlights Summary And
More informationBorough of Ebensburg FY 2018 Budget Operating Fund Budget
OPERATING FUND REVENUES Real Property Taxes 301.100 Real Estate Tax, Current Levy $430,000 301.400 Real Estate Tax, Delinquent $24,000 Total Real Property Taxes $454,000 Local Act 511 Taxes 310.100 Real
More informationSECOND QUARTER FINANCIAL REPORT June 30, 2018
SECOND QUARTER FINANCIAL REPORT June 30, 2018 UpTown Cruisin Car Show June, 2018 Introduction The second quarter 2018 financial report is presented here. As has been the custom in the past, the report
More informationQUARTERLY FINANCIAL REPORT
QUARTERLY FINANCIAL REPORT Fourth Quarter to Actuals Trend Analysis This document has been prepared by the Finance department. Please direct any inquiries to the Director, Reginald Lindsey at 913-573-5292
More informationNEW HANOVER TOWNSHIP
SUMMARY OF OPERATING, CAPITAL AND TRUST FUNDS BEGINNING ENDING BALANCE REVENUES BALANCE OPERATING FUNDS General Fund $ 2,654,359 $ 4,300,856 $ 4,467,712 $ 2,487,503 Fire Protection Fund 27,635 338,862
More informationCITY OF BELLINGHAM MONTHLY FINANCIAL REPORT JULY 2018 JULY IS THE SEVENTH MONTH OF THE YEAR 58.33% COMPLETE
CITY OF BELLINGHAM MONTHLY FINANCIAL REPORT JULY 2018 JULY IS THE SEVENTH MONTH OF THE YEAR 58.33% COMPLETE Reporting Contents Citywide Page 1 General Fund Page 2 Street Fund Page 3 Water Fund Page 4 Wastewater
More informationName. Basic Form Instructions
Adopted Budget Form for: Cities, Towns & Counties Name Perry City Fiscal Year Ended 6/30/2018 1. As required by Utah statutes, budget forms submitted must present a balanced budget, meaning budgeted expenditures
More informationCity of Williston Fiscal Year 2017/2018 Adopted Budget
City of Williston Fiscal Year 2017/2018 Adopted Budget (Adopted on September 20, 2017) Table of Contents Page # Budget Summary Budget Comparison by Fund 1-2 Millage Rate Options 3 Team Count by Department
More informationCITY OF BELLINGHAM MONTHLY FINANCIAL REPORT AUGUST 2018 AUGUST IS THE EIGHTH MONTH OF THE YEAR 66.67% COMPLETE
CITY OF BELLINGHAM MONTHLY FINANCIAL REPORT AUGUST 2018 AUGUST IS THE EIGHTH MONTH OF THE YEAR 66.67% COMPLETE Reporting Contents Citywide Page 1 General Fund Page 2 Street Fund Page 3 Water Fund Page
More informationANNUAL REPORT. CITY OF DuPONT. MCAG No Submitted pursuant to RCW to the STATE AUDITOR S OFFICE
ANNUAL REPORT MCAG No. 0576 Submitted pursuant to RCW 43.09.230 to the STATE AUDITOR S OFFICE FOR THE FISCAL YEAR ENDED DECEMBER 31, 2009 MCAG NO. 0576 STATEMENT C-4 FUND RESOURCES AND USES ARISING FROM
More informationFINAL BUDGET FISCAL YEAR CITY OF NORTH LAS VEGAS, NEVADA NORTH LAS VEGAS REDEVELOPMENT AGENCY NORTH LAS VEGAS LIBRARY DISTRICT
FINAL BUDGET FISCAL YEAR 2015-2016, NEVADA NORTH LAS VEGAS REDEVELOPMENT AGENCY NORTH LAS VEGAS LIBRARY DISTRICT , NEVADA NORTH LAS VEGAS REDEVELOPMENT AGENCY NORTH LAS VEGAS LIBRARY DISTRICT LOCATED IN
More information2018 Proposed Budget
Revenue 301 Real Property Taxes 301.00 Real Estate Taxes $665,600 301.20 Real Estate Taxes Prior $3,000 301.30 Real Estate Taxes Delinquent $15,000 Sub-Total $683,600 310 Local Enabling Taxes 310.10 Real
More informationASTON TOWNSHIP PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE CASH ON HAND: 1,619,955 1,058,
ASTON TOWNSHIP 2014 2013 PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE FINAL DECREASE(-) REVENUE PROJECTIONS FOR 2014 100.000 CASH ON HAND: 1,619,955 1,058,465 53.05% 301.100 REAL ESTATE
More informationCouncil Communication August 2, 2016, Business Meeting
Council Communication August 2, 2016, Business Meeting 4th Quarterly Financial Report of the 2015-17 Biennium FROM: Lee Tuneberg, Administrative Services/Finance Director, tuneberl@ashland.or.us BACKGROUND
More informationMonthly Financials November 30, 2017
Monthly Financials November 30, 2017 Combining All Fund Revenue, Expenditures & Monthly Financials Table of Contents Budget Comparison 1 Bank Account Balances 2 Summary of Government wide Statement of,
More informationMemorandum. Mid Year Budget Review - Amended City Manager's Annual Budget Report
Mid Year Budget Review Fiscal 2011-12 City Manager's Transmittal Memorandum TO: FROM: COPIES: SUBJECT: Mayor and City Council Bill Horne, City Manager Jill Silverboard, Assistant City Manager Rod Irwin,
More informationMUNICIPALITY OF NORRISTOWN PROPOSED GENERAL FUND BUDGET 1/1/ /31/2016 DEPT/ ACCT DESCRIPTION FY 2016 BUDGET
REVENUES 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT 10,920,000.00 302000 REAL ESTATE TAXES - DELINQUENT 550,000.00 302200 BOROUGH-INTERIM 20,000.00 11,490,000.00 310 LOCAL TAX ENABLING
More informationCITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2017 THRU JANUARY 31, 2018
CITY OF MOBILE MONTHLY FINANCIAL REPORT CUMULATIVE REPORT FOR PERIOD OCTOBER 1, 2017 THRU JANUARY 31, 2018 CITY OF MOBILE GENERAL FUND BALANCE SHEET JANUARY - FISCAL YEAR 2018 ASSETS: Beginning Balance
More informationGeneral Operating Fund
General Operating Fund Actual Actual Actual Budget 2010 YTD Projected Recommended Projected Projected Revenues 2007 2008 2009 2010 as of 6/30/10 2010 2011 2011 2012 Property Taxes $13,449,730 $13,842,433
More informationOutcome-Based Budgeting Process
Outcome-Based Budgeting Process Fiscal Year 2011 is the fourth year for the outcome-based budget process in Broward County. The process puts additional focus on results or outcomes in the development of
More informationANNUAL CITY BUDGET CITY OF XXXX, NORTH DAKOTA FOR THE YEAR ENDED DECEMBER 31, 2016 CONTENTS SCHEDULE A B C. Certificate of Levy. Special Revenue Funds
ANNUAL CITY BUDGET CITY OF XXXX, NORTH DAKOTA FOR THE YEAR ENDED DECEMBER 31, 2016 CONTENTS Certificate of Levy Annual Budgets--- General Fund Special Revenue Funds SCHEDULE A B C Page 1 Schedule A CERTIFICATE
More informationMUNICIPALITY OF NORRISTOWN BUDGET REPORT FISCAL YEAR ENDING DECEMBER 31, 2015
REVENUE 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT 10,857,731 302000 REAL ESTATE TAXES - DELINQUENT 200,000 302200 BOROUGH-INTERIM 20,000 Total REAL PROPERTY TAXES 11,077,731 310 LOCAL
More informationEAST PENNSBORO TOWNSHIP 2019 GENERAL FUND BUDGET
EAST PENNSBORO TOWNSHIP 2019 GENERAL FUND BUDGET REVENUES: 2019 REAL ESTATE TAXES: 1.10 301-10 Real Estate Taxes - Current $1,949,723.00 301-20 Real Estate Taxes - Prior Year $100,000.00 301-40 Real Estate
More informationCITY OF CHARLOTTESVILLE, VIRGINIA
Page 1 of 5 Revenues Taxes: Real estate $ 32,011,244 $ 32,011,244 $ 32,749,762 $ 738,518 Personal property 4,596,481 4,596,481 4,605,583 9,102 Public service corporation 1,500,000 1,500,000 1,950,118 450,118
More informationCity of Phoenix, Arizona. Monthly Financial Report
City of Phoenix, Arizona Monthly Financial Report March 212 Monthly Financial Report March 212 Executive Summary The budget amounts in this report represent the official adopted budget, as approved by
More information2019 PROPOSED BUDGET ACCOUNT 2019
219 PROPOSED BUDGET ACCOUNT 219 DESCRIPTION PROPOSED REAL ESTATE TAXES Real Estate Tax - Current Year 3,953,14 Real Estate Tax - Delinquent from Tax Claim Bureau 55, 4,8,14 TAXES Real Estate Transfer Tax
More information2019 Budget PROPOSED Budget & Finance Budget & Finance
REVENUES TAXES 301 REAL PROPERY TAXES 301.100 Real Property Taxes 2,199,814 2,113,626 301.400 Delinquent, Tax Claim Bureau 60,151 60,524 301.500 Real Estate Taxes--Fire Protection 331,664 318,669 301.550
More informationPlease find attached the Financial Forecast Report based on information through December 2017.
Memorandum DATE February 16, 2018 CITY OF DALLAS TO Honorable Mayor and Members of the City Council SUBJECT Financial Forecast Report Please find attached the Financial Forecast Report based on information
More informationEXHIBIT G 2016 Variance Budget. 39
With Comparative Actual Amounts for the Year Ended June 30, REVENUES Ad Valorem Taxes Current Year $85,240,413 85,240,413 86,625,224 1,384,811 79,091,212 Prior Years 150,000 150,000 600,917 450,917 709,202
More informationAdoption of Budget and Certification of City Taxes
1 Dec-06 Form 635.1 Department of Management Adoption of Budget and Certification of City Taxes 31-290 FISCAL YEAR BEGINNING JULY 1, 2007 - ENDING JUNE 30, 2008 The City of: Dyersville County Name: DUBUQUE
More informationTOWNSHIP OF HAVERFORD 2016 ADOPTED BUDGET - GENERAL FUND REVENUE SUMMARY
TOWNSHIP OF HAVERFORD ADOPTED BUDGET - GENERAL FUND REVENUE SUMMARY FUND 1 - GENERAL FUND REVENUES Real Estate Taxes $ 23,715,283 Local Enabling Taxes 3,325,000 License & Permits 1,956,500 Fines & Forfeitures
More informationCity of Prosser, WA Annual Report
City of Prosser, WA 2015 Annual Report City of Prosser, WA Schedule C/4, C/5, 01 Detail of Revenues and Expenditures 2015 Annual Report City of Prosser Fund Resources and Uses Arising from Cash Transactions
More informationCITY OF BELLINGHAM MONTHLY FINANCIAL REPORT OCTOBER 2018 OCTOBER IS THE TENTH MONTH OF THE YEAR 83% COMPLETE
CITY OF BELLINGHAM MONTHLY FINANCIAL REPORT OCTOBER 2018 OCTOBER IS THE TENTH MONTH OF THE YEAR 83% COMPLETE Reporting Contents All Funds Page 1 Citywide Page 2 General Fund Page 3 Street Fund Page 4 Water
More informationRevenue vs Expense for December 2017
General Fund Revenue vs Expense for December 2017 Sales Tax $6,900,000.00 $6,869,780.06 99.56% County Sales Tax $2,000,000.00 $2,017,372.46 100.87% Payment of ACT 9 Taxes $22,000.00 $42,085.50 191.30%
More informationQ Internal Financial Report (Unaudited)
Q3 2013 Internal Financial Report (Unaudited) Index Financial Commentary... 1 Summary of All City Funds... 7 Second Quarter Year-to-Date Actuals by Fund compared to Current Budget and Prior Year: General
More informationTentative Budget FISCAL YEAR CITY OF NORTH LAS VEGAS, NEVADA NORTH LAS VEGAS REDEVELOPMENT AGENCY NORTH LAS VEGAS LIBRARY DISTRICT
Tentative Budget FISCAL YEAR 2017-2018, NEVADA NORTH LAS VEGAS REDEVELOPMENT AGENCY NORTH LAS VEGAS LIBRARY DISTRICT , NEVADA NORTH LAS VEGAS REDEVELOPMENT AGENCY NORTH LAS VEGAS LIBRARY DISTRICT LOCATED
More informationCAPITAL FUNDS 2015 Budget
CAPITAL FUNDS This section provides comparisons of revenues and expenditures/appropriations for all capital funds for 2014 2016, the 2017 budget, and the 2018 2022 plan. Historical fund balances and the
More informationVillage of Oak Park, IL Department of Finance. Quarterly Finance and Performance Report 2016, 1st Quarter
Village of Oak Park, IL Department of Finance Quarterly Finance and Performance Report 2016, 1st Quarter May, 2016 Table of Contents Section 1: Introduction... 3 Section 2: 1 st Quarter Financial Report
More informationName Present Vote Charlotte J. Nash, Chairman Yes Yes Jace Brooks, District 1 Lynette Howard, District 2
Resolution Number: BDG- GCID Number: -039 GWINNETT COUNTY BOARD OF COMMISSIONERS LAWRENCEVILLE, GEORGIA RESOLUTION ENTITLED: A RESOLUTION ADOPTING A BUDGET FOR THE FISCAL YEAR FOR EACH FUND OF GWINNETT
More informationBUDGET STATUS REPORT FOR OPERATING FUNDS As of June 30, General Fund Revenues
BUDGET STATUS REPORT FOR OPERATING FUNDS As of June 30, 2013 General Fund Revenues Tax collections as a percentage of budget are almost even yeartoyear. Current year tax collections are 96 percent for
More informationReport to: Council. October 26, Submitted by: Marian Simulik, City Treasurer
2 Report to: Council October 26, 2011 Submitted by: Marian Simulik, City Treasurer Contact Person: Mona Monkman, Deputy City Treasurer, Corporate Finance Finance Department 613-580-2424 ext. 41723, Mona.Monkman@ottawa.ca
More informationVillage of DeForest 2018 Adopted Budget
Village of DeForest 2018 Adopted Budget Public Hearing December 5, Village Board Adopted December 5, 2018 Village of DeForest Table of Contents - Adopted Budget All Funds Schedule Page # Public Hearing
More informationMUNICIPALITY OF NORRISTOWN GENERAL FUND OPERATING BUDGET FISCAL YEAR 2017 REVENUE
REVENUE 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT $ 10,846,034.62 302000 REAL ESTATE TAXES - DELINQUENT 350,000.00 302200 BOROUGH-INTERIM 5,000.00 Total REAL PROPERTY TAXES 11,201,034.62
More informationCECIL COUNTY GOVERNMENT
Office of the County Executive Department of Finance Tari Moore Winston L. Robinson, Director County Executive 410.996.5385 Alfred C. Wein, Jr. Front Desk & Payments Director of Administration 410.996.5385
More informationFY Proposed Budget and Plan of Municipal Services. August 12 th, Presented by Robert Camareno, Interim City Manager
FY 2013-14 Proposed Budget and Plan of Municipal Services August 12 th, 2013 Presented by Robert Camareno, Interim City Manager 1 City Council Policy Direction Budget developed following City Council policy
More informationBicycle - Storage
. SUBTOTAL Borough of Mount Joy 01. GENERAL FUND PROPOSED BUDGET a. t4i NO. LINE ITEM 301 REAL_PROPERTY TAXES 301.001 Transfer from Fund Balance 160,952 301.100 Real Estate Taxes Current Year 2,127,572
More informationRevenue vs Expense for April 2017
General Fund Sales Tax $6,900,000.00 $2,237,099.61 32.42% County Sales Tax $2,000,000.00 $658,271.51 32.91% Payment of ACT 9 Taxes $22,000.00 $0.00 0.00% Pay in Lieu of Taxes - Util $1,500,000.00 $433,159.26
More informationFISCAL YEAR BUDGET vs ACTUAL VARIANCE ANALYSIS QUARTER ENDING JUN 30, 2012
GENERAL FUND REVENUES 001.0000.311.010000 Ad Valorem Taxes 10 4,172,405 4,242,405 4,241,429 100.0% 001.0000.316.000100 Local Business Tax 10 180,000 180,000 42,518 23.6% Ad valorem tax revenues typically
More information