REVENUE ANALYSIS AND DETAIL

Size: px
Start display at page:

Download "REVENUE ANALYSIS AND DETAIL"

Transcription

1 REVENUE ANALYSIS AND DETAIL Revenue by Source Summary Grand Total vs. % Change Actual Budget Budget vs. 08 Taxes 1 6,615,043 6,940,333 6,895,943 (44,390) -0.6% Donations 737, ,400 11,900 (204,500) -94.5% Grants 12,337 11,100 1,100 (10,000) -90.1% Advertising 1,400 1,650 3,150 1, % Scholarships 10,992 8,000 7,000 (1,000) -12.5% Program Fees 3,479,068 3,383,120 3,629, , % Rentals 600, ,361 1,140, , % Passes, Memberships, Daily Uses 3,650,800 4,139,561 4,266, , % Merchandise Sales 596, , ,150 (11,512) -2.3% Transfers 2,336,770 3,122, ,949 (2,224,275) -71.2% Bond/Insurance Proceeds 922, , , % Interest 791, , ,000 (102,000) -36.4% Total Revenue 19,755,295 19,781,411 18,014,588 (1,766,823) -8.9% Percent of 2009 Revenues by Source Transfers 4.98% Merchandise Sales 2.68% Passes, Memberships, Daily Uses 23.68% Rentals/Lease 6.33% Bond/Insurance Proceeds 2.78% Program Fees 20.15% Interest 0.99% Taxes 38.28% Donations 0.07% Scholarships 0.04% Advertising 0.02% Grants 0.01% Three Year Compairson of Revenues by Source 20,000,000 19,500,000 19,000,000 18,500,000 18,000,000 17,500,000 17,000, Year Total proposed revenues for all funds are $18,014,588. This represents an 8.9% decrease from the 2008 budget and an 8.8% decrease over 2007 actual revenues due mainly to the completion of the Wilder Mansion project. See page 62 for an overview of the District s revenue policies. Revenue sources are analyzed utilizing the following factors: past historical trends, economic influences, fluctuations due to changes in rate structures, anticipated growth or decline based on current year s collections and/or actual experience. 1 Includes Property and Corporate Replacement Tax 2009 Elmhurst Park District Budget 85

2 Taxes vs. % Change Actual Budget Budget vs. 08 Taxes (Property and Corporate Replacement) 6,615,043 6,940,333 6,895,943 (44,390) -0.6% Revenue by Source-Taxes 7,000,000 6,900,000 6,800,000 6,700,000 6,600,000 6,500,000 6,400, Year The property tax levy is decreasing $76,084 due to an increase in the aggregate extension netted with a decrease in the SRA extension tied to the completion of accessibility improvements for the Wilder Mansion (funds levied from 2005 to 2007) offset by an increase in the Corporate Replacement Tax ($31,694) (see page 92). Overall, tax revenues are expected to decrease by $44,390 (0.6%) as compared to the 2008 budget. Property Tax Revenue The District is now in its 18 th budget year under the property tax cap approved by the Illinois General Assembly (Property Tax Limitation Act). This tax cap limits tax levy increases for non-home rule units of local government to either 5% or the preceding year s Consumer Price Index (CPI), whichever is lower. It has resulted in steadily declining property tax increases since its inception in This legislation challenges staff to seek alternatives for funding services as costs have continued to rise at a faster rate than the CPI. The 2008 tax levy will be at.2079, which is a decrease of 4.6% for the aggregate extension (excludes Special Recreation Association (SRA) and Bond and Interest levies). Since the tax levy does not exceed the prior year extension by more than 5%, the District is not required to provide notice of and hold a Truth in Taxation hearing. The aggregate extension of.2079 is lower than the 2007 aggregate extension of.2179 based upon an increase in the CPI from 2.5% in 2007 to 4.1% for the 2008 calculation. The total extended tax rate (including SRA and Bond and Interest) is.2716, a decrease from the previous year tax rate of The increase in the tax levy translates into approximately $310,000 in new tax revenue in all the funds/departments except SRA and Debt Service so it continues to be critical for the District to generate a significant amount of revenue from non-tax sources (60% in proposed 2008 budget 2 ). 2 Excludes Transfers 2009 Elmhurst Park District Budget 86

3 Overall, the property tax levy is expected to decrease by $59,584 due to the completion of the Wilder Mansion redevelopment (reduction of tax revenue in the SRA Department of $369,000). Tax Levy Formulas: The tax levy is developed by establishing District priorities through the Strategic Plan and the constraints of Illinois statutes (i.e. Property Tax Extension Limitation Act, Article 5 of the Park District Code, which outlines the taxing powers of the District, the authority to fund museums and aquariums in public parks per 70 ILCS, Pars 1290/1 and 1290/2, General Levy Authority as derived from the Illinois Municipal Code in addition to the authority granted under Article 5 of the Park District Code and the Truth in Taxation Act). The formulas and tax computations showing the rates and extensions are illustrated in the chart below. (A) (B) (C) TAX FUND Statutory 2007 Extensions Proposed 2008 Levy 2008 Proposed % Increase/ Decrease (-) 2008 Tax Rate Extended Rate Limit (DuPage & Cook) (A)+(C) Inc./(Decr.) (C)/(A) (B)/EAV (if applicable) 1. General ,796,549 2,861,949 65, % Recreation ,222 1,101, , % Museum , ,442 88, % IMRF None 264, , % FICA None 298, ,261 38, % Liability Insurance None 239, , % Audit ,989 43, % Paving & Lighting ,615 66, % Aggregate Extension 4,817,032 5,127, , % SRA , ,032 (369,000) % Bond & Interest None 1,036,262 1,035,678 (584) -0.06% Aggr. Ext + Bond & Int 6,758,326 6,698,742 (59,584) -0.88% The first priority is to maximize (as allowed) the General and Recreation levies based on their flexibility in funding programs, services and general operations. The District s legal limits are.1500 and.0750 respectively. However, due to the limiting rate maximum of.2079, the District is only able to adjust those funds to.1160 and.0447 respectively. Refer to the following page for an overview of how the limiting rate is calculated. The second priority is to adequately provide for the legal obligation levies, which are those levies that are authorized and can only be used for a designated purpose (i.e. IMRF, FICA, Liability and Audit). Staff levied IMRF, Liability and Audit to the levels necessary to ensure that revenues cover expenses in IMRF and Liability are levied at the same level as the 2007 actual levy. The third priority is to address the Paving & Lighting Department, which funds projects for larger lighting systems and walkways/parking lots. A slight increase is being levied to keep revenues in line with their budgeted expenses for the year. The last tax levies evaluated are Museum and SRA to determine how much, if any, remains to be split between them. The Executive Director determines the actual split and recommendations are brought to the Park Board based upon the operating plans of the two 2009 Elmhurst Park District Budget 87

4 Departments for the year. The Museum Department levy was increased $88,000 to generate an operating profit for the year, meet its target balance for cash and investments and to fund utility costs for the Wilder Mansion ($50,000). The SRA levy was decreased by $369,000 from the 2007 levy due to the completion of accessibility improvements for the Wilder Mansion in 2008 that were funded through an increase in this levy from 2005 to Limiting Rate: The limiting rate for calculating the tax levy was developed as a result of the 1991 Property Tax Extension Limitation Act (35 ILCS 200/18-185) described at the beginning of this section. This limiting rate is the maximum extended tax rate that the aggregate extension may increase (5% or the increase in the CPI, whichever is lower). The aggregate extension is the total of the levies excluding SRA and Bond and Interest. The formula for deriving the limiting rate is as follows: prior year levy multiplied by CPI or 5%, whichever is lower, divided by the prior year levy (with any estimated % increase) less a credit for estimated new construction. The law allows for the credit on new construction in order for districts to capture the increase in assessed value not represented in the prior year levy. It is crucial for this credit to occur to capture the maximum allowable increase that the District is entitled to annually. Based on these factors, the maximum 2008 limiting rate for the aggregate extension is The total extended tax rate (including SRA and Bond and Interest) is LIMITING RATE Prior Year Levy Including Cook County CPI % 4,817,032 X 4.1% = 5,014,531 Prior Year EAV + Prior Year New a 9% increase Construction + 15% (DuPage & Cook) (DuPage & Cook) 2,466,211,991-54,713,585 = 2,411,498, Elmhurst Park District Budget 88

5 Impact on the taxpayer: A homeowner with a home valued at $350,000 will pay approximately $31 less in property taxes for District services in fiscal year Refer to the chart below for an illustration of the comparative property taxes for various size home values based on the home s fair market value, the equalized value and the 2008 fiscal year tax rate. House's Fair Market Value $150,000 $250,000 $350,000 $500,000 $650,000 $800,000 Approximate EPD Taxes: Annual Amount $134 $244 $314 $448 $784 $964 Monthly Amount $11 $19 $26 $37 $65 $80 Daily Amount $0.37 $0.61 $0.86 $1.23 $2.15 $2.64 Formula used to calculate taxes: 2008 Proposed Levy 2007 Actual Levy Fair Market Value $350,000 $350,000 Equalization Factor 33% 33% Equalized Assessed Value(EAV) $115,500 $115,500 $100s of EAV $1,155 $1,155 Park District Tax Rate per Levy Approximate Park District Taxes $314 $ Elmhurst Park District Budget 89

6 Property Tax Rate and Equalized Assessed Valuation Increases in the tax levy are made based on increases in the equalized assed valuation (EAV). Below is a chart that illustrates EAV growth over the last ten years (change in the value of property in Elmhurst). $2,500,000,000 $2,000,000,000 $1,500,000,000 $1,000,000,000 $500,000,000 Equalized Assessed Valuation History $ The EAV for the 2008 levy is projected to increase 8.6% (based on the average rate of growth over the past ten years). The overall value of property continues to grow in Elmhurst due to the proactive planning and redevelopment of the community s assets by government agencies including parks and schools. As the value of property rises, so does the EAV of the property, which results in a larger property tax base that taxing bodies can reinvest into the community. The EAV grew 10.6% from 2006 to 2007 and 10.3% from 2005 to However, as illustrated below, the District s tax rate has steadily decreased since Historical Tax Rates Rate per $100 of EAV The District s total extended tax rate increased dramatically in 2002 and dropped in 2004 due to the retirement of the 2002 Refunding General Obligation Bonds for Courts Plus that saved local tax payers over $275,000 in interest payments. Since 2004, the total extended tax rate has decreased.0463 (from.3179 in 2004 to.2716 in 2008) Elmhurst Park District Budget 90

7 Share of the tax dollar with other taxing bodies The District s share of the tax bill continues to be under 10%. The illustration below shows the amount of money from a single dollar the District receives versus other taxing bodies such as the City, Library, School District #205, College of DuPage, York and Addison Townships, etc. All Other Taxing Bodies Share of Your Tax Dollars 94 EPD's Share of Your Tax Dollar is 6 The chart below also illustrates in a different format the District s portion (6.29%) of the total York Township tax bill based on the distribution of 2007 property taxes among the different taxing bodies. Distribution of 2007 Property Taxes among the Major Taxing Bodies in York Township 3 City of Elmhurst 5.55% DuPage County 6.33% York Tow nship 1.38% Elmhurs t Park District* 6.29% College of DuPage 3.98% Elmhurst Public Library 5.76% School District # % 3 York Township is used to illustrate the distribution of property taxes among the major taxing bodies since the majority of District households are located in this Township Elmhurst Park District Budget 91

8 Collection rate The 2008 projected property tax collections are based on a collection rate of 99.50%. Although this estimate is aggressive, past trend analyses on uncollectible taxes sustains this estimate. The following graph and chart illustrate the District s tax collection history. 8,000,000 6,000,000 4,000,000 2,000,000 0 Tax Collection Experience Equalized Taxes Extended Equalized Taxes Collected Taxes Uncollectibles Taxes Percent Year Extended Estimate * Collected Collected ,736,532 (1,087) 3,737, % ,893,267 1,887 3,891, % ,045,429 5,451 4,039, % ,229,094 25,977 4,203, % ,314,813 10,084 6,304, % ,913,879 57,146 4,856, % ,450,375 3,907 5,446, % ,840,289 5,308 5,834, % ,383,138 4,722 6,378, % ,758,326 N/A N/A N/A Corporate Replacement Tax Corporations doing business in the State of Illinois pay a corporate replacement tax. Replacement taxes are revenues collected by the State of Illinois and paid to local governments to replace money that was lost by local governments when their powers to impose personal property taxes on corporations, partnerships and other business entities were eliminated (in the early 1970 s). The District s portion of the revenue received from this tax is expected to increase $31,694 in 2009 (16%), affecting the General, Recreation and IMRF Funds. The chart below illustrates the amount budgeted in each fund. General Fund IMRF Dept. Recreation Fund Total Corporate Replacement Tax 153,646 61,507 14, ,322 Less Projected Loss (2,549) (235) (1,021) (3,804) Total 151,096 13,934 60, , Elmhurst Park District Budget 92

9 Revenue by Source-Taxes For Budget Year Proposed Account Number Account Title Actual Budget Budget DuPage County Real Estate Property Tax 2,613,570 2,803,887 2,844, Cook County Real Estate Property Tax 2,840 2,926 3, Corporate Replacement Taxes 158, , , DuPage County Real Estate Property Tax 1,012, ,282 1,094, Cook County Real Estate Property Tax 1,100 1,027 1, Corporate Replacement Taxes 63,466 51,986 60, DuPage County Real Estate Property Tax 242, , , Cook County Real Estate Property Tax Corporate Replacement Taxes 14,621 11,976 13, DuPage County Real Estate Property Tax 265, , , Cook County Real Estate Property Tax DuPage County Real Estate Property Tax 220, , , Cook County Real Estate Property Tax DuPage County Real Estate Property Tax 40,837 41,064 43, Cook County Real Estate Property Tax DuPage County Real Estate Property Tax 745, , , Cook County Real Estate Property Tax DuPage County Real Estate Property Tax 124, , , Cook County Real Estate Property Tax DuPage County Real Estate Property Tax 1,037,260 1,033,803 1,035, DuPage County Real Estate Property Tax 69,423 65,991 65, Cook County Real Estate Property Tax Total Revenues - Taxes 6,615,043 6,940,333 6,895, Elmhurst Park District Budget 93

10 Donations vs. % Change Actual Budget Budget vs. 08 Donations 737, ,400 11,900 (204,500) -94.5% Revenue by Source-Donations 800, , , , Year Donation revenue includes funds from the subdivision ordinance, conservatory donations, capital project donations, Abbey senior parties/events, Enterprise Services parties/events, and summer concert sponsorship. In the 2009 budget, donations are projected to decrease from the prior year due to the $200,000 City of Elmhurst donation received in 2008 for the Wilder Mansion renovation along with the Elmhurst Rotary s final payment of $5,000 (for five years) for The Hub playground. The decrease of donations from 2007 to 2008 reflects the one-time donation from Elmhurst College in 2007 to install and jointly use the second synthetic turf field at Berens Park Elmhurst Park District Budget 94

11 Revenue by Source-Donations For Budget Year Proposed Account Number Account Title Actual Budget Budget Donations-Unrestricted 7,630 4,000 4, Donations-Restricted 22, Donations-Unrestricted 1, Donations-Restricted 8,165 2,800 4, Donations-Restricted 1,000 4,000 2, Donations-Unrestricted Donations-Unrestricted Donations-Unrestricted Donations-Unrestricted Donations-Unrestricted 1, Donations-Unrestricted Donations-Restricted Donations-Unrestricted 28, Donations-Restricted 662, , Donations-Unrestricted Total Revenues - Donations 737, ,400 11, Elmhurst Park District Budget 95

12 Grants vs. % Change Actual Budget Budget vs. 08 Grants 12,337 11,100 1,100 (10,000) -90.1% Revenue by Source-Grants 15,000 10,000 5, Year This revenue source includes grants budgeted to be received in 2009 including senior programs and the reimbursement from Elmhurst College of a portion for marketing intern wages. In the 2009 budget, staff eliminated the City of Elmhurst s grant for printing and distributing the E-town teen newsletter (decrease of $10,000). The City s Youth Commission plans on developing more effective forums for communicating with teens such as electronic media and plans on offering more teen related programs. Revenue by Source-Grants For Budget Year Proposed Account Number Account Title Actual Budget Budget Grants-Capital Grants-Operating 11,168 10, Grants-Operating 1,169 1,100 1,100 Total Revenues - Grants 12,337 11,100 1, Elmhurst Park District Budget 96

13 Advertising vs. % Change Actual Budget Budget vs. 08 Advertising 1,400 1,650 3,150 1, % Revenue by Source-Advertising 4,000 3,000 2,000 1, Year Advertising revenue comes from the sale of advertisements in the quarterly program brochure and Courts Plus newsletter. In 2009, advertising revenue is projected to increase $1,500 from Wilder Mansion wedding advertisements sales for related businesses (i.e. photographers, caters). Revenue by Source-Advertising For Budget Year Proposed Account Number Account Title Actual Budget Budget Advertising 1,400 1,400 1, Advertising ,750 Total Revenues - Advertising 1,400 1,650 3,, Elmhurst Park District Budget 97

14 Scholarships vs. % Change Actual Budget Budget vs. 08 Scholarships 10,992 8,000 7,000 (1,000) -12.5% Revenue by Source-Scholarships 12,000 10,000 8,000 6,000 4,000 2, Year Scholarships include funds raised for the recreation financial assistance program. For 2009, staff expects $1,000 less in scholarship revenue as compared to Revenue by Source-Scholarships For Budget Year Proposed Account Number Account Title Actual Budget Budget Scholarships 10,992 8,000 7,000 Total Revenues - Scholarships 10,992 8,000 7, Elmhurst Park District Budget 98

15 Program Fees vs. % Change Actual Budget Budget vs. 08 Program Fees 3,479,068 3,383,120 3,629, , % Revenue by Source-Program Fees 3,700,000 3,600,000 3,500,000 3,400,000 3,300,000 3,200, Year Program fees are the revenue associated with collecting funds for participation in District programs such as camps, personal training, lessons, leagues, tournaments, massages, and racquet sports. Fees are determined by studying trends, weather impact, customer desires, facility availability, market comparison, value, and the cost of providing the service. The District s programs continue to grow as evidenced by the growth in registrations for programs, resulting in additional program revenue. Overall, in the 2009 proposed budget, program fee revenue is projected to increase 7.3% ($246,873). Recreation: Program revenues are increasing by $143,000 due to both increases in program fees and participation numbers. Specifically, program revenues are increasing in the areas of sports and fitness ($32,000) due primarily to increased participation, summer camps ($6,700) due to the addition of new summer preschool camps, early childhood ($74,746) due to increased registrations and fees for the Recreation Station program, and trips ($10,901) due to the rising cost of travel programs. Revenue from swim lessons increased $11,000 to reflect a pattern of increased registration over the past two years. Courts Plus: For Courts Plus programs, program fee revenue is increasing for Indoor Tennis programs ($19,760) due to the expansion of Mighty Mites program and introduction of Quick Start. Personal Training revenue is increasing ($41,565) to expand the Industrial Athlete Program. The program incorporates the use of Courts Plus and personal trainers to help businesses prepare employees for the physical aspects of their jobs. Sugar Creek Golf Course: The Golf Course budgeted an increase of $15,000 for instructional programs due to continued growth in youth programs and adult classes and clinics Elmhurst Park District Budget 99

16 Revenue by Source-Program Fees For Budget Year Proposed Account Number Account Title Actual Budget Budget Miscellaneous Revenues Miscellaneous Revenues 3, Sports & Fitness 503, , , Visual & Performing Arts 158, , , General Interest, Trips & Special Events 59,572 78,014 75, Summer Camps 173, , , Early Childhood 1,176,405 1,205,731 1,280, Swimming Pools 79,129 71,615 82, Trips 79,739 79,924 90, Seniors 22,644 20,925 24, Miscellaneous Revenues 3,801 2,925 3, Visual & Performing Arts 45,040 37,236 40, General Interest, Trips & Special Events 733 1,808 1, Summer Camps 24,911 26,598 30, Early Childhood 21,489 22,067 22, Administrative Services 62,873 74,298 79, Racquet Sports 455, , , Fitness Services 380, , , Miscellaneous Revenues Golf Course Services 19,954 26,000 41, Miscellaneous Revenues 1, Miscellaneous Revenues 206, Total Revenues - Program Fees 3,479,068 3,383,120 3,629, Elmhurst Park District Budget 100

17 Rentals vs. % Change Actual Budget Budget vs. 08 Rentals 600, ,361 1,140, , % Revenue by Source-Rentals/Lease 1,500,000 1,000, , Year Rentals include equipment (i.e. lockers, racquets), indoor facility rentals/leases (i.e. rooms, climbing wall, Elmhurst Memorial Healthcare at Courts Plus, The Hub, and golf course) and outdoor facility rentals (i.e. athletic fields, picnics, outdoor pools, and weddings). Revenue for this source is projected based on trends, weather impact, customer desires, facility availability, and cost to provide the service. Rental revenue is projected to increase 66.6% ($455,641) as compared to the 2008 budget. In the General Fund, indoor facility rentals are decreasing by $12,000 as a result of the elimination of the lease for 601 S. York due to its demolition as per the Intergovernmental Agreement with the City of Elmhurst offset by the one-time lease payment of $400,000 as per the same agreement in exchange for the use of park property for a new fire station in York Commons. In the Enterprise Fund, forty special events are budgeted for 2009 at the Wilder Mansion with projected revenue of $54,500. The projection is based on twenty weekend and twenty weekday events Elmhurst Park District Budget 101

18 Revenue by Source-Rentals For Budget Year Proposed Account Number Account Title Actual Budget Budget Athletic Field Lights 100,096 94, , Indoor Facility Rental 12,740 12, Outdoor Facility Revenues 11,865 14,200 16, Equipment Rentals Indoor Facility Rental Outdoor Facility Revenues 6,930 7,520 5, Administrative Services 10,071 10,500 9, Racquet Sports 1,886 1,932 1, Administrative Services 126, , , Racquet Sports 131, , , Fitness Services 5,970 11,182 11, Indoor Facility Rental-Business Ventures 59,760 70, , Outdoor Facility Revenues 21,452 26,250 28, Golf Course Services 83, , , Indoor Facility Rental 23,587 25,500 25, Golf Course Services 5,200 4,800 4, Lease Agreements ,000 Total Revenues - Rentals 600, ,361 1,140, Elmhurst Park District Budget 102

19 Passes, Memberships, and Daily Uses vs. % Change Actual Budget Budget vs. 08 Passes, Memberships, Daily Uses 3,650,800 4,139,561 4,266, , % Revenue by Source-Passes, Memberships, Daily Uses 4,400,000 4,200,000 4,000,000 3,800,000 3,600,000 3,400,000 3,200, Year Passes, memberships, and daily uses include daily use fees (i.e. pools, Courts Plus, golf course), punch card fees (i.e. pools), initiation fees, monthly dues, season passes (i.e. pools, golf course resident cards), and permanent tee times. This revenue source is studied for trends, weather impact, customer desires, facility availability, market conditions, value, and the cost of providing the service. In the proposed 2009 budget, this source is increasing 3.1% ($126,840) over the 2008 budget. Pool pass revenues in the Recreation Fund are budgeted to reflect an increase of $5,200 and daily use fees of $6,450 based on actual experience from the past two years. Sugar Creek Golf Course daily use fees or greens fees are projected to increase approximately $12,600 with a $1 increase in the non-resident rate. Also, driving range revenue derived from token and pass sales will increase $10,000 with a.50-cent rate increase in token price for range balls. Membership revenues in the Enterprise Services Fund are increasing $76,067 due to bi-annual increase in dues rates plus implementing new strategies for the recruitment and retention of members. Monthly membership rates will increase between $1.25 for resident senior individuals to $4.00 for non-resident couples. The average membership increase is $2.55 per membership Elmhurst Park District Budget 103

20 Revenue by Source-Passes, Memberships, Daily Uses For Budget Year Proposed Account Number Account Title Actual Budget Budget Daily Use Fees 72,706 54,350 60, Punch Card Fees 14,854 15,120 15, Season Passes 270, , , Group Admissions 3,408 3,200 3, Punch Card Fees 1,565 1,500 1, Daily Use Fees 30,857 33,600 34, Project Development Business Ventures 61,198 61,500 59, Initiation Fees 130, , , Monthly Dues 2,426,298 2,820,708 2,896, Daily Use Fees 526, , , Golf Course Services 67,404 80,250 90, Punch Card Fees 17,150 24,000 30, Season Passes 11,504 13,500 15, Permanent Tee Times 15,276 15,000 15,000 Total Revenues - Passes, Memberships, Daily Uses 3,650,800 4,139,561 4,266, Elmhurst Park District Budget 104

21 Merchandise Sales vs. % Change Actual Budget Budget vs. 08 Merchandise Sales 596, , ,150 (11,512) -2.3% Revenue by Source-Merchandise Sales 800, , , , Year Merchandise sales revenue includes the sale of engraved bricks, tree memorials, concessions, vending, pro shop sales, and racquet stringing. This revenue source is evaluated based on trends, customer desires, market conditions, and value. Net merchandise sales are projected to decrease by 2.3% ($11,512) in 2009 due to a $6,000 reduction in pro-shop inventory based on 2008 actual sales at the Golf Course and a $12,000 reduction in enterprise services facility sales (i.e. concessions, batting cage tokens, etc.) to adjust for 2008 actual sales. Revenue by Source-Merchandise Sales For Budget Year Proposed Account Number Account Title Actual Budget Budget Tree Memorials 5,874 7,000 7, Program Revenue-Projects 3,785 3,900 3, Racquet Sports 23,148 22,650 22, Project Development Business Ventures 179, , , Commissions 33,834 32,000 38, Golf Course Services 350, , ,000 Total Revenues - Merchandise Sales 596, , , Elmhurst Park District Budget 105

22 Transfers vs. % Change Actual Budget Budget vs. 08 Transfers 2,336,770 3,122, ,949 (2,224,275) -71.2% Revenue by Source-Transfers 4,000,000 3,000,000 2,000,000 1,000, Year This revenue source includes the transfer of funds from one fund to another fund. The 2009 budget reflects a significant decrease in the transfer of funds ($2,224,275) due to the completion of the Wilder Mansion redevelopment in 2008, which was funded mainly through the transfer of cash and investments from operating funds to the Capital Improvement Fund ($2.197 million). An overview of 2009 transfers is on page 82. Transfer revenue includes: $50,340 to the Recreation Fund for the payment of Debt (which legally must be transferred from the Enterprise Services Fund to the Recreation Fund and then transferred to the Debt Service Fund for the 1998 Alternative General Obligation Bonds); $12,800 of pool pass revenue to the Enterprise Services Fund from the Recreation Fund for pass holders use of the sprayground for no fee $241,038 to the Debt Service Fund for the payment of debt (including fees); and $593,771 to Capital Improvement Fund from debt proceeds transferred from the Debt Service Fund and cash and investments and income from the General, Recreation and Enterprise Services Funds Elmhurst Park District Budget 106

23 Revenue by Source-Transfers For Budget Year Proposed Account Number Account Title Actual Budget Budget Operating Interfund Transfers 48,630 46,985 50, Operating Interfund Transfers 12,842 11,500 12, Operating Interfund Transfers 160, , , Operating Interfund Transfers 2,114,344 2,825, ,771 Total Revenues - Transfers 2,336,770 3,122, , Elmhurst Park District Budget 107

24 Bond/Insurance Proceeds vs. % Change Actual Budget Budget vs. 08 Bond/Insurance Proceeds 922, , , % Revenue by Source-Bond/Insurance Proceeds 1,000, , , , , Year Bond proceed revenue includes the amount received from the sale of bonds in that budget year. Staff budgeted $500,000 for the annual rollover G.O. bond for the payment of debt and various capital projects. The 2007 Actual figures reflect the receipt of insurance claim proceeds ($376,296) for fire damage at Courts Plus and storm damage at various parks and Courts Plus. Revenue by Source - Bond/Insurance Proceeds For Budget Year Proposed Account Number Account Title Actual Budget Budget Insurance Proceeds 16, Insurance Proceeds 360, Bond Proceeds 500, , , Bond Proceeds 45, Total Revenues - Bond/Insurance Proceeds 922, , , Elmhurst Park District Budget 108

25 Interest vs. % Change Actual Budget Budget vs. 08 Interest 791, , ,000 (102,000) -36.4% Revenue by Source-Interest 1,000, , , , , Year Interest is revenue earned from the interest on investments. Staff budgeted a decrease of $102,000 (36.4%) in the 2009 proposed budget due to a combination of anticipated lower interest rates due to current market conditions (budgeted at 1.5%) and less cash and investments dollars being available for investing as the District has utilized funds for capital projects. The decline in interest rate revenue impacts all Funds and Departments where interest revenue is earned except the Capital Improvement Fund (interest revenue is increasing by $2,000 due to the amount of reserves available for investing in 2009) Elmhurst Park District Budget 109

26 Revenue by Source - Interest For Budget Year Proposed Account Number Account Title Actual Budget Budget Interest Income 80,598 40,000 32, Interest Income 2, Interest Income 8,019 6,000 2, Interest Income 2, Interest Income Interest Income 84,901 48,000 32, Interest Income 9, , Interest Income 11,139 6,000 3, Interest Income 269, ,000 85, Interest Income 5,382 2, Interest Income 33,091 3,000 3, Interest Income 83,710 21,000 5, Interest Income 198,293 4,000 6, Interest Income 3,135 2,000 2,000 Total Revenues - Interest 791, , , Elmhurst Park District Budget 110

2018 PROPOSED CAPITAL AND DEBT PRESENTATION

2018 PROPOSED CAPITAL AND DEBT PRESENTATION 2018 PROPOSED CAPITAL AND DEBT PRESENTATION Capital Improvement Plan Purpose Capital Planning Process Definition of a Capital Project Capital Project Evaluation Criteria Ranking and Prioritization of Proposed

More information

DEBT SERVICE FUND OVERVIEW AND DETAIL

DEBT SERVICE FUND OVERVIEW AND DETAIL DEBT SERVICE FUND OVERVIEW AND DETAIL Debt financing is used to fund major capital expenditures that are part of the Capital Improvement Plan. In 2004, the restoration of the District s bonding authority

More information

ANNUAL TAX LEVY PACKET

ANNUAL TAX LEVY PACKET ANNUAL TAX LEVY PACKET OF THE OREGON PARK DISTRICT FOR THE 2012 TAX YEAR We Create Fun for a Lifetime OREGON PARK DISTRICT ANNUAL TAX LEVY PACKET FOR THE 2012 TAX YEAR CONTENTS 2012 Tax Year District Statement

More information

ANNUAL TAX LEVY PACKET

ANNUAL TAX LEVY PACKET ANNUAL TAX LEVY PACKET OF THE OREGON PARK DISTRICT FOR THE 2011 TAX YEAR We Create Fun for a Lifetime OREGON PARK DISTRICT ANNUAL TAX LEVY PACKET FOR THE 2011 TAX YEAR CONTENTS 2011 Tax Year District Statement

More information

Geneva Park District Budget

Geneva Park District Budget Geneva Park District 20182019 Budget TABLE OF CONTENTS EXECUTIVE SUMMARY pg. 18 ALL FUNDS SUMMARY pg. 911 MULTI YEAR OPERATING BUDGET pg. 1220 GENERAL FUND pg. 2132 RECREATION FUND pg. 33126 LIABILITY

More information

RE: TAX LEVY INFORMATION

RE: TAX LEVY INFORMATION Board Member: October 14, 2010 RE: TAX LEVY INFORMATION Cook County Multiplier/Level of Assessments Over the past year, a fundamental change in the property tax assessment process for Cook County was enacted

More information

Total Assets 222,796 46, , ,569 60,029 99,819 92,992 (564,474) 415,233 58, ,566 7,787,137 9,133,456

Total Assets 222,796 46, , ,569 60,029 99,819 92,992 (564,474) 415,233 58, ,566 7,787,137 9,133,456 Balance Sheet and Income Statement by Fund Special Capital General Bonds IMRF Police Audit Insurance Soc Sec Recreation Museum Paving Rec L T Debt Description 001 003 005 014 027 035 047 122 123 125 126

More information

Administrative Funds Recreation and Facilities Funds

Administrative Funds Recreation and Facilities Funds Budget by Fund Administrative Funds... 79-80 Corporate Fund... 81-88 Pension Fund... 89-91 Insurance Fund... 92-93 Audit Fund... 94-95 NWSRA Fund... 96-97 Debt Service Fund... 98-101 Recreation and Facilities

More information

Photo of playgrounds at De Anza Park APPENDIX C: Existing Operations

Photo of playgrounds at De Anza Park APPENDIX C: Existing Operations Photo of playgrounds at De Anza Park APPENDIX C: Existing Operations Findings and Conclusions Listed below is a summary of the management and operation of park and recreation services within the. Organization

More information

SPRINGFIELD PARK DISTRICT SPRINGFIELD, ILLINOIS ANNUAL FINANCIAL REPORT. For the Year Ended April 30, 2017

SPRINGFIELD PARK DISTRICT SPRINGFIELD, ILLINOIS ANNUAL FINANCIAL REPORT. For the Year Ended April 30, 2017 ANNUAL FINANCIAL REPORT For the Year Ended April 30, 2017 TABLE OF CONTENTS Page(s) INDEPENDENT AUDITOR S REPORT... 1-2 BASIC FINANCIAL STATEMENTS Government-Wide Financial Statements Statement of Net

More information

APEX PARK AND RECREATION DISTRICT, COLORADO 2017 Budget

APEX PARK AND RECREATION DISTRICT, COLORADO 2017 Budget Budget 2017 APEX PARK AND RECREATION DISTRICT, COLORADO 2017 Budget Report Prepared By Apex Park and Recreation District, Finance Division Available online at Apexprd.org 2017 Budget: Readers Guide The

More information

Naperville Park District 3-Year Financial Plan

Naperville Park District 3-Year Financial Plan 3-Year Financial Plan 2017-2019 5/11/2017 Includes all District Functions Except Debt 3-Year Financial Plan 2017-2019 The Naperville Park District is pleased to present its 3-Year Financial Plan. The Financial

More information

CITY OF CUPERTINO Resolution Fees Effective July 1, 2018 Schedule E - Recreation

CITY OF CUPERTINO Resolution Fees Effective July 1, 2018 Schedule E - Recreation Recreation classes and excursion fees shall be determined as follows: Classes 1. Determine the maximum hourly rate paid to instructor. 2. Multiply the instructor's hourly rate by the number of class meetings.

More information

General Fund Overview. General Fund Summary General Fund Revenues General Fund Expenditures

General Fund Overview. General Fund Summary General Fund Revenues General Fund Expenditures General Fund Overview General Fund Summary General Fund Revenues General Fund Expenditures 113 GENERAL FUND SUMMARY BEGINNING FUND BALANCE $ 4,973,719 $ 5,515,205 $ 4,170,154 $ 7,012,255 $ 6,202,700 REVENUE

More information

Total Assets 73,372 54, , ,330 53,708 49,127 60,430 (63,528) 370,139 9, ,319 7,787,137 9,081,357

Total Assets 73,372 54, , ,330 53,708 49,127 60,430 (63,528) 370,139 9, ,319 7,787,137 9,081,357 Balance Sheet and Income Statement by Fund Special Capital & General Bonds IMRF Police Audit Insurance Soc Sec Recreation Museum Paving Rec L-T Debt Description 001 003 005 014 027 035 047 122 123 125

More information

OAK LAWN PUBLIC LIBRARY REFERE C -NOT T E TAKEN FROM H1 ROO

OAK LAWN PUBLIC LIBRARY REFERE C -NOT T E TAKEN FROM H1 ROO OAK LAWN PUBLIC LIBRARY 111 1111111111111 111111111 1111 11111 11111111 111111 111 11 111111 3 1186 00531 9074 ORDINANCE NO.------- ANNUAL AND OAK LAWN PARK DISTRICT REFERE C -NOT T E TAKEN FROM H1 ROO

More information

MAJOR REVENUE SOURCES - GENERAL FUND

MAJOR REVENUE SOURCES - GENERAL FUND Introduction The City of Geneva has developed a diverse base of revenues to fund its operational and capital needs. The purpose of this section is to describe the major revenue sources and trends and how

More information

ANNUAL BUDGET AND APPROPRIATION OAK LAWN PARK DISTRICT

ANNUAL BUDGET AND APPROPRIATION OAK LAWN PARK DISTRICT / ORDINANCE NO.------- I( TENTATIVE }( ANNUAL AND OAK LAWN PARK DISTRICT TENTATIVE ANNUAL AND ORDINANCE OF THE OAK LAWN PARK DISTRICT FOR FISCAL YEAR BEGINNING MAY 1;199;_ AND ENDING APRIL 30, 2000 BE

More information

2015 BUDGET Township of Wall

2015 BUDGET Township of Wall 2015 BUDGET Township of Wall 2015 BUDGET GOALS Minimize Current Year Tax Increase without Reduction in Services Prioritize Spending Reductions to Minimize Impact on Current Services Achieve Fiscal Stability

More information

LISLE PARK DISTRICT LISLE, ILLINOIS COMPREHENSIVE ANNUAL FINANCIAL REPORT. For the Year Ended December 31, 2007

LISLE PARK DISTRICT LISLE, ILLINOIS COMPREHENSIVE ANNUAL FINANCIAL REPORT. For the Year Ended December 31, 2007 COMPREHENSIVE ANNUAL FINANCIAL REPORT For the Year Ended December 31, 2007 Prepared by: Scott M. Silver Superintendent of Finance TABLE OF CONTENTS Page(s) INTRODUCTORY SECTION List of Principal Officials...

More information

ST. CHARLES PARK DISTRICT

ST. CHARLES PARK DISTRICT ST. CHARLES PARK DISTRICT ST. CHARLES, ILLINOIS OPERATIONAL & CAPITAL Fiscal Year January 1, December 31, December 12, Board of Park Commissioners St. Charles Park District St. Charles, IL Honorable Board

More information

Oak Brook Park District Oak Brook, Illinois Year Ended April 30, 2017 COMPREHENSIVE ANNUAL FINANCIAL REPORT.

Oak Brook Park District Oak Brook, Illinois Year Ended April 30, 2017 COMPREHENSIVE ANNUAL FINANCIAL REPORT. Oak Brook Park District A National Gold Medal Agency COMPREHENSIVE ANNUAL FINANCIAL REPORT www.obparks.org Oak Brook Park District Oak Brook, Illinois Year Ended April 30, 2017 Providing the very best

More information

THE CITY OF FREDERICK

THE 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 information

KANELAND COMMUNITY UNIT SCHOOL DISTRICT

KANELAND COMMUNITY UNIT SCHOOL DISTRICT KANELAND COMMUNITY UNIT SCHOOL DISTRICT #302 Business Office 47W326 Keslinger Road Maple Park, Illinois 60151 Phone: (630) 365-4119 Fax: (630) 365-9428 H-1 November 8, 2011 To: Dr. Jeff Schuler and Members

More information

THE CITY OF FREDERICK

THE 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 information

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending June 30, 2017 Fiscal Period 9

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending June 30, 2017 Fiscal Period 9 The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending June 30, 2017 Fiscal Period 9 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet Pages

More information

Roselle Park District

Roselle Park District Roselle Park District COMPREHENSIVE ANNUAL FINANCIAL REPORT April 30th, 2017 Administrative Offices 10 North Roselle Rd Roselle, IL 60172 (630) 894-4200 Prepared by the Business Office of the ROSELLE PARK

More information

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2017 Fiscal Period 4

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2017 Fiscal Period 4 The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2017 Fiscal Period 4 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet

More information

AGENDA MEMORANDUM. Item # 5. Meeting Date: September 4, Honorable Mayor and Members of Town Council. Rob Hanna, Director of Parks and Recreation

AGENDA MEMORANDUM. Item # 5. Meeting Date: September 4, Honorable Mayor and Members of Town Council. Rob Hanna, Director of Parks and Recreation AGENDA MEMORANDUM Item # 5 Meeting Date: September 4, 2012 To: From: Title: Honorable Mayor and Members of Town Council Rob Hanna, Director of Parks and Recreation Discussion / Direction: Potential Field

More information

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 3 MONTHS ENDING MARCH 31, 2017 BLOCK GRANT FUND

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 3 MONTHS ENDING MARCH 31, 2017 BLOCK GRANT FUND BLOCK GRANT FUND PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT 200-43902 ED LOANS 6,972.68 3,696.38 10,775.62 125,000.00 114,224.38 8.6 200-43903 HOME LOANS 5,691.17.00 25,299.91 25,000.00 ( 299.91)

More information

Nonprofits Organizations and Fundraising 180

Nonprofits Organizations and Fundraising 180 www.revenue.state.mn.us Nonprofits Organizations and Fundraising 180 Sales Tax Fact Sheet 180 Fact Sheet What s new in 2017 Starting July 1, 2017 Qualifying fundraising sales may be made at premises that

More information

VILLAGE OF BELLWOOD Cook County, Illinois

VILLAGE OF BELLWOOD Cook County, Illinois VILLAGE OF BELLWOOD Cook County, Illinois $7,905,000 General Obligation Bonds, Series 2008 $26,000,000 General Obligation Bonds, Series 2006B $16,650,000 General Obligation Refunding Bonds, Series 2006A

More information

INDOOR AQUATICS CENTER

INDOOR AQUATICS CENTER INDOOR AQUATICS CENTER FEASIBILITY & ANALYSIS PRESENTATION City of Cambridge, MN Aquatics Task Force ORB Management Corporation November 16, 2015 AGENDA Topics 1. Task Force Purpose 2. Project Parameters

More information

SALT CREEK RURAL PARK DISTRICT PALATINE, ILLINOIS ANNUAL FINANCIAL REPORT FOR THE FISCAL YEAR ENDED APRIL 30, 2018

SALT CREEK RURAL PARK DISTRICT PALATINE, ILLINOIS ANNUAL FINANCIAL REPORT FOR THE FISCAL YEAR ENDED APRIL 30, 2018 PALATINE, ILLINOIS ANNUAL FINANCIAL REPORT FOR THE FISCAL YEAR ENDED APRIL 30, 2018 TABLE OF CONTENTS APRIL 30, 2018 Exhibit Page Independent Auditor's Report 1 Required Supplementary Information Management

More information

BUDGET FOOTNOTES GENERAL FUND REVENUES

BUDGET FOOTNOTES GENERAL FUND REVENUES 1. Property Tax: ($2,888,000) - In accordance with statutory requirements, each November, the Village Board considers and approves a property tax levy ordinance which directs DuPage County to collect a

More information

State of Illinois ) Cook County ) DuPage County) Will County ) CERTIFICATION

State of Illinois ) Cook County ) DuPage County) Will County ) CERTIFICATION State of Illinois ) Cook County ) DuPage County) Will County ) CERTIFICATION I, LOUISE Z. EGOFSKE, do hereby certify that I am the duly appointed and qualified secretary of the Board of Park Commissioners

More information

GENERAL FUND Revenues

GENERAL FUND Revenues GENERAL FUND Revenues The General Fund is the general operating fund of the City and encompasses the major activities of the City excluding utilities. The activities of fire and police services, street

More information

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2016 Fiscal Period 1

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2016 Fiscal Period 1 The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2016 Fiscal Period 1 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet

More information

ARENA SPONSORSHIP OPPORTUNITIES

ARENA SPONSORSHIP OPPORTUNITIES ARENA SPONSORSHIP OPPORTUNITIES PO Box 730 Stowe, Vermont 05672 PH: (802) 253-6138 FA: (802) 253-3723 recreation@townofstowevermont.org www.stowerec.org ABOUT STOWE ARENA... The Stowe Arena opened in December

More information

Borough of Ebensburg FY 2018 Budget Operating Fund Budget

Borough 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 information

CITY OF CORAL GABLES

CITY OF CORAL GABLES CITY OF CORAL GABLES QUARTERLY REPORT (Modified for the Budget/Audit Advisory Board) FOR THE NINE MONTHS ENDED JUNE 30, PREPARED BY THE FINANCE DEPARTMENT ISSUE DATE: JULY 18, TABLE OF CONTENTS PAGE FINANCIAL

More information

BUDGET AND APPROPRIATION ORDINANCE NORMAL TOWNSHIP GENERAL FUND. ORDINANCE No. 18/19-01

BUDGET AND APPROPRIATION ORDINANCE NORMAL TOWNSHIP GENERAL FUND. ORDINANCE No. 18/19-01 BUDGET AND APPROPRIATION ORDINANCE NORMAL TOWNSHIP GENERAL FUND ORDINANCE No. 18/19-01 An ordinance appropriating for all town purposes for Normal Township, McLean County, Illinois, for the fiscal year

More information

SOUTH WHIDBEY PARKS AND RECREATION DISTRICT

SOUTH WHIDBEY PARKS AND RECREATION DISTRICT SOUTH WHIDBEY PARKS AND RECREATION DISTRICT Five Year Budget Projection 2018-2022 new M&O levy ------------>> 2016 2017 2018 2019 2020 2021 2022 % Chg. % Chg. % Chg. % Chg. % Chg. Beginning Cash (Actual)

More information

EXPENDITURES BY FUNCTION 1

EXPENDITURES BY FUNCTION 1 EXPENDITURES BY FUNCTION 1 Summary Expenditures by Function Function Difference Percent Change Actual 2007 Budget 2008 Budget 2009 ('08 to '09) ('08 to '09) Administration 2 479,167 567,950 589,497 21,547

More information

PALATINE PARK DISTRICT PALATINE, ILLINOIS COMPREHENSIVE ANNUAL FINANCIAL REPORT. For the Year Ended December 31, 2016

PALATINE PARK DISTRICT PALATINE, ILLINOIS COMPREHENSIVE ANNUAL FINANCIAL REPORT. For the Year Ended December 31, 2016 COMPREHENSIVE ANNUAL FINANCIAL REPORT For the Year Ended December 31, 2016 Prepared by: Michael G. Clark Executive Director Elliott F. Becker Superintendent of Finance TABLE OF CONTENTS Page(s) INTRODUCTORY

More information

2011 Annual Budget As Approved September 9, 2010

2011 Annual Budget As Approved September 9, 2010 2011 Annual Budget As Approved September 9, 2010 2 2011 ANNUAL BUDGET TABLE OF CONTENTS Budget Resolution...1 Certificate of Levy...2 Revenues and Expense Budget Development Revenue...3 4 Expense...5 6

More information

Recreation and Community Services

Recreation and Community Services Recreation and Community Services Director of Recreation and Community Services Recreation Services Superintendent Community Services Supervisor Sr. Office Assistants (2) Recreation Coordinator Recreation

More information

REVENUE SOURCES General Fund

REVENUE SOURCES General Fund CITY OF JOHNS CREEK REVENUE SOURCES General Fund 2015 2015 FY2016 2014 Original Revised Actual YTD Proposed Actual Budget Budget (As of July 31) Budget Real & Personal Property Tax $ 15,589,708 $ 15,500,000

More information

BARTLETT PARK DISTRICT BARTLETT, ILLINOIS COMPREHENSIVE ANNUAL FINANCIAL REPORT. For the Year Ended April 30, 2012

BARTLETT PARK DISTRICT BARTLETT, ILLINOIS COMPREHENSIVE ANNUAL FINANCIAL REPORT. For the Year Ended April 30, 2012 COMPREHENSIVE ANNUAL FINANCIAL REPORT For the Year Ended April 30, 2012 Rita K. Fletcher Executive Director Susan Leninger Superintendent of Business Services Prepared by Business Services Department TABLE

More information

2018 Chambersburg Aquatic Center Rates Approved by Town Council on Monday, 10/16/17

2018 Chambersburg Aquatic Center Rates Approved by Town Council on Monday, 10/16/17 2018 Chambersburg Aquatic Center Rates Approved by Town Council on Monday, 10/16/17 Normal Pool Hours for Daily Admittance: 1-8 PM Category Daily Rates Borough Discounted Rates Adult (Ages 18+) $9 $5 Youth

More information

Memo. Thank you! HRCA 2019 Adopted Budget Page 1 of 30

Memo. Thank you! HRCA 2019 Adopted Budget Page 1 of 30 Memo To: From: cc: Delegates & HRCA Community Members Sarah Hoge, Finance Director Board of Directors Jerry Flannery CEO / General Manager Date: November 14, 2018 Re: 2019 Budget Enclosed you will find

More information

ARLINGTON HEIGHTS PARK DISTRICT ARLINGTON HEIGHTS, ILLINOIS COMPREHENSIVE ANNUAL FINANCIAL REPORT. For the Year Ended April 30, 2008

ARLINGTON HEIGHTS PARK DISTRICT ARLINGTON HEIGHTS, ILLINOIS COMPREHENSIVE ANNUAL FINANCIAL REPORT. For the Year Ended April 30, 2008 COMPREHENSIVE ANNUAL FINANCIAL REPORT For the Year Ended April 30, 2008 Prepared by Donna L. Wilson Director of Finance and Personnel TABLE OF CONTENTS Page(s) INTRODUCTORY SECTION Principal Officials...

More information

The Landings Yacht Golf & Tennis Club, Inc.

The Landings Yacht Golf & Tennis Club, Inc. The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending February 28, 2016 Fiscal Period 5 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet

More information

may be authorized by law, to defray all expenses and liabilities of the Park District, be

may be authorized by law, to defray all expenses and liabilities of the Park District, be ORDINANCE NO. 171201 AN ORDINANCE LEVYING TAXES AND ASSESSING TAXES FOR THE YEAR 2017 OF THE RIVER FOREST PARK DISTRICT OF COOK COUNTY, ILLINOIS Be it ordained by the Board of Commissioners of the River

More information

SALT CREEK RURAL PARK DISTRICT PALATINE, ILLINOIS ANNUAL FINANCIAL REPORT FOR THE FISCAL YEAR ENDED APRIL 30, 2017

SALT CREEK RURAL PARK DISTRICT PALATINE, ILLINOIS ANNUAL FINANCIAL REPORT FOR THE FISCAL YEAR ENDED APRIL 30, 2017 PALATINE, ILLINOIS ANNUAL FINANCIAL REPORT FOR THE FISCAL YEAR ENDED APRIL 30, 2017 TABLE OF CONTENTS APRIL 30, 2017 Exhibit Page Independent Auditor's Report 1 Required Supplementary Information Management

More information

Naperville Park District 3 Year Financial Plan

Naperville Park District 3 Year Financial Plan Naperville Park District 3 Year Financial Plan 2013 2015 3/14/2013 Includes all District Functions Except Debt Naperville Park District 3 Year Financial Plan 2013 2015 The National Advisory Council on

More information

Local Government Division

Local Government Division 2014 Local Government Division ILLINOIS STATE COMPTROLLER LESLIE GEISSLER MUNGER WELCOME LETTERfrom THE COMPTROLLER Illinois State Comptroller Leslie Geissler Munger To the Honorable Members of the General

More information

FEE SCHEDULE Parks & Recreation Annex 152 E. Swamp Rd Doylestown, PA 18901

FEE SCHEDULE Parks & Recreation Annex 152 E. Swamp Rd Doylestown, PA 18901 FEE SCHEDULE 2019 Bucks County Department of Parks and Recreation William M. Mitchell, Director Core Creek Park 901 E. Bridgetown Pike Langhorne, PA 19047 (215) 757-0571 (215) 348-6114 Parks & Recreation

More information

ColumbiaAssociation. ReportMARCH

ColumbiaAssociation. ReportMARCH ColumbiaAssociation FinancialQuarter ended on January 31, 2015 ReportMARCH 2015 Columbia Association Table of Contents Organization Summary... 5 Life Services Service Bureau Life Services Service Bureau

More information

FY 2016 FY 2017 FY 2017 FY 2018 Percent Ad Valorem Taxes

FY 2016 FY 2017 FY 2017 FY 2018 Percent Ad Valorem Taxes Ad Valorem Taxes Ad Valorem Taxes are taxes paid on real and personal property located within the Village s corporate limits. Taxes for real and personal property, excluding motor vehicles, are levied

More information

Operating Budget PLEASANT HILL RECREATION & PARK DISTRICT

Operating Budget PLEASANT HILL RECREATION & PARK DISTRICT !I q} I 2017-2019 Operating Budget PLEASANT HILL RECREATION & PARK DISTRICT TABLE OF CONTENTS Summary Tables... 1 General Fund Projection.. 2 Net Results by Program Budget 3 Wage and Benefit Comparison.

More information

Public Hearing Truth-In-Taxation. August 2016

Public Hearing Truth-In-Taxation. August 2016 Public Hearing Truth-In-Taxation August 2016 1 Purpose of Public Truth-in-Taxation State statute requires a school district to hold public hearing if the estimated property tax levy for a given year is

More information

OAKLAND COUNTY, MICHIGAN

OAKLAND COUNTY, MICHIGAN PROPRIETARY FUNDS 53500 - CLEMIS Revenues Revenue Charges for Services 630004 Access Fees Non Oakland 0 596,187 596,187 643,882 695,392 619,025 668,547 722,030 630005 Access Fees Oakland 0 267,740 267,740

More information

FRASER VALLEY METROPOLITAN RECREATION DISTRICT FRASER, COLORADO FINANCIAL STATEMENTS AND INDEPENDENT AUDITOR'S REPORT DECEMBER 31, 2017

FRASER VALLEY METROPOLITAN RECREATION DISTRICT FRASER, COLORADO FINANCIAL STATEMENTS AND INDEPENDENT AUDITOR'S REPORT DECEMBER 31, 2017 FRASER VALLEY METROPOLITAN RECREATION DISTRICT FRASER, COLORADO FINANCIAL STATEMENTS AND INDEPENDENT AUDITOR'S REPORT DECEMBER 31, 2017 FRASER VALLEY METROPOLITAN RECREATION DISTRICT FRASER, COLORADO CONTENTS

More information

REVENUE SOURCES AND TRENDS GENERAL FUND

REVENUE SOURCES AND TRENDS GENERAL FUND REVENUE SOURCES AND TRENDS GENERAL FUND As a matter of general policy, revenue estimates during the 1990s were budgeted conservatively to promote contributions to fund balance and avoid revenue shortfalls

More information

Ad Valorem Taxes. Description of Revenue Source. Revenue Assumptions

Ad Valorem Taxes. Description of Revenue Source. Revenue Assumptions Ad Valorem Taxes Ad Valorem Taxes are taxes paid on real and personal property located within the Village s corporate limits. Taxes for real and personal property, excluding motor vehicles, are levied

More information

OAK PARK PUBLIC LIBRARY OAK PARK, ILLINOIS ANNUAL FINANCIAL REPORT. For the Year Ended December 31, 2014

OAK PARK PUBLIC LIBRARY OAK PARK, ILLINOIS ANNUAL FINANCIAL REPORT. For the Year Ended December 31, 2014 ANNUAL FINANCIAL REPORT For the Year Ended December 31, 2014 TABLE OF CONTENTS Page(s) INDEPENDENT AUDITOR S REPORT... 1-2 GENERAL PURPOSE EXTERNAL FINANCIAL STATEMENTS Basic Financial Statements Government-Wide

More information

2018 Budget Plan Executive Summary

2018 Budget Plan Executive Summary 2018 Budget Plan Executive Summary City of Akron, Ohio Dan Horrigan, Mayor Prepared by the Department of Finance March 5, 2018 2018 Budget Assumptions Revenue 1. Income tax revenues to increase by 2%.

More information

GENERAL ASSEMBLY OF NORTH CAROLINA 1991 SESSION CHAPTER 594 HOUSE BILL 703

GENERAL ASSEMBLY OF NORTH CAROLINA 1991 SESSION CHAPTER 594 HOUSE BILL 703 GENERAL ASSEMBLY OF NORTH CAROLINA 1991 SESSION CHAPTER 594 HOUSE BILL 703 AN ACT TO AUTHORIZE WAKE COUNTY TO LEVY A ROOM OCCUPANCY TAX AND A PREPARED FOOD AND BEVERAGE TAX. The General Assembly of North

More information

Cash and investments $ 605,231,424 $ 21,810,533 $ 627,041,957 $ 4,640,569 $ 5,605,829 $ 10,269,116. Other capital assets, net of.

Cash and investments $ 605,231,424 $ 21,810,533 $ 627,041,957 $ 4,640,569 $ 5,605,829 $ 10,269,116. Other capital assets, net of. A - 1 MECKLENBURG COUNTY, NORTH CAROLINA STATEMENT OF NET ASSETS (DEFICIT) JUNE 30, 2007 ASSETS Primary Government Component Units Public Library Mecklenburg Mecklenburg of Charlotte and Emergency County

More information

Comprehensive Annual Financial Report. DeKalb, IL

Comprehensive Annual Financial Report. DeKalb, IL Comprehensive Annual Financial Report DeKalb, IL For the Year Ended February 29, 2016 COMPREHENSIVE ANNUAL FINANCIAL REPORT For the Year Ended February 29, 2016 Prepared by: Nancy McCaul Interim Superintendent

More information

VILLAGE OF ORLAND PARK

VILLAGE OF ORLAND PARK Meeting Agenda 14700 Ravinia Avenue Orland Park, IL 60462 www.orland-park.il.us Board of Trustees Village President Daniel J. McLaughlin Village Clerk John C. Mehalek Trustees, Kathleen M. Fenton, James

More information

Reporting Institution: University of Mississippi Reporting Year (FY): School Info.

Reporting Institution: University of Mississippi Reporting Year (FY): School Info. School Info We agree to release the institution's data to the conference: Yes Institutional Contacts: Primary Contact Angela Person: Robinson Phone: 6629152099 CEO: Dr. Jeffrey Vitter University CFO: Larry

More information

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2018 BLOCK GRANT FUND

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2018 BLOCK GRANT FUND BLOCK GRANT FUND PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT 200-43902 ED LOANS 23,394.85 2,909.58 32,536.54 40,000.00 7,463.46 81.3 200-43903 HOME LOANS 40,030.75.00 21,535.41 35,000.00 13,464.59

More information

FY 2009 FISCAL RESPONSIBILITY REPORT CARD

FY 2009 FISCAL RESPONSIBILITY REPORT CARD FY 2009 FISCAL RESPONSIBILITY REPORT CARD Local Government Division 100 West Randolph Street Chicago, IL 60601 Toll Free Hotline: (877) 304-3899 E-mail: locgov@mail.ioc.state.il.us 2 December 21, 2010

More information

Establishing an Estimated Annual Tax Levy Ceiling for the Tax Year 2017.

Establishing an Estimated Annual Tax Levy Ceiling for the Tax Year 2017. DATE: November 8, 2017 TO: FROM: SUBJECT: Honorable Mayor Jerry Smith City Council Anne Marie Gaura, City Manager Molly Talkington, Finance Director Establishing an Estimated Annual Tax Levy Ceiling for

More information

WHEATON PARK DISTRICT WHEATON, ILLINOIS COMPREHENSIVE ANNUAL FINANCIAL REPORT. For the Year Ended March 31, 2007

WHEATON PARK DISTRICT WHEATON, ILLINOIS COMPREHENSIVE ANNUAL FINANCIAL REPORT. For the Year Ended March 31, 2007 COMPREHENSIVE ANNUAL FINANCIAL REPORT For the Year Ended March 31, 2007 Prepared by Rita Trainor Director of Finance TABLE OF CONTENTS Page(s) INTRODUCTORY SECTION Principal Officials... Organization Chart...

More information

QUINCY PARK DISTRICT 1231 Bonansinga Drive Quincy, Illinois. Agenda. October 10, Finance Committee Meeting - District Conference Room

QUINCY PARK DISTRICT 1231 Bonansinga Drive Quincy, Illinois. Agenda. October 10, Finance Committee Meeting - District Conference Room FINANCIAL REPORTS QUINCY PARK DISTRICT 1231 Bonansinga Drive Quincy, Illinois Agenda October 10, Finance Committee Meeting - District Conference Room 5:30 P.M. Approval of Minutes September 12, Review

More information

PROCEDURE 902 SCHOOL/COMMUNITY RELATIONS USE OF SCHOOL DISTRICT FACILITIES AND EQUIPMENT

PROCEDURE 902 SCHOOL/COMMUNITY RELATIONS USE OF SCHOOL DISTRICT FACILITIES AND EQUIPMENT PROCEDURE 902 SCHOOL/COMMUNITY RELATIONS USE OF SCHOOL DISTRICT FACILITIES AND EQUIPMENT Appendix A Staffing and Rental Fee Structure Appendix B Indoor Facility Rate Schedule Appendix C Outdoor Facility

More information

BYRON FOREST PRESERVE DISTRICT, ILLINOIS ANNUAL FINANCIAL REPORT FOR THE YEAR ENDED DECEMBER 31, 2015

BYRON FOREST PRESERVE DISTRICT, ILLINOIS ANNUAL FINANCIAL REPORT FOR THE YEAR ENDED DECEMBER 31, 2015 BYRON FOREST PRESERVE DISTRICT, ILLINOIS ANNUAL FINANCIAL REPORT FOR THE YEAR ENDED DECEMBER 31, 2015 BYRON FOREST PRESERVE DISTRICT, ILLINOIS Table of Contents Financial Section Page No. Independent Auditor

More information

COMPREHENSIVE ANNUAL FINANCIAL REPORT MORTON GROVE, ILLINOIS

COMPREHENSIVE ANNUAL FINANCIAL REPORT MORTON GROVE, ILLINOIS COMPREHENSIVE ANNUAL FINANCIAL REPORT MORTON GROVE, ILLINOIS FOR THE FISCAL YEAR ENDED APRIL 30, 2018 MORTON GROVE, ILLINOIS COMPREHENSIVE ANNUAL FINANCIAL REPORT FOR THE FISCAL YEAR ENDED APRIL 30, 2018

More information

CRETE PARK DISTRICT CRETE, ILLINOIS ANNUAL FINANCIAL REPORT YEAR ENDED APRIL 30, 2016

CRETE PARK DISTRICT CRETE, ILLINOIS ANNUAL FINANCIAL REPORT YEAR ENDED APRIL 30, 2016 CRETE, ILLINOIS ANNUAL FINANCIAL REPORT YEAR ENDED TABLE OF CONTENTS PAGE Independent Auditor's Report 1-3 BASIC FINANCIAL STATEMENTS Statement of Net Position 4 Statement of Activities 5 Governmental

More information

Waukegan Park District Waukegan, Illinois Comprehensive Annual Financial Report For The Year Ended April 30, 2013

Waukegan Park District Waukegan, Illinois Comprehensive Annual Financial Report For The Year Ended April 30, 2013 Waukegan, Illinois Comprehensive Annual Financial Report For The Year Ended April 30, 2013 Submitted by: James Glogovsky Superintendent of Finance and Administration Table of Contents For The Year Ended

More information

Ascarate Regional Park

Ascarate Regional Park Ascarate Regional Park Park Hours 1 Current Proposed Change Summer (April-September) 6:00am-10:00pm 5:30am-9:00pm Reduced Hours to Better Utilize Staff Resources Winter (October-March) 6:00am-10:00pm 6:00am-8:00pm

More information

2018 Proposed Budget, Mill Levy & Fees October 15, 2017

2018 Proposed Budget, Mill Levy & Fees October 15, 2017 2018 Proposed Budget, Mill Levy & Fees October 15, 2017 CONSERVATION TRUST FUND Narrative CTF 1 Revenues, Expenditures and Changes in Fund Balance CTF 2 Allocation of Conservation Trust Fund Receipts

More information

Stoughton Area School District Budget Report

Stoughton Area School District Budget Report 2017-18 Stoughton Area School District Budget Report Serving the following communities: Albion, Christiana, Stoughton, Cottage Grove, Deerfield, Dunkirk, Dunn, Pleasant Springs and Rutland in Dane County

More information

GENERAL FUND REAL ESTATE TAXES. Total Real Estate Taxes $ 7,993,595 $ 8,287,442 $ 8,055,000 $ 8,232,500 $ 8,278,500

GENERAL FUND REAL ESTATE TAXES. Total Real Estate Taxes $ 7,993,595 $ 8,287,442 $ 8,055,000 $ 8,232,500 $ 8,278,500 91 REAL ESTATE TAXES 2015 2016 2017 2017 2018 Actual Actual Budget Estimate Budget Real Estate Taxes Current Real Estate Tax $ 7,889,048 $ 8,041,913 $ 7,931,000 $ 8,070,000 $ 8,126,000 Delinquent Taxes

More information

Village of University Park, Illinois

Village of University Park, Illinois Financial Report April 30, 2006 McGladrey & Pullen, LLP is a member firm of RSM International an affiliation of separate and independent legal entities. Table of Contents Financial Section Independent

More information

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 2 MONTHS ENDING FEBRUARY 28, 2018 BLOCK GRANT FUND

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 2 MONTHS ENDING FEBRUARY 28, 2018 BLOCK GRANT FUND BLOCK GRANT FUND PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT 200-43902 ED LOANS 8,218.17 6,486.88 14,866.32 40,000.00 25,133.68 37.2 200-43903 HOME LOANS 25,325.87 13,457.61 13,482.04 35,000.00

More information

City of Rogers 2019 General Fund & Special Revenue Fund Expenditures and Other Financing Uses Budget Summary

City of Rogers 2019 General Fund & Special Revenue Fund Expenditures and Other Financing Uses Budget Summary 2019 General Fund & Special Revenue Fund Expenditures and Other Financing Uses Budget Summary GENERAL FUND REVENUES Use/(Contribution to) of Fund Balance -20,519-627,434 11,900 0-100.00% Property Taxes

More information

Batavia Park District 2015 Comprehensive Annual Financial Report

Batavia Park District 2015 Comprehensive Annual Financial Report Batavia Park District 2015 Comprehensive Annual Financial Report For the fiscal year ending on December 31, 2015 COMPREHENSIVE ANNUAL FINANCIAL REPORT For the Year Ended December 31, 2015 Prepared by:

More information

Revenue Manual

Revenue Manual 2007-08 Revenue Manual April 18, 2007 HONORABLE MAYOR, CITY COUNCIL AND CITY MANAGER: This document reflects the 2007-2008 Revenue Estimate of the City of Independence, historical revenue data, analytical

More information

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2018 Fiscal Period 1

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2018 Fiscal Period 1 The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2018 Fiscal Period 1 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet

More information

1 of 75 1/11/2017 1:22 PM

1 of 75 1/11/2017 1:22 PM 1 of 75 1/11/2017 1:22 PM School Info Reporting Institution: Coastal Carolina University Reporting Year (FY): 2016 PLEASE NOTE: Some of the data collected on this page will require input from the Financial

More information

COUNTY OF INYO FEES, RULES AND REGULATIONS FOR THE USE OF GROUP PICNIC AREAS AND COMMUNITY BUILDINGS

COUNTY OF INYO FEES, RULES AND REGULATIONS FOR THE USE OF GROUP PICNIC AREAS AND COMMUNITY BUILDINGS COUNTY OF INYO FEES, RULES AND REGULATIONS FOR THE USE OF GROUP PICNIC AREAS AND COMMUNITY BUILDINGS USE PRIORITIES: All community buildings under jurisdiction of the County are held in trust for the use

More information

Reporting Institution: Kenyon College Reporting Year (FY): 2015

Reporting Institution: Kenyon College Reporting Year (FY): 2015 School Info Reporting Institution: Kenyon College Reporting Year (FY): 2015 PLEASE NOTE: Some of the data collected on this page will require input from the Financial Aid Office and/or the University Business

More information

CHICAGO PARK DISTRICT FY2018 BUDGET: Analysis and Recommendations

CHICAGO PARK DISTRICT FY2018 BUDGET: Analysis and Recommendations CHICAGO PARK DISTRICT FY2018 BUDGET: Analysis and Recommendations December 6, 2017 Table of Contents EXECUTIVE SUMMARY... 1 CIVIC FEDERATION POSITION... 3 ISSUES THE CIVIC FEDERATION SUPPORTS... 3 Reducing

More information

The Landings Yacht Golf & Tennis Club, Inc.

The Landings Yacht Golf & Tennis Club, Inc. The Landings Yacht Golf & Tennis Club, Inc. For Fiscal Period 5 Ending The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet Pages 7 8 Financial Statement

More information

POPLAR CREEK PUBLIC LIBRARY DISTRICT STREAMWOOD, ILLINOIS

POPLAR CREEK PUBLIC LIBRARY DISTRICT STREAMWOOD, ILLINOIS ANNUAL FINANCIAL REPORT For the Year Ended June 30, 2017 TABLE OF CONTENTS Page(s) INDEPENDENT AUDITOR S REPORT... 1-2 GENERAL PURPOSE EXTERNAL FINANCIAL STATEMENTS Management s Discussion and Analysis...

More information

FINAL BUDGET

FINAL BUDGET 2017-2018 FINAL BUDGET 7/20/2017 FINAL BUDGET: 2017-2018 TABLE OF CONTENTS LETTER OF TRANSMITTAL 3 BUDGET CALENDAR 4 BUDGET SUMMARY - ALL FUNDS 5 GENERAL FUND Executive Summary of Revenue and Expenditures

More information