Final Budget. Pinnacle Heights Improvement and Service District

Transcription

1 FY 7/1/18-6/30/19 P.O. Box 2741 Gillette, Wyoming Campbell County Budget Hearing Information Location: 8150 Pinnacle Drive Date: 7/10/2018 Time: 6:00 p.m. Budget Prepared by: Anita A czapeczka S-A BUDGET MESSAGE W.S (d) Funds are being budgeted for maintenance in the subdivision (road, ditch) should the district find it necessary to undertake maintenance in the coming year. S-B N/A RESERVE DESCRIPTION S-C Names of Board Members Paul Czapeczka Anita Czapeczka Laura Shamion Date of End Does the district have regular office hours of Term exceeding 20 hours per week? No 5/31/20 5/31/22 5/31/20 If no above: Are the records on file with the County Clerk as required by W.S (c)? Yes/No Where are the minutes of your board meeting available for public review? 9150 Pinnacle Drive, Gillette, WY How and where are the notices of meeting posted for the public? Notice of meeting is published in the local newspaper, The Gillette News-Record, a few weeks prior to the budget meeting Where are the public meetings held? The public meetings are held in the home of one of the property owners in Pinnacle Heights.

2 FINAL BUDGET SUMMARY OVERVIEW S-1 Total Budgeted Expenditures $9,520 $15,160 $0 $15,170 S-2 Total Principal to Pay on Debt S-3 Total Change to Restricted Funds S-4 Total General Fund and Forecasted Revenues Available $24,912 $25,785 $0 $33,071 S-5 Amount requested from County Commissioners $8,400 $8,400 $0 $8,400 S-6 Additional Funding Needed : $0 $0 REVENUE SUMMARY S-7 Operating Revenues S-8 Tax levy (From the County Treasurer) $8,400 $8,400 $0 $8,400 S-9 Government Support S-10 Grants $2,127 $3,000 $0 $3,000 S-11 Other County Support (Not from Co. Treas.) S-12 Miscellaneous S-13 Other Forecasted Revenue S-14 Total Revenue $10,527 $11,400 $0 $11,400 FY 7/1/18-6/30/19 EXPENDITURE SUMMARY S-15 Capital Outlay S-16 Interest and Fees On Debt S-17 Administration $100 $100 $0 $100 S-18 Operations $9,420 $15,060 $0 $15,070 S-19 Indirect Costs S-20 Total Expenditures $9,520 $15,160 $0 $15,170 DEBT SUMMARY S-21 Principal Paid on Debt CASH AND INVESTMENTS S-22 TOTAL GENERAL FUNDS $14,385 $14,385 $0 $21,671 Summary of Reserve Funds S-23 Beginning Balance in Reserve Accounts S-24 a. Depreciation Reserve S-25 b. Other Reserve S-26 c. Emergency Reserve (Cash) S-27 Amount to be added Total Reserves (a+b+c) S-28 a. Depreciation Reserve S-29 b. Other Reserve S-30 c. Emergency Reserve (Cash) Total to be added (a+b+c) S-31 Subtotal S-32 Less Total to be spent S-33 TOTAL RESERVES AT END OF FISCAL YEAR End of Summary Budget Officer / District Official (if not same as "Submitted by") Date adopted by Special District DISTRICT ADDRESS: P.O. Box 2741 Gillette, Wyoming PREPARED BY: Anita A czapeczka DISTRICT PHONE: Prepared in compliance with the Uniform Municipal Fiscal Procedures Act (W.S through 124) as it applies. 1/29/18 Form approved by Wyoming Department of Audit, Public Funds Division

3 NAME OF DISTRICT/BOARD PROPERTY TAXES AND ASSESSMENTS R-1 Property Taxes and Assessments Received R-1.1 Tax Levy (From the County Treasurer) $8,400 $8,400 $8,400 R-1.2 Other County Support FORECASTED REVENUE R-2 Revenues from Other Governments R-2.1 State Aid $0 $0 R-2.2 R-2.3 R-2.4 Additional County Aid (non-treasurer) City (or Town) Aid R-2.5 Total Government Support R-3 Operating Revenues R-3.1 R-3.2 R-3.3 Customer Charges Sales of Goods or Services Other Assessments R-3.4 Total Operating Revenues R-4 Grants R-4.1 Direct Federal Grants R-4.2 Federal Grants thru State Agencies R-4.3 Grants from State Agencies $2,127 $3,000 $3,000 R-4.4 Total Grants $2,127 $3,000 $0 $3,000 R-5 Miscellaneous Revenue R-5.1 R-5.2 R-5.3 R-5.4 Interest Other: Specify Other: Additional Total Miscellaneous R-5.5 Total Forecasted Revenue $2,127 $3,000 $0 $3,000 R-6 Other Forecasted Revenue R-6.1 a. Other past due-as estimated by Co. Treas. R-6.2 b. Other forecasted revenue (specify): R-6.3 R-6.4 R-6.5 R-6.6 Total Other Forecasted Revenue (a+b)

4 NAME OF DISTRICT/BOARD CAPITAL OUTLAY BUDGET E-1 E-1.1 E-1.2 E-1.3 E-1.4 E-1.5 E-1.6 E-1.7 Capital Outlay Real Property Vehicles Office Equipment E-1.8 TOTAL CAPITAL OUTLAY ADMINISTRATION BUDGET E-2 E-2.1 Personnel Services Administrator E-2.2 Secretary E-2.3 Clerical E-2.4 E-2.5 Bond renewal $100 $100 $100 E-3 E-4 E-2.6 E-2.7 E-3.1 E-3.2 E-3.3 E-3.4 E-3.5 E-3.6 E-4.1 E-4.2 E-4.3 E-4.4 E-4.5 E-4.6 Travel Mileage Contractual Services Legal Accounting/Auditing E-5 Other Administrative Expenses E-5.1 Office Supplies E-5.2 Office equipment, rent & repair E-5.3 Education E-5.4 Registrations E-5.5 E-5.6 E-5.7 E-5.8 Board Expenses E-6 TOTAL ADMINISTRATION $100 $100 $0 $100

5 OPERATIONS BUDGET E-7 E-7.1 E-7.2 E-7.3 E-7.4 E-7.5 E-7.6 E-8 Travel E-8.1 E-8.2 E-8.3 E-8.4 Personnel Services Wages--Operations Service Contracts Mileage E-8.5 E-9 E-9.1 Operating supplies (List) Postage $0 $10 $10 E-10 E-9.2 E-9.3 E-9.4 E-9.5 E-10.1 E-10.2 E-10.3 E-10.4 E-10.5 E-11 Contractual Arrangements (List) E-11.1 E-11.2 E-11.3 E-11.4 E-11.5 E-12 Other operations (Specify) E-12.1 Publications $41 $50 $60 E-12.2 Road maintenance $9,379 $15,000 $15,000 E-12.3 E-12.4 E-12.5 Program Services (List) E-13 TOTAL OPERATIONS $9,420 $15,060 $0 $15,070

6 INDIRECT COSTS BUDGET E-14 Insurance E-14.1 E-14.2 E-14.3 E-14.4 E-14.5 E-14.6 E-14.7 Liability Buildings and vehicles Equipment E-15 Indirect payroll costs: E-15.1 FICA (Social Security) taxes E-15.2 Workers Compensation E-15.3 Unemployment Taxes E-15.4 Retirement E-15.5 Health Insurance E-15.6 E-15.7 E-15.8 E-15.9 E-16 Depreciation Expenses E-17 TOTAL INDIRECT COSTS D-1 DEBT SERVICE BUDGET D-1.1 D-1.2 D-1.3 Debt Service Principal Interest Fees D-2 TOTAL DEBT SERVICE

7 NAME OF DISTRICT/BOARD GENERAL FUNDS End of Year Beginning Beginning C-1 Balances at Beginning of Fiscal Year C-1.1 General Fund Checking Account Balance $14,385 $14,385 $21,671 C-1.2 Savings and Investments Account Balance $0 C-1.3 General Fund CD Balance $0 C-1.4 All Other Funds $0 C-1.5 Reserves (From Below) C-1.6 Total Cash and Investments on Hand $14,385 $14,385 $0 $21,671 C-2 General Fund Reductions: C-2.1 a. Unpaid bills at FYE C-2.2 b. Reserves C-2.3 Total Deductions (a+b) C-2.4 Non-Restricted Funds Available $14,385 $14,385 $0 $21,671 DEPRECIATION RESERVE (CAPITAL OUTLAY - REPLACEMENT) C-3 C-3.1 Beginning Balance in Reserve Account (end of previous year) $0 $0 C-3.2 C-3.3 Amount to be added to the reserve C-3.4 C-3.5 SUB-TOTAL C-3.6 C-3.7 Identify the amount to be spent from "Reserve for Capital Outlay" a. C-3.8 b. C-3.9 c. C-3.10 C-3.11 TOTAL CAPITAL OUTLAY (a+b+c) C-3.12 Balance to be retained in Depreciation Reserve Account OTHER RESTRICTED FUND BALANCES - RESERVE (LEGALLY ENFORCED) C-4 C-4.1 Beginning Balance in Reserve Account (end of previous year) $0 $0 C-4.2 C-4.3 Amount to be added to the reserve C-4.4 C-4.5 SUB-TOTAL C-4.6 C-4.7 Identify the amount and project to be spent from "Other a. C-4.8 b. C-4.9 c. C-4.10 C-4.11 TOTAL OTHER RESERVE OUTLAY (a+b+c) C-4.12 Balance to be retained in Other Reserve Account ASSIGNED FUND BALANCE (EMERGENCY RESERVE - NOT COMMITTED) C-5 C-5.1 Beginning Balance in Reserve Account (end of previous year) $0 $0 C-5.2 C-5.3 Amount to be added to the reserve C-5.4 C-5.5 SUB-TOTAL C-5.6 C-5.7 C-5.8 Amount to be spent from Emergency Reserve (Cash) Balance to be retained in Assigned Fund Balance C-5.9 TOTAL TO BE SPENT