Annual Budget Report October 1, 2015 September 30, 2016 Table of Contents
|
|
- Isaac Gibson
- 5 years ago
- Views:
Transcription
1 Annual Budget Report October 1, 2015 September 30, 2016 Table of Contents Page Number 2. Summary (Salmon) 3. Where the Money Goes (Salmon) 4. Budget Category Definitions (Salmon) 5. Revenue Schedule (Cream) 6. Revenue Narrative (Cream) 7. Program & Program Funding (Continuation Grants) (Dark Pink) 8. Annual Contract Evaluation & Recommendation for Continuation Funding (Tan) 14. FY 2016 Program Continuation Funding List (White) 19. Menu of Outcomes / Indicators (Dark Yellow) 42. Contract Funding by Platforms (Light Pink) 47. FY 2016 Program Funding (Green) 48. FY 2016 New Program Funding Narrative (Green) 49. Funding Timeline through FY 2019 (Light Yellow) 50. Employee Salaries and Benefits Schedule and Narrative (Gold) 51. Organizational Chart (Gold) 52. Operating and Other Schedule (Blue) 53. Operating and Other Narrative (Blue) 54. Building & Capital Reserve / Mandatory Govt. Fees Narrative (Blue) 55. FY 2015 Estimated Lapse Report (Purple) 56. FY 2015 Estimated Lapse Narrative (Purple) 57. Three Year Projections (Gray) 58. Assumptions Underlying Three Year Projections (Gray)
2 Millage Rate:.4589 Revenue Children's Board Of Hillsborough County Fiscal Year 2016 Budget October 1, September 30, 2016 SUMMARY FY 2015 FY 2015 FY 2015 FY 2016 Original Revised Estimated Budget Budget Budget Actual Ad-Valorem Taxes 30,151,302 30,151,302 30,550,000 32,423,607 Investment Income 40,750 40,750 55,000 60,000 Revenue Maximization 67,125 67,125 67,125 67,125 Administrative Services Organization (ASO) 400, , , ,000 Other Community Partner 160, , , ,000 Miscellaneous Income 30,000 30,000 6,000 8,500 Total Revenue 30,849,177 30,849,177 30,944,525 32,904,232 Program Program Funding (Continuation Grants) 27,400,784 27,401,475 26,242,266 27,965,432 New Program Funding (unallocated) 1,200,000 1,200, ,349 2,000,000 Total Program 28,600,784 28,601,475 27,218,615 29,965,432 Operating Employee Salaries and Benefits 3,053,994 3,053,994 2,974,525 3,354,895 Contracted Professional Services 463, , , ,838 Facility 465, , , ,012 Other Operating 313, , , ,687 Total Operating 4,296,335 4,362,158 4,342,759 4,384,432 Capital 428, , ,000 - Mandatory Government Fees 1,418,193 1,418,193 1,415,838 1,532,861 Total 34,743,312 34,809,826 33,137,212 35,882,725 Net Spend Down of Fund Balance (3,894,135) (3,960,649) (2,192,687) (2,978,493) 2
3 Where the Money Goes 4% 4% 8% 84% Total Program Mandatory Government Fees Direct Operating Administrative Operating Total Program include continuation or program renewal and new funding expenditures. Mandatory Government Fees include tax collector s and property appraiser s fees, city storm water fee, and the community redevelopment assessment fee. Direct Operating include program support staff, resources for provider agencies, and conference center expenditures. Administrative Operating include all other operating expenditures including facility, finance, Information Technology, Administrative Services Organization (ASO) operations, human resources, executive office, senior staff, and public awareness. 3
4 Budget Category Definitions Revenue Ad-Valorem Taxes include current and delinquent ad-valorem tax revenue and excess fees returned to the Children s Board originally paid to the county based on the tax revenue. Investment Income includes revenue from various interest-bearing accounts. Revenue Maximization funding includes earnings generated when the Children s Board matches revenue from federal and state funding sources. This currently includes Department of Children and Families (DCF) adoption support. Administrative Services Organization (ASO) funding represents contributions from other funders specifically designated for use by providers in the community managed by the Children s Board ASO staff. These dollars are also included in the program expenditure line. An example is Department of Children and Families funding. Other Community Partner funding represents funds contributed from community partners that are added to our provider contract amounts and included in the program funding line, for example the School District of Hillsborough County. Miscellaneous Income consists of fiscal agent fees, contributions, and any other miscellaneous revenue received during the year. Program Funding represents provider contracts funded by Children s Board property tax revenue and funds contributed from our community partners. This amount also includes the dollars managed through the ASO. New Program Funding (unallocated) includes dollars budgeted for new program contracts, one time funding, and ongoing grants that will be released and awarded by a competitive or application process. Employee Salaries and Benefits include wages paid to all non-contractor employees. Benefits represent costs provided for salaried and hourly wage employees such as FICA, health insurance, unemployment, and retirement. Contracted Professional Services represents amounts budgeted for information technology, Hillsborough County Television, legal, media buys, auditing, Civil Service fees, and other professional services. Also included are support activities with provider agencies and community organizations for training events. Facility represents necessary costs to operate the Children s Board offices and conference center including utilities, Information Technology, maintenance, and repairs. Other Operating contains staff training, conference and meeting travel, postage, insurance, promotional activities, printing, supplies, advertising for Truth In Millage (TRIM) budget ads and other public notices, memberships and subscriptions. Capital include the budget for the building expenditures (A/C unit, roof and window repair). No capital expenditures are budgeted for FY Mandatory Government Fees include tax collector s and property appraiser s fees as well as the city storm water fee and the community redevelopment assessment fee. 4
5 Children's Board Of Hillsborough County Fiscal Year 2016 Budget October 1, September 30, 2016 REVENUE SCHEDULE Millage Rate:.4589 FY 2015 FY 2015 FY 2015 FY 2016 Original Revised Estimated Budget Budget Actual Budget Ad-Valorem Taxes Current Ad-Valorem 29,926,302 29,926,302 30,350,000 32,223,607 Delinquent Ad-Valorem 100, ,000 75,000 75,000 Excess Fees Returned 125, , , ,000 Total 30,151,302 30,151,302 30,550,000 32,423,607 Investment Income Interest 40,750 40,750 55,000 60,000 Total 40,750 40,750 55,000 60,000 Revenue Maximization DCF Adoption Support 67,125 67,125 67,125 67,125 Total 67,125 67,125 67,125 67,125 Administrative Services Organization (ASO) DCF 150, ,000 50,000 75,000 BNET 150, , Healthy Start - - 6,400 10,000 Hillsborough County 100, ,000 50, ,000 Total 400, , , ,000 Other Community Partner School District of Hills County 160, , , ,000 Total 160, , , ,000 Miscellaneous Income ASO Fiscal Agent Fees 30,000 30,000 5,000 8,500 Miscellaneous Revenue - - 1,000 - Total 30,000 30,000 6,000 8,500 Total Revenue 30,849,177 30,849,177 30,944,525 32,904,232 5
6 Narrative/Assumptions for FY 2016 Budget Revenue Ad-Valorem Taxes The FY 2016 Hillsborough County tax base estimate is $73,914,983,814, an increase of 7.76% from FY Ad-Valorem revenue is budgeted at 95% to account for the early discounted payment of taxes. The budgeted Ad-Valorem Tax is based on the millage rate of.4589, which is no change from the FY 2015 millage rate. o.5000 millage rate is the maximum allowable millage under the Children s Board statute. Current Ad-Valorem Tax revenue has increased by $2,297,305 (7.7%). Delinquent Ad-Valorem revenue has been reduced by $25,000 to $75,000 based on the remaining amount of delinquent taxes reported by Hillsborough County. Excess Fees Distribution includes the estimated net overpayment of the 2% Hillsborough County Tax Collection fees returned. These fees are budgeted in mandatory government fees. The estimate has not changed for FY Investment Income The FY 2016 interest revenue is budgeted at.20%, up from.15% in FY Revenue Maximization The FY 2016 estimated revenue from DCF Adoption Support revenue has not changed from FY This revenue is generated from funding to the Children s Board Heart Gallery of Tampa Bay reimbursed at approximately 35%. Administrative Services Organization (ASO) This amount includes all funding received from sources listed in the revenue schedule. Funds are administered and managed by the Children s Board ASO staff. The expenditures for these dollars are also included in the program funding line. Other Community Partner This amount includes funding from the School District of Hillsborough County for services provided by The Children s Home, SEEDS contract. Miscellaneous Income ASO fiscal agent fees are budgeted at 10% of the dollars managed for each funder except Hillsborough County. Total Revenue Total Revenue for FY 2016 has increased by $2,055,055. 6
7 Narrative/Assumptions for FY 2016 Budget Program Children's Board Of Hillsborough County Fiscal Year 2016 Budget October 1, September 30, 2016 FY 2015 FY 2015 FY 2015 FY 2016 Original Revised Estimated Budget Budget Budget Actual Program Funding (Continuation Grants) Children's Board Funded 26,840,784 26,841,475 25,925,866 27,620,432 Other Funder 560, , , ,000 Total Recommended Program Funding 27,400,784 27,401,475 26,242,266 27,965,432 New Program Funding (unallocated) 1,200,000 1,200, ,349 2,000,000 Total Program 28,600,784 28,601,475 27,218,615 29,965,432 Program Funding (Continuation Grants) The FY 2016 Children s Board Funded Budget includes an increase of $779,648 to existing contracts. The FY 2016 continuation funding includes a $10,000 increase for contracts up to $330,000 and a 3% increase for contracts over $330,000 at a cost of $628,060. Budget increases may not be across the board, as in the case of match contracts and those newly funded contracts in FY 2015, which are recommended at the amount requested for the second year. o Increases for Uniting and Investment grant contracts will be contingent on lapse percentages of less than 5% of the total contract amount and Leading grants of $5,000 or less. o Increases are to be used to enhance services provided in the contract. Other Funder include dollars from other revenue sources that are included in the provider contracts. This includes ASO funding and the School District of Hills. County. Administrative Services Organization funding is included in the Continuation Funding amount. $1,145,000 is budgeted from Children s Board funding and $185,000 from other funding organizations for a total of $1,330,000. o ASO allocations are made to all qualifying Children s Board case management programs. o $140,000 is budgeted in an ASO reserve fund for agencies not funded by the Children s Board to have access to flexible funding. A Request for Applications for the one time funding is available between October and April. Continuation Funding Process for Recommended Program Funding Contract Managers and Fiscal staff evaluate all FY 2015 contracts for the following: o Fiscal accountability o Service levels and performance outcomes o Contract compliance The Annual Contract Evaluation tool is included in the packet. 7
Monthly Financial Report. December Table of Contents. 4. Statement of Revenues and Expenditures
Monthly Financial Report December-2018 Table of Contents Page Number 2. Fiscal Year 2019 3. Financial Statement Category Definitions 4. Statement of Revenues and 5. Revenue Variance Analysis 6. Expenditure
More informationMonthly Financial Report. January Table of Contents. 4. Statement of Revenues and Expenditures
Monthly Financial Report January-2019 Table of Contents Page Number 2. Fiscal Year 2019 3. Financial Statement Category Definitions 4. Statement of Revenues and 5. Revenue Variance Analysis 6. Expenditure
More informationMonthly Financial Report. March Table of Contents. 4. Statement of Revenues and Expenditures
Monthly Financial Report March-2018 Table of Contents Page Number 2. Fiscal Year 2018 Budget 3. Financial Statement Category Definitions 4. Statement of Revenues and Expenditures 5. Revenue Variance Analysis
More informationCHILDREN S BOARD OF HILLSBOROUGH COUNTY REGULAR BOARD MEETING AUGUST 23, 2018 ~ 3:00 PM AGENDA
CHILDREN S BOARD OF HILLSBOROUGH COUNTY REGULAR BOARD MEETING AUGUST 23, 2018 ~ 3:00 PM AGENDA MISSION: The Children s Board invests in partnerships and quality programs to support the success of all children
More informationMonthly Financial Report. June Table of Contents. 4. Statement of Revenues and Expenditures
Monthly Financial Report June-2018 Table of Contents Page Number 2. Fiscal Year 2018 Budget 3. Financial Statement Category Definitions 4. Statement of Revenues and Expenditures 5. Revenue Variance Analysis
More informationMonthly Financial Report. April Table of Contents. 4. Statement of Revenues and Expenditures
Monthly Financial Report April-2018 Table of Contents Page Number 2. Fiscal Year 2018 Budget 3. Financial Statement Category Definitions 4. Statement of Revenues and Expenditures 5. Revenue Variance Analysis
More informationMonthly Financial Report. August Table of Contents. 4. Statement of Revenues and Expenditures
Monthly Financial Report August-2018 Table of Contents Page Number 2. Fiscal Year 2018 Budget 3. Financial Statement Category Definitions 4. Statement of Revenues and Expenditures 5. Revenue Variance Analysis
More informationAdopted Budget Fiscal Year Reserve Community Development District #2
Adopted Budget Fiscal Year 2019 Reserve Community Development District #2 July 19, 2018 Reserve Community Development District #2 TABLE OF CONTENTS General Fund Budget Page 1 Budget Narrative Page 2-4
More informationFinal Public Hearing (TRIM)
Final Public Hearing (TRIM) September 27, 2012 Our Mission The s Board of Hillsborough County promotes the well-being of children and families by uniting community partners, investing in innovative opportunities,
More informationHigh Ridge/Quantum Community Development District
High Ridge/Quantum Community Development District Final Budget For Fiscal Year 2012/2013 CONTENTS I II III IV V FINAL OPERATING FUND BUDGET FINAL DEBT SERVICE FUND BUDGET ASSESSMENT COMPARISON DETAILED
More informationTRIM PUBLIC HEARING. September 14, :01 p.m.
TRIM PUBLIC HEARING September 14, 2017 5:01 p.m. CHILDREN S SERVICES COUNCIL OF PALM BEACH COUNTY TRIM PUBLIC HEARING, SEPTEMBER 14, 2017 COVER PAGES Agenda & Synopsis of Exhibits EXHIBIT I Certification
More informationThousand Oaks Community Development District. Proposed Budget For Fiscal Year 2016/2017 October 1, September 30, 2017
Thousand Oaks Community Development District Proposed Budget For Fiscal Year 2016/2017 October 1, 2016 - September 30, 2017 CONTENTS I II III IV PROPOSED BUDGET DETAILED PROPOSED BUDGET DETAILED PROPOSED
More informationCHILDREN S BOARD OF HILLSBOROUGH COUNTY REGULAR BOARD MEETING SEPTEMBER 28, 2017 ~ 3:00 PM AGENDA
CHILDREN S BOARD OF HILLSBOROUGH COUNTY REGULAR BOARD MEETING SEPTEMBER 28, 2017 ~ 3:00 PM AGENDA MISSION: The Children s Board invests in partnerships and quality programs to support the success of all
More informationFirst Public Hearing Budget August 1, 2018
First Public Hearing Budget August 1, 2018 1 School Board Members Sally A. Harris, Chair Tamara P. Shamburger, Vice Chair Lynn Gray April Griffin Melissa Snively Cindy Stuart Susan L. Valdes 2 The education
More informationThousand Oaks Community Development District. Final Budget For Fiscal Year 2017/2018 October 1, September 30, 2018
Thousand Oaks Community Development District Final Budget For Fiscal Year 2017/2018 October 1, 2017 September 30, 2018 CONTENTS I II III IV FINAL BUDGET DETAILED FINAL BUDGET DETAILED FINAL DEBT SERVICE
More informationSchool Board Members
July 29, 2014 1 School Board Members Carol W. Kurdell, Chair Susan L. Valdes, Vice Chair Doretha W. Edgecomb April Griffin Candy Olson Cindy Stuart Stacy R. White, Pharm.D. 2 The education of children
More informationAnnual Operating Budget
Version 1 - Adopted Budget: Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1 Budget Narrative 2-3 Exhibit A - Allocation
More informationMeadow Pointe II Community Development District
Meadow Pointe II Community Development District Operating and Debt Service Budget Fiscal Year 2011 (Adopted Budget) 8/18/2010 Prepared by v.6 Meadow Pointe II Community Development District Table of Contents
More informationFINANCIAL STATEMENTS September 30, 2017 and 2016
FINANCIAL STATEMENTS CHILDREN'S BOARD OF HILLSBOROUGH COUNTY Tampa, Florida FINANCIAL STATEMENTS CONTENTS INDEPENDENT AUDITOR S REPORT... 1-2 MANAGEMENT S DISCUSSION AND ANALYSIS... 3-11 BASIC FINANCIAL
More informationTHE HAMMOCKS. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 2 - Adopted Budget:
Version 2 - Adopted Budget: (Adopted 7/11/2018) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-2 Exhibit A - Allocation
More informationTerracina Community Development District. Proposed Budget For Fiscal Year 2019/2020 October 1, September 30, 2020
Terracina Community Development District Proposed Budget For Fiscal Year 2019/2020 October 1, 2019 September 30, 2020 CONTENTS I II III IV PROPOSED BUDGET DETAILED PROPOSED BUDGET DETAILED PROPOSED DEBT
More informationTRIM PUBLIC HEARING. September 7, :01 p.m.
TRIM PUBLIC HEARING September 7, 2018 5:01 p.m. CHILDREN S SERVICES COUNCIL OF PALM BEACH COUNTY TRIM PUBLIC HEARING, SEPTEMBER 7, 2018 COVER PAGES Agenda & Synopsis of Exhibits EXHIBIT I Certification
More informationTRIM PUBLIC HEARING September 8, :00 p.m.
1 TRIM PUBLIC HEARING September 8, 2016 6:00 p.m. CHILDREN S SERVICES COUNCIL OF PALM BEACH COUNTY TRIM PUBLIC HEARING, SEPTEMBER 8, 2016 COVER PAGES Agenda & Synopsis of Exhibits EXHIBIT I Certification
More informationHERITAGE BAY. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2017
Version 6 - Final Budget (Adopted August 4, 2016) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-2 Amortization Schedule..
More informationMEADOW POINTE. Community Development District. Annual Operating Budget. Fiscal Year Version 3 - Final Budget (Adopted at August 1, 2013 meeting)
Version 3 - Final Budget (Adopted at August 1, 2013 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-2 Exhibit A - Allocation
More informationLIVE OAK LAKE. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 1 - Adopted Budget 7/27/2018
Version 1 - Adopted Budget 7/27/2018 Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-2 Budget Narrative 3-5 Exhibit
More informationSail Harbour Community Development District. Final Budget For Fiscal Year 2014/2015 October 1, September 30, 2015
Sail Harbour Community Development District Final Budget For Fiscal Year 2014/2015 CONTENTS I II III IV FINAL BUDGET DETAILED FINAL BUDGET DETAILED FINAL DEBT SERVICE FUND BUDGET ASSESSMENT COMPARISON
More informationCoronado Community Development District. Proposed Budget For Fiscal Year 2016/2017 October 1, September 30, 2017
Coronado Community Development District Proposed Budget For Fiscal Year 2016/2017 October 1, 2016 - September 30, 2017 CONTENTS I II III IV PROPOSED BUDGET DETAILED PROPOSED BUDGET DETAILED PROPOSED DEBT
More informationCaribe Palm Community Development District
Caribe Palm Community Development District Proposed Budget For Fiscal Year 2014/2015 October 1, 2014 September 30, 2015 CONTENTS I II III IV PROPOSED BUDGET DETAILED PROPOSED BUDGET DETAILED PROPOSED DEBT
More informationLIVE OAK NO. 1. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2019
LIVE OAK NO. 1 Version 1 - Approved Tentative Budget (Approved at May 15, 2017 meeting) Prepared by: LIVE OAK NO. 1 Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures
More informationDeer Run. Community Development District. Proposed Budget
Proposed Budget FY 2017 Table of Contents 1-2 General Fund 3-7 General Fund Narrative 8 Debt Service Fund - Series 2008 9 Debt Assessments Chart 10 Amortization Schedule - Series 2008 11 Settlement Monitoring
More informationWindsor at Westside Community Development District. Proposed Budget
Proposed Budget FY 2018 Table of Contents 1-2 General Fund 3-7 General Fund Narrative 8 Debt Service Fund Series 2015 9-10 Amortization Schedule Series 2015 11 Debt Service Fund Series 2016 12-13 Amortization
More informationQuantum Park Overlay Dependent District. Final Budget For Fiscal Year 2018/2019 October 1, September 30, 2019
Quantum Park Overlay Dependent District Final Budget For Fiscal Year 2018/2019 October 1, 2018 September 30, 2019 CONTENTS I II III IV V FINAL BUDGET DETAILED FINAL BUDGET DETAILED FINAL DEBT SERVICE FUND
More informationWindsor at Westside Community Development District. Proposed Budget
Proposed Budget FY 2019 Table of Contents 1-2 General Fund 3-7 General Fund Narrative 8 Debt Service Fund Series 2015 9-10 Amortization Schedule Series 2015 11 Debt Service Fund Series 2016 12-13 Amortization
More informationWATERCHASE. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2015
WATERCHASE Version 2 - Approved Tentative Budget (approved at 5/13/14 meeting) Prepared by: WATERCHASE Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes
More informationStorey Park Community Development District. Adopted Budget
Adopted Budget FY 2018 Table of Contents 1-2 General Fund 3 Phase 1 Assessment Area Allocation Chart 4-7 General Fund Narrative 8 Debt Service Fund 9-10 Amortization Schedule Fiscal Year 2018 General Fund
More informationAve Maria Stewardship Community District
Ave Maria Stewardship Community District Amended Final Budget For Fiscal Year 2016/2017 October 1, 2016 - September 30, 2017 CONTENTS I AMENDED FINAL OPERATING FUND BUDGET II AMENDED FINAL DEBT SERVICE
More informationSail Harbour Community Development District. Proposed Budget For Fiscal Year 2015/2016 October 1, September 30, 2016
Sail Harbour Community Development District Proposed Budget For Fiscal Year 2015/2016 October 1, 2015 - September 30, 2016 CONTENTS I II III IV PROPOSED BUDGET DETAILED PROPOSED BUDGET DETAILED PROPOSED
More informationCoronado Community Development District. Proposed Budget For Fiscal Year 2018/2019 October 1, September 30, 2019
Coronado Community Development District Proposed Budget For Fiscal Year 2018/2019 October 1, 2018 - September 30, 2019 CONTENTS I II III IV PROPOSED BUDGET DETAILED PROPOSED BUDGET DETAILED PROPOSED DEBT
More informationAve Maria Stewardship Community District
Ave Maria Stewardship Community District Amended Final Budget For Fiscal Year 2017/2018 October 1, 2017 - September 30, 2018 AVE MARIA STEWARDSHIP COMMUNITY DISTRICT FY 2017/2018 AMENDED FINAL BUDGET TABLE
More informationClerk of Circuit Court Lee County, Florida
Clerk of Circuit Court Lee County, Florida Fiscal Year 2009 Budget REVISED 9-22-08 Clerk of Circuit Court Lee County, Florida Fiscal Year 2009 Budget Prepared by: General Accounting, Finance & Records
More informationFRESNO COUNTY TRANSPORTATION AUTHORITY ORIGINAL MEASURE C FY BUDGET PROPOSAL Approved by the FCTA Board on June 7, 2017
FRESNO COUNTY TRANSPORTATION AUTHORITY ORIGINAL MEASURE C 1987-2007 FY 2017-2018 BUDGET PROPOSAL Approved by the FCTA Board on June 7, 2017 This is the thirtieth line-item budget of the Original Measure
More informationMarsh Harbour Community Development District. Final Budget For Fiscal Year 2018/2019 October 1, September 30, 2019
Marsh Harbour Community Development District Final Budget For Fiscal Year 2018/2019 October 1, 2018 - September 30, 2019 CONTENTS I II III IV FINAL BUDGET DETAILED FINAL BUDGET DETAILED FINAL DEBT SERVICE
More informationWinding Cypress Community Development District. Proposed Budget For Fiscal Year 2017/2018 October 1, September 30, 2018
Winding Cypress Community Development District Proposed Budget For Fiscal Year 2017/2018 October 1, 2017 September 30, 2018 CONTENTS I II III IV PROPOSED BUDGET DETAILED PROPOSED BUDGET DETAILED PROPOSED
More informationWinding Cypress Community Development District. Proposed Budget For Fiscal Year 2018/2019 October 1, September 30, 2019
Winding Cypress Community Development District Proposed Budget For Fiscal Year 2018/2019 October 1, 2018 September 30, 2019 CONTENTS I II III IV PROPOSED BUDGET DETAILED PROPOSED BUDGET DETAILED PROPOSED
More informationLIVE OAK NO. 2. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2017
Version 2 - Approved Tentative Budget (Approved at May 17, 2016 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances..
More informationFalcon Trace. Community Development District Adopted Budget FY 2019
Falcon Trace Community Development District Adopted Budget FY 2019 Table of Contents 1 2-5 6 7 8 General Fund General Fund Narrative Capital Reserve Fund Debt Service Fund - Series 2007 Amortization Schedule
More informationBRIGER. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2020
Version 1 - Approved Tentative Budget: (Approved at 3/25/19 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1
More informationPalm Beach Plantation Community Development District
Palm Beach Plantation Community Development District Final Budget For Fiscal Year 2013/2014 CONTENTS I II III IV FINAL BUDGET DETAILED FINAL BUDGET DETAILED FINAL DEBT SERVICE FUND BUDGET ASSESSMENT COMPARISON
More informationFalcon Trace. Community Development District Adopted Budget FY 2018
Falcon Trace Community Development District Adopted Budget FY 2018 Table of Contents 1 2-5 6 7 8 General Fund General Fund Narrative Capital Reserve Fund Debt Service Fund - Series 2007 Amortization Schedule
More informationCLASSIFICATION OF ACCOUNTS UNIFORM ACCOUNTING SYSTEM LOCAL UNITS OF GOVERNMENT STATE OF FLORIDA
CLASSIFICATION OF ACCOUNTS UNIFORM ACCOUNTING SYSTEM LOCAL UNITS OF GOVERNMENT STATE OF FLORIDA Pursuant to Chapters 216.181 (13) and 218.33 (2), Florida Statutes To be used by Mosquito Control Districts
More informationHERITAGE LAKE PARK. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2013
Version 5 - Adopted Budget: (Adopted at 8/10/2012 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-4 Budget
More informationIMMOKALEE FIRE CONTROL DISTRICT BUDGET SUMMARY FISCAL YEAR
IMMOKALEE FIRE CONTROL DISTRICT BUDGET SUMMARY FISCAL YEAR 2016-2017 The proposed operating budget expenditures of Immokalee Fire Control District ar10.8% more than last year's total operating expenditures.
More informationSTEVENS PLANTATION. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2018
Version 1.1 - Adopted Budget: (Adopted 8/3/17) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-2 Budget Narrative 3-6
More informationDiamond Hill Community Development District
Diamond Hill Community Development District Financial Statements (Unaudited) January 31, 2018 Prepared by: Rizzetta & Company, Inc. diamondhillcdd.org rizzetta.com Balance Sheet As of 1/31/2019 (In Whole
More informationFY14 Budget. FY15 Request. FY13 Actual. Department Name
Support ing Organization Department Summary Support funding is provided by the Board of County Commissioners for those activites for which costs do not apply solely to any specific County department's
More informationHERITAGE ISLES. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 2 - Approved Tentative Budget:
Version 2 - Approved Tentative Budget: (Approved 5/16/2018) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-2 Exhibit
More informationPalm Beach Plantation Community Development District. Proposed Budget For Fiscal Year 2017/2018 October 1, September 30, 2018
Palm Beach Plantation Community Development District Proposed Budget For Fiscal Year 2017/2018 October 1, 2017 - September 30, 2018 CONTENTS I II III IV PROPOSED BUDGET DETAILED PROPOSED BUDGET DETAILED
More informationUrban Orlando. Community Development District. Operating and Debt Service Budget. Fiscal Year Adopted Budget on August 18th, 2010.
Operating and Debt Service Budget Fiscal Year 2011 Adopted Budget on August 18th, 2010 Prepared by Table of Contents GENERAL FUND BUDGET Summary of Revenue & Expenditures Page 1-2 Budget Narrative Page
More informationChildren s Board of Hillsborough County Fiscal Reporting Requirements Handbook FY 2019 October 1, 2018 to September 30, 2019
Children s Board of Hillsborough County Fiscal Reporting Requirements Handbook FY 2019 October 1, 2018 to September 30, 2019 TABLE OF CONTENTS PURPOSE 3 ROLE OF THE FISCAL REPRESENTATIVE AND CONTRACT MANAGER
More informationAdopted Budget Fiscal Year Bartram Springs Community Development District
Adopted Budget Bartram Springs Community Development District July 09, 2018 TABLE OF CONTENTS General Fund Budget Page 1-2 Narrative Page 3-9 Capital Reserve Budget Page 10 Debt Service Fund Budget Series
More informationCascades at Groveland Community Development District. Financial Statements (Unaudited) April 30, 2015
Cascades at Groveland Community Development District Financial Statements (Unaudited) April 30, 2015 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 4/30/2015 (In Whole Numbers)
More informationTENTATIVE BUDGET FISCAL YEAR JULY 24, 2018
TENTATIVE BUDGET FISCAL YEAR 2018-2019 JULY 24, 2018 Tax Increase Over Rolled-Back Rate The rolled-back rate of 6.0683 mills is the property tax levy that will, after the value of new construction is deducted,
More informationVILLAGE OF TOLONO CHAMPAIGN COUNTY, ILLINOIS ORDINANCE NO TAX LEVY ORDINANCE
VILLAGE OF TOLONO CHAMPAIGN COUNTY, ILLINOIS ORDINANCE NO. 04 09 TAX LEVY ORDINANCE Adopted by the Board of Trustees of the Village of Tolono This 7"' day of December, 2004. Published in pamphlet form
More informationBoard Budgeting Basics
FCCC Winter Conference February 5, 2015 Cocoa Beachfront Hilton Cocoa Beach, Florida Honorable Brent Thurmond, CPA Wakulla Co. COC Honorable Becky Norris Gulf Co. COC Honorable Kellie Connell, CPA Union
More informationMore special district information is available from the Florida Department of Community Affairs
VWCD BACKGROUND AUTHORITY Valencia Water Control District (originally Valencia Drainage District) was formed in 1970 under Chapters 298 and 72-291 of Florida Statute. A decree incorporating the Drainage
More information(i) Sale of property by the dependent special district to private developers, including:
Stevens Plantation (City of St. Cloud, Florida), Special Assessment Revenue Bonds, Series 2003A, $7,055,000 and Special Assessment Revenue Bonds, Series 2003B, $20,150,000, Dated: November 20, 2003 1.
More informationTSR Community Development District. Adopted Budget
Community Development District Adopted Budget FY 2019 Table of Contents 1-3 General Fund 4-13 General Fund Narrative 14 Debt Service Fund Series 2015 15-16 Amortization Schedule Series 2015 17 Debt Service
More informationPalm Beach Plantation Community Development District
Palm Beach Plantation Community Development District Final Budget For Fiscal Year 2012/2013 CONTENTS I II III IV V FINAL OPERATING FUND BUDGET FINAL DEBT SERVICE FUND BUDGET ASSESSMENT COMPARISON DETAILED
More informationTAMPA PALMS OPEN SPACE AND TRANSPORTATION. Annual Operating and Debt Service Budget
Version 1 - Approved Tentative Budget: (Approved at May 5, 2015 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund 003 Summary of Revenues, Expenditures and Changes in Fund Balances..
More informationCascades at Groveland Community Development District
Cascades at Groveland Community Development District Financial Statements (Unaudited) November 30, 2018 Prepared by: Rizzetta & Company, Inc. cascadesatgrovelandcdd.org rizzetta.com Balance Sheet As of
More informationAdopted Budget Fiscal Year Turtle Run Community Development District
Adopted Budget Fiscal Year 2017 Turtle Run Community Development District July 11, 2016 Turtle Run Community Development District TABLE OF CONTENTS General Fund Budget Page 1-2 Budget Narrative Page 3-7
More informationAnnual Operating and Debt Service Budget
Version 2 - Approved Tentative Budget: (Approved at May 6, 2014 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund 003 Summary of Revenues, Expenditures and Changes in Fund Balances..
More informationCHEVAL WEST. Community Development District. Annual Operating Budget. Fiscal Year Version 3 - Final Budget: (Adopted at August 17, 2017 meeting)
Version 3 - Final Budget: (Adopted at August 17, 2017 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-2 Exhibit A - Allocation
More informationGrand Hampton Community Development District
Grand Hampton Community Development District Financial Statements (Unaudited) October 31, 2018 Prepared by: Rizzetta & Company, Inc. grandhamptoncdd.org rizzetta.com Balance Sheet As of 10/31/2018 (In
More informationPalm Beach Plantation Community Development District. Final Budget For Fiscal Year 2018/2019 October 1, September 30, 2019
Palm Beach Plantation Community Development District Final Budget For Fiscal Year 2018/2019 October 1, 2018 - September 30, 2019 CONTENTS I II III IV FINAL BUDGET DETAILED FINAL BUDGET DETAILED FINAL DEBT
More informationAnnual Operating and Debt Service Budget
Annual Operating and Debt Service Budget (Tentative) Prepared By Table of Contents Page OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-3 Budget Narrative
More informationPalm Beach Plantation Community Development District. Proposed Budget For Fiscal Year 2015/2016 October 1, September 30, 2016
Palm Beach Plantation Community Development District Proposed Budget For Fiscal Year 2015/2016 CONTENTS I II III IV PROPOSED BUDGET DETAILED PROPOSED BUDGET DETAILED PROPOSED DEBT SERVICE FUND BUDGET ASSESSMENT
More informationTrails At Monterey Community Development District. Final Budget For Fiscal Year 2018/2019 October 1, September 30, 2019
Trails At Monterey Community Development District Final Budget For Fiscal Year 2018/2019 October 1, 2018 - September 30, 2019 CONTENTS I II III IV FINAL BUDGET DETAILED FINAL BUDGET DETAILED FINAL DEBT
More informationWalnut Creek Community Development District. Proposed Budget For Fiscal Year 2016/2017 October 1, September 30, 2017
Walnut Creek Community Development District Proposed Budget For Fiscal Year 2016/2017 October 1, 2016 September 30, 2017 CONTENTS I II PROPOSED BUDGET DETAILED PROPOSED BUDGET III DETAILED PROPOSED DEBT
More informationCandler Hills East. Community Development District. Adopted Budget
Adopted Budget FY 2017 Table of Contents 1 General Fund 2-6 General Fund Narrative 7 Capital Reserves Fund 8 Debt Service Fund - Series 2006 9 Amortization Schedule - Series 2006 COMMUNITY DEVELOPMENT
More informationTalavera Community Development District
Talavera Community Development District Financial Statements (Unaudited) February 28, 2018 Prepared by: Rizzetta & Company, Inc. talaveracdd.org rizzetta.com Balance Sheet As of 2/28/2018 (In Whole Numbers)
More informationVILLA SOL. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 2 - Approved Tentative Budget
VILLA SOL Annual Operating and Debt Service Budget Version 2 - Approved Tentative Budget (Approved at 6/04/2018 meeting) Prepared by: VILLASOL Table of Contents Page # OPERATING BUDGET Summary of Revenues,
More informationFinal Budget Fiscal Year SEPTEMBER 26, 2017
Final Budget Fiscal Year 2017-2018 SEPTEMBER 26, 2017 Tax Increase Over Rolled-Back Rate The rolled-back rate of 6.450 mills is the property tax levy that will, after the value of new construction is deducted,
More informationAdopted Budget. Fiscal Year Amelia Concourse Community Development District
Adopted Budget Fiscal Year 2019 Amelia Concourse TABLE OF CONTENTS General Fund Budget Page 12 Budget Narrative Page 38 Debt Service Fund Series 2007 Budget Page 9 Amortization Schedule Page 10 Series
More informationVillage of Elwood Budget for FY Fund Summary
Fund Summary Description Projected Actual Budget Year End Budget 2017-18 2018-19 2018-19 2019-20 GENERAL Beginning Balance $ 1,742,113 $ 1,893,013 $ 1,893,013 $ 2,375,524 Revenues $ 3,482,778 $ 4,473,324
More informationWalnut Creek Community Development District. Final Budget For Fiscal Year 2017/2018 October 1, September 30, 2018
Walnut Creek Community Development District Final Budget For Fiscal Year 2017/2018 October 1, 2017 September 30, 2018 CONTENTS I II FINAL BUDGET DETAILED FINAL BUDGET III DETAILED FINAL DEBT SERVICE FUND
More informationJune 28, 2017 Meadow Pointe II Severn Trent Services, Management Services Division 210 North University Drive, Suite 702 Coral Springs, Florida
Agenda Page 1 Meadow Pointe II JULY 5, 2017 AGENDA PACKAGE June 28, 2017 Meadow Pointe II Severn Trent Services, Management Services Division 210 North University Drive, Suite 702 Coral Springs, Florida
More informationAdopted Budget Fiscal Year Orchid Grove Community Development District
Adopted Budget Fiscal Year 2019 Orchid Grove Community Development District July 12, 2018 TABLE OF CONTENTS General Fund Budget Page 1 Narrative Page 2-5 Debt Service Fund Series 2013 Budget Page 6 Amortization
More informationPALM BAY COMMUNITY DEVELOPMENT DISTRICT PROPOSED BUDGET FISCAL YEAR 2018 ADOPTED JULY 13, 2017
PROPOSED BUDGET FISCAL YEAR 2018 ADOPTED JULY 13, 2017 TABLE OF CONTENTS Description Page Number General fund budget 1-2 Definitions of general fund expenditures 3-4 Enterprise fund budget 5 Projected
More informationBest Practices for Treasurers 2018 Summer Specialized Training RESPONSIBILITIES OF THE TREASURER
Best Practices for Treasurers 2018 Summer Specialized Training RESPONSIBILITIES OF THE TREASURER BEFORE THE BOARD MEETING 1. Prepare some claims for payment (clerk may also do these), attach bills to claims,
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 informationLakeside Community Development District. Financial Statements (Unaudited) May 31, 2016
Lakeside Community Development District Financial Statements (Unaudited) May 31, 2016 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 5/31/2016 Debt Service General Fund Reserve
More informationVeranda Community Development District. Proposed Budget For Fiscal Year 2018/2019 October 1, September 30, 2019
Veranda Community Development District Proposed Budget For Fiscal Year 2018/2019 October 1, 2018 September 30, 2019 CONTENTS I II III IV PROPOSED BUDGET DETAILED PROPOSED BUDGET DETAILED PROPOSED DEBT
More informationProperty Appraisers Instruction Workbook Budget Planning
Property Appraisers Instruction Workbook 2018-19 Budget Planning Florida Department of Revenue Property Tax Oversight February 2018 TABLE OF CONTENTS FOREWORD... 1 BUDGET TIMETABLE... 2 BUDGET SUBMITTAL
More informationChanning Park Community Development District
Channing Park Community Development District Financial Statements (Unaudited) November 30, 2018 Prepared by: Rizzetta & Company, Inc. channningparkcdd.org rizzetta.com Balance Sheet As of 11/30/2018 (In
More informationCEDAR HAMMOCK. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Approved Tentative Budget
Annual Operating and Debt Service Budget Approved Tentative Budget Version 1-3_20_18 Prepared by: Budget Overview Table of Contents Page # OPERATING BUDGET Summary of Revenues, Expenditures and Changes
More informationPALM BAY COMMUNITY DEVELOPMENT DISTRICT ADOPTED BUDGET FISCAL YEAR 2019 REVISED APRIL 12, 2018
ADOPTED BUDGET FISCAL YEAR 2019 REVISED APRIL 12, 2018 TABLE OF CONTENTS Description Page Number General fund budget 1-2 Definitions of general fund expenditures 3-4 Enterprise fund budget 5 Projected
More informationHERITAGE ISLES. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2017
Version 5.0 - Final Budget: (Adopted on 8/24/16) Prepared by: Table of Contents OPERATING BUDGET Page # General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-2 Exhibit A - Allocation
More informationFY15 Budget. FY16 Request. FY14 Actual. Department Name
Support ing Organization Department Summary Support funding is provided by the Board of County Commissioners for those activites for which costs do not apply solely to any specific County department's
More information