07/16/ :47 CITY OF SARATOGA SPRINGS LIVE P

Size: px
Start display at page:

Download "07/16/ :47 CITY OF SARATOGA SPRINGS LIVE P"

Transcription

1 07/16/ :47 CITY OF SARATOGA SPRINGS LIVE P 1 u106 BUDGET AMENDMENTS JOURNAL ENTRY PROOF bgamdent LN ORG OBJECT PROJ ORG DESCRIPTION ACCOUNT DESCRIPTION PREV BUDGET AMENDED ACCOUNT LINE DESCRIPTION EFF DATE BUDGET CHANGE BUDGET ERR YEAR-PER JOURNAL EFF-DATE REF 1 REF 2 SRC JNL-DESC ENTITY AMEND /21/2015 BUDGET CCM BUA TRANS-REG 1 1 A COMM FINANCE CONTRACTED SERVIC DUES A TO COVER DEFICIT 07/21/ A COMM FINANCE CONTRACTED SERVIC CONFERENCE REGISTRATION 1, A TO COVER DEFICIT 07/21/ A INDOOR RECREATION FACILITY CS REPAIRS & MAINTENANCE BUILDING 9, , , A COVER REPAIRS TO BUILDING 07/21/ A INDOOR RECREATION FACILITY EQ MISCELLANEOUS EQUIPMENT 1, , A COVER REPAIRS TO BUILDING 07/21/ A STREETS CS ADVERTISING A COVER AD FOR YARD DEBRIS 07/21/ A DRINK HALL/SR CITZ CEN CS REPAIRS & MAINTENANCE BUILDING 17, , A COVER AD FOR YARD DEBRIS 07/21/ A CITY GARAGE CS REPAIRS & MAINTENANCE BUILDING 8, , , A COVER REPAIRS TO GARAGE DOOR 07/21/ A OFF STREET PARKING EQ CAP OUTL MISCELLANEOUS EQUIPMENT 4, , A COVER REPAIRS TO GARAGE DOOR 07/21/ A PARK & CASINO CS REPAIRS & MAINTENANCE BUILDING 15, , , A COVER REPAIRS TO BUILDING 07/21/ A PARK & CASINO CS OTHER SUPPLIES 12, , , A COVER REPAIRS TO BUILDING 07/21/ A PARK & CASINO CS LANDSCAPING 4, , , A FOR LANDSCAPING MATERIALS 07/21/ A STREETS CS PHONES 6, , , A FOR LANDSCAPING MATERIALS 07/21/ A CITY GARAGE CS REPAIRS & MAINTENANCE EQUIPMEN 7, , , A FOR EQUIPMENT REPAIR 07/21/ A STREETS EQ CAPITAL OUTLAY MISCELLANEOUS EQUIPMENT 10, , , A FOR EQUIPMENT REPAIR 07/21/ A CITY GARAGE CS OTHER SUPPLIES 5, , A FOR MISC GARAGE SUPPLIES 07/21/2015

2 07/16/ :47 CITY OF SARATOGA SPRINGS LIVE P 2 u106 BUDGET AMENDMENTS JOURNAL ENTRY PROOF bgamdent LN ORG OBJECT PROJ ORG DESCRIPTION ACCOUNT DESCRIPTION PREV BUDGET AMENDED ACCOUNT LINE DESCRIPTION EFF DATE BUDGET CHANGE BUDGET YEAR-PER JOURNAL EFF-DATE REF 1 REF 2 SRC JNL-DESC ENTITY AMEND /21/2015 BUDGET CCM BUA TRANS-REG A STREETS CS EQUIPMENT & VEHICLE RENTAL 8, , A FOR MISC GARAGE SUPPLIES 07/21/ A CITY GARAGE CS UNIFORMS 2, , , A TO COVER UNIFORMS PER CONTRACT 07/21/ A STREETS CS PHONES 6, , , A TO COVER UNIFORMS PER CONTRACT 07/21/ A STREETS CS UNIFORMS 7, , , A TO COVER UNIFORMS PER CONTRACT 07/21/ A STREETS CS EQUIPMENT & VEHICLE RENTAL 8, , , A TO COVER UNIFORMS PER CONTRACT 07/21/ A PARK & CASINO CS UNIFORMS 1, , , A TO COVER UNIFORMS PER CONTRACT 07/21/ A STREETS CS EQUIPMENT & VEHICLE RENTAL 8, , , A TO COVER UNIFORMS PER CONTRACT 07/21/ A RECREATION EXPENSES CS UNIFORMS 1, , A TO COVER UNIFORMS PER CONTRACT 07/21/ A INDOOR RECREATION FACILITY CS PHONES 5, , A TO COVER UNIFORMS PER CONTRACT 07/21/ A INDOOR RECREATION FACILITY CS UNIFORMS A TO COVER UNIFORMS PER CONTRACT 07/21/ A INDOOR RECREATION FACILITY CS REPAIRS & MAINTENANCE VEHICLE 1, A TO COVER UNIFORMS PER CONTRACT 07/21/ A VERNON ARENA CS UNIFORMS A TO COVER UNIFORMS PER CONTRACT 07/21/ A VERNON ARENA CS OTHER SUPPLIES 1, A TO COVER UNIFORMS PER CONTRACT 07/21/ A WEIBEL ICE RINK CS UNIFORMS , A TO COVER UNIFORMS PER CONTRACT 07/21/ A WEIBEL ICE RINK EQ CAP OUTLAY MISCELLANEOUS EQUIPMENT 2, , A TO COVER UNIFORMS PER CONTRACT 07/21/2015

3 07/16/ :47 CITY OF SARATOGA SPRINGS LIVE P 3 u106 BUDGET AMENDMENTS JOURNAL ENTRY PROOF bgamdent LN ORG OBJECT PROJ ORG DESCRIPTION ACCOUNT DESCRIPTION PREV BUDGET AMENDED ACCOUNT LINE DESCRIPTION EFF DATE BUDGET CHANGE BUDGET YEAR-PER JOURNAL EFF-DATE REF 1 REF 2 SRC JNL-DESC ENTITY AMEND /21/2015 BUDGET CCM BUA TRANS-REG A TREES CS UNIFORMS 1, , , A TO COVER UNIFORMS PER CONTRACT 07/21/ A TREES CS SERVICE CONTRACTS - PROF SERV 5, , , A TO COVER UNIFORMS PER CONTRACT 07/21/ F WATER MAINTENANCE CS UNIFORMS , F TO COVER UNIFORMS PER CONTRACT 07/21/ F WATER ADMINISTRATION CS SERVICE CONTRACTS - PROF SERV 23, , F TO COVER UNIFORMS PER CONTRACT 07/21/ F WATER MAINTENANCE CS OTHER SUPPLIES 69, , , F FOR MANHOLES, CATCHBASINS, ETC 07/21/ F WATER TREATMNET PLANT CS UTILITIES 355, , , F FOR MANHOLES, CATCHBASINS, ETC 07/21/ A INDOOR RECREATION FACILITY CS REPAIRS & MAINTENANCE BUILDING 9, , , A FOR REPAIRS TO VEHICLE 07/21/ A INDOOR RECREATION FACILITY CS REPAIRS & MAINTENANCE VEHICLE 1, , A FOR REPAIRS TO VEHICLE 07/21/2015 ** JOURNAL TOTAL 0.00

4 07/16/ :47 CITY OF SARATOGA SPRINGS LIVE P 4 u106 BUDGET AMENDMENT JOURNAL ENTRY PROOF bgamdent CLERK: u106 YEAR PER JNL SRC ACCOUNT ACCOUNT DESC T OB DEBIT CREDIT EFF DATE JNL DESC REF 1 REF 2 REF 3 LINE DESC BUA A DUES /21/2015 TRANS-REG BUDGET CCM TO COVER DEFICIT BUA A CONFERENCE REGISTRATION /21/2015 TRANS-REG BUDGET CCM TO COVER DEFICIT BUA A REPAIRS & MAINTENANCE BUILDING 5 1, BUA A MISCELLANEOUS EQUIPMENT 5 1, BUA A ADVERTISING /21/2015 TRANS-REG BUDGET CCM COVER AD FOR YARD DEBRIS BUA A REPAIRS & MAINTENANCE BUILDING /21/2015 TRANS-REG BUDGET CCM COVER AD FOR YARD DEBRIS BUA A REPAIRS & MAINTENANCE BUILDING 5 4, /21/2015 TRANS-REG BUDGET CCM COVER REPAIRS TO GARAGE DOOR BUA A MISCELLANEOUS EQUIPMENT 5 4, /21/2015 TRANS-REG BUDGET CCM COVER REPAIRS TO GARAGE DOOR BUA A REPAIRS & MAINTENANCE BUILDING 5 2, BUA A OTHER SUPPLIES 5 2, BUA A LANDSCAPING 5 1, /21/2015 TRANS-REG BUDGET CCM FOR LANDSCAPING MATERIALS BUA A PHONES 5 1, /21/2015 TRANS-REG BUDGET CCM FOR LANDSCAPING MATERIALS BUA A REPAIRS & MAINTENANCE EQUIPMEN 5 1, /21/2015 TRANS-REG BUDGET CCM FOR EQUIPMENT REPAIR BUA A MISCELLANEOUS EQUIPMENT 5 1, /21/2015 TRANS-REG BUDGET CCM FOR EQUIPMENT REPAIR BUA A OTHER SUPPLIES /21/2015 TRANS-REG BUDGET CCM FOR MISC GARAGE SUPPLIES BUA A EQUIPMENT & VEHICLE RENTAL /21/2015 TRANS-REG BUDGET CCM FOR MISC GARAGE SUPPLIES BUA A UNIFORMS 5 1, BUA A PHONES 5 1, BUA A UNIFORMS 5 5, BUA A EQUIPMENT & VEHICLE RENTAL 5 5, BUA A UNIFORMS 5 2, BUA A EQUIPMENT & VEHICLE RENTAL 5 2, BUA A UNIFORMS BUA A PHONES

5 07/16/ :47 CITY OF SARATOGA SPRINGS LIVE P 5 u106 BUDGET AMENDMENT JOURNAL ENTRY PROOF bgamdent YEAR PER JNL SRC ACCOUNT ACCOUNT DESC T OB DEBIT CREDIT EFF DATE JNL DESC REF 1 REF 2 REF 3 LINE DESC BUA A UNIFORMS BUA A REPAIRS & MAINTENANCE VEHICLE BUA A UNIFORMS BUA A OTHER SUPPLIES BUA A UNIFORMS BUA A MISCELLANEOUS EQUIPMENT BUA A UNIFORMS 5 1, BUA A SERVICE CONTRACTS - PROF SERV 5 1, BUA F UNIFORMS BUA F SERVICE CONTRACTS - PROF SERV BUA F OTHER SUPPLIES 5 3, /21/2015 TRANS-REG BUDGET CCM FOR MANHOLES, CATCHBASINS, ETC BUA F UTILITIES 5 3, /21/2015 TRANS-REG BUDGET CCM FOR MANHOLES, CATCHBASINS, ETC BUA A REPAIRS & MAINTENANCE BUILDING 5 1, /21/2015 TRANS-REG BUDGET CCM FOR REPAIRS TO VEHICLE BUA A REPAIRS & MAINTENANCE VEHICLE 5 1, /21/2015 TRANS-REG BUDGET CCM FOR REPAIRS TO VEHICLE JOURNAL 2015/07/118 TOTAL.00.00

6 07/16/ :47 CITY OF SARATOGA SPRINGS LIVE P 6 u106 BUDGET AMENDMENT JOURNAL ENTRY PROOF bgamdent FUND YEAR PER JNL EFF DATE DEBIT CREDIT ACCOUNT ACCOUNT DESCRIPTION FUND TOTAL ** END OF REPORT - Generated by Lynn Bachner **

CITY OF SARATOGA SPRINGS City Council Meeting

CITY OF SARATOGA SPRINGS City Council Meeting CITY OF SARATOGA SPRINGS City Council Meeting December 29, 2016 City Council Room Print 1:00 PM CALL TO ORDER ROLL CALL SALUTE TO FLAG PUBLIC COMMENT PERIOD / 15 MINUTES PRESENTATION(S): EXECUTIVE SESSION:

More information

CITY OF SARATOGA SPRINGS

CITY OF SARATOGA SPRINGS CITY OF SARATOGA SPRINGS City Council Meeting December 31, 2018 Recreation Center 15 Vanderbilt Avenue Saratoga Springs, NY... PUBLIC HEARINGS BEGIN 10:55 AM : P.H. - Amend Chapter 118 of the City Code

More information

TOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871

TOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871 Page 1 GENERAL FUND APPROPRIATIONS Year Amended As of Accounts GENERAL GOVERNMENT SUPPORT TOWN BOARD A1010.1 $ 22,475.00 $ 22,053.00 $ 14,702.00 $ 22,279.00 Contractual Exp. A1010.4 $ 440.00 $ 4,000.00

More information

TOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871

TOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871 Page 1 GENERAL FUND APPROPRIATIONS Year Amended As of Accounts GENERAL GOVERNMENT SUPPORT TOWN BOARD A1010.1 $ 22,504.00 $ 22,279.00 $ 15,446.04 $ 23,169.00 $ 23,169.00 Contractual Exp. A1010.4 $ 1,275.00

More information

City of Saratoga Springs Surplus and Fund Balance as of December 31, 2015 General Fund - Operating Budget

City of Saratoga Springs Surplus and Fund Balance as of December 31, 2015 General Fund - Operating Budget City of Saratoga Springs Surplus and Fund Balance as of December 31, 2015 General Fund - Operating Budget What is surplus? Surplus is the excess of revenues over expenses, calculated for the current period.

More information

Legislative (Cty Council)

Legislative (Cty Council) 001-0511-511.11-00 Council wages $52,493 001-0511-511.20-00 Retirees Benefit $2,467 001-0511-511.21-00 FICA / medicare taxes $4,002 001-0511-511.23-00 Life & health insurance $8,971 001-0511-511.40-00

More information

City of Garden City Fiscal Year Budget

City of Garden City Fiscal Year Budget Fund 101 - GENERAL FUND ESTIMATED REVENUES Dept 402-GENERAL PROPERTY TAXES REVENUES 101-402-403.000 REAL ESTATE TAXES 6,708,473 6,434,656 6,417,613 6,338,061 6,652,440 6,672,397 101-402-403.001 MONTHLY

More information

Public Parking System Fund

Public Parking System Fund Public Parking System Fund M-1 Fund 503- PUBLIC PARKING SYSTEM Budget Resources by Classification: Total $900,663 Misc. 6% Use of Money/ Property 0.4% Fund Balance Fwd 13% Charges for Service 80.6% RECEIPTS

More information

The City of Saratoga Springs 2019 Comprehensive Budget. Commissioner of Finance Michele Madigan

The City of Saratoga Springs 2019 Comprehensive Budget. Commissioner of Finance Michele Madigan The City of Saratoga Springs 2019 Comprehensive Budget Commissioner of Finance Michele Madigan 1 Lightning Strike Lightning struck City Hall on Friday 8/17 Related water damage impacted every floor City

More information

PUBLIC WORKS DEPARTMENT FY16 BUDGET

PUBLIC WORKS DEPARTMENT FY16 BUDGET PUBLIC WORKS DEPARTMENT FY16 BUDGET Respectfully submitted by: Joseph Bettis Jr., Director of Public Works PUBLIC WORKS DEPARTMENT 18 SEPARATE BUDGETS REGISTRY OF DEEDS PARKING TICKET DEPARTMENT TOWN HALL

More information

Village of Hilbert 2012 Municipal Budget Public Hearing 7 p.m. Tuesday, November 8, 2011

Village of Hilbert 2012 Municipal Budget Public Hearing 7 p.m. Tuesday, November 8, 2011 Fund 01 GENERAL FUND 2010 2011 2011 2012 % Account Name Receipts Budget Projected Budget Change GENERAL PROPERTY TAX - LEVY LIMIT $ 283,172.79 $ 291,681 $ 291,681.00 $ 295,007 1% GENERAL PROPERTY TAX -

More information

CRIMINAL JUSTICE IMPROVEMENT CAPITAL PROJECT FUND 2018 BUDGETED REVENUE

CRIMINAL JUSTICE IMPROVEMENT CAPITAL PROJECT FUND 2018 BUDGETED REVENUE CRIMINAL JUSTICE IMPROVEMENT CAPITAL PROJECT FUND ED REVENUE ACTUAL ACTUAL ACTUAL ADOPTED ADOPTED RECOMMENDED 2014 2015 2016 2016 2017 Property Taxes $ $ $ $ $ $ Sales Tax Misc. Taxes Licenses & Permits

More information

ID: BP WOW FUND: GENERAL FUND

ID: BP WOW FUND: GENERAL FUND DATE: 11/27/2013 VILLAGE OF GERMANTOWN PAGE: 1 TIME: 12:02:17 FUND: GENERAL FUND BEGINNING BALANCE 0 TAXES TAXES 10-410-411-1100 GENERAL PROPERTY TAXES 8,689,638 7,240,965 8,689,158 8,950,755 10-410-411-1400

More information

CITY OF HAILEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND

CITY OF HAILEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT GENERAL FUND REVENUE 100-00-31009 SALES TAX REVENUE THROUGH COUN.00.00 2,569,002.00 2,569,002.00.0 100-00-31910

More information

ADMINISTRATIVE HEARINGS 80, AMBULANCE & RESCUE FEES 420, CPR CLASS 1, FIRST AID CLASS 100

ADMINISTRATIVE HEARINGS 80, AMBULANCE & RESCUE FEES 420, CPR CLASS 1, FIRST AID CLASS 100 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 1 BUDGET REPORT FUND: GENERAL FUND NUMBER DESCRIPTION BUDGET --- BEGINNING BALANCE 0 CORPORATE REVENUES 01-10-30125 ADMINISTRATIVE HEARINGS 80,000 01-10-30130

More information

GLEN OAKS VILLAGE OWNERS, INC BUDGET

GLEN OAKS VILLAGE OWNERS, INC BUDGET REVENUE: 5001 Shareholders 15,344,460 5022 Special Assessment (NYC Abatement) 853,690 5022 Special Assessment (NYS STAR) 503,958 Total SH Maintenance Revenue 16,702,108 5007 Rent Income-GOVO FMA 12,000

More information

CITY OF HOBOKEN HUDSON COUNTY, NEW JERSEY RESOLUTION TO AMEND BUDGET

CITY OF HOBOKEN HUDSON COUNTY, NEW JERSEY RESOLUTION TO AMEND BUDGET CITY OF HOBOKEN HUDSON COUNTY, NEW JERSEY RESOLUTION TO AMEND BUDGET WHEREAS, the local municipal budget for the SFY 2009 was introduced on the 5th day of November, 2008, and WHEREAS, the public hearing

More information

City of Hot Springs, Arkansas 2016 Adopted Budget

City of Hot Springs, Arkansas 2016 Adopted Budget City of Hot Springs, Arkansas 2016 Adopted Budget 1 City of Hot Springs 2016 Budget Summary Fund Fund Name Revenue Expense Net 001 General Fund 21,969,842 22,878,789 (908,947) 216 Probation Fee Fund 100,000

More information

CITY OF HAILEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2017 GENERAL FUND

CITY OF HAILEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2017 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT GENERAL FUND REVENUE 100-00-31001 PROPERTY TAXES FROM COUNTY.00.00 2,449,925.00 2,449,925.00.0 100-00-31009

More information

GLEN OAKS VILLAGE OWNERS, INC GL#'s

GLEN OAKS VILLAGE OWNERS, INC GL#'s REVENUE: 5001 Shareholders 15,725,700 5022 Special Assessment (NYC $400 Rebate) 418,393 5022 Special Assessment (NYC Abatement) 836,785 5022 Special Assessment (NYS STAR) 502,071 Total SH Maintenance Revenue

More information

Cash reserved for capital projects (Stations 2 and 5) $ 1,288,208

Cash reserved for capital projects (Stations 2 and 5) $ 1,288,208 December 2017 Financial Report Comments Balance Sheet General - Comparative balance sheet is shown for December 31, 2017; November 30, 2017 ; and December 31, 2016 Analysis of Cash Position 12/31/2017

More information

CITY OF EAST TAWAS Budget

CITY OF EAST TAWAS Budget 2015-2016 Budget Adopted June 1, 2015 GENERAL FUND 2015 16 ESTIMATED REVENUES 101 000 000.999 TRANSFER FROM PRIOR YEAR FUNDS 179,277 101 000 402.000 CURRENT PROPERTY TAX 1,207,797 101 000 426.000 PAYMENT

More information

Account History #

Account History # Home Find Property Contact Us This website is for informational purposes only. Title research should be performed at the appropriate County Clerks office. This is not deemed a legal document. Account History

More information

Cash reserved for capital projects (impact fees) $ 1,197,524

Cash reserved for capital projects (impact fees) $ 1,197,524 August 2017 Financial Report Comments Balance Sheet General - Comparative balance sheet is shown for August 31, 2017; July 31, 2017 ; and August 31, 2016 Analysis of Cash Position 8/31/2017 8/31/2016 Cash

More information

SOLUTIONS TO EXERCISES SET B

SOLUTIONS TO EXERCISES SET B SOLUTIONS TO EXERCISES SET B EXERCISE 2-1B 1. False. An account is an accounting record of a specific asset, liability, or stockholders equity item. 2. True. 3. False. Each asset, liability, and stockholders

More information

ACADEMIC SENATE

ACADEMIC SENATE ACADEMIC SENATE http://www.csueastbay.edu/senate 510-885-3671 COMMITTEE ON BUDGET AND RESOURCE ALLOCATION 15-16 COBRA 3 March 10, 2016 TO: FROM: SUBJECT: PURPOSE: The Academic Senate The Committee on Budget

More information

2. From the Desktop, click on Accounting > Operations > Account Transactions

2. From the Desktop, click on Accounting > Operations > Account Transactions Pre-Programmed Default General Ledger Accounts in Partner XE To Access 1. From the Desktop, click on the Accounting Icon The Daily Processing screen will come up From within Accounting click on Account

More information

Village of Kenilworth Fiscal Year 2019 Adopted Budget

Village of Kenilworth Fiscal Year 2019 Adopted Budget F Village of Kenilworth Fiscal Year 2019 Adopted FY 16 Delta FY18B v. FY19P 23 GENERAL FUND Total General Operating Revenues: 4,793,044 4,514,062 4,429,149 3,993,544 4,584,330 4,491,415 62,266 Administration

More information

Cash reserved for capital projects (impact fees) $ 200,000

Cash reserved for capital projects (impact fees) $ 200,000 August 2014 Financial Report Comments Balance Sheet General - Comparative balance sheet is shown for August 31, 2014; July 31, 2014 ; and August 31, 2013 Analysis of Cash Position 8/31/2014 8/31/2013 Cash

More information

Cash reserved for capital projects (impact fees) $ 200,000

Cash reserved for capital projects (impact fees) $ 200,000 July 2014 Financial Report Comments Balance Sheet General - Comparative balance sheet is shown for July 31, 2014; June 30, 2014 ; and July 31, 2013 Analysis of Cash Position 7/31/2014 7/31/2013 Cash 8,897,820

More information

NOTICE OF PUBLIC HEARING ON BUDGET

NOTICE OF PUBLIC HEARING ON BUDGET NOTICE OF PUBLIC HEARING ON BUDGET The City Council for the City of Mont Belvieu, Texas, will hold a public hearing on the FY 2018-2019 Proposed Budget on Monday, September 10, 2018, at 6:00 pm in the

More information

Bridgewater of Wesley Chapel Community Development District

Bridgewater of Wesley Chapel Community Development District Bridgewater of Wesley Chapel Community Development District Bwcdd.org Proposed Budget for Fiscal Year 2018/2019 Presented by: Rizzetta & Company, Inc. 5844 Old Pasco Road Suite 100 Wesley Chapel, Florida

More information

Financial Worksheet - Budget 2017 Village of Aquilla Budget Year 2016

Financial Worksheet - Budget 2017 Village of Aquilla Budget Year 2016 Fund Classification: 2013 Special Revenue Fund Name: Gas Tax Fund Balance 1/1 $12,705.74 $20,680.95 $26,313.26 $20,313.26 Other - and Permits $18,225.21 $17,682.31 $19,000.00 $19,000.00 Total Revenue $18,225.21

More information

CITY OF OAK RIDGE NORTH FY 2018 OPERATING BUDGET GENERAL FUND SUMMARY

CITY OF OAK RIDGE NORTH FY 2018 OPERATING BUDGET GENERAL FUND SUMMARY ACTUAL AMENDED ESTIMATED GENERAL FUND SUMMARY General Service 2,879,856 3,115,589 2,822,437 2,998,233-3.8% Building & Permits 261,715 221,850 140,066 217,270-2.1% Court 402,215 461,420 481,700 483,630

More information

New Mexico Department of Finance and Administration Local Government Division Budget Request Recapitulation

New Mexico Department of Finance and Administration Local Government Division Budget Request Recapitulation New Mexico Department of Finance and Administration Local Government Division Budget Request Recapitulation County/ Municipality: CITY OF BLOOMFIELD Fiscal Year 2019 ROUNDED TO NEAREST DOLLAR (A) (B) (C)

More information

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2015 GENERAL FUND

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2015 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES ( 331.70) 2,413.22 2,979.94 1,237,581.20 1,234,601.26.2 100-41140 MOBIL HOME

More information

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 7 MONTHS ENDING JULY 31, 2015 GENERAL FUND

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 7 MONTHS ENDING JULY 31, 2015 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES 36.42.00 2,979.94 1,237,581.20 1,234,601.26.2 100-41140 MOBIL HOME TAXES 125,480.30

More information

Heritage Landing Community Development District

Heritage Landing Community Development District Heritage Landing Community Development District Financial Statements (Unaudited) September 30, 2018 Prepared by: Rizzetta & Company, Inc. worldcommercecdd.org rizzetta.com Balance Sheet As of 9/30/2018

More information

A B C D E F 3 4 CURREN TENTATIVE PRELIMINARY 5 PRIOR YEAR AS 6 ACCOUNTS CODE 2016 AMENDED GENERAL FUND APPROPRIATIONS 9 10 GENERAL 11

A B C D E F 3 4 CURREN TENTATIVE PRELIMINARY 5 PRIOR YEAR AS 6 ACCOUNTS CODE 2016 AMENDED GENERAL FUND APPROPRIATIONS 9 10 GENERAL 11 A B C D E F CURREN TENTATIVE PRELIMINARY T PRIOR YEAR AS BUDGET BUDGET ACCOUNTS CODE AMENDED 8 8 8 GENERAL FUND APPROPRIATIONS GENERAL GOVERNMENT TOWN BOARD Personal A. Services Contractual A. Exp. TOTAL

More information

Bridgewater of Wesley Chapel Community Development District

Bridgewater of Wesley Chapel Community Development District Bridgewater of Wesley Chapel Community Development District bwccdd.org Adopted Fiscal Year 2017/2018 Presented by: Rizzetta & Company, Inc. 5844 Old Pasco Road Suite 100 Wesley Chapel, Florida 33544 Phone:

More information

2019 PROPOSED BUDGET

2019 PROPOSED BUDGET PROPOSED BUDGET Table of Contents BUDGET SUMMARY General Fund 27 Fire 1-2 Revenues Summary 28 Building Inspection 3-4 Expenditures Summary 29 Code Enforcement/Cadets 29 Weights & Measures Special Revenue

More information

Village of DeForest 2018 Adopted Budget

Village of DeForest 2018 Adopted Budget Village of DeForest 2018 Adopted Budget Public Hearing December 5, Village Board Adopted December 5, 2018 Village of DeForest Table of Contents - Adopted Budget All Funds Schedule Page # Public Hearing

More information

Objective. Overview. Prerequisites. Procedure

Objective. Overview. Prerequisites. Procedure Module: Accounts Receivable Topic: Payment Processing Miscellaneous Cash Receipt Entry MUNIS Version 7 Objective This document provides step-by-step instructions on how to enter miscellaneous cash receipts.

More information

Posting from a General Journal to a General Ledger. Tuesday, October 26, :48:47 PM ET

Posting from a General Journal to a General Ledger. Tuesday, October 26, :48:47 PM ET Posting from a General Journal to a General Ledger Account Form Based on the T account (Debit and Credit sides). Transaction Date and Journal page number. Balance-Ruled Account Form A form that has columns

More information

DEPARTMENT OVERVIEW. Fund: General, 911 Fees Department: Emergency Communications. Mission Statement

DEPARTMENT OVERVIEW. Fund: General, 911 Fees Department: Emergency Communications. Mission Statement DEPARTMENT OVERVIEW Fund: General, 911 Fees Department: Emergency Communications Mission Statement To enhance the quality of life of every person in Cowley County, Kansas, by receiving and processing 9-1-1

More information

Golf Enterprise Agency Overview

Golf Enterprise Agency Overview Golf Enterprise Agency Overview Agency Mission The mission of the Golf Enterprise is to provide the Madison area golfing public with the finest possible golfing conditions at reasonable prices and for

More information

Lake Padgett Estates Independent Special District

Lake Padgett Estates Independent Special District Lake Padgett Estates Independent Special District Financial Statements (Unaudited) October 31, 2018 Prepared by: Rizzetta & Company, Inc. lakepadgettisd.org rizzetta.com Balance Sheet As of 10/31/2018

More information

Statement of Revenues, Expenses And Change In Net Assets As of January 31, 2015

Statement of Revenues, Expenses And Change In Net Assets As of January 31, 2015 Statement of s, Expenses And In Net Assets 1 to Date REVENUE OPERATING REVENUE 16,314,398.42 98.56 15,355,008.57 92.83 METERED SALES- GENERAL CU 119,694,096.27 95.93 113,855,897.21 95.85 5.13 6,628.36.04

More information

Statement of Revenues, Expenses And Change In Net Assets As of April 30, 2015

Statement of Revenues, Expenses And Change In Net Assets As of April 30, 2015 Statement of s, Expenses And In Net Assets 1 to Date REVENUE OPERATING REVENUE 16,800,319.05 97.12 14,544,858.23 95.95 METERED SALES- GENERAL CU 168,110,957.65 95.67 155,339,862.43 95.44 8.22 9,141.40.05

More information

City and Borough of Juneau FY06 Budget

City and Borough of Juneau FY06 Budget FY06 Budget Introduction The information presented in this report is a summary of the City's adopted general governmental operating budget for fiscal year 2006 (July 1, 2005 through June 30, 2006). It

More information

Lake Padgett Estates Independent Special District. Financial Statements (Unaudited) October 31, 2016

Lake Padgett Estates Independent Special District. Financial Statements (Unaudited) October 31, 2016 Lake Padgett Estates Independent Special District Financial Statements (Unaudited) October 31, 2016 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 10/31/2016 (In Whole Numbers)

More information

PARKS, RECREATION, & ARTS

PARKS, RECREATION, & ARTS PARKS, RECREATION, & ARTS CITY OF LANCASTER ADOPTED FISCAL YEAR 2018-2019 BUDGET 86 Parks, Recreation, & Arts Budget Summary Adopted Dollars by Division Administration & Film 1,410,599 1,467,420 1,647,594

More information

04/03/ :16 AM User: DAN DB: Bath

04/03/ :16 AM User: DAN DB: Bath 04/03/ 08:16 AM Fund 101 - General Fund 101-000-401.000 Current Property Taxes 101-000-403.000 Police & Fire Taxes 101-000-407.000 Property Tax Collection Fees 101-000-423.000 Trailer Taxes 101-000-445.000

More information

Proposed Budget. City of Seagraves. This budget includes a proposed tax rate of Tel Hill

Proposed Budget. City of Seagraves. This budget includes a proposed tax rate of Tel Hill Proposed Budget 2017 2018 This budget includes a proposed tax rate of 0.863000 City of Seagraves Tel 806-387-2593 309 Hill www.cityofseagraves.com Fax 806-387-2595 Seagraves, TX 79359 Table of Contents

More information

Trails Community Development District

Trails Community Development District Trails Community Development District Financial Statements (Unaudited) April 30, 2018 Prepared by: Rizzetta & Company, Inc. trailscdd.org rizzetta.com Balance Sheet As of 4/30/2018 (In Whole Numbers) Debt

More information

CITY OF HAILEY BALANCE SHEET NOVEMBER 30, 2018 GENERAL FUND TOTAL ASSETS 2,214,020.31

CITY OF HAILEY BALANCE SHEET NOVEMBER 30, 2018 GENERAL FUND TOTAL ASSETS 2,214,020.31 BALANCE SHEET NOVEMBER 30, 2018 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND 20,837.18 100-00-10110 CASH IN FLEX ACCOUNT 3,304.65 100-00-10125 ELECTRONIC CHECKS IN TRANSIT 43,809.51 100-00-10225

More information

Account Form. Used to summarize in one place all the changes to a single account A separate form for each account. Sample of a blank account form

Account Form. Used to summarize in one place all the changes to a single account A separate form for each account. Sample of a blank account form Learning Objectives LO1 Construct a chart of accounts for a service business organized as a proprietorship. LO2 Demonstrate correct principles for numbering accounts. LO3 Apply file maintenance principles

More information

Village of Pellston DDA Budget - FY 2016

Village of Pellston DDA Budget - FY 2016 Village of Pellston DDA Budget - FY 2016 2016 Budgeted FY 2017 Forecast Assumptions Carry Over $ 40,000.00 $ 42,000.00 Property Tax Capture $ 28,000.00 $ 30,000.00 Anticipated to stay stagnant Bank Interest

More information

MIAMI PARKING AUTHORITY

MIAMI PARKING AUTHORITY Revenue & Expenses Summary For the Five Months Ending February 28, 2019 Page 1 Adopted FY 2018 Actual Actual Actual Budget Actual Versus FY 2018 Versus 2019 Budget Year-To-Date $ $ $ $ % $ % Operating

More information

CORPORATE FUND Beginning Cash on hand - April 1, 2012 $

CORPORATE FUND Beginning Cash on hand - April 1, 2012 $ ORDINANCE NO. 04-14-12 VERNON TOWNSHIP APPROPRATION ORDINANCE OF VERNON TOWNSHIP, located in the County of Lake, State of Illinois Fiscal Year beginning April 1, 2012 and ending March 31, 2013 NOW BE it

More information

TABLE 'C-1' OF SCHEDULE "C" TO BY-LAW NO ADVERTISING AND SPONSORHIP

TABLE 'C-1' OF SCHEDULE C TO BY-LAW NO ADVERTISING AND SPONSORHIP Community Services Guide Advertising 1/6 Page T $ 222.49 $ 222.49 ¼ Page T $ 370.81 $ 370.81 Half Page T $ 593.31 $ 593.31 Full Page T $ 1,132.68 $ 1,132.68 1/6 Page T $ 120.01 $ 120.01 ¼ Page T $ 195.52

More information

Clifton LarsonAllen. Accountant's Compilation Report. Board of Directors Old Ranch Metropolitan District El Paso County, Colorado

Clifton LarsonAllen. Accountant's Compilation Report. Board of Directors Old Ranch Metropolitan District El Paso County, Colorado Clifton LarsonAllen CliftonLarsonAllen LLP CLAconnect.com Accountant's Compilation Report Board of Directors Old Ranch Metropolitan District El Paso County, Colorado Management is responsible for the accompanying

More information

DATE: 11/21/2014 VILLAGE OF GERMANTOWN PAGE: 2 TIME: 09:48:29 FUND: GENERAL FUND TOTAL LICENSES 63,136 57,688 51,800 52,839 70,448 54,000 BUILDING INS

DATE: 11/21/2014 VILLAGE OF GERMANTOWN PAGE: 2 TIME: 09:48:29 FUND: GENERAL FUND TOTAL LICENSES 63,136 57,688 51,800 52,839 70,448 54,000 BUILDING INS DATE: 11/21/2014 VILLAGE OF GERMANTOWN PAGE: 1 TIME: 09:48:29 FUND: GENERAL FUND TAXES 10-410-411-1100 GENERAL PROPERTY TAX 8,754,348 8,689,238 8,950,755 6,713,066 8,950,755 8,961,076 10-410-411-1400 MOBILE

More information

EXHIBIT G Variance Budget. Positive Original Final Actual (Negative) Actual REVENUES

EXHIBIT G Variance Budget. Positive Original Final Actual (Negative) Actual REVENUES With Comparative Actual Amounts for the Year Ended June 30, REVENUES Ad Valorem Taxes Current Year $76,402,733 76,402,733 78,069,572 1,666,839 70,579,959 Prior Years 150,000 150,000 467,746 317,746 396,796

More information

Unexpended Balance. Unexpended Balance

Unexpended Balance. Unexpended Balance Summary of Town Budget Code Fund Appropriations & Provisions Estimated Revenues Unexpended Balance Amount to be Raised by Taxes A General $973,800.00 $968,710.00 $5,090.00 $0.00 DA Highway $533,100.00

More information

CITY OF HAILEY BALANCE SHEET OCTOBER 31, 2018 GENERAL FUND TOTAL ASSETS 2,516,582.03

CITY OF HAILEY BALANCE SHEET OCTOBER 31, 2018 GENERAL FUND TOTAL ASSETS 2,516,582.03 BALANCE SHEET OCTOBER 31, 2018 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND ( 11,909.51) 100-00-10110 CASH IN FLEX ACCOUNT 3,304.65 100-00-10125 ELECTRONIC CHECKS IN TRANSIT 93,085.40 100-00-10225

More information

FY FY FY FU FY FY

FY FY FY FU FY FY Dept 100 City Manager 100-501 Salary & Wages $ 162,060 $ 166,095 $ 168,882 $ 170,110 $ 170,110 $ 182,089 $ 11,979 100-502 City Council $ 7,837 $ 11,974 $ 12,200 $ 13,000 $ 13,000 $ 20,300 $ 7,300 100-504

More information

2018 Annual Redevelopment Law Institute: Financing Parking Garages Using Tax-Exempt Bond Proceeds BY: LILLIAN A. PLATA

2018 Annual Redevelopment Law Institute: Financing Parking Garages Using Tax-Exempt Bond Proceeds BY: LILLIAN A. PLATA 2018 Annual Redevelopment Law Institute: Financing Parking Garages Using Tax-Exempt Bond Proceeds BY: LILLIAN A. PLATA Tax-Exempt Bonds Overview What are tax-exempt bonds? Section103 of the Internal Revenue

More information

WHITEMARSH TOWNSHIP 2017 GENERAL FUND OPERATING BUDGET REVENUE & TRANSFERS IN REAL ESTATE TAXES

WHITEMARSH TOWNSHIP 2017 GENERAL FUND OPERATING BUDGET REVENUE & TRANSFERS IN REAL ESTATE TAXES WHITEMARSH TOWNSHIP 2017 GENERAL FUND OPERATING BUDGET REVENUE & TRANSFERS IN REAL ESTATE TAXES -3,231,000 ACT 511 TAXES -11,320,000 LICENSE & PERMITS -333,000 FINES -60,000 INTEREST EARNED -23,000 RENTS

More information

Proposed Budget. Meeteetse Community Facilities Joint Powers Board

Proposed Budget. Meeteetse Community Facilities Joint Powers Board FY 7/1/17-6/30/18 Budget Meeteetse Community Facilities Joint Powers Board PO Box 261 Meeteetse, WY 82433 307-868-2278 Park County Budget Hearing Information Location: Meeteetse Town Hall Date: 7/17/2017

More information

CITY OF HAVERHILL, MASSACHUSETTS FISCAL YEAR 2018

CITY OF HAVERHILL, MASSACHUSETTS FISCAL YEAR 2018 CITY OF HAVERHILL, MASSACHUSETTS FISCAL YEAR 2018 BUDGET PLAN July 1, 2017 to June 30, 2018 MAYOR JAMES J. FIORENTINI MAY, 2017-1 TABLE OF CONTENTS BUDGET SUMMARIES GENARAL FUND Position Comparison.. 5

More information

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 10 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 10 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES 1,297,987.00 8,800.66 21,134.90 1,478,479.80 1,457,344.90 1.4 100-41140 MOBIL

More information

Municipal Budget. City of Seagraves. This budget includes a proposed tax rate of Tel Hill

Municipal Budget. City of Seagraves. This budget includes a proposed tax rate of Tel Hill This budget will raise more revenue from property taxes than last year's budget by an amount of $49,069.00 which is a 9.04 percent increase from last year's budget. Municipal Budget 2018 2019 This budget

More information

REINFORCEMENT ACTIVITY 3, Part B, p. 715

REINFORCEMENT ACTIVITY 3, Part B, p. 715 REINFORCEMENT ACTIVITY 3, Part B, p. 715 10. Unadjusted Trial Balance December 31, 20X4 ACCOUNT TITLE DEBIT CREDIT Cash 25 0 0 1 40 Petty Cash 4 0 0 00 Accounts Receivable 15 7 8 9 20 Allowance for Uncollectible

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

Magnolia West Community Development District

Magnolia West Community Development District Magnolia West Community Development District Financial Statements (Unaudited) November 30, 2018 Prepared by: Rizzetta & Company, Inc. magnoliawestcdd.org rizzetta.com Balance Sheet As of 11/30/2018 (In

More information

CITY OF HAILEY BALANCE SHEET JANUARY 31, 2018 GENERAL FUND TOTAL ASSETS 3,116,960.06

CITY OF HAILEY BALANCE SHEET JANUARY 31, 2018 GENERAL FUND TOTAL ASSETS 3,116,960.06 BALANCE SHEET JANUARY 31, 2018 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND ( 67,617.75) 100-00-10110 CASH IN FLEX ACCOUNT 3,304.65 100-00-10125 ELECTRONIC CHECKS IN TRANSIT 5,803.39 100-00-10225

More information

Summary of Budget 1. Elected Officers Salaries 2. General Fund Revenues 3-4. General Fund Appropriations Highway Revenues 10

Summary of Budget 1. Elected Officers Salaries 2. General Fund Revenues 3-4. General Fund Appropriations Highway Revenues 10 Page# Summary of Budget 1 Elected Officers Salaries 2 General Fund Revenues 3-4 General Fund 5--9 Highway Revenues 10 Highway 11 Sanitation Policy 12 Sanitation District 13-14 Fire Protection District

More information

VILLAGE OF NEW MARYLAND 2015 GENERAL OPERATING FUND BUDGET. 1. Total Budget - Total Page 17 $4,466,360

VILLAGE OF NEW MARYLAND 2015 GENERAL OPERATING FUND BUDGET. 1. Total Budget - Total Page 17 $4,466,360 1. Total Budget - Total Page 17 $4,466,360 2. Less: Non-Tax Revenue - Total Page 7 $311,392 3. Net Budget $4,154,968 4. Less: Community Funding and Equalization Grant $6,108 5. Warrant to be Raised by

More information

RECORDING TRANSACTIONS

RECORDING TRANSACTIONS RECORDING TRANSACTIONS Instructions: 1. Use page 1 of the general journal. Journalize the following transactions completed during September of the current year. September 1 September 2 No. 1. Received

More information

THE PARKSHORE CONDOMINIUM ASSOCIATION. Financial Statements December 31, 2017 and 2016

THE PARKSHORE CONDOMINIUM ASSOCIATION. Financial Statements December 31, 2017 and 2016 THE PARKSHORE CONDOMINIUM ASSOCIATION Financial Statements December 31, 2017 and 2016 THE PARKSHORE CONDOMINIUM ASSOCIATION - 2 - FINANCIAL STATEMENTS DECEMBER 31, 2017 AND 2016 TABLE OF CONTENTS PAGE(S)

More information

SOUTH WEBER CITY CORPORATION REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING JULY 31, 2017 GENERAL FUND

SOUTH WEBER CITY CORPORATION REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING JULY 31, 2017 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT TAXES 10-31-100 CURRENT YEAR PROPERTY TAXES.00.00 320,000.00 320,000.00.0 10-31-120 PRIOR YEAR PROPERTY TAXES

More information

2019 General Fund Budget

2019 General Fund Budget Revenue 301 Real Property Taxes 301.10 Real Estate Taxes 676,500 301.20 Real Estate Taxes Prior 4,000 301.30 Real Estate Taxes Delinquent 15,000 Sub-Total $695,500 310 Local Enabling Taxes 310.01 Per Capita

More information

CITY OF EAST TAWAS Budgets. Adopted

CITY OF EAST TAWAS Budgets. Adopted CITY OF EAST TAWAS 2010-2011 Budgets Adopted June 7, 2010 Fund 101: GENERAL FUND 2010-2011 FISCAL YEAR ESTIMATED REVENUES Dept 000: 04221 101-000-000.999 TRANSFER FROM PRIOR YEAR FUNDS 0 101-000-402.000

More information

11/01/ :50 PM. REVENUE AND EXPENDITURE REPORT FOR BATH TOWNSHIP Page: 1/22 User: DAN DB: Bath PERIOD ENDING 10/31/2017

11/01/ :50 PM. REVENUE AND EXPENDITURE REPORT FOR BATH TOWNSHIP Page: 1/22 User: DAN DB: Bath PERIOD ENDING 10/31/2017 11/01/ 02:50 PM REVENUE AND EXPENDITURE REPORT FOR BATH TOWNSHIP Page: 1/22 DB: Bath PERIOD ENDING Fund 101 - General Fund 101-000-401.000 Current Property Taxes 101-000-403.000 Police & Fire Taxes 101-000-407.000

More information

TOTAL Special Education Instruction Salaries of Teachers ,816 Salaries of Other Professional Staff

TOTAL Special Education Instruction Salaries of Teachers ,816 Salaries of Other Professional Staff ABC SCHOOL FOR STUDENTS WITH DISABILITIES STATEMENT OF EXPENDITURES BY LINE ITEM FOR THE FISCAL YEAR ENDING JUNE 30, 20 Date Issued: 6/2008 CURRENT EXPENSES: TOTAL Special Education Instruction of Teachers

More information

Lake Padgett Estates Independent Special District. Financial Statements (Unaudited) January 31, 2017

Lake Padgett Estates Independent Special District. Financial Statements (Unaudited) January 31, 2017 Lake Padgett Estates Independent Special District Financial Statements (Unaudited) January 31, 2017 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 1/31/2017 (In Whole Numbers)

More information

City of Oak Ridge North Monthly Trend Report of Revenues and Expenditures - PRELIMINARY AS OF 10/18/16

City of Oak Ridge North Monthly Trend Report of Revenues and Expenditures - PRELIMINARY AS OF 10/18/16 GENERAL REVENUES 00 51010 Curr Coll-Prop Tax 732,068.00 732,068.00 $ 17,877.67 $ 36,685.85 $ 241,071.65 $ 200,437.59 $ 186,988.70 $ 8,922.90 $ 11,502.16 $ 4,634.11 $ 16,804.58 $ (37,997.68) $ 3,569.33

More information

Annual Operating and Debt Service Budget Fiscal Year 2014

Annual Operating and Debt Service Budget Fiscal Year 2014 OAKSTEAD FINAL BUDGET Adopted 8/20/13 Prepared by: OAKSTEAD Table of Contents Page # OPERATING BUDGET Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-3 Budget Narrative 4-9 Exhibit A

More information

DISTRICT #5 BUDGET WORKSHOP AGENDA

DISTRICT #5 BUDGET WORKSHOP AGENDA DISTRICT #5 BUDGET WORKSHOP AGENDA May 7, 2018 1. FY18-19 Recommended Revenues 2. FY18-19 Recommended Expenditures 3. Capital Improvement Plan 4. Working Capital/Reserve Balances 5. Maintenance Assessment

More information

EXHIBIT G 2016 Variance Budget. 39

EXHIBIT G 2016 Variance Budget.   39 With Comparative Actual Amounts for the Year Ended June 30, REVENUES Ad Valorem Taxes Current Year $85,240,413 85,240,413 86,625,224 1,384,811 79,091,212 Prior Years 150,000 150,000 600,917 450,917 709,202

More information

CITY OF PALM DESERT BUDGETARY COMPARISON SCHEDULE BY DEPARTMENT GENERAL FUND. For the year ended June 30, 2013

CITY OF PALM DESERT BUDGETARY COMPARISON SCHEDULE BY DEPARTMENT GENERAL FUND. For the year ended June 30, 2013 The General Fund is used to account for all financial resources traditionally associated with government, except those required to be accounted for in another fund. It is the primary operating fund that

More information

CITY OF ELMHURST, IL

CITY OF ELMHURST, IL CITY OF ELMHURST, IL 2015 PROPOSED BUDGET REDEVELOPMENT PROJECTS FUND (TIF I) The Redevelopment Projects Fund (TIF I) is used to account for the tax increment revenues used for the redevelopment of the

More information

Measure X Report One Cent Transaction & Use Tax

Measure X Report One Cent Transaction & Use Tax Measure X Report One Cent Transaction & Use Tax Five Months Ending May 2018 Prepared by Robert D. Ruiz, Finance Director Under the direction of Larry Pennell, Interim City Manager Five Month Measure X

More information

2016 Operating Budget

2016 Operating Budget Operating Budget Cost Centre: By-law enforcement vs 2015 Expenditures Salary, Wages and Benefits Salaries Labour Labour - Part Time Fringe Benefits Employee Overtime Gapping Provisions Res 03-Workers Compensation

More information

Magnolia West Community Development District

Magnolia West Community Development District Magnolia West Community Development District Financial Statements (Unaudited) August 31, 2017 Prepared by: Rizzetta & Company, Inc. magnoliawestcdd.org rizzetta.com Balance Sheet As of 8/31/2017 Debt Service

More information

Nonmajor Governmental Funds

Nonmajor Governmental Funds Nonmajor Governmental Funds Special Revenue Funds Special revenue funds are used to account for specific revenues that are legally restricted to expenditures for particular purposes. Special Programs Fund

More information

PROPOSED FY 2018 MISCELLANEOUS AUXILIARY BUDGETS

PROPOSED FY 2018 MISCELLANEOUS AUXILIARY BUDGETS PROPOSED FY 2018 MISCELLANEOUS AUXILIARY BUDGETS Proposed to Board of Trustees Prepared by the Office of Finance and Administration June 2017 TABLE OF CONTENTS Page No. Introduction 1 Chart of Miscellaneous

More information

Revenue Projections

Revenue Projections 2013-14 Revenue Projections 2012-13 2012-13 2012-13 2011-12 Original Revised 2012-13 Dept. Projected Actual Budget Budget Actual 413012013 Actual FY2013-14 Manager Recommendation 104460 Revenues-Vehicle

More information

2018 Proposed Budget

2018 Proposed Budget Revenue 301 Real Property Taxes 301.00 Real Estate Taxes $665,600 301.20 Real Estate Taxes Prior $3,000 301.30 Real Estate Taxes Delinquent $15,000 Sub-Total $683,600 310 Local Enabling Taxes 310.10 Real

More information