Pelican Bay Services Municipal Services Taxing Unit Balance Sheet - August 27, 2010 Operating Fund 109 (Unaudited)
|
|
- Ralf Warner
- 5 years ago
- Views:
Transcription
1 September 1, 2010 Division Board Regular Session - 5b - Monthly Financial Report - Page 1 of 11 Balance Sheet - August 27, 2010 Operating Fund 109 Assets Current Assets Cash and Investments 1,420, Interest Receivable - Due from Tax Collector - Total Current Assets 1,420, Total Assets $ 1,420, Liabilities and Fund Balance Current Liabilities Accounts/Trade Payable (9,578.97) Accrued Wages Payable Goods Received/Inventory Recv t d (27,692.27) Total Liabilities (37,271.24) Fund Balance Fund Balance - unreserved Excess Revenues (Expenditures) (1,715,639.09) 332, Total Fund Balance (1,383,312.96) Total Liabilities and Fund Balance (1,420,584.20) Page 1 of 1
2 September 1, 2010 Division Board Regular Session - 5b - Monthly Financial Report - Page 2 of 11 Operating Revenues: Income Statement w/ Budget - August 27, 2010 Operating Fund 109 Budget Actual Variance Carryforward (10,000.00) for equipment reserves Special Assessment - Water Management Administration 742, $ 715, $ (26,671.39) Special Assessment - Right of Way Beautification 1,922, ,853, (68,966.59) Charges for Services 1, (1,500.00) Surplus Property Sales 13, , Interest 40, , (27,850.50) Total Operating Revenues 2,697, ,595, (111,945.48) Operating Expenditures: Water Management Administration Payroll Expense $ 44, $ 36, $ 7, White Goods 18, $ 18, IT Direct Client Support 4, , Indirect Cost Reimbursement 117, , Interdepartmental Payment 16, , Other Contractural Services 21, , , Telephone 4, , , Postage 3, , Trash and Garbage Rent Buildings and Equipment 13, , (216.73) Insurance - General 1, Printing, Binding and Copying 2, , Clerk's Recording Fees 2, , Advertising 2, , Other Office and Operating Supplies 4, , , Fertilizer/Herb Chemicals (J/E to correct) - - Training and Education 1, Total Water Management Administration Operating 255, , , Water Management Field Operations Payroll Expense 148, , , Engineering Fees 12, , , Flood Control Water Mgmt. 14, , , Flood Control Replanting Program 8, , , Interdepartmental Payment 21, , , Plan Review Fees 1, , Other Contractural Services 1, , Temporary Labor 42, , , Telephone Postage (272.45) Trash and Garbage 8, , , Electrical Components Maintenance - 1, (1,370.47) Motor Pool Rental Charge (47.60) Insurance - General 2, , Insurance - Auto 3, , Fleet Maintenance and Parts 4, , , Fuel and Lubricants 2, , (2,237.38) Tree Triming 27, , , Clothing and Uniforms 1, , (2,682.57) Page 1 of 3
3 September 1, 2010 Division Board Regular Session - 5b - Monthly Financial Report - Page 3 of 11 Personal Safety Equipment Fertilizer and Herbicides Other Repairs and Maintenance Other Operating Supplies , , , Total Water Management Field Operations Operating 403, , , , , (396.44) 29, (1,387.51) 91, Right of Way Beautification Payroll Expense 45, , , White Goods 16, , IT Direct Client Support 4, , Other Contractural Services 28, , , Telephone 3, , , Postage 3, , Rent Buildings and Equipment 13, , (163.22) Insurance - General Storage Rental (583.50) Printing, Binding and Copying 2, , Clerk's Recording 2, , Advertising 2, , Office Supplies General 4, , , Training and Education 1, , Total Right of Way Beautification Operating 128, , , Right of Way Beautification - Field Payroll Expense 806, , , White Goods 3, , Flood Control 130, , , Pest Control 6, , Other Contractural Services 29, , (2,037.94) Temporary Labor 211, , , Travel Professional Development (642.87) Telephone 3, , Trash and Garbage 24, , , Water and Sewer - - Electricity 3, , , Rent Equipment 8, , , Motor Pool Rental Charge Insurance - General 12, , , Insurance - Auto 9, , , Fleet Maintenance and Parts 29, , , Fuel and Lubricants 47, , Licenses and Permits Tree Triming 25, , (6,095.00) Clothing and Uniforms 12, , , Personal Safety Equipment 3, , , Fertilizer and Herbicides 58, , (2,651.79) Landscape Maintenance 60, , , Sprinkler Maintenance 30, , Painting Supplies 1, , Traffic Signs 3, , Minor Operating Equipment 3, , (1,588.10) Other Operating Supplies 11, , (7,978.59) Total Right of Way Beautification - Field Operating 1,536, ,265, , Total Operating Expenditures 2,323, ,869, , Page 2 of 3
4 September 1, 2010 Division Board Regular Session - 5b - Monthly Financial Report - Page 4 of 11 Capital Expenditures: Water Management Administration Other Machinery and Equipment Total Water Management Administration Capital Water Management Field Operations General Improvements Total Water Management Field Operations Capital Right of Way Beautification Other Machinery and Equipment Total Right of Way Beautification Capital Right of Way Beautification - Field Building Improvements Autos and Trucks Other Machinery and Equipmeny Total Right of Way Beautification - Field Capital Total Capital Expenditures Total Expenditures Operating Profit/(Loss) Non-Operating Revenues and (Expenditures): Tax Collector Fees Property Appraiser Fees Revenue Reserve Total Non-Operating Revenues and Expenditures, net 1, , , , , , , , , , , , , , , , , , , , , , , , , , ,402, ,928, , , , , (82,500.00) (51,393.89) 31, (75,200.00) (41,089.82) 34, (140,000.00) - 140, (297,700.00) (92,483.71) 205, Net Profit/(Loss) (3,235.83) 574, , Page 3 of 3
5 September 1, 2010 Division Board Regular Session - 5b - Monthly Financial Report - Page 5 of 11 Balance Sheet - August 27, 2010 Clam Bay Fund 320 Assets Current Assets Cash and Investments $ 457, Interest Receivable Due from Tax Collector Total Current Assets 457, Total Assets $ 457, Liabilities and Fund Balance Current Liabilities Accounts/Trade Payable $ (522.50) Goods Received/Inventory Recv i d $ (903.50) Accrued Wages Payable Total Liabilities (1,426.00) Fund Balance Fund Balance - unreserved Excess Revenues (Expenditures) Total Fund Balance (392,850.20) (62,738.25) (455,588.45) Total Liabilities and Fund Balance $ (457,014.45)
6 September 1, 2010 Division Board Regular Session - 5b - Monthly Financial Report - Page 6 of 11 Operating Revenues: Income Statement w/ Budget - August 27, 2010 Clam Bay Fund 320 FY 2010 Budget Actual Variance Carry Forward $ 350, $ (350,900.00) Special Assessment 102, , (3,871.50) Fund , , (67,400.00) Interest 3, , Total Operating Revenues 555, , (418,732.51) Operating Expenditures: Clam Bay Restoration Engineering Fees $ 83, $ 24, $ 58, Flood Control - $ - Other Contractural Services 83, , , Post/Freight (44.08) Other Equipment Repairs Minor Operating 2, , Other Operating Supplies Total Clam Bay Restoration 170, , , Clam Bay Ecosystem Engineering Fees 42, , , Other Contractual Services 25, , Total Clam Bay Ecosystem 67, , , Total Clam Bay Operating Expenditures 237, , , Total Revenue/(Expenditures) 318, , (251,375.84) Non-Operating Revenues and (Expenditures): Tax Collector Fees Property Appraiser Fees Revenue Reserve Reserve Total Non-Operating Revenues and Expenditur (3,200.00) (1,970.84) 1, (2,100.00) (1,535.04) (5,400.00) - 5, (10,700.00) (3,505.88) 7, Net Profit/(Loss) 307, , (244,181.72) Page 1 of 1
7 September 1, 2010 Division Board Regular Session - 5b - Monthly Financial Report - Page 7 of 11 Balance Sheet - August 27, 2010 Capital Projects Fund 322 Assets Current Assets Cash and Investments $ 2,003, Interest Receivable Due from Tax Collector Total Current Assets 2,003, Total Assets $ 2,003, Liabilities and Fund Balance Current Liabilities Accounts/Trade Payable $ Goods Received Inv. Received Total Liabilities Fund Balance Fund Balance - unreserved Excess Revenues (Expenditures) (1,030,261.41) (974,126.93) Total Fund Balance (2,004,388.34) Total Liabilities and Fund Balance $ (2,003,935.98) Page 1 of 1
8 September 1, 2010 Division Board Regular Session - 5b - Monthly Financial Report - Page 8 of 11 Operating Revenues: Income Statement w/ Budget - August 27, 2010 Capital Projects Fund 322 FY 2010 Budget Actual Variance Carry Forward $ 2,029, Special Assessment 55, , (2,008.74) Interest 19, , (3,311.71) Total Operating Revenues 2,105, , (5,320.45) Operating Expenditures: Irrigation & Landscaping Engineering Fees $ 175, $ 25, $ 149, Interdept. Payment - - Other Contractural Services 1,924, , ,768, Licenses and Permits (237.85) Total Irrigation & Landscaping 2,099, , ,918, Non-Operating Revenues and (Expenditures): Transfer from Fund 109 $ (902,000.00) $ (902,000.00) $ - Transfer from Fund 778 (186,400.00) (186,400.00) $. - Tax Collector Fees (1,700.00) (1,078.00) Property Appraiser Fees (1,100.00) (837.97) Revenue Reserve (2,900.00) - 2, Total Non-Operating Revenues and Expenditures, n (1,094,100.00) (1,090,315.97) 3, Net Profit/(Loss) (1,088,400.00) (1,201,236.50) (112,836.50) Page 1 of 1
9 September 1, 2010 Division Board Regular Session - 5b - Monthly Financial Report - Page 9 of 11 Balance Sheet - August 27, 2010 Street Lighting Fund 778 Assets Current Assets Cash and Investments $ 228, Interest Receivable - Due from Tax Collector - Total Current Assets $ 228, Total Assets 228, Liabilities and Fund Balance Current Liabilities Accounts/Trade Payable $ (20.09) Goods Received/Inventory Recv'd (3,700.96) Accrued Wages Payable - Total Liabilities $ (3,721.05) Fund Balance Fund Balance - unreserved Excess Revenue (Expenditures) Total Fund Balance (314,193.43) 89, (224,347.65) Total Liabilities and Fund Balance $ (228,068.70) Page 1 of 1
10 September 1, 2010 Division Board Regular Session - 5b - Monthly Financial Report - Page 10 of 11 Income Statement w/ Budget - August 27, 2010 Street Lighting Fund 778 Operating Revenues: Budget Actual Variance Ca rryforwa rd (300.00) Curent Ad Valorem Tax 285, $ 275, $ (10,011.56) Interest 4, , (2,871.39) Total Operating Revenues 290, , (12,882.95) Operating Expenditures: Street Lighting Administration Payroll Expense $ 33, $ 28, $ 4, White Goods 19, $ 19, IT Direct Client Support 4, , Indirect Cost Reimbursement 6, , Other Contractural Services 20, , , Telephone 4, , , Postage 2, , Rent Buildings and Equipment and Storage 13, , Insurance - General Storage Rental (583.50) Reimburse Prior Year Revenue Office Supplies General , (1,261.57) Other Office and Operating Supplies 1, , Total Street Lighting Administration Operating 106, , , Street Lighting Field Operations Payroll Expense 54, White Goods 14, Travel Professional Development Telephone 2, Electricity 44, Insurance - General Insurance - Auto 1, Fleet Maintenance and Parts 1, Fuel and Lubricants Other Equipment Repairs Personal Safety Equipment , , , (2,752.81) , , , (1,299.92) Page 1 of 2
11 September 1, 2010 Division Board Regular Session - 5b - Monthly Financial Report - Page 11 of 11 Electrical Contractors 7, , , Light Bulb Ballast 12, , , Total Street Lighting Field Operations Operatin 139, , , Total Operating Expenditures 246, , , Capital Expenditures: Street Lighting Administration Other Machinery and Equipment 1, Total Street Lighting Administration Capital 1, Street Lighting Field Operations General Improvements 13, , , Total Street Lighting Field Operations Capital 13, , , Total Capital Expenditures 14, , , Total All Expenditures Operating Profit/(Loss) Non-Operating Revenues and (Expenditures): Tax Collector Fees Property Appraiser Fees Revenue Reserve 260, , (8,800.00) (5,800.00) (15,000.00) 171, , , , (5,529.45) 3, (1,139.90) 4, , Total Non-Operating Revenues and Expenditur (29,600.00) (6,669.35) 22, Net Profit/(Loss) 98, , Page 2 of 2
Village 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 informationAdopted Budget Fiscal Year Ridgewood Trails Community Development District
Adopted Budget Ridgewood Trails Community Development District September 5, 2018 General Fund Adopted Actual Projected Next Total Projected Adopted Description Budget FY2018 thru 7/31/2018 2 Months thru
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 informationAdopted FY17. General Fund Impact Fees $ 4,801, $ 9,030, $ $ 150, $ 24, $ 467, $ 2, $ 48, $ 23,160.
Southern Manatee Fire Rescue District FY2019 Proposed Revenue Summary Revenue Fund Balance Carried Forward* Ad Valorem @ 95% Non-Ad Valorem @ 95% Special Revenue - Impact Fees Special Revenue - Interest
More information$/. $ ]00, ' Z.00, $ 2.0C,l!W.00
Southern Manatee Fire Rescue District FY2018 Amended Revenue Summary Adopted FY15 Adopted FY16 Adopted FY17 Adopted FY18 Revenue Fund Balance Carried Forward* Ad Valorem @ 95% Non-Ad Valorem @ 95% Special
More informationFY2018 General Fund Budget
FY2018 General Fund Budget 2018 Budget Carry Forward 43,270 Reserves 74,145 General Fund Revenues Ad Valorem Taxes 1,038,315 Insurance Premium Tax (Excise) 80,000 Utility Service Tax - Electricity 195,000
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 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 informationLEXINGTON OAKS. Community Development District. Annual Operating and Debt Service Budgets. Fiscal Year 2018
s Version 6 - Final Budget: (Adopted at 8/17/17 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-3 Exhibit A
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 informationExpenditure Classification by Object Code
6100 PERSONNEL SERVICES - This classification includes all expenditures made as compensation for services rendered by City employees and officials; and outside consultant services. 6111 Salaries & Wages
More informationCADA Board of Directors October 27, 2017, Board Meeting TRANSMITTALS (H) FINANCIAL REPORT FOR THE PERIOD ENDING September 30, 2017
October 20, 2017 TO: SUBJECT: CADA Board of Directors October 27, 2017, Board Meeting TRANSMITTALS (H) FINANCIAL REPORT FOR THE PERIOD ENDING September 30, 2017 CONTACT PERSON: Noelle Mussen, Controller
More informationDAYBREAK COMMUNITY ASSOCIATION 2010 BUDGET. Capital Consultants Management Corporation
DAYBREAK COMMUNITY ASSOCIATION 2010 BUDGET Capital Consultants Management Corporation DAYBREAK COMMUNITY ASSOCIATION First home was built and closed in 2004. Currently there are 2,100 homes closed in Daybreak.
More informationAnnual Operating and Debt Service Budget Fiscal Year 2019
Adopted Budget Adopted on 8/9/2018 Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-2 Budget Narrative 3-7 Reserve
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 informationStormwater Utility Agency Overview
Stormwater Utility Agency Overview Agency Mission The mission of the Stormwater Utility is to provide stormwater management services to the City of Madison with an equitable rate structure. Agency Overview
More informationStormwater Utility Agency Overview
Agency Overview Agency Mission The mission of the Stormwater Utility is to provide stormwater management services to the City of Madison with an equitable rate structure. Agency Overview The Stormwater
More informationSamoset at Winnipesaukee Condominium Association. Estimated Financial Results for Operating & Reserve Budget for 2012
Samoset at Winnipesaukee Condominium Association Estimated Financial Results for 2011 Operating & Budget for 2012 11/15/2011 Final 2012 Budget File Prepared Nov 2011 1 Operating Annual Budget FY 2012 INCOME
More informationGeneral Fund FY2016 Final Budget
General Fund FY RESERVES & CARRY FORWARD Reserves 27,000 Carry Forward 75,000 Carry Forward (T-Pier Park) 10,000 REVENUES 112,000 Ad Valorem Taxes (5.024 Mills) 942,500 Insurance Premium Tax (Excise) 41,000
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 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 informationTrails Community Development District
Trails Community Development District Financial Statements (Unaudited) May 31, 2017 Prepared by: Rizzetta & Company, Inc. St. Augustine Office 2806 N Fifth Street, Unit 403 St. Augustine, Florida 32084
More informationVISTA LAKES. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 4 - Adopted Budget:
Version 4 - Adopted Budget: (Adopted at 8/9/2012 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-2 Budget
More informationHUNTERS RIDGE COMMUNITY ASSOCIATION 2019 BUDGET
2019 SUMMARY OF ANNUAL DUES: Golf Dues $ 2,990.00 $ 2,900.00 Golf Assessment $ 60.00 $ - (Assessment to all equity golf and charter members for golf course reserves.) Trackage $ 1,500.00 $ 1,500.00 Social
More informationTrails 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 informationKEY LARGO FIRE RESCUE AND EMERGENCY MEDICAL SERVICES DISTRICT
KEY LARGO FIRE RESCUE AND EMERGENCY MEDICAL SERVICES DISTRICT FY12/13 The KLFR&EMS District Mission is to provide exceptional fire protection and emergency medical services efficiently and cost-effectively
More informationHeritage 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 informationAnnual 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 informationBrandy Creek. Adopted Budget. Community Development District. Fiscal Year 2018
Adopted Budget August 23, 2017 Table of Contents General Fund Budget. Page 1 Narrative Administrative and Maintenance...Page 2-9 Series 2013A Debt Service Fund Budget.. Page 10-11 Series 2006/2015 Debt
More informationHeritage Landing Community Development District
Heritage Landing Community Development District Financial Statements (Unaudited) May 31, 2017 Prepared by: Rizzetta & Company, Inc. St. Augustine Office 2806 North Fifth Street, Unit 403 St. Augustine,
More informationAnnual Fiscal Plan. FY14 FY15 FY16 Change Description 2.0% Operation 28,769,847 31,190,819 31,195, % Capital 1,525,639 1,596,650 1,600,350
PUBLIC WORKS Description The Henrico County Department of Public Works maintains the third largest road network in the State of Virginia after the State of Virginia and the City of Virginia Beach. The
More informationHallcraft Villas Mesa / L & T Properties Page: 1 Balance Sheet As of 10/31/16
Page: 1 Balance Sheet As of 10/31/16 ASSETS 1010 Cash Checking - Operating $ 33,410.42 1020 Chase - Checking 9,451.64 1030 Metro - Roof Acct 16,419.59 1040 Investment account 102,096.00 TOTAL ASSETS $
More informationTown of South Palm Beach Adopted Budget Fiscal Year
Adopted Budget Fiscal Year 2011 2012 Adopted General Fund Budget Summary FY2011 Actual FY2012 variance Budget @ 06/30/11 Adopted % dollar Revenues Ad Valorem Taxes $1,079,917 $1,045,228 $1,079,036 0.08%
More informationProposed Budget Fiscal Year Heron Isles Community Development District
Proposed Budget Fiscal Year 2019 Heron Isles Community Development District May 3, 2018 TABLE OF CONTENTS General Fund Budget Page 1 Exhibit "A" Page 2 Narrative Page 36 Debt Service Fund Budget Series
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 informationWATERGRASS. Community Development District II. Annual Operating and Debt Service Budget. Fiscal Year Version 4 - Final Budget:
Version 4 - Final Budget: (Adopted 8/15/18) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-3 Budget Narrative 4-9
More informationWalnut Creek Community Development District
Walnut Creek Community Development District Final Budget For Fiscal Year 2018/2019 October 1, 2018 September 30, 2019 CONTENTS I II III IV FINAL BUDGET FINAL MAINTENANCE BUDGET DETAILED FINAL BUDGET DETAILED
More informationAdopted Budget. Fiscal Year Aberdeen Community Development District
Adopted Budget Fiscal Year 2019 Aberdeen August 28, 2018 TABLE OF CONTENTS General Fund Budget Page 1-2 Budget Narrative Page 3-8 Debt Service Fund Series 2005 Budget Page 9-10 Series 2006-1 Budget Page
More informationGolf 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 informationBrandy Creek. Adopted Budget. Community Development District. Fiscal Year 2019
Adopted Budget July 11, 2018 BUDGET Table of Contents General Fund Budget. Page 1 Narrative Administrative and Maintenance...Page 2-7 Series 2013A Debt Service Fund Budget... Page 8-9 Series 2006/2015
More informationTAX COLLECTION TAX COLLECTOR SALARY $ 28, BOND PREMIUM TAX COLLECTOR EXPENSE 6, TAX COLLECTION TOTAL $34,800.00
11/7/2017 BOROUGH OF COPLAY $2,340,299.00 GENERAL FUND 4.130 mills LIBRARY 0.380 mills EMERGENCY SERVICES 0.380 mills TOTAL REAL ESTATE TAX 4.890 mills ADMINISTRATION MAYOR $ 1,800.00 COUNCIL 10,800.00
More informationNEW HANOVER TOWNSHIP
SUMMARY OF OPERATING, CAPITAL AND TRUST FUNDS BEGINNING ENDING BALANCE REVENUES BALANCE OPERATING FUNDS General Fund $ 2,654,359 $ 4,300,856 $ 4,467,712 $ 2,487,503 Fire Protection Fund 27,635 338,862
More informationApproved Budget Fiscal Year Amelia Walk Community Development District
Approved Budget Fiscal Year 2019 Amelia Walk May 15, 2018 TABLE OF CONTENTS General Fund Budget Page 12 Reserve Allocations Page 3 Budget Narrative Page 48 Debt Service Fund Series 2012A1 Budget Page 9
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 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 informationFLEMING ISLAND PLANTATION
Annual Operating and Debt Service Budget Version 1.3 - Final Budget (Adopted at 8/28/2018 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET Summary of Revenues, Expenditures and Changes in
More informationLEXINGTON OAKS. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2012
Annual Operating and Debt Service Budget Version 7 - Adlpted Budget (Adopted at meeting 8/18/11) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and
More informationGeneral Fund. General Fund Revenues Final Budget
General Fund General Fund Revenues Reserves 201,310 Ad Valorem Taxes (5.024) 1,121,000 Insurance Premium Tax (Excise) 80,000 Utility Service Tax - Electricity 205,000 Utility Service Tax - Water 54,780
More informationPark Village Balance Sheet Managed by Ambling Management Company As of April 30, 2018
Balance Sheet CURRENT ASSETS ASSETS CASH Cash - Replacement Reserve Funds 25,000 Restricted Cash 8,956 Petty Cash 200 Cash - Operating 1,896 Cash-Security Deposit 13,213 TOTAL CASH 49,265 OTHER CURRENT
More informationFiscal Year 2018 Revenue Fund Budget
Fiscal Year 2018 Revenue Fund Board Approved September 19, 2017 Approved Operating AUTO 742501 AUTO EXPENSE 108,373 110,823 84,663-26,160-23.61 % Total AUTO 108,373 110,823 84,663-26,160-23.61 % BUILDING,
More informationBalance Sheet Report Nelson Farm Homeowner's Assn. Inc. Operating As of January 31, 2017
Sheet Report As of January 31, 2017 Jan 31, 2017 Dec 31, 2016 Change Assets Funds 1001 - Union Bank Oper #1714 75,880.83 78,255.12 (2,374.29) 1650 - Due To/From Reserves (27,425.00) (24,682.50) (2,742.50)
More informationCity of Grand Island Tuesday, July 25, 2017 Council Session
City of Grand Island Tuesday, July 25, 2017 Council Session Item I-4 #2017-208 - Consideration of Approving FY 2017-2018 Annual Budget for Downtown Business Improvement District 2013 and setting Date for
More informationBalance Sheet Report Nelson Farm Homeowner's Assn. Inc. Operating As of March 31, 2016
Sheet Report As of March 31, 2016 Mar 31, 2016 Feb 29, 2016 Change Assets Funds 1001 - Union Bank Oper #1714 65,362.78 61,034.06 4,328.72 1650 - Due To/From Reserves (36,631.10) 868.90 (37,50) Total Funds
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 informationAdopted Budget Fiscal Year Coral Bay Community Development District
Adopted Budget Coral Bay Community Development District June 14, 2018 Coral Bay Community Development District TABLE OF CONTENTS General Fund Budget Page 12 Schedule of Major Projects Page 3 Narrative
More informationRemington Community Development District Adopted Budget Fiscal Year 2016
Remington Adopted Budget Presented by: Table of Contents 110 General Fund 11 Pavement Management Fund 12 Capital Projects Fund 13 Debt Service Fund Series 20081 1415 Debt Service Fund Series 20082 COMMUNITY
More informationWATERGRASS. Community Development District II. Annual Operating and Debt Service Budget. Fiscal Year 2017
Version 3 - Final Budget: (Adopted on 8/17/16) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-3 Budget Narrative
More informationBALANCE SHEET NANOLOGIX, INC. (A DEVELOPMENT STAGE COMPANY) September 30, 2012 and September ASSETS
BALANCE SHEET September 30, 2012 and 2011 ASSETS September 30 2012 2011 CURRENT ASSETS Cash and cash equivalents $ 114,761 $ 270,092 Accounts receivable 63,300 - Prepaid expenses 7,400 3,207 TOTAL CURRENT
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 informationMontecito. Community Development District. Proposed Budget
Proposed Budget FY 2019 Table of Contents Pages General Fund 1-2 General Fund Narrative 3-11 Capital Reserve Fund 12 Disaster Reserve Fund 13 Debt Service Fund 14 Assessment Allocation Chart 15-16 General
More informationTwo Creeks Community Development District
Two Creeks Community Development District Financial Statements (Unaudited) May 31, 2018 Prepared by: Rizzetta & Company, Inc. twocreekscdd.org rizzetta.com Balance Sheet As of 5/31/2018 (In Whole Numbers)
More informationDAYBREAK COMMUNITY ASSOCIATION 2019 OPEN BUDGET WORKSHOP
DAYBREAK COMMUNITY ASSOCIATION 2019 OPEN BUDGET WORKSHOP WHAT YOUR ASSESSMENTS COVER Salary & Benefits Salaries, taxes and benefits for the Daybreak on-site team. These costs are reflected in several areas
More informationBalance Sheet Report Nelson Farm Homeowner's Assn. Inc. Operating As of January 31, 2018
Sheet Report As of January 31, 2018 Jan 31, 2018 Dec 31, 2017 Change Assets Funds 1001 - Union Bank Oper #1714 89,899.79 91,527.49 (1,627.70) 1650 - Due To/From Reserves (17,049.00) (15,799.00) (1,25)
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 informationLexington Oaks Community Development District
May 26, 2016 Lexington Oaks Severn Trent Management Services 210 N. University Drive Suite 702 Coral Springs, Florida 33071 Telephone: (954) 753-5841 Fax: (954) 345-1292 Board of Supervisors Lexington
More informationStatement of Changes in Net Position
Statement of Changes in Net Position BIRMINGHAM AIRPORT AUTHORITY STATEMENT OF NET POSITION Actual 2017 Budget 2018 Proposed Budget 2019 % Change ASSETS Current Assets Cash and cash equivalents $ 33,584,557
More informationELMORE COUNTY COMMISSION FY 2019 BUDGET
ELMORE COUNTY COMMISSION FY 2019 BUDGET Approved September 24, 2018 Operating Operating Revenues Expenditures General Funds Transfers In Transfers Out 001 General Funds 10,587,552 1,287,267 11,874,819
More informationHeritage Landing Community Development District. Financial Statements (Unaudited) March 31, 2017
Heritage Landing Community Development District Financial Statements (Unaudited) March 31, 2017 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 3/31/2017 (In Whole Numbers) Debt
More informationCountry Walk Community Development District
Country Walk Community Development District Financial Statements (Unaudited) February 28, 2019 Prepared by: Rizzetta & Company, Inc. countrywalkcdd.org rizzetta.com Balance Sheet As of 2/28/2019 (In Whole
More informationINFORMATION TECHNOLOGY (IT)
INFORMATION TECHNOLOGY (IT) The Department of Information Technology (IT) provides a high quality, cost effective information processing environment responsive to data processing, word processing, office
More informationPARKS, 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 informationTOWN OF IOWA REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING JULY 01, 2017 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT TAXES 01-31-100 TAXES - PROPERTY.00.00 85,000.00 85,000.00.0 01-31-300 TAXES - SALES.00.00 245,098.00 245,098.00.0
More informationTwo Creeks Community Development District
Two Creeks Community Development District Financial Statements (Unaudited) September 30, 2018 Prepared by: Rizzetta & Company, Inc. twocreekscdd.org rizzetta.com Balance Sheet As of 9/30/2018 Total Governmental
More informationProposed 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 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 informationGrant-DOJ-Bulletproof Vest State Grants
City of Colfax: Budget 2017-Revenues 001-General (Current Expense) Fund Beginning Fund Balances - Non Restricted 001-000-000-308-80-01-00 Beg Bal - General Unreserved $ 48,834.00 001-000-000-308-80-02-00
More 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 informationLocal Option Gas Tax 104,847.80
Ad Valorem 001-000310-311001-01-0000 Ad Valorem Taxes 4,347,633.72 001-000310-311002-00-0000 Ad Valorem Taxes - Delinquent 89,290.90 Total Ad Valorem 4,436,924.62 001-000310-312410-00-0000 Local Option
More informationESTANCIA AT WIREGRASS
Version 3 - Final Budget (Adopted at the 08/28/18 Meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-3 Exhibit
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 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 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 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 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 informationRental and Royalty Income and Expenses 10
Rental and Royalty Income and Expenses 10 TSJ ]]]]]]]]]]] Type of property ]]] Have you prepared or will you prepare all required Forms 1099? ]]]]]]]]]]]]]]]]]]]]]]]]]]]]]]]]] 2011 2010 Ownership percentage
More informationLake 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 informationSt. Lucie West Services Distric t FINAL BUDGET FOR FISCAL YEAR ENDED SEPTEMBER 30, 2016
St. Lucie West Services Distric t FINAL BUDGET FOR FISCAL YEAR ENDED SEPTEMBER 30, 2016 July 28, 2015 Honorable Harvey Cutler, Chairman and Members of the Board of Supervisors St. Lucie West Services District
More informationThe 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 informationAdopted Budget Fiscal Year Heron Isles Community Development District
Adopted Budget Fiscal Year 2019 Heron Isles Community Development District August 2, 2018 TABLE OF CONTENTS General Fund Budget Page 1 Exhibit "A" Page 2 Narrative Page 36 Debt Service Fund Budget Series
More informationThe 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 informationTown of Chelmsford FY2016 Town Manager's Final Recommendation April 1, 2015
REVENUE SUMMARY REVENUE FY2011 FY2012 FY2013 FY2014 FY2015 LOCAL TAXES $76,361,143 $78,965,974 $80,392,117 $84,216,426 $87,000,514 $89,995,378 2,994,864 3.44% STATE AID $14,837,293 $14,472,813 $14,993,324
More informationSUN-KAP ENTERPRISES,LLC TAX AND FINANCIAL PLANNING 1260 Huntington Dr., Suite 205 South Pasadena, CA Phone Fax
SUN-KAP ENTERPRISES,LLC TAX AND FINANCIAL PLANNING 1260 Huntington Dr., Suite 205 South Pasadena, CA 91030 Phone 323-254-2729 Fax 323-254-2739 NOTE: REMEMBER TO BRING ALL OF YOUR W-2, 1099, 1098, K-1 AND
More informationGeneral Line Item Descriptions. FY Adopted Biennial Budget Line Item Detail
FY 2013-15 Adopted Biennial Budget Line Item Detail The following line item descriptions apply to all applicable divisions: General Line Item Descriptions 511250 Standby Pay For individuals standing by
More information2019 PROPOSED BUDGET ACCOUNT 2019
219 PROPOSED BUDGET ACCOUNT 219 DESCRIPTION PROPOSED REAL ESTATE TAXES Real Estate Tax - Current Year 3,953,14 Real Estate Tax - Delinquent from Tax Claim Bureau 55, 4,8,14 TAXES Real Estate Transfer Tax
More informationNicholas Mimms, P.E., City Manager
FY 2017/18 OPERATING BUDGET Linda Hudson, Mayor Rufus J. Alexander, III, Commissioner Jeremiah Johnson, Commissioner Thomas Perona, Commissioner Reginald B. Sessions, Commissioner Nicholas Mimms, P.E.,
More information2012 Summary of Mill Levies Mill Levy
2012 Summary of Mill Levies Mill Levy 2012 Mill Levy Change From General Fund 36.663 36.494-0.169 Recreation 2.078 2.494 0.416 Library 3.747 3.75.003 Library Employee Benefits 0.833 0.852 0.019 Bond &
More informationSTATEMENT OF STOCKHOLDERS (DEFICIT) NANOLOGIX, INC. (A DEVELOPMENT STAGE COMPANY) For the Period From Inception June 21, 1989 to December 31, 2013
STATEMENT OF STOCKHOLDERS (DEFICIT) NANOLOGIX, INC. (A DEVELOPMENT STAGE COMPANY) For the Period From Inception June 21, 1989 to December 31, 2013 (Deficit) Accumulated Additional During the Common Stock
More informationBalance Sheet Report Churchill Club Master Assoc. As of October 31, 2014
Sheet Report As of October 31, 2014 Oct 31, 2014 Sep 30, 2014 Change Assets Operating Funds 1006 - Pacific Premier Bank #1413 111,273.71 90,634.59 20,639.12 1100 - Barrington Bank MaxSafe 241,292.46 291,292.46
More informationBuckingham Township Adopted Budget Summary - All Funds 2019
Buckingham Township Summary - All Funds Proposed - Estimated Estimated Fund Beginning Fund Total Ending Fund No. Fund Name Balance Total Revenues Expenditures Balance 01 General Fund $ 5,031,275 8,865,550
More informationMunicipal 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