Finance. FTE (Full Time Equivalent) by Home Department

Size: px
Start display at page:

Download "Finance. FTE (Full Time Equivalent) by Home Department"

Transcription

1 57

2 58

3 Finance FTE (Full Time Equivalent) by Home Department Position FTEs Recommended FTEs Accountant Accounting & Finance Admin Accounts Payable Coord Accounts Payable Specialist Assistant Treasurer Asst. Director of Finance Budget Analyst Budget Officer Budgeting Supervisor Clerk Deputy Director of Finance / Purchasing Director of Finance / Purchasing Grant, Audit & Risk Manager Mail Services Coordinator Office Administrator Payroll Specialist Payroll Supervisor Purchasing Administrator Senior Buyer Treasurer

4 BUDGET OVERVIEW FINANCE DEPARTMENT Account Type 11/15/ Salaries 1,528,690 1,685,138 1,373,548 1,603,803 Contractual Services 77,489 53,466 49, ,720 Supplies 6,777 4,950 6,575 4,950 Capital Outlay 6,220 1,498 1,799 6,175 $ 1,619,176 $ 1,745,052 $ 1,431,184 $ 2,178,648 Fund General Fund 1,206,358 1,283,641 1,063,220 2,178,648 Health Fund 13,889 19,038 12,017 - Park Fund 195, , ,230 - Special Road and Bridge Fund 199, , ,276 - Assessment Fund 4,003 6,079 3,442 - $ 1,619,176 $ 1,745,052 $ 1,431,184 $ 2,178,648 60

5 ALL FUNDS 12/31/ 5010 Regular Salaries $ 1,134,991 $ 1,268,138 $ 996,626 $ 1,268,138 $ 1,170, Seasonal Salaries Part Time Salaries - 1, FICA Taxes 83,650 97,012 73,711 97,012 89, Pension Contributions 141, , , , , Insurance Benefits 168, , , , , Insurance Fixed Cost and Dental Insurance Admin Fee - - 1, Total Salaries 1,528,690 1,685,138 1,373,548 1,719,815 1,603, Auditing & Accounting Services , Other Professional Services - 1,500-1,500 32, Postage 10,136 8,000 8,526 8,000 9, Car Allowance & Mileage 14,432 16,688 7,134 16,688 17, Travel Expense 11,601 2,800 3,023 2,800 4, Meeting Expense Coffee Service Advertising 3,329 2,000 2,132 2,000 2, Printing 5,194 5,829 5,949 5,829 10, Office Services Charges Maint & Repair - Office Equip 1,261 1, ,500 1, Copier Rental/Maintenance 3,318 5,799 2,629 5,799 5, Mobile Phone/Pager Rental Software Purchases Software Maintenance 2, , Dues & Memberships 4,539 4,200 4,430 4,270 4, Education Benefits 12,000 3,500 4,401 4,500 7, Other Contractual Services 7,423 1,000 7,916 1, , Microfilm/Microfiche Services 1,145-1, Total Contractual Services 77,489 53,466 49,262 54, , Office Supplies 6,123 4,000 6,525 4,000 4, Reference Books/Publications Paper Supplies - Copier Paper Total Supplies 6,777 4,950 6,575 4,950 4, Office Furniture & Fixtures 270 1, ,175 1, Other Equipment 4, Personal Computer/Accessories , ,000-61

6 12/31/ 8172 Printers Total Capital Outlay 6,220 1,498 1,799 1,498 6,175 - Total Finance Department $ 1,619,176 $ 1,745,052 $ 1,431,184 $ 1,780,799 $ 2,178,648-62

7 General Fund 12/31/ 5010 Regular Salaries $ 846,665 $ 933,527 $ 738,397 $ 933,527 $ 1,170, Seasonal Salaries Part Time Salaries FICA Taxes 62,278 71,414 54,549 71,414 89, Pension Contributions 87,252 84,016 70,013 84, , Insurance Benefits 127, , , , , Insurance Fixed Cost and Dental Insurance Admin Fee Total Salaries 1,123,722 1,228,861 1,007,757 1,253,502 1,603, Auditing & Accounting Services , Other Professional Services - 1,500-1,500 32, Postage 10,136 8,000 8,526 8,000 9, Car Allowance & Mileage 10,742 11,554 5,423 11,554 17, Travel Expense 11,601 2,800 3,023 2,800 4, Meeting Expense Coffee Service Advertising 2,829 2,000 1,893 2,000 2, Printing 5,194 5,829 5,949 5,829 10, Office Services Charges Maint & Repair - Office Equip 1,261 1, ,500 1, Copier Rental/Maintenance 3,318 5,799 2,629 5,799 5, Mobile Phone/Pager Rental Software Purchases Software Maintenance 2, , Dues & Memberships 4,539 4,200 4,430 4,270 4, Education Benefits 11,420 3,500 4,401 4,500 7, Other Contractual Services 4,923 1,000 7,916 1, , Microfilm/Microfiche Services 1,145-1, Total Contractual Services 70,219 48,332 47,089 49, , Office Supplies 5,543 4,000 6,525 4,000 4, Reference Books/Publications Paper Supplies - Copier Paper Total Supplies 6,197 4,950 6,575 4,950 4, Office Furniture & Fixtures 270 1, ,175 1, Other Equipment 4, Personal Computer/Accessories , ,000-63

8 12/31/ 8172 Printers Total Capital Outlay 6,220 1,498 1,799 1,498 6,175 - Total General Fund $ 1,206,358 $ 1,283,641 $ 1,063,220 $ 1,309,352 $ 2,178,648 - Health Fund 5010 Regular Salaries $ 9,876 $ 10,607 $ 7,968 $ 10, Part Time Salaries FICA Taxes Pension Contributions 1,719 1,510 1,258 1, Insurance Benefits 1,584 4,575 1,994 4, Insurance Fixed Cost and Dental Insurance Admin Fee Total Salaries 13,889 18,198 11,815 17, Auditing & Accounting Services Car Allowance & Mileage Coffee Service Mobile Phone/Pager Rental Other Contractual Services Total Contractual Services Total Health Fund $ 13,889 $ 19,038 $ 12,017 $ 18, Park Fund 5010 Regular Salaries $ 136,534 $ 159,264 $ 122,615 $ 159, Seasonal Salaries Part Time Salaries FICA Taxes 10,138 12,184 9,107 12, Pension Contributions 25,810 22,663 18,886 22, Insurance Benefits 18,331 22,375 22,630 25, Insurance Fixed Cost and Dental Insurance Admin Fee Total Salaries 190, , , , Auditing & Accounting Services Other Professional Services Car Allowance & Mileage 1,851 2, ,

9 12/31/ 6643 Mobile Phone/Pager Rental Other Contractual Services 2, Total Contractual Services 4,351 2, , Total Park Fund $ 195,163 $ 218,506 $ 174,230 $ 222, Special Road and Bridge Fund 5010 Regular Salaries $ 139,119 $ 161,378 $ 125,320 $ 161, Seasonal Salaries Part Time Salaries FICA Taxes 10,323 12,345 9,306 12, Pension Contributions 26,153 22,964 19,137 22, Insurance Benefits 20,668 19,093 23,279 26, Insurance Fixed Cost and Dental Insurance Admin Fee Total Salaries 196, , , , Auditing & Accounting Services Car Allowance & Mileage 1,840 2, , Advertising Mobile Phone/Pager Rental Education Benefits Other Contractual Services Total Contractual Services 2,920 2,008 1,102 2, Office Supplies Total Supplies Total Special Road and Bridge Fund $ 199,763 $ 217,788 $ 178,276 $ 225, Assessment Fund 5010 Regular Salaries $ 2,797 $ 3,362 $ 2,326 $ 3, Part Time Salaries FICA Taxes Pension Contributions Insurance Benefits 459 1, , Insurance Fixed Cost and Dental Insurance Admin Fee

10 12/31/ Total Salaries 4,003 5,813 3,438 5, Auditing & Accounting Services Car Allowance & Mileage Mobile Phone/Pager Rental Other Contractual Services Total Contractual Services Total Assessment Fund $ 4,003 $ 6,079 $ 3,442 $ 5, Total Finance Department $ 1,619,176 $ 1,745,052 $ 1,431,184 $ 1,780,799 $ 2,178,648-66

County Legislature FTE (Full Time Equivalent) by Home Department

County Legislature FTE (Full Time Equivalent) by Home Department 7 County Legislature FTE (Full Time Equivalent) by Home Department Position FTEs Recommended FTEs County Legislator 9.0 9.0 Administrative Assistant 1.0 1.0 Assistant Auditor 1.0 1.0 Budget & Fiscal Analyst

More information

Jackson County Election Board Department Overview

Jackson County Election Board Department Overview Department Overview It is the responsibility of the Jackson County Election Board (JCEB) to maintain current and accurate voter files, maximize voter registration and voter turnout efforts, educate the

More information

Judicial Branch Administration Schedule 4 - Source of Funding

Judicial Branch Administration Schedule 4 - Source of Funding Schedule 4 - Source of Funding REVENUE SOURCE Fund Number Actual FY05-06 Actual FY06-07 Approp. FY07-08 Request FY08-09 Total 8,405,644 9,232,815 9,471,424 12,132,395 General Fund 100 5,870,854 6,443,780

More information

Clerk of Circuit Court Lee County, Florida

Clerk 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 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

Local Option Gas Tax 104,847.80

Local 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 information

Town of Pembroke Park Budget Amendment

Town of Pembroke Park Budget Amendment Ad Valorem Tangible Personal Property Taxes 514,730.13 001-000310-311001-01-0000 Ad Valorem Taxes 3,835,728.89 001-000310-311002-00-0000 Ad Valorem Taxes - Delinquent -8,551.58 Delinquent Tangible Personal

More information

TOWN OF PEMBROKE PARK BUDGET AMENDMENT

TOWN OF PEMBROKE PARK BUDGET AMENDMENT TOWN OF PEMBROKE PARK 2014-2015 BUDGET AMENDMENT Ad Valorem 001-000310-311001-01-0000 Ad Valorem Taxes 3,978,274.95 001-000310-311002-00-0000 Ad Valorem Taxes - Delinquent -10,078.60 001-000310-311002-01-0000

More information

Program Summary Superintendent

Program Summary Superintendent Program Summary Superintendent 2016-17 2017-18 Over(Under) Budget By 2014-15 2015-16 Approved Approved 2016-17 Program Section Actuals Actuals Budget Budget Approved Superintendent's Office 372,978 393,622

More information

Proposed Budget for Fiscal Year 2010/11 GENERAL FUND - REVENUE DETAIL

Proposed Budget for Fiscal Year 2010/11 GENERAL FUND - REVENUE DETAIL GENERAL FUND - REVENUE DETAIL Taxes 311 10 Current Ad Valorem $ 15,932,420 $ 14,264,294 $ 12,063,049 $ 11,078,469 311 20 Delinquent Ad Valorem 51,378 211,647 175,000 100,000 312 31 Local Option Gas Tax

More information

Albemarle County Service Authority FY 2005 Budget

Albemarle County Service Authority FY 2005 Budget Albemarle County Service Authority FY 2005 Budget Adopted June 17, 2004 Albemarle County Service Authority Revenue and Expense Summary FY 2005 Approved Budget OPERATING REVENUE Total Volume Charges $ 9,453,021

More information

Treasurer Function: Administration

Treasurer Function: Administration Agency Overview 21 Agency Mission The mission of the City Treasurer's Office is to receipt, safeguard and invest all City revenues and to maintain tax assessment/payment records. Agency Overview The Agency

More information

Town of Chelmsford FY2016 Town Manager's Final Recommendation April 1, 2015

Town 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 information

MARION COUNTY FY BUDGET BY DEPARTMENT COUNTY CLERK COUNTY CLERK. Clerk. Elections MISSION STATEMENT GOALS AND OBJECTIVES

MARION COUNTY FY BUDGET BY DEPARTMENT COUNTY CLERK COUNTY CLERK. Clerk. Elections MISSION STATEMENT GOALS AND OBJECTIVES Clerk Licensing & Recording Elections Administration/ Support Archives/Records Board of Property Tax Appeals (BOPTA) MISSION STATEMENT Record, license, provide access to, and preserve for posterity those

More information

Economic Development Function: Planning & Development

Economic Development Function: Planning & Development Agency Overview 63 Agency Mission The mission of the Economic Development Division is to promote the economic growth and competitiveness of the City to maintain and enhance the City s fiscal sustainability,

More information

Pikes Peak America s Mountain

Pikes Peak America s Mountain Pikes Peak America s Mountain Preston Kimler, Manager 5069 Pikes Peak Highway, Cascade, CO 80809 (719) 385-7701 pkimler@springsgov.com MISSION To create an unforgettable Peak experience by developing and

More information

Proposed Budget. Yellowstone Regional Airport

Proposed Budget. Yellowstone Regional Airport FY 7/1/16-6/30/17 Budget Yellowstone Regional Airport 2101 Roger Sedam Cody, WY 82414 (307) 587-5096 Park Budget Hearing Information Location: Cody City Hall Date: 6/21/2016 Time: 7:00 p.m. Budget Prepared

More information

Nicholas Mimms, P.E., City Manager

Nicholas 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 information

FY 2018/19 FINAL OPERATING BUDGET

FY 2018/19 FINAL OPERATING BUDGET FY 2018/19 FINAL OPERATING BUDGET Linda Hudson, Mayor Rufus J. Alexander, III, Commissioner Jeremiah Johnson, Commissioner Thomas Perona, Commissioner Reginald B. Sessions, Commissioner Nicholas Mimms,

More information

MARION COUNTY FY BUDGET BY DEPARTMENT ASSESSOR ASSESSOR/TAX. Special Projects MISSION STATEMENT

MARION COUNTY FY BUDGET BY DEPARTMENT ASSESSOR ASSESSOR/TAX. Special Projects MISSION STATEMENT /TAX Chief Deputy Assessor/Tax Collector Assessor/Tax Collector Valuation Appraisal Tax Collection Cartography Administration Commercial/ Industrial/ Personal Property Appraisal Farm Appraisal Special

More information

Development Review Enterprise

Development Review Enterprise Development Review Enterprise Brett Veltman, Manager 101 West Costilla Street, Colorado Springs, CO 80903 (719) 385-5088 bveltman@springsgov.com MISSION To ensure compliance with City land use regulations

More information

City of Ashland Trial Balance Detailed

City of Ashland Trial Balance Detailed Funds: 101 to 810 City of Ashland Trial Detailed Include Inactive Accounts: No Include Pre-s: No Number 101 GENERAL Cash 101-0000-11010 GENERAL $0.00 $0.00 $0.00 Total Cash $0.00 $0.00 $0.00 Revenue REVENUE

More information

FY 2013 BUDGET SUMMARY

FY 2013 BUDGET SUMMARY Page 001 Page 002 FY 2013 BUDGET SUMMARY Title Proposed General Law Enforcement $ 25,998,467 Court Services 1,373,165 Detention 727,258 Debt Service - Grants and Aids - Other Uses - Total $ 28,098,890

More information

DELTA TOWNSHIP GENERAL FUND 2019 BUDGET SUMMARY. Actual 2017

DELTA TOWNSHIP GENERAL FUND 2019 BUDGET SUMMARY. Actual 2017 Revenue Summary GENERAL FUND BUDGET SUMMARY Total General Fund Revenues $ 18,743,824 $ 16,156,160 $ 19,157,469 Expenditure Summary Township Board 94,751 97,405 100,608 Manager's Office 356,473 517,954

More information

Fleet Management MISSION SERVICES BUDGET HISTORY BUDGET SUMMARY

Fleet Management MISSION SERVICES BUDGET HISTORY BUDGET SUMMARY Fleet Management Thomas Monarco, Manager 404 West Fontanero Street, Colorado Springs, CO 80907 (719) 385-6602 tmonarco@springsgov.com MISSION To deliver responsive support to meet the administrative, operating,

More information

Treasurer Agency Overview

Treasurer Agency Overview Treasurer Agency Overview Agency Mission The mission of the City Treasurer's Office is to receipt, safeguard and invest all City revenues, and to maintain tax assessment and payment records. Agency Overview

More information

01/10/2017 10:51 AM User: DB: Osceola JOURNAL REGISTER FOR OSCEOLA COUNTY Post Dates: 12/01/2016 to 12/31/2016 Posted and Unposted Journal Entries Page: 1/13 Journal Number GL Number Date JNL User DR CR

More information

DEPARTMENT SUMMARY DEPT. NO. : 85-90

DEPARTMENT SUMMARY DEPT. NO. : 85-90 DEPARTMENT SUMMARY DEPT: Municipal Water Department DEPT. NO. : 85-90 PURPOSE: The Water Department is responsible for implementing the City's utility services programs and billing. To achieve the objectives

More information

Treasurer Agency Overview

Treasurer Agency Overview Agency Overview Agency Mission The mission of the City Treasurer's Office is to receipt, safeguard and invest all City revenues, and to maintain tax assessment and payment records. Agency Overview The

More information

07/23/ :29 PM. REVENUE AND EXPENDITURE REPORT Page 1/28 User: SUSAN DB: Hartland PERIOD ENDING 06/30/2018 HARTLAND TOWNSHIP

07/23/ :29 PM. REVENUE AND EXPENDITURE REPORT Page 1/28 User: SUSAN DB: Hartland PERIOD ENDING 06/30/2018 HARTLAND TOWNSHIP REVENUE AND EXPENDITURE REPORT Page 1/28 DB Hartland PERIOD ENDING Fund 101 - GENERAL FUND 101-000-402.000 CURRENT REAL PROP TAX 101-000-421.000 MOBILE HOME FEES 101-000-445.001 PRE INTEREST 101-000-446.000

More information

Pikes Peak - America s Mountain

Pikes Peak - America s Mountain Pikes Peak - America s Mountain Preston Kimler, Manager 5069 Pikes Peak Highway, Cascade, CO 80809 (719) 385-7701 pkimler@springsgov.com MISSION To create an unforgettable Peak experience by developing

More information

Alee ACER Budget Students

Alee ACER Budget Students (1) (2) (3) (4) (1) (4) Alee ACER Account or Account or Name of Budget Name of Budget Func. No. Object No. Account Amount Account Amount 5100 120 Classroom Teacher $ 407,036.00 5100 120 Part Time Teacher

More information

ADMINISTRATION DEPARTMENT ADMINISTRATION DIVISION

ADMINISTRATION DEPARTMENT ADMINISTRATION DIVISION CITY OF SEMINOLE CITY ADMINISTRATION DEPARTMENT ADMINISTRATION DIVISION FY17 PERSONNEL SUMMARY ADMINISTRATION DEPARTMENT POSITION FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 Director of Administration 1 1

More information

Total Ordinary Revenue 388,341, ,669,602-47,328,086

Total Ordinary Revenue 388,341, ,669,602-47,328,086 Balance Sheet As of March 31, 2017 Current fiscal year Previous fiscal year Change I. Assets 1. Current Assets Cash and Deposits 61,935,534 62,782,128-846,594 Accounts receivable 392,589 260,807 131,782

More information

7099 EMPLOYEE EXPENSES $1,646,904.04

7099 EMPLOYEE EXPENSES $1,646,904.04 7099 EMPLOYEE EXPENSES $1,646,904.04 Administrative Salaries 284,378.82 1) Chief Appraiser Salary 93,600.00 Taxable Vehicle Allowance 4,800.00 FICA Contribution 7,527.60 Retirement Contribution 19,680.00

More information

Staffing Chart. Director Accounting & Financial Reporting Unit Discretionary. Financial Analyst

Staffing Chart. Director Accounting & Financial Reporting Unit Discretionary. Financial Analyst Department Staffing Chart Accounting & Financial Reporting Cost Center Number: 9205 Fiscal Year 2016-2017 Staffing Chart Director Accounting & Financial Reporting Specialist District Level Secretary 12

More information

Overall Expenditure Summary

Overall Expenditure Summary Overall Expenditure Summary 2014 2015 2016 2016 2016 2017 Fund Actual Actual Budget YTD Projected Budget General 8,281,509 7,659,790 8,355,387 5,296,723 7,792,185 8,184,357 CRA 341,547 268,980 717,000

More information

DEPARTMENT SUMMARY DEPT. NO. : 69. Adopted Adopted Proposed FINANCING PERSONNEL COST 12,888,094 14,410,102 14,397,064

DEPARTMENT SUMMARY DEPT. NO. : 69. Adopted Adopted Proposed FINANCING PERSONNEL COST 12,888,094 14,410,102 14,397,064 DEPARTMENT SUMMARY DEPT. NO. : 69 PURPOSE: The mission of the Fire Department is to create a safe, self-reliant and viable community through prompt and efficient emergency services; effective fire prevention

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

Page 1 TOTAL GENERAL FUNDS AVAILABLE $ 2,711,967 $ 2,835,667 $ 123,700 5%

Page 1 TOTAL GENERAL FUNDS AVAILABLE $ 2,711,967 $ 2,835,667 $ 123,700 5% San Juan Island EMS Proposed 2017 Budget October 24, 2016 Key Budget Assumptions and Changes From Original Expected Case Budget Presented June 30, 2016 The 2017 budget presented has been updated from the

More information

Capital Area Council of Governments FY 2019 Cost Policy Statement and Cost Allocation Plan

Capital Area Council of Governments FY 2019 Cost Policy Statement and Cost Allocation Plan Capital Area Council of Governments FY 2019 Cost Policy Statement and Cost Allocation Plan The Capital Area Council of Governments uses the cost allocation method prescribed in OMB Uniform Administrative

More information

Capital Area Council of Governments FY 2018 Cost Policy Statement and Cost Allocation Plan

Capital Area Council of Governments FY 2018 Cost Policy Statement and Cost Allocation Plan Capital Area Council of Governments FY 2018 Cost Policy Statement and Cost Allocation Plan The Capital Area Council of Governments uses the cost allocation method prescribed in OMB Uniform Administrative

More information

CITY OF BREVARD

CITY OF BREVARD FINANCE ANNUAL BUDGET ESTIMATE - EXPENDITURE Amended - 2017-2018 CITY OF BREVARD FY 2016-2017 2015-2016 2016-2017 6/30/2017 2016-2017 2017-2018 Account Actual ($) Budget ($) Actual ($) Estimate %Remaining

More information

Planning Division Agency Overview

Planning Division Agency Overview Agency Overview Agency Mission The mission of the Planning Division is to develop and recommend urban development policies, improve the quality of the downtown and existing neighborhoods, and plan for

More information

Budget Process Overview. Juli Wiseman Finance Director June 12, 2018

Budget Process Overview. Juli Wiseman Finance Director June 12, 2018 Budget Process Overview Juli Wiseman Finance Director June 12, 2018 MPRB Budget Process The MPRB as a component unit of the City of Minneapolis has an integrated budget process that includes the MPRB,

More information

KING WILLIAM COUNTY PUBLIC SCHOOLS Approved Budget for Fiscal Year EXPENDITURES AND and FUND TRANSFERS OUT

KING WILLIAM COUNTY PUBLIC SCHOOLS Approved Budget for Fiscal Year EXPENDITURES AND and FUND TRANSFERS OUT 61110 INSTRUCTION 1113 Comp. of Asst. Superintendent $ 69,760 1114 Comp. of Administrative Personnel 159,870 1120 Homebound Instruction 12,500 1121 Comp. of Teachers 8,307,820 1130 Comp. of Driver's Ed

More information

PRE-OPERATIONAL BUDGET

PRE-OPERATIONAL BUDGET PRE-OPERATIONAL BUDGET A charter school is likely to incur considerable costs before it receives its first distribution. A pre-operational budget must be submitted with the Letter of Intent and with the

More information

Auditor's Office - General Fund. Staffing. Expenses

Auditor's Office - General Fund. Staffing. Expenses Auditor's Office General Fund Object Account 2014 Actuals 2015 Actuals 2016 Actuals 2017 Actuals 2018 SixMonth Actuals 2018 Budget 2019 Submission OTHER TAX 299,350.98 298,348.33 350,543.99 381,679.10

More information

$JUZ PG 1MBDFOUJB *OWFTUJOH JO UIF GVUVSF

$JUZ PG 1MBDFOUJB *OWFTUJOH JO UIF GVUVSF $JUZ PG 1MBDFOUJB *OWFTUJOH JO UIF GVUVSF ' * 4 $ " - : & " 3 City of Placentia EXPENDITURE SUMMARY (Department/Division) Amended Over/(Under) Incr/(Decr) Fund/Dept Division Actual Budget Estimate Budget

More information

City of Ashland Trial Balance Detailed

City of Ashland Trial Balance Detailed Funds: 101 to 999 City of Ashland Trial Detailed Include Inactive Accounts: No Include Pre-s: No Number 101 GENERAL Cash 101-0000-11010 GENERAL $1,510,361.01 $1,510,361.01 $1,510,361.01 Total Cash $1,510,361.01

More information

Clerk of the Circuit Court

Clerk of the Circuit Court Judicial Administration Citizens Circuit Court Judges ¾Clerk of the Circuit Court Executive Administration Clerk of the Circuit Court Law Library Court Administration Records Administration Commonwealth

More information

Reid Traditional Schools Obligated Group Balance Sheet (unaudited) as of December 31, 2017

Reid Traditional Schools Obligated Group Balance Sheet (unaudited) as of December 31, 2017 Reid Traditional Schools Obligated Group Balance Sheet (unaudited) as of December 31, 2017 ASSETS as of CURRENT ASSETS Cash & Cash Equivalents 2,746,552 Prepaid expense & deposits 80,062 TOTAL CURRENT

More information

Henderson District Public Libraries Fiscal Year July 1, 2017 June 30, 2018 INDEX. Description. Introduction Transmittal Letter 1 Index 2

Henderson District Public Libraries Fiscal Year July 1, 2017 June 30, 2018 INDEX. Description. Introduction Transmittal Letter 1 Index 2 Henderson District Public Libraries Fiscal Year July 1, 2017 June 30, 2018 Schedule Number INDEX Description Page Number Introduction Transmittal Letter 1 Index 2 Summary Schedules S 2 Statistical Data

More information

Clerk Agency Overview

Clerk Agency Overview Clerk Agency Overview Agency Mission The mission of the Clerk's Office is to provide equitable access to open government by promoting inclusion and full participation of all residents in the democratic

More information

City of Ashland Trial Balance Detailed

City of Ashland Trial Balance Detailed Funds: 101 to 999 City of Ashland Trial Detailed Include Inactive Accounts: Yes Include Pre-s: No 101 GENERAL MTD YTD 101-0000-11010 GENERAL $1,510,361.01 $1,510,361.01 $1,510,361.01 Total $1,510,361.01

More information

City of Ashland Trial Balance Detailed

City of Ashland Trial Balance Detailed Funds: 101 to 810 City of Ashland Trial Detailed Include Inactive Accounts: No Include Pre-s: No 101 GENERAL Cash MTD YTD 101-0000-11010 GENERAL $1,661,903.57 $1,661,903.57 $1,661,903.57 Total Cash $1,661,903.57

More information

Base Budget Training. George Hannah Budget Analyst II. Martha Lynch Financial Consultant. Leah Graber Systems Analyst / SAMIS Administrator

Base Budget Training. George Hannah Budget Analyst II. Martha Lynch Financial Consultant. Leah Graber Systems Analyst / SAMIS Administrator Base Budget Training George Hannah Budget Analyst II Martha Lynch Financial Consultant Leah Graber Systems Analyst / SAMIS Administrator Introductions & Overview Main Topics CSC Fiscal Timeline Indirect

More information

Iredell-Statesville Schools Local Current Expense Funding Request Local Current Expense funding $ 36,145,170

Iredell-Statesville Schools Local Current Expense Funding Request Local Current Expense funding $ 36,145,170 2018-19 Local Current Expense Funding Request 2017-18 Local Current Expense funding $ 36,145,170 Mandated Local Expense Increases: 1 Raises (2) and benefit cost increases $ 758,990 2 Charter School growth

More information

Fiscal Year Tentative Budget. July 14, 2017

Fiscal Year Tentative Budget. July 14, 2017 Fiscal Year 2018 Tentative Budget July 14, 2017 Introductory Section, A1 Quick Facts Highlights and quick facts of this budget are: Revenues Total revenues are projected to increase by 2.2% to $104.8 M.

More information

County Officer's Annual Report For Oklahoma County Only Please Read Carefully

County Officer's Annual Report For Oklahoma County Only Please Read Carefully FUND COST CENTER FISCAL YEAR County Officer's Annual Report For Oklahoma County Only Please Read Carefully This form is designed for use by all DEPENDENT OFFICES AND AGENCIES including the following: GENERAL

More information

Best Practices for Treasurers 2018 Summer Specialized Training RESPONSIBILITIES OF THE TREASURER

Best 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 information

Clerk Agency Overview

Clerk Agency Overview Agency Overview Agency Mission The mission of the Clerk's Office is to provide equitable access to open government by promoting inclusion and full participation of all residents in the democratic process.

More information

GENEVA TOWNSHIP 400 WHEELER DRIVE GENEVA, IL GENEVA TOWNSHIP BUDGET AND APPROPRIATION ORDINANCE FY # -17

GENEVA TOWNSHIP 400 WHEELER DRIVE GENEVA, IL GENEVA TOWNSHIP BUDGET AND APPROPRIATION ORDINANCE FY # -17 400 WHEELER DRIVE GENEVA, IL 60134 GENEVA TOWNSHIP BUDGET AND APPROPRIATION ORDINANCE FY 2017-2018 # -17 An Ordinance appropriating for all town purposes for Geneva Township, County of Kane, State of Illinois,

More information

Board Budget Request Overview

Board Budget Request Overview May 25, 2011 Commissioner Frank Mann, Chair Commissioner John Manning Commissioner Brian Bigelow Commissioner Ray Judah Commissioner Tamara Hall County Manager Karen Hawes Board Budget Request Overview

More information

Program Summary Administrative Services

Program Summary Administrative Services Program Summary Administrative Services 2016-17 2017-18 Over(Under) Budget By 2014-15 2015-16 Approved Approved 2016-17 Program Section Actuals Actuals Budget Budget Approved Administrative Services Office

More information

CASS COUNTY, MO BUDGET

CASS COUNTY, MO BUDGET 1 0100 - COUNTY ADMINISTRATION 101-0100-0000-41205 1/2% SALES TAX $6,564,209.32 $3,780,437.87 $6,508,000.00 $6,498,116.00 101-0100-0000-41240 OUT OF STATE/LOCAL USE TAX $1,099,548.73 $914,059.76 $1,072,000.00

More information

Proposed Budget. Park County Weed and Pest Control District

Proposed Budget. Park County Weed and Pest Control District FY 7/1/16-6/30/17 1067 Road 13 Powell, WY 82435 307-754-4521 Park County Location: Date: Time: Budget Prepared by: Josh Shorb Budget Hearing Information Park County Weed and Pest Office S-1 BUDGET MESSAGE

More information

City of Linden BUDGET Fund Fund Budget Budget Impact General DRAFT. Cemetery Perpetual. Debt Retriement

City of Linden BUDGET Fund Fund Budget Budget Impact General DRAFT. Cemetery Perpetual. Debt Retriement City of Linden 20 Revenue Expenditures 18-19 19-20 Fund Fund Budget Budget Impact General Cemetery $ 57,800 $ 42,681 $ 15,119 Building $ 17,000 $ 44,050 $ (27,050) Administration $ 2,031,353 $ 1,366,015

More information

Statement of Changes in Net Position

Statement 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 information

Police Department Agency Overview

Police Department Agency Overview Police Department Agency Overview Agency Mission The mission of the Madison Police Department (MPD) is to provide high-quality police services that are accessible to all members of the community. Agency

More information

B o a r d o f E d u c a t i o n A P P R O V E D A n n u a l O p e r a t i n g B u d g e t FY 2017 CHIEF EXECUTIVE OFFICER

B o a r d o f E d u c a t i o n A P P R O V E D A n n u a l O p e r a t i n g B u d g e t FY 2017 CHIEF EXECUTIVE OFFICER B o a r d o f E d u c a t i o n A P P R O V E D A n n u a l O p e r a t i n g B u d g e t CHIEF EXECUTIVE OFFICER Monitoring, Accountability & Compliance Diversity Officer Interpreting & Translations Services

More information

PUBLIC WORKS ADMINISTRATION

PUBLIC WORKS ADMINISTRATION PUBLIC WORKS ADMINISTRATION ANNUAL BUDGET ESTIMATE - EXPENDITURE Amended - 2017-2018 CITY OF BREVARD FY 2016-2017 2015-2016 2016-2017 6/30/2017 2016-2017 2017-2018 Account Actual ($) Budget ($) Actual

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

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

KING WILLIAM COUNTY PUBLIC SCHOOLS Approved Budget for Fiscal Year EXPENDITURES

KING WILLIAM COUNTY PUBLIC SCHOOLS Approved Budget for Fiscal Year EXPENDITURES 61110 INSTRUCTION 1113 Comp. of Asst. Superintendent $ 72,220 1114 Comp. of Administrative Personnel 165,500 1120 Homebound Instruction 14,000 1121 Comp. of Teachers 8,276,190 1130 Comp. of Driver's Ed

More information

Division of Business Management Services

Division of Business Management Services Chief Executive Officer s PROPOSED Annual Operating Budget FY 2017 Division of Business Management Services O RGANIZATION SUMMARY *Contains a Non-Operating Budget componet. See the Supplemental Information

More information

Account Numbe Description BCH

Account Numbe Description BCH Revenues 110 3300000 FEFP - Hillsborough School District 2,279,808 110 3305360 FEFP Restricted Capital Outlay 42,054 110 3334000 Florida Teacher's Lead Program 5,107 110 3450000 Collection Fee 478 110

More information

Revenue. Expenditures

Revenue. Expenditures Agenda Item: 2.1 Prepared by: Mark Majek Karen Harrell Meeting Date: July, 2009 Summary of Request: The attached monthly revenue and expenditure budget reports for March, April and May, 2009 are presented

More information

Landfill Agency Overview

Landfill Agency Overview Landfill Agency Overview Agency Mission The mission of the Landfill is to protect the City's public health and the environment by monitoring the operation and maintenance of Madison's five closed landfills.

More information

Proposed Budget. Weston County Weed & Pest Control Dostrict

Proposed Budget. Weston County Weed & Pest Control Dostrict FY 7/1/17-6/30/18 P.O. Box 411 Newcastle, WY. 82701 307-746-4555 Weston Budget Hearing Information Location: 25 Fairgrounds Road, Newcastle Date: 6/21/2017 Time: 1:30 p.m. Budget Prepared by: Dana Gordon

More information

UWG ACCOUNTING INFORMATION HANDOUT

UWG ACCOUNTING INFORMATION HANDOUT UWG ACCOUNTING INFORMATION HANDOUT I. Chartstring a. Made up of the following components: i. Fund ii. Department ID iii. Program iv. Class Code v. Project ID (optional) vi. Account Code Example: Fund Dept

More information

Final Budget. Pinnacle Heights Improvement and Service District

Final Budget. Pinnacle Heights Improvement and Service District FY 7/1/18-6/30/19 P.O. Box 2741 Gillette, Wyoming 82717 307-682-2425 Campbell County Budget Hearing Information Location: 8150 Pinnacle Drive Date: 7/10/2018 Time: 6:00 p.m. Budget Prepared by: Anita A

More information

BALANCE SHEET NANOLOGIX, INC. (A DEVELOPMENT STAGE COMPANY) September 30, 2012 and September ASSETS

BALANCE 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 information

JEFFERSON CENTRAL APPRAISAL DISTRICT ADOPTED BUDGET

JEFFERSON CENTRAL APPRAISAL DISTRICT ADOPTED BUDGET JEFFERSON CENTRAL APPRAISAL DISTRICT 2018 ADOPTED BUDGET JEFFERSON CENTRAL APPRAISAL DISTRICT 2018 ADOPTED BUDGET SUMMARY REVENUES 2017 Estimated Fund Balance $ 500,000 Entity Allocations 5,948,081 Estimated

More information

PROPOSED COUNTY BUDGET REPORT FOR FISCAL YEAR ENDING SEPTEMBER 30, 2019 HARDIN COUNTY COMMISSIONERS COURT

PROPOSED COUNTY BUDGET REPORT FOR FISCAL YEAR ENDING SEPTEMBER 30, 2019 HARDIN COUNTY COMMISSIONERS COURT FILED FOR RECORD 2018 JULY 27 1:01PM GLENDA ALSTON HARDIN COUNTY CLERK By: Connie Becton CHIEF DEPUTY HARDIN COUNTY COMMISSIONERS COURT Commissioner L.W. Cooper Jr., Commissioner Chris Kirkendall, Judge

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

INTENTONALLY LEFT BLANK

INTENTONALLY LEFT BLANK INTENTONALLY LEFT BLANK STATEMENTS OF RECEIPTS AND REVENUES AND STATEMENTS OF EXPENDITURES - BUDGETED AND PROPOSED INTENTONALLY LEFT BLANK GENERAL FUND STATEMENT OF RECEIPTS AND REVENUES TAXES: 37 Property

More information

Use of/(addition) of Unreserved Cash 59,140 33, ,530 (25,557) -43.2%

Use of/(addition) of Unreserved Cash 59,140 33, ,530 (25,557) -43.2% A B C D E Local Agency Formation Commission FY 17/18 FY 18/19 FY 19/20 FY 18/19 % FY 2018-19 Final Budget Approved Final Projected Budget Budget Budget Budget Budget Variance Variance Projected Apportionment

More information

O r g a n i z a t i o n s

O r g a n i z a t i o n s Board of Education APPROVED FY 2018 Annual Operating Budget 133 Business Management Services Chief Financial Officer Benefits Administration Payroll Services Budget & Management Services Purchasing & Supply

More information

NORTHEAST POWER COORDINATING COUNCIL, INC. Financial Statements (Together with Accountants Compilation Report)

NORTHEAST POWER COORDINATING COUNCIL, INC. Financial Statements (Together with Accountants Compilation Report) NORTHEAST POWER COORDINATING COUNCIL, INC. Financial Statements (Together with Accountants Compilation Report) Six Months Ended June 30, 2014 NORTHEAST POWER COORDINATING COUNCIL, INC. CONTENTS FOR THE

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

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

Community Development District Final Annual Operating Budget Fiscal Year 2014 Proposed August 22, 2013

Community Development District Final Annual Operating Budget Fiscal Year 2014 Proposed August 22, 2013 Final Annual Operating Budget Fiscal Year 2014 Proposed August 22, 2013 Final Annual Operating Budget Fiscal Year 2014 Table of Contents Section 1: Budget Introduction Section 2: Operating Budget Fund

More information

REVENUE AND EXPENDITURE REPORT FOR CANNON TOWNSHIP Page: 1/19 User: bonnies DB: CANNON PERIOD ENDING 09/30/2016

REVENUE AND EXPENDITURE REPORT FOR CANNON TOWNSHIP Page: 1/19 User: bonnies DB: CANNON PERIOD ENDING 09/30/2016 REVENUE AND EXPENDITURE REPORT FOR CANNON TOWNSHIP Page: 1/19 DB: CANNON PERIOD ENDING DIFF Fund 101 - GENERAL FUND Revenues Dept 000 101-000-402.000 CURRENT PROPERTY TAX 101-000-412.000 DELINQUENT PROPERY

More information

ST. CHARLES PARISH LIBRARY 2019 Budget Summary and Public Hearing Notice

ST. CHARLES PARISH LIBRARY 2019 Budget Summary and Public Hearing Notice ST. CHARLES PARISH LIBRARY 2019 Budget Summary and Public Hearing Notice In accordance with the requirements of the Louisiana Local Government Budget Act 504 of the 1980 session of the Legislature, R.S.

More information

ADOPTED COUNTY BUDGET REPORT FOR FISCAL YEAR ENDING SEPTEMBER 30, 2019 HARDIN COUNTY COMMISSIONERS COURT

ADOPTED COUNTY BUDGET REPORT FOR FISCAL YEAR ENDING SEPTEMBER 30, 2019 HARDIN COUNTY COMMISSIONERS COURT FILED FOR RECORD 2018 SEP 2 : M GLENDA ALSTON HARDIN COUNTY CLERK By: DEPUTY HARDIN COUNTY COMMISSIONERS COURT Commissioner L.W. Cooper Jr., Commissioner Chris Kirkendall, Judge Wayne McDaniel, Commissioner

More information

NORTHEAST POWER COORDINATING COUNCIL, INC. Financial Statements (Together with Accountants Compilation Report)

NORTHEAST POWER COORDINATING COUNCIL, INC. Financial Statements (Together with Accountants Compilation Report) NORTHEAST POWER COORDINATING COUNCIL, INC. Financial Statements (Together with Accountants Compilation Report) Nine Months Ended September 30, 2014 NORTHEAST POWER COORDINATING COUNCIL, INC. CONTENTS FOR

More information

Division of Human Resources

Division of Human Resources B o a r d o f E d u c a t i o n A P P R O V E D A n n u a l O p e r a t i n g B u d g e t Division of Human Resources Chief Administrator for Human Resources Employee & Labor Relations ADA Compliance Labor

More information

Agency of Natural Resources FY2016. Budget Documents

Agency of Natural Resources FY2016. Budget Documents Agency of Natural Resources FY2016 Documents Agency of Natural Resources Table of Contents Page # Agency Mission, of Departments and Key Issues 3 Central Office Mission, of Divisions, Appropriations, and

More information

SURVEYOR. Mission. Program Summaries

SURVEYOR. Mission. Program Summaries Mission The County Surveyor is responsible for the review of all parcel maps, subdivision maps, records of survey, lot line adjustments, certificates of compliance, street names and addresses Countywide.

More information