LIBERTY COUNTY, TEXAS ROAD & BRIDGE FUND BUDGET FYE SEPTEMBER 30,201 9 FY 2017

Size: px
Start display at page:

Download "LIBERTY COUNTY, TEXAS ROAD & BRIDGE FUND BUDGET FYE SEPTEMBER 30,201 9 FY 2017"

Transcription

1 ROAD & BRIDGE FUND

2 FYE SEPTEMBER 30,201 9 SUMMARY Proposed Budget REVENUES Taxes lntergovemmenta I fees Fines Miscellaneous Fund Balance Transfer from Other funds TOTAL REVENUES Road & Bridge # 1 Road & Bridge # 2 Road & Bridge # 3 Road & Bridge # 4 Landfill Transfer to General Fund TOTAL September 1 1,201 8

3 ROAD & BRIDGE FUND - Of 5 REVENUES FY TAXES Ad Valorem Taxes - Current 5,186, ,652,487 5,652,487 5,912,702 Ad Valorem Taxes - Delinquent 236, , , ,195 Penalties & Interest 172, TOTAL TAXES 5,595, ,949,986 5,949,986 6,223,897 INTERGOVERNMENTAL State Lateral Road - 57,000 57,000 99,000 TOTAL INTERGOVERNMENTAL - 57,000 57,000 99,000 - FEES Road & Bridge State Allocation 360, , , ,000 Sales Tax Commission 458, , , ,000 Landfill 125, , , ,000 TOTAL FEES 1,291, ,283,000 1,283,000 1,405,000 FINES County Court District Court Justice Courts TOTAL FINES MISCELLANEOUS Culverts Other Material Sales Capital Lease Proceeds September 11, 2018

4 LIBERTY COUNN, TEXAS FYE SEPTEMBER 30,201 9 REVENUES Fixed Asset Sales 2,500 2,500 2,500 Refunds & Reimbursements TOTAL MISCELLANEOUS 543, , , , OTHER SOURCES Fund Balance 1,f 01,406 1,181,406 1,000,675 Transfer From Other Funds 310, ,635 - TOTAL OTHER SOURCES 310, ,181,406 1,186,041 1,000,675 TOTAL ROAD & BRIDGE REVENUES & OTHER SOURCES September 1 1,

5 ROAD & BRIDGE # 1 Employee Salaries 510, , , ,22 1 Longevity Pay 3, ,600 5,600 5,425 FlCNMedicare 38, ,985 47,047 55,588 Health Insurance 197, , , ,000 Retirement 91, , , ,762 Office Expense & Supplies 3, ,500 1,582 2,500 Work Program Expense Uniforms Fuel Chemical Expense Road Material Culvert Expense Maintenance Supplies & Parts Contract Labor Phones & Pagers Auto Allowance Repairs & Maintenance Copier Lease Equipment Lease Education & Training Safety Meeting Expense Capital Outlay <5000 Capital Outlay Capital Lease Payments Deferred Projects TOTAL ROAD & BRIDGE # 1 1,595, ,815,500 1,938,301 1,864,697 September I I, 2018

6 LIBERN COUNTY, TEXAS ROAD & BRIDGE FUND I 1 I l~mended ~ud~etl I I PI FY ROAD & BRIDGE # 2 Employee Salaries Longevity Pay FlCAlMedicare Health Insurance Retirement Office Expense & Supplies Uniforms Fuel Chemical Expense Road Material Culvert Expense Maintenance Supplies & Parts Contract Labor Phones & Pagers Auto Allowance Repairs & Maintenance Copier Lease Equipment Lease Education & Training Signs Capital Outlay ~5000 Capital Outlay Capital Lease Payments Deferred Projects - FEMA TOTAL ROAD & BRIDGE # 2 September 11, 2018

7 LIBERN COUNTY, TEXAS ROAD & BRIDGE # 3 Employee Salaries Longevity Pay FlCAlMedicare Health Insurance Retirement Ofice Expense gt Supplies Uniforms Fuel Chemical Expense Road Material Culvert Expense Maintenance Supplies 8 Parts Contract Labor Phones & Pagers Auto Allowance Repairs 8 Maintenance Copier Lease Equipment Lease Education & Training Capital Outlay 6000 Capital Outlay Capital Lease Payments Deferred Projects TOTAL ROAD 8 BRIDGE # 3 ROAD & BRIDGE # 4 Employee Salaries Longevity Pay Fl CAIMedicare September 1 1, 201 8

8 Health Insurance Retirement Office Expense & Supplies 2, ,000 5,000 5,000 Work Program Expenses Uniforms fuel Chemical Expense Road Material Culvert Expense 10, ,000 21,000 35,000 Maintenance Supplies & Parts 38, ,000 40,000 40,000 Contract Labor 4, , Phones & Pagers Auto Allowance Repairs & Maintenance Copier Lease Equipment Lease Education & Training Capital Outlay <5000 Capital Outlay Capital Lease Payments Deferred Projects TOTAL ROAD & BRIDGE # 4 LANDFILL Maintenance Supplies & Parts Contractors 468, Repairs & Maintenance Lease - September 1 1,201 8

9 Carryover from Prior Year - Contingency - TOTAL LANDFILL 468, , , ,600 OTHER USES Transfer to General Fund 161, ,515 TOTAL OTHER USES 761, ,515 TOTAL ROAD & BRIDGE 7,996, ,843,892 9,544,830 9,091,072 Adapted September 11,2018

TOTAL ASSETS $ 479,362 5,444,464 4,077,867 1,187,657 1,868,721 1,745,339 2,018,191 75,535 16,897,136

TOTAL ASSETS $ 479,362 5,444,464 4,077,867 1,187,657 1,868,721 1,745,339 2,018,191 75,535 16,897,136 DEBT SERVICE FUNDS The Gas Tax Revenue Bonds, Sales Tax Improvement Revenue and Refunding Bonds, Tourist Development Tax Refunding Revenue Bonds, Service Fee Limited Revenue Bonds, Guaranteed Entitlement

More information

Village of Elwood Budget for FY Fund Summary

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 information

KITSAP COUNTY, WASHINGTON

KITSAP COUNTY, WASHINGTON County Roads Taxes: Property $ 16,513,803 $ 16,513,803 $ 16,612,868 $ 99,065 Retail sales & use - - - - Business - - - - Other 30,000 30,000 64,474 34,474 Licenses & Permits 55,700 55,700 74,652 18,952

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

TOTAL ASSETS $ 467,688 4,760,628 2,298,743 4,127, ,782. Deferred Revenue $ TOTAL LIABILITIES

TOTAL ASSETS $ 467,688 4,760,628 2,298,743 4,127, ,782. Deferred Revenue $ TOTAL LIABILITIES DEBT SERVICE FUNDS The Gas Tax Revenue Bonds, Sales Tax Improvement Revenue and Refunding Bonds, Subordinate Lien Sales Tax Revenue Bonds, Tourist Development Tax Refunding Revenue Bonds, Service Fee Limited

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

Town of South Palm Beach Adopted Budget Fiscal Year

Town 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 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 WEST ORANGE, TEXAS BUDGET

CITY OF WEST ORANGE, TEXAS BUDGET CITY OF WEST ORANGE, TEXAS 201819 BUDGET This budget will raise more revenue from property taxes than last year s budget by an amount of 4,000, which is a 0.6956% increase from last year s budget. The

More information

Capital Project Funds

Capital Project Funds Capital Project Funds Capital Project Funds are established in Thurston County to account for programs acquiring or constructing major capital facilities. Both revenues and expenditures are budgeted in

More information

Tarrant County s Outstanding Debt

Tarrant County s Outstanding Debt The following financial information was obtained from Commissioners Court archive records and Series Official Statements. The original issue premium associated with sale of the s is included in the. Refunding

More information

April 21, Page 1

April 21, Page 1 April 21, 2011 Page 1 Outline 5 Year on major taxing funds General Fund Library Fund Fire Fund Council Comments, Questions, and Direction Page 2 5 Year Assumptions Property Tax Revenues 7% reduction of

More information

TOTAL ASSETS $ 471,285 5,004,902 1,964,424 4,099, ,194. Accounts Payable $ Deferred Revenue TOTAL LIABILITIES

TOTAL ASSETS $ 471,285 5,004,902 1,964,424 4,099, ,194. Accounts Payable $ Deferred Revenue TOTAL LIABILITIES DEBT SERVICE FUNDS The Gas Tax Revenue Bonds, Sales Tax Improvement Revenue and Refunding Bonds, Subordinate Lien Sales Tax Revenue Bonds, Tourist Development Tax Refunding Revenue Bonds, Service Fee Limited

More information

Outline. 5 Year Forecast on major taxing funds. Council Comments, Questions, and Direction

Outline. 5 Year Forecast on major taxing funds. Council Comments, Questions, and Direction May 3, 2012 Page 1 Outline 5 Year on major taxing funds Library Fund Fire Fund Municipal i lservice Fund General Fund Council Comments, Questions, and Direction Page 2 5 Year Assumptions Property Tax Revenues

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

Revenue and Expenditure Recognition Governmental Funds

Revenue and Expenditure Recognition Governmental Funds Revenue and Expenditure Recognition Governmental Funds Presented by: Christopher Heinfeld, CPA Joshua Jumper, CPA, CGFM Agenda Revenues Expenditures Inflows and Outflows Accruals 2 1 Statement of Revenues,

More information

:49 AM BASTROP COUNTY, TEXAS PAGE: 1 PROPOSED BUDGET REPORT AS OF: SEPTEMBER 6TH, GENERAL FUND REVENUES

:49 AM BASTROP COUNTY, TEXAS PAGE: 1 PROPOSED BUDGET REPORT AS OF: SEPTEMBER 6TH, GENERAL FUND REVENUES 9-13-2018 08:49 AM BASTROP COUNTY, TEXAS PAGE: 1 100-GENERAL FUND REVENUES Final Draft (-------------- 2017-2018 ---------------)(------- 2018-2019 --------) AXES 100-311-1000 CURRENT TAXES 20,634,325

More information

CITY OF ROSEBURG, OREGON TABLE OF CONTENTS ENTERPRISE FUNDS

CITY OF ROSEBURG, OREGON TABLE OF CONTENTS ENTERPRISE FUNDS TABLE OF CONTENTS ENTERPRISE FUNDS Storm Drainage Fund... 121-124 Off Street Parking Fund... 125-126 Airport Fund... 127-131 Water Service Fund... 132-145 STORM DRAINAGE FUND CURRENT OPERATIONS This fund

More information

City of Williston Fiscal Year 2017/2018 Adopted Budget

City of Williston Fiscal Year 2017/2018 Adopted Budget City of Williston Fiscal Year 2017/2018 Adopted Budget (Adopted on September 20, 2017) Table of Contents Page # Budget Summary Budget Comparison by Fund 1-2 Millage Rate Options 3 Team Count by Department

More information

Monthly Financials November 30, 2017

Monthly Financials November 30, 2017 Monthly Financials November 30, 2017 Combining All Fund Revenue, Expenditures & Monthly Financials Table of Contents Budget Comparison 1 Bank Account Balances 2 Summary of Government wide Statement of,

More information

Coleman County, Texas PROPOSED BUDGET

Coleman County, Texas PROPOSED BUDGET Coleman County, Texas 2019 PROPOSED BUDGET This budget will raise more total property taxes than last year s budget by $473,646.85 or 14%, and of that amount $462,976.04 is tax revenue to be raised from

More information

LOCAL HIGHWAY FINANCE REPORT

LOCAL HIGHWAY FINANCE REPORT All Cities Prepared By: Telephone: SECTION I - DISPOSITION OF -USER REVENUES AVAILABLE FOR LOCAL GOVERNMENT EXPENDITURE 1. Total receipts available 2. Minus amount used fro collection expenses 3. Minus

More information

2012 Summary of Mill Levies Mill Levy

2012 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 information

TOWN OF HAUGHTON GENERAL FUND - BUDGET FOR YEAR ENDING DECMEBER 31, 2017 (A) (B) (C) (D) (E) (F) 2017 Proposed Amended Budget

TOWN OF HAUGHTON GENERAL FUND - BUDGET FOR YEAR ENDING DECMEBER 31, 2017 (A) (B) (C) (D) (E) (F) 2017 Proposed Amended Budget TOWN OF HAUGHTON GENERAL FUND - FOR YEAR ENDING DECMEBER 31, 2017 (A) (B) (C) (D) (E) (F) 2017 to date SUMMARY OF REVENUES - BY SOURCES Local Sources: Ad valorem taxes $ 265,000.00 $ (166,707.00) $ 98,293.00

More information

PROSECUTING ATTORNEY-BAD CHECK FUND 2018 BUDGETED REVENUE

PROSECUTING ATTORNEY-BAD CHECK FUND 2018 BUDGETED REVENUE PROSECUTING ATTORNEYBAD CHECK FUND ED REVENUE ACTUAL ACTUAL ACTUAL ADOPTED ADOPTED RECOMMENDED 2014 2015 2016 2016 2017 Property Taxes $ $ $ $ $ $ Sales Tax Misc. Taxes Licenses & Permits Intergovernmental

More information

FARR WEST CITY Tentative Revised Budget

FARR WEST CITY Tentative Revised Budget GENERAL FUND - SUMMARY REVENUES GENERAL FUND Taxes $ 1,263,000 $ 1,216,000 $ 1,217,000 $ 1,030,324 $ 986,005 Licenses & Permits 250,000 153,000 258,000 156,518 99,662 Intergovernmental Revenues 198,000

More information

CITY OF GREER ANNUAL OPERATING AND CAPITAL IMPROVEMENTS BUDGET TABLE OF CONTENTS. Budget Ordinance. Chart of Revenues 1. Mayor and Council 4

CITY OF GREER ANNUAL OPERATING AND CAPITAL IMPROVEMENTS BUDGET TABLE OF CONTENTS. Budget Ordinance. Chart of Revenues 1. Mayor and Council 4 CITY OF GREER ANNUAL OPERATING AND CAPITAL IMPROVEMENTS BUDGET TABLE OF CONTENTS Budget Ordinance General Fund Budget Summary I V GENERAL FUND Chart of Revenues 1 Mayor and Council 4 City Administration

More information

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 3 MONTHS ENDING MARCH 31, 2017 BLOCK GRANT FUND

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 3 MONTHS ENDING MARCH 31, 2017 BLOCK GRANT FUND BLOCK GRANT FUND PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT 200-43902 ED LOANS 6,972.68 3,696.38 10,775.62 125,000.00 114,224.38 8.6 200-43903 HOME LOANS 5,691.17.00 25,299.91 25,000.00 ( 299.91)

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

MEMO. February 2011 Budget Reports Operating, Solid Waste, Utility Fund and Debt Service Funds

MEMO. February 2011 Budget Reports Operating, Solid Waste, Utility Fund and Debt Service Funds MEMO TO: FROM: City Council Erika Hobson, Director of Finance DATE: March 19, 2011 SUBJECT: February 2011 Budget Reports Operating, Solid Waste, Utility Fund and Debt Service Funds Attached are the February

More information

QUARTERLY FINANCIAL REPORT

QUARTERLY FINANCIAL REPORT QUARTERLY FINANCIAL REPORT Fourth Quarter to Actuals Trend Analysis This document has been prepared by the Finance department. Please direct any inquiries to the Director, Reginald Lindsey at 913-573-5292

More information

JACKSON COUNTY, MISSOURI NON MAJOR CAPITAL PROJECTS FUNDS

JACKSON COUNTY, MISSOURI NON MAJOR CAPITAL PROJECTS FUNDS NON MAJOR CAPITAL PROJECTS FUNDS Criminal Justice Improvement is used to account for the construction of a County detention center annex and other related improvements. Public Building Corporation Capital

More information

GENERAL FUND BUDGET PROJECTION - City of Three Rivers, Michigan - St. Joseph County

GENERAL FUND BUDGET PROJECTION - City of Three Rivers, Michigan - St. Joseph County GENERAL FUND BUDGET PROJECTION City of Three Rivers, Michigan St. Joseph County FYE 2017 Current FY FYE 2018 Subsequent FY Projected Revenue Taxes 2,057,004 2,098,145 Licenses & permits 187,550 192,191

More information

DESCRIPTIONS OF BUDGET TERMS

DESCRIPTIONS OF BUDGET TERMS DESCRIPTIONS OF BUDGET TERMS Ad Valorem Tax A tax based on the assessed value of a property. Adopted Budget Financial plan which forms the basis and limits for appropriations and is adopted by the City

More information

City of Williston Fiscal Year 2014/2015 Adopted Budget

City of Williston Fiscal Year 2014/2015 Adopted Budget City of Williston Fiscal Year 2014/2015 Adopted Budget (Adopted on September 23, 2014) Table of Contents Page # Budget Summary Budget Advertisement 1 Budget Summary by Fund 2-3 Budget Comparison by Fund

More information

CITY OF DENISON. Operating Budget FY 2014/2015

CITY OF DENISON. Operating Budget FY 2014/2015 CITY OF DENISON Operating Budget FY 2014/2015 Due to the passage of S.B. No. 656, Section 102.007 of the Texas Local Government Code was amended to require that the following information be included as

More information

ASTON TOWNSHIP PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE CASH ON HAND: 1,619,955 1,058,

ASTON TOWNSHIP PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE CASH ON HAND: 1,619,955 1,058, ASTON TOWNSHIP 2014 2013 PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE FINAL DECREASE(-) REVENUE PROJECTIONS FOR 2014 100.000 CASH ON HAND: 1,619,955 1,058,465 53.05% 301.100 REAL ESTATE

More information

8 MISCELLANEOUS REVENUE f.l. it lt SALES TAX 884, , , , ,200

8 MISCELLANEOUS REVENUE f.l. it lt SALES TAX 884, , , , ,200 it REVENUE FOR BUDGET 2016/2017 I ACCOUNT ACTUAL ACTUAL BUDGET ESTIMATED BUDGET It NUMBER 13/14 14/15 15/16 15/16 16/17 TAXES - 010 it 01011 REAL ESTATE TAXES 576,371 579,477 5,000 579,500 55,000 01021

More information

SCHUYLKILL TOWNSHIP - RECEIPTS BUDGET Budget Revised Date: November 2 for Possible Adoption

SCHUYLKILL TOWNSHIP - RECEIPTS BUDGET Budget Revised Date: November 2 for Possible Adoption 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 YEARS 2016-2018 2017 2017 2018 Pg 1 ACCT. # GENERAL FUND as of 8/31/2017 CARRYOVER

More information

CITY OF KEMPNER US Hwy 190 P.O. Box 660 KEMPNER, TEXAS BUDGET YEAR

CITY OF KEMPNER US Hwy 190 P.O. Box 660 KEMPNER, TEXAS BUDGET YEAR CITY OF KEMPNER 12288 US Hwy 190 P.O. Box 660 KEMPNER, TEAS 76539 BUDGET YEAR 2017-2018 THE 2017-2018 BUDGET WILL RAISE MORE TOTAL PROPERTY TA THAN THE 2016-2017 BUDGET BY $9,711.00 BUDGET YEAR 2016-2017

More information

COLUMBIA COUNTY BOARD OF COUNTY COMMISSIONERS FINAL BUDGET FISCAL YEAR PREPARED BY BEN SCOTT COUNTY MANAGER

COLUMBIA COUNTY BOARD OF COUNTY COMMISSIONERS FINAL BUDGET FISCAL YEAR PREPARED BY BEN SCOTT COUNTY MANAGER COLUMBIA COUNTY BOARD OF COUNTY COMMISSIONERS FINAL FISCAL YEAR 2016-2017 PREPARED BY BEN SCOTT COUNTY MANAGER SEPTEMBER 15, 2016 COLUMBIA COUNTY BOARD OF COUNTY COMMISSIONERS TABLE OF CONTENTS PAGE OPERATING

More information

CITY OF ROSEBUD, TEXAS FINANCIAL STATEMENTS AS OF

CITY OF ROSEBUD, TEXAS FINANCIAL STATEMENTS AS OF FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2013 TOGETHER WITH INDEPENDENT AUDITORS REPORT THEREON AND SUPPLEMENTARY INFORMATION Prepared by: Donald L. Allman, CPA Certified Public Accountant 205 E. University

More information

General Fund Revenue $2,584, $0.00 $2,584, Payroll Regular (hourly & salary) $169, $0.00 $169,628.

General Fund Revenue $2,584, $0.00 $2,584, Payroll Regular (hourly & salary) $169, $0.00 $169,628. Revised Annual Budget8/19/2014 1:26pm Page 1 For General Fund (100) 100-111-40001 Property Tax $838,000.00 $0.00 $838,000.00 100-111-40003 Auto Tax $105,000.00 $0.00 $105,000.00 100-111-40501 Business

More information

CITY OF KRUM, TEXAS

CITY OF KRUM, TEXAS , TEXAS 2016 2017 OFFICIAL BUDGET Mayor and City Council Ronald G. Harris, Jr, Mayor Austin Petersen, Councilmember Place 1 Rhonda Harrison, Councilmember Place 2 Justin Diviney, Councilmember Place 3

More information

CITY OF PALM BAY, FLORIDA MONTHLY FINANCIAL REPORT (UNAUDITED) MARCH Financial Report Summary

CITY OF PALM BAY, FLORIDA MONTHLY FINANCIAL REPORT (UNAUDITED) MARCH Financial Report Summary (UNAUDITED) The City of Palm Bay, Florida s (the City ) monthly financial report presents an overview and analysis of the City s financial activities during the month of. March is the sixth month of the

More information

City of Colleyville General Fund Monthly Financial Report As of 12/31/ End of 25% of the Fiscal Year

City of Colleyville General Fund Monthly Financial Report As of 12/31/ End of 25% of the Fiscal Year City of Colleyville General Fund Monthly Financial Report As of 12/31/2018 - End of 25% of the Fiscal Year GENERAL FUND ACTIVITY FY 2019 YTD PERCENT FY 2019 AS OF OF BUDGET SUMMARY BUDGET 12/31/2018 USED

More information

TOPIC PAGE. Debt Service Funds Limited Tax General Obligation Fund Special Assessment Bond Redemption Fund...

TOPIC PAGE. Debt Service Funds Limited Tax General Obligation Fund Special Assessment Bond Redemption Fund... TOPIC PAGE... 164 2007 Limited Tax General Obligation Fund... 165 Special Assessment Bond Redemption Fund... 166 Special Assessment Guaranty Fund... 167-168 163 2017/2018 Budget account for the accumulation

More information

Other Supplemental Schedules For GASB 54

Other Supplemental Schedules For GASB 54 Other Supplemental Schedules For GASB 54 THIS PAGE INTENTIONALLY LEFT BLANK Street Fund 120 Original Final Actual Final Property taxes $ $ $ $ Retail sales & use taxes Intergovernmental 251,801 251,801

More information

CITY OF ST. AUGUSTINE, FLORIDA

CITY OF ST. AUGUSTINE, FLORIDA CITY OF ST. AUGUSTINE, FLORIDA City of St. Augustine, Florida Capital Improvement Refunding Revenue Bonds, Series 2013, $20,645,000, Dated: February 15, 2013 City of St. Augustine, Florida Capital Improvement

More information

ADAMS COUNTY FINANCIAL STATEMENTS

ADAMS COUNTY FINANCIAL STATEMENTS FINANCIAL STATEMENTS Year Ended September 30, 2013 Table of Contents FINANCIAL SECTION PAGE (S) Independent Auditor's Report. 1-3 BASIC FINANCIAL STATEMENTS Government-Wide Financial Statements Statement

More information

Public Safety Center Bond Fund Fund Summary (44)

Public Safety Center Bond Fund Fund Summary (44) Public Safety Center Bond Fund Fund Summary (44) Balance October 1, 2017 $199,703 Estimated Revenues FY 2017-18 $0 Funds Available FY 2017-18 $199,703 Estimated Expenditures FY 2017-18 $199,703 Estimated

More information

PROJECTED CHANGES IN FUND BALANCE

PROJECTED CHANGES IN FUND BALANCE PROJECTED CHANGES IN FUND BALANCE Beginning Balance Revenues Expenditures Ending Balance General Fund $160,617,192 $1,276,420,942 $1,276,420,942 $165,304,067 Enterprise Funds Aviation 9,988,733 127,028,405

More information

CITY OF CARRIZO SPRINGS. Lorem ipsum

CITY OF CARRIZO SPRINGS. Lorem ipsum CITY OF CARRIZO SPRINGS Lorem ipsum 2018 APPROVED ANNUAL BUDGET For Fiscal Year Ended September 30, 2018 - FY 2017-2018 PROPERTY TAX RATE September 12, 2017 FISCAL YEAR 2017-2018 ANNUAL BUDGET SEPTEMBER

More information

Monthly Financials May 31, 2016

Monthly Financials May 31, 2016 Monthly Financials May 31, 2016 Combining All Fund Revenue, & Other Uses Monthly Financials Table of Contents Budget Comparison 1 Bank Account Balances 2 Summary of Government wide Statement of, and Other

More information

IMMOKALEE FIRE CONTROL DISTRICT BUDGET SUMMARY FISCAL YEAR

IMMOKALEE 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 information

Charges for services 364, ,885 Other 1,503,632 3,054,309 Total Revenues 1,868,497 3,836,487

Charges for services 364, ,885 Other 1,503,632 3,054,309 Total Revenues 1,868,497 3,836,487 F - 1 SCHEDULE OF, AND CHANGES IN FUND BALANCE - BUDGET AND ACTUAL - CAPITAL RESERVE SPECIAL REVENUE FUND Intergovernmental $ - $ 374,293 Charges for services 364,865 407,885 Other 1,503,632 3,054,309

More information

Falcon Highlands Metropolitan District Financial Statement Variances December 31, 2017

Falcon Highlands Metropolitan District Financial Statement Variances December 31, 2017 Falcon Highlands Metropolitan District Financial Statement Variances December 31, 2017 11 Accounts Receivable as of 12/31/17 totals $42,049 with past due amounts of: Over 90 days - $2,031 made up of 11

More information

CHARLESTON COUNTY PUBLIC LIBRARY ANNUAL BUDGET FISCAL YEAR 2019

CHARLESTON COUNTY PUBLIC LIBRARY ANNUAL BUDGET FISCAL YEAR 2019 CHARLESTON COUNTY PUBLIC LIBRARY ANNUAL BUDGET FISCAL YEAR 2019 GENERAL FUND BUDGET HIGHLIGHTS The General Fund finances the day-to-day provision of library services for Charleston County. The Library

More information

FY Projected Changes in Fund Balance

FY Projected Changes in Fund Balance FY 2009-10 Projected Changes in Fund Balance FY 2009-10 FY 2009-10 FY 2009-10 FY 2009-10 BEGINNING ADOPTED ADOPTED ENDING FUND BALANCE REVENUES EXPENDITURES BALANCE GENERAL FUND 47,000,757 994,491,287

More information

ANNUAL REPORT. CITY OF DuPONT. MCAG No Submitted pursuant to RCW to the STATE AUDITOR S OFFICE

ANNUAL REPORT. CITY OF DuPONT. MCAG No Submitted pursuant to RCW to the STATE AUDITOR S OFFICE ANNUAL REPORT MCAG No. 0576 Submitted pursuant to RCW 43.09.230 to the STATE AUDITOR S OFFICE FOR THE FISCAL YEAR ENDED DECEMBER 31, 2009 MCAG NO. 0576 STATEMENT C-4 FUND RESOURCES AND USES ARISING FROM

More information

COMMISSIONER COURT MAY 8, 2006

COMMISSIONER COURT MAY 8, 2006 STATE OF TEXAS COUNTY OF ROCKWALL COMMISSIONER COURT BE IT REMEMBERED THERE WAS HELD A REGULAR MEETING OF THE COMMISSIONERS COURT ON THE ABOVE DATE WITH THE FOLLOWING MEMBERS OF THE COURT PRESENT: ITEM

More information

CAPITAL PROJECTS FUNDS

CAPITAL PROJECTS FUNDS CAPITAL PROJECTS FUNDS Capital projects funds are used to account for and report financial resources that are restricted, committed, or assigned to expenditure for capital outlays, including the acquisition

More information

COMAL COUNTY, TEXAS COMPREHENSIVE ANNUAL FINANCIAL REPORT 2013 OTHER SUPPLEMENTARY INFORMATION

COMAL COUNTY, TEXAS COMPREHENSIVE ANNUAL FINANCIAL REPORT 2013 OTHER SUPPLEMENTARY INFORMATION COMPREHENSIVE ANNUAL FINANCIAL REPORT 2013 OTHER SUPPLEMENTARY INFORMATION GENERAL FUND CHANGES IN FUND BALANCES BUDGET AND ACTUAL (GAAP BASIS) GENERAL REVENUES Ad Valorem Taxes: Current Delinquent Penalty

More information

City of Palm Coast 1 of 39. Agenda City Council

City of Palm Coast 1 of 39. Agenda City Council City of Palm Coast Agenda City Council City Hall 160 Lake Avenue Palm Coast, FL 32164 www.palmcoastgov.com Mayor Milissa Holland Vice Mayor Steven Nobile Council Member Robert G. Cuff Council Member Nick

More information

Tarrant County s Outstanding Debt

Tarrant County s Outstanding Debt Definitions General Obligation s (G.O. s) are secured by the County s ad valorem taxes. Tarrant County issues G.O. s after the approval of the voters at a bond election. Limited Tax s can be issued by

More information

ADAMS COUNTY, IDAHO FINANCIAL STATEMENTS

ADAMS COUNTY, IDAHO FINANCIAL STATEMENTS FINANCIAL STATEMENTS Year Ended September 30, 2014 Table of Contents FINANCIAL SECTION PAGE (S) Independent Auditor's Report.. 1-3 BASIC FINANCIAL STATEMENTS Government-Wide Financial Statements Statement

More information

Hernando County School Board, FL

Hernando County School Board, FL Hernando County School Board, FL 1 Refunding Certificates of Participation (School Board of Hernando County, Florida Master Lease Program), Evidencing Fractional Undivided Interests of Owners thereof in

More information

Where The Money Comes From - All Funds $104,271,868

Where The Money Comes From - All Funds $104,271,868 Where The Money Comes From - All $104,271,868 Fines and Forfeitures 1.2% Miscellaneous 5.5% Property Tax 15.5% Charge for 38.6% Intergovernmental 3.4% Licenses and Permits 0.4% Franchise Fees 3.7% Gross

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

CARBON COUNTY SCHOOL DISTRICT #2 INCOME STATEMENT AS OF July 31, 2017

CARBON COUNTY SCHOOL DISTRICT #2 INCOME STATEMENT AS OF July 31, 2017 INCOME STATEMENT AS OF July 31, 2017 DISTRICT REVENUE July17 Year to Date 01 000 81111 SPECIAL DISTRICT TAX 23,552.85 23,552.85 01 000 81120 MOTOR VEHICLE TAX 01 000 81130 CAR COMPANY TAX 30,405.40 30,405.40

More information

GOVERNMENTAL FUND TYPES AND EXPENDABLE TRUST FUNDS

GOVERNMENTAL FUND TYPES AND EXPENDABLE TRUST FUNDS BUDGET SUMMARY FOR WASHOE COUNTY SCHEDULE S-1 PROPRIETARY ESTIMATED FUNDS ACTUAL PRIOR CURRENT BUDGET BUDGET (MEMO ONLY) REVENUES YEAR 6/30/2011 YEAR 6/30/2012 YEAR 6/30/2013 YEAR 6/30/2013 COLUMNS 3+4

More information

DATE 09/12/2016 NEWTON COUNTY BUDGET PRISON GUARD DETAIL BUD101 PAGE 20 ACCOUNT # ACCOUNT NAME 2016 BUDGET 2016 ACTUAL 2017 BUDGET 2018 BUDGET

DATE 09/12/2016 NEWTON COUNTY BUDGET PRISON GUARD DETAIL BUD101 PAGE 20 ACCOUNT # ACCOUNT NAME 2016 BUDGET 2016 ACTUAL 2017 BUDGET 2018 BUDGET BUDGET - 014 PRISON GUARD DETAIL BUD101 PAGE 20 BUDGET 2018 BUDGET 014-360-101 014-360-102 014-399-999 CHECKING ACCOUNT INTEREST MONEY MARKET INTEREST TOTAL REVENUE 15 15 9.26 17.20 26.46 15 15 014-695-342

More information

CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA

CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA DATE: MONDAY, JULY 17, 2017 TIME: 5:30 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President Charles

More information

THIS MEETING IS BEING RECORDED AND WILL BE AVAILABLE FOR VIEWING ON THE VILLAGE YOUTUBE CHANNEL. AGENDA

THIS MEETING IS BEING RECORDED AND WILL BE AVAILABLE FOR VIEWING ON THE VILLAGE YOUTUBE CHANNEL. AGENDA Matt Brolley, Village President Penny FitzPatrick, Village Clerk Stan Bond, Trustee Pete Heinz, Trustee Steve Jungermann, Trustee Denny Lee, Trustee Doug Marecek, Trustee Theresa Sperling, Trustee Committee

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

Adopted Annual Budget

Adopted Annual Budget Adopted Annual Budget Public Hearing, City Hall - September 20, 2013-5:30pm William G. Brooks, PE Mayor Keith Severns City Manager Tracey Richardson Finance Manager 1600 Nela Avenue, Belle Isle, FL 32809

More information

RESOLUTION NO GLADES COUNTY, FLORIDA ADOPTING A FINAL MILLAGE FOR FISCAL YEAR

RESOLUTION NO GLADES COUNTY, FLORIDA ADOPTING A FINAL MILLAGE FOR FISCAL YEAR RESOLUTION NO. 2016-28 GLADES COUNTY, FLORIDA ADOPTING A FINAL MILLAGE FOR 2016-2017 FISCAL YEAR WHEREAS, preparation of an annual county operating budget is required by Florida Statutes; and WHEREAS,

More information

TOWN OF BRISTOL, VERMONT AUDIT REPORT AND REPORTS ON COMPLIANCE AND INTERNAL CONTROL JUNE 30, 2018

TOWN OF BRISTOL, VERMONT AUDIT REPORT AND REPORTS ON COMPLIANCE AND INTERNAL CONTROL JUNE 30, 2018 AUDIT REPORT AND REPORTS ON COMPLIANCE AND INTERNAL CONTROL AUDIT REPORT TABLE OF CONTENTS Page # Independent Auditor s Report 1-3 Management s Discussion and Analysis 4-7 Basic Financial Statements: Statement

More information

CITY OF FARGO, NORTH DAKOTA STATEMENT OF NET ASSETS DECEMBER 31, 2006

CITY OF FARGO, NORTH DAKOTA STATEMENT OF NET ASSETS DECEMBER 31, 2006 STATEMENT OF NET ASSETS Governmental Business-type Activities Activities Total ASSETS Cash $ 263,797 $ 1,267,834 $ 1,531,631 Investments 17,862,776 998,958 18,861,734 Equity in pooled cash and investments

More information

Budget. Presentation to Madison County Board of Commissioners. June 22, 2015

Budget. Presentation to Madison County Board of Commissioners. June 22, 2015 2015-2016 Budget Presentation to Madison County Board of Commissioners. June 22, 2015 Overview of Funds General Fund: $22,218,191 Landfill: $2,123,465 (disposal cards, fees, grants) 911: $207,249 (telephone

More information

MACOMB COUNTY, MICHIGAN Management s Discussion and Analysis Required Supplemental Information

MACOMB COUNTY, MICHIGAN Management s Discussion and Analysis Required Supplemental Information As management of the County, we offer this narrative overview and analysis of the financial activities of the County for the year ended December 31, 2008. Readers are encouraged to read it in conjunction

More information

Budgets and Actuals for Fiscal

Budgets and Actuals for Fiscal ADMINISTRATIVE DEPT COUNCIL Fund Dept Account # Description ADOPTED 100 111 40001 Property Tax $925,000.00 100 111 40003 Auto Tax $100,000.00 100 111 40501 Business License $150,000.00 100 111 40502 Business

More information

ADVANCE ENCUMBRANCE & ACCOUNT

ADVANCE ENCUMBRANCE & ACCOUNT Accounts Needed, 2.1, 2.10, 3.2, 4.1, 5.1, 6.2, 6.15, 6.48, 7.3, 8.1, 11.2 Accounts Payable, 19.4 Accounts Payable/Other Liabilities, 19.10 Accounts Receivable, 19.2, 19.8 Accrued Interest Receivable,

More information

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 2 MONTHS ENDING FEBRUARY 28, 2018 BLOCK GRANT FUND

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 2 MONTHS ENDING FEBRUARY 28, 2018 BLOCK GRANT FUND BLOCK GRANT FUND PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT 200-43902 ED LOANS 8,218.17 6,486.88 14,866.32 40,000.00 25,133.68 37.2 200-43903 HOME LOANS 25,325.87 13,457.61 13,482.04 35,000.00

More information

TOWN OF LINN ANNUAL FINANCIAL REPORT FOR THE YEAR ENDED DECEMBER 31, 2008

TOWN OF LINN ANNUAL FINANCIAL REPORT FOR THE YEAR ENDED DECEMBER 31, 2008 TOWN OF LINN ANNUAL FINANCIAL REPORT FOR THE YEAR ENDED DECEMBER 31, 2008 TOWN OF LINN TABLE OF CONTENTS For the Year Ended December 31, 2008 Page Independent Auditor s Report 1-2 Basic Financial Statements:

More information

BOISE COUNTY, IDAHO. Report on Audited Basic Financial Statements and Additional Information. For the Year Ended September 30, 2018

BOISE COUNTY, IDAHO. Report on Audited Basic Financial Statements and Additional Information. For the Year Ended September 30, 2018 BOISE COUNTY, IDAHO Report on Audited Basic Financial Statements and Additional Information Table of Contents Independent Auditor s Report 3 BASIC FINANCIAL STATEMENTS Government-wide Financial Statements:

More information

COMBINED FINANCIAL STATEMENTS

COMBINED FINANCIAL STATEMENTS COMBINED FINANCIAL STATEMENTS COMBINED BALANCE SHEET - ALL FUND TYPES, ACCOUNT GROUPS AND DISCRETELY PRESENTED COMPONENT UNITS SEPTEMBER 30, 1999 PROPRIETARY GOVERNMENTAL FUND TYPES FUND TYPES SPECIAL

More information

City of Granger - Adopted FY 2017/2018 Budget

City of Granger - Adopted FY 2017/2018 Budget Revenues 20172018 011004001 I & S Tax Collection $ 135,534.00 011004002 Delinquent I & S Tax Collection $ 25,000.00 011004003 M & O Tax Collection $ 184,827.72 011004004 Delinquent M & O Tax Collection

More information

CITY OF ST. AUGUSTINE, FLORIDA

CITY OF ST. AUGUSTINE, FLORIDA CITY OF ST. AUGUSTINE, FLORIDA Water and Sewer Revenue Refunding Bonds, Series 2012, $15,930,000, Dated: December 11, 2012 Water and Sewer Revenue Refunding Bonds, Series 2005, $21,435,000, Dated: July

More information

JACKSON COUNTY, MISSOURI Combining Balance Sheet Nonmajor Governmental Funds December 31, 2016

JACKSON COUNTY, MISSOURI Combining Balance Sheet Nonmajor Governmental Funds December 31, 2016 Combining Balance Sheet Nonmajor Governmental Funds December 31, 2016 Special Debt Capital Assets Revenue Funds Service Funds Project Funds Total Assets: Cash and cash equivalents $ 12,795,798-278 12,796,076

More information

Falcon Highlands Metropolitan District Financial Statement Variances March 31, 2018

Falcon Highlands Metropolitan District Financial Statement Variances March 31, 2018 Falcon Highlands Metropolitan District Financial Statement Variances March 31, 2018 9 Accounts Receivable as of 03/31/18 totals $35,373 with past due amounts of: Over 90 days - $2,956 made up of 13 customers

More information

CITY OF RED OAK. PROPOSED BUDGET Fiscal Year

CITY OF RED OAK. PROPOSED BUDGET Fiscal Year CITY OF RED OAK PROPOSED BUDGET Fiscal Year 2015-2016 The City of Red Oak Required Legislation Notice for Proposed Budget This Budget will raise more total property taxes than last year s budget by an

More information

Falcon Highlands Metropolitan District Financial Statement Variances April 30, 2018

Falcon Highlands Metropolitan District Financial Statement Variances April 30, 2018 Falcon Highlands Metropolitan District Financial Statement Variances April 30, 2018 Accounts Receivable as of 04/30/18 totals $39,436.47 with past due amounts of: Over 90 days - $3,119 made up of 13 customers

More information

CITY OF MAUSTON GENERAL FUND SUMMARY SCHEDULE OF REVENUES AND EXPENDITURES

CITY OF MAUSTON GENERAL FUND SUMMARY SCHEDULE OF REVENUES AND EXPENDITURES GENERAL FUND Taxes General Property Taxes $ 1,934,140 $ 1,688,759 $ 1,696,679 $ 1,720,679 $ 1,720,771 $ 21,321 $ 1,742,000 Payment in Lieu of Taxes 125,492 137,264 124,568 147,748 150,707 (1,000) 146,748

More information

City of Cupertino MISSION STATEMENT

City of Cupertino MISSION STATEMENT City of Cupertino MISSION STATEMENT The Mission of the City of Cupertino is to provide exceptional service, encourage all members of the community to take responsibility for one another, and support the

More information

IROQUOIS COUNTY, ILLINOIS. FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION November 30, 2013

IROQUOIS COUNTY, ILLINOIS. FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION November 30, 2013 FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION November 30, 2013 TABLE OF CONTENTS PAGE FINANCIAL SECTION INDEPENDENT AUDITORS REPORT...1-3 MANAGEMENT S DISCUSSION AND ANALYSIS...4-8 BASIC FINANCIAL

More information

City of Concordia, KS Monthly Financial Report August 31, 2013

City of Concordia, KS Monthly Financial Report August 31, 2013 City of Concordia, KS Monthly Financial Report August 31, 2013 BUDGETED FUNDS Beginning Ending Encumbrances Subtract Cash Balance Unencumbered Cash Unencumbered and Accounts Accounts August 31, Funds Cash

More information

DOUGLAS COUNTY, ILLINOIS BUDGET AND TAX LEVY

DOUGLAS COUNTY, ILLINOIS BUDGET AND TAX LEVY BUDGET AND TAX LEVY DECEMBER 31, 2014 INTENTIONALLY LEFT BLANK STATEMENTS OF RECEIPTS AND REVENUES AND STATEMENTS OF EXPENDITURES - BUDGETED AND PROPOSED INTENTIONALLY LEFT BLANK GENERAL FUND TAXES: 37

More information

UNIFORM CHART OF ACCOUNTS Sources of Revenue/Additions Page 1

UNIFORM CHART OF ACCOUNTS Sources of Revenue/Additions Page 1 Sources of Revenue/Additions Page 1 In governmental funds, revenues are presented by source in the fund financial operating statement. The sources of revenue are categorized into the following groups:

More information

FY19 Budget Non-Departmental Costs $185,126,891 $327,758,980 $340,508,190 4% Subtotal $185,126,891 $327,758,980 $340,508,190 4%

FY19 Budget Non-Departmental Costs $185,126,891 $327,758,980 $340,508,190 4% Subtotal $185,126,891 $327,758,980 $340,508,190 4% Non-Departmental Department Non-Departmental GENERAL FUND Percent Positions Change 2018-19 FY18 Budget FY19 Budget Non-Departmental Costs $185,126,891 $327,758,980 $340,508,190 4% Subtotal $185,126,891

More information