Attachment 2 - Budget Financial Summary. Page1 TOWN WIDE FUND SUMMARY. 2019/20 Budget Transfers 6/30/2019. Audited. Projected Fund.

Size: px
Start display at page:

Download "Attachment 2 - Budget Financial Summary. Page1 TOWN WIDE FUND SUMMARY. 2019/20 Budget Transfers 6/30/2019. Audited. Projected Fund."

Transcription

1 Attachment 2 - Budget Financial Summary TOWN WIDE FUND SUMMARY Audited 2017/18 Est. Actual Projected Fund % Change 2018/19 Budget Fund Title Fund 6/30/2017 Revenue Expenditure Transfers In/Out 6/30/2018 in Fund Balance Revenue Expenditure Projected Fund % Change 2019/20 Budget Transfers In/Out 6/30/2019 in Fund Balance Revenue Expenditure Transfers In/Out Projected Fund 6/30/2020 % Change in Fund Balance General Fund Operating Contingency $ 350,000 $ 350,000 $ 350,000 $ 350,000 Disaster Contingency 1,250,000 1,250,000 1,250,000 1,250,000 Internal Pension Reserve 570,000 (570,000) 0 1,600,000 1,600,000 1,600,000 Tech. Replacement Reserve 20,000 25,000 25,000 25,000 Private/Public Road 200, , , ,000 Risk Management Reserve 80,000 80,000 80,000 80,000 Unassigned Fund Balance 9,987,874 11,053,007 (10,191,208) (1,617,714) 9,226,958 11,390,868 (9,397,698) (3,530,316) 7,689,813 11,719,158 (9,400,525) (1,360,508) 8,647,938 Subtotal $ 12,457,874 $ 11,053,007 $ (10,191,208) $ (2,187,714) $ 11,131, % $ 11,390,868 $ (9,397,698) $ (1,930,316) $ 11,194, % $ 11,719,158 $ (9,400,525) $ (1,360,508) $ 12,152, % Parks & Recreation in Lieu 69,389 82,429 0 (133,167) 18, % 42,000 0 (43,432) 17, % 42, , % COPS Fund 11, ,542 (421,098) 297,556 11, % 100,000 (645,220) 544,911 10, % 100,750 (664,311) 566,708 13, % Special Donation 34, , % , % , % Subtotal $ 115,275 $ 205,972 $ (421,098) $ 164,389 $ 64, % $ 142,000 $ (645,220) $ 501,479 $ 62, % $ 142,750 $ (664,311) $ 566,708 $ 107, % $ 0 General Capital $ 186,772 $ 0 $ (243,162) $ 405,248 $ 348, % $ 0 $ (328,432) 173,432 $ 193, % $ 0 $ (150,000) $ 0 $ 43, % Pathway Capital 479, ,688 (21,609) 0 745, % 193,020 (306,246) 0 632, % 79,750 (75,000) 150, , % Westwind Barn Capital 136,653 49,028 (69,216) 0 116, % 51,434 (153,000) 0 14, % 52,242 (50,000) 0 17, % Drainage Capital 866,478 79,347 (178,406) (110,200) 657, % 158,500 (630,433) (40,000) 145, % 153,451 0 (140,000) 158, % Street Capital 380, ,341 (1,985,333) 1,728, , % 411,462 (1,917,307) 1,295, , % 417,664 (1,021,264) 783, , % Subtotal $ 2,050,545 $ 701,405 $ (2,497,727) $ 2,023,326 $ 2,277, % $ 814,416 $ (3,335,418) $ 1,428,837 $ 1,185, % $ 703,107 $ (1,296,264) $ 793,800 $ 1,386, % Sewer Funds $ 2,607,749 $ 3,137,381 $ (4,147,049) $ 0 $ 1,598, % $ 3,155,767 $ (3,488,951) $ 0 $ 1,264, % $ 3,154,068 $ (3,425,016) $ 0 $ 993, % Subtotal $ 2,607,749 $ 3,137,381 $ (4,147,049) $ 0 $ 1,598, % $ 3,155,767 $ (3,488,951) $ 0 $ 1,264, % $ 3,154,068 $ (3,425,016) $ 0 $ 993, % All Funds $ 17,231,443 $ 15,097,764 $ (17,257,082) $ 0 $ 15,072, % $ 15,503,051 $ (16,867,287) $ (0) $ 13,707, % $ 15,719,083 $ (14,786,116) $ 0 $ 14,640, % Page1

2 TOWN WIDE FINANCIAL SUMMARY General Fund Special Revenue Funds General Capital Funds Sewer Fund Total FINANCIAL SUMMARY REVENUES BY TYPE GF GF SRF SRF CIP CIP Sewer Sewer Property Tax $ 5,944,886 $ 6,182,681 $ $ $ $ $ $ $ 5,944,886 $ 6,182,681 Taxes Other Than Property 638, , , ,719 Franchise Fees 532, , , ,545 Licenses And Permits 1,276,232 1,276, ,276,232 1,276,232 Use Of Money And Property 80,570 85, ,114 59,572 11,190 9, , ,432 Intergovernmental 57,230 47, , , , , , ,974 Charges For Services 1,037,665 1,036,200 42,000 42, , ,561 3,142,107 3,142,108 4,603,472 4,487,869 Miscellaneous 38,900 39, ,470 2,470 41,370 41,730 Allocations In 1,784,369 1,837, ,784,369 1,837,900 TOTAL REVENUES 11,390,868 11,719, , , , ,107 3,155,767 3,154,068 15,503,051 15,719,083 EXPENDITURES BY FUNCTION General Administration (2,289,216) (2,284,306) (2,289,216) (2,284,306) Public Safety (1,469,740) (1,513,832) (645,220) (664,311) (2,114,960) (2,178,143) Planning & Building (2,891,236) (2,989,232) (2,891,236) (2,989,232) Parks & Recreation (748,589) (768,200) (748,589) (768,200) Public Works (1,798,917) (1,844,955) (2,388,951) (2,475,016) (4,187,868) (4,319,971) Capital Outlay Sewer (1,100,000) (950,000) (1,100,000) (950,000) Capital Outlay Governmental (3,335,418) (1,296,264) 0 0 (3,335,418) (1,296,264) Non Departmental (200,000) (200,000) 0 TOTAL EXPENDITURES (9,397,698) (9,400,525) (645,220) (664,311) (3,335,418) (1,296,264) (3,488,951) (3,425,016) (16,867,287) (14,786,116) TRANSFERS IN / (OUT) TRANSFERS IN , ,708 1,568, ,800 1,100, ,213,748 1,500,508 TRANSFERS OUT (1,930,316) (1,360,508) (43,432) 0 (140,000) (140,000) (1,100,000) 0 (3,213,748) (1,500,508) TOTAL TRANSFERS (1,930,316) (1,360,508) 501, ,708 1,428, , (0) 0 CHANGE IN FUND BALANCE 62, ,125 (1,741) 45,147 (1,092,166) 200,643 (333,184) (270,948) (1,364,236) 932,967 FUND BALANCE, BEGINNING 11,131,958 11,194,813 64,537 62,796 2,277,548 1,185,383 1,598,080 1,264,896 15,072,125 13,707,888 FUND BALANCE, ENDING $ 11,194,813 $ 12,152,938 $ 62,796 $ 107,943 $ 1,185,383 $ 1,386,026 $ 1,264,896 $ 993,949 $ 13,707,888 $ 14,640,856 Page2

3 DEPARTMENT SPENDING FIVE YEAR COMPARISON AND TWO YEAR BUDGET ALL FUNDS Town wide Expenditure by % Change Department Actual Actual Actual Final Est. Actual Proposed to Est Budget % Change General Administration $ 1,557,775 $ 1,850,996 $ 1,839,645 $ 2,213,546 $ 2,023,062 $ 2,289, % $ 2,284, % Public Safety 1,205,911 1,417,041 1,773,694 1,803,358 1,783,185 2,114, % 2,178, % Planning & Building 2,249,915 2,308,533 2,439,656 2,955,456 2,700,498 2,891, % 2,989, % Parks & Recreation 615, , , , , , % 768, % Public Works 2,799,012 3,247,866 3,695,574 4,072,878 4,002,464 4,187, % 4,319, % Non Departmental ,660,209 1,667, , % % Total Expenditures $ 8,428,468 $ 9,535,036 $ 10,439,732 $ 13,415,139 $ 12,891,183 $ 12,431, % $ 12,539, % $ Increase / (Decrease) (459,314) 107,983 % Increase / (Decrease) 4% 1% Internal Service Fund Town Center $ 347,295 $ 323,216 $ 372,138 $ 398,396 $ 349,619 $ 433, % $ 444, % Corporation Yard 98, , , , , , % 127, % Vehicle Maintenance 61,386 74, ,490 87,278 76,781 74, % 76, % Total Internal Service Allocated $ 506,781 $ 527,483 $ 641,420 $ 628,942 $ 541,565 $ 632, % $ 648, % $ Increase / (Decrease) 91,379 15,215 % Increase / (Decrease) 17% 2% Page3

4 GENERAL FUND REVENUES AND EXPENDITURES BY CATEGORY (A) (B) (B)/(A) 1 (C) (C)/(B) Percent Percent Financial Summary Actual Actual Actual Final Budget Est. Actual Budget Change Budget Change Revenues by Category Property Tax $ 4,606,184 $ 4,960,015 $ 5,302,028 $ 5,610,400 $ 5,716,236 $ 5,944, % $ 6,182, % Taxes Other Than Property 645, , , , , , % 650, % Franchise Fees 513, , , , , , % 563, % Licenses And Permits 1,485,394 1,334,953 1,544,996 1,799,500 1,268,632 1,276, % 1,276, % Use Of Money And Property 208, , , , ,062 80, % 85, % Intergovernmental 191, ,841 60,357 50,700 53,418 57, % 47, % Charges For Services 1,323,204 1,240,934 1,069,543 1,190, ,736 1,037, % 1,036, % Miscellaneous 56,004 31,942 21,246 29,400 29,848 38, % 39, % Allocations In 1,156,793 1,458,356 1,459,279 1,727,247 1,623,520 1,784, % 1,837, % Total Revenues 10,187,806 10,469,563 10,812,349 11,695,074 11,053,007 11,390, % 11,719, % Expenditure by Category Personnel (2,392,794) (2,498,627) (2,637,400) (4,775,035) (4,444,699) (3,347,631) 24.7% (3,225,457) 3.6% Contractual Services (2,001,037) (2,177,246) (2,458,185) (2,666,040) (2,608,300) (2,637,879) 1.1% (2,716,415) 3.0% Professional Services (344,242) (383,107) (411,689) (482,500) (520,810) (531,107) 2.0% (522,040) 1.7% Operations (481,811) (651,020) (535,133) (745,220) (761,670) (805,632) 5.8% (798,901) 0.8% Allocations Out (1,724,697) (1,755,651) (1,804,275) (2,020,876) (1,855,728) (2,075,449) 11.8% (2,137,713) 3.0% Total Expenditures (6,944,581) (7,465,651) (7,846,681) (10,689,671) (10,191,208) (9,397,698) 7.8% (9,400,525) 0.0% Transfers In / (Out) Transfers In 3,000 8,342 1,065, n/a 0 n/a Transfers Out (1,538,901) (700,041) (1,300,829) (2,243,836) (2,187,714) (1,930,316) 11.8% (1,360,508) 29.5% Total Transfers (1,535,901) (691,699) (235,690) (2,243,836) (2,187,714) (1,930,316) 11.8% (1,360,508) 29.5% Change in Fund Blance 1,707,324 2,312,213 2,729,978 (1,238,433) (1,325,916) 62, % 958, % Fund Balance Beginning 5,708,358 7,415,683 9,727,896 12,457,874 12,457,874 11,131, % 11,194, % Ending $ 7,415,683 $ 9,727,896 $ 12,457,874 $ 11,219,441 $ 11,131,958 $ 11,194, % $ 12,152, % Page4

5 SEWER FUND (A) (B) (B)/(A) 1 (C) (C)/(B) 1 Sewer Percent Percent Financial Summary Actual Actual Revised Est. Actual Budget Change Change Budget Change Change Revenues by Category Sewer Assessment Charges $ 1,925,636 $ 2,759,287 $ 2,870,620 $ 2,870,620 $ 2,956,739 $ 86, % $ 2,956,739 $ 0 0.0% Sewer Connection Fees 221, , , , ,369 $ (66,732) 26.5% 185,369 $ 1 0.0% Use Of Money And Property 32,557 4,134 8,583 8,221 11,190 $ 2, % 9,490 $ (1,700) 15.2% Miscellaneous 2,832 2, ,440 2,470 $ (3,970) 61.6% 2,470 $ 0 0.0% Total Revenues 2,182,035 2,951,259 3,131,303 3,137,381 3,155,767 18, % 3,154,068 (1,699) 0.1% Expenditure by Category Personnel (172,970) (168,700) (152,327) (89,919) (164,820) (74,901) 83.3% (173,849) (9,029) 5.5% Sewer Treatment Cost (1,028,818) (1,024,901) (1,059,100) (1,065,136) (1,118,393) (53,257) 5.0% (1,174,312) (55,919) 5.0% Sewer Maintenance Contract (365,275) (417,474) (450,000) (450,000) (472,500) (22,500) 5.0% (496,125) (23,625) 5.0% Other Contract Services (39,685) (9,198) (7,400) (28,953) (53,953) (25,000) 86.3% (28,953) 25, % Professional Services (139,968) (278,535) (384,500) (407,450) (289,035) 118, % (302,962) (13,927) 4.8% Operations (10,239) (14,146) (13,500) (12,245) (12,900) (655) 5.3% (13,143) (243) 1.9% Allocations Out (208,047) (273,292) (225,175) (225,175) (277,351) (52,176) 23.2% (285,671) (8,321) 3.0% Total Expenditures (1,965,003) (2,186,246) (2,292,002) (2,278,877) (2,388,951) (110,074) 4.8% (2,475,016) (86,064) 3.6% Net Operations 217, , , , , % 679, % Other Adjustments Capital Outlay (408,308) (740,123) (2,386,566) (1,868,172) (1,100,000) 41.1% (950,000) 13.6% Net Change to Cash Reserves (191,275) 24,891 (1,547,265) (1,009,668) (333,184) (270,948) Unrestricted Net Position Beginning 2,774,133 2,582,858 2,607,749 2,607,749 1,598,080 1,264,896 Ending $ 2,582,858 $ 2,607,749 $ 1,060,484 $ 1,598,080 1,264, ,949 Page5

6 SEWER FUND Sewer Financial Summary Revised Est. Actual Budget Budget Projection Projection Projection Projection Projection Customer Revenue 2,870,620 2,870,620 2,956,739 $ 2,956,739 $ 2,956,739 $ 2,956,739 $ 2,956,739 $ 2,956,739 $ 2,956,739 All Other Revenue 260, , , , , , , , ,839 Total Revenues 3,131,303 3,137,381 3,155,767 3,154,068 3,148,078 3,146,578 3,146,078 3,146,078 3,145,578 3,131,303 3,137,381 3,151,577 3,149,578 3,148,078 3,146,578 3,146,078 3,146,078 3,145,578 Contracted Maint. & Treatment Costs (1,509,100) (1,515,136) (1,590,893) (1,670,437) (1,753,959) (1,841,657) (1,933,740) (2,030,427) (2,131,948) All Other Expenditures (782,902) (763,741) (798,058) (804,579) (830,904) (858,203) (883,841) (912,331) (948,464) Total Expenditures (2,292,002) (2,278,877) (2,388,951) (2,475,016) (2,584,863) (2,699,860) (2,817,581) (2,942,757) (3,080,412) Net Operations 839, , , , , , , ,321 65,166 Other Adjustments Capital Outlay (2,386,566) (1,868,172) (1,100,000) (950,000) (950,000) (950,000) (950,000) (950,000) (950,000) Prior Period Adjustment Pension Net Change to Cash Reserves (1,547,265) (1,009,668) (333,184) (270,948) (386,785) (503,282) (621,503) (746,679) (884,834) Cash Reserves Beginning 2,607,749 2,607,749 1,598,080 1,264, , , ,881 (517,621) (1,264,301) Ending $ 1,060,484 $ 1,598,080 $ 1,264,896 $ 993,949 $ 607,164 $ 103,881 $ (517,621) $ (1,264,301) $ (2,149,134) Years with no Rate Increase Scheduled Page6

RESOLUTION RESOLUTION AMENDING THE 2017/18 OPERATING AND CAPITAL IMPROVEMENT PROGRAM BUDGET

RESOLUTION RESOLUTION AMENDING THE 2017/18 OPERATING AND CAPITAL IMPROVEMENT PROGRAM BUDGET Attachment 1 RESOLUTION RESOLUTION AMENDING THE 2017/18 OPERATING AND CAPITAL IMPROVEMENT PROGRAM BUDGET WHEREAS, the City Council of the Town of Los Altos Hills adopted the 2017-18 Operating and Capital

More information

TOWN OF LOS ALTOS HILLS June 21, 2018 Staff Report to the City Council

TOWN OF LOS ALTOS HILLS June 21, 2018 Staff Report to the City Council TOWN OF LOS ALTOS HILLS June 21, 2018 Staff Report to the City Council SUBJECT: APPROVE RESOLUTIONS ADOPTING THE FISCAL YEAR 2018-19 BUDGET AND GANN APPROPRIATIONS LIMIT. FROM: Carl Cahill, City Manager

More information

General Fund Overview. General Fund Summary General Fund Revenues General Fund Expenditures

General Fund Overview. General Fund Summary General Fund Revenues General Fund Expenditures General Fund Overview General Fund Summary General Fund Revenues General Fund Expenditures 113 GENERAL FUND SUMMARY BEGINNING FUND BALANCE $ 4,973,719 $ 5,515,205 $ 4,170,154 $ 7,012,255 $ 6,202,700 REVENUE

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 West Melbourne Operating Budget Workshop. June 20, 2017

City of West Melbourne Operating Budget Workshop. June 20, 2017 City of West Melbourne Operating Budget Workshop June 20, 2017 Q- How was the budget developed? A It was based upon focusing on the priorities established in previous City Council workshops. Q What is

More information

Presented By: Kevin O Rourke Interim City Manager. June 3, 2013

Presented By: Kevin O Rourke Interim City Manager. June 3, 2013 Presented By: Kevin O Rourke Interim City Manager June 3, 2013 1 10 Council and Public Workshops 2 3 4 1. Adopt a 2-year budget 2. Provided labor strategy authority 3. Supported restructuring of departments

More information

TOWN OF MEDLEY, FLORIDA Financial Section, Required Supplementary Information, Combining Fund Statements, and Supplementary Financial Reports

TOWN OF MEDLEY, FLORIDA Financial Section, Required Supplementary Information, Combining Fund Statements, and Supplementary Financial Reports TOWN OF MEDLEY, FLORIDA Financial Section, Required Supplementary Information, Combining Fund Statements, and Supplementary Financial Reports Compliance Section With Independent Auditors Report TABLE OF

More information

Budget. One. Time Cost. Total

Budget. One. Time Cost. Total Service Enhancements General Fund Town of Los Altos Hills 2018 20 Budget Attachment 2 - Budget Service Enhancements/New Requests CIP and Capital Funds Town wide 15,072,124 (1,364,236) 13,707,888 932,967

More information

CITY OF MONTE VISTA, COLORADO

CITY OF MONTE VISTA, COLORADO FINANCIAL STATEMENTS TABLE OF CONTENTS Independent Auditor s Report Management s Discussion and Analysis a - c i - xi Basic Financial Statements Statement of Net Position 1 Statement of Activities 2 Balance

More information

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

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

More information

CITY OF DES MOINES, IOWA COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2016

CITY OF DES MOINES, IOWA COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2016 COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2016 ASSETS GENERAL OTHER TOTALS Cash and investments $ 26,678,708 $ 2,599,415 $ 29,278,123 Taxes receivable 57,769,078 --- 57,769,078

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

CITY OF DES MOINES, IOWA COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2018

CITY OF DES MOINES, IOWA COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2018 COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2018 ASSETS GENERAL OTHER TOTALS Cash and investments $ 29,719,524 $ 2,222,625 $ 31,942,149 Taxes receivable 63,134,478 --- 63,134,478

More information

BASIC FINANCIAL STATEMENTS. Government Wide Financial Statements

BASIC FINANCIAL STATEMENTS. Government Wide Financial Statements BASIC FINANCIAL STATEMENTS Government Wide Financial Statements This page intentionally left blank. - 14 - STATEMENT OF NET POSITION JUNE 30, 2014 ASSETS Governmental Activities Business-type Activities

More information

CITY OF DES MOINES, IOWA COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2017

CITY OF DES MOINES, IOWA COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2017 COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2017 ASSETS GENERAL OTHER TOTALS Cash and investments $ 26,565,414 $ 2,345,357 $ 28,910,771 Taxes receivable 58,841,748 --- 58,841,748

More information

April 30, 2015 For the first seven months of FY , the General Fund has collected 78% of revenues, primarily due to property taxes. Expenditur

April 30, 2015 For the first seven months of FY , the General Fund has collected 78% of revenues, primarily due to property taxes. Expenditur April 30, 2015 For the first seven months of FY 2014-2015, the General Fund has collected 78% of revenues, primarily due to property taxes. Expenditures are 55% of budget. The Fire Department has spent

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

TOWN OF MEDLEY, FLORIDA FINANCIAL SECTION, REQUIRED SUPPLEMENTARY INFORMATION, COMBINING FUND STATEMENTS, AND SUPPLEMENTARY FINANCIAL REPORTS

TOWN OF MEDLEY, FLORIDA FINANCIAL SECTION, REQUIRED SUPPLEMENTARY INFORMATION, COMBINING FUND STATEMENTS, AND SUPPLEMENTARY FINANCIAL REPORTS FINANCIAL SECTION, REQUIRED SUPPLEMENTARY INFORMATION, COMBINING FUND STATEMENTS, AND SUPPLEMENTARY FINANCIAL REPORTS COMPLIANCE SECTION Year Ended CONTENTS Independent Auditors Report 1 Financial Section:

More information

Town of Carrboro, North Carolina Balance Sheet Governmental Funds June 30, 2016

Town of Carrboro, North Carolina Balance Sheet Governmental Funds June 30, 2016 Balance Sheet Governmental June 30, 2016 Major Grants Revolving Bond Capital Administration General Fund Loan Fund Fund Projects Fund Fund ASSETS Cash and cash equivalents $ 14,749,029 $ 493,234 $ 1,623,198

More information

INFORMATION ITEMS December 31, 2014 For the first quarter of FY 2014-2015, the General Fund has collected 31% of revenues, primarily due to property taxes (42% collected through December). Expenditures

More information

January 31, 2015 For the first four months of FY , the General Fund has collected 55% of revenues, primarily due to property taxes (75% colle

January 31, 2015 For the first four months of FY , the General Fund has collected 55% of revenues, primarily due to property taxes (75% colle January 31, 2015 For the first four months of FY 2014-2015, the General Fund has collected 55% of revenues, primarily due to property taxes (75% collected through January). Expenditures through Janauary

More information

TOWN OF MEDLEY, FLORIDA Financial Section, Required Supplementary Information, Combining Fund Statements, and Supplementary Financial Reports

TOWN OF MEDLEY, FLORIDA Financial Section, Required Supplementary Information, Combining Fund Statements, and Supplementary Financial Reports TOWN OF MEDLEY, FLORIDA Financial Section, Required Supplementary Information, Combining Fund Statements, and Supplementary Financial Reports Compliance Section With Independent Auditors Report TABLE OF

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

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

STATE BOARD OF ADMINISTRATION (SBA) LOCAL GOVERNMENT SURPLUS TRUST FUNDS INVESTMENT POOL

STATE BOARD OF ADMINISTRATION (SBA) LOCAL GOVERNMENT SURPLUS TRUST FUNDS INVESTMENT POOL INVESTMENT REPORT On December 31 st, the Town s funds were in the Florida Local Government Surplus Trust Funds Investment Pool (Florida Prime), TD Bank, and SunTrust, with the majority at SunTrust. A new

More information

CITY OF EAST POINT SUMMARY OF REVENUES & EXPENDITURES FOR THE PERIOD ENDING

CITY OF EAST POINT SUMMARY OF REVENUES & EXPENDITURES FOR THE PERIOD ENDING SUMMARY OF S & EXPENDITURES FOR THE PERIOD ENDING Nov 30th 2017 Nov17 FY 2018 FY 2018 % of YTD ACTUAL BUDGET VARIANCE Budget FUND 100 General Fund Taxation $ 7,857,111 $ 26,103,235 $ (18,246,124) 30% Licenses

More information

CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA

CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA DATE: TUESDAY, SEPTEMBER 22, 2015 TIME: 6:50 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President

More information

BASIC FINANCIAL STATEMENTS

BASIC FINANCIAL STATEMENTS BASIC FINANCIAL STATEMENTS 29 City of Grand Junction STATEMENT OF NET POSITION December 31, 2017 Component Primary Government Unit Governmental Activities Business-type Activities Total Downtown Development

More information

City of DeSoto. Memo. Date: Wednesday, December 9, 2015

City of DeSoto. Memo. Date: Wednesday, December 9, 2015 Date: Wednesday, December 9, 2015 To: From: Subject: City of DeSoto Memo Dr. Tarron Richardson, City Manager Tishia N. Jordan, Assistant Director, Financial Services November 2015 Financial Reports Attached

More information

CITY OF EAST POINT SUMMARY OF REVENUES & EXPENDITURES FOR THE PERIOD ENDING

CITY OF EAST POINT SUMMARY OF REVENUES & EXPENDITURES FOR THE PERIOD ENDING SUMMARY OF S & EXPENDITURES FOR THE PERIOD ENDING Sept 30th 2017 Sep17 FY 2018 FY 2018 % of YTD ACTUAL BUDGET VARIANCE Budget FUND 100 General Fund Taxation $ 3,415,289 $ 26,103,235 $ (22,687,946) 13%

More information

CITY OF YREKA, CALIFORNIA FINANCIAL STATEMENTS FOR THE YEAR ENDED JUNE 30, 2015

CITY OF YREKA, CALIFORNIA FINANCIAL STATEMENTS FOR THE YEAR ENDED JUNE 30, 2015 City of Yreka, California Financial Statements For the Year Ended June 30, 2015 CITY OF YREKA, CALIFORNIA FINANCIAL STATEMENTS FOR THE YEAR ENDED JUNE 30, 2015 Table of Contents MANAGEMENT S DISCUSSION

More information

CITY OF DES MOINES, IOWA BALANCE SHEET GOVERNMENTAL FUNDS June 30, 2017

CITY OF DES MOINES, IOWA BALANCE SHEET GOVERNMENTAL FUNDS June 30, 2017 CITY OF DES MOINES, IOWA BALANCE SHEET GOVERNMENTAL FUNDS June 30, 2017 ASSETS DEBT TAX GENERAL SERVICE INCREMENT Cash and investments $ 28,910,771 $ 19,469,062 $ 2,460,350 Taxes receivable 58,841,748

More information

TOWN OF ROCK HALL, MARYLAND FINANCIAL STATEMENTS JUNE 30, 2018

TOWN OF ROCK HALL, MARYLAND FINANCIAL STATEMENTS JUNE 30, 2018 FINANCIAL STATEMENTS TOWN OF ROCK HALL TABLE OF CONTENTS INDEPENDENT AUDITOR S REPORT 1 3 REQUIRED SUPPLEMENTARY INFORMATION Management s Discussion and Analysis 4 10 BASIC FINANCIAL STATEMENTS Government-wide

More information

CITY OF BRISTOL FY 2018 Approved Operating Budget Percentage of Budget by Fund

CITY OF BRISTOL FY 2018 Approved Operating Budget Percentage of Budget by Fund CITY OF BRISTOL Approved Operating Percentage of by Fund General Fund 90.85% Capital Projects Fund 3.21% Special Revenue Funds 5.94% ALL FUNDS TOTAL: $211,161,945 Note: The approved 2018 Operating for

More information

City of DeSoto. Memo. In addition, attached is the Certified Dallas County Tax Office Report of the official property tax revenues for March 2017.

City of DeSoto. Memo. In addition, attached is the Certified Dallas County Tax Office Report of the official property tax revenues for March 2017. Date: To: From: Subject: City of DeSoto Memo Wednesday, April 12, 2017 Dr. Tarran Richardson, City Manager~ / Tishia N. Jordan, Director of Budget t:lff'/-f March 2017 Financial Reports Attached are the

More information

2019 Operating Budget. City of Racine, Wisconsin

2019 Operating Budget. City of Racine, Wisconsin 2019 Operating Budget City of Racine, Wisconsin 1 Property Tax Levy Total proposed Property tax levy for 2019: $54,322,250 2018 Budgeted levy: $54,322,250 Increase: $0 Increase as Percent of Total: 0.00%

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

MEMORANDUM Finance Department

MEMORANDUM Finance Department INVESTMENT REPORT MEMORANDUM Finance Department On December 31 st, the Town s funds were in the Florida Local Government Surplus Trust Funds Investment Pool (Florida Prime and Fund B), TD Bank, and SunTrust,

More information

City and County of Broomfield, Colorado CITY COUNCIL AGENDA MEMORANDUM,

City and County of Broomfield, Colorado CITY COUNCIL AGENDA MEMORANDUM, , Colorado To: From: Prepared by: CITY COUNCIL AGENDA MEMORANDUM, Mayor and City Council Charles Ozaki, City and County Manager Kevin Standbridge, Deputy City and County Manager Pat Soderberg, Finance

More information

Quarterly Financial Report 3rd Quarter Ending March 31, 2018

Quarterly Financial Report 3rd Quarter Ending March 31, 2018 Quarterly Financial Report 3rd Quarter Ending March 31, 2018 OVERVIEW This financial report summarizes the City s financial position for the fiscal year through the third quarter ending March 31, 2018

More information

TOWN OF MEDLEY, FLORIDA FINANCIAL SECTION, REQUIRED SUPPLEMENTARY INFORMATION, COMBINING FUND STATEMENTS, AND SUPPLEMENTARY FINANCIAL REPORTS

TOWN OF MEDLEY, FLORIDA FINANCIAL SECTION, REQUIRED SUPPLEMENTARY INFORMATION, COMBINING FUND STATEMENTS, AND SUPPLEMENTARY FINANCIAL REPORTS FINANCIAL SECTION, REQUIRED SUPPLEMENTARY INFORMATION, COMBINING FUND STATEMENTS, AND SUPPLEMENTARY FINANCIAL REPORTS COMPLIANCE SECTION Year Ended September 30, 2011 CONTENTS Independent Auditors Report

More information

TOWN OF MARANA Summary Schedule of Estimated Revenues and Expenditures/Expenses Fiscal Year 2019

TOWN OF MARANA Summary Schedule of Estimated Revenues and Expenditures/Expenses Fiscal Year 2019 Summary Schedule of Estimated Revenues and Expenditures/Expenses Fiscal Year S c h General Fund Special Revenue Fund Debt Service Fund FUNDS Capital Projects Fund Permanent Fund Enterprise Funds Available

More information

City of Bullhead City, Arizona FY Budget State of Arizona Schedules A-F

City of Bullhead City, Arizona FY Budget State of Arizona Schedules A-F City of Bullhead City, Arizona FY 2011-2012 Budget State of Arizona Schedules A-F For the Fiscal Year Ending June 30, 2012 Summary Schedule of Estimated Revenues and Expenditures/Expenses 1. FUND 3. Debt

More information

BUDGET TRACKING REPORT

BUDGET TRACKING REPORT To: or and City Council From: Charles Ozaki, City and County Manager Prepared by: Kevin Standbridge, Deputy City and County Manager Pat Soderberg, Finance Director Joyce Alberts, Budget Manager Valerie

More information

City of Sanibel. Establish 2006 Proposed Tax Rate and Review of Working Budget for Fiscal Year

City of Sanibel. Establish 2006 Proposed Tax Rate and Review of Working Budget for Fiscal Year City of Sanibel Establish 2006 Proposed Tax Rate and Review of Working Budget for Fiscal Year 2006-07 Presented July 25, 2006 City of Sanibel FY 2006-07 Working Budget Fiscal Year 2005-06 FY 2006-07 Governmental

More information

CITY OF DES MOINES, IOWA BALANCE SHEET GOVERNMENTAL FUNDS June 30, 2015

CITY OF DES MOINES, IOWA BALANCE SHEET GOVERNMENTAL FUNDS June 30, 2015 CITY OF DES MOINES, IOWA BALANCE SHEET GOVERNMENTAL FUNDS June 30, 2015 ASSETS DEBT TAX GENERAL SERVICE INCREMENT Cash and investments $ 24,534,410 $ 1,846,644 $ 482,630 Taxes receivable 57,786,569 29,876,286

More information

CITY OF DES MOINES, IOWA STATEMENT OF NET POSITION PROPRIETARY FUNDS June 30, 2016

CITY OF DES MOINES, IOWA STATEMENT OF NET POSITION PROPRIETARY FUNDS June 30, 2016 CITY OF DES MOINES, IOWA STATEMENT OF NET POSITION PROPRIETARY FUNDS June 30, 2016 ASSETS BUSINESS-TYPE ACTIVITIES - ENTERPRISE FUNDS PARKING FACILITIES SEWER STORMWATER SYSTEM SYSTEM UTILITY Current assets:

More information

CITY OF CHILTON, WISCONSIN SUMMARY FINANCIAL REPORT DECEMBER 31, 2017

CITY OF CHILTON, WISCONSIN SUMMARY FINANCIAL REPORT DECEMBER 31, 2017 SUMMARY FINANCIAL REPORT DECEMBER 31, 2017 SUMMARY FINANCIAL REPORT TABLE OF CONTENTS DECEMBER 31, 2017 Page 2 Summary Financial Information 3 Tax Incremental Financing District No. 2 Annual Report 4 Tax

More information

Town of Wellington, Colorado. Financial Statements and Supplementary Information For the Year Ended December 31, 2017

Town of Wellington, Colorado. Financial Statements and Supplementary Information For the Year Ended December 31, 2017 , Colorado Financial Statements and Supplementary Information For the Year Ended December 31, 2017 < Contents Independent Auditor s Report 1-2 Management s Discussion and Analysis 3-15 Basic Financial

More information

FUND SUMMARIES FUND ACCOUNTING

FUND SUMMARIES FUND ACCOUNTING FUND SUMMARIES Fund Summaries... 14 Net Expenditures by Fund... 17 General Fund Total General Fund Expenditures by Type... 18 Total General Fund Expenditures by Service Area... 19 Total General Fund Resources

More information

Section E. Recap By Fund. Table of Contents

Section E. Recap By Fund. Table of Contents Section E. Recap By Fund Table of Contents Fund # Fund Name Page # General Purpose Funds 001 General Fund... E-3 037 Self-Insurance Claim Reserve... E-9 061 Youth Services Endowment Fund... E-11 Special

More information

CITY OF DES MOINES, IOWA STATEMENT OF NET ASSETS PROPRIETARY FUNDS June 30, 2012

CITY OF DES MOINES, IOWA STATEMENT OF NET ASSETS PROPRIETARY FUNDS June 30, 2012 CITY OF DES MOINES, IOWA STATEMENT OF NET ASSETS PROPRIETARY FUNDS June 30, 2012 BUSINESS-TYPE ACTIVITIES - SEWER AIRPORT PARKING SYSTEM ASSETS Current assets: Unrestricted current assets: Cash and pooled

More information

MONTHLY FINANCIAL REPORT FOR AUGUST 2015 FY Detailed Report at: h p://

MONTHLY FINANCIAL REPORT FOR AUGUST 2015 FY Detailed Report at: h p:// MONTHLY FINANCIAL REPORT FOR www.burlesontx.com Detailed Report at: h p://www.burlesontx.com/archive.aspx?amid=144 GENERAL FUND FUND # 1 2015 through 2014 YTD through vs. 2015 YTD through Ad Valorem $

More information

CLINTON CITY BASIC FINANCIAL STATEMENTS AND REQUIRED SUPPLEMENTARY INFORMATION WITH INDEPENDENT AUDITOR'S REPORTS YEAR ENDED JUNE 30, 2018

CLINTON CITY BASIC FINANCIAL STATEMENTS AND REQUIRED SUPPLEMENTARY INFORMATION WITH INDEPENDENT AUDITOR'S REPORTS YEAR ENDED JUNE 30, 2018 BASIC FINANCIAL STATEMENTS AND REQUIRED SUPPLEMENTARY INFORMATION WITH INDEPENDENT AUDITOR'S REPORTS YEAR ENDED TABLE OF CONTENTS Independent Auditors Report... 1-2 Management s Discussion and Analysis...

More information

TOWN OF POUGHKEEPSIE, NEW YORK FINANCIAL STATEMENTS AS OF AND FOR THE YEAR ENDED DECEMBER 31, 2015

TOWN OF POUGHKEEPSIE, NEW YORK FINANCIAL STATEMENTS AS OF AND FOR THE YEAR ENDED DECEMBER 31, 2015 FINANCIAL STATEMENTS AS OF AND FOR THE YEAR ENDED TABLE OF CONTENTS DESCRIPTION: PAGE(S) Independent Auditors' Report... 1-3 Independent Auditors' Report on Internal Control Over Financial Reporting and

More information

CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA

CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA DATE: TIME: PLACE: TUESDAY, SEPTEMBER 20, 2016 6:50 P.M. WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President

More information

Concord s Historic Beebe House

Concord s Historic Beebe House Concord s Historic Beebe House The Beebe House was built circa 1870 as the residence of Benjamin and Fannie Beebe and their children. It was originally located about a quarter of a mile west of the town

More information

MEMORANDUM Finance Department

MEMORANDUM Finance Department INFRASTRUCTURE SURTAX FUND MEMORANDUM Finance Department The Infrastructure Surtax (Penny Tax) was separated out from the General Fund during the fiscal year end process to provide greater transparency.

More information

CITY OF BULLHEAD CITY Summary Schedule of Estimated Revenues and Expenditures/Expenses Fiscal Year 2013

CITY OF BULLHEAD CITY Summary Schedule of Estimated Revenues and Expenditures/Expenses Fiscal Year 2013 Summary Schedule of Estimated Revenues and Expenditures/Expenses 1. FUND 3. Debt Service Funds Available 4. Less: Amounts for Future Debt Retirement REVENUES OTHER THAN PROPERTY ADOPTED FUND TOTAL BALANCE/

More information

Primary Government Net Position

Primary Government Net Position Statistical (Unaudited) 171 Net Position by Component Last Ten Fiscal Years (dollars in thousands - accrual basis of accounting) Governmental activities Net investment in capital assets $ 1,238,768 $ 1,188,810

More information

CITY OF DES MOINES, IOWA STATEMENT OF NET POSITION PROPRIETARY FUNDS June 30, 2017

CITY OF DES MOINES, IOWA STATEMENT OF NET POSITION PROPRIETARY FUNDS June 30, 2017 CITY OF DES MOINES, IOWA STATEMENT OF NET POSITION PROPRIETARY FUNDS June 30, 2017 BUSINESS-TYPE ACTIVITIES - ENTERPRISE FUNDS PARKING FACILITIES SEWER STORMWATER SYSTEM SYSTEM UTILITY ASSETS Current assets:

More information

CITY OF DES MOINES, IOWA STATEMENT OF NET POSITION PROPRIETARY FUNDS June 30, 2018

CITY OF DES MOINES, IOWA STATEMENT OF NET POSITION PROPRIETARY FUNDS June 30, 2018 CITY OF DES MOINES, IOWA STATEMENT OF NET POSITION PROPRIETARY FUNDS June 30, 2018 ASSETS PARKING FACILITIES SEWER STORMWATER SYSTEM SYSTEM UTILITY Current assets: Unrestricted current assets: Cash and

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

General Fund 10-Year Financial Forecast FY through FY

General Fund 10-Year Financial Forecast FY through FY General Fund 10-Year Financial Forecast FY 2017-18 through FY 2026-27 INTRODUCTION The City of Concord has been using a 10-year general fund financial forecast since FY 1995-96. The use of the Forecast

More information

CITY OF PLYMOUTH California

CITY OF PLYMOUTH California California Annual Financial Report June 30, 2016 City Council Peter Taylor Jon Colburn Sandy Kyles Peter Amoruso Jason Ralphs Mayor Vice Mayor Member Member Member Appointed Officials City Manager Jeffry

More information

GENERAL FUND REVENUES AND EXPENDITURES FY Through March % of Budget Year

GENERAL FUND REVENUES AND EXPENDITURES FY Through March % of Budget Year GENERAL FUND REVENUES AND EXPENDITURES Current Actual Projected YTD Budget Final Amended Month Current YTD YTD Projected Actual YTD% Projected % REVENUES Budget Actuals Amount Amount Variance of Budget

More information

MEMORANDUM. DATE: September 17, 2013

MEMORANDUM. DATE: September 17, 2013 MEMORANDUM DATE: September 17, 2013 TO: FROM: Honorable Mayor and City Council Members Judie Zimomra, City Manager SUBJECT: Additional Planning Department Information This memorandum provides additional

More information

STATEMENT OF NET ASSETS

STATEMENT OF NET ASSETS STATEMENT OF NET ASSETS JUNE 30, 2006 Primary Government Governmental Business-type Activities Activities Total ASSETS CURRENT: Cash and short-term investments...,... $ 450,563 $ 2,050,681 $ 2,501.244

More information

THE COMMISSIONERS OF LEONARDTOWN LEONARDTOWN, MARYLAND FINANCIAL STATEMENTS AND INDEPENDENT AUDITORS REPORT. For the Year Ended June 30, 2018

THE COMMISSIONERS OF LEONARDTOWN LEONARDTOWN, MARYLAND FINANCIAL STATEMENTS AND INDEPENDENT AUDITORS REPORT. For the Year Ended June 30, 2018 LEONARDTOWN, MARYLAND FINANCIAL STATEMENTS AND INDEPENDENT AUDITORS REPORT For the Year Ended Table of Contents Page Number INDEPENDENT AUDITORS REPORT 1-3 MANAGEMENT S DISCUSSION AND ANALYSIS 4-13 FINANCIAL

More information

BUDGET TRACKING REPORT

BUDGET TRACKING REPORT To: Mayor and City Council From: Charles Ozaki, City and County Manager Prepared by: Kevin Standbridge, Deputy City and County Manager Pat Soderberg, Finance Director Joyce Alberts, Budget Manager Valerie

More information

CITY OF DES MOINES, IOWA STATEMENT OF NET POSITION PROPRIETARY FUNDS June 30, 2015

CITY OF DES MOINES, IOWA STATEMENT OF NET POSITION PROPRIETARY FUNDS June 30, 2015 CITY OF DES MOINES, IOWA STATEMENT OF NET POSITION PROPRIETARY FUNDS June 30, 2015 BUSINESS-TYPE ACTIVITIES - ENTERPRISE FUNDS PARKING FACILITIES SEWER STORMWATER SYSTEM SYSTEM UTILITY ASSETS Current assets:

More information

CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA

CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA CITY OF WILLISTON, FLORIDA BUDGET HEARING AGENDA DATE: TUESDAY, SEPTEMBER 25, 2018 TIME: 6:50 P.M. PLACE: TEMPORARY WILLISTON CITY COUNCIL ROOM 427 WEST NOBLE AVENUE CALL TO ORDER ROLL CALL MEMBERS: Mayor

More information

OTHER GOVERNMENTAL FUNDS CAPITAL PROJECTS

OTHER GOVERNMENTAL FUNDS CAPITAL PROJECTS OTHER GOVERNMENTAL FUNDS CAPITAL PROJECTS Capital Projects Funds are used to account for the acquisition and construction of major capital facilities, except for those financed by certain Special Revenue

More information

GENERAL FUND REVENUES AND EXPENDITURES FY Through June % of Budget Year

GENERAL FUND REVENUES AND EXPENDITURES FY Through June % of Budget Year GENERAL FUND REVENUES AND EXPENDITURES Current Actual Projected YTD Budget Final Amended Month Current YTD YTD Projected Actual YTD% Projected % REVENUES Budget Actuals Amount Amount Variance of Budget

More information

TOWNSHIP OF TYRONE LIVINGSTON COUNTY, MICHIGAN ANNUAL FINANCIAL REPORT YEAR ENDED MARCH 31, 2018

TOWNSHIP OF TYRONE LIVINGSTON COUNTY, MICHIGAN ANNUAL FINANCIAL REPORT YEAR ENDED MARCH 31, 2018 TOWNSHIP OF TYRONE LIVINGSTON COUNTY, MICHIGAN ANNUAL FINANCIAL REPORT YEAR ENDED MARCH 31, 2018 TABLE OF CONTENTS INDEPENDENT AUDITOR'S REPORT 1 MANAGEMENT S DISCUSSION AND ANALYSIS 5 BASIC FINANCIAL

More information

EXHIBIT G 2016 Variance Budget. 39

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

More information

MISSOURI. FINANCIAL REPORT (Audited)

MISSOURI. FINANCIAL REPORT (Audited) MISSOURI FINANCIAL REPORT (Audited) Year Ended September 30, 2016 FINANCIAL REPORT INDEPENDENT AUDITOR S REPORT 1 MANAGEMENT S DISCUSSION AND ANALYSIS 3 BASIC FINANCIAL STATEMENTS Government-wide Financial

More information

CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA

CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA DATE: TUESDAY, AUGUST 12, 2014 TIME: 7:00 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President Jason

More information

To: Mayor and City Council From: Charles Ozaki, City and County Manager Prepared by: Kevin Standbridge, Deputy City and County Manager

To: Mayor and City Council From: Charles Ozaki, City and County Manager Prepared by: Kevin Standbridge, Deputy City and County Manager To: Mayor and City Council From: Charles Ozaki, City and County Manager Prepared by: Kevin Standbridge, Deputy City and County Manager Pat Soderberg, Finance Director Joyce Alberts, Budget Manager Brenda

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

CAPITAL IMPROVEMENT PLAN POLICIES

CAPITAL IMPROVEMENT PLAN POLICIES CAPITAL IMPROVEMENT PLAN POLICIES 1. Projects included in the Capital Improvement Plan shall be consistent with the City's Comprehensive Plan. 2. Citizen input is encouraged throughout the process of developing

More information

TOTAL BUDGET $ 256,805,216 $ 259,833,699 $ 293,003,229 $ 285,050,566 * Expenditures include transfers out to other funds

TOTAL BUDGET $ 256,805,216 $ 259,833,699 $ 293,003,229 $ 285,050,566 * Expenditures include transfers out to other funds BUDGET SUMMARIES Greenville County s budget for FY2018 and FY2019 totals $578,053,795. The FY2018 budget totals $293,003,229, which is 12.7% greater than the FY2017 budget of $259,833,699. The FY2019 budget

More information

OFFICIAL BUDGET FORMS. Town of Taylor. Tentative Budget

OFFICIAL BUDGET FORMS. Town of Taylor. Tentative Budget OFFICIAL BUDGET FORMS Town of Taylor Tentative Budget TABLE OF CONTENTS Resolution for the Adoption of the Budget Schedule A Summary Schedule of Estimated Revenues and Expenditures/Expenses Schedule B

More information

Town of Wellington, Colorado. Financial Statements and Supplementary Information For the Year Ended December 31, 2016

Town of Wellington, Colorado. Financial Statements and Supplementary Information For the Year Ended December 31, 2016 , Colorado Financial Statements and Supplementary Information For the Year Ended December 31, 2016 Contents Independent Auditor s Report 1-2 Management s Discussion and Analysis 3-15 Basic Financial Statements:

More information

Interim Statements % of Year Expended = 25.00%

Interim Statements % of Year Expended = 25.00% GENERAL FUND Revised Sep16 Remaining %Collected/ Sep15 Variance Taxes General Property 11,549,666 228,899 11,320,767 1.98% 270,280 (41,381) General Sales and Use 5,050,000 894,952 4,155,048 17.72% 874,595

More information

CHARTER TOWNSHIP OF COMMERCE OAKLAND COUNTY, MICHIGAN FINANCIAL STATEMENTS FOR THE YEAR ENDED DECEMBER 31, 2016 AND INDEPENDENT AUDITORS REPORT

CHARTER TOWNSHIP OF COMMERCE OAKLAND COUNTY, MICHIGAN FINANCIAL STATEMENTS FOR THE YEAR ENDED DECEMBER 31, 2016 AND INDEPENDENT AUDITORS REPORT OAKLAND COUNTY, MICHIGAN FINANCIAL STATEMENTS FOR THE YEAR ENDED DECEMBER 31, 2016 AND INDEPENDENT AUDITORS REPORT C O N T E N T S PAGE INDEPENDENT AUDITORS REPORT 1-2 MANAGEMENT'S DISCUSSION AND ANALYSIS

More information

CITY OF JASPER, ALABAMA FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION YEAR ENDED SEPTEMBER 30, 2012

CITY OF JASPER, ALABAMA FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION YEAR ENDED SEPTEMBER 30, 2012 CITY OF JASPER, ALABAMA FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION YEAR ENDED City of Jasper Table of Contents September 30, 2012 Page INDEPENDENT AUDITORS' REPORT MANAGEMENT'S DISCUSSION AND ANALYSIS

More information

LYON COUNTY INDEX PAGE

LYON COUNTY INDEX PAGE 18-19 INDEX PAGE SCHEDULE 1 TRANSMITTAL LETTER 1 INDEX 2 BUDGET MESSAGE 3 SCHEDULE S-1 4-5 SCHEDULE S-2 STATISTICAL DATA 6 SCHEDULE S-3 7 SCHEDULE A 8-9 SCHEDULE A-1 10-11 SCHEDULE A-2 12 GENERAL FUND

More information

Financial Aspects of Economic Condition. Common-size ratios Financial position Liquidity & Solvency Fiscal capacity Risk & exposure Other

Financial Aspects of Economic Condition. Common-size ratios Financial position Liquidity & Solvency Fiscal capacity Risk & exposure Other Financial Aspects of Economic Condition Common-size ratios Financial position Liquidity & Solvency Fiscal capacity Risk & exposure Other Liquidity Does the government have the means available to cover

More information

Interim Statements % of Year Collected/Expended = 66.67%

Interim Statements % of Year Collected/Expended = 66.67% GENERAL FUND Revised Feb18 Remaining % Collected/ Feb17 Variance Taxes General Property 11,726,352 10,902,891 823,461 92.98% 10,583,381 319,510 General Sales and Use 5,200,000 3,390,485 1,809,515 65.20%

More information

TOWN OF CARY BUDGET POLICIES UNDER THE NORTH CAROLINA LOCAL GOVERNMENT BUDGET AND FISCAL CONTROL ACT

TOWN OF CARY BUDGET POLICIES UNDER THE NORTH CAROLINA LOCAL GOVERNMENT BUDGET AND FISCAL CONTROL ACT TOWN OF CARY BUDGET POLICIES UNDER THE NORTH CAROLINA LOCAL GOVERNMENT BUDGET AND FISCAL CONTROL ACT The Local Government Budget and Fiscal Control Act (LGBFCA) governs all agencies of local government

More information

CITY OF CAMPBELLSBURG, KENTUCKY

CITY OF CAMPBELLSBURG, KENTUCKY FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION TABLE OF CONTENTS Report of Independent Auditors... 1 Management Discussion and Analysis... 4 Basic Financial Statements Page Statement of Net Position...

More information

Major Fund Summary Page 1

Major Fund Summary Page 1 Major Fund Summary 2/28/09 Actuals Estimated Projections 2005/2006 2006/2007 2007/2008 2008/2009 2009/2010 2010/2011 2011/2012 2012/2013 2013/2014 General Fund Revenues $12,195,227 $13,218,538 $14,661,736

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

EAGLE COUNTY, COLORADO ANNUAL BUDGET Open space acquisitions have created many new recreational opportunities in Eagle County.

EAGLE COUNTY, COLORADO ANNUAL BUDGET Open space acquisitions have created many new recreational opportunities in Eagle County. Open space acquisitions have created many new recreational opportunities in Eagle County. www.eaglecounty.us EAGLE COUNTY, COLORADO ANNUAL BUDGET 2013 ADOPTED DECEMBER 11, 2012 Adopted Budget Eagle County

More information

Interim Statements % of Year Collected/Expended = 83.33%

Interim Statements % of Year Collected/Expended = 83.33% GENERAL FUND Revised Apr17 Remaining % Collected/ Apr16 Variance Taxes General Property 11,549,666 11,264,933 284,733 97.53% 11,101,887 163,046 General Sales and Use 5,050,000 3,960,664 1,089,336 78.43%

More information

City of Arvin. Arvin, California. Independent Auditors Report and Basic Financial Statements

City of Arvin. Arvin, California. Independent Auditors Report and Basic Financial Statements Arvin, California Independent Auditors Report and Basic Financial Statements Basic Financial Statements Table of Contents FINANCIAL SECTION Page Independent Auditors Report... 1 Basic Financial Statements:

More information

BEGINNING GOVERNMENTAL ACCOUNTING

BEGINNING GOVERNMENTAL ACCOUNTING BEGINNING GOVERNMENTAL ACCOUNTING Karin Slater, CPFO February 26, 2016 Beginning Governmental Accounting Introductions Name Entity or Government Position What would you like to learn today? The Governmental

More information

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

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

More information

Interim Statements % of Year Collected/Expended = %

Interim Statements % of Year Collected/Expended = % GENERAL FUND Revised Nov18 Remaining % Collected/ Nov17 Variance Taxes General Property 8,764,017 3,779,568 4,984,449 43.13% 5,813,975 (2,034,407) General Sales and Use 5,300,000 2,005,425 3,294,575 37.84%

More information