2015 KEWAUNEE COUNT\' BUD&ET
|
|
- Theodore Walton
- 5 years ago
- Views:
Transcription
1 KEWAUNEE COUNT\' BUD&ET YEAR TAXES 2,637,136 2,644,794 2,594,329 3,124,435 2,828,367 2,692,944 2,855,527 3,046,607 3,359,577 3,766,254 3,774,623 4,037,600 4,287,156 4,659,249 4,955,707 5,164,509 5,766,491 6,142,196 6,453,559 6,954,893 7,430,907 7,397,491 7,874,780 8,066,924 8,576,027 9,174,918 9,727,055 10,111,744 10,573,803 11,011,695 11,051,259 11,027,283 TAX RATE 5.82 PERM 5.63 PERM 6.00 PERM 6.79 PERM 6.55 PERM 6.19 PERM 6.55 PERM 6.79 PERM 7.24 PERM 7.62 PERM 7.39 PERM 7.48 PERM 7.37 PERM 7.28 PERM 7.09 PERM 6.73 PERM 7.02 PERM 6.98 PERM 6.67 PERM 6.74 PERM 6.70 PERM 6.28 PERM 6.36 PERM 6.10 PERM 6.24 PERM 6.68 PERM 6.61 PERM 7.04 PERM 7.33 PERM 7.77 PERM 7.77 PERM 7.59 PER M PROPOSED PREPARED BY: COUNTY ADMINISTRATOR EDWARD J. DORNER COUNTY CLERK JAMIE ANNOYE
2 TABLE OF CONTENTS Administration Center Aging Disability Resource Center Ahnapee Trail ATV Trail Maintenance Auto Physical Damage AVI Equipment Maintenance Bioterrorism Grant I B ioterrorism Grant II Care of Veterans Graves Child. Support Child with Special Health Care Needs Childhood Lead Poisoning Circuit Court Clean Sweep Program Clerk of Circuit Court Code Red Program Community Support Program Contingency Account Coroner Corporation Counsel Courthouse Maintenance County Aid Bridges County Administrator County Board County Clerk County General Maintenance County Physician County Surveyor County Treasurer County Trunk Highway Bridges
3 County Trunk Highway Construction County Winter Main~enance Dana Farm SS District Attorney Elections Emergency Management Energy Assistance Operations Evidence Storage Facility Fair & Exhibits Fairgrounds Building Famiiy Counseling Service Family Court Commissioner Farm Technology Days Finance Director FIT Families Human Service - Aging - Transportation Human Services - Community Options Human Services - Agency Management Immunization Program Income Maintenance Industrial Development Information Services Interest on Administration Center Interest on Courthouse Renovation Interest - Fairgrounds Project Interest - Health/t:fuman Services Interest - Radio-Fair-Evidence Interest on Unfunded Liability
4 Jail Division Jail Museum Kewaunee County Economic Development Land and Water Land Records/GIS Land Information Director Law Library Library Board (County) Maternal Child Health Parks (County) Prevention Program Principal on Administration Center : Principal Courthouse Renovation Principal - Fairgrounds Project Principal - Health/Human Services Principal - Radio-Fair-Evidence Principal on Unfunded Liability Property 8t Liability Insurance Public Health Register in Probate Register of Deeds Sara/Title Section 125 Administration Sheriff Snowmobile Trails Solid Waste Operations Special Auditing/ Accounting
5 Unemployment Compensation University Extension Vaccine Immunization Program Veterans Relief Veterans Service Victim Witness Program Violence Intervention Project Wildlife Damage Abatement Winter Park Recreation Facility Wisconsin Well Women's Program Women/Infants/Children Program II ~ Zoning !
6 EXPENDITURES ACTUAL DEPARTMENT "" REQUEST 6 MON/ACT 6. MON/EST EXPENDITURES GENERAL FUND COUNTY BOARD SALARIES - WAGES - REG PERM EMPLOYEE REG PERM EMPLOYEES COMMITTEE MEMBERS PER DIEM COUNTY BOARD PER DIEM SOCIAL SECURITY l RETIREMENT l.52 WORKMEN'S COMPENSATION l.53 HEALTH INSURANCE l.54 DENTAL INSURANCE l l.55 MEDICAL SERVICES LEGAL FEES TELEPHONE CAR/TRUCK MAI NTENANCE MACHY & EQUIP MAINT/REPAIR MAINTENANCE AGREEMENTS TESTING CONTRACTED SERVICES P OSTAGE OFFICE SUPPLIES l , , , , "' , , , , , , , , , , , , , , , , , , , , , , , l.3, , , , , , , , , l.o, , , l.9 1, , , , l., , , , , , l , , l.,067.72
7 2 DEPARTMENT REQUEST EXPENDITURES ~ ACTUAL 6 MON/ACT 6 MON/EST " EXPENDITURES PRINTING PUBLICATIONS OF LEGAL NOTICE SUBSCRIPTIONS MEMBERSHIP DUES PROCEED/ STATS/DIRECTORIES "' TRAVEL EXPENSES CONSERVATION CONGRESS ~ GASOLINE EQUIPMENT RENTAL & LEASES TAXES OUTLAY , , , , , , , ============ 2, , , , B, , , ============= 2, , , , " 8, , , ='=-========== , , "' , , , , , , , , , , , , , , , , , ==::;::========= ::::::::=::::::======= =~==":;:;:;:;:::;;::::=====
8 EXPENDITURES 2013 DEPARTMENT BODGET ACTUAL - REQUEST 6 MON/ACT 6 MON/EST EXPENDITURES CORONER CORONER'S PER DIEM DEPUTY CORONER PER DIEM SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT MEDICAL SERVICES TELEPHONE POSTAGE OFFICE SUPPLIES MEMBERSHIP DUES TRAVEL EXPENSES MEDICAL SUPPLIES UNIFORM ALLOWANCE FILM SUPPLIES OUTLAY , , , , , , , , , , , , , , , , , , , , , , , , , "'... 2, , , , , , , , ,495.88
9 ~ EXPENDITURES 2013 DEPARTMENT ~ ~--- ACTUAL REQUEST 6 MON/ACT 6 MON/ES.T EXPENDITURES FAMILY COURT COMMISSIONER SALARIES - REG PERM EMPLOYEE lll SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION TELEPHONE PAPER SERVICE CONTRACTED SERVICES LUMP SUM OFFICE OFFICE SUPPLIES MEMBERSHIP DUES TRAVEL EXPENSES OUTLAY , , , , , , , , , , l, l, , , ============ ======~.===:== 31, , , , , l, l,ol0.00 2, '" 2, l, , so , ll., , , , , , , , l, , , , , ==========:::;;::= ======:;::===== ============ ~i='========:;::::_l;:: FAMILY COUNSELING SERVICE FAMILY COUNSELING SERVICES , , , , , , , , , ,440.00
10 EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST. 6 MON/ACT 6 MON/EST EXPENDITURES CIRCUIT COURT WAGES - REG PERM EMPLOYEES SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT TELEPHONE MAINTENANCE AGREEMENTS TRANSCRIPTS POSTAGE OFFICE SUPPLIES PRINTING SUBSCRIPTIONS MEMBERSHIP DUES TRAVEL EXPENSES PUBLIC LIABILITY INSURANCE OUTLAY , , , , , , , , , , , ,l , ,9ll..OO , , , , , , , , , , , , , , , , , , , , , , l., , , , , ,523.78
11 EXPENDITURES 2013 DEPARTMENT ~ ACTUAL REQUEST. 6 MON/ACT 6 MON/EST EXPENDITURES CLERK OF CIRCUIT COURT SALARIES - REG PERM EMPLOYEE WAGES - REG PERM EMPLOYEES WAGES - REG PERM EMPLOY OT JURY PER DIEM WITNESS FEES INTERPRETERS SOCIAL SECURITY 100.S RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT GUARDIAN AD LITEM FEES MEDICAL FEES LEGAL FEES TELEPHONE MAINTENANCE AGREEMENTS TRANSCRIPTS 100.S PUBLIC DEFENDER-WITNESS FEES POSTAGE , , , , , , , , , , , , SOD.OD , , , , , , , SOD.OD , , , , , , S1, , ,S , , , , , , , , , SOD.OD , , , , , , , , JO.OO ,103.2S 10, , (122.00) , , , , , , , , , ,S S, , S.OO 2, ,26S.32 lb, , , ls, , , , JO.OO , , ,352.45
12 EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST 6 MON/ACT 6 MON / EST EXPENDITURES, OFFICE SUPPLIES PRINTING MEMBERSHIP DUES TRAVEL EXPENSES JURY EXPENSES & MILEAGE WITNESS TRAVEL OUTLAY , , , , ============ 2, , , , ======== = = i::::;:;:;;;;::::::::: 3, , , , , , , , , , ============ ====);;;;;;======== ============ ==~;;::;========== == Deputy Clerk of Circuit Court : Clerk of Circuit Court Assistant : Clerk of Circuit Court Secretary: $40, $38, $35,
13 8 ~ DEPARTMENT REQUEST EXPENDITURES ~ ACTUAL 6 MON/ACT 6 MON/ EST EXPENDITURES REGISTER IN PROBATE SALARIES-REG PERM EMPLOY WAGES REG PERM EMPLOYEES JURY PER DIEM WITNESS FEES INTERPRETERS SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT GUARDIAN AD LITEM FEES MEDICAL SERVICES LEGAL FEES TELEPHONE MAINTENANCE AGREEMENTS TRANSCRIPTS PAPER SERVICE POSTAGE , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , " , , , , , , , , , , , , , , , , (1,632.38) 8, , ,
14 EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST 6 MON/ACT.. 6 MON/EST EXPENDITURES OFFICE SUPPLIES PRINTING PUBLICATIONS OF LEGAL NOTICE SUBSCRIPTIONS 100.5J MEMBERSHIP DUES 100.5J TRAVEL EXPENSES JURY EXPENSES & MILEAGE 100.SJ WITNESS TRAVEL OUTLAY , "' l, , =========::=:;=::;::: 1, , , , "' J "' "' "' 1, , , , , l.07, , ===========;:::. ===========:::: ===========-~ ============ =========:::::::: Register in Probate: $46, Juvenile Clerk: $35, Secretary: $16,llO.OO
15 EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXPENDITURES ~~ DISTRICT ATTORNEY WAGES - REG PERM EMPLOYEES l.00_ WAGES - REG PERM EMPLOY OT l.00_ JURY & WITNESSES SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE _154 DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT MEDICAL FEES LEGAL FEES l.00_ TELEPHONE TRANSCRIPTS INVESTIGATIONS PAPER SERVICE POSTAGE OFFICE SUPPLIES PRINTING , , , " 18, , , , , , , , , , , , ,172_64 26, , , , , , , , , , , , , , , , _ _70 l,ooo_oo , l.7
16 11 ~.. DEPARTMENT REQUEST EXPENDITURES ACTUAL 6 MON/ACT 6.. MON/EST EXPENDITURES ~ ~ ~ SUBSCRIPTIONS MEMBERSHIP DUES TRAVEL EXPENSES OtITLAY , , , , ea, 012. oo 88, ;;;;;:;;;=====:::::::::==== =======;=;:;;;=;== " 1, , "' 1, , "' 91, , , , :;;;;;:;::::::========:::~ ===:=;::=:====== ============= =====;::::;==::::::== Legal Secretary: $38, Secretary: $15, LAW LIBRARY LAW LIBRARY , , , , , , , , "' 23, , , ,497.07
17 20l l5 " EXPENDITURES " 20l3 DEPARTMENT ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXPENDITURES VICTIM WITNESS PROGRAM NON SPECIFIED WAGES - REG PERM EMPLOYEES l WAGES - REG PERM EMPLOY OT SOCIAL SECURITY l RETIREMENT l WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE l00.5l HEALTH REIMBURSEMENT ACCOUNT TELEPHONE POSTAGE OFFICE SUPPLIES PRINTING 100.5l MEMBERSHIP DUES TRAVEL EXPENSES l OUTLAY , , , , , , , , , , , , , , , , , ,l , , l, l,98l , , , l5, l74.00 l ' , , , Victim Witness Coordinator: AVI EQUIPMENT MAINTENANCE AVI EQUIPMENT MAINTENANCE $19.16/hour 5, , ,500.00
18 13 DEPARTMENT REQUEST EXPENDITURES ACTUAL 6 MON/ACT.. 6 MON/EST. EXPENDITURES CORPORATION COUNSEL SALARIES - REG PERM EMPLOYEE l.ll WAGES - REG PERM EMPLOYEES SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT LEGAL FEES TELEPHONE MAINTENANCE AGREEMENTS TRANSCRIPTS PAPER SERVICE POSTAGE OFFICE SUPPLIES SUBSCRIPTIONS MEMBERSHIP DUES TRAVEL EXPENSES OUTLAY , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , ,
19 14 DEPARTMENT REQUEST EXPENDITURES ACTUAL.. 6 M()N/ACT 6 MON/EST EXPENDITURES CHILD SUPPORT SALARIES - REG PERM EMPLOYEE WAGES - REG PERM EMPLOYEES INTERPRETERS SOCIAL SECURITY RETIREMENT J WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT MEDICAL SERVICES FILING FEES TELEPHONE MAINTENANCE AGREEMENTS TRANSCRIPTS PAPER SERVICE POSTAGE , , , , , , , , , , , , , , , , , BOO.DO. 1, , , , , , , , , , , , , , , J , , , , , , , , , , , , "' ( ) 1, '" ,312.89
20 20l5 l5 20l5 20l5 DEPARTMENT REQUEST 20l4 20l4 EXPENDITURES.. 20l ACTUAL... 6 MON/ACT 6 MON/EST EXPENDITURES" ~~ OFFICE SUPPLIES l, , l00.5l PRINTING " PUBLICATIONS OF LEGAL NOTICE SUBSCRIPTIONS l MEMBERSHIP DUES l l TRAVEL EXPENSES 1, , , , ! l EQUIPMENT RENTAL & LEASES OUTLAY l9, , , , lol, , =========;:::== ============ ~:==========::; =====:::::=:=:=::::::=== ===.========= ==========:;;:::::;:: Child Support Director: :;;49' Child Support Specialist: $43, Child Support Worker: $40,768.00
21 DEPARTMENT REQUEST EXPENDITURES ~ ACTUAL 6 MON/ACT 6 MON/ EST EXPENDITURES COUNTY ADMINISTRATOR SALARIES SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT l TELEPHONE MAINTENANCE AGREEMENTS CONTRACTED SERVICES POSTAGE OFFICE SUPPLIES l l2 PRINTING SUBSCRIPTIONS MEMBERSHIP DUES TRAVEL EXPENSES OUTLAY , , , , , , , , , , , , , , , , , , , , , l, , l , , ,9l.l.90 61, , , , , , , , l.46 24, , , , , l , l, , , ,101.72
22 EXPENDITURES DEPARTMENT ~ ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXPENDITURES COUNTY CLERK SALARIES - REG PERM EMPLOYEE lll WAGES - REG PERM EMPLOYEES WAGES - REG PERM EMPLOY OT SOCIAL SECURITY l RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE l DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT TELEPHONE MAINTENANCE AGREEMENTS POSTAGE l OFFICE SUPPLIES PRINTING SUBSCRIPTIONS MEMBERSHIP DUES TRAVEL EXPENSES OUTLAY , , , , , , , , , , , l , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , l, ,: : , , , , , , , , , , , , , , ' 314, , , , Payroll Technician: Account Clerk III: Account Clerk I: $43, $40, $35,588.80
23 EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST 6 MON/ ACT 6 MON/EST EXPENDITURES.. ELECTIONS BD OF CANVASSERS PER DIEM MAINTENANCE AGREEMENTS , POSTAGE OFFICE SUPPLIES 4, , , , , PRINTING 8, , , , , , PUBLICATIONS OF LEGAL NOTICE 5, , , , , TRAVEL EXPENSES PROGRAMMING COSTS 15, , , , , , OUTLAY , , , , , , ====;:;:;:; =~===z:= :===:ii::c====== &1:.:i=i::i::z::=====- ============ ======--==== ======== -.:==
24 EXPENDITURES 2013 DEPARTMENT ~~ ACTUAL REQUEST 6 MON/ACT 6 MON/EST.. EXPENDITURES INFORMATION SERVICES SALARIES SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT TELEPHONE MA.INTENANCE AGREEMENTS POSTAGE OFFICE SUPPLIES TRAVEL EXPENSES COMPUTER , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , SPECIAL AUDITING/ACCOUNTING ACCOUNTING & AUDITING OTHER PROFESSIONAL SERVICES , , , , , , , , , , , , , , , ,335.00
25 EXPENDITURES DEPARTMENT ACTUAL.... REQUEST 6 MON/ACT 6 MON/EST EXPENDITURES.. FINANCE DIRECTOR SALARIES - REG PERM EMPLOYEE 70, , WAGES - REG PERM EMPLOYEES WAGES REG PERM EMPLOY OT SOCIAL SECURITY 5, , RETIREMENT 4, , WORKMEN'S COMPENSATION HEALTH INSURANCE 18, , DENTAL INSURANCE TELEPHONE MAINTENANCE AGREEMENTS CONTRACTED SERVICES POSTAGE OFFICE SUPPLIES PRINTING SUBSCRIPTIONS MEMBERSHIP DUES TRAVEL EXPENSES 1, , OUTLAY 1, , , , =========::::::== ============ ============ =;:;:=::::::========== ============ ====:=:::==~======
26 21.. DEPARTMENT REQUEST EXPENDITURES ACTUAL 6 MON/ACT 6 MON/EST EXPENDITT,JRES ~ COUNTY TREASURER SALARIES - REG PERM EMPLOYEE l.l.l WAGES - REG PERM EMPLOYEES l.21 LOCAL TREASURERS' PER DIEM l l.41 SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT TELEPHONE MAINTENANCE AGREEMENTS POSTAGE OFFICE SUPPLIES PRINTING l PUBLICATIONS OF LEGAL NOTICE SUBSCRIPTIONS MEMBERSHIP DUES , , , , , , , , , , , , , , , , , , , , , , , , , , l., , , , , , , , , , , , , , , , , , , , , , , , , , , , ,
27 EXPENDITURES 2013 DEPARTMENT ~ ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXPENDITURES"' TAX DEED ADVERTISING "' TRAVEL EXPENSES LOCAL TREASURERS' TRAVEL OUTLAY , , "'"' 168, ============ 1, , , ==.=:!=-======== 1, ( ) 1, , "' 172, , , , ============ ============ ~=:::::i====:::===== =========::=== County Treasurer: Deputy Treasurer: $59, $40, CONTINGENCY ACCOUNT PROGRAM/CONTINGENCY ACCOUNT , , , , , , , , FARM TECH DAYS. FARM TECH DAYS , ,000.00
28 EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST 6 MON/ACT 6 MON/EST.. EXPENDITURES COURTHOUSE MAINTENANCE SALARIES - REG PERM EMPLOYEE 100.5l lll WAGES - REG PERM EMPLOYEES WAGES - TEMPORARY EMPLOYEES SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT ELECTRIC GAS TELEPHONE SNOW REMOVAL CAR/TRUCK MAINTENANCE MACHY & EQUIP MAINT/REPAIRS GROUND & GROUND IMPROVEMENT BUILDING MAINTENANCE MAINTENANCE AGREEMENTS l REFUSE COLLECTION , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , l., , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , ,250.75
29 EXPENDITURES DEPARTMENT ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXPENDITURES OFFICE SUPPLIES SMALL ITEMS OF EQUIPMENT TRAVEL EXPENSES HOUSEHOLD & JANITORIAL SUPP 8, , , , , ' '".. GASOLINE & DIESEL FUEL OUTLAY 8, TOTALS : 272, , , , , , ============ ============ ============ ============ ============ ============
30 25 ~ DEPARTMENT RE.QUEST EXPENDITURES ACTUAL 6 MON/ACT 6 MON/~ST EXPENDITURES ADMINISTRATION CENTER WATER & SEWER ELECTRIC GAS SNOW REMOVAL GROUNDS & GROUND IMPROVEMENT BUILDING MAINTENANCE MAINTENANCE AGREEMENTS REFUSE COLLECTION SMALL ITEMS OF EQUIPMENT HOUSEHOLD & JANITORIAL SUPP HVAC MAINTENANCE BOILER REPAIRS REFINANCING FEES , , , , , , , , , , =:::========== 3, , "' 13, , , , , , , , ==:::;;;:;::!::=======;;;: 3, , , , , , , , , , , , , , , , , , , , , , , , , , , , ' , ' , , ============ ::::::=-========= =~==::======== ===~~========
31 DEPARTMENT ACTUAL.. REQUEST 6 MON/ACT 6 MON/EST EXPENDITURES 2014 EXPENDITURES.. REGISTER OF DEEDS SALARIES - REG PERM EMPLOYEE WAGES - REG PERM EMPLOYEES SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT TELEPHONE MAINTENANCE AGREEMENTS POSTAGE OFFICE SUPPLIES PRINTING SUBSCRIPTIONS MEMBERSHIP DUES TRAVEL EXPENSES EQUIPMENT RENTAL & LEASES OUTLAY , ' , , , , , , , , "' 223, , ' , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , Register of Deeds : Deputy Regi ster of Deeds: Register of Deeds Secretary: $59, $40, $38,
32 27 20l EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST 6 MON/ACT.. 6 MON/EST EXPENDITURES LAND RECORDS/GIS MAINTENANCE AGREEMENTS CONTRACTED SERVICES 12, l2, , , , , POSTAGE (5. 80 ) (14.06) " OFFICE SUPPLIES MEMBERSHIP DUES TRAVEL EXPENSES AERIAL PHOTOGRAPHY PROJECT 15, , , , WEB ENHANCEMENTS 9, , , , 235.Bl 7, ,l PARCEL UPDATES PROJECTS 5, , , , , , , , , , , =========:== ============ === =====:::;;:=== ============ :;:;;;=========== ====::::======= COUNTY SURVEYOR SURVEYOR FEES 15, , , , , BLACKTOPPING LOCATE MARKERS-HIGHWAY DEPT OFFICE SUPPLIES SMALL ITEMS OF EQUIPMENT l, , , , "' TOTALS : 16, , , , , =======;:;:;=: ;;;::::;:::= ====== :::=::: ===== =========-:o::=== ======== == ==:: ~ === ====::::==== =======::====
33 EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXpENDITURES ~ LAND INFORMATION DIRECTOR SALARIES - REG PERM EMPLOYEE l.11 WAGES-PERM EMPLOYEES LOCAL ASSESSORS' PER DIEM SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT "' TELEPHONE MAINTENANCE AGREEMENTS POSTAGE OFFICE SUPPLIES PRINTING MEMBERSHIP DUES TRAVEL EXPENSES TRAINING LOCAL ASSESSORS' TRAVEL OUTLAY , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , l.6, , , l., , , , l , , , (756.40) l., , , , , Land Information Director: $60, Administrative Assistant: $40,768.00
34 EXPENDITURES 2013 DEPARTMENT ~~ ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXPJ;:NDITURES ~~ PROPERTY & LIABILITY INS PROPERTY & LIABILITY INS , , , , , , , , , , AUTO PHYSICAL DAMAGE AUTO PHYSICAL DAMAGE (6,959.93) 26, (6, ) 26, UNEMPLOYMENT COMPENSATION UNEMPLOYMENT COMPENSATION , , , , , , , , SECTION 125 & HRA ADMINISTRATION SECTION 125 & HRA ADMINISTRA , , , , , , , , , , , ,342.50
35 30 DEPARTMENT.REQUEST EXPENDITURES ~ ACTUAL 6 MON/ACT 6 MON/EST EXPENDITURES SHERIFF SALARIES - REG PERM EMPLOYEE WAGES - REG PERM EMPLOYEES WAGES - REG PERM EMPLOY OT WAGES TEMPORARY EMPLOYEES INTERPRETERS SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE HEALTH REIMBRUSEMENT ACCOUNT MEDICAL SERVICES l MEG UNIT EXPENSES CAR/TRUCK MAINTENANCE MAINTENANCE AGREEMENTS INVESTIGATIONS CREDIT CARD SERVICES SMALL ITEMS OF EQUIPMENT SUBSCRIPTIONS ,034, , , , , , , , , , , , ,034, ,024, , , , , l, , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , ,
36 EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST.. 6 MON/ACT. 6 MON/EST EXPENDITURES.. MEMBERSHIP DUES TRAVEL EXPENSES l, , l, TRAINING/SCHOOL EXPENSES 10, , , (1,220.74) 2, , MEDICAL SUPPLIES l, l, l, , , UNIFORM ALLOWANCE 13, , , , , , FIREARM SUPPLIES 6, , , , , FILM SUPPLIES (133.00) (120.00) GASOLINE & DIESEL FUEL 81, , , , , , BUILDING RENTAL , FIRING RANGE LEASE OUTLAY 103, , , , , , GRANT MATCH ERU EQUIPMENT 2, , , , , ,113, ,113, ,080, l,110, , ,999, ==========:= ============ ============ ============= ===========t="' :::=:::::::========
37 Capital Outlay for Sheriffs Department (Patrol) Vehicle upgrades: 3- Replacement Squads 24,608.00xl 25,493.00x2 = 75, Unmarked Vehicles 15,000.00xl= 15, Change over for four units: Mount for MDC' s Graphics Cages Consoles Mobile Video Camera 1,000x 4= 80x3= 483x3= 670x3= 183x2= 4,500xl = 4, , , , Total Outlay (Squads) $103, Sheriff's Department (Jail/Dispatch) Total Outlay (Jail) 0 Total Outlay for 2014 $103,159.00
38 32 ~ EXPENDITURES DEPARTMENT ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXPENDITURES JAIL DIVISION SALARIES - REG PERM EMPLOYEE WAGES - REG PERM EMPLOYEES WAGES - REG PERM EMPLOY OT WAGES - TEMPORARY EMPLOYEES SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT MEDICAL SERVICES CLEANING SERVICES WATER & SEWER ELECTRIC TELEPHONE MACHY & EQUIP MA.INT/REPAIRS BUILDING MAINTENANCE MAINTENANCE AGREEMENTS TIME SYSTEM MONTHLY SERVICE , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , l.8, , , , , , , , , , , , , , , , , , f , , , , , , , , , , , , , , , l.6, , , , , , l , , , , , , ,594.00
39 33 W EXPENDITURES 2013 DEPARTMENT ACTUAL. REQUEST 6 MON/ ACT 6 MON/EST EXPENDITURES BOARD OF PRISONERS 30, , , , , , ~.. FOOD SERVICES 36, , , , , , REFUSE COLLECTION 2, , , , , , POSTAGE 1, , , OFFICE SUPPLIES 7, , , , , , _312 PRINTING 1, , , , SMALL ITEMS OF EQUIPMENT 2, , , , , MARC REPEATER ID HOUSEHOLD & JANITORIAL SUPP , LAUNDRY SUPPLIES EQUIPMENT RENTAL & LEASES 2, , , , , TRANSPORTATION OF CLIENTS 3, , , , , , OUTLAY 1 0, , , RADIO EQUIPMENT ,580, ,580, ,583, , , ,552, =-~========= :;;;======::z:: :::::::::~ = =======---==== z=== ======= :;;: i:= s: == =======--;;::: =ziz=======::i-=
40 34 ~ DEPARTMENT REQUEST ACTUAL 2014 EXPENDITURES MON/ACT 6 MON/EST EXPENDITURES. EVIDENCE STORAGE FACILITY WATER AND SEWER 2, , , l, , ELECTRIC 2, , , , , GAS 11, , , , , , SNOW REMOVAL 1, , , , GROUNDS & GROUND IMPROVEMENT BUILDING MAINTENANCE 1, , , l MAINTENANCE AGREEMENTS , REFUSE COLLECTION SMALL ITEMS OF EQUIPMENT l, , , , HOUSEHOLD & JANITORIAL SUPP PLUMBING & ELECTRICAL BOILER REPAIRS REFINANCING FEE , , , , , , ========.:::::::;:::::;:::::;::; ============ ============ ===========~:::":;:::::; ============ ===============
41 EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXPENDITURES EMERGENCY MANAGEMENT SALARIES - REG PERM EMPLOYEE WAGES - REG PERM EMPLOYEES WAGES - TEMPORARY EMPLOYEES SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT TELEPHONE CAR/TRUCK MAINTENANCE M C P UTILITIES MAINTENANCE AGREEMENTS RADIO MAINTENANCE POSTAGE OFFICE SUPPLIES PRINTING MEMBERSHIP DUES , , , , , , , , , l.,l , , , l.8, , , , , , , , , , , , , , , , , , , l.5, , , , , , , , , , , " 6, "" , , , , , , , , , , , , , , , , , , , , J., ,
42 36 ~ 20J..5 DEPARTMENT REQUEST 20J EXPENDITURES 20J ACTUAL 6 MON/ACT 6 MON/EST EXPENDITURES TRAVEL EXPENSES 1, , J.., , TRAINING 19, , , , , , HOUSEHOLD & JANITORIAL SUPPL GASOLINE & DIESEL FUEL 2, , , , l., BUILDING RENTAL EQUIPMENT RENTAL & LEASES 1, , , l.,l l OUTLAY , , , , l.02, ,4J =======:=::;:==== =====.!:;;"~===== ============ ========:::::==== ===========::: ==========:=;;::
43 20l l5 20l4 20l4 EXPENDITURES DEPARTMENT REQUEST MON/ACT 6 MON/EST 2013 ACTUAL EXPENDITURES ~ SARA/TITLE 3 SALARIES - REG PERM EMPLOYEE l lll WAGES - REG PERM EMPLOYEES l l21 WAGES - TEMPORARY EMPLOYEES l25 SOCIAL SECURITY l RETIREMENT l WORKMEN'S COMPENSATION l l health INSURANCE l DENTAL INSURANCE TELEPHONE CONTRACTED SERVICES POSTAGE OFFICE SUPPLIES l2 PRINTING l PUBLICATIONS OF LEGAL NOTICES TRAVEL EXPENSES TRAINING l BUILDING RENTAL EQUIPMENT RENTAL & LEASES l l , , , , , , , , , , , , , ,5l l,9l7.00 1, , , , , , , , l , , l.,l , , ,037.94
44 EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXPENDITURES CLEAN SWEEP PROGRAM PHARMACEUTICALS CLEAN SWEEP PROGRAM CODE RED PROGRAM CODE RED PROGRAM , , , , , , , , , ,000.00
45 EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXPENDITURES.. PUBLIC HEALTH SALARIES - WAGES - REG PERM EMPLOYEE REG PERM EMPLOYEES INTERPRETERS SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT TELEPHONE MAINTENANCE AGREEMENTS CONTRACTED SERVICES/SHARPS POSTAGE OFFICE SUPPLIES WELL TESTING BEACH TESTING RADON KITS PUBLICATIONS OF LEGAL NOTICE SUBSCRIPTIONS MEMBERSHIP DUES ,J , , , , , , , J so.co , , , , , , , , , , , , , l, , , , , , , , , , , , , , ,8J , l, 8ll. 42 1, , ,345.6]. J.4, , l l,j l, l,
46 20l l EXPENDITURES 20l3 DEPARTMENT ACTUAL REQUEST 6 MON / ACT 6 MON/EST EXPE~ITURES TRAVEL EXPENSES l FLUORIDE VARNISH l MEDICAL SUPPLIES l EDUCATIONAL MATERIALS l OUTLAY l l3 2, , , , l , , ===========::;: ============ 3, , , , l l, , ,Bl , , , ===========:;;;;;: ;:::: = ==;;;::= :=:- = ~=== =====::=;========= ============ Public Health Director: Public Health Nurse: Public Health Secretary: Registered Dietician: $6B, $31, $16, $ 5,606.00
47 Anticipated Revenue for the Public Health Dept. Prenatal Care Coordination - $2,000 Hepatitis B - $1,500 TB Skin Tests - $900 Radon Kits. $100 SbaJps Collection $600 TOT AL fee revenue $5, 100 Lead Grant - $1,911 MCH Grant - $8,587 WIC Grant- $71,610 Immunization Grant - $6,477 Bioterrorism Grant - $35,196 (carry over $3442)- $38,638 WWWP Grant- $4,712 Prevention - $3, 723 Fit Families $11,800 TOTAL grant $147,458 TAX LEVY $186, $31, $6.440 $224,414 OUTLAY REQUEST (included in 54100) None
48 41 ~ DEPARTMENT REQUEST EXPENDITURES ACTUAL 6 MON/ACT 6 MON/EST EXPENDITURES COUNTY PHYSICIAN FEES 4, , , , , , , , , , , , ======!:e~===== ========"'==== ==========-:;:::~ ============ ==========!:::::= ============ CHILDHOOD LEAD POISONING WAGES-REG PERM EMPLOYEES 1, , , , SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE CONTRACTED SERVICES POSTAGE OFFICE SUPPLIES "' PRINTING/ADS/POSTAGE "' TRAVEL EXPENSES MEDICAL SUPPLIES OUTREACH , , , , =====~;:;:;;::==== ============ =========-=== ========:::::.-::::.::=:= ============= ============ Public Health Nurse: $1,156.00
49 42 DEPARTMENT REQUEST EXPENDITURES ACTUAL 6 MON/ACT.. 6 MON/EST EXPENDITURES ~ IMMUNIZATION PROGRAM WAGES - REG PERM EMPLOYEES 23, , , , , , SOCIAL SECURITY 1, , , , , RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT MAINTENANCE AGREEMENTS POSTAGE OFFICE SUPPLIES PRINTING TRAVEL EXPENSES MEDICAL SUPPLIES 1, , , EDUCATIONAL MATERIALS , , , , , , ====:::======== ============ ============ ==:=:======== =====:=-====!:== ============ Clinic RN: $12, Immunization Aide: $10,
50 43 ~ EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXPENDITURES MATERNAL CHILD HEALTH WAGES - REG PERM EMPLOYEES 9, , , , , , SOCIAL SECURITY RETIREMENT WORKMEN ' S COMPENSATION HEALTH INSURANCE 3, , , , , DENTAL INSURANCE POSTAGE TRAVEL EXPENSES EDUCATIONAL MATERIALS TOTALS : 15, , , , , , = ~ ~ = ~~====== ============ =====-=:::::. = :::::::=::= = ~ ========~ := ~== ============ ============= Public Health Nurse : Public Health Nurse : $5, (Grant) $4, {County Match)
51 EXPENDITURES DEPARTMENT ACTUAL - - REQUEST 6 MON/ACT 6- MON/EST EXPENDITURES PREVENTION PROGRAM WAGES - REG PERM EMPLOYEES 2, , l, l SOCIAL SECURITY RETIREMENT l WORKMEN'S COMPENSATION l HEALTH INSURANCE DENTAL INSURANCE J TELEPHONE POSTAGE OFFICE SUPPLIES PRINTING TRAVEL EXPENSES MEDICAL SUPPLIES EDUCATIONAL MATERIALS OUTLAY , , , , ==========::::;;:::::; ;:::;;;::::;;=:=o;:::::;;;:;;;:;::=:::::;;::;~ ====;:;:::======= :;::;;:::::;==~==========:: ======:::::.===== ========;:::::;=== Public Health RN: $1, WIC Aide: $1.,232.00
52 45 ~ ~ DEPARTMENT REQUEST EXPENDITURES ACTUAL ". 6 MON/ACT 6 MON/ EST EXPENDITURES WOMEN-INFANTS-CHILDREN- II WAGES - REG PERM EMPLOYEES 100 _54113 _000_121 INTERPRETERS 100_54113_000 _149 SOCIAL SECURITY RETIREMENT _ WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT TELEPHONE POSTAGE OFFICE SUPPLIES MEMBERSHIP DUES TRAVEL EXPENSES MEDICAL SUPPLIES OUTREACH MATERIALS EDUCATIONAL MATERIALS EQUIPMENT UNDER $1, OTHER OR MISCELLANEOUS , , , , , , , , , , , , , , , , , , , , , , , , , , " " , , , , , Public Health Dietician: Public Health Aide: $45, $11,977.00
53 EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXPENDITURES VACCINE IMMUNIZATION PROGRAM WAGES - REG PERM EMPLOYEES 4, , , , , SOCIAL SECURITY RETIREMENT WORKER'S COMPENSATION HEALTH INSURANCE 1, , , DENTAL INSURANCE TRAVEL EXPENSES MEDICAL. SUPPLIES VACCINE IMMUNIZATION PROGRAM , , , , , , =:::;;;'I;:::;:=====:::==::;:; ============ ==========::::=::::. ;::;=========== ::::.::::.:.========= ====l:o::;;;;;==;:;;:=~::;: Public Health Nurse: $4,
54 47 DEPARTMENT REQUEST EXPENDITURES ACTUAL 6 MON/ACT 6 MON/EST EXPENDITURES WELL WOMEN'S PROGRAM WAGES - REG PERM EMPLOYEES SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURNACE POSTAGE OFFICE SUPPLIES TRAVEL EXPENSES EDUCATIONAL EQUIPMENT , , =====c====== 3, , ====~======= 6, , , =====e..ez!:~=-~- 3, , , l, , , , , :.:=====:=== ========S:: E 1111::c c :=::-=:--== PUblic Health Nurse: $
55 EXPENDITURES 2013 ACTUAL DEPARTMENT REQUEST MON/ACT 6 MON/EST EXPENDITURES ~ CHILD WITH SPEC HEALTH CARE NEEDS WAGES-REG PERM EMPLOYEES 1, , , SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION "' "' HEALTH INSURANCE DENTAL INSURANCE TRAVEL EXPENSES OUTLAY , , , ==========-=== ==<========== ===========::;!::; ;:::;:=::::::======::::::::::: ============= :::::===========
56 EXPENDITURES 2013 DEPARTMENT ACTUAL.. REQUEST 6 MON/ACT.. 6 MON/EST EXP.ENDITURES.. BIOTERRORISM GRANT SALARIES - REG PERM EMPLOYEE WAGES l.l.l. REG PERM EMPLOYEES 31, SOCIAL SECURITY 2, RETIREMENT 2, WORKMEN'S COMPENSATION 1, HEALTH INSURANCE 1, DENTAL INSURANCE TELEPHONE OFFICE SUPPLIES TRAVEL EXPENSES PANDEMIC INFLUZENA /7 PREPAREDNESS , ============ 31, , , I , , , l ,260: , , , , , , , , , ============ ===== =~==~ = ==- ~= === = == ~~=~ = = = ==~====== == ===~~==~ = = Grant year is July 1, to June 30, PHEP Coordinator: Public Health Nurse : Public Health Secretary: $10, $ 4, $ 1,
57 so EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXPENDITURES BIOTERRORISM GRANT -- II WAGES - REG PERM EMPLOYEES SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE TELEPHONE CONTRACTED SERVICES POSTAGE OFFICE SUPPLIES TRAVEL EXPENSES PANDEMIC INFLUZENA /7 PREPAREDNESS ========:===.. =============... 23, , , , ,l ========:=:=== 13, , , , , =====~:::::===== 1, , , , ==r======:;;;:=== =========::::::::::= This grant ended June 30, 2014
58 The Violence Intervention Project, Inc. Budget Income Income Resources Budget Budeet Budeet - VIP Fundraisers 46,512 59,406 65,040 VIP Memberships/Donations 7,000 10,000 10, ,,. SAVES Supervised Visit/Exchange 1,800 1,800 Kewalliiee 'COun.ty \ ', : 26~()00-. : Grants Budget -5% 66,340 10, ~i"100 ' ,800 Sexual Assault Grant (SA VS) 16,236 34,754 34,754 State Grant - Youth 20,000 20,000 20,000 State Grant - DV 57,860 60,186 54,552 VOCA- Victim Advocate & 56,027 56,027 56,027 Transitional Living Coordinator Victim Assistance Fund 1,000 1,000 1,000 Transitional Living Utility Donation 1, United Funds of Kewaunee County 4,000 1,000 1,000 Total 235, , ,375 34,754 20,000 54,552 56,027 1, , ,375 Revised 9/8/2014
59 The Violence Intervention Project, Inc. Budget Expense...Expenses )Jud get Budt?et Budt?et General Telephone Charter Bund1e 9,000 4,500 4,500 Printing 1,500 2,000 2,000 Consultant 2,500 3,000 3,000 Utilities 6,000 5,000 5,150 Computer Repairs/Updates 1,500 1,500 1,500 Accounting 2,500 9,750 9,750 Property Insurance 2,000 1,750 1,750 Workman's Comp Insurance 5,000 4,500 4,500 Office Expense 2,000 1,500 1,500 Dues Repairs & Maintenance 1,500 8,000 8,000 Education Expenses Presentation Travel 2,440 1,000 1,000 Resource Materials Awareness Month Victim Related Expenses Victim Mileage 2,560 4,000 4,000 Victim Assistance 250 1,000 1,000 Emergency Shelter Staff Related Expenses VIP Salarv 158, , ,217 VIP Payroll Expense 15,508 16,358 16,358 SAVES Salarv 11,000 11,000 11,000 SAVES Payroll Expense 1,000 1,000 1,000 Training (registration, meals, 1,500 3,000 3,000 mileage & lode.ine:) Administrative Mileage & Meals Health Insurance 8,000 9,000 9,000 Total 235, , ,525 Budget -5% 400 4,500 2,000 3,000 5,150 1,500 9,750 1,750 4,500 1, ,000 1, ,000 1, ,217 16,358 11,000 1,000 3, , ,525 Revised 9/8/2014
60 DEPARTMENT REQUEST 2014 EXPENDITURES ACTUAL 6 MON/ACT 6 MON/EST EXPENDITURES,VIOLENCE INTERVENTION PROJECT VIOLENCE INTERVENTION PROJECT , , , , , , , , :26, , , , FIT FAMILIES WAGES-REG PERM EMPLOYEE INTERPRETERS SOCIAL SECURITY RETIREMENT WORKER'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE POSTAGE PRINTING INCENTIVE ITEMS TRAVEL EXPENSES OTHER OPERATING SUPPLIES EDUCATIONAL MATERIALS , , , ============ 8, , ( ) 5, (7. 12) (13.73) (13.73) (5. 76) (63. 87) (4.41) (53. 32) (12.33) , , (52. 73) 1, , , (433.48) 9, ============ ====;::;==:w:=;;;;=;;; :;;:.-;;;:;;;:;;;;:;::;;;;;;;;;;;:;;;;;;;;;;= =:;;;;:=;;;;:===;:::;;::;;:::::::= ======:::::===== Runs October 1, 2014 to September 30, Public Health Dietician: $6, Public Health Nurse: $1,995.00
61 EXPENDITURES DEPARTMENT ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXPENDITURES FIT FAMILIES II WAGES-REG PERM EMPLOYEE 3, , INTERPRETERS SOCIAL SECURITY " RETIREMENT WORKER'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE POSTAGE PRINTING INCENTIVE ITEMS TRAVEL EX~ENSES OTHER OPERATING SUPPLIES EDUCATIONAL MATERIALS , ========:::::::==~ ============= ============ =:::::=========::::;= ======~~::::::== ==========-====
62 EXPENDITURES 2013 DEPARTMENT ~----~ ~ ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXPENDITURES VETERAN SERVICE SALARIES - REG PERM EMPLOYEE ll.l. WAGES - REG PERM EMPLOYEES l l.ooo.l2l SOCIAL SECURITY l l..ooo.l51 RETIREMENT l l WORKMEN'S COMPENSATION l HEALTH INSURANCE l l DENTAL INSURANCE l l.55 HEALTH REIMBURSEMENT ACCOUNT l TELEPHONE MAINTENANCE AGREEMENTS POSTAGE OFFICE SUPPLIES l SUBSCRIPTIONS MEMBERSHIP DUES PRMOTIONAL MATERIALS TRAVEL EXPENSES TRANSIENT VETERAN FUNDS l OUTLAY , , , , , , , , , , , , , , , , l, l, ,l , , , , , , , , , , , , , , , , , , , , , l, , , , , , , , , , , , , , , , l., , , , Veteran Service Officer: Administrative Assistant: $51, $34,1.32,00 WDVA - cvso Grant: $10, WDVA Transportation Grant: $ Reimbursement for VA Medical Travel: $ /year average
63 EXPENDITURES 2013 DEPARTMENT --~ ~ ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXPENDITURES ' CARE OF VETERANS GRAVES CARE OF VETERANS GRAVES , , ;:;:;:;::::.=========== 1, , , , " 1, , VETERAN'S RELIEF COMMITTEE MEMBERS PER DIEM SOCIAL SECURITY WORKMEN'S COMPENSATION WATER &: SEWER ELECTRIC TELEPHONE MEMBERSHIP DUES COMMISSIONERS TRAVEL BUILDING RENTAL VETERAN'S COMMISSION AID FOOD &: GROCERIES DRUGS &: MEDICINE MEDICAL &: DENTAL FUEL TRANSPORTATION OF CLIENTS OUTLAY , , , , , , , , , , , , , , , ,731.30
64 EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXPENDITURES"'.. DANA FARM PROGRAM/DANA FARM , , , l., l, , , , COUNTY LIBRARY BOARD ADMINISTRATIVE EXPENSES ACT 420 PAYMENTS NICOLET FED LIB DELIVERY FE QUARTERLY PAYMENTS , , , , , , , , , , =====:====:;;:::: ============ 1, l, l, , , , , , l., , , , , , , , , , =~========== ==========i:;;;; ============ =============
65 County Library Budget Summary Algoma Library Budget Kewaunee Library Budget Total: $561,671 x 40% = $224,668 I 2 = $312, $249, $561, $224, $112, Algoma's Share $112,334 Kewaunee's Share $112,334 ($28,083.50/Quarter) ($28,083.50/Quarte r) Local Library Budgeted Amount Library Board Admin. Budget Luxemburg Library Delivery Fee $224, $ 1, $ 3, $229, Act 420 Payments: Manitowoc Co. Library Brown Co. Library Total: $ 1, $ 53, $ 54, Total Library Budget Act 420 Payments Total: $229, $ 54, $284, Tax Levy for Libraries $ 284, Act 420 Revenue Kewaunee Library Algoma Total: - $ 1, $ $ 1,659.00
66 EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXPENDITURES JAIL MUSEUM WATER & SEWER 100.5Slll_OQ0_221 ELECTRIC GAS BUILDING MAINTENANCE BOILER REPAIRS TOTALS : 1,ooo_oo 1, , , , , ==========;;;;: =========-====== 1., , , , , , , :=====::::::::==== ============ ====~====:::: =::::::::::::::======== KEWAUNEE CO ECONOMIC DEVELOPMENT KEWAUNEE CO ECONOMIC DEVELOP TOTALS : 40, , , , , , , , , ,000.00
67 EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST.. 6 MON/ACT 6 MON/EST EXPENDITURES.. COUNTY PARKS SALARIES - REG PERM EMPLOY WAGES - REG PERM EMPLOYEES WAGES-REG PERM EMPLOYEE O/T WAGES TEMPORARY EMPLOYEES INCIDENTAL LABOR COSTS SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION '" HEALTH INSURANCE DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT MEDICAL SERVICES/VETERNARIAN WATER & SEWER ELECTRIC GAS TELEPHONE MACHY & EQUIP MAINT/REPAIRS GROUNDS & GROUND IMPROVEMENT BOAT LAUNCH SERVICES REFUSE COLLECTION , , , , , , , , , , , , , , , , " 1, , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , ,
68 20l5 SB : 20l5 20l4 20l4 EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST 6 MON/ACT.. 6 MON/EST EXPENDITURES POSTAGE OFFICE SUPPLIES PUBLICATIONS OF LEGAL NOTICE l MEMBERSHIP DUES TRAVEL EXPENSES ANIMAL FEED HOUSEHOLD & JANITORIAL SUPP GASOLINE & DIESEL FUEL l l EQUIPMENT RENTAL & LEASES LICENSE AUTOMOTIVE EQUIPMENT Bll OUTLAY , , , , , ============ Bl l 1, , , , , , , , , , , , , , , , , , l, , ============ ============;= ===~========= ============ ============ Director: Parks Secretary: Parks Caretaker: Temporary Employees: $59, $17, $47' $46,920.00
69 59 ~ EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXPENDITURES FAIRS & EXHIBITS WAGES - TEMPORARY EMPLOYEES SOCIAL SECURITY RETIREMENT J..52 WORKMEN'S COMPENSATION J WATER &: SEWER ELECTRIC GAS TELEPHONE J MA.CHY & EQUIP MA.INT/REPAIRS GROUNDS & GROUND IMPROVEMENT BUILDING MAINTENANCE MAINTENANCE AGREEMENTS OFFICE SUPPLIES SMALL ITEMS OF EQUIPMENT ADVERTISING SPECIAL EVENTS TRAVEL EXPENSES HOUSEHOLD &: JANITORIAL SUPP GENERAL REPAIRS GASOLINE & DIESEL FUEL , , , , , , l., , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , l., , , , BO l., ,268.l , ,171.50
70 60 DEPARTMENT REQUEST EXPENDITURES ~ ACTUAL 6 MON/ACT.. 6 MON/EST EXPENDITURES PLUMBING & ELECTRICAL EQUIPMENT RENTAL & LEASES OTHER GRANTS OUTLAY CONSTRUCTION PROJECTS , , ====~~===~==== 4, , , , , , , , , , , =====::::::;:::;:;;::;;::=== ::::====~==l;::::;!:=== =======::::::::;;::;;;:;:::; ===========::::: ======::;::;::::::==== Fairgrounds Caretaker: Temporary Employees: $16, s 8,363.00
71 61 DEPARTMENT REQUEST EXPENDITURES ~ ~~~- 6 MON/ACT ACTUAL 6 MO~/EST EXPENDITURES ~ FAIRGROUNDS BUILDING WAGES - REG PERM EMPLOYEES 2, , ,l , , WAGES-TEMPORARY EMPLOYEES SOCIAL SECURITY l WORKMEN'S COMPENSATION CLEANING SERVICES WATER & SEWER l., , , l., , ELECTRIC 30, , , , , , GAS 7, , , , , , l SNOW REMOVAL l, , , l, BUILDING MAINTENANCE 2, , l, , MAINTENANCE AGREEMENTS REFUSE COLLECTION 2, , l., , HOUSEHOLD & JANITORIAL SUPP HVAC MAINTENANCE 1, , , BOILER REPAIRS REFINANCING FEE , , , , , , ============= ;::::;:;::==-======= ==.;========== =:::::;;:::;;::::======== ============= ============ Fairgrounds cleaning: $2,186.00
72 DEPARTMENT REQUEST EXPENDITURES ACTUAL 6 MON/ACT 6 MON/EST EXPENDITURES 62.. SNOWMOBILE TRAILS PROGRAM/SNOWMOBILE TRAILS 7, ALGOMA SNOWRIDERS 12, , , , , , DENMARK NORSEMEN CLUB 3, , , , , EUR EN JOLLY RIDERS KEWAUNEE MOONRIDERS 15, , , , , MIDNITE TRAIL RIDERS RED RIVER RIDERS 5, ,ooo.oo 5, , , SPARTAN SNOWMOBILE CLUB 7, , , , , , , , , , , , ==i":==~~:;::~~;:;;::;; =::=::;;:;.::;:::::;;:;;;;o=;:;;:;:;;;:;;::;;:o ::;;;:::;;:::;;:.:::!:;:;::::::;:==-:;;;:::;::::;::::~ ============ ============ ============ WINTER PARK RECREATION FACILITY WAGES-TEMPORARY EMPLOYEES 18, , , , , , SOCIAL SECURITY 1, , , , , , WORKMAN'S COMPENSATION WINTER PARK PROGRAM 12, , , , , , , , , , , , ============ ============ ============ ============ ::;::::::;:; ::=;:.====== ===:::::::::;: :::;: ;:;::;:::::::=== Temporary Employees: $18,000.00
73 63 ~ EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXPENDITURE.S AHNAPEE TRAIL AHNAPEE TRAIL PROGRAM , , , , , , , , , , , , ATV TRAIL MAINTENANCE ATV TRAIL MAINTENANCE , , , , , , , , , , , ,715.55
74 64 DEPARTMENT REQUEST EXPENDITURES ACTUAL 6 MON/ACT 6 MON/EST EXPENDITURES UNIVERSITY EXTENSION SALARIES - REG PERM EMPLOYEE WAGES - REG PERM EMPLOYEES WAGES - REG PERM EMPLOY OT AGENT CONTRACTS SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT MEDICAL SERVICES TELEPHONE MAINTENANCE AGREEMENTS CONTRACTED SERVICES POSTAGE OFFICE SUPPLIES PRINTING BULLETINS SUBSCRIPTIONS MEMBERSHIP DUES , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , l
75 EXPENDITURES DEPARTMENT ACTUAL REQUEST ' MON/ACT 6 MON/EST EXPENDITURES WW TRAVEL EXPENSES 7, , , , , , "' TRAINING SUPPORT FEES 1, , EDUCATIONAL MATERIALS EQUIPMENT RENTAL & LEASES 2, , , , , OUTLAY , , , , , , :::;:::;==::;::=;;::::::;:~Ii=;::::;:;;. ============ ========c:::.=== =====:===~===: ::=::::::=:~;::::====== =:;::::::;::::;::;:::::!;::;:::;::::====
76 66 ~ EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXPENDITYRES LAND AND WATER SALARIES - REG PERM EMPLOYEE WAGES - REG PERM EMPLOYEES WAGES - TEMPORARY EMPLOYEE SOCIAL SECURITY RETIREMENT WORKMEN ' S COMPENSATION HEALTH INSURANCE _4 DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT ACCOUNTING & AUDITING TELEPHONE CAR/TRUCK MAINTENANCE MA.CHY & EQUIP MAINT/REPAIRS MAINTENANCE AGREEMENTS POSTAGE OFFICE SUPPLIES PUBLICATION OF LEGAL NOTICES SUBSCRIPTIONS , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , l , , , l.4, , , , , , , , , , , , , , ,l , , , ,B l BO. SO BBS. DO 2, l., l.,932. 7B County Conservationist: Conservationist/Soil Specialist : Conservationist/Water Quality Specialist: LWCD Program Specialist: LWCD Secretary: $58, $46, $45, $40, $19,
77 EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST 6 MON/ACT 6 MON/EST EXPENDITURES.. ~ MEMBERSHIP DUES 1, , , , , TRAVEL EXPENSES ( ) TRAINING 1, , , GASOLINE & DIESEL FUEL 1, , , , LATH & EROSION NETTING SUPP TREE PLANTER 1, BUILDING RENTAL EQUIPMENT RENTAL & LEASES 1, , , OUTLAY 42, , , , , , , ============ ============ ============ ============ ============ ============= WILDLIFE DAMAGE ABATEMENT CLAIM REVIEWER 8, , , , , DEER PROCESSING 5, , , , , OFFICE SUPPLIES TRAVEL EXPENSES 1, , , , , ABATEMENT COSTS REIMBURSEMENTS TOTALS : 15, , ,9l , , === ========== :;=::====~======= ============ :::=========== ============ ====~========= (The Wildlife Damage Claims and Abatement Program budget is loot reimbursed through the WI Dept. of Natural Resources)
78 DEPARTMENT REQUEST 2014 EXPENDITURES ACTUAL 6 MON/ACT 6 MON/EST EXPENDITURES ZONING SALARIES - WAGES - REG PERM EMPLOYEE REG PERM EMPLOYEES BOARD OF ADJUSTMENT PER DIEM SOCIAL SECURITY RETIREMENT WORKMEN'S COMPENSATION HEALTH INSURANCE DENTAL INSURANCE HEALTH REIMBURSEMENT ACCOUNT TELEPHONE CAR/TRUCK MAINTENANCE MAINTENANCE AGREEMENTS INVESTIGATIONS CONTRACTED SERVICES POSTAGE OFFICE SUPPLIES PRINTING WATER SAMPLE KITS PUBLICATIONS OF LEGAL NOTICE SUBSCRIPTIONS , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , I , , , , , J.6, , , , , , , , J BO.OD 33.97
79 .. DEPARTMENT REQUEST EXPENDITURES ACTUAL 6 MON/ACT 6 MON/EST EXPENDITURES ~ ~ MEMBERSHIP DUES , TRAVEL EXPENSES 1, , , GASOLINE 3, , , , , LICENSE OUTLAY 1,500.DO 1, , , , , , , ======::====== ============ ;:====i:::::======= =====::;:::======= ===========: :;;:::=::::::::::::=!:::===== Zoning Administrator: $62, Administrative Assistant: $34, INDUSTRIAL DEVELOPMENT SIGNS INDUSTRIAL DEVELOPMENT PROG 1, , , , , , ==========:::::= ==========:;:::;:::::":;:::: ==;;=;:;;:;;:::;;;::";;;<:=:;:;;::;= ============ =====~=1=:::::!:=== ============
80 DEPARTMENT REQUEST EXPENDITURES MON/ACT 70 ACTUAL 6 MON/EST EXPENDITURES ~. PRINCIPAL ON UNFUNDED LIABILITY PRINCIPAL ON UNFUNDED LIABILITY TOTALS : 80, , , , , , PRINCIPAL ON ADMINISTRATION CENT PRINCIPAL ON ADMINISTRATION CTR , , , , , , , , , , PRINCIPAL-COURTHOUSE RENOVATION PRINCIPAL-COURTHOUSE RENOVATION , , , , , , , , , , PRINCIPAL-HEALTH/HUMAN SERVICES PRINCIPAL-HEALTH/HUMAN SERVICES , , , , , , , , , , PRINCIPAL--FAIRGROUNDS PROJECT PRINCIPAL--FAIRGROUNDS PROJECT , , , , , , , , , , PRINCIPAL--RADIO-FAIR-EVIDENCE STO PRINCIPAL-RADIO-FAIR-EVIDENCE , , , , , , , , , ,000.00
81 EXPENDITURES 2013 DEPARTMENT ACTUAL REQUEST.. 6 MON/ ACT 6 MON/EST EXPENDITURES PRINCIPAL--REFUNDED WRS BONDS PRINCIPAL-REFUNDED WRS BONDS
82 DEPARTMENT REQUEST 2014 EXPENDITURES ACTUAL 6 MON/ACT 6 MON/E;ST EXPENDITURES INTEREST ON UNFUNDED LIABILITY INTEREST ON UNFUNDED LIABILITY , , , , , , INTEREST ON ADMINISTRATION CENTER INTEREST ON ADMINISTRATION CTR , , , , , , , , , , , , INTEREST-COURTHOUSE RENOVATION INTEREST-COURTHOUSE RENOVATION , , , , , , , , , , , , INTEREST-HEALTH/HUMAN SERVICES INTEREST-HEALTH/HUMAN SERVICES , , , , , , , , , , , , INTEREST-FAIRGROUNDS PROJECT INTEREST-FAIRGROUNDS PROJECT , , , , , , , , , , , , INTEREST-RADIO-FAIR-EVIDENCE STORA INTEREST-RADIO-FAIR-EVIDENCE ST , , , , , , , , , , , ,451.52
83 DEPARTMENT REQUEST EXPENDITURES ACTUAL.. 6 MON/ACT 6 MON/ EST EXPENDITUR.Eq,INTEREST-REFUNDED WRS BONDS ' INTEREST-REFUNDED WRS BONDS , , , , , ,600.00
84 EXPENDITURES 2013 DEPARTMENT -~ ACTUAL REQUEST 6 MON/ACT.. 5 MON/EST EXPENDITURES COUNTY TRUNK HIGHWAY BRIDGES COUNTY TRUNK BRIDGES , , , , , 712' , , , , , , , CO TRUNK HWY CONSTRUCTION COUNTY TRUNK CONSTRUCTION ,423, ,423, ,423, ,423, , , , , , , COUNTY WINTER MAINTENANCE COUNTY WINTER MAINTENANCE , , , , , , , , ,161, , , ,161, COUNTY GENERAL MAINTENANCE COUNTY GENERAL MAINTENANCE 1,057, ,057, ,525, , ,960, ,234, ,057, ,057, ,525, , ,960, ,234, COUNTY AID BRIDGES COUNTY AID BRIDGES , , , , , , , ,002.63
85 ' HIGHWAY DEPARTMENT WORKSHEET ITEM 2014 Budget COUNTY HIGHWAY BRIDGES TOTAL $. 190, , $ 100, , $ 50, , , ;,.t) ~- - <... t ~ -~ -. i.: HIGHWAY CONSTRUCTION TOTAL $ 254, ,4154, ,454, COUNTY WINTER MAINTENANCE TOTAL $ 900, , ~ ' I ~:. "'-+- _.,,.. -~ COUNTY GENERAL MAINTENANCE TOTAL. ~.. :..' -~--~~... $ 2,523, $ "' ,057, General Repairs (ru-t Replacement. Oltr:hlng, Fac:fflty R Jt) $ 800, $ 750, S n and Centerline $ 80, Brush and Ditch Cutti $ 74, Crackfill $ 50, $ 1,519, Sealcoati t". MISC. ADDITIONAL REVENUE 123, , , General Le 3, , Town of Carlton St. Peters Rd Brid Replacement - Coun Share = $39,963 / $ 9, $13, was the balance of the County Aid Bridges on ' "
86 Revenues 2012 Actual 2013Actual 2014 Budget 2014 Projected Budget General Property Taxes $ 800, $ 800, $ 800, $ 800, $ 800, Federa.l & State Aid $ 5,163, $ 5,892, $ 6,016, $ 5,821, $ 2,567, Client Collections & Miscellaneous $ 2,463, $ 2,249, $ 2,161, $ 2,435, $ 1,087, Total Revenues $ 8,427, $ 8,942, $ 8,978, $ 9,057, $ 4,454, ' Expenditures 2012.Actual 2013 Actual 2014 Budget 2014 Projected Budget Administration $ 3, $ 6, $ - $ - $ - Behavioral Health $ 682, $ 329, $ 352, $ 389, $ ' 350, Developmental Disabilities $. 605, $ 724, $ 514, $ 3,999, $ 1,416, Alcohol & Drug Abuse $ 308, $ 358, $ 294, $ 331, $ 296, Economic Support Programs $ 245, s 204, $ 232, $ 264, $ 232, Children & Families Programs $ 750, $ 1,234, $ 831, $ 1,023, $ 833, Community Support Services $ 310, $ 392, $ 446, $ 459, $ 524, Aging Programs $ 528, $ 141, $ 229, $ 305, $ 278, Long Term Support $ 6,283, $ 6,015, $ 6,077, $ 2,583, $. 522, Total Expenditures $ 9,717, $ 9,406, $ 8,978, $ 9,357, $ 4,454, Net Change in Fund Balance $ (1,290,391.00) $ (463,960.00) $ - $ (299,476.00) $ - "' Consists of COP, COP-W, CIP-11,DIVR, RELOC.. CIP-lA, BIW, CLTS, B-3, CIP-lB, FAMILY SUPPORT
UNIFORM CHART OF ACCOUNTS Departments (Organizational Units) Page 1
Departments (Organizational Units) Page 1 OVERVIEW: The department dimension is the second level of budgeting and accounting within a fund. This section of the Uniform Chart of s includes a listing of
More informationPIATT COUNTY, ILLINOIS. ANNUAL BUDGET, APPROPRIATIONS, AND TAX LEVIES For the year to end November 30, 2009
ANNUAL BUDGET, APPROPRIATIONS, AND TAX LEVIES For the year to end November 30, 2009 Page GENERAL COUNTY FUND 1-12 DOCUMENT STORAGE SYSTEM FUND - RECORDER 13 MISCELLANEOUS FEES FUNDS 14-18 COOPERATIVE EXTENSION
More informationPRICE COUNTY Department Report Page: 1
PRICE COUNTY Department Report Page: 1 GENERAL FUND 100-00-41110-000-000-00000 GENERAL PROPERTY TAX 3,113,538.00-3,140,938.00-3,076,962.00-3,076,962.00-.00 100-00-41111-000-000-00000 CHANGE IN DEFERRED
More information$ 90,000 $ 113,695 $ 98,000 $ 58,029 $ 116,000 State -- Income Tax $ 620,000
20072008 BUDGET 20042005 20042005 20052006 20052006 20062007 20062007 20072008 Budget Actual Budget Actual Budget Actual 6 mos. Budget GENERAL CORPORATE FUND RECEIPTS Real Estate & Mobile Home Privelege
More informationDOUGLAS 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 informationCARROLL COUNTY COMMISSIONER'S OFFICE SUMMARY OF BUDGET APPROPRIATIONS FOR FISCAL YEAR
CARROLL COUNTY COMMISSIONER'S OFFICE SUMMARY OF BUDGET APPROPRIATIONS FOR FISCAL YEAR 2014-2015 DEPARTMENT 1301 - COMMISSIONER'S OFFICE SALARIES - REGULAR 51.1100 664,000.00 TEMPORARY LABOR 51.1200 0.00
More informationINTENTONALLY 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 informationTown of Chelmsford FY2016 Town Manager's Final Recommendation April 1, 2015
REVENUE SUMMARY REVENUE FY2011 FY2012 FY2013 FY2014 FY2015 LOCAL TAXES $76,361,143 $78,965,974 $80,392,117 $84,216,426 $87,000,514 $89,995,378 2,994,864 3.44% STATE AID $14,837,293 $14,472,813 $14,993,324
More informationLEE COUNTY, ILLINOIS. Years Ending November 30, 2011 and 2012
Forecasted Appropriations Resolution, Forecasted Statements of Estimated Receipts and Disbursements, Forecasted Statement of Estimated Disbursements, Forecasted Schedules of Appropriations and Estimated
More informationDOUGLAS COUNTY, ILLINOIS BUDGET AND TAX LEVY
BUDGET AND TAX LEVY DECEMBER 31, 2017 INTENTONALLY LEFT BLANK STATEMENTS OF RECEIPTS AND REVENUES AND STATEMENTS OF EXPENDITURES - BUDGETED AND PROPOSED INTENTONALLY LEFT BLANK ANNUAL BUDGET AND APPROPRIATIONS
More informationELMORE COUNTY COMMISSION FY 2019 BUDGET
ELMORE COUNTY COMMISSION FY 2019 BUDGET Approved September 24, 2018 Operating Operating Revenues Expenditures General Funds Transfers In Transfers Out 001 General Funds 10,587,552 1,287,267 11,874,819
More informationMadison County Government Fund Descriptions and Revenue Sources
Madison County Government Fund Descriptions and Revenue Sources The operations of Madison County Government are funded through a wide variety of revenue sources. Some of these are general taxes or fees
More informationADOPTED BUDGET ELECTED OFFICIALS COUNTY COMMISSIONERS: PAUL CHRISTENSEN - BOB KUNAU - TIM DARRINGTON CLERK JOE LARSEN SHERIFF JAY HEWARD
ADOPTED BUDGET ELECTED OFFICIALS COUNTY COMMISSIONERS: PAUL CHRISTENSEN - BOB KUNAU - TIM DARRINGTON CLERK JOE LARSEN SHERIFF JAY HEWARD TREASURER PATTY JUSTESEN PROSECUTOR DOUG ABENROTH ASSESSOR DWIGHT
More informationCASS 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 informationTOTAL REVENUE 8,992,000 9,641,500 9,387,000 TOTAL GENERAL FUND EXPENDITURES 9,191,240 9,634,731 9,584,949
MORGAN COUNTY, ILLINOIS COUNTY GENERAL FUND 2019 BDGT/EST BDGT/EST BDGT/EST Fund Acct Dept 2016 2017 2017 2018 2018 2019 Beginning Fund Balance 8,428,981 8,344,993 8,208,750 11 000 4401 PROPERTY TAX 4,000,000
More informationCity 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*** Redwood County ***
Page 1 Budget: 2017 BUDGET (ORIG) ORIG 1 - GENERAL Page 2 PROPERTY TAXES 6,688,872 OTHER TAXES 9,3 SPECIAL ASSESSMENTS 35,058 LICENSES & PERMITS 56,750 INTERGOVERNMENTAL S 141,0 PERA RATE REIMBURSEMENT
More informationCity 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 informationCity 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 informationMFGR0104 MARINETTE COUNTY 2013 TAX LEVY WORKSHEET PAGE 1 10:40:58 WISCONSIN FUND 100 GENERAL FUND 11/14/13
MFGR0104 MARINETTE COUNTY 2013 TAX LEVY WORKSHEET PAGE 1 10:40:58 WISCONSIN FUND 100 GENERAL FUND 11/14/13 SALARIES GENERAL TOTAL TOTAL FUND BAL CURRENT PRIOR CHANGE IN CURRENT DIFF BETWEEN ACCOUNT & FRINGES
More informationKen Easterley, Chairman. Marty Crawford
Saint Clair County, Illinois Anticipated Revenues Revenue Appropriations and Budget OFD tit\, J. ' mac! t+ O lu jo O qr... 1 01: 1 - Members of the Finance Committee Ken Easterley, Chairman Marty Crawford
More informationCity 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 informationMASON COUNTY, ILLINOIS BUDGET APPROPRIATIONS Year Ending November 30, 2013
BUDGET APPROPRIATIONS Year Ending November 30, 2013 BUDGET ASSUMPTIONS 2011 Property Tax Distribution It is estimated that 100 percent of the 2011 property taxes will have been distributed by November
More informationBoone County Fiscal Court Governmental Funds FY14 Budgeted Expenses
General Fund General Government Judge/Executive 001-5001-101 Salaries-Elected Officials 110,780.00 001-5001-106 Salaries-Office Staff 263,500.00 Total Personnel Services 374,280.00 001-5001-212 HB810 Training
More information*** Waseca County ***
1 FUND 2 DEPT DEPT 1:23AM 1-2---613 Salaries & Wages - Regular Ft 1-2---615 Salaries & Wages - Regular PT 1-2---6111 Per Diems 1-2---615 Life Insurance - County Share 1-2---6153 Health Insurance - County
More information$0.00 $217, $217, ($19,305.00) $23, $4, ($14,000.00) ($14,000.00)
Budget Summary 1 3 General Government s 1 5 Board Of Commissioners s 1 21 Law Library s 1 31 County Administration s 1 40 County Auditor s 1 41 County Treasurer s 1 42 County Assessor s 1 43 Public Examiners
More informationTown of Smithfield. Monthly Financial Statements Fiscal Year For the Month Ended August 31, 2018
Town of Smithfield Monthly Financial Statements Fiscal Year 2018-2019 For the Month Ended August 31, 2018 Town of Smithfield Year to Date Revenues For the period ending: August 31, 2018 Remaining Actuals
More informationFund Organizational Chart
Fund Organizational Chart General Fund 1100 BOARD OF SUPERVISORS GOVERNMENTAL FUNDS Special Revenue Funds Capital Project Funds 1410 1420 PROPRIETARY FUNDS ELECTED DEPARTMENTS CLERK OF THE BOARD HEALTH
More informationCASS COUNTY, MO BUDGET WORKSHEET
2/10/ 09:51:36 AM Page 1 Report name: and Actual 0000 - NON-SPECIFIC 550-0000-0000-49300 TRANSFER- JUSTICE CENTER CONSTRUCTION FUND $0.00 550-0000-0000-49510 TRANSFER- ASSESSOR $0.00 101-0000-0000-49585
More informationCOMAL 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 informationASTON 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 informationMesa County Colorado
For FY 2018 Based on Actual Costs 2017 MGT Consulting Group mgtconsulting.com Table of Contents Section 1 Section 2 Section 3 Section 4 Section 5 Section 6 Introduction Certification Organization Chart
More informationLYON 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 informationUSER-SELECTED BUDGET REPORT
1/19/218 Page 1 Options: 1 = Budget Amount, 2 = Yearly Amount, 3 = Dashed Lines, 4 = Estimated Annual Column Selection: 2 2 1 Page Break Option: 1 1 - Page Break by FUND 2 - Page Break by 3 - Page Break
More informationCLARION COUNTY TENTATIVE 2018 BUDGET TENTATIVE PRESENTED AT THE NOVEMBER 14, 2017 COMMISSIONERS MEETING
CLARION COUNTY TENTATIVE BUDGET TENTATIVE PRESENTED AT THE NOVEMBER 14, 2017 COMMISSIONERS MEETING TED THARAN, COUNTY COMMISSIONER CHAIRMAN WAYNE R.BROSIUS, COUNTY COMMISSIONER ED HEASLEY, COUNTY COMMISSIONER
More informationMADISON COUNTY, ILLINOIS Annual Budget Fiscal Year 2009 December 1, 2008 to November 30, 2009
MADISON COUNTY, ILLINOIS Annual Budget Fiscal Year 2009 December 1, 2008 to November 30, 2009 Budget Summary PROPOSED FROM FY 2008 FY 2009 FY 2008 % GENERAL FUND OPERATIONS $43,155,623 $44,571,818 $1,416,195
More informationOgle County, Illinois. Proposed. Budget & Appropriation FY 2018
, Illinois Proposed Budget & Appropriation FY 2018 Finance Draft 10/23/17 Public Hearing Draft 10/30/17 County Board Draft 11/21/17 Adopted 11/21/2017 Prepared by the Finance Committee TABLE OF CONTENTS
More informationMARION COUNTY 2004 PROPOSED BUDGET
FINANCIAL SUMMARY Summary of Major Revenues & Appropriations Below is a consolidated financial statement prepared on a budgetary basis. Generally, budgetary basis represents a cash basis of accounting
More informationRESOLUTION 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 informationJudicial 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 informationWEST VINCENT TOWNSHIP ADOPTED 2018 BUDGET GENERAL FUND REVENUE 2018 PROPOSED
WEST VINCENT TOWNSHIP ADOPTED 2018 BUDGET GENERAL FUND REVENUE 2018 PROPOSED TAXES 01.301.10 REAL ESTATE TAX: CURRENT YEAR'S LEVY 1,095,000.00 01.301.30 REAL ESTATE TAXES: DELINQUENT 25,000.00 01.310.10
More informationRESOLUTION NO GLADES COUNTY, FLORIDA ADOPTING A FINAL MILLAGE FOR FISCAL YEAR
RESOLUTION NO. 2014-23 GLADES COUNTY, FLORIDA ADOPTING A FINAL MILLAGE FOR 2014-2015 FISCAL YEAR WHEREAS, preparation of an annual county operating budget is required by Florida Statutes; and WHEREAS,
More informationSANILAC COUNTY, MICHIGAN
SANILAC COUNTY, MICHIGAN FISCAL 2017 COST ALLOCATION PLAN FOR THE PERIOD ENDING December 31, 2017 MGT Consulting Group Michigan Office 2343 Delta Road Bay City, Michigan 48706 989-316-2220 www.mgtconsulting.com
More informationChippewa County Salary Schedule Effective
Chippewa County Salary Schedule Effective 07-01-2016 Bailiff A $ 10.00 $ 11.36 $ 16.00 Custodian I $ 11.82 $ 13.42 $ 18.90 Highway Laborer Reserve Officer I B Site Aide Transport Officer Administrative
More informationINCOME STATEMENT PAGE 1 TIME:01:02 PM PREPARER:
09-28-2018 INCOME STATEMENT PAGE 1 ***** INCOME ACCOUNTS ***** 10-310-100 TAXES-COUNTY 2,974,250.47 10-310-105 PILT 425,00 10-310-110 JAIL I&S 10-310-000 TAXES:...3,399,250.47 10-320-201 BEER, WINE & LIQUOR
More informationPIATT COUNTY, ILLINOIS. ANNUAL BUDGET, APPROPRIATIONS, AND TAX LEVIES For the year to end November 30, 2013
ANNUAL BUDGET, APPROPRIATIONS, AND TAX LEVIES For the year to end November 30, 2013 Page GENERAL COUNTY FUND 1-23 MISCELLANEOUS FEES FUNDS 24-34 DOCUMENT STORAGE SYSTEM FUND - RECORDER 35 COOPERATIVE EXTENSION
More informationKenton County Fiscal Court. Summary. Summary
Summary Summary Fund FY 2012 FY 2013 FY 2014 YTD FY 2014 Original Budget Adjustments Current Budget 1st Qtr October November December Year to Date % RESERVE BALANCE JULY 1st General Fund - 01 3,571,732.43
More informationA Expenditure Function Codes 5-A-1 B Expenditure Object Codes 5-B-1 C Code Definitions 5-C-1
Section: Chapter Contents Section Page A Expenditure Function Codes -A-1 Expenditure Object Codes --1 C Code Definitions -C-1 NOTE 1: In order to maintain uniformity in the Numerical Codes, please contact
More informationCOUNTY OF SANTA CRUZ, CALIFORNIA
General Government Board of Supervisors Salaries and employee benefits $ 1,256,470 $ 1,204,034 $ 52,436 $ 1,185,131 Services and supplies 3,402,421 95,065 3,307,356 86,239 Total 4,658,891 1,299,099 3,359,792
More informationCapital Expenditure Highlights
Capital Expenditure Highlights Description Funding Source 2003 Environment, Buildings & Infrastructure Public Works south facility improvement phase II (remodeling) Law Enforcement & Judicial Courts Replacement
More informationCITY OF WATERVLIET 2015 BUDGET 2015 Budget A1010 MAYOR AND CITY COUNCIL Estimate
CITY OF WATERVLIET 2015 BUDGET A1010 MAYOR AND CITY COUNCIL Estimate (1) Mayor, (2) Councilpersons $97,506 (1)Secretary $9,500 Office supplies, printing, misc expense _ Total $107,006 A1230 GENERAL MANAGER
More informationLETTER OF BUDGET TRANSMITTAL. To: Division of Local Government Date: January 17, Sherman Street, Room 521 Denver, Colorado 80203
1 TABLE OF CONTENTS LETTER OF BUDGET TRANSMITTAL... 3 BUDGET MESSAGE... 4 ORGANIZATIONAL CHART... 10 SUMMARY OF FUNDS... 11 REVENUES AND EXPENDITURES... 12 MILL LEVY COMPUTATION... 13 SALES AND USE TAX
More informationMUNICIPALITY OF NORRISTOWN BUDGET REPORT FISCAL YEAR ENDING DECEMBER 31, 2015
REVENUE 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT 10,857,731 302000 REAL ESTATE TAXES - DELINQUENT 200,000 302200 BOROUGH-INTERIM 20,000 Total REAL PROPERTY TAXES 11,077,731 310 LOCAL
More informationFORKS TOWNSHIP GENERAL FUND 2012 PROPOSED BUDGET
ACCOUNT 212 DESCRIPTION APPROVED REAL ESTATE TAXES Real Estate Tax - Current Year 2,75, Real Estate Tax - Prior Year 25, Real Estate Tax - Delinquent from Tax Claim Bureau 86, 2,861, TAXES Real Estate
More information2018 BUDGET AS OF 9/30
2019 OPERATING BUDGET SUMMARY Revenues ACTUAL 2017 2018 BUDGET AS OF 9/30 APPROVED 2019 $ CHANGE % CHANGE Operating Real Estate Taxes $ 164,205,200 $ 164,922,932 $ 167,053,095 $ 2,130,163 1.3% Federal
More informationVILLAGE OF KENMORE, NEW YORK
, NEW YORK 2009-2010 Adopted Budget BUDGET 2009-2010 Exhibit / Schedule Page Summary of Budget by Fund Exhibit A 1 Summary of Appropriations by Fund Exhibit B 2 Summary of Budget - Debt Service Fund Exhibit
More informationA Resident s Guide to the Cook County Budget
A Resident s Guide to the Cook County Budget President s Recommended Cook County FY 2018 Budget Commissioner Bridget Gainer Cook County Board 10 th District 118 N. Clark, Rm 567 312-603-4210 info@bridgetgainer.com
More informationTOWN OF BRUNSWICK, MAINE
TOWN OF BRUNSWICK, MAINE MUNICIPAL BUDGET ADOPTED May 23, 2013 AMENDED August 8, 2013 For the Fiscal Year July 1, 2013 - June 30, 2014 Town of Brunswick, Maine Municipal Budget for July 1, 2013 - June
More informationFund FY 2015 FY 2016 FY 2017 YTD FY 2017 Original Budget Adjustments Current Budget July August FY 2018 YTD
Summary Summary Fund FY 2015 FY 2016 YTD Original Budget Adjustments Current Budget July August FY 2018 YTD RESERVE BALANCE JULY 1st General Fund - 01 13,904,831 17,813,647 19,406,290 19,406,290 10,340,828-10,340,828
More informationCITY 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 informationCOUNTY OF SANTA CRUZ, CALIFORNIA Budgetary Comparison Schedule - General Fund Year Ended June 30, 2002
Budgetary Balances, Beginning $ 44,987,977 $ 44,987,977 $ 44,987,977 $ - Resources (inflows) Taxes 49,359,003 48,490,018 48,448,837 (41,181) Licenses 7,490,589 7,827,634 7,557,113 (270,521) Fines, forfeitures
More informationA Cost Allocation Plan For RACINE COUNTY, WISCONSIN
A Cost Allocation Plan For Actual FY 2011 Submitted by MAXIMUS Consulting Services, Inc. One West Old State Capitol Plaza Suite 502 Springfield, IL 62701 217-789-0041 2012 MAXIMUS, Inc. INTRODUCTION A
More informationProposed FY17 Budget 1
Proposed FY17 Budget 1 Balancing the Budget Balanced Budget Achieved Several Goals: No Millage Rate Increase (10 th consecutive year) General Fund Budget: Proposed $25.1M Fund Balance Usage: $647K Additional
More informationProposed Budget By Fund
Revenue Estimates CURRENT FISCAL YEAR 2018 ADOPTED FISCAL YEAR 2019 INC./DEC. FUND #100 General Funds General Property Tax $ 15,359,300 $ 15,359,300 $0 Other Local Taxes $ 2,378,000 $ 2,428,000 $50,000
More informationANNUAL BUDGET FOR YANKTON COUNTY, SD For Year January 1, 2017 through December 31, Governmental Funds
100 General Government 110 Legislative 111 Board of County Commissioners 144,087.00 112 Contingency 200,000.00 120 Elections 5,230.00 130 Judicial System 297,000.00 140 Financial Administration 141 Auditor
More informationMINNESOTA CITY/COUNTY SUMMARY BUDGET DATA FORM INSTRUCTIONS
Minnesota Statute 6.745 requires all Minnesota cities and counties to provide summary budget data to the Office of the State Auditor at the time they approve their budgets. This information helps state
More informationMARION COUNTY FY BUDGET BY FUND. Budget by Fund Summary
Budget by Fund Summary The Board of Commissioners adopted the FY28-9 budget on a fund basis in accordance with Oregon local budget law. The county will use 38 funds in its financial management. In the
More informationTAZEWELL COUNTY FY 2018 TENTATIVE BUDGET
TAZEWELL COUNTY FY 2018 TENTATIVE BUDGET 1 The Mission of Tazewell County Government is to provide services authorized by law through responsible stewardship of available resources keeping the people first
More informationMUNICIPALITY OF NORRISTOWN GENERAL FUND OPERATING BUDGET FISCAL YEAR 2017 REVENUE
REVENUE 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT $ 10,846,034.62 302000 REAL ESTATE TAXES - DELINQUENT 350,000.00 302200 BOROUGH-INTERIM 5,000.00 Total REAL PROPERTY TAXES 11,201,034.62
More informationKenton County Fiscal Court Summary FY 2019
Summary Fund FY 2016 FY 2017 FY 2018 YTD FY 2018 Original Budget Adjustments Current Budget July August RESERVE BALANCE JULY 1st General Fund - 01 17,813,647 19,406,290 13,733,376 13,733,376 34,191,046-34,191,046
More informationSUPPLEMENTARY INFORMATION
SUPPLEMENTARY INFORMATION Required Supplementary Information Schedule of Changes in the County's Total OPEB Liability and Related Ratios Total OPEB Liability 2018 Service cost at end of year $ 948,706
More informationCOUNTY OF SUTTER COUNTYWIDE COST ALLOCATION PLAN FISCAL YEAR
COUNTY OF SUTTER COUNTYWIDE COST ALLOCATION PLAN FISCAL YEAR 2003-2004 Actual Cost Allocation as of June 30, 2002 Estimated Cost Allocation for Use in Fiscal Year 2003-2004 May 5, 2003 OFFICE OF THE AUDITOR-CONTROLLER
More informationPROPERTY TAXES 1,004, SALES TAX 1,080, REPLACEMENT TAX 165, REFUND &
DATE: 11/15/2006 BPCOB12 IROQUOIS COUNTY PAGE: 1 TIME: 08:53:30 FUND: GENERAL COUNTY NUMBER DESCRIPTION BUDGET -------- REVENUES 01-00-00-110100 PROPERTY TAXES 1,004,000 01-00-00-111100 SALES TAX 1,080,000
More informationCLARION COUNTY 2015 BUDGET WAYNE R. BROSIUS, CHAIRMAN G. "BUTCH" CAMPBELL GREGORY A. FALLER
CLARION COUNTY 205 BUDGET WAYNE R. BROSIUS, CHAIRMAN G. "BUTCH" CAMPBELL GREGORY A. FALLER COUNTY OF CLARION OFFICE OF CENTRAL ACCOUNTING 330 Main Street, 2 nd Floor, Room 27 Clarion, PA 624 (84) 226-4000,
More informationMUNICIPALITY OF NORRISTOWN PROPOSED GENERAL FUND BUDGET 1/1/ /31/2016 DEPT/ ACCT DESCRIPTION FY 2016 BUDGET
REVENUES 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT 10,920,000.00 302000 REAL ESTATE TAXES - DELINQUENT 550,000.00 302200 BOROUGH-INTERIM 20,000.00 11,490,000.00 310 LOCAL TAX ENABLING
More informationA Cost Allocation Plan For RACINE COUNTY, WISCONSIN
A Cost Allocation Plan For Actual FY 2010 Submitted by MAXIMUS Consulting Services, Inc. One West Old State Capitol Plaza Suite 502 Springfield, IL 62701 217-789-0041 2011 MAXIMUS, Inc. INTRODUCTION A
More information2019 Commissioners Budget
2019 Commissioners Budget Leslie Osche Chairman Board of County Commissioners Kimberly Geyer Vice Chairman Lori Altman Human Resources Director/Chief Clerk Ann Brown Budget and Human Services Finance Director
More informationCITY OF WATERVLIET 2010 BUDGET 2010 Budget A1010 MAYOR AND CITY COUNCIL Estimate
CITY OF WATERVLIET 2010 BUDGET A1010 MAYOR AND CITY COUNCIL Estimate (1) Mayor, (2) Councilpersons $79,831 (1)Secretary $9,500 Office supplies, printing, misc expense _ Total $89,331 A1230 GENERAL MANAGER
More informationCITY OF EAST TAWAS Budgets. Adopted
CITY OF EAST TAWAS 2010-2011 Budgets Adopted June 7, 2010 Fund 101: GENERAL FUND 2010-2011 FISCAL YEAR ESTIMATED REVENUES Dept 000: 04221 101-000-000.999 TRANSFER FROM PRIOR YEAR FUNDS 0 101-000-402.000
More informationCapital Expenditure Highlights
Capital Expenditure Highlights Description Funding Source 2004 Policy & Administration Electronic voting equipment Fiber optics connectivity between County-facilities Upgrade AS400 for Logical Partitioning
More informationSUPPLEMENTARY INFORMATION
SUPPLEMENTARY INFORMATION Required Supplementary Information Other Postemployment Benefits - Defined Benefit Health Care Plan Schedule of Funding Progress and Employer Contributions Schedule of Funding
More informationChairman Robert J. Schillerstrom Members of the DuPage County Board All Elected Officials All Department Heads
TO: FROM: SUBJECT: Chairman Robert J. Schillerstrom Members of the DuPage County Board All Elected Officials All Department Heads James W. Rasins, C.P.A., C.F.E., County Auditor Quarterly Financial Report
More informationAPPROPRIATION ORDINANCE NO BE IT ENACTED BY THE QUORUM COURT OF THE COUNTY OF BAXTER, STATE OF ARKANSAS, AN ORDINANCE TO BE ENTITLED:
APPROPRIATION ORDINANCE NO. 2017 - BE IT ENACTED BY THE QUORUM COURT OF THE COUNTY OF BAXTER, STATE OF ARKANSAS, AN ORDINANCE TO BE ENTITLED: AN ORDINANCE PROVIDING FOR AND ADOPTING A BUDGET FOR BAXTER
More informationMunicipal Budget 2019
Municipal Budget 2019 Adopted as Ordinance 18-09 of 2018 Revenues 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT $ 12,431,045.18 302000 REAL ESTATE TAXES - DELINQUENT 285,000.00 302200 BOROUGH-INTERIM
More informationLAPEER COUNTY, MICHIGAN
BASED ON ACTUAL COSTS FOR THE YEAR ENDED DECEMBER 31, 2005 TABLE OF CONTENTS Accountants Letter Page Number Introduction 1 Certification of Cost Allocation Plan 2 Organizational Chart 3 Schedule of Providers
More informationPROPOSED 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 informationKNOX COUNTY, TENNESSEE Budget Report to Citizenry For seven months ended January 31, 2017
Budget Report to Citizenry Knox County, Tennessee For seven months ended January 31, 2017 Budget Report to Citizenry INTRODUCTORY SECTION i Table of Contents ii Transmittal Letter iii Summary Schedule
More information2013 FORKS TOWNSHIP BUDGET
ACCOUNT 2013 DESCRIPTION APPROVED REAL ESTATE TAXES Real Estate Tax - Current Year 2,740,000 Real Estate Tax - Prior Year 45,000 Real Estate Tax - Delinquent from Tax Claim Bureau 75,000 2,860,000 TAXES
More informationREVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 1/169 PERIOD ENDING 06/30/2016 % Fiscal Year Completed: 49.73
08/05/ 10:41 AM Fund 101 - GENERAL FUND Dept 000 Revenues 101-000-403.000 CURRENT TAXES 101-000-417.000 PERSONAL TAXES 101-000-424.000 TRAILER TAX 101-000-425.000 SWAMP TAX 101-000-449.000 LIQUOR TAX 101-000-555.000
More informationBerrien County Annual Budget 2018
Berrien County Annual Budget 2018 Table of Contents Enabling Resolution... 3 Budget Overview Introduction... 5 All Funds Summary: All Funds Summary by Fund Type... 6 All Funds History of Fund Balances...
More informationFinance. FTE (Full Time Equivalent) by Home Department
57 58 Finance FTE (Full Time Equivalent) by Home Department Position FTEs Recommended FTEs Accountant 2.0 2.0 Accounting & Finance Admin. 1.0 1.0 Accounts Payable Coord. 1.0 1.0 Accounts Payable Specialist
More informationBUDGET REPORT FOR CHARTER TOWNSHIP OF EMMETT Fund: 101 GENERAL OPERATING FUND
Fund: 101 GENERAL OPERATING FUND Page: 1/37 ESTIMATED REVENUES Dept 000 - NONE 101-000-403.00 TAXES - CURRENT OPERATING 101-000-403.01 TAXES - STREET LIGHTS 101-000-403.03 TAXES - DELIQUENT & PENALTIES
More informationBUDGET REPORT FOR MISSAUKEE COUNTY Fund: 101 GENERAL FUND Calculations as of 07/31/2018
REPORT FOR MISSAUKEE COUNTY Page: 1/11 ESTIMATED REVENUES Dept 000 101-000- REVENUE CONTROL 101-000-664.00 INTEREST EARNED 101-000-699.01 APPROP FUND BALANCE 101-000-699.02 APPROP FUND BALANCE-BLDG P Totals
More informationCounty of SCHUYLER, NEW YORK ANNUAL BUDGET. For the Fiscal Year January 1, 2013 to December 31, 2013
2013 County of SCHUYLER, NEW YORK ANNUAL BUDGET For the Fiscal Year January 1, 2013 to December 31, 2013 Tentative Budget October 29, 2012 Adopted December 10, 2012 Chairman Dennis A. Fagan Doris L. Karius,
More information2012 Summary of Mill Levies Mill Levy
2012 Summary of Mill Levies Mill Levy 2012 Mill Levy Change From General Fund 36.663 36.494-0.169 Recreation 2.078 2.494 0.416 Library 3.747 3.75.003 Library Employee Benefits 0.833 0.852 0.019 Bond &
More informationCITY OF CHARLOTTESVILLE, VIRGINIA
Page 1 of 5 Revenues Taxes: Real estate $ 32,011,244 $ 32,011,244 $ 32,749,762 $ 738,518 Personal property 4,596,481 4,596,481 4,605,583 9,102 Public service corporation 1,500,000 1,500,000 1,950,118 450,118
More informationMarion County Third Supplemental Budget for Fiscal Year TABLE OF CONTENTS
Marion County Budget for Fiscal Year 2011-2012 TABLE OF CONTENTS Executive Summary...1 Budget by Fund Schedule...3 General Fund - District Attorney s Office...9 General Fund - Treasurer s Office...10 General
More informationRockingham County 3rd Quarter 2017 Budget Review
APPROPRIATIONS Incl. Transfers/Enc. Incl. Transfers/Enc. Delegation Expended Delegation Expended Page Approved As Of % Approved As Of % DEPARTMENT # Budget 9/30/ Expended Budget 9/30/ Expended GENERAL
More informationADOPTED 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 informationJO DAVIESS COUNTY, ILLINOIS FY2015 ANNUAL BUDGET TAX LEVY ORDINANCE APPROPRIATIONS ORDINANCE
JO DAVIESS COUNTY, ILLINOIS ANNUAL BUDGET TAX LEVY ORDINANCE APPROPRIATIONS ORDINANCE Approved November 18, TABLE OF CONTENTS SUMMARY OF BUDGET...1-34 BUDGET PREPARATION SCHEDULE...35 ORGANIZATIONAL CHART...36
More information