Exclude Accounts With No MTD/YTD Activity? Exclude Accounts With No Budget? Exclude Grouping By SubObject?

Size: px
Start display at page:

Download "Exclude Accounts With No MTD/YTD Activity? Exclude Accounts With No Budget? Exclude Grouping By SubObject?"

Transcription

1 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: - NonDepartmental INS DEDUCTIBLE SHARING.% Total For Expenditure Type.% Revenue Total for Dept: - NonDepartmental.% Expenditure Total for Dept: - NonDepartment.% Dept: 1 - SHERIFF'S DEPARTMENT SHERIFF'S FEES ($119,841.94) $97, % ($22,541.94) SEX OFFENDER REG FEE.% JAIL PHONE COMMISSIONS.% HOUSING/PRISONER-OUT OF ($675.).% ($675.) CT SECURITY REIMB.% DEPUTY TRAINING REIMBUR ($176.9).% ($176.9) CT SECURITY OFFICERS REI ($64,.) $9, % $26, CORRECTIONAL OFFICER TR.% MISC REVENUE-SHERIFF ($186.23) $ % $ SAFETY GRANT - IPRF.% COURT RESTITUTION/REIMB ($124.1) $ % $ REIMBURSEMENT/ILEAS ($8,84.55) $12, % $3, REIMB VEHICLE REPAIR/CIR ($2,142.4) $2, % $ REIMBURSEMENT/WORK CO.% REIMB/SHERIFF MERIT EMPL ($1,427.9) $1, % ($427.9) REIMB-SPECIAL EQUIPMENT.% SPECIAL OPS REIMBURSEME.% REIMBURSE TRIP FUNDS.% REIMBURSEMENT/FUEL ($456.8) $ % ($26.8) 1/1/219 9:52:25 AM Page 1 of 25

2 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 1 - SHERIFF'S DEPARTMENT PUBLIC SAFETY TAX REVENU.% PUBLIC SAFETY TAX/SHERIF ($1,28,846.9) $1,1, % $71, TRANSFER IN (CR) ($18,218.52) ($18,218.52).% ($18,218.52) Total For Revenue Type ($18,218.52) ($1,244,9.16) $1,33, % $59, SHERIFF'S SALARY $68, $67, % ($984.99) CT SECURITY DEPUTY.% MERIT EMPLOYEES ($6,863.27) $1,318, $1,18, % ($138,229.23) SHERIFF MERIT EMP-NON-UN $89,726.4 $112, % $22, OFFICE STAFF SALARY $41,48. $36, % ($4,93.64) O/T MERIT EMPLOYEES PAY $6, $14, $143, % $2, PART-TIME DISPATCHERS $14, $15, % $ TRNG/CORR/POLICE $9,454.4 $1, % $ TRIP REIMBURSEMENT $945.1.% ($945.1) UNIFORM ALLOWANCE $ $16, $18, % $1, UNIFORM ALLOW COURT DE.% PRINTING/STATIONERY ($9.) $1, $3, % $2, GAS/OIL $79.57 $39, $45, % $5, SUBSCRIPTIONS/DUES.% MTGS/TRNG/SEMINARS $2,598.2 $2, % ($598.2) SPECIAL EQUIPMENT $1,753.2 $29, $2, % ($9,449.41) PUBLIC SAFETY EQUIPMENT.% LEADS MACHINE/LINES & LE ($248.37) $13,34.36 $12, % ($1,34.36) EQUIPMENT MAINTENANCE ($346.51) $29, $51,. 57.7% $21, VEHICLE REPAIR ($146.24) $34,27.63 $24, % ($1,27.63) 1/1/219 9:52:25 AM Page 2 of 25

3 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 1 - SHERIFF'S DEPARTMENT VEHICLE REPLACEMENT ($27,496.51) $7, $6,. 12.3% $52, RADIO REPAIR $23.42 $1,. 2.34% $ BODY ARMOR $2, $3,. 78.5% $ MISCELLANEOUS.% DEPUTY MILEAGE.% MISC EXPENSE-SHERIFF.% SEX OFFENDER EXPENSE.% CELL PHONE STIPEND $19,53. $19, % ($21.) Total For Expenditure Type ($26,345.51) $1,879, $1,823, % ($55,812.) Revenue Total for Dept: 1 - SHERIFF'S DEPA ($18,218.52) ($1,244,9.16) $1,33, % $59,49.84 Expenditure Total for Dept: 1 - SHERIFF'S DE ($26,345.51) $1,879, $1,823, % ($55,812.) Dept: 2 - JAIL SERVICES JAIL INCOME.% JAIL PHONE COMMISSIONS $3..% $ HOUSING PRISONERS-MARS ($165.) $5,..33% $49, HOUSING PRISONER'S-COOK ($338,691.41).% ($338,691.41) DELIVERY OF PRISONERS ($4,269.42) $1, % ($3,269.42) COURT RESTITUTION/REIMB.% CORR OFFICER TRAINING RE ($6,4.87).% ($6,4.87) REIMB/MED. SUPPLIES-PRIS ($3,628.64) $6, % ($24,628.64) HOUSING/CITY OF MT. VERN ($34,828.) $54,. 64.5% $19, HOUSING CIRCUIT CLERK $1..% $ REIMB-CORR OFFICERS UNIF $75..% $ REIMB-FOOD FOR PRISONER.% 1/1/219 9:52:25 AM Page 3 of 25

4 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 2 - JAIL SERVICES REIMB-CORRECTIONAL OFFI $2..% $ REIMB/SUPPLIES FOR PRISO ($1,197.48) $1, % ($197.48) REIMB/MAINT FOR JUSTICE C ($6.63) $ % $ REIMBURSEMENT/USMS ($159.46) $3,. 5.32% $2,84.54 Total For Revenue Type ($416,4.91) $116, % ($299,55.91) MAINTENANCE SUPERVISOR $48, $44, % ($4,177.26) CUSTODIAN - JUSTICE CENT $35,24.17 $32, % ($2,597.53) NURSES (3) $31,26.56 $31, % ($158.) MANDATORY TRNG CORR OF $6,54.31.% ($6,54.31) TRIP EXPENSE $ $ % $ JAIL ADMINISTRATOR $57, $11, % $44, JAIL SHIFT SUPERVISORS $23,8.98 $153, % ($5,784.66) CORRECTIONAL OFFICER SA ($5,163.56) $81, $765, % ($45,46.2) COOK'S SALARIES.% PART TIME CORRECTIONS $27, $5, % ($22,172.92) OVERTIME PAY/JAILERS $5, $95, $75, % ($2,216.65) FOOD FOR PRISONERS $9, $221,96.91 $16, % ($61,96.91) SUPPLIES FOR PRISONERS $749.5 $16,18.83 $1, % ($6,18.83) MEDICAL SUPPLIES FOR PRI ($559.) $65,651.6 $17, % ($48,651.6) CORRECTIONAL OFFICERS U $11,31.18 $14, % $2, OUTSOURCING JEFF CO PRI $1, $5,. 31.9% $3, UTILITIES JUSTICE CENTER $1, $163, $18,. 9.65% $16, MAINTENANCE CONTRACT/J ($2,454.84) $28, $31, % $2, MAINTENANCE FOR JUSTICE $ $46, $5, % $3, /1/219 9:52:25 AM Page 4 of 25

5 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 2 - JAIL SERVICES INTEREST EXPENSE $1,192.2 $1,192.2.% ($1,192.2) TRANSFER OUT PUBLIC SAF $7,582.1 $7,582.1.% ($7,582.1) SUPPLIES (JUSTICE CENTER) $44.51 $43, $25, % ($18,763.41) MEDICAL SERV PRISONERS/ ($536.45) $162,88.88 $14, % ($22,88.88) MED SERV PRISONERS PHYS.% RADIOS $4,34.7 $1, % ($3,34.7) GAS & OIL $13.53 $3, $2, % ($1,241.86) CELL PHONES ($1,21.45) $7,461.3 $8, % $1, VEHICLE REPAIR ($22.) $2, $5, % $2, NEW VAN.% Total For Expenditure Type $16, $2,11, $1,857, % ($244,221.86) Revenue Total for Dept: 2 - JAIL SERVICES ($416,4.91) $116, % ($299,55.91) Expenditure Total for Dept: 2 - JAIL SERVIC $16, $2,11, $1,857, % ($244,221.86) Dept: 3 - COURTHOUSE SERVICES CUSTODIAN SALARIES $36, $35, % ($1,356.68) OVERTIME PAY $2..% $ UTILITIES ($271.29) $4, $29, % ($11,231.85) MAINTENANCE FOR COURTH ($786.83) $31,784.6 $75, % $43, SUPPLIES FOR COURTHOUS ($146.11) $2,791.2 $3, % $78.98 Total For Expenditure Type ($1,24.23) $111,66.15 $143, % $31, Revenue Total for Dept: 3 - COURTHOUSE SE.% Expenditure Total for Dept: 3 - COURTHOUS ($1,24.23) $111,66.15 $143, % $31, Dept: 4 - PROBATION 1/1/219 9:52:25 AM Page 5 of 25

6 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 4 - PROBATION CITY REIMB/COMM SERVICE ($3,924.) $4,. 98.1% $ PROBATION REIMB - COUNTI.% REIMB - PROBATION/ST OF IL.% REIMB-COURT SERVICES/PR.% PROBATION FEE REIMBURSE.% PROBATION SALARY REIMBU.% REIMB/P'RLL-2ND CIRCUIT C.% Total For Revenue Type ($3,924.) $4,. 98.1% $ PROBATION SUPERVISOR.% PROBATION OFFICERS.% OFFICE STAFF.% PROBATION REIMB TO FRAN $214, % $214, PROBATION SERVICES $22,1.17.% ($22,1.17) PROBATION LEVY PAYMENT.% Total For Expenditure Type $22,1.17 $214, % $12,585.2 Revenue Total for Dept: 4 - PROBATION ($3,924.) $4,. 98.1% $76. Expenditure Total for Dept: 4 - PROBATION $22,1.17 $214, % $12,585.2 Dept: 5 - MERIT COMMISSION MERIT COMMISSION WAGES $2,675. $4, % $2, OFFICE SUPPLIES $25.49 $ % ($15.49) PRINTING AND PUBLISHING $1..% $ PSYCHOLOGICAL/POLYGRAP ($1,49.) $6,595. $4, % ($2,95.) TEST FORMS AND PHYSICAL ($71.5) $1,28.31 $ % ($58.31) 1/1/219 9:52:25 AM Page 6 of 25

7 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 5 - MERIT COMMISSION Total For Expenditure Type ($2,2.5) $1,683.8 $1, % ($583.8) Revenue Total for Dept: 5 - MERIT COMMISS.% Expenditure Total for Dept: 5 - MERIT COM ($2,2.5) $1,683.8 $1, % ($583.8) Dept: 6 - STATE'S ATTORNEY STATE'S ATTNY FINES ($156,633.87) $25, % $93, STATE'S ATTNY SALARY REI ($144,677.4) $144, % ($.4) MISC REVENUE ST ATTORNE.% REIMB APPELLATE ATTNY G ($28,2.) $28,2. 1.% REIMB CRIME VICTIM CORRD.% REIMBURS ASST STATES AT ($3,999.96) $4,. 1.% $ DEPT OF CORRECTIONS/ST $12,335..% $12, REIMB/ST ATTORNEY LAW B ($1,2.) $4, % $3,1. Total For Revenue Type ($334,71.87) $443, % $18, STATE'S ATTORNEY'S SALAR $166,57.92 $166, % ($.2) SECRETARIAL AND CLERICA $153,371.6 $14, % ($48,679.28) ADMIN ASSISTANT-NON UNIO $37, $41, % $4, OFFICE SUPPLIES $247..% ($247.) PRINTING AND PUBLISHING $361.5 $1, % $ TRAVEL/CONFERENCE/SCHO ($5.33) $5, $5, % ($82.88) SMALL EQUIPMENT ($874.95) $4, $5,. 83.7% $ ASSISTANT STATE'S ATTORN $262, $319, % $56, APPELLATE ASSISTANCE SE $15,. $15,. 1.% VICTIM/IMPACT CORD SALAR.% 1/1/219 9:52:25 AM Page 7 of 25

8 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 6 - STATE'S ATTORNEY BOOKS ($1,81.5) $18, $26, % $8, SUMMONS, PUBLIC NOTICES $2, $2, % ($128.48) TRANSCRIPTS $129. $879. $ % ($129.) EXPERT WITNESS FEE $6,36.93 $5, % ($1,36.93) MAINTENANCE CONTRACTS ($8.28) $9, $12, % $3, PAGER ($194.3) $8..% $ ASST. ST. ATTORNEY GRANT.% MISC EXPENSE-ST ATTORNE $2,255.8 $2, % $136.2 Total For Expenditure Type ($3,61.9) $684, $79, % $24, Revenue Total for Dept: 6 - STATE'S ATTORN ($334,71.87) $443, % $18,81.13 Expenditure Total for Dept: 6 - STATE'S ATT ($3,61.9) $684, $79, % $24, Dept: 7 - PUBLIC DEFENDER PUBLIC DEFEND REIMB STAT ($99,894.84) $99, % $ PUBLIC DEFENDER FEES ($2,415.) $1, % ($1,415.) Total For Revenue Type ($12,39.84) $1, % ($1,42.1) PUBLIC DEFENDER #1 SALAR $88, $149, % $61, SECRETARY FULL TIME $38,94.96 $38, % ($26.4) TRAVEL/CONFERENCE/SCHO $275. $ % $ SMALL EQUIPMENT $1,457.7 $1, % $ OFFICE MANGEM'T SOFTWA $148. $2, % $2, BOOKS $18. $ % $ MAINTENANCE CONTRACTS $1,463. $1, % $ ARDC LICENSE $342. $ % 1/1/219 9:52:25 AM Page 8 of 25

9 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 7 - PUBLIC DEFENDER Total For Expenditure Type $131,172.5 $195, % $64, Revenue Total for Dept: 7 - PUBLIC DEFEND ($12,39.84) $1, % ($1,42.1) Expenditure Total for Dept: 7 - PUBLIC DEFE $131,172.5 $195, % $64, Dept: 8 - CIRCUIT JUDGE MISC INCOME-CIRCUIT JUDG $1..% $ MINOR ROOM & BOARD.% REIMBURSEMENT/COURT CO ($16,321.75) $15, % ($1,321.75) Total For Revenue Type ($16,321.75) $15, % ($1,221.75) CONFERENCE/SCHOOLING.% JUDGE SMALL EQUIPMENT ($244.83) $3, $4, % $ MAINTENANCE CONTRACTS.% PETIT JURY EXPENSE ($1,493.57) $26,94.81 $3,. 89.8% $3, JUVENILE DETENTION ($2,85.6) $78,98.94 $75, % ($3,98.94) BAILIFFS ($174.96) $3,85.4 $4, % $ MISC COURT COSTS ($13,99.81) $312, $15, % ($162,367.87) CONFLICT "JA" CASES.% CONFLICT "JD" CASES.% CONFLICT FELONY.% CONFLICT MISDEMEANOR.% CONFLICT DUI.% CONFLICT TRAFFIC.% EVALUATIONS.% COURT REPORTER.% 1/1/219 9:52:25 AM Page 9 of 25

10 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 8 - CIRCUIT JUDGE CHIEF JUDGE RENT.% Total For Expenditure Type ($17,989.23) $425, $263, % ($162,288.96) Revenue Total for Dept: 8 - CIRCUIT JUDGE ($16,321.75) $15, % ($1,221.75) Expenditure Total for Dept: 8 - CIRCUIT JUD ($17,989.23) $425, $263, % ($162,288.96) Dept: 9 - CIRCUIT CLERK CIRCUIT CLERK FINES/FEES ($425,29.12) $455, % $29, REIMB CIRCUIT CLK SAL ($171,727.75) $145, % ($26,469.99) Total For Revenue Type ($596,936.87) $6, % $3, CIRCUIT CLERK SALARY $54,49.68 $54, % ($.8) CLERKS' SALARIES $349,332.8 $314, % ($34,757.76) TRAVEL/CONFERENCE/SCHO.% CHILD SUPPORT CLERK SAL $14, $36, % $21, Total For Expenditure Type $418,8.72 $45, % ($12,96.72) Revenue Total for Dept: 9 - CIRCUIT CLERK ($596,936.87) $6, % $3,32.89 Expenditure Total for Dept: 9 - CIRCUIT CLE $418,8.72 $45, % ($12,96.72) Dept: 1 - COUNTY CLERK COUNTY CLERK FEES ($12.65) ($334,253.84) $3, % ($34,253.84) REIMB SALARY/COUNTY CLE ($24,82.45) $34, % $1, TAX REDEMPTION INTEREST ($11.31) ($52,528.97) $45, % ($7,528.97) Total For Revenue Type ($221.96) ($41,865.26) $379, % ($31,635.5) 1/1/219 9:52:25 AM Page 1 of 25

11 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 1 - COUNTY CLERK COUNTY CLERK SALARY $51,648. $51, % OFFICE EMPLOYEE SALARIE ($2,266.84) $242, $237, % ($4,724.28) OFFICE SUPPLIES $372.6 $372.6.% ($372.6) TRAVEL/CONFERENCE/SCHO $1,35.31 $1, % $ MAINTENANCE CONTRACTS ($13.82) $4, $6, % $1, SMALL EQUIPMENT $3,756.5 $2, % $16, LOCAL REGISTRAR FEES $1,632. $1, % $ BOOKS REPAIRS $5,. $5,. 1.% RECORDING/PERMANENT ST $5,..% $5,. Total For Expenditure Type ($1,98.6) $39, $328, % $18, Revenue Total for Dept: 1 - COUNTY CLERK ($221.96) ($41,865.26) $379, % ($31,635.5) Expenditure Total for Dept: 1 - COUNTY CLE ($1,98.6) $39, $328, % $18, Dept: 11 - CORONER MISC REVENUE CORONER.% STATE IL GRANT.% REIMBURSEMENT - CORONE.% Total For Revenue Type.% CORONER'S SALARY $36,14.84 $35, % ($667.96) DEPUTY CORONER'S WAGES $1,458..% ($1,458.) DEPUTY CORONER.% OFFICE SUPPLIES.% PRINTING AND PUBLISHING.% TRAVEL/CONFERENCE/SCHO.% 1/1/219 9:52:25 AM Page 11 of 25

12 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 11 - CORONER SMALL EQUIPMENT.% CORONER'S BEEPER.% AUTOPSIES/PHYSICIAN FEES $695. $38, $2, % ($18,961.42) INQUEST EXPENSE.% COURT REPORTERS FOR IN.% PHOTOGRAPHY EXPENSE.% GRANT PURCH EXP.% Total For Expenditure Type $695. $76,56.26 $55, % ($21,87.38) Revenue Total for Dept: 11 - CORONER.% Expenditure Total for Dept: 11 - CORONER $695. $76,56.26 $55, % ($21,87.38) Dept: 12 - TREASURER TREASURER'S SALARY $1,582.2 $53,23.2 $51, % ($1,582.2) EMPLOYEE SALARIES $12, $18, % ($12,385.9) PRINTING AND PUBLISHING $2, $5, % $2, TRAVEL/CONFERENCE/SCHO $485. $ % $ MAINTENANCE CONTRACTS.% TAX TIME HELP SALARY $2, $11, % $8, ENVELOPES $5..% $ TAX BILLS, BOOKS, AND BIND ($1,286.94) $7,4.66 $7, % $ PAYMENT PROCESSING SYS ($18,73.) $7,921.5.% $7,921.5 Total For Expenditure Type ($17,777.92) $186, $192, % $5, Revenue Total for Dept: 12 - TREASURER.% Expenditure Total for Dept: 12 - TREASURER ($17,777.92) $186, $192, % $5, Dept: 13 - SUPV. OF ASSESSMENTS 1/1/219 9:52:25 AM Page 12 of 25

13 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 13 - SUPV. OF ASSESSMENTS SUPV. ASSESSMENTS REIMB ($27,5.4) $28, % $1, MISC REVENUE S OF A ($91.65) $ % $58.35 Total For Revenue Type ($27,591.69) $28, % $1, SUPERVISOR'S SALARY $62, $57, % ($5,599.92) EMPLOYEE SALARIES $132,358.8 $134, % $1, PART-TIME EMPLOYEE.% PRINTING AND PUBLISHING $3,63.61 $3, % $ TRAVEL/CONFERENCE/SCHO $3,77.44 $3, % ($27.44) SMALL EQUIPMENT/MAINT C $5, $6, % $ VEHICLE REPAIR $62.9 $ % $ MILEAGE $447.6 $1, % $ MAP MAINTENANCE ($8,816.72) $33, $5, % $16, CAPITAL ASSETS - EXPENSE ($9,488.95) $36,12.25 $61, % $24, CONTRACTUAL SERVICES $1,..% $1,. Total For Expenditure Type ($18,35.67) $277,29.52 $318, % $41, Revenue Total for Dept: 13 - SUPV. OF ASSESS ($27,591.69) $28, % $1, Expenditure Total for Dept: 13 - SUPV. OF ASS ($18,35.67) $277,29.52 $318, % $41, Dept: 14 - BOARD OF REVIEW BOARD OF REVIEW SALARIE $12,96. $12,96. 1.% PRINTING AND PUBLISHING $1, $1, % $ TRAVEL/CONFERENCE/SCHO $ $3, % $2,147.1 Total For Expenditure Type $15,3.34 $17, % $2, /1/219 9:52:25 AM Page 13 of 25

14 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 14 - BOARD OF REVIEW Revenue Total for Dept: 14 - BOARD OF REVI.% Expenditure Total for Dept: 14 - BOARD OF RE $15,3.34 $17, % $2, Dept: 15 - ANIMAL CONTROL ADMINISTRATOR'S SALARY $6,25. $6, % $ PRINTING AND PUBLISHING $525. $1, $1, % ($358.61) PETTY CASH/MEDICINE & SU ($31.51) $2,555. $3, % $ TRAVEL/CONFERENCE/SCHO $4. $4. 1.% MEDICINE & SUPPLIES.% CAR EXPENSE $ $2, % $1, ANIMAL WARDEN'S SALARY $48, $46, % ($1,94.46) OVERTIME $1,465.2 $12, % $1, WARDEN'S UNIFORMS $15.21.% ($15.21) DOG TAG EXPENSE.% Total For Expenditure Type $ $7,477.1 $71, % $1, Revenue Total for Dept: 15 - ANIMAL CONTR.% Expenditure Total for Dept: 15 - ANIMAL CON $ $7,477.1 $71, % $1, Dept: 16 - ANIMAL SHELTER ANIMAL RELATED INCOME ($17,394.) $18, % $ CITY REIMB TO GEN CORP ($123,617.87) $12, % ($2,646.15) Total For Revenue Type ($141,11.87) $138, % ($2,4.15) SUPERVISOR'S SALARY.% ANIMAL SHELTER SECRETAR $34, $33, % ($819.52) OFFICE SUPPLIES $ % ($376.81) 1/1/219 9:52:26 AM Page 14 of 25

15 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 16 - ANIMAL SHELTER SMALL EQUIPMENT.% UTILITIES $286.7 $1, $1, % ($183.53) ANIMAL SHELTER MAINTENA ($559.68) $7, $8, % $1, MAINTENANCE CONTRACTS $ $ % $ WARDEN'S CELL PHONE.% OVERTIME $17, $24,1.46 $1,. 241.% ($14,1.46) ANIMAL SHELTER LABOR ($17,375.92) $79, $16, % $27, FOOD FOR ANIMALS $16.51 $787.1 $1, % $ MISC EXPENSE-ANIMAL SHEL.% Total For Expenditure Type ($113.1) $156,877.4 $17, % $13, Revenue Total for Dept: 16 - ANIMAL SHELTE ($141,11.87) $138, % ($2,4.15) Expenditure Total for Dept: 16 - ANIMAL SHE ($113.1) $156,877.4 $17, % $13, Dept: 17 - COUNTY BOARD SPF GRANT.% Total For Revenue Type.% BOARD MEMBER SALARIES $71,22. $75, % $3, EMPLOYEE SALARIES $42,978.8 $47, % $4, OFFICE SUPPLIES ($1,426.78) $24,32.51 $28, % $3, PRINTING AND STATIONERY $ $ % $ SMALL EQUIPMENT $75.4 $6, % $6, EQUIPMENT MAINTENANCE $1,463.2 $1, % $ DRUG FREE COMM. GRANT.% SPF GRANT.% 1/1/219 9:52:26 AM Page 15 of 25

16 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 17 - COUNTY BOARD IT/TELEPHONE CONSULTANT $1,2. $1,2. 1.% CELL PHONE STIPEND $84. $84. 1.% Total For Expenditure Type ($1,426.78) $142, $16, % $18,36.43 Revenue Total for Dept: 17 - COUNTY BOARD.% Expenditure Total for Dept: 17 - COUNTY BOA ($1,426.78) $142, $16, % $18,36.43 Dept: 18 - REG SUPT OF SCHOOLS REGIONAL SUPT OF SCHOOL.% Total For Revenue Type.% REG SUPT OF SCHOOLS SAL.% SECRETARIAL SALARIES.% OFFICE SUPPLIES.% MEETINGS, TRAINING AND S.% PROFESSIONAL DUES.% REGISTRATION RECEIPT BO.% MAINTENANCE CONTRACTS.% ROE EXPENSES $68,..% $68, MILEAGE.% TELEPHONE.% OFFICE HOUSING EXPENSE ($214.32) $67, % ($67,383.48) CENTRAL AIR.% Total For Expenditure Type ($214.32) $67, $68,. 99.9% $ Revenue Total for Dept: 18 - REG SUPT OF SC.% Expenditure Total for Dept: 18 - REG SUPT OF ($214.32) $67, $68,. 99.9% $ /1/219 9:52:26 AM Page 16 of 25

17 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 19 - ASSISTANT PUBLIC DEFENDERS PUBLIC DEF#2 REIMB/COURT.% Total For Revenue Type.% PUBLIC DEFENDER #2 P/T SA $83,82.85.% ($83,82.85) PUBLIC DEFENDER #3 SALAR $23, % ($23,396.58) SECRETARY SALARY $43,169.6 $38, % ($4,291.4) PUBLIC DEFENDER #4 SALAR $12,5.1 $2,. 62.5% $7, PRINTING AND PUBLISHING.% TRAVEL/CONFERENCE/SCHO $ $1, % $ SMALL EQUIPMENT $1, $1, % $ BOOKS $441.4 $ % $ MAINTENANCE CONTRACTS $4,488. $1, % ($2,895.) PUBLIC DEFENDER #2 SALAR $43,69.4 $8, % $36, PUBLIC DEFENDER #3 SALAR $24,717.7 $42, % $17, Total For Expenditure Type $237, $186, % ($5,839.63) Revenue Total for Dept: 19 - ASSISTANT PUBL.% Expenditure Total for Dept: 19 - ASSISTANT P $237, $186, % ($5,839.63) Dept: 22 - ICE PRISONERS ICE TRANSP OFFICERS SAL.% HOUSING ICE PRISONERS.% ICE MILEAGE REIMBURSEME.% REIMB-SUPPLIES FOR PRISO.% REIMBURSEMENT/WORK CO.% Total For Revenue Type.% 1/1/219 9:52:26 AM Page 17 of 25

18 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 22 - ICE PRISONERS CUSTODIAN.% ADM SECRETARY.% NURSES (3).% TRIP EXPENSE.% CORRECTIONAL OFFICER SA.% P/T CORR OFFICERS.% OVERTIME & HOLIDAY PAY.% FOOD FOR PRISONERS.% SUPPLIES FOR PRISONERS.% MEDICAL SUPPLIES FOR PRI.% CORRECTIONAL OFFICERS U.% COMMISSARY SALARIES.% OUTDOOR RECREATION ARE.% RADIOS.% GAS & OIL.% CELL PHONES.% VEHICLE REPAIR.% NEW VAN.% Total For Expenditure Type.% Revenue Total for Dept: 22 - ICE PRISONERS.% Expenditure Total for Dept: 22 - ICE PRISONE.% Dept: 25 - VIOLENT CRIME VICTIMS GRANT REIMB/STATE VCVA GRANT ($27,85.) $27,85. 1.% Total For Revenue Type ($27,85.) $27,85. 1.% 1/1/219 9:52:26 AM Page 18 of 25

19 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 25 - VIOLENT CRIME VICTIMS GRANT VCVA CORD. SALARY $38,659.2 $38, % ($1.32) Total For Expenditure Type $38,659.2 $38, % ($1.32) Revenue Total for Dept: 25 - VIOLENT CRIME ($27,85.) $27,85. 1.% Expenditure Total for Dept: 25 - VIOLENT CRI $38,659.2 $38, % ($1.32) Dept: 3 - COUNTY MISCELLANEOUS INTEREST EARNED ($3,762.59) $2, % ($1,343.84) PENALTY/COST TAX SALE $5, ($123,47.82) $217, % $94, LICENSE/FRANCHISES/LIQU ($23,432.79) $24, % $ BOARD OF HEALTH REIMB ($24,492.49) $37, % $13, PROPERTY TAX COLLECTED ($74,11.83) ($33,43.96) $299, % ($3,627.35) REPLACEMENT TAXES $3,59.91 ($35,432.4) $263, % ($41,983.1) VIDEO GAMING TAX - ST OF I $6, ($22,82.18) $11,. 2.73% $87, STATE INCOME TAX $264,49.1 ($1,647,498.48) $1,948, % $31, STATE SALES TAX ($47,75.11) ($541,828.46) $546, % $4, LOCAL USE TAX ($6,421.58) ($454,586.74) $576, % $122, INHERITANCE TAX.% MISCELLANEOUS REVENUE $99.29 ($1,387.92) $2, % $1, DEPT OF INTERIOR ($277,493.78) $53, % ($224,493.78) /4% SUPP. SALES TAX $38, ($1,241,44.38) $1,248, % $7, PULL TABS - ST OF ILLINOIS ($99.29) ($99.29).% ($99.29) REIMB/HEALTH INS.DEPENDE ($65,3.9) $39, % ($25,83.59) REIMB/HEALTH INS-COBRA ($15,727.33) $7, % ($7,891.33) REIMB/HEALTH INS-SELF-PA ($294.69) $ % $ REIMB/HEALTH INS-HEALTH.% 1/1/219 9:52:26 AM Page 19 of 25

20 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 3 - COUNTY MISCELLANEOUS RESTITUTION DUE TO JEFF C ($661.54) $ % ($258.4) REIM. FOR PERM. RECORDS ($2,843.8).% ($2,843.8) REIMB -BOOKKEEPER - SPF.% RENT ($12,.) $12,. 1.% HIGHWAY DEPT INS REIMB ($22,671.28) $31, % $9, HWY DEPT UNEMPL REIMB ($3,242.69) $1, % $7, PROBATION REIMBURSEMEN.% PROB SAL REIMB ST IL.% PROB SAL REIMB CT SERVIC.% PROB FEE REIMB-JEFF CO.% IL REDEPLOY REIMB TO GC.% PROBATION FRINGE BENEFI.% REVENUE STAMPS ($5,.) $35, % ($15,.) PUBLIC SAFETY TAX ($7,582.1) ($1,4,754.65) $1,1, % $59, PUBLIC SAFETY TAX REVENU.% SHORTFALL/TRANSFER IN (C.% TRANSFER IN (CR) ($448,417.99) ($45,.).% ($45,.) UNCLAIMED MONIES-REFUN.% Total For Revenue Type ($265,996.28) ($6,634,429.63) $6,569, % ($65,351.48) MEETINGS/TRAINING/SEMINA $32.1 $ % $ UNCLAIMED MONIES PAYOU.% GRAND JURY EXPENSE ($363.66) $19, $25, % $5, INS DEDUCTIBLE SHARING.% GROUP HEALTH INSURANCE $1, $254,555.4 $325, % $7, /1/219 9:52:26 AM Page 2 of 25

21 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 3 - COUNTY MISCELLANEOUS DEPENDANT INS REIMB $33,17.33 $25, % ($8,17.33) COBRA INS REIMB $15, $8, % ($7,936.72) SELF PAY INS REIMB.% HEALTH DEPT REIMB-HEALT $16, $25, % $8, COUNTY CONTRIBUTION/HEA $334,13.71 $35, % $15, LIFE INSURANCE $4,3.2 $4, % $ EMPLOYEE PORTION INS.% UNEMPLOYMENT TAX $7, $47,16.19 $1,. 47.2% $52, BONDS/COUNTY EMPLOYEE $4,127. $ % ($3,752.) COURTHOUSE REPAIRS.% COUNTY AUDIT ($2,4.) $35,815. $37, % $1, CAPITAL EXPENSE.% TAX/COMP MAINTENANCE ($317.2) $14, $126, % ($13,938.15) ELECTIONS ($7,841.86) $111, $125,. 89.8% $13, SOIL/WATER CONSERV $5,. $5,. 1.% GREATER EGYPT PLANNING $9,76.75 $9, % CHAMBER OF COMMERCE M $135. $ % ($5.) POSTAGE ($928.9) $52, $67, % $14, TELEPHONE $ $91, $28, % ($62,428.85) UNION LABOR NEGOTIATION ($49.) $14, $5, % ($9,921.77) DEPRECIATION EXPENSE $45, $45, % ($45,638.47) MISC EXPENSE - GC $28.41 $3, $3, % ($739.66) PROFESSIONAL DUES $3,525. $1, % ($2,325.) BURIAL OF INDIGENTS $75. $6,. $5,. 12.% ($1,.) RENTAL/STORAGE.% WORKING CASH FUND.% 1/1/219 9:52:26 AM Page 21 of 25

22 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 3 - COUNTY MISCELLANEOUS REND LAKE SEARCH AND RE $5. $5. 1.% JEFF COUNTY DEVELOPMEN $5,. $1,. 5.% $5, COMMUNTIY SERVICE PROG $393.2 $ % $ SHORTFALL LIABILITY LEVY.% SHORTFALL/TRANSFER OUT(.% SHORTFALL WORK COMP- O.% SHORTFALL IMRF.% SHORTFALL FICA LEVY.% SHORTFALL MCARE LEVY.% PUBLIC SAFETY TRANSFER/B ($943,294.92) $943,295..% $943, PAYMENT OF JAIL BOND ACC $15,..% $15, TRANSFER OUT/SHORTFALL $944,45. $944,45..% ($944,45.) TRANSFER PUBLICSAFETY T.% VACATION EXPENSE ($18,26.56) ($18,26.56).% $18, WAGE ADJUSTMENT.% Total For Expenditure Type $432,32.61 $2,585,66.99 $2,38, % ($24,94.24) Revenue Total for Dept: 3 - COUNTY MISCEL ($265,996.28) ($6,634,429.63) $6,569, % ($65,351.48) Expenditure Total for Dept: 3 - COUNTY MIS $432,32.61 $2,585,66.99 $2,38, % ($24,94.24) Dept: 4 - EMA EMA REIMBURSEMENTS ($4,221.76) $17, % $13, Total For Revenue Type ($4,221.76) $17, % $13, COORDINATOR'S SALARY $6,15. $6,15. 1.% DEPUTY COORDINATOR'S SA $3,69. $3,69. 1.% 1/1/219 9:52:26 AM Page 22 of 25

23 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 4 - EMA PRINTING AND PUBLISHING $1,81.49 $1, % ($81.49) TRAVEL/CONF/SCHOOLING $55.65 $4,84.6 $3, % ($1,84.6) EQUIPMENT MAINTENANCE $395.4 $4, $2, % ($2,344.81) VEHICLE EQUIPMENT.% VEHICLE PURCHASE.% SMALL EQUIPMENT $96.55 $2, % $1, FUEL FOR GENERATORS.% IESMA GRANT EXPENSE.% BOOKS.% CAPITAL EXPENSE ($9,6.1) $1,..% $1, EXERCISES-FUNCTIONAL $4,. $3, % ($1,.) TELEPHONE & AIR CARD ($28.21) $4,275.1 $3, % ($675.1) SAFETY & CLOTHING $35. $ $1, % $ INTEREST EXPENSE $ $ % ($761.52) CELL PHONE/WIRELESS.% Total For Expenditure Type ($7,615.74) $3, $35, % $5, Revenue Total for Dept: 4 - EMA ($4,221.76) $17, % $13, Expenditure Total for Dept: 4 - EMA ($7,615.74) $3, $35, % $5, Dept: 5 - PAYROLL LIABILITY ACCOUNT LABORER'S INTERNATIONAL.% Total For Expenditure Type.% Revenue Total for Dept: 5 - PAYROLL LIABIL.% Expenditure Total for Dept: 5 - PAYROLL LIA.% Dept: 55 - BAIL BOND/LIABILITY 1/1/219 9:52:26 AM Page 23 of 25

24 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: 55 - BAIL BOND/LIABILITY BAIL BOND/LIABILITY.% FTA FEE-BAIL BOND.% Total For Expenditure Type.% Revenue Total for Dept: 55 - BAIL BOND/LIAB.% Expenditure Total for Dept: 55 - BAIL BOND/LI.% Dept: 9 - CONTINGENCY MISC REVENUE-CONTINGEN.% Total For Revenue Type.% J.C. CHILLER ($48,.).% CONTINGENCY $3,78.61 $99, % $95, Total For Expenditure Type ($48,.) $3,78.61 $99, % $95, Revenue Total for Dept: 9 - CONTINGENCY.% Expenditure Total for Dept: 9 - CONTINGENC ($48,.) $3,78.61 $99, % $95, Revenue Total for Fund: GENERAL FUND Expenditure Total for Fund: GENERAL FUND ($284,436.76) $33,45.38 ($9,961,474.61) $1,163,24.65 $9,745, $9,745, % 14.28% Cash Balance for Fund: GENERAL FUND $1,515, ($215,522.39) ($417,288.43) 1/1/219 9:52:26 AM Page 24 of 25

25 Fiscal Year: 217 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Revenue Total: ($284,436.76) ($9,961,474.61) $9,745, % ($215,522.39) Expenditure Total: $33,45.38 $1,163,24.65 $9,745, % ($417,288.43) Differences: $18, $21,766.4 Cash Balance of all Funds: $1,515, /1/219 9:52:26 AM Page 25 of 25

Exclude Accounts With No MTD/YTD Activity? Exclude Accounts With No Budget? Exclude Grouping By SubObject?

Exclude Accounts With No MTD/YTD Activity? Exclude Accounts With No Budget? Exclude Grouping By SubObject? Fiscal Year: 218 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: - NonDepartmental 1--669- INS DEDUCTIBLE SHARING.% Total For Expenditure Type.% Revenue Total

More information

Exclude Accounts With No MTD/YTD Activity? Exclude Accounts With No Budget? Exclude Grouping By SubObject?

Exclude Accounts With No MTD/YTD Activity? Exclude Accounts With No Budget? Exclude Grouping By SubObject? Fiscal Year: 218 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: - NonDepartmental 1--669- INS DEDUCTIBLE SHARING.% Total For Expenditure Type.% Revenue Total

More information

Exclude Accounts With No MTD/YTD Activity? Exclude Accounts With No Budget? Exclude Grouping By SubObject?

Exclude Accounts With No MTD/YTD Activity? Exclude Accounts With No Budget? Exclude Grouping By SubObject? Fiscal Year: 219 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: - NonDepartmental 1--669- INS DEDUCTIBLE SHARING $. $. $..% $. Total For Expenditure Type

More information

Exclude Accounts With No MTD/YTD Activity? Exclude Accounts With No Budget? Exclude Grouping By SubObject?

Exclude Accounts With No MTD/YTD Activity? Exclude Accounts With No Budget? Exclude Grouping By SubObject? Fiscal Year: 219 Selected Fund: 1 Selected Dept: All Selected Account and Expenses Fund: 1 - GENERAL FUND Dept: - NonDepartmental 1--669- INS DEDUCTIBLE SHARING $. $. $..% $. Total For Expenditure Type

More information

DOUGLAS COUNTY, ILLINOIS BUDGET AND TAX LEVY

DOUGLAS 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 information

DOUGLAS COUNTY, ILLINOIS BUDGET AND TAX LEVY

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

More information

INTENTONALLY LEFT BLANK

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

More information

$ 90,000 $ 113,695 $ 98,000 $ 58,029 $ 116,000 State -- Income Tax $ 620,000

$ 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 information

LEE COUNTY, ILLINOIS. Years Ending November 30, 2011 and 2012

LEE 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 information

PIATT COUNTY, ILLINOIS. ANNUAL BUDGET, APPROPRIATIONS, AND TAX LEVIES For the year to end November 30, 2009

PIATT 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 information

MASON COUNTY, ILLINOIS BUDGET APPROPRIATIONS Year Ending November 30, 2013

MASON 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 information

RANDALL COUNTY, TEXAS FISCAL YEAR ADOPTED BUDGET

RANDALL COUNTY, TEXAS FISCAL YEAR ADOPTED BUDGET 010-310-215 AD VALOREM TAXES - CURRENT 20,081,133 21,945,938 22,670,000 22,987,857 010-310-216 ADVALOREM TAXES - DELINQUENT 684,710 300,684 500,000 500,000 010-310-226 PAYMENTS IN LIEU OF TAXES 2,817 -

More information

PROPERTY TAXES 1,004, SALES TAX 1,080, REPLACEMENT TAX 165, REFUND &

PROPERTY 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 information

TOTAL REVENUE 8,992,000 9,641,500 9,387,000 TOTAL GENERAL FUND EXPENDITURES 9,191,240 9,634,731 9,584,949

TOTAL 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 information

BUDGET REPORT FOR MISSAUKEE COUNTY Fund: 101 GENERAL FUND Calculations as of 07/31/2018

BUDGET 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 information

Report: PROPOSED BUDGET REPORTS Program:BPCOB12 V1.02 By: cdixon From: IC-IS-002 Date: 11/17/10 Time: 08:34:41 Menu: NCR:

Report: PROPOSED BUDGET REPORTS Program:BPCOB12 V1.02 By: cdixon From: IC-IS-002 Date: 11/17/10 Time: 08:34:41 Menu: NCR: Report: PROPOSED BUDGET REPORTS Program:BPCOB12 V1.02 By: cdixon From: IC-IS-002 Date: 11/17/10 Time: 08:34:41 Menu: NCR:13 04 05 00 DATE: 11/17/2010 BPCOB12 IROQUOIS COUNTY PAGE: 1 TIME: 08:34:50 FUND:

More information

MADISON 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 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 information

Madison County Government Fund Descriptions and Revenue Sources

Madison 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 information

PIATT COUNTY, ILLINOIS. ANNUAL BUDGET, APPROPRIATIONS, AND TAX LEVIES For the year to end November 30, 2013

PIATT 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 information

Ken Easterley, Chairman. Marty Crawford

Ken 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 information

2019 Commissioners Budget

2019 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 information

City of Ashland Trial Balance Detailed

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

More information

CASS COUNTY, MO BUDGET

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

More information

ELMORE COUNTY COMMISSION FY 2019 BUDGET

ELMORE 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 information

CASS COUNTY, MO BUDGET WORKSHEET

CASS 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 information

City of Ashland Trial Balance Detailed

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

More information

Kenton County Fiscal Court Summary FY 2019

Kenton 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 information

City of Ashland Trial Balance Detailed

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

More information

City of Ashland Trial Balance Detailed

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

More information

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

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

More information

TAZEWELL COUNTY FY 2018 TENTATIVE BUDGET

TAZEWELL 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 information

Fund FY 2015 FY 2016 FY 2017 YTD FY 2017 Original Budget Adjustments Current Budget July August FY 2018 YTD

Fund 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 information

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

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

More information

Kenton County Fiscal Court. Summary. Summary

Kenton 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 information

Chairman Robert J. Schillerstrom Members of the DuPage County Board All Elected Officials All Department Heads

Chairman 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 information

Coleman County, Texas PROPOSED BUDGET

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

More information

INCOME STATEMENT PAGE 1 TIME:01:02 PM PREPARER:

INCOME 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 information

Ogle County, Illinois. Proposed. Budget & Appropriation FY 2018

Ogle 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 information

ANNUAL BUDGET FISCAL YEAR

ANNUAL BUDGET FISCAL YEAR ANNUAL BUDGET 2017-2018 FISCAL YEAR ANNUAL BUDGET FY 2017-2018 TABLE OF CONTENTS REVENUE AND EXPENSE SUMMARIES 1 General Fund 1.1 Total Appropriation Needs 1.2 REVENUE ANALYSIS 2 Revenue Chart 2.1 General

More information

BUREAU COUNTY, ILLINOIS. Budget Appropriation and Tax Levy. For the year ending November 30, 2018

BUREAU COUNTY, ILLINOIS. Budget Appropriation and Tax Levy. For the year ending November 30, 2018 Budget Appropriation and Tax Levy For the year ending November 30, 2018 CONTENTS Page Number INDEPENDENT ACCOUNTANT S REPORT 1 Appropriations Resolution 2 : General 3-13 Animal Control Administration 14

More information

CANYON COUNTY TENTATIVE OPERATING BUDGET FISCAL YEAR 2014

CANYON COUNTY TENTATIVE OPERATING BUDGET FISCAL YEAR 2014 CANYON COUNTY TENTATIVE OPERATING BUDGET FISCAL YEAR 2014 Canyon County Commissioners: Steve Rule, Chairman Kathy Alder, Commissioner Craig Hanson, Commissioner Canyon County Clerk's Office: Chris Yamamoto,

More information

An Ordinance fixing the budget of estimated revenues and expenditures for the Red River Parish Police Jury GENERAL FUND for the year 2015.

An Ordinance fixing the budget of estimated revenues and expenditures for the Red River Parish Police Jury GENERAL FUND for the year 2015. ORDINANCE 27-14 Police Jury GENERAL FUND for the year 2015. BEGINNING FUND BALANCE 2,436,122.00 ADVALOREM TAXES 650,000.00 CABLE TV FRANCHISE 1,000.00 BEER & LIQUOR PERMITS 2,000.00 ANNUAL INSURANCE LICENSE

More information

COUNTY OF EATON BUDGET

COUNTY OF EATON BUDGET COUNTY OF EATON 2009-2010 BUDGET Fiscal Year October 1, 2009 - September 30, 2010 #09-9-96 EATON COUNTY BOARD OF COMMISSIONERS SEPTEMBER 16,2009 RESOLUTION TO APPROVE THE 2009/2010 EATON COUNTY BUDGET

More information

CUMBERLAND COUNTY, ILLINOIS. FINANCIAL STATEMENTS For the Year Ended November 30, 2016

CUMBERLAND COUNTY, ILLINOIS. FINANCIAL STATEMENTS For the Year Ended November 30, 2016 FINANCIAL STATEMENTS For the Year Ended November 30, 2016 TABLE OF CONTENTS Page No. INDEPENDENT AUDITOR'S REPORT... 1 INDEPENDENT AUDITOR S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING AND ON COMPLIANCE

More information

CUMBERLAND COUNTY, ILLINOIS. FINANCIAL STATEMENTS For the Year Ended November 30, 2015

CUMBERLAND COUNTY, ILLINOIS. FINANCIAL STATEMENTS For the Year Ended November 30, 2015 FINANCIAL STATEMENTS For the Year Ended November 30, 2015 TABLE OF CONTENTS Page No. INDEPENDENT AUDITOR'S REPORT... 1 INDEPENDENT AUDITOR S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING AND ON COMPLIANCE

More information

REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 1/169 PERIOD ENDING 06/30/2016 % Fiscal Year Completed: 49.73

REVENUE 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 information

OFFICE OF THE COUNTY AUDITOR DUPAGE COUNTY, ILLINOIS

OFFICE OF THE COUNTY AUDITOR DUPAGE COUNTY, ILLINOIS OFFICE OF THE COUNTY AUDITOR DUPAGE COUNTY, ILLINOIS James W. Rasins, C.P.A., C.F.E. County Auditor Peter W. Balgemann, C.G.A.P. Chief Deputy Auditor 421 N. County Farm Road Wheaton, Illinois 60187 (630)

More information

Vermilion County, Illinois Fiscal Budget Adopted Edition

Vermilion County, Illinois Fiscal Budget Adopted Edition 2017-2018 Fiscal Budget Adopted Edition . County Board Office County Board Chairman Michael Marron County Board Staff Norman Anglin Marguerite Bailey Erika Briggs Nancy Boose Jennifer Jenkins Risk Consultant

More information

Quarterly Newsletter. C a s i n o R e v e n u e. 2 n d Q u a r t e r F i n a n c i a l I n f o r m a t i o n

Quarterly Newsletter. C a s i n o R e v e n u e. 2 n d Q u a r t e r F i n a n c i a l I n f o r m a t i o n Allen County Auditor, Rhonda Eddy-Stienecker 08/05/13 Quarterly Newsletter A L L E N C O U N T Y S P E C I A L P O I N T S O F I N - T E R E S T : 2nd Quarter Financial reports Financial Graphs Counties

More information

MONTANA Preliminary Budget

MONTANA Preliminary Budget MONTANA 20182019 Preliminary Budget This preliminary budget contains the financial budget only. To learn more about Park County, please review the prior year's budget at parkcounty.org under Accounting/Finance.

More information

A004B17 OTHER EXPENSES (MAINT & OP) $ 10, Total Maintenance (Buildings & Grounds) $ 751, A004A04 EQUIPMENT & FURN

A004B17 OTHER EXPENSES (MAINT & OP) $ 10, Total Maintenance (Buildings & Grounds) $ 751, A004A04 EQUIPMENT & FURN ANNUAL APPROPRIATION RESOLUTION BY THE For Fiscal Year Ending December 31, 2017 BOARD OF COMMISSIONERS OF WAYNE COUNTY, OHIO THIS 4th DAY OF JANUARY, 2017. GOVERNMENTAL FUND TYPES REV CODE SEC 5705.38

More information

County of SCHUYLER, NEW YORK ANNUAL BUDGET. For the Fiscal Year January 1, 2013 to December 31, 2013

County 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 information

ELLIS COUNTY 2016/2017 Budget Table of Contents Budget Certificate... 1 Tax Rates Required to Fund the Budget... 2 Budget Comparison to 2015/2016 3

ELLIS COUNTY 2016/2017 Budget Table of Contents Budget Certificate... 1 Tax Rates Required to Fund the Budget... 2 Budget Comparison to 2015/2016 3 ELLIS COUNTY 2016/2017 Budget Table of Contents Budget Certificate... 1 Tax Rates Required to Fund the Budget... 2 Budget Comparison to 2015/2016 3 General Fund Revenues: Non-Departmental... 5 County Development,

More information

FISCAL YEAR 2018 DRAFT BUDGET (as of )

FISCAL YEAR 2018 DRAFT BUDGET (as of ) KANE COUNTY FISCAL YEAR 2018 DRAFT BUDGET (as of 10.04.17) BUDGET (as of 10.04.17) TABLE OF CONTENTS Summary by Fund Pages 1-15 General Fund Summary Page 16 Total Department Revenue & Expenses Across

More information

02/14/ :29 AM User: VALENTINO DB: Roscommon County

02/14/ :29 AM User: VALENTINO DB: Roscommon County 02/14/ 09:29 AM Fund 101 - GENERAL FUND Dept 000 Revenues 101-000-403.000 CURRENT TAXES 101-000-407.000 DELINQUENT TAXES 101-000-417.000 PERSONAL TAXES 101-000-424.000 TRAILER TAX 101-000-425.000 SWAMP

More information

12/16/ :43 AM User: VALENTINO DB: Roscommon County

12/16/ :43 AM User: VALENTINO DB: Roscommon County Fund 101 - GENERAL FUND Dept 000 Revenues 101-000-403.000 CURRENT TAXES 101-000-407.000 DELINQUENT TAXES 101-000-417.000 PERSONAL TAXES 101-000-424.000 TRAILER TAX 101-000-425.000 SWAMP TAX 101-000-449.000

More information

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

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

More information

Forecasted Appropriations Resolution, Forecasted Statements of Estimated Receipts and Disbursements, Forecasted Statement of Estimated Disbursements,

Forecasted Appropriations Resolution, Forecasted Statements of Estimated Receipts and Disbursements, Forecasted Statement of Estimated Disbursements, Forecasted Appropriations Resolution, Forecasted Statements of and Disbursements, Forecasted Statement of, Forecasted Schedules of Appropriations and and Statement of Tax Levies Years Ending November 30,

More information

DeKalb County Government FY 2017 BUDGET PLAN. Salaries & Benefits

DeKalb County Government FY 2017 BUDGET PLAN. Salaries & Benefits DeKalb County Government FY 2017 BUDGET PLAN Salaries & Benefits DeKalb County Government Organizational Chart Regional Superintendent of Schools VOTERS Judiciary Coroner Circuit Clerk County Clerk & Recorder

More information

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

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

More information

CLARION COUNTY 2015 BUDGET WAYNE R. BROSIUS, CHAIRMAN G. "BUTCH" CAMPBELL GREGORY A. FALLER

CLARION 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 information

CANYON COUNTY TENTATIVE OPERATING BUDGET FISCAL YEAR 2015

CANYON COUNTY TENTATIVE OPERATING BUDGET FISCAL YEAR 2015 CANYON COUNTY TENTATIVE OPERATING BUDGET FISCAL YEAR 2015 1 Canyon County Property Tax Levied FY 2008 - FY 2015 Less property tax levied in FY 2015 compared to FY 2008 $39M $38M $37,798,588 $37,835,497

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

CLARION COUNTY TENTATIVE 2018 BUDGET TENTATIVE PRESENTED AT THE NOVEMBER 14, 2017 COMMISSIONERS MEETING

CLARION 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 information

Forecasted Appropriations Resolution, Forecasted Statements of Estimated Receipts and Disbursements, Forecasted Statement of Estimated Disbursements,

Forecasted Appropriations Resolution, Forecasted Statements of Estimated Receipts and Disbursements, Forecasted Statement of Estimated Disbursements, Forecasted Appropriations Resolution, Forecasted Statements of and Disbursements, Forecasted Statement of, Forecasted Schedules of Appropriations and and Statement of Tax Levies Years Ending November 30,

More information

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

Town of Chelmsford FY2016 Town Manager's Final Recommendation April 1, 2015 REVENUE SUMMARY REVENUE FY2011 FY2012 FY2013 FY2014 FY2015 LOCAL TAXES $76,361,143 $78,965,974 $80,392,117 $84,216,426 $87,000,514 $89,995,378 2,994,864 3.44% STATE AID $14,837,293 $14,472,813 $14,993,324

More information

Municipal Court Department Summary

Municipal Court Department Summary Municipal Court Municipal Court Department Summary Program General Fund Total Municipal Court 397,178 397,178 Probation Services 42,639 42,639 Total 439,817 $439,817 Organization Chart - 382 - Municipal

More information

OFFICE OF THE COUNTY AUDITOR DUPAGE COUNTY, ILLINOIS

OFFICE OF THE COUNTY AUDITOR DUPAGE COUNTY, ILLINOIS OFFICE OF THE COUNTY AUDITOR DUPAGE COUNTY, ILLINOIS James W. Rasins, C.P.A., C.F.E. County Auditor Peter W. Balgemann, C.G.A.P. Chief Deputy Auditor 421 N. County Farm Road Wheaton, Illinois 60187 (630)

More information

TOTAL ESTIMATED REVENUES 11,763,223 11,147,712 11,293,009 11,564,554 APPROPRIATIONS

TOTAL ESTIMATED REVENUES 11,763,223 11,147,712 11,293,009 11,564,554 APPROPRIATIONS Fund 101 GENERAL OPERATING FUND ESTIMATED REVENUES CHARGES FOR SERVICES 1,004,643 964,718 931,246 917,605 FEES & FINES 976,707 936,391 1,012,821 999,244 GRANT FEDERAL 139,523 137,738 125,025 164,634 GRANT

More information

MARION COUNTY 2004 PROPOSED BUDGET

MARION 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 information

ACTIVITY AMENDED PROJECTED ADOPTED GL NUMBER DESCRIPTION BUDGET ACTIVITY BUDGET

ACTIVITY AMENDED PROJECTED ADOPTED GL NUMBER DESCRIPTION BUDGET ACTIVITY BUDGET 2019 BUDGET 10/25/2018 BUDGET REPORT FOR MECOSTA COUNTY Fund 101 GENERAL OPERATING FUND PROPERTY TAXES 8,308,869 7,575,765 8,050,936 8,402,369 LICENSES AND PERMITS 42,799 50,345 38,400 37,043 FEES & FINES

More information

2 of 57 11/03/2017 BUDGET REPORT FOR MECOSTA COUNTY ACCOUNT CLASSIFICA AND FUNCTION DESCRIPTION BUDGET ACTIVITY BUDGET Fund GENERAL OPERATING FU

2 of 57 11/03/2017 BUDGET REPORT FOR MECOSTA COUNTY ACCOUNT CLASSIFICA AND FUNCTION DESCRIPTION BUDGET ACTIVITY BUDGET Fund GENERAL OPERATING FU 1 of 57 2018 BUDGET 12/07/2017 2 of 57 11/03/2017 BUDGET REPORT FOR MECOSTA COUNTY ACCOUNT CLASSIFICA AND FUNCTION DESCRIPTION BUDGET ACTIVITY BUDGET Fund 101 - GENERAL OPERATING FUND TAXES PROPERTY TAXES

More information

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2019

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2019 WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2019 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue

More information

2015 KEWAUNEE COUNT\' BUD&ET

2015 KEWAUNEE COUNT\' BUD&ET KEWAUNEE COUNT\' BUD&ET YEAR 1984 1985 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 TAXES 2,637,136 2,644,794

More information

PRICE COUNTY Department Report Page: 1

PRICE 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

EVANS COUNTY BOARD OF COMMISSIONERS

EVANS COUNTY BOARD OF COMMISSIONERS FY REVENUE BUDGET VERSION REPORT 100 EVANS COUNTY COMMISSIONERS-GENE 00000 100-00000-31-1100 REAL PROPERTY CURRENT YR 2,418,780.00 100-00000-31-1120 TIMBER 30,000.00 100-00000-31-1191 RAILROAD EQUIP TAX

More information

Auditor News. K e y F i n a n c i a l H i g h l i g h t s. D o g T a g s R H O N D A E D D Y - S T I E N E C K E R A L L E N C O U N T Y A U D I T O R

Auditor News. K e y F i n a n c i a l H i g h l i g h t s. D o g T a g s R H O N D A E D D Y - S T I E N E C K E R A L L E N C O U N T Y A U D I T O R 1st Quarter 2013 05/23/2013 R H O N D A E D D Y - S T I E N E C K E R A L L E N C O U N T Y A U D I T O R S P E C I A L P O I N T S O F I N T E R E S T : 1st quarter financial information 1,418 dog tags

More information

Bradford County Annual Budget Budget Year 2018

Bradford County Annual Budget Budget Year 2018 Bradford County Annual Year 2018 Fund 01 - General Fund REVENUE Department 000 - Revenue Real Estate Taxes 300-000 Collections in Process 541,524.87 730,000.00 730,000.00 300-010 Curr Yr Levy-Face Discount

More information

BUDGET REPORT FOR MISSAUKEE COUNTY Fund: 101 GENERAL FUND. Calculations as of 04/30/2018

BUDGET REPORT FOR MISSAUKEE COUNTY Fund: 101 GENERAL FUND. Calculations as of 04/30/2018 Page: 1/20 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 PRJCTS Totals for dept 000-61.07

More information

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

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

More information

LIVINGSTON COUNTY, ILLINOIS BUDGET APPROPRIATIONS AND TAX LEVIES YEAR ENDING NOVEMBER 30, 2017 ADOPTED NOVEMBER 17, 2016

LIVINGSTON COUNTY, ILLINOIS BUDGET APPROPRIATIONS AND TAX LEVIES YEAR ENDING NOVEMBER 30, 2017 ADOPTED NOVEMBER 17, 2016 LIVINGSTON COUNTY, ILLINOIS BUDGET APPROPRIATIONS AND TAX LEVIES YEAR ENDING NOVEMBER 30, 2017 ADOPTED NOVEMBER 17, 2016 LIVINGSTON COUNTY, ILLINOIS "...serving the people of Livingston County" District

More information

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2018

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2018 WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2018 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue

More information

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017 WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue

More information

Review of Budget Timeline

Review of Budget Timeline Highlights Review of Budget Timeline May/June Budgets developed in detail with explanation & justification for each line item June/July Budgets reviewed by Finance Advisory Group for reasonableness & consistency

More information

BUDGET STATUS REPORT FOR OPERATING FUNDS As of June 30, General Fund Revenues

BUDGET STATUS REPORT FOR OPERATING FUNDS As of June 30, General Fund Revenues BUDGET STATUS REPORT FOR OPERATING FUNDS As of June 30, 2013 General Fund Revenues Tax collections as a percentage of budget are almost even yeartoyear. Current year tax collections are 96 percent for

More information

DeKalb County Government FY 2014 BUDGET PLAN. Salaries & Benefits

DeKalb County Government FY 2014 BUDGET PLAN. Salaries & Benefits DeKalb County Government FY 2014 BUDGET PLAN Salaries & Benefits DeKalb County Government Organizational Chart Regional Superintendent of Schools VOTERS Judiciary Coroner Circuit Clerk County Clerk & Recorder

More information

Rock Island County, Illinois Circuit Clerk. Financial and Compliance Report Year Ended November 30, 2010

Rock Island County, Illinois Circuit Clerk. Financial and Compliance Report Year Ended November 30, 2010 Rock Island County, Illinois Circuit Clerk Financial and Compliance Report Year Ended November 30, 2010 Contents Independent Auditor s Report 1 2 Financial Statements Statement of assets and liabilities

More information

Fund Organizational Chart

Fund 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 information

*** Waseca County ***

*** 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

JEFFERSON COUNTY, ILLINOIS GENERAL PURPOSE FINANCIAL STATEMENTS

JEFFERSON COUNTY, ILLINOIS GENERAL PURPOSE FINANCIAL STATEMENTS GENERAL PURPOSE FINANCIAL STATEMENTS For the Year Ended TABLE OF CONTENTS Page Independent Auditor s Report... 1 2 Management 's Discussion and Analysis...3 8 BASIC FINANCIAL STATEMENTS Government -Wide

More information

GENERAL FUND EXPENDITURES

GENERAL FUND EXPENDITURES GENERAL FUND EXPENDITURES Actual Exp FY16 Actual Exp FY17 BOARD OF SUPERVISORS Salaries and Wages - Regular $ 54,600 $ 48,600 $ 60,600 $ 60,600 FICA/Medicare Tax 3,472 2,983 4,636 4,636 Hospital/Medical

More information

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2016

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2016 WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2016 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue

More information

GENERAL FUND REVENUES A 1,980,591 GENERAL EXPENSES 2,250,851 GENERAL FUND PART TOWN REVENUES B 2,526,718 GENERAL FUND PART TOWN EXPENSES 2,627,295

GENERAL FUND REVENUES A 1,980,591 GENERAL EXPENSES 2,250,851 GENERAL FUND PART TOWN REVENUES B 2,526,718 GENERAL FUND PART TOWN EXPENSES 2,627,295 REVENUES AND S GENERAL FUND REVENUES A 1,980,591 GENERAL S 2,250,851 (270,260) GENERAL FUND PART TOWN REVENUES B 2,526,718 GENERAL FUND PART TOWN S 2,627,295 (100,577) HIGHWAY REVENUES DB 2,983,249 HIGHWAY

More information

ALLEGANY COUNTY, MARYLAND

ALLEGANY COUNTY, MARYLAND ALLEGANY COUNTY, MARYLAND TABLE OF CONTENTS County Commissioners' Budget Message & Budget Priorities Page Number Budget Resolution Tax Levy and Differential, Discounts & Interest Supplemental Levy for

More information

CARROLL COUNTY COMMISSIONER'S OFFICE SUMMARY OF BUDGET APPROPRIATIONS FOR FISCAL YEAR

CARROLL 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 information

Rockingham County 3rd Quarter 2017 Budget Review

Rockingham 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 information

DOUGLAS COUNTY CIRCUIT CLERK TUSCOLA, ILLINOIS SPECIAL AUDIT REPORT DECEMBER 31,2015. LWrw

DOUGLAS COUNTY CIRCUIT CLERK TUSCOLA, ILLINOIS SPECIAL AUDIT REPORT DECEMBER 31,2015. LWrw DOUGLAS COUNTY CIRCUIT CLERK TUSCOLA, ILLINOIS SPECIAL AUDIT REPORT DECEMBER 31,2015 LWrw Larsson Woodyard & Henson, LLP Certified Public Accountants PARIS CASEY TUSCOLA, IL TERRE HAUTE, IN INTENTIONALLY

More information

Minutes of the Proposed Budget Hearing of the Red River Parish Police Jury held on the 04 th day of DECEMBER Minutes of the Meeting Of the

Minutes of the Proposed Budget Hearing of the Red River Parish Police Jury held on the 04 th day of DECEMBER Minutes of the Meeting Of the Minutes of the Proposed Budget Hearing of the Red River Parish Police Jury held on the 04 th day of DECEMBER 2017 THE RED RIVER PARISH POLICE JURY convened at 6:00 p.m., in the Police Jury Assembly Room,

More information

TOWN OF LUMBERLAND 2018 FINAL BUDGET SWIS CODE:

TOWN OF LUMBERLAND 2018 FINAL BUDGET SWIS CODE: TOWN OF LUMBERLAND 2018 BUDGET SWIS CODE: 483800 Less Estimated Transfer from Amount to be Code Fund Appropriations Revenue Savings Raised by Taxes A General Fund 1,283,073 326,925 0 956,148 DA Highway

More information

FY '15 STAFFING REQUESTS

FY '15 STAFFING REQUESTS Already in Start up budget Non taxable requests taxable requests 06/06/2014 FY '15 STAFFING REQUESTS DEPARTMENT NEW POSITIONS or INCREASES REQUESTED STAFFING DESCRIPTION SALARY FRINGE SUBTOTAL TOTAL 911

More information