DEPARTMENTAL MANAGEMENT BUDGET FOR FISCAL YEAR 2003 IL ATTORNEY GENERAL'S OFCE GRT FUND 52 DEPARTMENT 156 CHILDREN'S CTR VIO CRIME ASST

Size: px
Start display at page:

Download "DEPARTMENTAL MANAGEMENT BUDGET FOR FISCAL YEAR 2003 IL ATTORNEY GENERAL'S OFCE GRT FUND 52 DEPARTMENT 156 CHILDREN'S CTR VIO CRIME ASST"

Transcription

1 IL ATTORNEY GENERAL'S OFCE GRT FUND 52 DEPARTMENT 156 CHILDREN'S CTR VIO CRIME ASST 1010 REGULAR SALARIES 23,349 APPROPRIATION 23,349 TOTAL DEPARTMENT APPROPRIATION ,349

2 IL ATTORNEY GENERAL'S OFCE GRT FUND 52 DEPARTMENT 159 SAO VIOLENT CRIME ASST ACT REGULAR SALARIES 20, EMPLOYER SHARE I.M.R.F. 1, EMPLOYEE MED & HOSP INSURANCE 1,500 APPROPRIATION 22,574 TOTAL DEPARTMENT APPROPRIATION ,574

3 IL DEPT COM & COMM AFFAIRS GRT FUND 53 DEPARTMENT 144 IL WEATHRZTN ASSIST GR PY REGULAR SALARIES 100, FLEXIBLE BENEFIT EARNINGS 1, EMPLOYER SHARE I.M.R.F. 9, EMPLOYEE MED & HOSP INSURANCE 8,325 APPROPRIATION 119,922 COMMODITIES 2100 OPERATING SUPPLIES & MATERIALS FUEL & LUBRICANTS 1,000 COMMODITIES APPROPRIATION 1, AUDITING & ACCOUNTING SERVICES 6, TECH/PROF/DATA PROC SVCS 413, MILEAGE & TRAVEL EXPENSES 3, AUTO LIABILITY INSURANCE 4, RENTAL OF OFFICE SPACE 1, RPR & MTCE AUTO/MOTOR EQUIPMNT DUES AND MEMBERSHIPS INSTRUCTION & SCHOOLING OTHER CONTRACTUAL EXPENSES 18,000 APPROPRIATION 447,973 TOTAL DEPARTMENT APPROPRIATION ,595

4 IL DEPT COM & COMM AFFAIRS GRT FUND 53 DEPARTMENT 145 LIHEAP GRANT PY REGULAR SALARIES 145, FLEXIBLE BENEFIT EARNINGS TEMPORARY SALARIES 17, OVERTIME 6, EMPLOYER SHARE I.M.R.F. 19, EMPLOYEE MED & HOSP INSURANCE 18,160 APPROPRIATION 207,133 COMMODITIES 2020 FURN/MACH/EQUIP SMALL VALUE 1, DATA PROCESSING EQUIP-SM VALUE OPERATING SUPPLIES & MATERIALS 4,000 COMMODITIES APPROPRIATION 5, AUDITING & ACCOUNTING SERVICES 8, TECH/PROF/DATA PROC SVCS 72, PRINTING & PUBLISHING 4, ENERGY GRANTS 2,047, MILEAGE & TRAVEL EXPENSES 4, POSTAGE & POSTAL CHARGES 3, DUES AND MEMBERSHIPS INSTRUCTION & SCHOOLING OTHER CONTRACTUAL EXPENSES 27,587 APPROPRIATION 2,168,663 TOTAL DEPARTMENT APPROPRIATION ,381,296

5 IL DEPT COM & COMM AFFAIRS GRT FUND 53 DEPARTMENT 197 COMMUNITY SVC BLOCK GRANT PY REGULAR SALARIES 177, FLEXIBLE BENEFIT EARNINGS 4, TEMPORARY SALARIES 9, BENEFIT PAYMENTS 11, EMPLOYER SHARE I.M.R.F. 17, EMPLOYEE MED & HOSP INSURANCE 12,622 APPROPRIATION 233,500 COMMODITIES 2100 OPERATING SUPPLIES & MATERIALS 19, MEDICAL SUPPLIES 1, DRUGS 13,000 COMMODITIES APPROPRIATION 33, AUDITING & ACCOUNTING SERVICES 6, MEDICAL FEES 3, TECH/PROF/DATA PROC SVCS 10, SUPPORTIVE SERVICES 42, EMERGENCY HOUSING ASSISTANCE 140, REVOLVING LOAN FUND 40, MILEAGE & TRAVEL EXPENSES 4, DUES AND MEMBERSHIPS 1, INSTRUCTION & SCHOOLING 5, OTHER CONTRACTUAL EXPENSES 16, MISCELLANEOUS MEETING EXPENSE 1,274 APPROPRIATION 271,000 TOTAL DEPARTMENT APPROPRIATION ,090

6 IL DEPT COM & COMM AFFAIRS GRT FUND 53 DEPARTMENT 843 CSBG LOAN REPAYMENT 3720 MATCHING FUNDS/CONTRIBUTIONS 15, OTHER CONTRACTUAL EXPENSES 20,000 APPROPRIATION 35,278 TOTAL DEPARTMENT APPROPRIATION ,278

7 COMMUNITY DEVELOPMENT ACT FUND FUND 54 DEPARTMENT 153 HOMELESS MGMT INFO SYS PROJ GR COMMODITIES 2030 DATA PROCESSING EQUIP-SM VALUE 20,000 COMMODITIES APPROPRIATION 20, AUDITING & ACCOUNTING SERVICES 8, TECH/PROF/DATA PROC SVCS 602,502 APPROPRIATION 610,502 CAPITAL OUTLAY 4230 DATA PROCESSING EQUIPMENT 10,000 CAPITAL OUTLAY APPROPRIATION 10,000 TOTAL DEPARTMENT APPROPRIATION ,502

8 COMMUNITY DEVELOPMENT ACT FUND FUND 54 DEPARTMENT 872 TWENTY EIGHTH YEAR FUNDING 1010 REGULAR SALARIES 312, FLEXIBLE BENEFIT EARNINGS 2, OVERTIME 1, BENEFIT PAYMENTS 2, EMPLOYER SHARE I.M.R.F. 30, EMPLOYEE MED & HOSP INSURANCE 22,400 APPROPRIATION 370,684 COMMODITIES 2020 FURN/MACH/EQUIP SMALL VALUE DATA PROCESSING EQUIP-SM VALUE 5, OPERATING SUPPLIES & MATERIALS 7, FUEL & LUBRICANTS 660 COMMODITIES APPROPRIATION 14, AUDITING & ACCOUNTING SERVICES 16, TECH/PROF/DATA PROC SVCS 120, PRINTING & PUBLISHING 3, MILEAGE & TRAVEL EXPENSES 10, OTHER TRANSPORTATION CHARGES POSTAGE & POSTAL CHARGES 2, AUTO LIABILITY INSURANCE 1, TELECOMMUNICATIONS 4, RENTAL OF MACHINERY & EQUIPMNT 4, REPAIR & MTCE MACH & EQUIPMENT RPR & MTCE AUTO/MOTOR EQUIPMNT DUES AND MEMBERSHIPS 3, INSTRUCTION & SCHOOLING 5, OTHER CONTRACTUAL EXPENSES 75, MISCELLANEOUS MEETING EXPENSE PRC ACQ & REHAB 749, DPC CHILDREN'S MUSEUM ACCESS 50, DPC SR.CITIZENS MINOR REHAB 23, METRO FAM SVCS BRUCKNER HSE 25

9 3813 VP WESTLANDS SEWER/WATER 34,276 COMMUNITY DEVELOPMENT ACT FUND FUND 54 DEPARTMENT 872 TWENTY EIGHTH YEAR FUNDING 3815 WC CLAYTON STREET 188, WR JANES AVE.REDEV MEDINAH REC CENTER 40, LUTHERAN SOC SVCS 2, PRAIRIE STATE LEGAL 3, METRO FAM SVC NO. IL FOOD BANK 3, YMCA DUPAGE DISTRICT 2, MARKLUND RENOV RAY GRAHAM 24, HOMELESS PREVENTION 65, VP PARL, SQ NRC 7, ADDISON STUDENT NRC ADDISON MCHL LN NRC 8, DG AUTUMN GROVE NRC 8, HS HRU 8, HSG DEV FND 2,424, GE DUANE ST SEWER 102, HOUSING DEV. FUND 324, ADDISON ARMITAGE/ARDMORE SEWER 159, BV/WDALE DRAINAGE 111, VP WESTLANDS SEWER/WATER 579, WC CLAYTON ST 279, WR JANES AVE REDEV 238, FSS RAHAB PROJECT 200, HAMDARD CENTER 200, DUPAGE COMM CLINIC 15, PRC PANTRY 15, BREAKING FREE 10, METRO FAM SVCS BRUCKNER 26, LUTHERAN SOC SVCS 18, PRAIRIE STATE LEGAL SERVICES 36, LITTLE FRIENDS 40, RAY GRAHAM ASSN. 20, HOMELESS ACTIVITIES 270, VP PARLIAMENT SQ NRC 19, OUTREACH COMM SVCS 18, ADDISON SPC NRC 18, WC NRC'S 34, DG NRC'S 33, SO HINSDALE NRC 15, WR JANES AVE NR 15, DPC HS/PLANNING 60,000

10 3927 DPC HRU 156, LEAD PAINT CONTINGENCY 90,000 COMMUNITY DEVELOPMENT ACT FUND FUND 54 DEPARTMENT 872 TWENTY EIGHTH YEAR FUNDING HDF 1,396, MARKLAND RENOV. 51, SINGLE FAMILY REHAB 613, HSG DEV FUND ESG 148, ADMINISTRATIVE/LEAD PAINT CONT 21,000 APPROPRIATION 9,230,389 TOTAL DEPARTMENT APPROPRIATION ,615,433

11 COMMUNITY DEVELOPMENT ACT FUND FUND 54 DEPARTMENT TH YEAR FUNDING 3730 DUES AND MEMBERSHIPS 1, OTHER CONTRACTUAL EXPENSES 73, NEW CONSTRUCTION 1,846, ACQUISITION 200, HOUSING REHABILITATION 2,077, HOMEBUYERS ASSISTANCE 805,091 APPROPRIATION 5,003,948 TOTAL DEPARTMENT APPROPRIATION ,003,948

12 COMMUNITY DEVELOPMENT ACT FUND FUND 54 DEPARTMENT 880 HUD HOUSING PROGRAM PY REGULAR SALARIES 85, FLEXIBLE BENEFIT EARNINGS 3, EMPLOYER SHARE I.M.R.F. 12, EMPLOYEE MED & HOSP INSURANCE 5,400 APPROPRIATION 106,649 TOTAL DEPARTMENT APPROPRIATION ,649

13 IL DEPT OF EMPLOYMENT SECURITY FUND 56 DEPARTMENT 002 WORKFORCE INVESTMENT AREA PRG 1010 REGULAR SALARIES 815, FLEXIBLE BENEFIT EARNINGS 6, TEMPORARY SALARIES 14, BENEFIT PAYMENTS 5, EMPLOYER SHARE I.M.R.F. 76, BENEFITS CONTRIBUTION 10, EMPLOYEE MED & HOSP INSURANCE 86,078 APPROPRIATION 1,015,165 COMMODITIES 2020 FURN/MACH/EQUIP SMALL VALUE 13, DATA PROCESSING EQUIP-SM VALUE 66, OPERATING SUPPLIES & MATERIALS 71,000 COMMODITIES APPROPRIATION 150, AUDITING & ACCOUNTING SERVICES 16, LEGAL SERVICES 1, TECH/PROF/DATA PROC SVCS 112, PRINTING & PUBLISHING 16, JOB TRAINING EXPENSE 1,545, SUPPORTIVE SERVICES 70, MILEAGE & TRAVEL EXPENSES 24, POSTAGE & POSTAL CHARGES 5, PUBLIC LIABILITY INSURANCE 2, TELECOMMUNICATIONS 13, CUSTODIAL & MAINTENANCE 24, RENTAL OF OFFICE SPACE 20, RENTAL OF MACHINERY & EQUIPMNT 5, MTCE. BUILDINGS & RELATED 4, REPAIR & MTCE MACH & EQUIPMENT 5, DUES AND MEMBERSHIPS 7, INSTRUCTION & SCHOOLING 15, OTHER CONTRACTUAL EXPENSES 80, MISCELLANEOUS MEETING EXPENSE 17,600

14 IL DEPT OF EMPLOYMENT SECURITY FUND 56 DEPARTMENT 002 WORKFORCE INVESTMENT AREA PRG APPROPRIATION 1,986,171 CAPITAL OUTLAY 4230 DATA PROCESSING EQUIPMENT 11,804 CAPITAL OUTLAY APPROPRIATION 11,804 TOTAL DEPARTMENT APPROPRIATION ,163,336

15 IL DEPT OF EMPLOYMENT SECURITY FUND 56 DEPARTMENT 146 WORKFORCE INVSTMT ACT GR PY REGULAR SALARIES 1,059, FLEXIBLE BENEFIT EARNINGS 5, TEMPORARY SALARIES 8, BENEFIT PAYMENTS 10, EMPLOYER SHARE I.M.R.F. 134, EMPLOYEE MED & HOSP INSURANCE 120,320 APPROPRIATION 1,338,036 COMMODITIES 2020 FURN/MACH/EQUIP SMALL VALUE 7, DATA PROCESSING EQUIP-SM VALUE 49, OPERATING SUPPLIES & MATERIALS 54,914 COMMODITIES APPROPRIATION 111, AUDITING & ACCOUNTING SERVICES 20, LEGAL SERVICES 1, TECH/PROF/DATA PROC SVCS 36, PRINTING & PUBLISHING 14, JOB TRAINING EXPENSE 1,649, SUPPORTIVE SERVICES 85, MILEAGE & TRAVEL EXPENSES 36, POSTAGE & POSTAL CHARGES 4, PUBLIC LIABILITY INSURANCE 2, TELECOMMUNICATIONS 11, CUSTODIAL & MAINTENANCE 27, RENTAL OF OFFICE SPACE 18, RENTAL OF MACHINERY & EQUIPMNT 9, MTCE. BUILDINGS & RELATED 5, REPAIR & MTCE MACH & EQUIPMENT 8, DUES AND MEMBERSHIPS 8, INSTRUCTION & SCHOOLING 15, OTHER CONTRACTUAL EXPENSES 118, MISCELLANEOUS MEETING EXPENSE 12,550 APPROPRIATION 2,082,962

16 IL DEPT OF EMPLOYMENT SECURITY FUND 56 DEPARTMENT 146 WORKFORCE INVSTMT ACT GR PY02 TOTAL DEPARTMENT APPROPRIATION ,532,812

17 IL DEPT OF EMPLOYMENT SECURITY FUND 56 DEPARTMENT 173 I.D.E.S. NATL EMERG GRT PY REGULAR SALARIES 116, EMPLOYER SHARE I.M.R.F. 10, EMPLOYEE MED & HOSP INSURANCE 18,545 APPROPRIATION 145,149 COMMODITIES 2020 FURN/MACH/EQUIP SMALL VALUE 2, DATA PROCESSING EQUIP-SM VALUE 4, OPERATING SUPPLIES & MATERIALS 11,500 COMMODITIES APPROPRIATION 18, PRINTING & PUBLISHING 2, JOB TRAINING EXPENSE 743, SUPPORTIVE SERVICES 16, MILEAGE & TRAVEL EXPENSES 5, POSTAGE & POSTAL CHARGES 2, TELECOMMUNICATIONS 1, CUSTODIAL & MAINTENANCE 2, INSTRUCTION & SCHOOLING MISCELLANEOUS MEETING EXPENSE 551 APPROPRIATION 772,351 TOTAL DEPARTMENT APPROPRIATION ,000

18 AREA AGENCY - AGING FUND 58 DEPARTMENT 138 STATES ATTY CHILDRENS CTR 1010 REGULAR SALARIES 60, EMPLOYER SHARE I.M.R.F. 7, EMPLOYEE MED & HOSP INSURANCE 7,688 APPROPRIATION 76,202 COMMODITIES 2100 OPERATING SUPPLIES & MATERIALS 500 COMMODITIES APPROPRIATION AUDITING & ACCOUNTING SERVICES 6, PRINTING & PUBLISHING 5, MILEAGE & TRAVEL EXPENSES 2, POSTAGE & POSTAL CHARGES 2, MISCELLANEOUS MEETING EXPENSE 5,500 APPROPRIATION 21,998 TOTAL DEPARTMENT APPROPRIATION ,700

19 AREA AGENCY - AGING FUND 58 DEPARTMENT 167 AGING CASE COORDINATION PY REGULAR SALARIES 926, FLEXIBLE BENEFIT EARNINGS 12, TEMPORARY SALARIES 18, OVERTIME 5, PART TIME HELP 34, BENEFIT PAYMENTS 10, EMPLOYER SHARE I.M.R.F. 124, EMPLOYEE MED & HOSP INSURANCE 118,435 APPROPRIATION 1,250,030 COMMODITIES 2020 FURN/MACH/EQUIP SMALL VALUE OPERATING SUPPLIES & MATERIALS 3,200 COMMODITIES APPROPRIATION 3, AUDITING & ACCOUNTING SERVICES 8, PRINTING & PUBLISHING 1, SUPPORTIVE SERVICES 88, MILEAGE & TRAVEL EXPENSES 32, PARA TRANSIT PROGRAM 24, POSTAGE & POSTAL CHARGES TELECOMMUNICATIONS 1, DUES AND MEMBERSHIPS 1, INSTRUCTION & SCHOOLING 5, OTHER CONTRACTUAL EXPENSES 95, MISCELLANEOUS MEETING EXPENSE 1,500 APPROPRIATION 259,607 TOTAL DEPARTMENT APPROPRIATION ,513,037

20 COMMUNITY DEVELOP BLK-SUB-GRT FUND 60 DEPARTMENT 037 SNGLE FMLY HOME REHAB 28TH YR 1010 REGULAR SALARIES 49, BENEFIT PAYMENTS 1, EMPLOYER SHARE I.M.R.F. 5, EMPLOYEE MED & HOSP INSURANCE 6,584 APPROPRIATION 62, MILEAGE & TRAVEL EXPENSES 1, INSTRUCTION & SCHOOLING 1, ELDERLY PLAN ACT 473, COUNTY PLANNING 75,000 APPROPRIATION 550,500 TOTAL DEPARTMENT APPROPRIATION ,084

21 COMMUNITY DEVELOP BLK-SUB-GRT FUND 60 DEPARTMENT 134 HOUSING RSRCS 28TH YEAR FUNDNG 1010 REGULAR SALARIES 122, FLEXIBLE BENEFIT EARNINGS 1, EMPLOYER SHARE I.M.R.F. 10, EMPLOYEE MED & HOSP INSURANCE 10,064 APPROPRIATION 144, MILEAGE & TRAVEL EXPENSES 1, OTHER CONTRACTUAL EXPENSES 10,500 APPROPRIATION 11,500 TOTAL DEPARTMENT APPROPRIATION ,000

22 COMMUNITY DEVELOP BLK-SUB-GRT FUND 60 DEPARTMENT 135 PREVENTION HMLSNS 28TH YEAR FD 3136 EMERGENCY HOUSING ASSISTANCE 38,100 APPROPRIATION 38,100 TOTAL DEPARTMENT APPROPRIATION ,100

23 COMMUNITY DEVELOP BLK-SUB-GRT FUND 60 DEPARTMENT 136 RESOURCE CENTER 28TH YEAR FD 1060 OVERTIME 14, EMPLOYER SHARE I.M.R.F. 1,208 APPROPRIATION 15,255 TOTAL DEPARTMENT APPROPRIATION ,255

24 ILLINOIS DEPT OF PUBLIC AID FUND 65 DEPARTMENT 132 IDPA ACCESS & VISITN GR 5TH YR 1010 REGULAR SALARIES 78, FLEXIBLE BENEFIT EARNINGS 1, PART TIME HELP 64, BENEFIT PAYMENTS 1, EMPLOYER SHARE I.M.R.F. 12, EMPLOYEE MED & HOSP INSURANCE 6,300 APPROPRIATION 164,822 COMMODITIES 2100 OPERATING SUPPLIES & MATERIALS 500 COMMODITIES APPROPRIATION AUDITING & ACCOUNTING SERVICES 2, TECH/PROF/DATA PROC SVCS 1, PRINTING & PUBLISHING MILEAGE & TRAVEL EXPENSES NATURAL GAS 1, ELECTRICITY 4, WATER & SEWER 1, CUSTODIAL & MAINTENANCE 3, RENTAL OF OFFICE SPACE 29, RENTAL OF MACHINERY & EQUIPMNT DUES AND MEMBERSHIPS 360 APPROPRIATION 44,678 TOTAL DEPARTMENT APPROPRIATION ,000

25 ILLINOIS DEPT OF PUBLIC AID FUND 65 DEPARTMENT 152 EXPEDITED CHILD SUPPRT PY TECH/PROF/DATA PROC SVCS 39,000 APPROPRIATION 39,000 TOTAL DEPARTMENT APPROPRIATION ,000

26 ILLINOIS DEPT OF PUBLIC AID FUND 65 DEPARTMENT 157 TITLE IV-D PROGRAM GRANT 1010 REGULAR SALARIES 456, FLEXIBLE BENEFIT EARNINGS 1, EMPLOYER SHARE I.M.R.F. 39, EMPLOYEE MED & HOSP INSURANCE 43,015 APPROPRIATION 540,500 COMMODITIES 2100 OPERATING SUPPLIES & MATERIALS 6,000 COMMODITIES APPROPRIATION 6, AUDITING & ACCOUNTING SERVICES 3,500 APPROPRIATION 3,500 TOTAL DEPARTMENT APPROPRIATION ,000

27 ILLINOIS DEPT OF PUBLIC AID FUND 65 DEPARTMENT 163 DCFS CHILDREN'S ADVOCACY PRG 1010 REGULAR SALARIES 64,000 APPROPRIATION 64, MILEAGE & TRAVEL EXPENSES 2, INSTRUCTION & SCHOOLING 1,000 APPROPRIATION 3,000 TOTAL DEPARTMENT APPROPRIATION ,000

28 ILLINOIS DEPT OF PUBLIC AID FUND 65 DEPARTMENT 193 ACCESS DUPAGE PROG GRANT FY ACCESS DUPAGE PROGRAM 150,000 APPROPRIATION 150,000 TOTAL DEPARTMENT APPROPRIATION ,000

29 ILL CRIMINAL JUSTICE AUTH PROG FUND 69 DEPARTMENT 137 VICTIM OF CRIME AGRMT # REGULAR SALARIES 26,461 APPROPRIATION 26, MILEAGE & TRAVEL EXPENSES INSTRUCTION & SCHOOLING 200 APPROPRIATION 1,102 TOTAL DEPARTMENT APPROPRIATION ,563

30 ILL CRIMINAL JUSTICE AUTH PROG FUND 69 DEPARTMENT 140 ARTS INTV JUV PROB HOLISTIC COMMODITIES 2100 OPERATING SUPPLIES & MATERIALS 6, FOOD & BEVERAGES 960 COMMODITIES APPROPRIATION 7, TECH/PROF/DATA PROC SVCS 115, PRINTING & PUBLISHING MILEAGE & TRAVEL EXPENSES 2, OTHER TRANSPORTATION CHARGES 1, POSTAGE & POSTAL CHARGES 1, NATURAL GAS ELECTRICITY 1, TELECOMMUNICATIONS 2, RENTAL OF OFFICE SPACE 10,926 APPROPRIATION 136,167 CAPITAL OUTLAY 4220 FURNITURE & FURNISHINGS 3, DATA PROCESSING EQUIPMENT 6,000 CAPITAL OUTLAY APPROPRIATION 9,200 TOTAL DEPARTMENT APPROPRIATION ,912

31 ILL CRIMINAL JUSTICE AUTH PROG FUND 69 DEPARTMENT 155 MULTI JURIS DRUG PROSECTN PRG 1010 REGULAR SALARIES 244, FLEXIBLE BENEFIT EARNINGS 3, EMPLOYER SHARE I.M.R.F. 25, EMPLOYEE MED & HOSP INSURANCE 17,500 APPROPRIATION 290, AUDITING & ACCOUNTING SERVICES 2,200 APPROPRIATION 2,200 TOTAL DEPARTMENT APPROPRIATION ,584

32 ILL CRIMINAL JUSTICE AUTH PROG FUND 69 DEPARTMENT 162 FUNCTIONAL FAMILY THERAPY GRT 1010 REGULAR SALARIES 229, EMPLOYER SHARE I.M.R.F. 33, EMPLOYEE MED & HOSP INSURANCE 16,298 APPROPRIATION 279,112 COMMODITIES 2020 FURN/MACH/EQUIP SMALL VALUE 1, DATA PROCESSING EQUIP-SM VALUE OPERATING SUPPLIES & MATERIALS 1,681 COMMODITIES APPROPRIATION 3, AUDITING & ACCOUNTING SERVICES 1, TECH/PROF/DATA PROC SVCS 19, MILEAGE & TRAVEL EXPENSES 11, TELECOMMUNICATIONS 4, INSTRUCTION & SCHOOLING 4,300 APPROPRIATION 41,536 TOTAL DEPARTMENT APPROPRIATION ,267

33 ILL CRIMINAL JUSTICE AUTH PROG FUND 69 DEPARTMENT 183 CHILD ADVOCACY CTR SVCS PROG 1010 REGULAR SALARIES 44,651 APPROPRIATION 44,651 TOTAL DEPARTMENT APPROPRIATION ,651

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

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

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

More information

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

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

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

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

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

Nicholas Mimms, P.E., City Manager

Nicholas Mimms, P.E., City Manager FY 2017/18 OPERATING BUDGET Linda Hudson, Mayor Rufus J. Alexander, III, Commissioner Jeremiah Johnson, Commissioner Thomas Perona, Commissioner Reginald B. Sessions, Commissioner Nicholas Mimms, P.E.,

More information

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

Community Corrections. Department Narrative and Strategic Plan 2. Summary of Revenue and Expense Community Corrections Fund 4

Community Corrections. Department Narrative and Strategic Plan 2. Summary of Revenue and Expense Community Corrections Fund 4 Department Narrative and Strategic Plan 2 Summary of Revenue and Expense Fund 4 1 Overview Department Mission/Purpose The mission of Clackamas County is to provide supervision, resources, interventions,

More information

04/03/ :16 AM User: DAN DB: Bath

04/03/ :16 AM User: DAN DB: Bath 04/03/ 08:16 AM Fund 101 - General Fund 101-000-401.000 Current Property Taxes 101-000-403.000 Police & Fire Taxes 101-000-407.000 Property Tax Collection Fees 101-000-423.000 Trailer Taxes 101-000-445.000

More information

NOTICE OF PUBLIC HEARING ON BUDGET

NOTICE OF PUBLIC HEARING ON BUDGET NOTICE OF PUBLIC HEARING ON BUDGET The City Council for the City of Mont Belvieu, Texas, will hold a public hearing on the FY 2018-2019 Proposed Budget on Monday, September 10, 2018, at 6:00 pm in the

More information

Community and Economic Development

Community and Economic Development CD GRANT PROGRAMS Community Development Program Unit 8920 Head: Barry Jung, Appointed Contingencies Other Financing Uses From $0 $2,793,595 $0 $2,122,226 $2,109,026 ($684,569) 6,458,195 9,952,333 3,528,753

More information

FY 2018/19 FINAL OPERATING BUDGET

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

More information

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

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

More information

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

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

More information

Budget Summary. FY2018 Total County Revenue Sources. Other Localities 2.8% Misc 0.7% Charges For Serv 13.2%

Budget Summary. FY2018 Total County Revenue Sources. Other Localities 2.8% Misc 0.7% Charges For Serv 13.2% Revenue vs. Expenditure Comparison The pie charts show the expenditure and revenue budgets for all Countywide funds. The detail for these charts is displayed in the Combined Statement of Projected Revenues,

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

TOWN OF WATERFORD, CONNECTICUT. ADOPTED BUDGET Fiscal Year - July 1, 2017 June 30, 2018

TOWN OF WATERFORD, CONNECTICUT. ADOPTED BUDGET Fiscal Year - July 1, 2017 June 30, 2018 , CONNECTICUT ADOPTED BUDGET Fiscal Year - July 1, 2017 June 30, 2018 The following was adopted by the on May 4, 2017 BUDGET TABLE OF CONTENTS DEPAENT OR COMMISSION ORG # PAGE EXPENDITURE SUMMARY 1 MILL

More information

General Purpose Budget - Expenditures (Board Approved)

General Purpose Budget - Expenditures (Board Approved) Franklin Special School District FY 2016-2017 General Purpose Budget - Expenditures (Board Approved) (Improvements/major changes include all applicable step increases, 2% cost of living increase, proposed

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

PUBLIC DEFENDER. Mission

PUBLIC DEFENDER. Mission Mission The mission of the Department is to provide legal representation for people charged with criminal offenses who cannot afford to hire private counsel. The Public Defender s Office provides quality

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

11/01/ :50 PM. REVENUE AND EXPENDITURE REPORT FOR BATH TOWNSHIP Page: 1/22 User: DAN DB: Bath PERIOD ENDING 10/31/2017

11/01/ :50 PM. REVENUE AND EXPENDITURE REPORT FOR BATH TOWNSHIP Page: 1/22 User: DAN DB: Bath PERIOD ENDING 10/31/2017 11/01/ 02:50 PM REVENUE AND EXPENDITURE REPORT FOR BATH TOWNSHIP Page: 1/22 DB: Bath PERIOD ENDING Fund 101 - General Fund 101-000-401.000 Current Property Taxes 101-000-403.000 Police & Fire Taxes 101-000-407.000

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

GENERAL FUND REVENUES FUND 100 November 1, 2012 to April 30, 2013

GENERAL FUND REVENUES FUND 100 November 1, 2012 to April 30, 2013 GENERAL FUND REVENUES FUND 100 6 Months Property taxes 100.000.301.000PROPERTY TAX - CORPORATE 163,950 193,608 84,610 100.000.301.000PROPERTY TAX - Bonds/int 218,435 404,745 100.000.302.000PROPERTY TAX

More information

Village of Kenilworth Fiscal Year 2019 Adopted Budget

Village of Kenilworth Fiscal Year 2019 Adopted Budget F Village of Kenilworth Fiscal Year 2019 Adopted FY 16 Delta FY18B v. FY19P 23 GENERAL FUND Total General Operating Revenues: 4,793,044 4,514,062 4,429,149 3,993,544 4,584,330 4,491,415 62,266 Administration

More information

ALLEGANY COUNTY BUDGET for 2018

ALLEGANY COUNTY BUDGET for 2018 Tentative Budget October 10, 2017 Final Budget November 27, 2017 ALLEGANY COUNTY BUDGET for 2018 Timothy T. Boyde, Budget Officer Terri L. Ross, Deputy Budget Officer Compiled in the Office of Brenda Rigby

More information

District Attorney. Department Narrative and Strategic Plan 2. Summary of Revenue and Expense District Attorney Fund 6

District Attorney. Department Narrative and Strategic Plan 2. Summary of Revenue and Expense District Attorney Fund 6 District Attorney Department Narrative and Strategic Plan 2 Summary of Revenue and Expense District Attorney Fund 6 1 Overview District Attorney Department Mission/Purpose Prosecution services are a cornerstone

More information

INFORMATION TECHNOLOGY (IT)

INFORMATION TECHNOLOGY (IT) INFORMATION TECHNOLOGY (IT) The Department of Information Technology (IT) provides a high quality, cost effective information processing environment responsive to data processing, word processing, office

More information

MARION COUNTY FY BUDGET BY FUND. Budget by Fund Summary

MARION 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 information

TOWN OF WATERFORD, CONNECTICUT. ADOPTED BUDGET Fiscal Year - July 1, 2018 June 30, 2019

TOWN OF WATERFORD, CONNECTICUT. ADOPTED BUDGET Fiscal Year - July 1, 2018 June 30, 2019 , CONNECTICUT ADOPTED BUDGET Fiscal Year - July 1, 2018 June 30, 2019 The following was adopted by the on May 10, 2018 BUDGET TABLE OF CONTENTS DEPAENT OR COMMISSION ORG # PAGE EXPENDITURE SUMMARY 1 MILL

More information

KANE COUNTY DEVELOPMENT COMMITTEE AGENDA Wednesday, July 9, :30 a.m. (OR IMMEDIATELY FOLLOWING THE TRANSPORTATION COMMITTEE MEETING)

KANE COUNTY DEVELOPMENT COMMITTEE AGENDA Wednesday, July 9, :30 a.m. (OR IMMEDIATELY FOLLOWING THE TRANSPORTATION COMMITTEE MEETING) BARREIRO, Donahue, Gilliam, Kojzarek, Smith, Taylor, Wojnicki Ex-Officio: Frasz & Hoscheit KANE COUNTY DEVELOPMENT COMMITTEE AGENDA Wednesday, July 9, 2014 10:30 a.m. (OR IMMEDIATELY FOLLOWING THE TRANSPORTATION

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

EMERGENCY MEDICAL SERVICES / FIRE ADMIN.

EMERGENCY MEDICAL SERVICES / FIRE ADMIN. EMERGENCY MEDICAL SERVICES / FIRE ADMIN. The Department of Emergency Medical Services (EMS) provides state-of-the-art, advanced life support (paramedic) emergency medical response and transport services

More information

Detailed Budget FY &

Detailed Budget FY & Detailed FY 2017-18 & 2018-19 Fund: 10 - General Fund Division: 000-10 - 000-401000 Property Tax 3,395,700.00 3,463,600.00 10-000 - 402000 Sales and Use Tax 5,225,800.00 5,568,900.00 10-000 - 403001 Franchise

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

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

OAKLAND COUNTY, MICHIGAN

OAKLAND COUNTY, MICHIGAN PROPRIETARY FUNDS 53500 - CLEMIS Revenues Revenue Charges for Services 630004 Access Fees Non Oakland 0 596,187 596,187 643,882 695,392 619,025 668,547 722,030 630005 Access Fees Oakland 0 267,740 267,740

More information

Oakland County, Michigan FY 2011 through FY 2013 BOND AND INTEREST REDEMPTION FUNDS

Oakland County, Michigan FY 2011 through FY 2013 BOND AND INTEREST REDEMPTION FUNDS APPENDIX 687 Oakland County, Michigan FY 2011 through FY 2013 BOND AND INTEREST REDEMPTION FUNDS FY 2008 FY 2009 FY 2010 FY 2011 FY 2012 FY 2013 Lyon Oaks Park #31407 Actual Actual Est. Actual Budget

More information

FY 2018 Budget Resolution Summary Gwinnett County, Georgia

FY 2018 Budget Resolution Summary Gwinnett County, Georgia FY General Fund - 001 Taxes 246,171,202 Inter Governmental Revenue 3,584,798 Licenses and Permits 363,300 Charges for Services 27,327,754 Fines and Forfeitures 4,303,648 Investment Income 866,413 Contributions

More information

All Fund revenue and expenditure amounts do not include internal service fund budgets or transfers.

All Fund revenue and expenditure amounts do not include internal service fund budgets or transfers. Where the Money Comes From All $110,691,504 Fines and Forfeitures Miscellaneous Property Tax 1.4% 5.3% 15.0% Charge for 42.0% Gross Receipts 30.1% Where the Money Goes $118,633,465 Franchise Intergovernmental

More information

OAKLAND COUNTY, MICHIGAN

OAKLAND COUNTY, MICHIGAN PROPRIETARY FUNDS 53500 - CLEMIS Revenues Revenue Charges for Services 630004 Access Fees Non Oakland 649,756 619,025 619,025 668,547 722,030 631,117 681,437 681,437 630005 Access Fees Oakland 278,620

More information

Final Budget

Final Budget 2017-2018 Final Budget INTRODUCTION Letter of Transmittal Table of Contents Budget Message 2017-2018 FINAL Budget Table of Contents I II III SUMMARY FORMS Budget Summary - Schedule S-1 1 Statistical Data

More information

RESOLUTION NO. A RESOLUTION AUTHORIZING PARTICIPATION IN THE STATE OF ILLINOIS FEDERAL SURPLUS PROPERTY PROGRAM

RESOLUTION NO. A RESOLUTION AUTHORIZING PARTICIPATION IN THE STATE OF ILLINOIS FEDERAL SURPLUS PROPERTY PROGRAM RESOLUTION NO. A RESOLUTION AUTHORIZING PARTICIPATION IN THE STATE OF ILLINOIS FEDERAL SURPLUS PROPERTY PROGRAM WHEREAS, the Village of Downers Grove has limited fiscal resources available for the procurement

More information

2018 BUDGET AS OF 9/30

2018 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 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

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

COURT SUPPORT SERVICES

COURT SUPPORT SERVICES COURT SUPPORT SERVICES Court Support Services includes administrative and operating support funding provided by the Board of County Commissioners for the Judiciary, the Law Libraries, the State Attorney,

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

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

Common Council Agency Overview

Common Council Agency Overview Agency Overview Agency Mission The agency's mission is to represent the residents of Madison by promoting the safety, health, and general well-being of the community. Agency Overview Alders represent the

More information

Department Appropriation Summary

Department Appropriation Summary Department Appropriation Summary Historical Data Agency Request and Executive/Legislative Recommendation 2011-2012 2012-2013 2012-2013 2013-2014 2014-2015 Appropriation Actual Pos Budget Pos Authorized

More information

Stormwater Utility Agency Overview

Stormwater Utility Agency Overview Stormwater Utility Agency Overview Agency Mission The mission of the Stormwater Utility is to provide stormwater management services to the City of Madison with an equitable rate structure. Agency Overview

More information

Stormwater Utility Agency Overview

Stormwater Utility Agency Overview Agency Overview Agency Mission The mission of the Stormwater Utility is to provide stormwater management services to the City of Madison with an equitable rate structure. Agency Overview The Stormwater

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

Bond Financed Capital Project Funds Described

Bond Financed Capital Project Funds Described Bond Financed Capital Project Funds Described These funds are established to account for bond proceeds used for the acquisition or construction of major capital facilities. (other than those financed by

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

ALLEGANY COUNTY BUDGET FOR 2016

ALLEGANY COUNTY BUDGET FOR 2016 Tentative Budget September 29, 2015 Final Budget November 23, 2015 ALLEGANY COUNTY BUDGET FOR 2016 Mitchell M. Alger, Budget Officer Terri L. Ross, Deputy Budget Officer Compiled in the Office of Brenda

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

Page 2

Page 2 Page 1 Page 2 Page 3 Page 4 Page 5 (Operating) Introduced by Mr. Peroutka, Chairman On page 2, line 31, (Legislative Branch), strike $3,967,2 and substitute $4,,2. On Exhibit A, page 5, line 31, (Legislative

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

Local Option Gas Tax 104,847.80

Local Option Gas Tax 104,847.80 Ad Valorem 001-000310-311001-01-0000 Ad Valorem Taxes 4,347,633.72 001-000310-311002-00-0000 Ad Valorem Taxes - Delinquent 89,290.90 Total Ad Valorem 4,436,924.62 001-000310-312410-00-0000 Local Option

More information

Annual Fiscal Plan. FY14 FY15 FY16 Change Description 2.0% Operation 28,769,847 31,190,819 31,195, % Capital 1,525,639 1,596,650 1,600,350

Annual Fiscal Plan. FY14 FY15 FY16 Change Description 2.0% Operation 28,769,847 31,190,819 31,195, % Capital 1,525,639 1,596,650 1,600,350 PUBLIC WORKS Description The Henrico County Department of Public Works maintains the third largest road network in the State of Virginia after the State of Virginia and the City of Virginia Beach. The

More information

BUDGET BEGINNING BALANCE REVENUE EXPENSES ENDING BALANCE GENERAL FUND - REVENUE BEGINNING BALANCE -

BUDGET BEGINNING BALANCE REVENUE EXPENSES ENDING BALANCE GENERAL FUND - REVENUE BEGINNING BALANCE - GENERAL FUND - REVENUE BEGINNING BALANCE - May 1 135,000.00 Property Tax-Fire 210,000.00 Property Tax Street & Bridge-from County 73,700.00 Property Tax-Street Lighting 69,600.00 Property Tax-Corporate

More information

CENTRAL OREGON INTERGOVERNMENTAL COUNCIL RESOURCES BUDGET

CENTRAL OREGON INTERGOVERNMENTAL COUNCIL RESOURCES BUDGET CENTRAL OREGON INTERGOVERNMENTAL COUNCIL RESOURCES 2,949,813 Beginning Fund Balance TOTAL GENERAL FUND 3,825,774 Transfers from Other Funds - Round 1 Revolving Loan Funds - - Round 2 Revolving Loan Funds

More information

Counseling, Health & Wellness Services Health Services Fee Proposed Fee Increase Presented to A.S. Board of Directors, May 25, 2017

Counseling, Health & Wellness Services Health Services Fee Proposed Fee Increase Presented to A.S. Board of Directors, May 25, 2017 Counseling, Health & Wellness Services Health Services Fee Proposed 2017-18 Fee Increase Presented to A.S. Board of Directors, May 25, 2017 Purpose of the Health Services Fee The Health Services Fee is

More information

2019 BUDGET SUMMARY: FUND CAPITAL- WATER CAPITAL- FIRE LIBRARY WATER CAPITAL- SEWER CAPITAL- GENERAL FIRE GENERAL SEWER

2019 BUDGET SUMMARY: FUND CAPITAL- WATER CAPITAL- FIRE LIBRARY WATER CAPITAL- SEWER CAPITAL- GENERAL FIRE GENERAL SEWER SALISBURY TOWNSHIP 2019 BUDGET SUMMARY: GENERAL CAPITAL- GENERAL FIRE CAPITAL- FIRE LIBRARY WATER FUND CAPITAL- WATER SEWER CAPITAL- SEWER DRAFT BUDGET REFUSE & RECYCLING DEBT HIGHWAY TOTAL REVENUES: REVENUE

More information

$0.00 $217, $217, ($19,305.00) $23, $4, ($14,000.00) ($14,000.00)

$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 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

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

ANNUAL FINANCIAL REPORT UPDATE DOCUMENT. For The. COUNTY of Greene. County of Greene. For the Fiscal Year Ended 12/31/2010

ANNUAL FINANCIAL REPORT UPDATE DOCUMENT. For The. COUNTY of Greene. County of Greene. For the Fiscal Year Ended 12/31/2010 All Numbers in This Report Have Been Rounded To The Nearest Dollar ANNUAL FINANCIAL REPORT UPDATE DOCUMENT For The COUNTY of Greene County of Greene For the Fiscal Year Ended 12/31/21 *************************************************************************************************************************************

More information

KANSAS BUREAU OF INVESTIGATION

KANSAS BUREAU OF INVESTIGATION KANSAS BUREAU OF INVESTIGATION Expenditure Actual FY 2015 Operating Expenditures: State General Fund $ 16,082,694 $ 20,556,480 $ 20,556,480 $ 23,603,755 $ 20,954,998 Other Funds 11,297,810 12,333,445 12,333,445

More information

City of Garden City Fiscal Year Budget

City of Garden City Fiscal Year Budget Fund 101 - GENERAL FUND ESTIMATED REVENUES Dept 402-GENERAL PROPERTY TAXES REVENUES 101-402-403.000 REAL ESTATE TAXES 6,708,473 6,434,656 6,417,613 6,338,061 6,652,440 6,672,397 101-402-403.001 MONTHLY

More information

City of Hazel Park Budget Resolution Summary Fiscal Year Beginning Fund Balance 1,870,342

City of Hazel Park Budget Resolution Summary Fiscal Year Beginning Fund Balance 1,870,342 City of Hazel Park Budget Resolution Summary Fiscal Year 2015-2016 Beginning Fund Balance 1,870,342 General Fund Revenues Property Taxes $ 6,673,874 State and Federal Revenue 2,220,796 Licenses & Permits

More information

HOUSING SERVICES DEPARTMENT

HOUSING SERVICES DEPARTMENT Departmental Summary FUND/ACTIVITY ACTUAL ADOPTED AMENDED RECOMM. Enterprise Funds: Expenditure Central Office 1,011,533 1,088,811 1,035,454 1,065,668 Housing Services - Public Housing 2,342,761 2,963,737

More information

County Legislature FTE (Full Time Equivalent) by Home Department

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

More information

BUDGET AND APPROPRIATION ORDINANCE NORMAL TOWNSHIP GENERAL FUND. ORDINANCE No. 18/19-01

BUDGET AND APPROPRIATION ORDINANCE NORMAL TOWNSHIP GENERAL FUND. ORDINANCE No. 18/19-01 BUDGET AND APPROPRIATION ORDINANCE NORMAL TOWNSHIP GENERAL FUND ORDINANCE No. 18/19-01 An ordinance appropriating for all town purposes for Normal Township, McLean County, Illinois, for the fiscal year

More information

Economic Development Function: Planning & Development

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

More information

Public Defender RECOMMENDED BUDGET FY

Public Defender RECOMMENDED BUDGET FY MISSION The mission of the Department is to provide legal representation for people charged with criminal offenses who cannot afford to hire private counsel. The Public Defender s Office provides quality

More information

DeKalb County Government FY 2012 BUDGET PLAN. Public Building Commission

DeKalb County Government FY 2012 BUDGET PLAN. Public Building Commission DeKalb County Government FY 2012 BUDGET PLAN Public Building Commission DEPARTMENT: GENERAL OPERATIONS (7110) FUND: GENERAL FUND (8100) 5501 Interest 134 200 200 0 5899 Miscellaneous 0 0 200 0 5964 Contr

More information

ZION TOWNSHIP. Budget Fiscal Year BEGINNING BALANCE: May 1, ,664

ZION TOWNSHIP. Budget Fiscal Year BEGINNING BALANCE: May 1, ,664 ZION TOWNSHIP Budget Fiscal Year 2012-2013 GENERAL TOWN FUND BEGINNING BALANCE: May 1, 2012 247,664 REVENUES Property Tax 995,000 Replacement Tax 40,000 Interest Income 2,000 Misc. Income 2,500 SPECIAL

More information

Fox Township Supervisors General Fund Proposed 2019 Budget

Fox Township Supervisors General Fund Proposed 2019 Budget General Fund 301.100 Real estate - Current $ 94,000 301.200 Real Estate - Prior $ 1,500 301.400 Tax Claim $ 5,000 310.010 Per Capita - current $ 9,300 310.020 Per Capita - Prior $ 150 310.100 Reality Transfer

More information

DOMINICAN WOMEN S DEVELOPMENT CENTER, INC. 519 WEST 189 TH STREET NEW YORK, NY 10040

DOMINICAN WOMEN S DEVELOPMENT CENTER, INC. 519 WEST 189 TH STREET NEW YORK, NY 10040 DOMINICAN WOMEN S DEVELOPMENT CENTER, INC. 519 WEST 189 TH STREET NEW YORK, NY 10040 INDEPENDENT AUDITOR S REPORT AS REQUIRED BY OFFICE OF MANAGEMENT AND BUDGET (OMB) CIRCULAR A-133 AND GOVERNMENT AUDITING

More information

CITY OF MASCOTTE OPERATING BUDGET FISCAL YEAR GENERAL FUND REVENUE & EXPENDITURE SUMMARY BUDGET

CITY OF MASCOTTE OPERATING BUDGET FISCAL YEAR GENERAL FUND REVENUE & EXPENDITURE SUMMARY BUDGET Page 1 of 37 GENERAL FUND REVENUE & EXPENDITURE SUMMARY ACCOUNT TITLE FY2008-2009 REVENUES $ 3,892,462 EXPENDITURES 3,892,462 RESERVES TRANSFERRED IN (OUT) $ - 2008-2009 2009 Fiscal Year budget is balanced,

More information

Clerk of Circuit Court Lee County, Florida

Clerk of Circuit Court Lee County, Florida Clerk of Circuit Court Lee County, Florida Fiscal Year 2009 Budget REVISED 9-22-08 Clerk of Circuit Court Lee County, Florida Fiscal Year 2009 Budget Prepared by: General Accounting, Finance & Records

More information

Berrien County Annual Budget 2018

Berrien 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 information

TOWN OF PEMBROKE PARK BUDGET AMENDMENT

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

More information

QUINCY PARK DISTRICT 1231 Bonansinga Drive Quincy, Illinois. Agenda. October 10, Finance Committee Meeting - District Conference Room

QUINCY PARK DISTRICT 1231 Bonansinga Drive Quincy, Illinois. Agenda. October 10, Finance Committee Meeting - District Conference Room FINANCIAL REPORTS QUINCY PARK DISTRICT 1231 Bonansinga Drive Quincy, Illinois Agenda October 10, Finance Committee Meeting - District Conference Room 5:30 P.M. Approval of Minutes September 12, Review

More information

Madison County Budget. Fiscal Year 2017

Madison County Budget. Fiscal Year 2017 Madison County Budget Fiscal Year 2017 October 31, 2016 0 1 Introduction Madison County is located in the southwestern portion of Illinois and is a part of the St. Louis Missouri/Illinois metropolitan

More information

COMMUNITY COLLEGE OF RHODE ISLAND FY 2014 Mid-Year Review UNRESTRICTED BUDGET - REVENUE AND EXPENDITURE DETAIL

COMMUNITY COLLEGE OF RHODE ISLAND FY 2014 Mid-Year Review UNRESTRICTED BUDGET - REVENUE AND EXPENDITURE DETAIL UNRESTRICTED BUDGET - REVENUE AND EXPENDITURE DETAIL FY FY FY FY 2014 Mid-Year 2014 Mid-Year 2012 2013 2014 2014 vs. 2013 Actual vs. 2014 Allocation Actual Actual Allocation Mid-Year $ % $ % FTE ENROLLMENT

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

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

Municipal Court Agency Overview

Municipal Court Agency Overview Municipal Court Agency Overview Agency Mission The mission of the Municipal Court is to provide an independent and neutral forum for resolution of alleged ordinance violations where the penalty includes

More information

Chart V Expense Codes. Updated 21-MAY-18. Expense Category Category Title

Chart V Expense Codes. Updated 21-MAY-18. Expense Category Category Title Chart V Expense Codes Updated 21-MAY-18 PE PE Ttile Expense Category Category Title Expense Account Account Title 10 Salaries 4000 Salaries & Wages E4105 Faculty E4106 Staff E4107 Sal-Admin Increment E4108

More information

FY BUDGETED CURRENT REVENUE MONTHLY ESTIMATED CASH INFLOW COMPARED TO ACTUAL RECEIPTS (CUMULATIVE) TOTAL (Excludes Reclamation Reimbursements)

FY BUDGETED CURRENT REVENUE MONTHLY ESTIMATED CASH INFLOW COMPARED TO ACTUAL RECEIPTS (CUMULATIVE) TOTAL (Excludes Reclamation Reimbursements) FY 2008-09 BUDGETED CURRENT REVENUE MONTHLY ESTIMATED CASH INFLOW COMPARED TO ACTUAL RECEIPTS (CUMULATIVE) TOTAL (Excludes Reclamation Reimbursements) $13,000,000 $12,000,000 $11,000,000 $10,000,000 $9,000,000

More information

CITY OF ELMHURST, IL

CITY OF ELMHURST, IL CITY OF ELMHURST, IL 2018 PROPOSED BUDGET REDEVELOPMENT PROJECTS FUND (TIF I) The Redevelopment Projects Fund (TIF I) is used to account for the tax increment revenues used for the redevelopment of the

More information

Fiscal Year Tentative Budget. July 14, 2017

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

More information

Total General Fund Revenue Adjustments

Total General Fund Revenue Adjustments 1.) To adjust revenue and expenditure appropriations to approximate amounts for fiscal year ended 09/30/2013. Amended Amended Amended Expenditure adjustments results primarily from vacancies, postponed

More information

Community Developmental Disability Organization FY 2015

Community Developmental Disability Organization FY 2015 Community Developmental Disability Organization FY 2015 Rae Lynne Baker Director Janet Sellers Administrative i ti Assistant Pat McCurdy Quality Assurance Coordinator Tamra Watson BASIS Assessor G 129

More information