Agape Covenant Cleaning Invoice # $ Office Building Janitorial Service

Size: px
Start display at page:

Download "Agape Covenant Cleaning Invoice # $ Office Building Janitorial Service"

Transcription

1 South Whidbey Parks & Recreation District Vouchers for August 17, 2016 Maintenance & Operations Fund Vouchers scheduled prior to the August Board meeting: VENDOR AMOUNT TOTAL DESCRIPTION Bi-Monthly Payroll Carter, Austin - Payroll $1, $1, Coutts, Doug - Payroll $2, Coutts, Doug - Expenses $22.68 $2, Total for Coutts Fallon, Tom - Payroll $2, $2, McMains, Samantha - Payroll $ $ Monforte, Carrie - Payroll $1, Monforte, Carrie - Expenses $ $2, Total for Coutts Nelson, Peggy - Payroll $1, $1, Robinson, Clay - Payroll $ $ Total Bi-Monthly Payroll $11, $11, Agape Covenant Cleaning Invoice # $ Office Building Janitorial Service Total Agape Covenant Cleaning $ Steve Goucher Invoice dated 7/25/16 $1, Pro Baseball Camp Instruction Total Steve Goucher $1, Island Explorer Invoice dated 8/3/16 $ Kayak Camp Instruction Total Island Explorer $ Jerry Beck & Company Invoice #6728 $ Repair Main Gate Light Total Jerry Beck & Company $ Karyle Kramer Invoice dated 7/29/16 $2, Junior Tennis League Instruction Total Karyle Kramer $2, Ally Lynch Lifeguard $50.00 Triathlon Lifeguard Total Ally Lynch $50.00 Mickey's Invoice #46253 $1, Triathlon Awards Total Mickey's $1, Loel Nichols Lifeguard $50.00 Triathlon Lifeguard Total Loel Nichols $50.00 Oasys, Inc. Invoice # $67.11 Copier Maintenance Total Oasys, Inc. $67.11 Office Depot Invoice # $ Triathlon Supplies Total Office Depot $

2 Puget Sound Energy Acct # $ Electrical Service Acct # $44.87 Electrical Service Acct # $36.25 Electrical Service Total Puget Sound Energy $ South Whidbey Record Invoice # $65.00 Subscription Renewal Total South Whidbey Record $65.00 Swim South Whidbey Invoice #2 $11, Swim Lessons and Team Instruction Total Swim South Whidbey $11, Verizon Wireless Invoice # $ Cell Phone Service for July Total Verizon Wireless $ Deferred Compensation Program Account #902B10 $ Employer Portion Account #902B10 $ Employee Portion Total Deferred Compensation Program $1, Whidbey Telecom Invoice # $ Telephone, Internet, Website Hosting and Alarm Total Whidbey Telecom $ $32, $32, Total M & O Fund prior to August 17, 2016 Vouchers to be approved at the August 17, 2016, Board meeting: Bi-Monthly Payroll Carter, Austin - Payroll $1, $1, Coutts, Doug - Payroll $2, Coutts, Doug - Expenses $75.00 $2, Total for Coutts Fallon, Tom - Payroll $2, $2, McMains, Samantha - Payroll $ $ Monforte, Carrie - Payroll $1, Monforte, Carrie - Expenses $0.00 $1, Total for Monforte Nelson, Peggy - Payroll $1, Nelson, Peggy - Expenses $70.20 $1, Total for Nelson Robinson, Clay - Payroll $ $ Total Bi-Monthly Payroll $10, $10, All Whidbey Topsoil Invoice # $94.57 Fir Bark Total All Whidbey Topsoil $94.57 BuDu Racing Invoice #1149 $1, Triathlon Timing Total BuDu Racing $1, Concrete Nor'west Invoice # $1, Sand Total Concrete Nor'west $1, Delta Dental Dental Insurance $ September Total Delta Dental $

3 Drewslist Invoice #107 $50.00 Advertising Total Drewslist $50.00 Diamond Rentals Invoice # $ Portable Restrooms for Triathlon Invoice # $ Portable Restrooms for Triathlon Total Diamond Rentals $ Enduris Invoice #R16189 $18, Property & Liability Insurance Total Enduris $18, Essential Water Services Invoice #3944 $47.00 Water Testing Invoice #3948 $47.00 Water Testing Total Essential Water Services $94.00 Gabelein Brothers Septic Invoice #2340Herbert $ Deer Lake Vault Pumping Total Gabelein Brothers Septic $ Hanson's Building Supply Invoice #14561A $36.08 Beat the Waterworks Supplies Total Hanson's Building Supply $36.08 Island County Property Management September $ Office Building Lease Total Island County Property Mgmt $ Island County Sheriff Reserves Invoice #556 $ Officers for Triathlon Total Island Co Sheriff Reserves $ Island Disposal Invoice # $ Refuse Removal - Park Invoice # $ Refuse Removal - Office Total Island Disposal $ Island H2O Systems Inc. Invoice # $68.85 Bottled Water for Triathlon Invoice # $76.50 Bottled Water for Triathlon Invoice # $16.03 Dispenser Rental Total Island H20 Systems Inc. $ Petty Cash August 2016 Petty Cash $30.24 Receipts for July/August Total Petty Cash $30.24 Puget Sound Energy Account # $1, Electrical Service Total Puget Sound Energy $1, Regence Blue Shield September Health Insurance $3, All Full Time Employees Total Regence Blue Shield $3, Sebo's Invoice #A $30.99 Irrigation Supplies Invoice #B $33.13 Broom & Dust Pan Invoice #A $29.31 Janitorial Supplies Invoice #A $29.84 Nuts & Bolts Invoice #A $ Pliers & Irrigation Supplies Invoice #A $18.17 Irrigation Supplies 3

4 Total Sebo's $ South Whidbey Basketball Club Invoice $ Falcon Basketball Camp Instruction Total South Whidbey Basketball Club $ South Whidbey School District Invoice #SWPR $1, Fuel from May - June Total South Whidbey School District $1, South Whidbey Yacht Club Invoice dated 6/28/16 $8, Sailing Instruction Total South Whidbey Yacht Club $8, Southeastern Security Consultants Invoice # $20.00 Background Report Invoice # $20.00 Background Report Invoice # $40.00 Background Report Total Southeastern Security Consultants $80.00 VISA - Heritage Bank Payless Foods $30.78 Triathlon Supplies Red Apple Markets $94.64 Triathlon Supplies The Goose $6.19 Beat the Heat Waterworks Supplies Road Runner Sports $39.98 Triathlon Supplies Nuun $ Triathlon Supplies Volunteer Plus $19.99 Triathlon Expense Freeland Ace Hardware $ Chain Saw Repair Tractor Supply $97.08 Trash Grabbers Freeland Country Store $ Hand Truck Parking Garage $9.00 Parking at Grant Presentation Code 42 Software $9.99 Cloud Backup Constant Contact $ Newsletter Subscription Total VISA - Heritage Bank $1, WA Dept of Health Community Park $ Annual Water Permit Sports Complex $ Annual Water Permit Total WA Dept of Health $ WA Dept of Retirement Services Employer Portion $3, August Retirement Contribution Employee Portion $1, August Retirement Contribution Total WA Dept of Retirement Services $4, Deferred Compensation Program Employer Portion $ August Retirement Contribution Employee Portion $ August Retirement Contribution Total Deferred Compensation Program $1, Washington State Ferries Ferry Trips $43.20 Doug Total Washington State Ferries $43.20 ELECTRONIC PAYMENTS $92, $92, TOTAL Maintenance & Operations Fund for Aug EFTPS Payment Payroll Taxes $2, Bi-Monthly Payroll Tax Liability Total EFTPS Payment $2, $2, $2, Total Electronic Payments for August 31,

5 TOTAL M&O FUND $95, $95, TOTAL M&O Fund for August 2016 PROPERTY FUND J A Brennan Invoice # $12, Campground Project Fees Total J A Brennan $12, $12, $12, TOTAL Property Fund vouchers for August

SOUTH WHIDBEY PARKS AND RECREATION DISTRICT

SOUTH WHIDBEY PARKS AND RECREATION DISTRICT SOUTH WHIDBEY PARKS AND RECREATION DISTRICT Five Year Budget Projection 2018-2022 new M&O levy ------------>> 2016 2017 2018 2019 2020 2021 2022 % Chg. % Chg. % Chg. % Chg. % Chg. Beginning Cash (Actual)

More information

ECIA 2019 BUDGET December, 3, 2018

ECIA 2019 BUDGET December, 3, 2018 INCOME 4100 - GENERAL ASSESSMENTS $1,456,350 2774 Homes @ $525.00 $1,456,350 Assesments $1,456,350 $1,456,350 RECOVERY INCOME 0 405 405 4230 - COMMUNITY CENTER RENTALS 8,000 8,316 Based on repeat yearly

More information

Memo. Thank you! HRCA 2019 Adopted Budget Page 1 of 30

Memo. Thank you! HRCA 2019 Adopted Budget Page 1 of 30 Memo To: From: cc: Delegates & HRCA Community Members Sarah Hoge, Finance Director Board of Directors Jerry Flannery CEO / General Manager Date: November 14, 2018 Re: 2019 Budget Enclosed you will find

More information

Heritage Landing Community Development District. Financial Statements (Unaudited) June 30, 2016

Heritage Landing Community Development District. Financial Statements (Unaudited) June 30, 2016 Heritage Landing Community Development District Financial Statements (Unaudited) June 30, 2016 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 6/30/2016 Debt Service General Fund

More information

Anderson Mill Limited District Adopted Budget for the Fiscal Year???? -rework trex deck areas and supp?? Repalster Pool??

Anderson Mill Limited District Adopted Budget for the Fiscal Year???? -rework trex deck areas and supp?? Repalster Pool?? Anderson Mill Limited District Adopted Budget for the 2015 2016 Fiscal Year???? rework trex deck areas and supp?? Repalster Pool?? August 13, 2015 Page 1 of 8 Anderson Mill Limited District Fiscal Year

More information

Heritage Landing Community Development District

Heritage Landing Community Development District Heritage Landing Community Development District Financial Statements (Unaudited) September 30, 2018 Prepared by: Rizzetta & Company, Inc. worldcommercecdd.org rizzetta.com Balance Sheet As of 9/30/2018

More information

The Landings Yacht Golf & Tennis Club, Inc.

The Landings Yacht Golf & Tennis Club, Inc. The Landings Yacht Golf & Tennis Club, Inc. For Fiscal Period 7 Ending The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet Pages 7 8 Financial Statement

More information

Belmont Community Development District

Belmont Community Development District Belmont Community Development District Budget Proposal Packet for Fiscal Year 2016/2017 Presented by: Rizzetta & Company, Inc. Tampa Office 3434 Colwell Ave.; Suite 200 Tampa, FL 33614 813.933.5571 rizzetta.com

More information

HERITAGE OAK PARK. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2019

HERITAGE OAK PARK. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2019 Version 5 - Final Budget (Adopted at the 08/16/18 Meeting) Prepared by: Table of Contents Page # OPERATING BUDGETS Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-3 Exhibit A - Allocation

More information

FLEMING ISLAND PLANTATION

FLEMING ISLAND PLANTATION Annual Operating and Debt Service Budget Version 1.3 - Final Budget (Adopted at 8/28/2018 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET Summary of Revenues, Expenditures and Changes in

More information

The Landings Yacht Golf & Tennis Club, Inc.

The Landings Yacht Golf & Tennis Club, Inc. The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending February 28, 2016 Fiscal Period 5 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet

More information

Internal Service Funds

Internal Service Funds Internal Service Funds Summary of Expenditures by Fund: Fiscal Year Fiscal Year Fiscal Year Fiscal Year Fiscal Year Fiscal Year Fiscal Year Fiscal Year 2012-13 2013-14 2013-14 2013-14 2014-15 2013-14 2015-16

More information

Long Lake Ranch Community Development District

Long Lake Ranch Community Development District Long Lake Ranch Community Development District Budget Proposal Packet for Fiscal Year 2016/2017 Presented by: Rizzetta & Company, Inc. Wesley Chapel Office 5844 Old Pasco Rd.; Suite 100 Wesley Chapel,

More information

GENERAL FUND CHECK REPORT: ABSTRACT 1A June 2018

GENERAL FUND CHECK REPORT: ABSTRACT 1A June 2018 Check 10395 06/22/2018 Bay Head Investments, Inc. Final Payment A200.a JP MORGAN CHASE Ambulance final payment A3410.2 Fire Company Equipment -13,004.85 TOTAL -13,004.85 Check 10396 06/30/2018 Adept Technology

More information

Diamond Hill Community Development District

Diamond Hill Community Development District Diamond Hill Community Development District Diamondhillcdd.org Proposed Budget for Fiscal Year 219/22 Presented by: Rizzetta & Company, Inc. 9428 Camden Field Parkway Riverview, Florida 33578 Phone: 813-533-295

More information

Adopted Budget Fiscal Year Ridgewood Trails Community Development District

Adopted Budget Fiscal Year Ridgewood Trails Community Development District Adopted Budget Ridgewood Trails Community Development District September 5, 2018 General Fund Adopted Actual Projected Next Total Projected Adopted Description Budget FY2018 thru 7/31/2018 2 Months thru

More information

The Landings Yacht Golf & Tennis Club, Inc.

The Landings Yacht Golf & Tennis Club, Inc. The Landings Yacht Golf & Tennis Club, Inc. For Fiscal Period 5 Ending The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet Pages 7 8 Financial Statement

More information

Check Register May 2015

Check Register May 2015 Check Register May 2015 Chk. Date Vendor Name Ck Amount Description Expense Account Expense Amount DD 5/8/2015 Municipal Court $ 447.98 Employee Payroll 01.40.5010 $ 440.03 DD 5/8/2015 Sanitation $ 447.98

More information

CITY OF WOODINVILLE CLAIMS

CITY OF WOODINVILLE CLAIMS CITY OF WOODINVILLE CLAIMS "I, the undersigned, do hereby certify under penalty ofpeijury that the materials have been furnished, the services rendered or the labor performed as described herein, and shown

More information

HERITAGE ISLES. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 2 - Approved Tentative Budget:

HERITAGE ISLES. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 2 - Approved Tentative Budget: Version 2 - Approved Tentative Budget: (Approved 5/16/2018) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-2 Exhibit

More information

Anderson Mill Limited District Approved Budget for the Fiscal Year

Anderson Mill Limited District Approved Budget for the Fiscal Year Anderson Mill Limited District Approved Budget for the 20142015 Fiscal Year???? rework trex deck areas and suppo?? Repalster Pool?? Approved: August 14, 2014 Page 1 of 8 Anderson Mill Limited District

More information

Fishhawk Community Development District. Financial Statements (Unaudited) December 31, 2016

Fishhawk Community Development District. Financial Statements (Unaudited) December 31, 2016 Fishhawk Community Development District Financial Statements (Unaudited) December 31, 2016 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 12/31/2016 (In Whole Numbers) Debt Service

More information

Borough of Ebensburg FY 2018 Budget Operating Fund Budget

Borough of Ebensburg FY 2018 Budget Operating Fund Budget OPERATING FUND REVENUES Real Property Taxes 301.100 Real Estate Tax, Current Levy $430,000 301.400 Real Estate Tax, Delinquent $24,000 Total Real Property Taxes $454,000 Local Act 511 Taxes 310.100 Real

More information

Check Register Jan 2017

Check Register Jan 2017 Check Register Jan 2017 Chk. Date Vendor Name Ck Amount Description Expense Account Expense Amount DD 1/13/2017 Municipal Court $ 487.32 Employee Payroll 01.40.5010 $ 487.32 DD 1/13/2017 Sanitation $ 356.30

More information

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2017 Fiscal Period 4

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2017 Fiscal Period 4 The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2017 Fiscal Period 4 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet

More information

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2018 Fiscal Period 1

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2018 Fiscal Period 1 The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2018 Fiscal Period 1 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet

More information

Heritage Landing Community Development District

Heritage Landing Community Development District Heritage Landing Community Development District Financial Statements (Unaudited) May 31, 2017 Prepared by: Rizzetta & Company, Inc. St. Augustine Office 2806 North Fifth Street, Unit 403 St. Augustine,

More information

RECREATION AND PARKS BOARD OF ST. MARY S COUNTY Meeting of Thursday, March 4, 2010 MINUTES

RECREATION AND PARKS BOARD OF ST. MARY S COUNTY Meeting of Thursday, March 4, 2010 MINUTES RECREATION AND PARKS BOARD OF ST. MARY S COUNTY Meeting of Thursday, March 4, 2010 MINUTES BOARD MEMBERS PRESENT: Richard Buckler, Vice-Chairperson; Patrick Dugan, Al Harrison, Sabrina Hecht, Robert Hicks,

More information

Best Practices For Field Trips Involving Watercraft

Best Practices For Field Trips Involving Watercraft Table of Contents Best Practices For Field Trips Involving Watercraft Scope...1 Coverage...1 Definitions...2 General Risk Management...3 Recommendations Specific to Common Carriers...5 Recommendations

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

Fishhawk Community Development District II

Fishhawk Community Development District II Fishhawk Community Development District II Financial Statements (Unaudited) January 31, 2019 Prepared by: Rizzetta & Company, Inc. fishhawkcdd.org rizzetta.com Balance Sheet As of 1/31/2019 Capital Projects

More information

I-leather Ridge Metropolitan District Financial Statements. June3O,2015

I-leather Ridge Metropolitan District Financial Statements. June3O,2015 Ileather Ridge Metropolitan District Financial Statements June3O,2015 Governmental Budget SIMMONS & V%THEELER, P.C. Certified Public Accountants 8005 South Chester Street, Suite 150, Centennial, CO 80112

More information

Fishhawk Community Development District

Fishhawk Community Development District Fishhawk Community Development District Financial Statements (Unaudited) January 31, 2019 Prepared by: Rizzetta & Company, Inc. fishhawkcdd.org rizzetta.com Balance Sheet As of 1/31/2019 (In Whole Numbers)

More information

Concord Station Community Development District

Concord Station Community Development District Concord Station Community Development District concordstationcdd.com Adopted Budget for Fiscal Year 2018/2019 Presented by: Rizzetta & Company, Inc. 5844 Old Pasco Road, Suite 100 Pasco, Florida 33544

More information

Annual Operating and Debt Service Budget Fiscal Year 2014

Annual Operating and Debt Service Budget Fiscal Year 2014 OAKSTEAD FINAL BUDGET Adopted 8/20/13 Prepared by: OAKSTEAD Table of Contents Page # OPERATING BUDGET Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-3 Budget Narrative 4-9 Exhibit A

More information

Adams Ridge Homeowners Association

Adams Ridge Homeowners Association Adams Ridge Homeowners Association Committee & Project Management Policy & Procedures Policy Group Name: Adams Ridge Home Owners Association Policy Name: Committee & Project Management Policy & Procedures

More information

Brandy Creek. Adopted Budget. Community Development District. Fiscal Year 2019

Brandy Creek. Adopted Budget. Community Development District. Fiscal Year 2019 Adopted Budget July 11, 2018 BUDGET Table of Contents General Fund Budget. Page 1 Narrative Administrative and Maintenance...Page 2-7 Series 2013A Debt Service Fund Budget... Page 8-9 Series 2006/2015

More information

Lake Hauto Club Deposit Detail

Lake Hauto Club Deposit Detail Lake Hauto Club Deposit Detail December 11, 2011 through January 14, 2012 Type Num Date Name Account Amount Deposit 12/14/2011 1st Niagara - Checking 10,495.72 Lot Fees -9,603.72 Boat Dock Rentals -340.00

More information

CRYSTAL FALLS ASSOCIATION Budget vs Actual 2017 Summary January through September 2017

CRYSTAL FALLS ASSOCIATION Budget vs Actual 2017 Summary January through September 2017 Ordinary Income/Expense Income Dues Income 194,962.50 195,075.00 (112.50) 99.94% Horse Boarding 5,119.35 6,750.00 (1,630.65) 75.84% Less Horse Boarding/Lost some Boarders Total Income 200,081.85 201,825.00

More information

Approved FOSCA 2019 Operations, Capital, Bingo Reserve Budgets

Approved FOSCA 2019 Operations, Capital, Bingo Reserve Budgets 2019 LINE FOUNTAIN OF THE SUN COMMUNITY Budget ITEM ASSOCIATION OPERATIONS & RESERVE BUDGETS 2019 10.00% ASSESSMENT #'S INCREASE $ 704.00 ASSESSMENT INCOME 40100 FOSHA Assessment Income $ 1,050,368.00

More information

Venetian Community Development District

Venetian Community Development District Venetian Community Development District Financial Statements (Unaudited) November 3, 218 Prepared by: Rizzetta & Company, Inc. venetiancdd.org rizzetta.com Balance Sheet As of 11/3/218 (In Whole Numbers)

More information

Tara Community Development District

Tara Community Development District Tara Community Development District Financial Statements (Unaudited) October 31, 2018 Prepared by: Rizzetta & Company, Inc. taracdd.org rizzetta.com Balance Sheet As of 10/31/2018 (In Whole Numbers) Total

More information

Fishhawk Community Development District. Financial Statements (Unaudited) January 31, 2017

Fishhawk Community Development District. Financial Statements (Unaudited) January 31, 2017 Fishhawk Community Development District Financial Statements (Unaudited) January 31, 2017 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 1/31/2017 (In Whole Numbers) Debt Service

More information

HUNTERS RIDGE COMMUNITY ASSOCIATION 2019 BUDGET

HUNTERS RIDGE COMMUNITY ASSOCIATION 2019 BUDGET 2019 SUMMARY OF ANNUAL DUES: Golf Dues $ 2,990.00 $ 2,900.00 Golf Assessment $ 60.00 $ - (Assessment to all equity golf and charter members for golf course reserves.) Trackage $ 1,500.00 $ 1,500.00 Social

More information

Heather Ridge Metropolitan District Financial Statements. August 31, 2015

Heather Ridge Metropolitan District Financial Statements. August 31, 2015 Heather Ridge Metropolitan District Financial Statements August 31, 2015 Governmental Budget IMMONS & WHEELER, P.C. Certified Public Accountants 8005 South Chester Street, Suite 150, Centennial, CO 80112

More information

Brandy Creek. Adopted Budget. Community Development District. Fiscal Year 2018

Brandy Creek. Adopted Budget. Community Development District. Fiscal Year 2018 Adopted Budget August 23, 2017 Table of Contents General Fund Budget. Page 1 Narrative Administrative and Maintenance...Page 2-9 Series 2013A Debt Service Fund Budget.. Page 10-11 Series 2006/2015 Debt

More information

Greater Lakes/Sawgrass Bay Community Development District

Greater Lakes/Sawgrass Bay Community Development District Greater Lakes/Sawgrass Bay Community Development District http://glsbcdd.org Proposed Budget for Fiscal Year 2018/2019 Presented by: Rizzetta & Company, Inc. 8529 South Park Circle Suite 330 Orlando, Florida

More information

Welcome to the Annual Meeting September 15, :00 p.m. North Lounge, Clubhouse 43 Heritage Drive Avon, CT 06001

Welcome to the Annual Meeting September 15, :00 p.m. North Lounge, Clubhouse 43 Heritage Drive Avon, CT 06001 Welcome to the Annual Meeting September 15, 2015 8:00 p.m. North Lounge, Clubhouse 43 Heritage Drive Avon, CT 06001 Note: The Financial information included within this report does not reflect any proposed

More information

Examples of FTA Eligible Revenues by Category

Examples of FTA Eligible Revenues by Category Examples of FTA Eligible Revenues by Category A. TRANSPORTATION REVENUES DESCRIPTION OF REVENUES Includes regular and discounted cash fares, pre-purchased tickets or tokens, and cash contributions or donations

More information

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

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

More information

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2016 Fiscal Period 1

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2016 Fiscal Period 1 The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending October 31, 2016 Fiscal Period 1 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet

More information

Greyhawk Landing Community Development District

Greyhawk Landing Community Development District Greyhawk Landing Community Development District Financial Statements (Unaudited) September 30, 2018 Prepared by: Rizzetta & Company, Inc. greyhawkcdd.org rizzetta.com Balance Sheet As of 9/30/2018 Total

More information

Heritage Isle at Viera Community Development District

Heritage Isle at Viera Community Development District Heritage Isle at Viera Community Development District http://heritageisleatvieracdd.org Proposed Budget for Fiscal Year 2017/2018 Presented by: Rizzetta & Company, Inc. 8529 South Park Circle Suite 330

More information

Operating Budget PLEASANT HILL RECREATION & PARK DISTRICT

Operating Budget PLEASANT HILL RECREATION & PARK DISTRICT !I q} I 2017-2019 Operating Budget PLEASANT HILL RECREATION & PARK DISTRICT TABLE OF CONTENTS Summary Tables... 1 General Fund Projection.. 2 Net Results by Program Budget 3 Wage and Benefit Comparison.

More information

Encore Community Development District

Encore Community Development District 1 Encore Community Development District www.encorecdd.org Approved Proposed Budget for Fiscal Year 2018/2019 Presented by: Rizzetta & Company, Inc. 9428 Camden Field Parkway Riverview, Florida 33578 Phone:

More information

2019 Final Budget. Page 1. RECEIPTS 2019 mills

2019 Final Budget. Page 1. RECEIPTS 2019 mills RECEIPTS 2019 mills GENERAL FUND 5,244,796 25.46 STATE AID 489219 INTEREST 60000 SWIMMING POOL - ROOSEVELT 60000 GOLF COURSE 415000 GOLF CARTS 135000 RENT OF FACILITIES 18000 OTHER RECEIPTS 12500 ZOO INCOME

More information

Falcon Trace. Community Development District Adopted Budget FY 2018

Falcon Trace. Community Development District Adopted Budget FY 2018 Falcon Trace Community Development District Adopted Budget FY 2018 Table of Contents 1 2-5 6 7 8 General Fund General Fund Narrative Capital Reserve Fund Debt Service Fund - Series 2007 Amortization Schedule

More information

TOTAL ASSETS 1,006,274.33

TOTAL ASSETS 1,006,274.33 10:38 AM Indian Lake Property Owners 11/13/18 Balance Sheet Accrual Basis As of October 31, 2018 Oct 31, 18 ASSETS Current Assets Checking/Savings 1000 Bank of Sullivan Checking 25,686.43 1001 Bk of Sull.

More information

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending June 30, 2017 Fiscal Period 9

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending June 30, 2017 Fiscal Period 9 The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending June 30, 2017 Fiscal Period 9 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet Pages

More information

LEXINGTON OAKS. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2012

LEXINGTON OAKS. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2012 Annual Operating and Debt Service Budget Version 7 - Adlpted Budget (Adopted at meeting 8/18/11) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and

More information

Montecito. Community Development District. Proposed Budget

Montecito. Community Development District. Proposed Budget Proposed Budget FY 2019 Table of Contents Pages General Fund 1-2 General Fund Narrative 3-11 Capital Reserve Fund 12 Disaster Reserve Fund 13 Debt Service Fund 14 Assessment Allocation Chart 15-16 General

More information

Check Register January 1, January 31, 2014

Check Register January 1, January 31, 2014 Check Register January 1, 2014- January 31, 2014 Chk. Date Vendor Name Description Expense Account Expense Amount DD 2/14/2014 Municipal Court Employee Payroll 01.40.5010 $ 876.38 DD 2/14/2014 Administration

More information

Fishhawk Community Development District

Fishhawk Community Development District Fishhawk Community Development District Financial Statements (Unaudited) June 30, 2018 Prepared by: Rizzetta & Company, Inc. fishhawkcdd.org rizzetta.com Balance Sheet As of 6/30/2018 Debt Service General

More information

Fishhawk Community Development District III

Fishhawk Community Development District III Fishhawk Community Development District III Financial Statements (Unaudited) May 31, 2018 Prepared by: Rizzetta & Company, Inc. fishhawkcdd.org rizzetta.com Balance Sheet As of 5/31/2018 (In Whole Numbers)

More information

Sales & Use Tax for Government & Municipalities

Sales & Use Tax for Government & Municipalities Sales & Use Tax for Government & Municipalities Sales Tax 12-36- 910(A) reads: A sales tax, equal to [six] percent of the gross proceeds of sales, is imposed upon every person engaged or continuing within

More information

11:28 AM Park County Animal Shelter. 09/10/18 Balance Sheet Accrual Basis As of August 31, 2018

11:28 AM Park County Animal Shelter. 09/10/18 Balance Sheet Accrual Basis As of August 31, 2018 11:28 AM Park County Animal Shelter 09/10/18 Balance Sheet Accrual Basis As of August 31, 2018 Aug 31, 18 ASSETS Current Assets Checking/Savings 1010 First Bank of Wyoming-Operating Spay/Neuter Acct. 4,499.81

More information

The Landings Management Association, Inc. Balance Sheet As of May 31, 2008

The Landings Management Association, Inc. Balance Sheet As of May 31, 2008 Balance Sheet As of May 31, 2008 May 31, 08 ASSETS Current Assets Checking/Savings 1010 Checking 521,808.03 1020 Reserve Accounts 113,587.97 Total Checking/Savings 635,396.00 Accounts Receivable 1040 Assessment

More information

LEXINGTON OAKS. Community Development District. Annual Operating and Debt Service Budgets. Fiscal Year 2018

LEXINGTON OAKS. Community Development District. Annual Operating and Debt Service Budgets. Fiscal Year 2018 s Version 6 - Final Budget: (Adopted at 8/17/17 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-3 Exhibit A

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

First Reading - Effective Date - Second Reading - Vote yeas nays

First Reading - Effective Date - Second Reading - Vote yeas nays ORDINANCE NO. 2011-005 AN ORDINANCE APPROVING THE REVISED FINANCIAL RECOVERY PLAN FOR THE VILLAGE OF WAYNESVILLE, OHIO AND DECLARING AN EMERGENCY (RECOVERY PLAN #9) WHEREAS, the Auditor of State has declared

More information

Encore Community Development District

Encore Community Development District 1 Encore Community Development District www.encorecdd.org Adopted Budget for Fiscal Year 2018/2019 Presented by: Rizzetta & Company, Inc. 9428 Camden Field Parkway Riverview, Florida 33578 Phone: 813-533-2950

More information

HERITAGE ISLES. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2017

HERITAGE ISLES. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2017 Version 5.0 - Final Budget: (Adopted on 8/24/16) Prepared by: Table of Contents OPERATING BUDGET Page # General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-2 Exhibit A - Allocation

More information

The Groves Community Development District

The Groves Community Development District The Groves Community Development District Financial Statements (Unaudited) February 28, 2019 Prepared by: Rizzetta & Company, Inc. thegrovescdd.org rizzetta.com Balance Sheet As of 2/28/2019 Debt Service

More information

Overall Expenditure Summary

Overall Expenditure Summary Overall Expenditure Summary 2014 2015 2016 2016 2016 2017 Fund Actual Actual Budget YTD Projected Budget General 8,281,509 7,659,790 8,355,387 5,296,723 7,792,185 8,184,357 CRA 341,547 268,980 717,000

More information

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2018 Fiscal Period 4

The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2018 Fiscal Period 4 The Landings Yacht Golf & Tennis Club, Inc. For The Month Ending January 31, 2018 Fiscal Period 4 The Landings Yacht Golf & Tennis Club, Inc. Table of Contents Financial Overview Pages 1-6 Balance Sheet

More information

Community Development District Final Annual Operating Budget Fiscal Year 2014 Proposed August 22, 2013

Community Development District Final Annual Operating Budget Fiscal Year 2014 Proposed August 22, 2013 Final Annual Operating Budget Fiscal Year 2014 Proposed August 22, 2013 Final Annual Operating Budget Fiscal Year 2014 Table of Contents Section 1: Budget Introduction Section 2: Operating Budget Fund

More information

TOTAL ASSETS 1,034,274.97

TOTAL ASSETS 1,034,274.97 9:32 AM Indian Lake Property Owners 08/11/18 Balance Sheet Accrual Basis As of July 31, 2018 Jul 31, 18 ASSETS Current Assets Checking/Savings 1000 Bank of Sullivan Checking 7,960.74 1001 Bk of Sull. Money

More information

The Groves Community Development District. Financial Statements (Unaudited) October 31, 2014

The Groves Community Development District. Financial Statements (Unaudited) October 31, 2014 The Groves Community Development District Financial Statements (Unaudited) October 31, 2014 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 10/31/2014 Debt Service General Fund

More information

Country Walk Community Development District

Country Walk Community Development District Country Walk Community Development District Financial Statements (Unaudited) January 31, 2019 Prepared by: Rizzetta & Company, Inc. countrywalkcdd.org rizzetta.com Balance Sheet As of 1/31/2019 (In Whole

More information

Gateway Services Community Development District

Gateway Services Community Development District Gateway Services Community Development District Financial Report December 31, 2016 Prepared by Gateway Services Community Development District Table of Contents BASIC FINANCIAL STATEMENTS Report Page #

More information

2012 Summary of Mill Levies Mill Levy

2012 Summary of Mill Levies Mill Levy 2012 Summary of Mill Levies Mill Levy 2012 Mill Levy Change From General Fund 36.663 36.494-0.169 Recreation 2.078 2.494 0.416 Library 3.747 3.75.003 Library Employee Benefits 0.833 0.852 0.019 Bond &

More information

Gateway Services Community Development District

Gateway Services Community Development District Gateway Services Community Development District Financial Report January 31, 2017 Prepared by Gateway Services Community Development District Table of Contents BASIC FINANCIAL STATEMENTS Report Page #

More information

The Landings Yacht Golf & Tennis Club, Inc.

The Landings Yacht Golf & Tennis Club, Inc. The Landings Yacht Golf & Tennis Club, Inc. Annual Membership Meeting February 22, 2019 Presentation by: THE LANDINGS YACHT GOLF & TENNIS CLUB, INC. SUMMARY PROFIT & LOSS FINANCIAL RESULTS OCTOBER 2017

More information

2019 PROPOSED BUDGET ACCOUNT 2019

2019 PROPOSED BUDGET ACCOUNT 2019 219 PROPOSED BUDGET ACCOUNT 219 DESCRIPTION PROPOSED REAL ESTATE TAXES Real Estate Tax - Current Year 3,953,14 Real Estate Tax - Delinquent from Tax Claim Bureau 55, 4,8,14 TAXES Real Estate Transfer Tax

More information

Heritage Landing Community Development District. Financial Statements (Unaudited) March 31, 2017

Heritage Landing Community Development District. Financial Statements (Unaudited) March 31, 2017 Heritage Landing Community Development District Financial Statements (Unaudited) March 31, 2017 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 3/31/2017 (In Whole Numbers) Debt

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

South Fork East. Community Development District. Final Operating Budget Fiscal Year Proposed Approved August 23rd, 2012.

South Fork East. Community Development District. Final Operating Budget Fiscal Year Proposed Approved August 23rd, 2012. Final Operating Budget Fiscal Year 2013 Proposed Approved August 23rd, 2012 WWW.DMS-US.COM Final Operating Budget Fiscal Year 2013 Table of Contents Section 1: Budget Introduction Section 2: Operating

More information

TOTAL ASSETS 1,009,532.31

TOTAL ASSETS 1,009,532.31 4:21 PM Indian Lake Property Owners 12/07/18 Balance Sheet Accrual Basis As of November 30, 2018 Nov 30, 18 ASSETS Current Assets Checking/Savings 1000 Bank of Sullivan Checking 15,480.51 1001 Bk of Sull.

More information

Cash reserved for capital projects (impact fees) $ 1,197,524

Cash reserved for capital projects (impact fees) $ 1,197,524 August 2017 Financial Report Comments Balance Sheet General - Comparative balance sheet is shown for August 31, 2017; July 31, 2017 ; and August 31, 2016 Analysis of Cash Position 8/31/2017 8/31/2016 Cash

More information

The Groves Community Development District. Financial Statements (Unaudited) February 28, 2017

The Groves Community Development District. Financial Statements (Unaudited) February 28, 2017 The Groves Community Development District Financial Statements (Unaudited) February 28, 2017 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 2/28/2017 (In Whole Numbers) Debt

More information

Tara Community Development District. Financial Statements (Unaudited) October 31, 2013

Tara Community Development District. Financial Statements (Unaudited) October 31, 2013 Tara Community Development District Financial Statements (Unaudited) October 31, 2013 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 10/31/2013 Total Governmental General Fund

More information

Town of Kindred Community Development District

Town of Kindred Community Development District Town of Kindred Community Development District Financial Statements (Unaudited) October 31, 2018 Prepared by: Rizzetta & Company, Inc. townofkindredcdd.org rizzetta.com Balance Sheet As of 10/31/2018 (In

More information

Field & Facility Use Information

Field & Facility Use Information Field & Facility Use Information Info@NewportRecreation.org www.newportrecreation.org is responsible for the scheduling, reservation, use and management of the City s athletic and recreational facilities.

More information

Falcon Trace. Community Development District Adopted Budget FY 2019

Falcon Trace. Community Development District Adopted Budget FY 2019 Falcon Trace Community Development District Adopted Budget FY 2019 Table of Contents 1 2-5 6 7 8 General Fund General Fund Narrative Capital Reserve Fund Debt Service Fund - Series 2007 Amortization Schedule

More information

Montecito Community Development District, (City of Satellite Beach, Florida)

Montecito Community Development District, (City of Satellite Beach, Florida) , (City of Satellite Beach, Florida) Special Assessment Bonds, Series 2006A, $5,690,000, Cusip: 61237KAA0 (Due May 1, 2037) Special Assessment Bonds, Series 2006B, $21,875,000, Cusip: 61237KAB8 (Due May

More information

KEY LARGO FIRE RESCUE AND EMERGENCY MEDICAL SERVICES DISTRICT

KEY LARGO FIRE RESCUE AND EMERGENCY MEDICAL SERVICES DISTRICT KEY LARGO FIRE RESCUE AND EMERGENCY MEDICAL SERVICES DISTRICT FY13/14 The KLFR&EMS District Mission is to provide exceptional fire protection and emergency medical services efficiently and cost-effectively

More information

LAKESHORE RANCH CDD STATEMENT ADOPTED BUDGET: GENERAL FUND FY 2013 ACTUAL FY 2014 ACTUAL FY 2015 ACTUAL FY 2016 ACTUAL FY 2017 ADOPTED

LAKESHORE RANCH CDD STATEMENT ADOPTED BUDGET: GENERAL FUND FY 2013 ACTUAL FY 2014 ACTUAL FY 2015 ACTUAL FY 2016 ACTUAL FY 2017 ADOPTED LAKESHORE RANCH CDD STATEMENT 1 2018 ADOPTED BUDGET: GENERAL FUND FY 2013 ACTUAL FY 2014 ACTUAL FY 2015 ACTUAL FY 2016 ACTUAL FY 2017 ADOPTED FY 2017 YTD- MARCH FY 2018 ADOPTED VARIANCE 2017 TO 2018 1

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

The Groves Community Development District. Financial Statements (Unaudited) October 31, 2016

The Groves Community Development District. Financial Statements (Unaudited) October 31, 2016 The Groves Community Development District Financial Statements (Unaudited) October 31, 2016 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 10/31/2016 (In Whole Numbers) Debt

More information

MEADOW POINTE. Community Development District. Annual Operating Budget. Fiscal Year Version 3 - Final Budget (Adopted at August 1, 2013 meeting)

MEADOW POINTE. Community Development District. Annual Operating Budget. Fiscal Year Version 3 - Final Budget (Adopted at August 1, 2013 meeting) Version 3 - Final Budget (Adopted at August 1, 2013 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-2 Exhibit A - Allocation

More information