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

Size: px
Start display at page:

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

Transcription

1 08/05/ 10:41 AM Fund GENERAL FUND Dept 000 Revenues CURRENT TAXES PERSONAL TAXES TRAILER TAX SWAMP TAX LIQUOR TAX COURT FUNDING FROM STATE STATE REVENUE SHARING CIP FUNDING COUNTY REVENUE SHARING (CRS) CIRCUIT COURT DNA FEES SHERIFF DNA FEES FEE FOR BAD CHECKS INTEREST ON INVESTMENTS PRUDENVILLE-LAND LEASE-TOWER RENTAL OTHER REVENUE REIMBURSEMENT FROM OTHER FUNDS HEALTH INSURANCE REIMBURSEMENT MISC REIMBURSEMENTS TRANSFER FROM 221 RENTAL INCOME FUND APPROPRIATION FROM G/F FUND COST ALLOCATION REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 1/169 PERIOD ENDING 4,488, ,00 1,90 347,00 154, ,00 101, , ,50 6, ,00 2,60 180,00 299, ,00 354, , , , , , , , , , MONTH , , ,133, , , , , , (59.48) (118.69) (32.04) 2,50 3, , , (1,249.85) 180,00 299, , TOTAL Revenues 6,345, ,058, , ,286, Net - Dept 000 6,345, ,058, , ,286,893.12

2 08/05/ 10:41 AM Fund GENERAL FUND Dept 101 Revenues MISC/PER DIEM REVENUE REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 2/169 PERIOD ENDING 3, MONTH , TOTAL Revenues 3, , SALARY BOARD SECRETARY 50% SOCIAL SECURITY MEDICARE BLUE CROSS PREM. COUNTY SHARE LIFE INSURANCE COUNTY SHARE RETIREMENT COUNTY SHARE WORKMENS COMPENSATION DENTAL COUNTY SHARE OFFICE SUPPLIES EQUIPMENT UNDER $3000 PRINTING OF MINUTES/ADV CONSULTANT FEES LEGAL FEES SUBSCRIPTIONS SERVICE CONTRACTS TEMP PART TIME TELEPHONE TRAVEL ADVERTISING/SIGNAGE EMPLOYEE TRAINING 74, , , , , , , ,80 34,00 4, , ,00 37, , , , , , ,75 7, (38) , , , (83.00) , (38) , , , , , , (416.74) , ,25 (3,174.10) (97.00) , , TOTAL 233, , , , Net - Dept 101 (230,777.88) (118,709.71) (17,963.36) (112,068.17)

3 08/05/ 10:41 AM Fund GENERAL FUND Dept 131 Revenues CIRCUIT CT JUDGE-SUPPLEMENT CIRCUIT DRUG CASEFLOW FUND CIRCUIT COURT COSTS CUNNINGHAM COURT COST % BAIL BOND RETAIN CIRCUIT COURT FEES CIRCUIT COURT APPEALS FEES CIR CT CRIME VICTIMS RIGHTS CIRCUIT COURT ATTORNEY REIMBURSMENT CIRCUIT COPIES (PHO) CIRCUIT COURT DNA FEES CIRCUIT SEARCH FEES CERTIFIED COPIES CIRCUIT (CCC) SHERIFF DNA FEES BOND FORFEITURES MISC REIMBURSEMENTS REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 3/169 PERIOD ENDING 12, ,00 6,30 15, , , ,41 1, , , , , , , , (37.78) MONTH 11, , (37.78) (21,495.00) , (60) 10 4, , , (130.45) 1, , (47.50) TOTAL Revenues 76,92 58, , , SALARY - JUDGES SUPPLEMENT SALARY - APPOINTED PERMANENT HIRE - CLERK COURT BALIFF-1/3 PORTION FITNESS INCENTIVE SOCIAL SECURITY MEDICARE BLUE CROSS PREM. COUNTY SHARE LIFE INSURANCE RETIREMENT COUNTY SHARE WORKMENS COMPENSATION LONGEVITY DENTAL COUNTY SHARE OFFICE SUPPLIES/MISC EQUIPMENT UNDER $3000 FOOD PROBATION DEPARTMENT TRANSCRIPTS CENTRAL FILING ADMINISTRATION JURY FEES WITNESS FEES ATTORNEY FEES APPELLATE FEES SERVICE CONTRACTS TELEPHONE EXPENSE TRAVEL EXPENSE FREIGHT CSC TESTING EMPLOYEE TRAINING OFFICE EQUIPMENT & FURNISH. 45, , , , , , , , , , , ,40 3,10 4,00 4, ,28 16,00 6,50 1, ,50 22, , , , , , , , , , , , , , , , , , , , (61.19) (70.38) , (3,245.39) , , , , , , , , , , , , (216.30) 31, , , , TOTAL 286, , , ,

4 08/05/ 10:41 AM Fund GENERAL FUND Net - Dept 131 REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 4/169 PERIOD ENDING (209,639.87) (98,106.38) MONTH (3,730.32) (111,533.49)

5 08/05/ 10:41 AM Fund GENERAL FUND Dept 132 Revenues JUVENILE OFFICER GRANT CHILD CARE REIMBURSEMENT PROBATION SERVICES COLLECTION FEES - 25% CRIME VICTIM STIPEND JUVENILE DNA FEES MISC REIMBURSEMENTS REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 5/169 PERIOD ENDING 27, ,90 14, , , MONTH , , , (0.71) (37.78) TOTAL Revenues 44, , , SALARY - COURT ADMINISTRATOR JUVENILE OFFICER SALARY - PERM/HIRE PROBATION OFFICERS COURT RECORDER COURT BAILIFF - 1/3 PORTION FITNESS INCENTIVE SOCIAL SECURITY MEDICARE BLUE CROSS PREM. COUNTY SHARE LIFE INSURANCE COUNTY SHARE RETIREMENT COUNTY SHARE WORKMENS COMPENSATION LONGEVITY DENTAL COUNTY SHARE OFFICE SUPPLIES COMPUTERS/SOFTWARE BACKUP RECORDER JURY FEES WITNESS FEES TRANSCRIPT FEES LEGAL FEES APPELLATE ATTORNEY FEES SUBSCRIPTIONS DUES AND SUBSCRIPTIONS SERVICE CONTRACTS CONTRACTUAL VISITING JUDGE TELEPHONE FAMILY COURT MILEAGE VISITING JUDGE TRAVEL FREIGHT ADVERTISING OFFICE EQUIPMENT REPAIR EMPLOYEE TRAINING OFFICE EQUIPMENT & FURNITURE 5, , , , , , , , , , , , , ,50 1,50 1, ,00 2,00 62,22 1,00 1, ,00 2,00 1,30 1,70 1, ,00 4,20 1, , , , , , , , , , , , , , , , (391.37) 1, , , , , , , (398.54) (7) 3, , , , , , , , , , , , , , , , , , , TOTAL 331, , , , Net - Dept 132 (287,097.91) (138,626.70) (20,265.78) (148,471.21)

6 08/05/ 10:41 AM Fund GENERAL FUND Dept 133 Revenues OGEMAW COUNTY SHARE-CENTRAL SERVICES REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 6/169 PERIOD ENDING 154, , MONTH 84, TOTAL Revenues 154, , , COURT ADMINISTRATOR SALARY JUDICIAL SECRETARY SOCIAL SECURITY MEDICARE BLUE CROSS/BLUE SHIELD BCN/DD TAX LIFE INSURANCE PRESCRIPTIONS HRA RETIREMENT WORKMENS COMPENSATION LONGEVITY DELTA DENTAL LIABILITY INSURANCE OFFICE/MISCELLANEOUS SUPPLIES COURT RECORDER LEGAL FEES SUBSCRIPTIONS DUES SERVICE CONTRACTS INFORMATION SYSTEM CONTRACTUAL VISITING JUDGE TELEPHONE TRAVEL VISITING JUDGE TRAVEL POSTAGE AND FREIGHT UNEMPLOYMENT LIEN COST AS-400 (STATE COMPUTER) EMPLOYEE TRAINING COURT ADMINISTRATION OVERHEAD 43, , , , , ,84 2, ,00 13, , , ,00 2,00 20,00 1,00 1, ,60 7,50 4, ,50 1,00 1,00 10, , ,00 7,50 21, , , , , , , , , , , , , , , , , (45.82) 4, (516.08) , , , , , , , , , , , (2,801.83) 1, , ,75 (1,993.22) (3.77) 2, ,00 10, , , TOTAL 295, , , , Net - Dept 133 (141,445.61) (75,709.84) (21,555.83) (65,735.77)

7 08/05/ 10:41 AM Fund GENERAL FUND Dept 136 Revenues DISTRICT DRUG CASEFLOW FUND DRUNK DRIVING ASST FUND DWI SOBRIETY COURT GRANT DISTRICT COURT COSTS DISTRICT CT PROBATION OVERSIGHT FEES DRUG TESTING DST COURT/APPEAL/CLERK FEES ORV ORDINANCE REVENUE DISTRICT COURT BOND COSTS DST COURT CRIME VICTIM RIGHTS DISTRICT COURT FEES DISTRICT COURT ATTORNEY REIMBURSEMENT DISTRICT COURT MAILING FEES DST PHOTOS DISTRICT COURT FORMS BOND FORFEITURES CASH SHORT AND OVER - DISTRICT COURT REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 7/169 PERIOD ENDING 50 9,00 5,20 275,00 45,00 1, ,00 4,00 55,00 22, , , , , , , , , , , , ,48 MONTH 34, , , , , ,60 (269.48) , , (6,971.44) (385.00) (415.77) 36, , (28.28) (4,98) TOTAL Revenues 428, , , , SALARY - APPOINTED SALARY - PROBATION OFFICER SALARY - PERMANENT HIRE DRUNK DRIVING EXPENDITURE SALARY - SOBRIETY COURT COORDINATOR COURT BALIFF - 1/3 PORTION WEEKEND ON CALL PAY FITNESS INCENTIVE TRANSCRIPT WAGES VISITING JUDGE SOCIAL SECURITY TAX DISTRICT COURT MEDICARE BLUE CROSS PREM. COUNTY SHARE BLUE CROSS IN LIEU LIFE INSURANCE RETIREMENT COUNTY SHARE RETIREE CASH OUT WORKMENS COMPENSATION LONGEVITY DENTAL COUNTY SHARE OFFICE SUPPLIES COMPUTERS/SOFTWARE FOOD PROBATION DEPARTMENT JURY FEES WITNESS FEES ATTORNEY FEES APPELLATE FEES DUES AND SUBSCRIPTIONS SERVICE CONTRACTS DISTRICT COURT DRUG TESTING MEDICAL EXPENSES INTERPRETING SERVICES 125, , , ,00 5,20 15, , ,50 3,50 22, , , , ,62 32, ,20 1, , , ,00 4, ,00 1,00 1,00 120,51 2,00 2,50 19,00 1,80 1,00 1,00 62, , , , ,80 7, , , , , , , , , , , , , , , , , , , , , , , , , , , , , , ,40 7, , , ,50 11, , , , , , ,20 1, , , , , , , ,00 1, , ,00 1,

8 08/05/ 10:41 AM Fund GENERAL FUND TELEPHONE TRAVEL EXPENSE VISITING JUDGE TRAVEL ADVERTISING OFFICE EQUIPMENT REPAIR EMPLOYEE TRAINING OFFICE EQUIPMENT REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 8/169 PERIOD ENDING 2,50 1, , , , MONTH , , , TOTAL 719, , , , Net - Dept 136 (291,424.63) (72,406.89) 5, (219,017.74)

9 08/05/ 10:41 AM Fund GENERAL FUND Dept 141 Revenues FRIEND OF THE COURT-FOC-CRP REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 9/169 PERIOD ENDING 51,00 22, MONTH 3, , TOTAL Revenues 51,00 22, , , PAYMENT TO OTHER GOVERNMENTS 87,00 87,00 TOTAL 87,00 87,00 Net - Dept 141 (36,00) 22, , (58,104.02)

10 08/05/ 10:41 AM Fund GENERAL FUND Dept 147 Revenues STATE JURY FEES REIMBURSEMENT REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 10/169 PERIOD ENDING 70 MONTH 70 TOTAL Revenues OFFICE SUPPLIES POSTAGE MEETINGS TRAVEL 70 3,00 1, , TOTAL 5, , Net - Dept 147 (4,305.00) (669.34) (483.70) (3,635.66)

11 08/05/ 10:41 AM Fund GENERAL FUND Dept 148 Revenues PROBATE JUDGE SS/MEDICARE PROBATE JUDGE SALARY-STATE ATTY REIMBURSEMENT/PROBATE % BAIL BOND RETAIN WILL DEPOSITS SAFE DEPOSIT BOX COURT OF APPEAL FEE PROBATE JURY FEES CERTIFIED COPIES REGISTRATION/LIVING TRUST INVENTORY FEES TRANSCRIPT COPY FEE PROBATE COURT RECORD COPIES FEES MOTION FEES PROBATE COURT FEES ACCOUNT FEES OBJECTION FEES CLAIM FEES MICRO FILM COPY FEE REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 11/169 PERIOD ENDING 8, , ,90 10, , , , , , MONTH 34, , , , (25.00) 4, (16.20) TOTAL Revenues 166, , , , SALARY-JUDGE PASS THRU, STATE SALARY - COURT ADMINISTRATOR ADULT SERV COORD-GAL/VISITOR COURT RECORDER FULL TIME WAGES SOCIAL SECURITY MEDICARE BLUE CROSS PREM. COUNTY SHARE LIFE INSURANCE COUNTY SHARE RETIREMENT COUNTY SHARE WORKMENS COMPENSATION LONGEVITY DENTAL COUNTY SHARE OFFICE SUPPLIES EQUIPMENT UNDER $3000 BACK-UP COURT RECORDER GUARDIANSHIP SERVICES AND MILEAGE WITNESS FEES TRANSCRIPT FEES ATTORNEY FEES DUES AND SUBSCRIPTIONS DUES SERVICE CONTRACTS CONTRACTUAL VISITING JUDGE HEALTH AND MENTAL SERVICES INTERPRETING SERVICES TELEPHONE TRAVEL VISITING JUDGE TRAVEL FREIGHT EQUIPMENT REPAIR 139, , ,82 12, , , , , , , , ,00 1,50 3,50 18, , ,10 2, ,00 1, , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , ,50 3,50 14, , (65.54) 3, (1,537.38)

12 08/05/ 10:41 AM Fund GENERAL FUND EMPLOYEE TRAINING REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 12/169 PERIOD ENDING MONTH TOTAL 392, , , , Net - Dept 148 (225,575.87) (113,880.50) 6, (111,695.37)

13 08/05/ 10:41 AM Fund GENERAL FUND Dept SALARY CLERK PERMANENT SOCIAL SECURITY MEDICARE BLUE CROSS PREM. COUNTY SHARE IN LIEU OF HEALTH INSURANCE LIFE INSURANCE COUNTY SHARE RETIREMENT COUNTY SHARE WORKMENS COMPENSATION DENTAL COUNTY SHARE OFFICE SUPPLIES COMPUTERS/SOFTWARE SUBSCRIPTIONS SERVICE CONTRACTS TELEPHONE TRAVEL EMPLOYEE TRAINING REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 13/169 PERIOD ENDING 65, , , , , , , , , ,00 32, , , , , , , (407.13) 1, MONTH 5, , , (1,398.00) , , , , , , , (444.93) (27.14) TOTAL 159, , , , Net - Dept 172 (159,371.70) (80,951.02) (11,011.88) (78,420.68)

14 08/05/ 10:41 AM Fund GENERAL FUND Dept 191 Revenues ELECTION COPIES SALE-VOTER LIST CD/LABELS ELECTION REIMBURSEMENT REIMBURSEMENTS FILING FEES REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 14/169 PERIOD ENDING ,50 1, MONTH (158.75) ,50 (67.84) 1, TOTAL Revenues 14, , OFFICE SUPPLIES COMPUTER SOFTWARE MEETINGS TRAVEL ELECTIONS NOTICES FILING FEE REFUND 35,00 3, ,00 1, , , , , TOTAL 42, , , Net - Dept 191 (28,535.00) (15,305.25) (13,229.75)

15 08/05/ 10:41 AM Fund GENERAL FUND Dept 219 Revenues MARRIAGE LICENSES MARRIAGE LICENSES/NON-RESIDENT MARRIAGE LICENSES SAME DAY FEE REG. OF DEEDS TRANSFER TAX REG. OF DEEDS RECORDING FEES CLERK COPIES REGISTER OF DEEDS COPIES CLERKS CAMERA PHOTOS ME CREMATION FEE CLERK FEES REGISTER OF DEEDS FEES CERTIFIED COPIES NOTARY FILING FEES ASSUMED NAME/DISSOLUTION FAX REVENUE SALE OF PLAT BOOKS POSTAGE ON PLAT BOOKS SALE OF ID CARDS ROOM RENTAL FOR DEPO CASH SHORT AND OVER REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 15/169 PERIOD ENDING ,00 97, ,50 2,00 2, , , , ,07 2, , , , ,64 3 2, (3.00) MONTH , , , , , (20.75) , , (2,588.50) 1, , ,00 1, (163.00) , (2,115.00) (25.00) TOTAL Revenues 235,14 132, , , SALARY - ELECTED SALARY - APPOINTED SALARY - PERMANENT HIRE SOCIAL SECURITY MEDICARE BLUE CROSS PREM. COUNTY SHARE BLUE CROSS IN LIEU LIFE INSURANCE RETIREMENT COUNTY SHARE WORKMENS COMPENSATION VISION LONGEVITY DENTAL COUNTY SHARE OFFICE SUPPLIES EQUIPMENT/SOFTWARE UNDER $3000 DUES AND SUBSCRIPTIONS SERVICE CONTRACTS TELEPHONE TRAVEL OFFICE IMPROVEMENT EMPLOYEE TRAINING/COMPUTER 51, , , ,72 2, , , , , , ,00 2,50 1,00 2, ,50 1,00 1,00 25, , , , , , , , , , , , , , , , , , , , , , , , (134.88) , , , (87.10) , , TOTAL 288, , , , Net - Dept 219 (53,321.18) (9,361.04) 23, (43,960.14)

16 08/05/ 10:41 AM Fund GENERAL FUND Dept 225 Revenues ADDRESS ISSUANCE FEES EQUALIZATION FEES REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 16/169 PERIOD ENDING 1,50 37, , MONTH , TOTAL Revenues 38,50 31, , SALARY - DIRECTOR APPRAISER CONTRACTED SALARY - PERMANENT HIRE ADDRESS ISSUANCE SPECIALIST PT SOCIAL SECURITY MEDICARE BLUE CROSS PREM. COUNTY SHARE LIFE INSURANCE COUNTY SHARE RETIREMENT COUNTY SHARE WORKMENS COMPENSATION LONGEVITY DENTAL COUNTY SHARE OFFICE SUPPLIES DUES AND SUBSCRIPTIONS SERVICE CONTRACTS TELEPHONE TRAVEL ADDRESS MILEAGE/TRAVEL FREIGHT EMPLOYEE TRAINING 60,00 13,00 58, , , , , , ,22 4, , , ,50 30, , , , , , , , , , , , , , ,00 29, , , , , , , , TOTAL 222, , , , Net - Dept 225 (184,276.34) (78,366.17) (19,706.22) (105,910.17)

17 08/05/ 10:41 AM Fund GENERAL FUND Dept 226 Revenues MAPPING PLAT BOOK ADS/SALES REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 17/169 PERIOD ENDING 50 4, MONTH , TOTAL Revenues 4, , MIS SALARY PART-TIME HIRE SOCIAL SECURITY MEDICARE BLUE CROSS PREM. COUNTY SHARE LIFE INSURANCE COUNTY SHARE RETIREMENT COUNTY SHARE WORKMENS COMPENSATION LONGEVITY DENTAL COUNTY SHARE OFFICE SUPPLIES PRINTING OF PLAT BOOKS EQUIPMENT UNDER $3000 AERIAL MAPPING NETWORK MAINTENANCE CONTRACTS TELEPHONE TRAVEL FREIGHT EMPLOYEE TRAINING EQUIPMENT REPAIR 40, ,00 2, , , ,00 4,00 26,00 10,00 7,50 14,00 3, ,00 20, , , , , ,12 24, , , , , , , , , , , , , (12) 1, , , (124.89) 1, TOTAL 144, , , , Net - Dept 226 (140,218.98) (95,969.69) (10,434.71) (44,249.29)

18 08/05/ 10:41 AM Fund GENERAL FUND Dept 229 Revenues CO-OP REIMB. PROS. GRANT DHS PROSECUTOR REVENUE COSTS OF PROSECUTION-DISTRICT COURT COST OF PROSECUTION - CIRCUIT REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 18/169 PERIOD ENDING 68,00 15,00 18,00 8,00 32, , , , MONTH 36 3, , , , , , TOTAL Revenues 109,00 51, , , SALARY - PROSECUTOR SALARY - CHIEF ASST PROSECUTOR SALARY/OFFICE AD/TRIAL COORD SALARY - PORTION OF 2ND ASST PROSECUTOR SALARY - PERMANENT HIRE SALARY - GRANT HIRE PA COOPERATIVE ADM SALARY SOCIAL SECURITY TAX MEDICARE BLUE CROSS PREM. COUNTY SHARE BLUE CROSS IN LIEU LIFE INSURANCE COUNTY SHARE RETIREMENT COUNTY SHARE WORKMENS COMPENSATION LONGEVITY DENTAL COUNTY SHARE OFFICE SUPPLIES BLOOD TEST OFFICE EQUIPMENT/FURNITURE UNDER/3000 TRANSCRIPTS DUES AND LICENSES PAAC TECH SUPPORT SERVICE CONTRACTS PROCESS SERVICE SPECIAL PROSECUTOR SALARY HEALTH SERVICES TELEPHONE TRAVEL AND TRAINING OFFICE EQUIPMENT REPAIR EXTRADITION 88, ,00 35, , , , , , , , , , ,16 3, , , ,50 3,20 4, ,00 1,00 2,00 1,00 1,00 3,00 44, , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , ,50 3,20 2, ,00 1, ,00 3, TOTAL 468, , , , Net - Dept 229 (359,200.46) (168,383.85) (28,921.06) (190,816.61)

19 08/05/ 10:41 AM Fund GENERAL FUND Dept 230 Revenues VICTIMS RIGHTS ACT REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 19/169 PERIOD ENDING 46, , MONTH 40, TOTAL Revenues 46, , , CRIME VICTIMS ADVOCATE SOCIAL SECURITY MEDICARE BLUE CROSS PREM. COUNTY SHARE BCN/DD TAX BCN DEDUCTIBLES LIFE INSURANCE RETIREMENT COUNTY SHARE WORKMENS COMPENSATION LONGEVITY DENTAL COUNTY SHARE OFFICE SUPPLIES TELEPHONE TRAVEL 46, , , , , ,00 1, , , , , , , , , , , , , TOTAL 80, , , , Net - Dept 230 (33,691.79) (38,155.94) (6,732.97) 4,464.15

20 08/05/ 10:41 AM Fund GENERAL FUND Dept 245 Revenues STATE SURVEY & REMONUMENTATION SURVEY AND REMOIN COUNTY CONTR REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 20/169 PERIOD ENDING 43, ,00 17, , MONTH , (25,166.60) TOTAL Revenues 53, , SALARY - REP SALARY ADMIN PEER GROUP WORKMENS COMPENSATION REMONUMENTATION SUPPLIES REMONUMENTATION CONTRACTS 3, , , ,00 42,48 1, , , , , ,00 39, TOTAL 53, , , Net - Dept , (283.20) (47,908.66)

21 08/05/ 10:41 AM Fund GENERAL FUND Dept PLAT BOARD MEETINGS REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 21/169 PERIOD ENDING 20 MONTH 20 TOTAL Net - Dept 248 (20) (20)

22 08/05/ 10:41 AM Fund GENERAL FUND Dept 249 Revenues POSTAGE REIMBURSEMENT REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 22/169 PERIOD ENDING 8, MONTH , TOTAL Revenues 8, , POSTAGE MACHINE SUPPLIES POSTAGE EQUIPMENT RENTAL 70 34,00 3,50 14, , , , , TOTAL 38,20 15, , , Net - Dept 249 (29,70) (15,451.71) (2,474.10) (14,248.29)

23 08/05/ 10:41 AM Fund GENERAL FUND Dept 250 Revenues VENDING REVENUE REVENUE FROM OTHER SOURCES REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 23/169 PERIOD ENDING 1, , MONTH (2,377.49) 1, TOTAL Revenues 1,20 3, (1,922.49) SUPPLIES XEROX PAPER VENDING MACHINE SNACKS FAX MACHINE EXPENSE RENTAL ON XEROX 15 20,75 1, , , , (4,53) , , TOTAL 26,60 14, (4,189.29) 11, Net - Dept 250 (25,40) (11,869.10) 4, (13,530.90)

24 08/05/ 10:41 AM Fund GENERAL FUND Dept 253 Revenues PERSONAL TAXES INTEREST ON TAX SET FUNDS PRE DENIAL INTEREST TAX SEASON WAGE REIMBURSEMENT FORFEITURE FEE REVENUE TAX CERTIFICATION TAX SEARCHES INTEREST ON INVESTMENTS TRANSFERS PA123 (617 fund) REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 24/169 PERIOD ENDING 3,50 23,00 25,00 60,00 7,00 2,50 4,00 167, , (91.04) 1, , , MONTH , , (1,299.75) 25,00 60,00 3, , , , TOTAL Revenues 292,00 16, , , SALARY - ELECTED SALARY - APPOINTED SALARY - PERMANENT HIRE SALARY - PERM PRE REVIEWIER SOCIAL SECURITY MEDICARE BLUE CROSS PREM. COUNTY SHARE BLUE CROSS IN LIEU OF LIFE INSURANCE RETIREMENT COUNTY SHARE WORKMENS COMPENSATION LONGEVITY DENTAL COUNTY SHARE TELEPHONE 51, , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , TOTAL 281, , , , Net - Dept , (130,682.86) (20,818.36) 141,256.58

25 08/05/ 10:41 AM Fund GENERAL FUND Dept SALARY - PERMANENT HIRE SOCIAL SECURITY MEDICARE WORKMENS COMPENSATION TELEPHONE BUILDING REPAIR/IMPROVEMENT PAYMENT TO OTHER GOVERNMENTS REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 25/169 PERIOD ENDING 12, , , , MONTH , , , TOTAL 55, , , , Net - Dept 257 (55,908.00) (39,663.20) (12,148.37) (16,244.80)

26 08/05/ 10:41 AM Fund GENERAL FUND Dept 265 Revenues GENERAL REVENUE REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 26/169 PERIOD ENDING 12 MONTH (12) 10 TOTAL Revenues 12 (12) SALARY - APPOINTED SALARY - PERMANENT FULL TIME HIRE PART TIME CUSTODIAL WAGES SOCIAL SECURITY MEDICARE BLUE CROSS PREM. COUNTY SHARE LIFE INSURANCE COUNTY SHARE RETIREMENT COUNTY SHARE WORKMENS COMPENSATION LONGEVITY DENTAL COUNTY SHARE OFFICE SUPPLIES/MISC PURCHASES EQUIPMENT/TOOLS UNDER $3000 UNIFORMS VEHICLE GAS AND OIL CUSTODIAL/RESTROOM SUPPLIES EQUIPMENT SUPPLIES MAINTENANCE SUPPLIES/MISC CUSTODIAL SERVICES GARBAGE PICK UP RECYCLING DISPOSAL HEALTH SERVICES TELEPHONE CELL PHONE TRAVEL ADVERTISING ANNEX UTILITY UTILITIES - DTE GAS UTILITIES - CONSUMERS ELEC UTILITIES - SEWER/WATER BUILDING REPAIR/IMPROVEMENTS GENERATOR SERVICE - COURT FACILITY FIRE SUPPRESSION/PREVENTION HVAC SYSTEMS MAINT/REPAIR EQUIPMENT REPAIR (NON BUILDING) VEHICLE MAINTENANCE GROUNDS CARE & IMPROVEMENT EMPLOYEE TRAINING SECURITY 42, , ,14 9,01 2, , , ,50 2,01 2, , ,00 8,40 1, ,20 1, ,00 40,00 96,00 5,50 22,00 1,00 3,00 20,50 1,00 2,00 16, , , , , , , , , , , , , , , , , , , , , , , (3) , , , , , , , , , , ,50 2,01 1, (89.00) , , , , , , (4,170.61) 9, ,00 1, , (62.00) TOTAL 447, , , , Net - Dept 265 (447,895.56) (215,291.55) (30,992.31) (232,604.01)

27 08/05/ 10:41 AM Fund GENERAL FUND Dept SALARY - ELECTED PER DIEM SOCIAL SECURITY MEDICARE BLUE CROSS PREM. COUNTY SHARE LIFE INSURANCE COUNTY SHARE RETIREMENT COUNTY SHARE WORKMENS COMPENSATION DENTAL COUNTY SHARE OFFICE SUPPLIES DUES AND SUBSCRIPTIONS TRAVEL ADVERTISING REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 27/169 PERIOD ENDING 4, , , , MONTH , , TOTAL 13, , , , Net - Dept 275 (13,220.60) (5,915.89) (1,008.33) (7,304.71)

28 08/05/ 10:41 AM Fund GENERAL FUND Dept CRAWFORD-ROSC SOIL DIST APPRO. REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 28/169 PERIOD ENDING 3,00 3,00 MONTH 10 TOTAL 3,00 3,00 10 Net - Dept 280 (3,00) (3,00)

29 08/05/ 10:41 AM Fund GENERAL FUND Dept 281 Revenues SOIL EROSION PERMITS REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 29/169 PERIOD ENDING 15,00 7, MONTH 1,08 7, TOTAL Revenues 15,00 7, ,08 7, SOIL EROSION SALARY ASSISTANT SALARY SOCIAL SECURITY MEDICARE RETIREMENT COUNTY SHARE WORKMENS COMPENSATION OFFICE SUPPLIES GAS AND OIL TELEPHONE CELL PHONE NOTICES AND ADVERTISING VEHICLE REPAIR AND MAITENANCE MISCELLANEOUS EXPENSE TRAINING/CONFERENCE 6, , , , , , , (2,496.56) TOTAL 12, , , Net - Dept 281 2, (1,035.14) ,535.52

30 08/05/ 10:41 AM Fund GENERAL FUND Dept SALARY SOCIAL SECURITY MEDICARE RETIREMENT COUNTY SHARE WORKMENS COMPENSATION OFFICE SUPPLIES GAS AND OIL SOM - ANNUAL WATER LEVEL GAUGE COST CELL PHONE EMPLOYEE TRAINING ST. HELEN PROJECT/IMPROVEMENTS HOUGHTON LAKE - PROJECTS/IMPROVEMENTS HIGGINS LAKE - PROJECTS/IMPROVEMENTS REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 30/169 PERIOD ENDING 4, , ,50 2,00 12,50 2, , MONTH , ,50 2,00 12, TOTAL 38, , , Net - Dept 282 (38,903.10) (19,474.79) (397.86) (19,428.31)

31 08/05/ 10:41 AM Fund GENERAL FUND Dept HURON PINES APPROPRIATION REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 31/169 PERIOD ENDING 30 MONTH 30 TOTAL Net - Dept 285 (30) (30)

32 08/05/ 10:41 AM Fund GENERAL FUND Dept GAS AND OIL REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 32/169 PERIOD ENDING (65.04) MONTH (65.04) TOTAL (65.04) (65.04) Net - Dept (65.04)

33 08/05/ 10:41 AM Fund GENERAL FUND Dept 305 Revenues PRESCRIPTION DRUG DIVERSION LOCAL GRANT REVEUE (RCCF) OTHER REVENUE/INSURANCE REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 33/169 PERIOD ENDING 60 1,00 1, MONTH 30 1, (40) (1,00) (606.20) TOTAL Revenues 60 2, , (2,006.20) SHERIFF SALARY UNDERSHERIFF SALARY DETECTIVE SECRETARIES SALARY ADM ASSISTANT PART TIME DETECTIVE UNIFORM PAY MCOLES CERTIFICATION OVERTIME HOLIDAY SOCIAL SECURITY MEDICARE BLUE CROSS PREM. COUNTY SHARE IN LIEU OF HEALTH INSURANCE RETIREE HEALTH LIFE INSURANCE COUNTY SHARE RETIREMENT COUNTY SHARE WORKMENS COMPENSATION VISION LONGEVITY DENTAL COUNTY SHARE OFFICE SUPPLIES PROMOTIONAL SUPPLIES EQUIPMENT UNDER $3000 OTHER EQUIPMENT UNIFORMS GAS AND OIL DUES SERVICE CONTRACTS CLEANING UNIFORMS WELLNESS PROGRAM TELEPHONE TRAVEL REPAIR ON EQUIPMENT VEHICLE REPAIR LIEN MACHINE EMPLOYEE TRAINING MACHINERY AND EQUIPMENT 64, , , , , ,00 3,50 15, , , , ,80 1,13 36, ,60 3,51 4, ,50 5,00 3,50 4,00 1,75 5,50 1,30 6, , ,00 3,00 2,60 15,00 32, , , , , , , , , , , ,65 2, , , , , , , , ,21 4, , , , , , , , , (122.56) 32, , , , , , , , , , , , ,60 (5) 86 2, , , , , , , ,00 1, (1) 3, , , (2,21) TOTAL 427, , , , Net - Dept 305 (426,423.53) (215,851.78) (28,782.98) (210,571.75)

34 08/05/ 10:41 AM Fund GENERAL FUND Dept 310 Revenues UNIT (STING) REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 34/169 PERIOD ENDING 85, MONTH , TOTAL Revenues 85, , WAGES FITNESS INCENTIVE OVERTIME HOLIDAY SOCIAL SECURITY MEDICARE BLUE CROSS PREM. COUNTY SHARE HRA LIFE INSURANCE COUNTY SHARE RETIREMENT COUNTY SHARE WORKMENS COMPENSATION LONGEVITY DENTAL COUNTY SHARE 47, ,00 2, , , , , , , , , , , , , ,00 2, , , , , TOTAL 85, , , , Net - Dept (40,624.83) (6,055.79) 41,458.65

35 08/05/ 10:41 AM Fund GENERAL FUND Dept 322 Revenues INMATE TRAINING (CCAB) DDJR REIMBURSEMENT REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 35/169 PERIOD ENDING 41, , , MONTH 25, , TOTAL Revenues 43,48 16, , CONTRACT DIRECTOR CONTRACT ASSISTANT CONTRACT CREW LEADER WORKMENS COMPENSATION WORK CREW SUPPLIES CONTRACT - GATEKEEPER SUBSTANCE ABUSE COGNITIVE TRAVEL 8,00 3,50 4, ,70 7,50 7,50 4, , , ,26 3, , , , , , ,24 4,20 (129.06) TOTAL 37, , , , Net - Dept 322 5, (1,114.06) (3,300.04) 6,835.06

36 08/05/ 10:41 AM Fund GENERAL FUND Dept 331 Revenues MARINE SAFETY BOAT INSPECTION REVENUE MARINE PATROL-DONATIONS REVENUE AND EXPENDITURE REPORT FOR ROSCOMMON COUNTY Page: 36/169 PERIOD ENDING 30, MONTH , TOTAL Revenues 31, , SALARY - DEPUTIES OVERTIME HOLIDAY SOCIAL SECURITY MEDICARE WORKMENS COMPENSATION SUPPLIES UNIFORMS GAS AND OIL FOR BOATS GAS AND OIL FOR VEHICLES BOAT DOCKAGE RADIO MAINTENANCE EQUIPMENT REPAIR VEHICLE REPAIR EMPLOYEE TRAINING MACHINERY AND EQUIPMENT EQUIPMENT OVER $3,000 60, , ,20 1,00 1,00 10,00 2,00 2, ,00 1,00 2,50 25,00 20, , , , , , , , , , , , (309.51) 9, , (387.31) , (1,727.22) 18, TOTAL 116, , , , Net - Dept 331 (85,745.00) (37,151.54) (17,602.17) (48,593.46)

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

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

More information

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

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

More information

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

BUDGET REPORT FOR MISSAUKEE COUNTY Fund: 101 GENERAL FUND Calculations as of 07/31/2018 REPORT FOR MISSAUKEE COUNTY Page: 1/11 ESTIMATED REVENUES Dept 000 101-000- REVENUE CONTROL 101-000-664.00 INTEREST EARNED 101-000-699.01 APPROP FUND BALANCE 101-000-699.02 APPROP FUND BALANCE-BLDG P Totals

More information

ACTIVITY AMENDED PROJECTED ADOPTED GL NUMBER DESCRIPTION BUDGET ACTIVITY BUDGET

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

More information

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

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

More information

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

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

More information

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

BUDGET REPORT FOR MISSAUKEE COUNTY Fund: 101 GENERAL FUND. Calculations as of 04/30/2018 Page: 1/20 ESTIMATED REVENUES Dept 000 101-000- REVENUE CONTROL 101-000-664.00 INTEREST EARNED 101-000-699.01 * APPROP FUND BALANCE 101-000-699.02 APPROP FUND BALANCE-BLDG PRJCTS Totals for dept 000-61.07

More information

COUNTY OF EATON BUDGET

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

More information

$ 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

REQUESTED RECOMMENDED APPROVED GL NUMBER DESCRIPTION BUDGET BUDGET BUDGET

REQUESTED RECOMMENDED APPROVED GL NUMBER DESCRIPTION BUDGET BUDGET BUDGET 09/02/2015 BUDGET REPORT FOR BENZIE COUNTY 2015-16 2015-16 2015-16 REQUESTED RECOMMENDED APPROVED GL NUMBER DESCRIPTION BUDGET BUDGET BUDGET Fund 101 - GENERAL FUND Dept 000 101-000-691.00 BUDGETED USE

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

2019 Commissioners Budget

2019 Commissioners Budget 2019 Commissioners Budget Leslie Osche Chairman Board of County Commissioners Kimberly Geyer Vice Chairman Lori Altman Human Resources Director/Chief Clerk Ann Brown Budget and Human Services Finance Director

More information

01/10/2017 10:51 AM User: DB: Osceola JOURNAL REGISTER FOR OSCEOLA COUNTY Post Dates: 12/01/2016 to 12/31/2016 Posted and Unposted Journal Entries Page: 1/13 Journal Number GL Number Date JNL User DR CR

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

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

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

More information

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

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

More information

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

RANDALL COUNTY, TEXAS FISCAL YEAR ADOPTED BUDGET

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

More information

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

SANILAC COUNTY, MICHIGAN

SANILAC COUNTY, MICHIGAN SANILAC COUNTY, MICHIGAN FISCAL 2017 COST ALLOCATION PLAN FOR THE PERIOD ENDING December 31, 2017 MGT Consulting Group Michigan Office 2343 Delta Road Bay City, Michigan 48706 989-316-2220 www.mgtconsulting.com

More information

ELMORE COUNTY COMMISSION FY 2019 BUDGET

ELMORE COUNTY COMMISSION FY 2019 BUDGET ELMORE COUNTY COMMISSION FY 2019 BUDGET Approved September 24, 2018 Operating Operating Revenues Expenditures General Funds Transfers In Transfers Out 001 General Funds 10,587,552 1,287,267 11,874,819

More information

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

04/17/2012 BUDGET REPORT FOR BENZIE COUNTY PAGE 1 Fund 101: GENERAL FUND FISCAL YEAR

04/17/2012 BUDGET REPORT FOR BENZIE COUNTY PAGE 1 Fund 101: GENERAL FUND FISCAL YEAR 1 Fund 101: GENERAL FUND 101-000-691.00 BUDGETED USE OF FUND BALANCE Totals for Dept 131: CIRCUIT COURT 101-131-541.00 JUDGES SALARY REFUND 18,290 101-131-544.00 DRUNK DRIVING/DRUG CASE FLOW 100 101-131-602.00

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

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

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

berrien county annual budget Photo courtesty of: Clyde Brazie Jr. Photo courtesty of: Rick Goltowski Photography Galien River

berrien county annual budget Photo courtesty of: Clyde Brazie Jr. Photo courtesty of: Rick Goltowski Photography Galien River berrien county Galien River Photo courtesty of: Clyde Brazie Jr. 2016 Photo courtesty of: Rick Goltowski Photography annual budget Table of Contents Enabling Resolution... 3 Budget Overview Introduction...

More information

City of Ashland Trial Balance Detailed

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

More information

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

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

City of Ashland Trial Balance Detailed

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

More information

City of Ashland Trial Balance Detailed

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

More information

City of Ashland Trial Balance Detailed

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

More information

Berrien County. Annual Budget

Berrien County. Annual Budget Berrien County 2019 Annual Budget Table of Contents Enabling Resolution... 3 Budget Overview Introduction... 5 All Funds Summary: All Funds Summary by Fund Type... 6 All Funds Budget History by Functional

More information

2015 KEWAUNEE COUNT\' BUD&ET

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

More information

VILLAGE OF KENMORE, NEW YORK

VILLAGE OF KENMORE, NEW YORK , NEW YORK 2009-2010 Adopted Budget BUDGET 2009-2010 Exhibit / Schedule Page Summary of Budget by Fund Exhibit A 1 Summary of Appropriations by Fund Exhibit B 2 Summary of Budget - Debt Service Fund Exhibit

More information

Bad Axe, Michigan Thursday, December 27, 2018

Bad Axe, Michigan Thursday, December 27, 2018 Bad Axe, Michigan Thursday, The regular board meeting of the Huron County Board of Commissioners was held on Thursday,, commencing at 9:00 a.m. in the Board of Commissioners office, Third Floor, Huron

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

2015 TOTAL COMPENSATION SURVEY RESULTS

2015 TOTAL COMPENSATION SURVEY RESULTS Barry County, MI 2015 TOTAL COMPENSATION SURVEY RESULTS May 2016 Final Report Copyright 2016 by The Segal Group, Inc. All rights reserved. Table of Contents 2015 Total Compensation Survey Results May 2016

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

MARION COUNTY 2004 PROPOSED BUDGET

MARION COUNTY 2004 PROPOSED BUDGET FINANCIAL SUMMARY Summary of Major Revenues & Appropriations Below is a consolidated financial statement prepared on a budgetary basis. Generally, budgetary basis represents a cash basis of accounting

More information

BUDGET REPORT FOR CHARTER TOWNSHIP OF EMMETT Fund: 101 GENERAL OPERATING FUND

BUDGET REPORT FOR CHARTER TOWNSHIP OF EMMETT Fund: 101 GENERAL OPERATING FUND Fund: 101 GENERAL OPERATING FUND Page: 1/37 ESTIMATED REVENUES Dept 000 - NONE 101-000-403.00 TAXES - CURRENT OPERATING 101-000-403.01 TAXES - STREET LIGHTS 101-000-403.03 TAXES - DELIQUENT & PENALTIES

More 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

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

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

Evans & Woulfe Accounting, Inc.

Evans & Woulfe Accounting, Inc. Your Income: Wages on W-2 forms and Form 1095A (Health Insurance Marketplace Statement) and proof of Health Insurance coverage or applicable 1095B or 1095C. Interest Income Statements on Form 1099-INT

More information

Non-Union Wage Scale Effective January 1, 2017 (Includes 1% increase)

Non-Union Wage Scale Effective January 1, 2017 (Includes 1% increase) Non-Union Wage Scale Effective January 1, 2017 (Includes 1% increase) Grade Step 1 Step 2 Step 3 Step 4 Step 5 Step 6 Step 7 8-Merit 9-Merit 1 $ 13.70 $ 14.21 $ 14.73 $ 15.24 $ 15.75 $ 16.27 $ 16.78 $

More information

DEPARTMENT SUMMARY DEPT. NO. : 69. Adopted Adopted Proposed FINANCING PERSONNEL COST 12,888,094 14,410,102 14,397,064

DEPARTMENT SUMMARY DEPT. NO. : 69. Adopted Adopted Proposed FINANCING PERSONNEL COST 12,888,094 14,410,102 14,397,064 DEPARTMENT SUMMARY DEPT. NO. : 69 PURPOSE: The mission of the Fire Department is to create a safe, self-reliant and viable community through prompt and efficient emergency services; effective fire prevention

More information

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

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

More information

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

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

Coleman County, Texas PROPOSED BUDGET

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

More information

DATE 09/25/2012 EASTLAND COUNTY BUDGET - GENERAL FUND BUD101 PAGE 1 ACCOUNT # ACCOUNT NAME 2012 BUDGET 2012 ACTUAL 2013 BUDGET 2014 BUDGET

DATE 09/25/2012 EASTLAND COUNTY BUDGET - GENERAL FUND BUD101 PAGE 1 ACCOUNT # ACCOUNT NAME 2012 BUDGET 2012 ACTUAL 2013 BUDGET 2014 BUDGET DATE 09/25/2012 EASTLAND COUNTY BUDGET - GENERAL FUND BUD101 PAGE 1 2013 010-310-110 CURRENT TAXES 5,502,780.00 5,511,418.75 6,008,614.00.00 2013 010-310-120 DELINQUENT TAXES 220,000.00 234,569.34 220,000.00.00

More information

Judicial Branch Administration Schedule 4 - Source of Funding

Judicial Branch Administration Schedule 4 - Source of Funding Schedule 4 - Source of Funding REVENUE SOURCE Fund Number Actual FY05-06 Actual FY06-07 Approp. FY07-08 Request FY08-09 Total 8,405,644 9,232,815 9,471,424 12,132,395 General Fund 100 5,870,854 6,443,780

More 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

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

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

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

More information

TOWN OF BRUNSWICK, MAINE

TOWN OF BRUNSWICK, MAINE TOWN OF BRUNSWICK, MAINE MUNICIPAL BUDGET ADOPTED May 23, 2013 AMENDED August 8, 2013 For the Fiscal Year July 1, 2013 - June 30, 2014 Town of Brunswick, Maine Municipal Budget for July 1, 2013 - June

More information

*** Waseca County ***

*** Waseca County *** 1 FUND 2 DEPT DEPT 1:23AM 1-2---613 Salaries & Wages - Regular Ft 1-2---615 Salaries & Wages - Regular PT 1-2---6111 Per Diems 1-2---615 Life Insurance - County Share 1-2---6153 Health Insurance - County

More information

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

DEPARTMENT SUMMARY DEPT. NO. : 85-90

DEPARTMENT SUMMARY DEPT. NO. : 85-90 DEPARTMENT SUMMARY DEPT: Municipal Water Department DEPT. NO. : 85-90 PURPOSE: The Water Department is responsible for implementing the City's utility services programs and billing. To achieve the objectives

More information

CALHOUN COUNTY, TEXAS 2018 BUDGET

CALHOUN COUNTY, TEXAS 2018 BUDGET CALHOUN COUNTY, TEXAS AS FILED WITH THE COUNTY CLERK ON AUGUST 16, And APPROVED BY COMMISSIONERS COURT ON SEPTEMBER 7, FOR: County Judge Michael Pfeifer, Commissioners David Hall, Vern Lyssy, Clyde Syma

More information

2013 FORKS TOWNSHIP BUDGET

2013 FORKS TOWNSHIP BUDGET ACCOUNT 2013 DESCRIPTION APPROVED REAL ESTATE TAXES Real Estate Tax - Current Year 2,740,000 Real Estate Tax - Prior Year 45,000 Real Estate Tax - Delinquent from Tax Claim Bureau 75,000 2,860,000 TAXES

More information

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

County of SCHUYLER, NEW YORK ANNUAL BUDGET. For the Fiscal Year January 1, 2013 to December 31, 2013 2013 County of SCHUYLER, NEW YORK ANNUAL BUDGET For the Fiscal Year January 1, 2013 to December 31, 2013 Tentative Budget October 29, 2012 Adopted December 10, 2012 Chairman Dennis A. Fagan Doris L. Karius,

More information

TOWNSHIP OF HAVERFORD 2018 PROPOSED PRELIMINARY BUDGET - GENERAL FUND REVENUE SUMMARY

TOWNSHIP OF HAVERFORD 2018 PROPOSED PRELIMINARY BUDGET - GENERAL FUND REVENUE SUMMARY TOWNSHIP OF HAVERFORD 2018 PROPOSED PRELIMINARY BUDGET - GENERAL FUND REVENUE SUMMARY FUND 1 - GENERAL FUND REVENUES Budget 9/30/ Projected Variance Budget Budget Budget Budget Real Estate Taxes $ 24,472,415

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

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

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

More information

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

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

COUNTY OF DINWIDDIE, VIRGINIA REVENUE ANALYSIS BY FUND Approved Year Ended Year Ended Year Ended Year Ended Year Ended June 30, 2014 June 30, 2014

COUNTY OF DINWIDDIE, VIRGINIA REVENUE ANALYSIS BY FUND Approved Year Ended Year Ended Year Ended Year Ended Year Ended June 30, 2014 June 30, 2014 COUNTY OF DINWIDDIE, VIRGINIA REVENUE ANALYSIS BY FUND Approved Year Ended Year Ended Year Ended Year Ended Year Ended June 30, 2014 June 30, 2014 June 30, 2015 June 30, 2015 June 30, 2016 Budgeted Budgeted

More information

PROPOSED 2017/2018 FY BUDGET

PROPOSED 2017/2018 FY BUDGET Dept. 000 GENERAL FUND 101 REVENUE PROPOSED 2017/2018 FY BUDGET Original Budget YTD Actual as of 3/09/2017 Proposed 2017/2018 Approved Amended 401.000 Fire Department Millage 350,000.00 271,725.88 315,000.00

More information

ANNUAL BUDGET FISCAL YEAR

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

More information

Department Mission: Mandated Services:

Department Mission: Mandated Services: Department: Juvenile FY 2013 Proposed Budget Department Mission: The Klamath County Juvenile Department strives to prevent juvenile delinquency and protect the public by holding youths accountable for

More information

FORKS TOWNSHIP GENERAL FUND 2012 PROPOSED BUDGET

FORKS TOWNSHIP GENERAL FUND 2012 PROPOSED BUDGET ACCOUNT 212 DESCRIPTION APPROVED REAL ESTATE TAXES Real Estate Tax - Current Year 2,75, Real Estate Tax - Prior Year 25, Real Estate Tax - Delinquent from Tax Claim Bureau 86, 2,861, TAXES Real Estate

More information

Guadalupe County Fiscal Year Proposed Budget Cover Page August 30, 2016

Guadalupe County Fiscal Year Proposed Budget Cover Page August 30, 2016 Guadalupe County Fiscal Year 2016-2017 Proposed Cover Page August 30, 2016 This budget will raise more revenue from property taxes than last year's budget by an amount of $1,233,151, which is a 3.41 percent

More information

EVANS COUNTY BOARD OF COMMISSIONERS

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

More information

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

CLARION COUNTY 2015 BUDGET WAYNE R. BROSIUS, CHAIRMAN G. BUTCH CAMPBELL GREGORY A. FALLER CLARION COUNTY 205 BUDGET WAYNE R. BROSIUS, CHAIRMAN G. "BUTCH" CAMPBELL GREGORY A. FALLER COUNTY OF CLARION OFFICE OF CENTRAL ACCOUNTING 330 Main Street, 2 nd Floor, Room 27 Clarion, PA 624 (84) 226-4000,

More information

CASS COUNTY, MO BUDGET

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

More information

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

WASHTENAW COUNTY MICHIGAN BUDGET SUMMARY

WASHTENAW COUNTY MICHIGAN BUDGET SUMMARY This section presents a comprehensive picture of Washtenaw County's 2010 and 2011 adopted budgets. It also provides a summary of the changes that have occurred within the General Fund, and all other County

More information

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

MASON COUNTY, ILLINOIS BUDGET APPROPRIATIONS Year Ending November 30, 2013 BUDGET APPROPRIATIONS Year Ending November 30, 2013 BUDGET ASSUMPTIONS 2011 Property Tax Distribution It is estimated that 100 percent of the 2011 property taxes will have been distributed by November

More information

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

CITY OF EAST TAWAS Budget

CITY OF EAST TAWAS Budget 2015-2016 Budget Adopted June 1, 2015 GENERAL FUND 2015 16 ESTIMATED REVENUES 101 000 000.999 TRANSFER FROM PRIOR YEAR FUNDS 179,277 101 000 402.000 CURRENT PROPERTY TAX 1,207,797 101 000 426.000 PAYMENT

More information

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

RESOLUTION NO GLADES COUNTY, FLORIDA ADOPTING A FINAL MILLAGE FOR FISCAL YEAR RESOLUTION NO. 2014-23 GLADES COUNTY, FLORIDA ADOPTING A FINAL MILLAGE FOR 2014-2015 FISCAL YEAR WHEREAS, preparation of an annual county operating budget is required by Florida Statutes; and WHEREAS,

More information

Page 1 TOTAL GENERAL FUNDS AVAILABLE $ 2,711,967 $ 2,835,667 $ 123,700 5%

Page 1 TOTAL GENERAL FUNDS AVAILABLE $ 2,711,967 $ 2,835,667 $ 123,700 5% San Juan Island EMS Proposed 2017 Budget October 24, 2016 Key Budget Assumptions and Changes From Original Expected Case Budget Presented June 30, 2016 The 2017 budget presented has been updated from the

More information

CITY OF EAST TAWAS Budgets. Adopted

CITY OF EAST TAWAS Budgets. Adopted CITY OF EAST TAWAS 2010-2011 Budgets Adopted June 7, 2010 Fund 101: GENERAL FUND 2010-2011 FISCAL YEAR ESTIMATED REVENUES Dept 000: 04221 101-000-000.999 TRANSFER FROM PRIOR YEAR FUNDS 0 101-000-402.000

More information

DeKalb County Government FY 2017 BUDGET PLAN. Salaries & Benefits

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

More information

CASS COUNTY, MO BUDGET WORKSHEET

CASS COUNTY, MO BUDGET WORKSHEET 2/10/ 09:51:36 AM Page 1 Report name: and Actual 0000 - NON-SPECIFIC 550-0000-0000-49300 TRANSFER- JUSTICE CENTER CONSTRUCTION FUND $0.00 550-0000-0000-49510 TRANSFER- ASSESSOR $0.00 101-0000-0000-49585

More information

Board Budget Request Overview

Board Budget Request Overview May 25, 2011 Commissioner Frank Mann, Chair Commissioner John Manning Commissioner Brian Bigelow Commissioner Ray Judah Commissioner Tamara Hall County Manager Karen Hawes Board Budget Request Overview

More information

2019 General Fund Budget

2019 General Fund Budget Revenue 301 Real Property Taxes 301.10 Real Estate Taxes 676,500 301.20 Real Estate Taxes Prior 4,000 301.30 Real Estate Taxes Delinquent 15,000 Sub-Total $695,500 310 Local Enabling Taxes 310.01 Per Capita

More information

BOROUGH OF SWISSVALE GENERAL FUND 2018 BUDGET

BOROUGH OF SWISSVALE GENERAL FUND 2018 BUDGET BOROUGH OF SWISSVALE GENERAL FUND 2018 BUDGET GENERAL FUND 2018 Annual Budget Ordinary Income/Expense Income 301 Real Estate Taxes 301.100 Current 2,315,681.00 301.300 Delinquent 200,000.00 301.400 Eminent

More information

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

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

More information

SANILAC COUNTY, MICHIGAN

SANILAC COUNTY, MICHIGAN SANILAC COUNTY, MICHIGAN CIRCUIT COURT -FAMILY COURT COST ALLOCATION PLAN FOR THE PERIOD ENDING DECEMBER 31, 2015 FOR USE BEGINNING OCTOBER 1, 2016 Based on Child Care Fund Handbook - May 1, 2013 UPDATED

More information

DATE 09/12/2016 NEWTON COUNTY BUDGET PRISON GUARD DETAIL BUD101 PAGE 20 ACCOUNT # ACCOUNT NAME 2016 BUDGET 2016 ACTUAL 2017 BUDGET 2018 BUDGET

DATE 09/12/2016 NEWTON COUNTY BUDGET PRISON GUARD DETAIL BUD101 PAGE 20 ACCOUNT # ACCOUNT NAME 2016 BUDGET 2016 ACTUAL 2017 BUDGET 2018 BUDGET BUDGET - 014 PRISON GUARD DETAIL BUD101 PAGE 20 BUDGET 2018 BUDGET 014-360-101 014-360-102 014-399-999 CHECKING ACCOUNT INTEREST MONEY MARKET INTEREST TOTAL REVENUE 15 15 9.26 17.20 26.46 15 15 014-695-342

More information

Finance. FTE (Full Time Equivalent) by Home Department

Finance. FTE (Full Time Equivalent) by Home Department 57 58 Finance FTE (Full Time Equivalent) by Home Department Position FTEs Recommended FTEs Accountant 2.0 2.0 Accounting & Finance Admin. 1.0 1.0 Accounts Payable Coord. 1.0 1.0 Accounts Payable Specialist

More information

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

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

More information

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

REVENUE AND EXPENDITURE REPORT FOR CANNON TOWNSHIP Page: 1/19 User: bonnies DB: CANNON PERIOD ENDING 09/30/2016

REVENUE AND EXPENDITURE REPORT FOR CANNON TOWNSHIP Page: 1/19 User: bonnies DB: CANNON PERIOD ENDING 09/30/2016 REVENUE AND EXPENDITURE REPORT FOR CANNON TOWNSHIP Page: 1/19 DB: CANNON PERIOD ENDING DIFF Fund 101 - GENERAL FUND Revenues Dept 000 101-000-402.000 CURRENT PROPERTY TAX 101-000-412.000 DELINQUENT PROPERY

More information

COUNTY OF DINWIDDIE, VIRGINIA REVENUE ANALYSIS BY FUND

COUNTY OF DINWIDDIE, VIRGINIA REVENUE ANALYSIS BY FUND COUNTY OF DINWIDDIE, VIRGINIA REVENUE ANALYSIS BY FUND Year Ended Year Ended Year Ended Year Ended Year Ended June 30, 2016 June 30, 2016 June 30, 2017 June 30, 2017 June 30, 2018 Budgeted Budgeted Actual

More information

2018 Proposed Budget

2018 Proposed Budget Revenue 301 Real Property Taxes 301.00 Real Estate Taxes $665,600 301.20 Real Estate Taxes Prior $3,000 301.30 Real Estate Taxes Delinquent $15,000 Sub-Total $683,600 310 Local Enabling Taxes 310.10 Real

More information