RICHLAND COUNTY 2016 EXPENSE BUDGET by DEPARTMENT

Size: px
Start display at page:

Download "RICHLAND COUNTY 2016 EXPENSE BUDGET by DEPARTMENT"

Transcription

1 RICHLAND COUNTY 2016 EXPENSE BUDGET by DEPARTMENT Fund Dept Acct Descrip BUDGET 6 - MO. ANNUAL Variance Commission salaries ,210 38, , (507.67) estimate , ,304 41, , (0.24) BUDGET , ,779 42, projection , travel , , (591.16) estimate , ,500 3, , BUDGET , , projection , miscellaneous , , (134,053.29) estimate (74.88) BUDGET projection joint powers expense ,000 49, , , estimate , ,000 65, , (89,309.19) BUDGET , , , projection , centennial committee estimate ,000 12, , (11,126.91) BUDGET 2016

2 projection retirement ,238 5, , (67.06) estimate , ,712 6, , (0.43) BUDGET , ,090 6, projection , ins./benefit ,457 14, , estimate , ,220 15, , BUDGET , ,415 15, projection , FICA match ,500 5, , (81.33) estimate , ,980 3, , (22.58) BUDGET , ,240 3, projection , work comp estimate (11.42) BUDGET projection Commission , , , (118,068.84) estimate , , , , (98,175.58) BUDGET , , , projection ,353

3 Administration salaries , , , (0.32) estimate , , , , , BUDGET , , , projection , office ,500 2, , , estimate , ,500 2, , BUDGET , ,500 2, projection , travel ,400 1, , (353.81) estimate , , , BUDGET , ,600 2, projection , dues (129.00) estimate , ,550 1, , BUDGET , ,500 1, projection , telephone (56.93) estimate BUDGET projection wellness committee

4 estimate , BUDGET , , projection , capital exp , , (278.90) estimate , ,000 10, , BUDGET , ,000 37, projection , costs tax acquired prop , , estimate BUDGET projection retirement ,512 24, , (0.04) estimate , ,954 29, , , BUDGET , ,463 30, projection , ins./benefit ,897 22, , , estimate , ,100 24, , , BUDGET , ,800 23, projection , FICA match ,000 10, , estimate , ,600 13, , , BUDGET ,300

5 ,760 14, projection , unemploymt estimate , (431.01) BUDGET , projection work comp (6.00) estimate , BUDGET , , projection Administration , , , , estimate , , , , , BUDGET , , , projection , State's Atty salary ,638 35, , , estimate , ,445 43, , BUDGET , ,045 64, projection , employees ,676 27, , (1,106.80) estimate , ,300 27, , BUDGET , ,950 29, projection ,950

6 office ,500 3, , (1,050.91) estimate , ,500 1, , BUDGET , ,500 1, projection , travel , , , estimate , ,000 1, , BUDGET , ,500 projection , dues , , (48.80) estimate , , BUDGET , , projection , telephone , , estimate , , , BUDGET , , projection , assistant ,877 28, , (4,612.45) estimate , ,323 29, , (0.24) BUDGET , ,070 30, projection , printing, books

7 , , , estimate , , BUDGET , projection lic. & ins estimate BUDGET projection miscellaneous , (4,149.82) estimate , , , BUDGET , , projection , capital exp ,000 5, , (1,946.37) estimate , , , BUDGET , ,500 projection , contingency , , estimate , , , BUDGET , ,500 projection , retirement ,689 12, , estimate , ,531 15, , BUDGET ,561

8 ,446 15, projection , ins./benefit ,871 9, , , estimate , ,907 9, , BUDGET , ,342 10, projection , FICA match ,465 7, , (920.48) estimate , ,355 8, , (442.43) BUDGET , ,260 10, projection , unemploymt estimate (247.48) BUDGET projection work comp estimate (9.48) BUDGET projection State's Atty , , , estimate , , , , , BUDGET , , , projection ,840

9 Tax Equalization salaries ,304 41, , (0.12) estimate , ,062 45, , (12,562.48) BUDGET , ,500 65, projection , office expense ,500 1, , estimate , ,000 1, , BUDGET , , projection , travel ,000 1, , estimate , ,000 2, , (114.62) BUDGET , ,500 1, projection , dues estimate BUDGET projection telephone estimate BUDGET projection consulting services

10 ,000 4, , , estimate , , , BUDGET , ,000 projection soils comm'ee , estimate , , , BUDGET , , projection mntnce agreement , , estimate , , , BUDGET , , projection , education , , estimate , , , BUDGET , , projection , comput, softwr estimate BUDGET projection miscellaneous estimate BUDGET

11 projection capital exp ,500 2, , , estimate , , , , BUDGET , , projection , retirement ,046 5, , (0.12) estimate , ,896 6, , (1,917.09) BUDGET , ,914 9, projection , ins./benefit ,563 6, , estimate , ,899 6, , (2,740.15) BUDGET , ,761 11, projection , FICA match ,020 3, , estimate , ,706 3, , (612.08) BUDGET , ,500 4, projection , unemploymt estimate (161.86) BUDGET projection

12 work comp estimate (15.21) BUDGET projection Tax Equalization ,923 68, , , estimate , ,415 68, , (1,384.07) BUDGET , ,462 97, projection , Dist Ct & Juv misc ct apptd ,000 6, , (4,175.41) estimate , ,000 5, , (1,398.27) BUDGET , ,000 14, projection , public administrator estimate ,020 7, , BUDGET ,700 7, projection , grdn ad litem , , estimate , , , BUDGET , ,000 projection Dist Ct & Juv

13 ,000 6, , , estimate , ,020 12, , , BUDGET , ,700 22, projection , Recorder salaries ,741 41, , estimate , ,402 43, , , BUDGET , ,658 41, projection , office expense , , estimate , , , BUDGET , ,500 1, projection , travel , (693.54) estimate (120.34) BUDGET projection , dues estimate BUDGET projection telephone estimate

14 BUDGET projection printing estimate BUDGET projection film storage ,400 1, , estimate , ,500 1, , BUDGET , ,500 1, projection , paper supply estimate (30.46) BUDGET projection education estimate BUDGET projection comput, softwr estimate BUDGET projection

15 miscellaneous estimate BUDGET projection capital exp estimate BUDGET projection retirement ,104 5, , estimate , ,338 6, , BUDGET , ,766 6, projection , ins./benefit ,475 5, , estimate , ,758 5, , (718.52) BUDGET , ,645 6, projection , FICA match ,730 3, , (5.43) estimate , ,020 3, , BUDGET , ,740 3, projection , unemploymt

16 estimate (143.61) BUDGET projection work comp estimate BUDGET projection Recorder ,610 59, , , estimate , ,844 62, , , BUDGET , ,542 62, projection , Bldg-Grnd salaries ,933 38, , estimate , ,864 39, , , BUDGET , ,235 41, projection , travel, paging , , estimate , ,500 1, , (3,888.75) BUDGET , , projection , repair, service ,500 27, , (5,185.15) estimate ,000

17 ,000 39, , (10,114.16) BUDGET , ,000 31, projection , snow, parking ,000 4, , estimate , ,000 1, , , BUDGET , , projection , servicemaster ,000 6, , estimate , ,250 6, , , BUDGET , ,500 7, projection , supplies ,500 8, , (408.35) estimate , ,000 7, , BUDGET , ,000 6, projection , capital exp-ch ,500 5, (4,316.30) estimate , ,500 19, , (22,297.51) BUDGET , ,100 12, projection , capital exp-lec ,202 2, , , estimate , ,000 66, (31,539.37) BUDGET , ,500 6, projection ,300

18 retirement ,042 5, , (20.42) estimate , ,160 6, , BUDGET , ,520 6, projection , ins./benefit ,966 5, , estimate , ,122 6, , BUDGET , ,031 6, projection , FICA match ,885 3, , (178.27) estimate , ,190 3, , BUDGET , ,368 3, projection , unemploymt estimate (93.21) BUDGET projection work comp ,360 1, , estimate , ,380 1, , (9.33) BUDGET , ,445 1, projection , CH Bldg-Grnd

19 , , , , estimate , , , , (60,542.20) BUDGET , , , projection , Utilities electricity ,000 65, , (7,571.64) estimate , ,000 71, , (16,013.55) BUDGET , ,000 73, projection , gas, fuel oil , , estimate , , , BUDGET , , projection , water ,000 2, , (1,376.85) estimate , ,500 3, , (3,377.26) BUDGET , ,500 3, projection , telephone ,000 13, , , estimate , ,000 12, , , BUDGET , ,000 12, projection , garbage service ,000 3, , (2,053.31) estimate ,000

20 ,500 4, , (3,126.69) BUDGET , ,000 5, projection , Utilities ,000 85, , (8,095.58) estimate , ,000 93, , (19,435.18) BUDGET , ,500 94, projection , Publish, Prtg publish, prtg ,000 2, , , estimate , ,000 2, , , BUDGET , ,000 2, projection , Publish, Prtg ,000 2, , , estimate , ,000 2, , , BUDGET , ,000 2, projection , Election Exp wages estimate ,600 13, , , BUDGET , projection supplies estimate 2017

21 ,400 1, , (48.16) BUDGET , projection ballots, prtg estimate ,000 9, , , BUDGET , projection travel estimate ,200 1, , BUDGET , projection equipment exp ,831 3, estimate , , , BUDGET , ,200 projection legal notices estimate , ,200 2, , , BUDGET , projection , miscellaneous (0.31) estimate , (553.67) BUDGET , projection 2015

22 Election Exp , , estimate , ,350 28, , , BUDGET , , projection , Postage meter service ,000 30, , , estimate , ,000 20, , , BUDGET , ,000 20, projection , meter expense ,500 1, , (243.27) estimate , ,600 1, , (175.19) BUDGET , ,600 1, projection , Postage ,500 31, , , estimate , ,600 21, , , BUDGET , ,600 21, projection , Auditing audit fee ,500 13, , , estimate , ,000 13, , , BUDGET , ,000 13, projection ,250

23 Auditing ,500 13, , , estimate , ,000 13, , , BUDGET , ,000 13, projection , County Dues dues ,010 20, , (235.00) estimate , ,593 20, , BUDGET , ,477 17, projection , County Dues ,010 20, , (235.00) estimate , ,593 20, , BUDGET , ,477 17, projection , Prop Ins prop ins , , , , estimate , , , , , BUDGET , , , projection , Prop Ins , , , , estimate , , , , , BUDGET , , , projection ,000

24 Network Comp pc equipmt ,800 1, , estimate , , , BUDGET , , projection , software prog ,000 12, , , estimate , ,000 12, , , BUDGET , ,000 12, projection , cty server ,000 4, , , estimate , ,000 2, , , BUDGET , ,000 9, projection , laser toner ,000 2, , , estimate , ,000 2, , BUDGET , ,000 2, projection , ntwk software ,000 9, , , estimate , ,000 7, , , BUDGET , ,000 11, projection ,

25 isd port chrge ,500 4, , estimate , ,000 4, , BUDGET , ,000 5, projection , tech support ,000 6, , , estimate , ,000 6, , BUDGET , ,000 6, projection , gis costs ,800 9, , estimate , ,460 17, , (7,339.25) BUDGET , ,666 16, projection , capital exp ,000 1, , , estimate , ,000 1, , , BUDGET , ,000 projection , syst bu's , estimate , , BUDGET , , projection , Network Comp ,100 51, , , estimate ,000

26 ,460 55, , , BUDGET , ,166 63, projection , Sup-Schools activity fund , estimate , , BUDGET , , projection Sup-Schools , estimate , , BUDGET , , projection Restitution salary ,063 19, , estimate , ,248 20, , BUDGET , ,454 20, projection , office , , estimate , , BUDGET , , projection , travel , , estimate ,800

27 ,800 1, , BUDGET , , projection , telephone (38.50) estimate (5.43) BUDGET projection grant expense estimate BUDGET projection miscellaneous estimate BUDGET projection capital exp estimate ,500 1, , (78.98) BUDGET projection retirement ,180 2, , estimate , ,142 3, , BUDGET , ,326 3, projection ,326

28 ins./benefit ,562 2, , estimate , ,698 2, , (6.11) BUDGET , ,135 2, projection , FICA match ,375 1, , estimate , ,405 1, , (29.60) BUDGET , ,540 1, projection , unemploymt estimate (70.66) BUDGET projection work comp estimate (30.33) BUDGET projection Restitution ,628 28, , , estimate , ,094 32, , BUDGET , ,885 30, projection , Ammunition

29 ammunition , , estimate , ,200 1, , BUDGET , ,200 projection , Ammunition , , estimate , ,200 1, , BUDGET , , projection , Sheriff employees , , , (0.12) estimate , , , , (13,417.54) BUDGET , , , projection , office ,000 2, , (68.20) estimate , ,000 1, , , BUDGET , ,250 3, projection , travel ,400 1, , (392.38) estimate , , , , BUDGET , ,500 1, projection , dues

30 , , estimate , , , BUDGET , ,250 1, projection , telephone ,000 3, , estimate , ,000 3, , BUDGET , ,000 3, projection , maintenance ,000 7, , estimate , ,500 1, , , BUDGET , ,500 6, projection , fuel ,000 31, , , estimate , ,000 30, , , BUDGET , ,000 16, projection , cis maintce ,400 4, , estimate , ,600 3, , , BUDGET , ,400 4, projection , spec deputies estimate , BUDGET ,000

31 , projection , lexipol mntnce ,950 5, estimate , ,450 4, , BUDGET , ,450 4, projection , prisoner transport ,000 1, , estimate , , , , BUDGET , , projection , uniforms ,850 2, , (769.09) estimate , ,850 1, , , BUDGET , ,850 1, projection , uniform/equip , , , estimate , ,500 2, , BUDGET , ,500 1, projection , drug dog , estimate , ,600 5, , (4,003.71) BUDGET , , projection ,

32 physicals ,100 1, estimate , , , , BUDGET , ,400 projection , training , , (2,803.08) estimate , ,000 1, , , BUDGET , , projection , youth in asia , , , estimate , , , , BUDGET , , projection , miscellaneous ,600 5, , , estimate , ,600 6, , , BUDGET , ,600 4, projection , capital exp ,000 68, , , estimate , ,000 64, , (4,364.33) BUDGET , ,500 73, projection , overtime ,500 14, , estimate ,000

33 ,500 9, , , BUDGET , ,000 8, projection , retirement ,321 50, , estimate , ,974 60, , (1,669.82) BUDGET , ,300 57, projection , ins./benefit ,510 47, , , estimate , ,845 53, , (4,798.10) BUDGET , ,300 57, projection , FICA match ,400 29, , (1,700.73) estimate , ,055 28, , BUDGET , ,300 30, projection , unemploymt , estimate , (1,132.90) BUDGET , projection , work comp ,940 10, , (371.72) estimate , ,830 11, , (484.89) BUDGET , ,768 11, projection ,869

34 Sheriff ,316, , ,282, , estimate ,478, ,378, , ,362, , BUDGET ,434, ,403, , projection ,368, Juv Custody custody ,000 10, , , estimate , ,000 15, , BUDGET , ,000 3, projection , Juv Custody ,000 10, , , estimate , ,000-15, , BUDGET , ,000 3, projection , Disaster Emer salary ,939 25, , (0.28) estimate , ,080 27, , (0.04) BUDGET , ,702 27, projection , office , estimate , , , (437.36) BUDGET , , projection ,650

35 travel ,000 1, , (632.50) estimate , ,300 1, , (334.25) BUDGET , , projection , dues estimate BUDGET projection telephone estimate BUDGET projection grant project ,000 30, , (72,188.90) estimate , ,000 5, , (1,427.20) BUDGET , ,000 23, projection , flood supplies , , estimate , , , BUDGET , ,000 projection cd rescue trk

36 estimate BUDGET projection cd truck mntce estimate BUDGET projection amateur radio , , estimate , ,100 1, (42.97) BUDGET , , projection , capital exp estimate , BUDGET projection retirement ,755 3, , estimate , ,253 4, , BUDGET , ,500 4, projection , ins./benefit ,912 2, , estimate , ,061 3, , BUDGET ,978

37 ,516 3, projection , FICA match ,840 1, , estimate , ,038 2, , BUDGET , ,160 2, projection , unemploymt estimate (82.41) BUDGET projection work comp (16.27) estimate (13.63) BUDGET projection Disaster Emer ,308 66, , (69,950.10) estimate , ,438 43, , (244.43) BUDGET , ,179 62, projection , Coroner coroner fee , , estimate , , , BUDGET , ,000 projection

38 misc exp ,000 2, , (3,326.65) estimate , ,500 1, , (1,340.00) BUDGET , ,800 5, projection , Coroner ,300 2, , (1,026.65) estimate , ,500 1, , (340.00) BUDGET , ,800 5, projection , Ambulance wahpeton ,700 4, , estimate , ,700 4, , BUDGET , ,700 8, , projection , wyndmere ,880 1, , estimate , ,880 1, , BUDGET , ,880 2, , projection , kindred estimate BUDGET projection

39 hankinson ,880 1, , estimate , ,880 1, , BUDGET , ,880 2, , projection , lidgerwood ,880 1, , estimate , ,880 1, , BUDGET , ,880 2, , projection , Ambulance ,060 9, , estimate , ,060 9, , BUDGET , ,060 18, , projection , Jail Dept salary , , , (762.92) estimate , , , , , BUDGET , , , projection , office ,000 1, , , estimate , ,000 2, , BUDGET , ,000 1, projection , travel/training

40 ,000 2, , estimate , ,000 1, , , BUDGET , ,500 1, projection , temp help ,000 3, , (165.06) estimate , ,000 3, , (3,108.53) BUDGET , ,000 3, projection , meals, custody ,000 36, , , estimate , ,000 42, , , BUDGET , ,000 52, projection , supplies ,000 1, , estimate , ,000 1, , (59.61) BUDGET , ,000 2, projection , med supplies ,000 9, , , estimate , ,000 12, , (2,869.01) BUDGET , ,000 9, projection , cable tv (5.71) estimate , (214.72) BUDGET ,260

41 , projection , uniforms , , , estimate , , , (160.67) BUDGET , , projection , telephone estimate (5.95) BUDGET projection work release refund estimate BUDGET projection live scan maintenance ,400 4, (273.00) estimate , , , BUDGET , ,300 projection , reliance tel , , estimate , ,000 3, , (5,053.40) BUDGET , ,000 6, projection ,

42 capital exp ,400 2, , estimate ,000 5, , (376.84) BUDGET , ,000 3, projection , cis mntnce ,100 1, , estimate , , BUDGET , ,100 1, projection , overtime ,000 9, , , estimate , ,000 11, , BUDGET , ,000 10, projection , retirement ,856 22, , (101.00) estimate , ,480 28, , , BUDGET , ,705 29, projection , ins./benefit ,340 26, , , estimate , ,366 30, , , BUDGET , ,000 28, projection , FICA match ,520 14, , estimate ,300

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

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

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

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

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

County Officer's Annual Report For Oklahoma County Only Please Read Carefully

County Officer's Annual Report For Oklahoma County Only Please Read Carefully FUND COST CENTER FISCAL YEAR County Officer's Annual Report For Oklahoma County Only Please Read Carefully This form is designed for use by all DEPENDENT OFFICES AND AGENCIES including the following: GENERAL

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

MADISON COUNTY, ILLINOIS Annual Budget Fiscal Year 2009 December 1, 2008 to November 30, 2009

MADISON COUNTY, ILLINOIS Annual Budget Fiscal Year 2009 December 1, 2008 to November 30, 2009 MADISON COUNTY, ILLINOIS Annual Budget Fiscal Year 2009 December 1, 2008 to November 30, 2009 Budget Summary PROPOSED FROM FY 2008 FY 2009 FY 2008 % GENERAL FUND OPERATIONS $43,155,623 $44,571,818 $1,416,195

More information

TOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871

TOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871 Page 1 GENERAL FUND APPROPRIATIONS Year Amended As of Accounts GENERAL GOVERNMENT SUPPORT TOWN BOARD A1010.1 $ 22,475.00 $ 22,053.00 $ 14,702.00 $ 22,279.00 Contractual Exp. A1010.4 $ 440.00 $ 4,000.00

More information

TOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871

TOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871 Page 1 GENERAL FUND APPROPRIATIONS Year Amended As of Accounts GENERAL GOVERNMENT SUPPORT TOWN BOARD A1010.1 $ 22,504.00 $ 22,279.00 $ 15,446.04 $ 23,169.00 $ 23,169.00 Contractual Exp. A1010.4 $ 1,275.00

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

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

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

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

$ 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

YUMA COUNTY BUDGET 2010

YUMA COUNTY BUDGET 2010 YUMA COUNTY BUDGET YUMA COUNTY BUDGET Table of Contents Page Letter of Transmittal Resolutions Message... Message 1 Basis of Accounting... Message 5 Capital Leases... Message 5 Property Tax Revenue Summary...

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

TOTAL TAXES 5,789,395 5,518,500 4,902,272 5,730,002 6,460, ,736

TOTAL TAXES 5,789,395 5,518,500 4,902,272 5,730,002 6,460, ,736 BEGINNING BALANCE 3,520 316,623 REVENUES 301 REAL ESTATE PROPERTY TAXES 30110 RE TAX CURRENT YEAR 2,120,952 2,282,500 2,085,563 2,143,567 3,148,736 866,236 30120 RE TAX PRIOR YEAR 27,135 25,000 7,254 7,254

More information

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

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

More information

CITY OF ARCHER CITY, TEXAS FISCAL YEAR ANNUAL BUDGET

CITY OF ARCHER CITY, TEXAS FISCAL YEAR ANNUAL BUDGET , TEXAS FISCAL YEAR 2017-2018 ANNUAL BUDGET THIS BUDGET WILL RAISE MORE TOTAL PROPERTY TAXES THAN LAST YEAR S BUDGET BY $8,791.00 OR 1.96 % AND OF THAT AMOUNT $1,201.00 IS TAX REVENUE TO BE RAISED FROM

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

Budget Preparation Report Parameters

Budget Preparation Report Parameters Header Page 1 Total Report Pages 26 Parameters Report ID: VIL BUDGET 3 Only: No Print Saved Report Description: No Version Code: VILLAGE BUDGET Year: 2019 Print Summary Page: No Period: 1 To: 12 Column

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

MUNICIPALITY OF NORRISTOWN PROPOSED GENERAL FUND BUDGET 1/1/ /31/2016 DEPT/ ACCT DESCRIPTION FY 2016 BUDGET

MUNICIPALITY OF NORRISTOWN PROPOSED GENERAL FUND BUDGET 1/1/ /31/2016 DEPT/ ACCT DESCRIPTION FY 2016 BUDGET REVENUES 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT 10,920,000.00 302000 REAL ESTATE TAXES - DELINQUENT 550,000.00 302200 BOROUGH-INTERIM 20,000.00 11,490,000.00 310 LOCAL TAX ENABLING

More information

FOR ADMINISTRATION USE ONLY 92 % OF THE FISCAL YEAR HAS ELAPSED 05/19/ :09PM PAGE: 1

FOR ADMINISTRATION USE ONLY 92 % OF THE FISCAL YEAR HAS ELAPSED 05/19/ :09PM PAGE: 1 COMBINED CASH INVESTMENT MAY 31, 2017 COMBINED CASH ACCOUNTS 01-10110 CASH - COMBINED CHECKING 162,650.26 01-10111 PETTY CASH 200.00 01-10114 LUSK STATE BANK - FEMA 52,964.61 01-11165 BANK OF THE WEST

More information

New Mexico Department of Finance and Administration Local Government Division Budget Request Recapitulation

New Mexico Department of Finance and Administration Local Government Division Budget Request Recapitulation New Mexico Department of Finance and Administration Local Government Division Budget Request Recapitulation County/ Municipality: CITY OF BLOOMFIELD Fiscal Year 2019 ROUNDED TO NEAREST DOLLAR (A) (B) (C)

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

General Fund Revenue Description FYE 2012

General Fund Revenue Description FYE 2012 General Fund Revenue Budget Current Ad Valorem Taxes 1,783,932 1/2 Ad Valorem Sales Tax Tax 230,000 Delinquent Taxes 15,000 Penalties & Interest 15,000 Delinquent Tax Attn Fees 5,500 1% Sales Tax 460,000

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

AN APPROPRIATION ORDINANCE

AN APPROPRIATION ORDINANCE BILL NO. 693 ORDINANCE NO. 693 INTRODUCED BY: GARY N. BECK, SR. FIRST READING: NOVEMBER 15, 2017 FINAL READING: DECEMBER 6, 2017 ADOPTED: AN APPROPRIATION ORDINANCE AN ORDINANCE of the Township of Rostraver,

More information

FY Annual Budget Presentation

FY Annual Budget Presentation COWLEY COUNTY FY 2017 Annual Budget Presentation Cowley County Sesquicentennial Chart of County Employees Reg. of Deeds 1.71% MIS/GIS 3.02% Appraiser 5.71% Community Corr. 3.99% CDDO 1 71% Sheriff County

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

Village of Elwood Budget for FY Fund Summary

Village of Elwood Budget for FY Fund Summary Fund Summary Description Projected Actual Budget Year End Budget 2017-18 2018-19 2018-19 2019-20 GENERAL Beginning Balance $ 1,742,113 $ 1,893,013 $ 1,893,013 $ 2,375,524 Revenues $ 3,482,778 $ 4,473,324

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

CITY OF HAILEY BALANCE SHEET JANUARY 31, 2018 GENERAL FUND TOTAL ASSETS 3,116,960.06

CITY OF HAILEY BALANCE SHEET JANUARY 31, 2018 GENERAL FUND TOTAL ASSETS 3,116,960.06 BALANCE SHEET JANUARY 31, 2018 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND ( 67,617.75) 100-00-10110 CASH IN FLEX ACCOUNT 3,304.65 100-00-10125 ELECTRONIC CHECKS IN TRANSIT 5,803.39 100-00-10225

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

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

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

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

MONTANA Preliminary Budget

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

More information

TOWN OF MADISON Approved Budget May 15, 2018

TOWN OF MADISON Approved Budget May 15, 2018 TOWN OF MADISON 2018-2019 Approved Budget May 15, 2018 TOWN OF MADISON APPROVED BUDGET GLOSSARY Board of Finance Approved Budget 2018-2019..Page 1 Budget Summary by Department..Page 3 Budget Detail by

More information

CITY OF HAILEY BALANCE SHEET NOVEMBER 30, 2018 GENERAL FUND TOTAL ASSETS 2,214,020.31

CITY OF HAILEY BALANCE SHEET NOVEMBER 30, 2018 GENERAL FUND TOTAL ASSETS 2,214,020.31 BALANCE SHEET NOVEMBER 30, 2018 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND 20,837.18 100-00-10110 CASH IN FLEX ACCOUNT 3,304.65 100-00-10125 ELECTRONIC CHECKS IN TRANSIT 43,809.51 100-00-10225

More information

MUNICIPALITY OF NORRISTOWN BUDGET REPORT FISCAL YEAR ENDING DECEMBER 31, 2015

MUNICIPALITY OF NORRISTOWN BUDGET REPORT FISCAL YEAR ENDING DECEMBER 31, 2015 REVENUE 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT 10,857,731 302000 REAL ESTATE TAXES - DELINQUENT 200,000 302200 BOROUGH-INTERIM 20,000 Total REAL PROPERTY TAXES 11,077,731 310 LOCAL

More 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

CITY OF HAILEY BALANCE SHEET JANUARY 31, 2016 GENERAL FUND TOTAL ASSETS 2,025,537.16

CITY OF HAILEY BALANCE SHEET JANUARY 31, 2016 GENERAL FUND TOTAL ASSETS 2,025,537.16 BALANCE SHEET JANUARY 31, 2016 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND 1,977.45 100-00-10110 CASH IN FLEX ACCOUNT 5,199.65 100-00-10125 CREDIT CARDS IN TRANSIT 29,265.75 100-00-10225

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

CITY OF HAILEY BALANCE SHEET OCTOBER 31, 2018 GENERAL FUND TOTAL ASSETS 2,516,582.03

CITY OF HAILEY BALANCE SHEET OCTOBER 31, 2018 GENERAL FUND TOTAL ASSETS 2,516,582.03 BALANCE SHEET OCTOBER 31, 2018 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND ( 11,909.51) 100-00-10110 CASH IN FLEX ACCOUNT 3,304.65 100-00-10125 ELECTRONIC CHECKS IN TRANSIT 93,085.40 100-00-10225

More information

State Controller Schedules COUNTY OF COLUSA SCHEDULE 11 County Budget Act OPERATION OF ENTERPRISE FUND CHANGE IN NET ASSETS FISCAL YEAR

State Controller Schedules COUNTY OF COLUSA SCHEDULE 11 County Budget Act OPERATION OF ENTERPRISE FUND CHANGE IN NET ASSETS FISCAL YEAR 533 534 535 Fund: 04000 - Solid Waste Enterprise Service Activity Solid Waste OPERATING REVENUES TAXES 410800 Franchise - 300 300 300 TOTAL Taxes - 300 300 300 AID, OTHER AGENCY 454165 State Planning -

More information

ADOPTED BUDGET ELECTED OFFICIALS COUNTY COMMISSIONERS: PAUL CHRISTENSEN - BOB KUNAU - TIM DARRINGTON CLERK JOE LARSEN SHERIFF JAY HEWARD

ADOPTED BUDGET ELECTED OFFICIALS COUNTY COMMISSIONERS: PAUL CHRISTENSEN - BOB KUNAU - TIM DARRINGTON CLERK JOE LARSEN SHERIFF JAY HEWARD ADOPTED BUDGET ELECTED OFFICIALS COUNTY COMMISSIONERS: PAUL CHRISTENSEN - BOB KUNAU - TIM DARRINGTON CLERK JOE LARSEN SHERIFF JAY HEWARD TREASURER PATTY JUSTESEN PROSECUTOR DOUG ABENROTH ASSESSOR DWIGHT

More information

CITY OF WEST ORANGE, TEXAS BUDGET

CITY OF WEST ORANGE, TEXAS BUDGET CITY OF WEST ORANGE, TEXAS 201819 BUDGET This budget will raise more revenue from property taxes than last year s budget by an amount of 4,000, which is a 0.6956% increase from last year s budget. The

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

Town of Campton 2015 Proposed Budget

Town of Campton 2015 Proposed Budget 4130 Executive Selectmen 16,350.00 16,350.00 16,350.00 Town Administrator Salary 54,325.00 54,325.46 55,411.50 Longevity 1,050.00 1,050.00 1,050.00 Moderator/ Meals/memory coding etc 5,200.00 6,023.37

More information

CITY OF HAILEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2017 GENERAL FUND

CITY OF HAILEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2017 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT GENERAL FUND REVENUE 100-00-31001 PROPERTY TAXES FROM COUNTY.00.00 2,449,925.00 2,449,925.00.0 100-00-31009

More information

LETTER OF BUDGET TRANSMITTAL. To: Division of Local Government Date: January 17, Sherman Street, Room 521 Denver, Colorado 80203

LETTER OF BUDGET TRANSMITTAL. To: Division of Local Government Date: January 17, Sherman Street, Room 521 Denver, Colorado 80203 1 TABLE OF CONTENTS LETTER OF BUDGET TRANSMITTAL... 3 BUDGET MESSAGE... 4 ORGANIZATIONAL CHART... 10 SUMMARY OF FUNDS... 11 REVENUES AND EXPENDITURES... 12 MILL LEVY COMPUTATION... 13 SALES AND USE TAX

More information

CERTIFICATE OF ESTIMATE OF REVENUE

CERTIFICATE OF ESTIMATE OF REVENUE CERTIFICATE OF ESTIMATE OF REVENUE I hereby certify that the following estimate of revenue for the Village of Elmwood Park is correct and represents new and not existing revenue to the Village which will

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

Proposed Budget. City of Seagraves. This budget includes a proposed tax rate of Tel Hill

Proposed Budget. City of Seagraves. This budget includes a proposed tax rate of Tel Hill Proposed Budget 2017 2018 This budget includes a proposed tax rate of 0.863000 City of Seagraves Tel 806-387-2593 309 Hill www.cityofseagraves.com Fax 806-387-2595 Seagraves, TX 79359 Table of Contents

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

2009 Budget For Dutchess County Budget By Revenue Source & Object of Expenditure January 11, Mod Approp.

2009 Budget For Dutchess County Budget By Revenue Source & Object of Expenditure January 11, Mod Approp. Budget For Dutchess County January 11, 26 27.161.1 Central Services.dministration 11 Positions 414,57 457,337 494,23 494,23 96.3 476,67 522,174 511,59 522,174 13 Temp Help 29,352 8,668. 4626 Employee llow-taxable

More information

CITY OF WILLISTON General Fund Chart of Accounts - Fiscal Year FY 2013 Annual Budget

CITY OF WILLISTON General Fund Chart of Accounts - Fiscal Year FY 2013 Annual Budget REVENUES 001-311-100 ADVALOREM TAXES $ 521,532 001-311-200 DELINQUENT AD VALOREM TAXES 7,000 001-312-400 LOCAL OPTION TAX: GAS 6C 32,059 001-312-600 LOCAL GOVT INFRTR TX-DISCRETIONARY 179,934 001-314-100

More information

MUNICIPALITY OF NORRISTOWN GENERAL FUND OPERATING BUDGET FISCAL YEAR 2017 REVENUE

MUNICIPALITY OF NORRISTOWN GENERAL FUND OPERATING BUDGET FISCAL YEAR 2017 REVENUE REVENUE 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT $ 10,846,034.62 302000 REAL ESTATE TAXES - DELINQUENT 350,000.00 302200 BOROUGH-INTERIM 5,000.00 Total REAL PROPERTY TAXES 11,201,034.62

More 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

Municipal Budget 2019

Municipal Budget 2019 Municipal Budget 2019 Adopted as Ordinance 18-09 of 2018 Revenues 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT $ 12,431,045.18 302000 REAL ESTATE TAXES - DELINQUENT 285,000.00 302200 BOROUGH-INTERIM

More 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

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

ID: BP WOW FUND: GENERAL FUND

ID: BP WOW FUND: GENERAL FUND DATE: 11/27/2013 VILLAGE OF GERMANTOWN PAGE: 1 TIME: 12:02:17 FUND: GENERAL FUND BEGINNING BALANCE 0 TAXES TAXES 10-410-411-1100 GENERAL PROPERTY TAXES 8,689,638 7,240,965 8,689,158 8,950,755 10-410-411-1400

More information

FOR ADMINISTRATION USE ONLY 50 % OF THE FISCAL YEAR HAS ELAPSED 04/16/ :26PM PAGE: 1

FOR ADMINISTRATION USE ONLY 50 % OF THE FISCAL YEAR HAS ELAPSED 04/16/ :26PM PAGE: 1 COMBINED CASH INVESTMENT MARCH 31, 2018 COMBINED CASH ACCOUNTS 01-11100 CASH - COMBINED CKG ACCT. 2,688,365.20 01-11101 CASH - COMBINED LGIP #1182 7,544,488.44 01-11110 CASH - PAYROLL HRA/FSA 23,710.59

More information

**** Mille Lacs County ****

**** Mille Lacs County **** 6/6/217 12:44PM Page 1 Page Break Option: 1 Specific G/L Months: From: 1/217 Thru: 5/217 Sort Option: Expend Sort Option: 1 1 1 - List as appears in G/L Chart of Accounts 2 - List by OBJECT within FUND

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

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

Ogle County, Illinois. Proposed. Budget & Appropriation FY 2018 , Illinois Proposed Budget & Appropriation FY 2018 Finance Draft 10/23/17 Public Hearing Draft 10/30/17 County Board Draft 11/21/17 Adopted 11/21/2017 Prepared by the Finance Committee TABLE OF CONTENTS

More information

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

$0.00 $217, $217, ($19,305.00) $23, $4, ($14,000.00) ($14,000.00) Budget Summary 1 3 General Government s 1 5 Board Of Commissioners s 1 21 Law Library s 1 31 County Administration s 1 40 County Auditor s 1 41 County Treasurer s 1 42 County Assessor s 1 43 Public Examiners

More information

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

FINANCE COMMITTEE: Chairman Turk, Councilman Gerl, and Councilman Hug

FINANCE COMMITTEE: Chairman Turk, Councilman Gerl, and Councilman Hug April 15, 2013 TO: FROM: SUBJECT: FINANCE COMMITTEE: Chairman Turk, Councilman Gerl, and Councilman Hug Rachel Mayer, Director of Finance April 2013 Finance Committee Report The attached reports show both

More information

ADMINISTRATIVE HEARINGS 80, AMBULANCE & RESCUE FEES 420, CPR CLASS 1, FIRST AID CLASS 100

ADMINISTRATIVE HEARINGS 80, AMBULANCE & RESCUE FEES 420, CPR CLASS 1, FIRST AID CLASS 100 DATE: 07/11/2014 VILLAGE OF MAYWOOD PAGE: 1 BUDGET REPORT FUND: GENERAL FUND NUMBER DESCRIPTION BUDGET --- BEGINNING BALANCE 0 CORPORATE REVENUES 01-10-30125 ADMINISTRATIVE HEARINGS 80,000 01-10-30130

More information

FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :41AM PAGE: 1

FOR ADMINISTRATION USE ONLY 25 % OF THE FISCAL YEAR HAS ELAPSED 03/16/ :41AM PAGE: 1 COMBINED CASH INVESTMENT DECEMBER 31, 2017 COMBINED CASH ACCOUNTS 01-11100 CASH - COMBINED CKG ACCT. 726,819.63 01-11101 CASH - COMBINED LGIP #1182 7,542,495.34 01-11110 CASH - PAYROLL HRA/FSA 8,596.60

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

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

TOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK

TOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK TOWN FOR 2016 Town of Cuba in County of Allegany Villages within or partly Within Town Village of Village of CERTIFICATION OF TOWN CLERK I, Nancy Orcutt, Town Clerk, certify that the following is a true

More information

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

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

More information

Municipal Budget. City of Seagraves. This budget includes a proposed tax rate of Tel Hill

Municipal Budget. City of Seagraves. This budget includes a proposed tax rate of Tel Hill This budget will raise more revenue from property taxes than last year's budget by an amount of $49,069.00 which is a 9.04 percent increase from last year's budget. Municipal Budget 2018 2019 This budget

More information

Town of Pembroke Park Budget Amendment

Town of Pembroke Park Budget Amendment Ad Valorem Tangible Personal Property Taxes 514,730.13 001-000310-311001-01-0000 Ad Valorem Taxes 3,835,728.89 001-000310-311002-00-0000 Ad Valorem Taxes - Delinquent -8,551.58 Delinquent Tangible Personal

More information

Bradford County Annual Budget Budget Year 2018

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

More information

IMMOKALEE FIRE CONTROL DISTRICT BUDGET SUMMARY FISCAL YEAR

IMMOKALEE FIRE CONTROL DISTRICT BUDGET SUMMARY FISCAL YEAR IMMOKALEE FIRE CONTROL DISTRICT BUDGET SUMMARY FISCAL YEAR 2016-2017 The proposed operating budget expenditures of Immokalee Fire Control District ar10.8% more than last year's total operating expenditures.

More information

TOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK

TOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK TOWN FOR 2018 Town of Cuba in County of Allegany Villages within or partly Within Town Village of Village of CERTIFICATION OF TOWN CLERK I, Nancy Orcutt, Town Clerk, certify that the following is a true

More information

2019 PROPOSED BUDGET

2019 PROPOSED BUDGET PROPOSED BUDGET Table of Contents BUDGET SUMMARY General Fund 27 Fire 1-2 Revenues Summary 28 Building Inspection 3-4 Expenditures Summary 29 Code Enforcement/Cadets 29 Weights & Measures Special Revenue

More information

UNION COUNTY BOARD OF COUNTY COMMISSIONERS TENTATIVE BUDGET

UNION COUNTY BOARD OF COUNTY COMMISSIONERS TENTATIVE BUDGET UNION COUNTY BOARD OF COUNTY COMMISSIONERS 2017-2018 TENTATIVE BUDGET FINAL HEARING SEPTEMBER 18, 2017 Page 1 GENERAL FUND TAXES 311-01-00 AD VALOREM TAXES 2,272,028 (Value) $229,241,866 x 10.00 mills

More information

Lower Swatara Township General Fund Budget Budget ******************* 2010 Budget

Lower Swatara Township General Fund Budget Budget ******************* 2010 Budget REVENUES ADOPTED TAXES 301 REAL PROPERY TAXES 301.10 Real Property Taxes 1,450,000 301.20 Prior Year 0 301.40 Delinquent, Tax Claim Bureau 40,000 301.50 Real Estate Taxes--Fire Protection 155,000 SUBTOTAL

More information

Elected Officials & Citywide Administration Engineering Department Police Department Fire Department...

Elected Officials & Citywide Administration Engineering Department Police Department Fire Department... Page Elected Officials & Citywide Administration. 1 14 Engineering Department.. 15-20 Police Department..... 21-28 Fire Department... 29 33 Public Works Department... 34-46 Planning & Neighborhood Services

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

ANNUAL BUDGETS FISCAL YEAR END JUNE 30, 2018

ANNUAL BUDGETS FISCAL YEAR END JUNE 30, 2018 ANNUAL BUDGETS FISCAL YEAR END JUNE 30, 2018 INCLUDING: GENERAL FUND, CONTINGENCY FUND, RECREATION PROGRAMS FUND, CAPITAL EQUIPMENT FUND, DEBT SERVICE FUND, HOSPITALITY TAXES FUND, STORM WATER FUND, REAL

More information

Stormwater Utility Agency Overview

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

More information

Stormwater Utility Agency Overview

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

More information

City of Oroville 2017 BUDGET 2017 BUDGET AMOUNT

City of Oroville 2017 BUDGET 2017 BUDGET AMOUNT City of Oroville 2017 BUDGET FUND 2017 BUDGET AMOUNT 001 Current Expense Fund 1,600,000.00 101 Street Fund 1,380,000.00 103 Park Fund 400,000.00 104 Tourist Promo Fund 187,500.00 130 Park Development Reserve

More information

PROPOSED FY BUDGET GENERAL FUND REVENUE PROPERTY TAXES PROPOSED BUDGET BUDGET BUDGET FY FY FY 16-17

PROPOSED FY BUDGET GENERAL FUND REVENUE PROPERTY TAXES PROPOSED BUDGET BUDGET BUDGET FY FY FY 16-17 FY 1617 BUDGET GENERAL FUND REVENUE PROPERTY TAXES CURRENT PROPERTY TAXES $ 411,096 $ 436,000 $ 493,000 VEHICLE TAXES $ 142,154 $ 99,000 $ 90,000 CURRENT TAX PENALTIES $ 800 $ 800 $ 1,000 DELINQUENT TAXES

More information

City of Hot Springs, Arkansas 2016 Adopted Budget

City of Hot Springs, Arkansas 2016 Adopted Budget City of Hot Springs, Arkansas 2016 Adopted Budget 1 City of Hot Springs 2016 Budget Summary Fund Fund Name Revenue Expense Net 001 General Fund 21,969,842 22,878,789 (908,947) 216 Probation Fee Fund 100,000

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

USER-SELECTED BUDGET REPORT

USER-SELECTED BUDGET REPORT 1/19/218 Page 1 Options: 1 = Budget Amount, 2 = Yearly Amount, 3 = Dashed Lines, 4 = Estimated Annual Column Selection: 2 2 1 Page Break Option: 1 1 - Page Break by FUND 2 - Page Break by 3 - Page Break

More information

Village of Hilbert 2012 Municipal Budget Public Hearing 7 p.m. Tuesday, November 8, 2011

Village of Hilbert 2012 Municipal Budget Public Hearing 7 p.m. Tuesday, November 8, 2011 Fund 01 GENERAL FUND 2010 2011 2011 2012 % Account Name Receipts Budget Projected Budget Change GENERAL PROPERTY TAX - LEVY LIMIT $ 283,172.79 $ 291,681 $ 291,681.00 $ 295,007 1% GENERAL PROPERTY TAX -

More information

EAST PENNSBORO TOWNSHIP 2019 GENERAL FUND BUDGET

EAST PENNSBORO TOWNSHIP 2019 GENERAL FUND BUDGET EAST PENNSBORO TOWNSHIP 2019 GENERAL FUND BUDGET REVENUES: 2019 REAL ESTATE TAXES: 1.10 301-10 Real Estate Taxes - Current $1,949,723.00 301-20 Real Estate Taxes - Prior Year $100,000.00 301-40 Real Estate

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