Public Parking System Fund

Size: px
Start display at page:

Download "Public Parking System Fund"

Transcription

1 Public Parking System Fund M-1

2 Fund 503- PUBLIC PARKING SYSTEM Budget Resources by Classification: Total $900,663 Misc. 6% Use of Money/ Property 0.4% Fund Balance Fwd 13% Charges for Service 80.6% RECEIPTS 2002 Actual Adopted Budget Meter $ 330,819 $ 330,000 $ 330,000 $ 355,000 Overtime Parking 245, , , ,000 Riverfront Garage 89,216 75,000 75,000 75,000 9th & New Hampshire Garage 13,188 10,000 10,000 10,000 Interest on Investments 8,387 4,000 4,000 4,000 Lease Payment 1, Miscellaneous 79,982 5,000 40,000 40,000 TOTAL RECEIPTS 767, , , ,000 Balance, January 1 228, , , ,663 TOTAL RESOURCES AVAILABLE $ 996,181 $ 858,082 $ 933,858 $ 900,663 Revenue Sources - Descriptions and Trends Revenue Source- The Public Parking Fund is an Enterprise Fund for the City, and is used to account for the operations that are financed and operated in a manner similar to private business enterprises - where the intent of the governing body is that the costs of providing services (operation of all parking facilities owned by the City) to the general public on a continuing basis is financed or recovered primarily through user charges. The primary revenue source for this Fund is parking meter receipts, followed by revenue from overtime parking citations. The City's two garages (Riverfront and 9th/New Hampshire) both collect fees from parking permits and collection boxes. The City Commission voted to raise fines for overtime parking in. Trends- the 9th/New Hampshire parking garage was completed in 2002 and serves the new Arts center and the central downtown area. Projections for increased revenue are based on an assumption of increased use as additional retail and residential projects in the vicinity are completed. A review of system-wide parking rates is recommended for to assure adequate maintenance and operation support for the system. M-3

3 Fund 503- PUBLIC PARKING SYSTEM Budget Expenditures by Category: Total $883,045 Transfers Out 5.66% Commodities 7.36% Contractual Services 13.19% Personal Services 69.25% EXPENDITURES 2002 Actual Adopted Budget Personal Services $ 511,957 $ 543,695 $ 543,695 $ 611,545 Contractual Services 131, , , ,500 Commodities 85,647 74,500 74,500 65,000 Capital Outlay 2,206 25,000 25,000 - Debt Service Transfer - 50,000 50,000 50,000 Contingency - 15,000 15,000 40,000 TOTAL EXPENDITURES 731, , , ,045 FUND BALANCE FORWARD $ 264,858 $ 30,887 $ 106,663 $ 17,618 Expenditures - Descriptions and Trends Personal Services- Cost of wages, salaries, retirement, and other fringe benefits for City employees and to some extent, part-time, seasonal staff. Increases in are due to projected merit increases for eligible employees. Additionally, the City's share of the per employee health care costs have increased for. This Fund provides the funding for staff from four separate departments involved in the public parking operations. Police: police officers, parking control officers, and a parking control technician; Public works: maintenance worker; Legal Services: court clerks; Parks & Recreation: parttime seasonal employees. M-3

4 PUBLIC PARKING SYSTEM FUND PARKING CONTROL ACCOUNT DEPARTMENT / DIVISION SPENDING SUMMARY EXPENDITURES 2002 Actual Adopted Estimate Budget Personal Services $ 511,957 $ 543,695 $ 543,695 $ 611,545 Contractual Services 131, , , ,500 Commodities 85,647 74,500 74,500 65,000 Capital Outlay 2,206 25,000 25,000 - Debt Service Transfers - 50,000 50,000 50,000 Contingency - 15,000 15,000 40,000 Total $ 731,323 $ 827,195 $ 827,195 $ 883,045 DEPARTMENT / DIVISION PERSONNEL SUMMARY PERSONNEL 2001 Actual 2002 Adopted 2002 Estimate Budget Authorized Positions DEPARTMENT / DIVISION ORGANIZATIONAL CHART Parking Control Officer (5) Parking Control Technician Maintenance Worker II Police Officer (3) Court Clerk II (3) Summer Laborer * Shading indicates positions funded from this account. M-5

5 PURPOSE AND MISSION OF THE DEPARTMENT / DIVISION The Public Parking Division is charged with the responsibility of enforcing parking regulations and meter time limits in the Central Business District to provide adequate parking turnover in the downtown area. The parking meter program includes meter and zone enforcement, meter maintenance, meter collections and debt service. In conjunction with the Public Works and Parks and Recreation Departments, the division maintains existing lots and landscapes the arcades and planters along Massachusetts Street. This division also maintains the Riverfront Garage as well as the New Hampshire Parking Garage. Revenues from the garage are used to finance operations and make transfers to the parking reserve fund to finance maintenance and improvements in the overall public parking system. Significant Issues for - The increase in Personal Services can be attributed to merit increases for eligible employees and increased costs for employee health care coverage. CURRENT YEAR ACCOMPLISHMENTS Provided janitorial, repair, landscaping, and maintenance services for parking lots owned and operated by the City of Lawrence. Moved operations to parking garage at 9th and New Hampshire. Installed new digital parking meters. MAJOR GOALS AND OBJECTIVES FOR 1. To provide efficient and effective enforcement of meter and lot violations. 2. To provide adequate public parking downtown. 3. To optimize use of all city operated parking facilities, maximizing revenue. 4. To maintain public garages and parking areas that are aesthetically pleasing, clean, and safe. 5. To increase meter violation fine collection by sending mailers bi-weekly instead of monthly. 6. To increase the use of the credit card payment option. PERFORMANCE INDICATORS Actual Actual Number of Overtime Parking Meter Projected Citations Issued 114, , ,000 M-5

General Operating Fund

General Operating Fund General Operating Fund Actual Actual Actual Budget 2010 YTD Projected Recommended Projected Projected Revenues 2007 2008 2009 2010 as of 6/30/10 2010 2011 2011 2012 Property Taxes $13,449,730 $13,842,433

More information

Financial Worksheet - Budget 2017 Village of Aquilla Budget Year 2016

Financial Worksheet - Budget 2017 Village of Aquilla Budget Year 2016 Fund Classification: 2013 Special Revenue Fund Name: Gas Tax Fund Balance 1/1 $12,705.74 $20,680.95 $26,313.26 $20,313.26 Other - and Permits $18,225.21 $17,682.31 $19,000.00 $19,000.00 Total Revenue $18,225.21

More information

CITY OF MAUSTON GENERAL FUND SUMMARY SCHEDULE OF REVENUES AND EXPENDITURES

CITY OF MAUSTON GENERAL FUND SUMMARY SCHEDULE OF REVENUES AND EXPENDITURES GENERAL FUND Taxes General Property Taxes $ 1,934,140 $ 1,688,759 $ 1,696,679 $ 1,720,679 $ 1,720,771 $ 21,321 $ 1,742,000 Payment in Lieu of Taxes 125,492 137,264 124,568 147,748 150,707 (1,000) 146,748

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

This page intentionally left blank

This page intentionally left blank PARKING SYSTEM FUND To account for the provision of public parking for a fee and related costs, including funds intended to finance the repair and reconstruction of the public commuter parking lots. This

More information

MIAMI PARKING AUTHORITY

MIAMI PARKING AUTHORITY Revenue & Expenses Summary For the Five Months Ending February 28, 2019 Page 1 Adopted FY 2018 Actual Actual Actual Budget Actual Versus FY 2018 Versus 2019 Budget Year-To-Date $ $ $ $ % $ % Operating

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

2019 Operating Budget. City of Racine, Wisconsin

2019 Operating Budget. City of Racine, Wisconsin 2019 Operating Budget City of Racine, Wisconsin 1 Property Tax Levy Total proposed Property tax levy for 2019: $54,322,250 2018 Budgeted levy: $54,322,250 Increase: $0 Increase as Percent of Total: 0.00%

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

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

CITY OF FRUITLAND FISCAL YEAR BUDGET

CITY OF FRUITLAND FISCAL YEAR BUDGET CITY OF FRUITLAND FISCAL YEAR 2018 2019 BUDGET June 12, 2018 CITY OF FRUITLAND, MD UTILITIES DEPARTMENT BUDGET FISCAL YEAR 2019 FISCAL YEAR 2018 FISCAL YEAR 2017 SANITATION WATER SEWER SANITATION WATER

More information

Budget Summary. FY17 Total County Revenue Sources. Misc 1.1% Federal 5.2% Gen Prop Taxes 40.3% $2,037,947,949

Budget Summary. FY17 Total County Revenue Sources. Misc 1.1% Federal 5.2% Gen Prop Taxes 40.3% $2,037,947,949 Revenue vs. Expenditure Comparison The pie charts show the expenditure and revenue budgets for all Countywide funds. The detail for these charts is displayed in the Combined Statement of Projected Revenues,

More information

A GUIDE TO THE FISCAL YEAR 2018 MUNICIPAL BUDGET

A GUIDE TO THE FISCAL YEAR 2018 MUNICIPAL BUDGET A GUIDE TO THE FISCAL YEAR 2018 MUNICIPAL BUDGET PURPOSE OF CITIZENS BUDGET This guide is a citizen-friendly budget document. The intent of the document is to provide a clear and concise overview of Brian

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

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

C I T Y O F M O U N T D O R A

C I T Y O F M O U N T D O R A C I T Y O F M O U N T D O R A Table of Contents Fiscal Year 2017-2018 Budget Document Budget Message Message from the City Manager... i Section I Map of City of Mount Dora...1 City Council Members...2

More information

Country Walk Community Development District

Country Walk Community Development District Country Walk Community Development District Final Budget for Fiscal Year 2016/2017 Presented by: Rizzetta & Company, Inc. Wesley Chapel Office 5844 Old Pasco Rd.; Suite 100 Wesley Chapel, FL 33544 813.994.1001

More information

Country Walk Community Development District

Country Walk Community Development District Country Walk Community Development District www.countrywalkcdd.org Adopted Budget for Presented by: Rizzetta & Company, Inc. 5844 Old Pasco Road Suite100 Wesley Chapel, Florida 33544 Phone: 8139941001

More information

Buffalo Fiscal Stability Authority Summary of the City of Buffalo s 2018 First Quarter Report

Buffalo Fiscal Stability Authority Summary of the City of Buffalo s 2018 First Quarter Report Buffalo Fiscal Stability Authority Summary of the City of Buffalo s 2018 First Quarter Report General Fund Overview: As required by the Buffalo Fiscal Stability Authority (the BFSA ) Act, the City of Buffalo

More information

ACADEMIC SENATE

ACADEMIC SENATE ACADEMIC SENATE http://www.csueastbay.edu/senate 510-885-3671 COMMITTEE ON BUDGET AND RESOURCE ALLOCATION 15-16 COBRA 3 March 10, 2016 TO: FROM: SUBJECT: PURPOSE: The Academic Senate The Committee on Budget

More information

City of Gastonia, North Carolina Organizational Chart

City of Gastonia, North Carolina Organizational Chart City of Gastonia, North Carolina Organizational Chart Citizens of Gastonia Mayor and City Council City Attorney (1) City Manager City Clerk (2) Assistant City Manager Public Infrastructure Marketing &

More information

FUND STATUS FY 2017/18. As of June 30th

FUND STATUS FY 2017/18. As of June 30th FUND STATUS FY 2017/18 As of June 30th Enhance the quality of life in the City by delivering public services in a knowledgeable, responsive and financially responsible manner. Explanation of Tables and

More information

GENERAL FUND REVENUES BY SOURCE

GENERAL FUND REVENUES BY SOURCE BUDGET DETAIL BUDGET DETAIL The Budget Detail gives more information on the budget, than is shown in the Executive Summary. Detail information is provided on the General Fund, Special Revenue Funds, Enterprise

More information

GLOUCESTER LYCEUM AND SAWYER FREE LIBRARY, INC. FINANCIAL STATEMENTS YEARS ENDED JUNE 30, 2014 AND 2013

GLOUCESTER LYCEUM AND SAWYER FREE LIBRARY, INC. FINANCIAL STATEMENTS YEARS ENDED JUNE 30, 2014 AND 2013 GLOUCESTER LYCEUM AND SAWYER FREE LIBRARY, INC. FINANCIAL STATEMENTS TABLE OF CONTENTS INDEPENDENT AUDITORS' REPORT 1 FINANCIAL STATEMENTS STATEMENTS OF FINANCIAL POSITION 2 JUNE 30, 2014 AND 2013 STATEMENT

More information

O r g a n i z a t i o n s

O r g a n i z a t i o n s Board of Education APPROVED FY 2018 Annual Operating Budget 179 Supporting Services Associate Superintendent for Supporting Services Building Services Environment & Safety Office Capital Programs Food

More information

BE IT ORDAINED BY THE BOARD OF COMMISSIONERS OF THE TOWNSHIP OF NUTLEY, IN THE COUNTY OF ESSEX, NEW JERSEY, AS FOLLOWS: NON-UNION EMPLOYEES

BE IT ORDAINED BY THE BOARD OF COMMISSIONERS OF THE TOWNSHIP OF NUTLEY, IN THE COUNTY OF ESSEX, NEW JERSEY, AS FOLLOWS: NON-UNION EMPLOYEES ORDINANCE NO. 3385 READ BY MAYOR JOSEPH P. SCARPELLI ON BEHALF OF THE BOARD OF COMMISSIONERS INTRODUCED ON: MAY 15, 2018 PUBLISHED: MAY 24, 2018 PUBLIC HEARING: JUNE 19, 2018 PUBLISHED: JUNE 28, 2018 ORDINANCE

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

2018 Salary Survey Report for Non-Represented Job Classifications

2018 Salary Survey Report for Non-Represented Job Classifications 2018 Salary Survey Report for Non-Represented Job Classifications Prepared August 20, 2018 UPDATED August 24, 2018 Table of Contents Section I. Background... 1 Selection of Survey Employers... 1 Table

More information

City of Gastonia, North Carolina Organizational Chart

City of Gastonia, North Carolina Organizational Chart City of Gastonia, North Carolina Organizational Chart Citizens of Gastonia Mayor and City Council City Attorney (1) City Manager City Clerk (2) Assistant City Manager Public Infrastructure Marketing &

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

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

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

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

More information

EXPLANATION. A By-law regarding Mayor and Councillor remuneration

EXPLANATION. A By-law regarding Mayor and Councillor remuneration 9 EXPLANATION A By-law regarding Mayor and Councillor remuneration The attached By-law will implement Council's resolution of February 24, 2016, to increase remuneration for the Mayor, Deputy Mayor, Acting-Mayor

More information

THE CITY OF FREDERICK

THE CITY OF FREDERICK THE CITY OF FREDERICK FISCAL YEAR 2011 BUDGET UPDATE Prepared by the Department of Finance M. Katherine Barkdoll, CPA Director of Budget and Purchasing Gerald D. Kolbfleisch, CPFO Director of Finance Member

More information

DISCUSSION ON PROPOSED FY 2018/19 OPERATING GENERAL FUND BUDGET

DISCUSSION ON PROPOSED FY 2018/19 OPERATING GENERAL FUND BUDGET J-12 STAFF REPORT MEETING DATE: June 12, 2018 TO: FROM: City Council Regan M. Candelario, City Manager Michael L. Antwine II, Assistant City Manager Tony Clark, Finance Manager 922 Machin Avenue Novato,

More information

City of Gastonia, North Carolina Organizational Chart

City of Gastonia, North Carolina Organizational Chart City of Gastonia, North Carolina Organizational Chart (1) Appointed by the City Council (2) Appointed by the City Council and supervised by the City Manager C-1 Human Resources The Fiscal Year 2017 Budget

More information

EXHIBIT G Variance Budget. Positive Original Final Actual (Negative) Actual REVENUES

EXHIBIT G Variance Budget. Positive Original Final Actual (Negative) Actual REVENUES With Comparative Actual Amounts for the Year Ended June 30, REVENUES Ad Valorem Taxes Current Year $76,402,733 76,402,733 78,069,572 1,666,839 70,579,959 Prior Years 150,000 150,000 467,746 317,746 396,796

More information

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

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

More information

FISCAL YEAR BUDGET vs ACTUAL VARIANCE ANALYSIS QUARTER ENDING JUN 30, 2012

FISCAL YEAR BUDGET vs ACTUAL VARIANCE ANALYSIS QUARTER ENDING JUN 30, 2012 GENERAL FUND REVENUES 001.0000.311.010000 Ad Valorem Taxes 10 4,172,405 4,242,405 4,241,429 100.0% 001.0000.316.000100 Local Business Tax 10 180,000 180,000 42,518 23.6% Ad valorem tax revenues typically

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

Name. Basic Form Instructions

Name. Basic Form Instructions Adopted Budget Form for: Cities, Towns & Counties Name Perry City Fiscal Year Ended 6/30/2018 1. As required by Utah statutes, budget forms submitted must present a balanced budget, meaning budgeted expenditures

More information

City of Anoka 2019 Proposed Budget

City of Anoka 2019 Proposed Budget City of Anoka 2019 Proposed Budget Schedule of Tax Levies 2014 2015 2016 2017 2018 2019 General Fund Levy $5,323,265 $5,323,680 $6,297,575 $6,641,230 $6,838,335 $7,028,564 2.78% Debt Service Levy 389,000

More information

CITY OF LE SUEUR REQUEST FOR COUNCIL ACTION

CITY OF LE SUEUR REQUEST FOR COUNCIL ACTION CITY OF LE SUEUR REQUEST FOR COUNCIL ACTION TO: FROM: SUBJECT: Mayor and City Council Jenelle Teppen, City Administrator Jean McGann, Contract Finance Manager Approve 2016 Tax Levy and Final Budget DATE:

More information

Adopted Annual Budget

Adopted Annual Budget Adopted Annual Budget Public Hearing, City Hall - September 20, 2013-5:30pm William G. Brooks, PE Mayor Keith Severns City Manager Tracey Richardson Finance Manager 1600 Nela Avenue, Belle Isle, FL 32809

More information

CITY MANAGER CITY OF LANCASTER FISCAL YEARS 2017 & 2018 ADOPTED BUDGET 81

CITY MANAGER CITY OF LANCASTER FISCAL YEARS 2017 & 2018 ADOPTED BUDGET 81 CITY MANAGER CITY OF LANCASTER FISCAL YEARS 2017 & 2018 ADOPTED BUDGET 81 City Manager Mark Bozigian with Bravery Brewing Co-owner R. Lee Ermey at the celebration of Bravery s building expansion. Ermey

More information

VILLAGE OF LEXINGTON, MICHIGAN

VILLAGE OF LEXINGTON, MICHIGAN ANNUAL FINANCIAL REPORT with Supplementary Information FOR THE YEAR ENDED JUNE 30, 2016 Sanilac County, Michigan TABLE OF CONTENTS JUNE 30, 2016 Page Number Independent Auditor's Report 1 Management s

More information

Transportation Services Office

Transportation Services Office Transportation Services Office Table of Contents Transit Windsor A. Overview...... 1.. B. Budgeted Full Time Equivalents... 2 C. Budget Summary by Division... 4 D. Budget Summary by Major Revenue / Expense.......

More information

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2015 GENERAL FUND

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2015 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES ( 331.70) 2,413.22 2,979.94 1,237,581.20 1,234,601.26.2 100-41140 MOBIL HOME

More information

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 7 MONTHS ENDING JULY 31, 2015 GENERAL FUND

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 7 MONTHS ENDING JULY 31, 2015 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES 36.42.00 2,979.94 1,237,581.20 1,234,601.26.2 100-41140 MOBIL HOME TAXES 125,480.30

More information

Program: Library Services Program Based Budget Page 199

Program: Library Services Program Based Budget Page 199 Program: Library Services Program Based Budget 2015 2017 Page 199 Program: Oakville Public Library Vision Statement: Love the experience. Mission Statement: Building community by connecting people and

More information

PUBLIC WORKS DEPARTMENT

PUBLIC WORKS DEPARTMENT Departmental Summary FUND/ACTIVITY ACTUAL ADOPTED AMENDED RECOMM. General Fund: Revenue Administration 494,646 501,667 501,035 508,551 Municipal Trash Collection 101,185 60,358 60,358 60,962 Total Revenues

More information

Best Practices for Treasurers 2018 Summer Specialized Training RESPONSIBILITIES OF THE TREASURER

Best Practices for Treasurers 2018 Summer Specialized Training RESPONSIBILITIES OF THE TREASURER Best Practices for Treasurers 2018 Summer Specialized Training RESPONSIBILITIES OF THE TREASURER BEFORE THE BOARD MEETING 1. Prepare some claims for payment (clerk may also do these), attach bills to claims,

More information

Borough of Ebensburg FY 2018 Budget Operating Fund Budget

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

More information

ANNUAL BUDGET OF THE CITY OF KEWAUNEE, WISCONSIN FOR THE CALENDAR YEAR BEGINNING JANUARY 1, 2017 COMMON COUNCIL ADMINISTRATIVE STAFF

ANNUAL BUDGET OF THE CITY OF KEWAUNEE, WISCONSIN FOR THE CALENDAR YEAR BEGINNING JANUARY 1, 2017 COMMON COUNCIL ADMINISTRATIVE STAFF ANNUAL BUDGET OF THE, WISCONSIN FOR THE CALENDAR YEAR BEGINNING JANUARY 1, 2017 COMMON COUNCIL Mayor Sandi Christman Alderman Jeff Dworak Alderman John Griffith Alderman Jason Jelinek Alderman Diane Jirtle

More information

CITY OF BOYNTON BEACH FY ADOPTED SUMMARY BUDGET

CITY OF BOYNTON BEACH FY ADOPTED SUMMARY BUDGET CITY OF BOYNTON BEACH, FLORIDA CITY OF BOYNTON BEACH FY 2017-2018 ADOPTED SUMMARY BUDGET P a g e 1 46 Boynton Beach Mayor and City Commission Commissioner Joe Casello, Commissioner Christina Romelus, Vice

More information

POLICE DEPARTMENT 6-65

POLICE DEPARTMENT 6-65 POLICE DEPARTMENT 6-65 6-66 This page intentionally left blank Police Department Description The Police Department is comprised of two main divisions, Administration and Patrol. They are charged with providing

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

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

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

EXHIBIT G 2016 Variance Budget. 39

EXHIBIT G 2016 Variance Budget.   39 With Comparative Actual Amounts for the Year Ended June 30, REVENUES Ad Valorem Taxes Current Year $85,240,413 85,240,413 86,625,224 1,384,811 79,091,212 Prior Years 150,000 150,000 600,917 450,917 709,202

More information

2016 Operating Budget

2016 Operating Budget Operating Budget Cost Centre: By-law enforcement vs 2015 Expenditures Salary, Wages and Benefits Salaries Labour Labour - Part Time Fringe Benefits Employee Overtime Gapping Provisions Res 03-Workers Compensation

More information

March 1, Honorable Commissioners Jefferson County, West Virginia

March 1, Honorable Commissioners Jefferson County, West Virginia JEFFERSON COUNTY COMMISSION 124 East Washington Street, P.O. Box 250, Charles Town, WV 25414 Phone: (304) 7283284 Fax: (304) 7257916 Web: www.jeffersoncountywv.org PRESIDENT Peter Onoszko VICE PRESIDENT

More information

THE CITY OF FREDERICK

THE CITY OF FREDERICK THE CITY OF FREDERICK FISCAL YEAR 2012 BUDGET UPDATE Prepared by the Department of Finance M. Katherine Barkdoll, CPA Director of Budget and Purchasing Gerald D. Kolbfleisch, CPFO Director of Finance Member

More information

budget in brief City of Salem OREGON FISCAL YEAR 2018 WHAT S INSIDE Opportunity Compassion Responsiveness Accessibility

budget in brief City of Salem OREGON FISCAL YEAR 2018 WHAT S INSIDE Opportunity Compassion Responsiveness Accessibility FISCAL YEAR 2018 budget in brief City of Salem OREGON WHAT S INSIDE Message from the City Manager And the Survey Says Did You Know? Funding City Operations More About the General Fund Understanding Property

More information

INSTRUCTIONS FOR COMPLETING BUDGET REQUEST FORM

INSTRUCTIONS FOR COMPLETING BUDGET REQUEST FORM INSTRUCTIONS FOR COMPLETING BUDGET REQUEST FORM In accordance with the requirements of WS 16-4-104 The Department of Audit has modified the Standard Form. 1. 2. Please follow the steps below: a. Download

More information

2013 Approved General Government Operating Budget. Municipality of Anchorage. Finance 9-1

2013 Approved General Government Operating Budget. Municipality of Anchorage. Finance 9-1 Municipality of Anchorage Finance 9-1 Finance Chief Fiscal Officer Finance Controller Property Appraisal Public Finance and Investments Treasury Controller Administration Treasury Administration Central

More information

The total budget for this department is $7,841,325, which funds the following services in these approximate amounts:

The total budget for this department is $7,841,325, which funds the following services in these approximate amounts: FLEET SERVICES Fleet Services, an Automotive Service Excellence (A.S.E), Blue Seal operation since 2004, offers efficient, cost-effective and high quality services. Revenues for this department are generated

More information

MEMORANDUM. DATE: September 17, 2013

MEMORANDUM. DATE: September 17, 2013 MEMORANDUM DATE: September 17, 2013 TO: FROM: Honorable Mayor and City Council Members Judie Zimomra, City Manager SUBJECT: Additional Planning Department Information This memorandum provides additional

More information

Village of Ridgewood

Village of Ridgewood Village of Ridgewood 2016 Budget Introduction Presentation Roberta Sonenfeld Village Manager Bob Rooney Chief Financial Officer Steve Sanzari Treasurer April 13, 2016 1 General Topics 2015 Accomplishments/Highlights

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

ALL DEPARTMENTS. Town of Astatula FINAL BUDGET FINAL BUDGET HEARING ,000 CASH CARRY FORWARD. Income 310.

ALL DEPARTMENTS. Town of Astatula FINAL BUDGET FINAL BUDGET HEARING ,000 CASH CARRY FORWARD. Income 310. Income 310.000 Taxes CASH CARRY FORWARD $ 7.5 60,000 311.100 Ad Valorem Taxes 366,726 314.100 Utility Service Tax-Electricity 96,500 315.100 Communications Service Taxes 25,567 316.100 Occupational License

More information

CITY OF PALM DESERT BUDGETARY COMPARISON SCHEDULE BY DEPARTMENT GENERAL FUND. For the year ended June 30, 2013

CITY OF PALM DESERT BUDGETARY COMPARISON SCHEDULE BY DEPARTMENT GENERAL FUND. For the year ended June 30, 2013 The General Fund is used to account for all financial resources traditionally associated with government, except those required to be accounted for in another fund. It is the primary operating fund that

More information

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

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

More information

DRAFT TOWN OF LANTANA, FLORIDA BUDGET WORKSHOP JULY 10, 2017 FISCAL YEAR 2017/18

DRAFT TOWN OF LANTANA, FLORIDA BUDGET WORKSHOP JULY 10, 2017 FISCAL YEAR 2017/18 BUDGET WORKSHOP JULY 10, 2017 FISCAL YEAR 2017/18 TOWN OF LANTANA, FLORIDA TABLE OF CONTENTS Significant Budget Factors... 1 Summary of Funds... 4 Capital Outlay... 6 General Fund Revenues... 8 General

More information

FUND STATUS FY 2017/18. As of December 31 st

FUND STATUS FY 2017/18. As of December 31 st FUND STATUS FY 2017/18 As of December 31 st Enhance the quality of life in the City by delivering public services in a knowledgeable, responsive and financially responsible manner. Explanation of Tables

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

WASTEWATER MISSION STATEMENT FY16 ADOPTED BUDGET $ 12,248,700. PUBLIC WORKS DEPARTMENT CORE SERVICES Waste Management 5%

WASTEWATER MISSION STATEMENT FY16 ADOPTED BUDGET $ 12,248,700. PUBLIC WORKS DEPARTMENT CORE SERVICES Waste Management 5% MISSION STATEMENT Wastewater Utility is a service program of the Public Works Department. The Public Works Department s mission is to ensure water and wastewater utilities, waste management, public transportation,

More information

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

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

More information

CITY OF COLDWATER BRANCH COUNTY, MICHIGAN FINANCIAL STATEMENTS JUNE 30, 2006

CITY OF COLDWATER BRANCH COUNTY, MICHIGAN FINANCIAL STATEMENTS JUNE 30, 2006 BRANCH COUNTY, MICHIGAN FINANCIAL STATEMENTS JUNE 30, 2006 CONTENTS Page Report Letter 1-2 Management s Discussion and Analysis 3-12 Basic Financial Statements Government-Wide Financial Statements: Statement

More information

2019 Budget KEY FINANCIAL HIGHLIGHTS

2019 Budget KEY FINANCIAL HIGHLIGHTS 2019 Budget KEY FINANCIAL HIGHLIGHTS No proposed millage increase in the Real Estate Tax for 2019 9 th consecutive year with no tax increase (last increase 2010). Millage rate 2.0 mills. Sewer fees are

More information

This page intentionally left blank

This page intentionally left blank GENERAL FUND To account for the resources traditionally associated with government operations which are not required to be accounted for in another fund. This page intentionally left blank General Fund

More information

Please find attached the Financial Forecast Report based on information through December 2017.

Please find attached the Financial Forecast Report based on information through December 2017. Memorandum DATE February 16, 2018 CITY OF DALLAS TO Honorable Mayor and Members of the City Council SUBJECT Financial Forecast Report Please find attached the Financial Forecast Report based on information

More information

PARK AND RECREATION DEPARTMENT

PARK AND RECREATION DEPARTMENT Departmental Summary FUND/ACTIVITY ACTUAL ADOPTED AMENDED RECOMM. : Revenue Management Services 154,277 157,619 155,619 159,845 Park Improvements Planning 199,318 401,000 61,051 63,453 Cemetery 1,264,295

More information

Bridgewater of Wesley Chapel Community Development District

Bridgewater of Wesley Chapel Community Development District Bridgewater of Wesley Chapel Community Development District Bwcdd.org Proposed Budget for Fiscal Year 2018/2019 Presented by: Rizzetta & Company, Inc. 5844 Old Pasco Road Suite 100 Wesley Chapel, Florida

More information

Page 2

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

More information

FUND DESCRIPTIONS FY 2014 PROPOSED BUDGET SUMMARY

FUND DESCRIPTIONS FY 2014 PROPOSED BUDGET SUMMARY FY 2014 PROPOSED BUDGET SUMMARY FUND DESCRIPTIONS GENERAL FUND The General Fund is the primary operating fund of the County and is used to account for the majority of services including fire and police

More information

Toronto Parking Authority

Toronto Parking Authority OPERATING PROGRAM SUMMARY CONTENTS Overview 1: 2017 2018 Service Overview and 5 2: 2017 Operating by Service 12 3: Issues for Discussion 21 Appendices: 1. 2016 Performance 25 Toronto Parking Authority

More information

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

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

More information

TOWN OF GREENWICH Annual Department Operational Plan (FY ) Planning and Zoning (171)/Land Use(174)/Zoning Enforcement (161)

TOWN OF GREENWICH Annual Department Operational Plan (FY ) Planning and Zoning (171)/Land Use(174)/Zoning Enforcement (161) TOWN OF GREENWICH Annual Department Operational Plan (FY 2012 2013) 1. Department Planning and Zoning. 2. Divisions Planning and Zoning (171)/Land Use(174)/Zoning Enforcement (161) 3. Department Mission

More information

PLANNING DEPARTMENT ADMINISTRATION

PLANNING DEPARTMENT ADMINISTRATION PLANNING DEPARTMENT ADMINISTRATION Long-Range Planning Zoning and Land Development Land Use and Design Community Improvement and Transportation Rezoning and Development Regulations Development Review Transit

More information

REPORT. Fourth Quarter Fiscal Year Prince William County, Virginia

REPORT. Fourth Quarter Fiscal Year Prince William County, Virginia REPORT Fourth Quarter Fiscal Year 2016 Prince William County, Virginia FY2016 General Fund Expenditure Report Fourth Quarter Issued: August 12, 2016 General Information The Board of County Supervisors

More information

1st Quarter Revenue and Expenditures

1st Quarter Revenue and Expenditures 1st Quarter Revenue and Expenditures REPORTFY 2019 Published 11/15/2018 1st Quarter FY 2019 Revenues Section 2.09 of the Principles of Sound Financial Management requires quarterly updates to the Board

More information

A B C D E F 3 4 CURREN TENTATIVE PRELIMINARY 5 PRIOR YEAR AS 6 ACCOUNTS CODE 2016 AMENDED GENERAL FUND APPROPRIATIONS 9 10 GENERAL 11

A B C D E F 3 4 CURREN TENTATIVE PRELIMINARY 5 PRIOR YEAR AS 6 ACCOUNTS CODE 2016 AMENDED GENERAL FUND APPROPRIATIONS 9 10 GENERAL 11 A B C D E F CURREN TENTATIVE PRELIMINARY T PRIOR YEAR AS BUDGET BUDGET ACCOUNTS CODE AMENDED 8 8 8 GENERAL FUND APPROPRIATIONS GENERAL GOVERNMENT TOWN BOARD Personal A. Services Contractual A. Exp. TOTAL

More information

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 10 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 10 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES 1,297,987.00 8,800.66 21,134.90 1,478,479.80 1,457,344.90 1.4 100-41140 MOBIL

More information

Welcome. City of Grovetown Budget Hearing

Welcome. City of Grovetown Budget Hearing Welcome City of Grovetown 2019 Budget Hearing December 3, 2018 1 Agenda Methodology 2019 General Fund Revenue Projections 2019 General Fund Projected Expenditures SPLOST & Capital Improvement Projects

More information

CITY OF KAMLOOPS. Financial Statements for the Year-Ended 2013 December 31. Page 1 of 66

CITY OF KAMLOOPS. Financial Statements for the Year-Ended 2013 December 31. Page 1 of 66 CITY OF KAMLOOPS Financial Statements for the Year-Ended 2013 December 31 Page 1 of 66 CONSOLIDATED FINANCIAL STATEMENTS TABLE OF CONTENTS 2 Independent Auditor's Report 3-4 Management's Responsibility

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

Quarterly Financial Report. Reporting financial results for the first quarter ended September 30, 2014

Quarterly Financial Report. Reporting financial results for the first quarter ended September 30, 2014 Quarterly Financial Report Reporting financial results for the first quarter ended September 30, 2014 Woodburn Finance Department 10/27/2014 Executive Summary The Finance Department is pleased to offer

More information

CITY OF ROSEBURG, OREGON TABLE OF CONTENTS ENTERPRISE FUNDS

CITY OF ROSEBURG, OREGON TABLE OF CONTENTS ENTERPRISE FUNDS TABLE OF CONTENTS ENTERPRISE FUNDS Storm Drainage Fund... 121-124 Off Street Parking Fund... 125-126 Airport Fund... 127-131 Water Service Fund... 132-145 STORM DRAINAGE FUND CURRENT OPERATIONS This fund

More information

Bridgewater of Wesley Chapel Community Development District

Bridgewater of Wesley Chapel Community Development District Bridgewater of Wesley Chapel Community Development District bwccdd.org Adopted Fiscal Year 2017/2018 Presented by: Rizzetta & Company, Inc. 5844 Old Pasco Road Suite 100 Wesley Chapel, Florida 33544 Phone:

More information