Chairman Robert J. Schillerstrom Members of the DuPage County Board All Elected Officials All Department Heads

Size: px
Start display at page:

Download "Chairman Robert J. Schillerstrom Members of the DuPage County Board All Elected Officials All Department Heads"

Transcription

1 TO: FROM: SUBJECT: Chairman Robert J. Schillerstrom Members of the DuPage County Board All Elected Officials All Department Heads James W. Rasins, C.P.A., C.F.E., County Auditor Quarterly Financial Report DATE: July 24, 2003 In accordance with Chapter 55, Act 5, Section , Illinois Compiled Statutes, the following Quarterly Financial Report of the financial operations of DuPage County as of May 31, 2003 is presented. This report presents a comparison of actual and anticipated revenues, as well as information regarding the amount of appropriations, expenditures, and encumbrances for all funds of DuPage County, the Health Department, and the Special Service Areas appropriated by the County Board. Anticipated revenue amounts reported represent the revenue expected as of the beginning of the current fiscal year. Actual revenue, appropriations, expenditures, and encumbrance amounts, represent amounts at the end of the report period. The calculation of the results of operations for each fund presented is based upon the amount of actual revenues and expenditures for the report period, during the current and previous fiscal years. This report also presents cash receipt and disbursement data for other county funds maintained by the County Treasurer. Note (Added July 23, 2003): Subsequent to the release of this report, it was determined that various Corporate Fund expenditure amounts were not recorded by the DuPage County Finance Department in the budgetary accounting and control system that provided the expenditure information used as the basis for the report. The accompanying report has been updated to reflect the actual Corporate Fund expenditures made during the six months ended May 31, i -

2 Table Of Contents Schedule Page Letter of Transmittal i Table of Contents ii - iv Operations Spotlight I- IV Corporate Fund Summary Schedule of Actual and Anticipated Revenues Schedule 1 1 Detailed Schedule of Actual Revenues Schedule Schedule of Appropriations, Expenditures, and Encumbrances Schedule Schedule of Net Results of Operations Schedule 4 15 Special Revenue Funds General Government Animal Control Fund Schedule 5 16 County Cash Bond Fund Schedule 6 17 County Clerk Document Storage Fund Schedule 7 18 Document Storage Maintenance Fund Schedule 8 19 Election Equipment Project Fund Schedule 9 20 Geographic Information System Fee Fund - Data Processing Schedule Geographic Information System Fee Fund - Recorder Schedule Illinois Municipal Retirement Fund Schedule Law Library Fund Schedule Liability Insurance Fund Schedule Social Security Fund Schedule Tax Sale Automation Fund Schedule Public Safety Arrestee's Medical Cost Fund Schedule Crime Laboratory Fund Schedule Illinois Criminal Justice Authority Grant Fund Schedule Illinois Emergency Management Agency Grant Fund Schedule Illinois State Grant Funding Fund Schedule United States Department of Justice Grant Fund Schedule Highway Highway Impact Fee Fund Schedule Local Gasoline Tax Fund Schedule Motor Fuel Tax Fund Schedule Motor Fuel Tax Bond 2001 Project Fund Schedule Human Services Community Development Block Sub-Grant Fund Schedule Community Development Fund Schedule ii -

3 Table Of Contents Schedule Page Special Revenue Funds (continued) Human Services (continued) Convalescent Center Operating Fund Schedule DuPage County Housing Authority Grant Fund Schedule Illinois Department of Commerce and Community Affairs Fund Schedule Illinois Department of Employment Security Grant Fund Schedule Illinois Department of Human Services Grant Fund Schedule Illinois Department of Public Aid Grant Fund Schedule Illinois Department of Transportation Grant Fund Schedule Illinois Department on Aging Grant Fund Schedule Illinois First Grant Fund Schedule Illinois Violence Prevention Authority Grant Fund Schedule Naperville CDC Sub-Grant Fund Schedule RTA Job Access Program Grant Fund Schedule Judicial Child Support State Disbursement Unit Fund Schedule Children's Waiting Room Fee Fund Schedule Clerk of the Circuit Court Document Storage Fund Schedule Court Automation Fund Schedule Courthouse 2001 Project Fund Schedule Courthouse Restricted Sub-Fund Schedule Illinois Attorney General's Office Grant Fund Schedule National Children's Alliance Grant Fund Schedule Neutral Site Custody Exchange Fund Schedule Probation Services Fund Schedule Welfare Fraud Forfeiture Fund Schedule Youth Home Fund Schedule Public Works Drainage 2001 Bond Project Fund Schedule DuPage River Restoration Grant Schedule Environment-Related Public Works Project Fund Schedule Environmental Related Education Fund Schedule Public Works Bond Fund Schedule Solid Waste Management Fund Schedule Stormwater Bond Project Fund Schedule Stormwater Management Fund Schedule Stormwater Variance Fee Fund Schedule Sunnyside Park Water Quality Improvement Fund Schedule Wetland Mitigation Fund Schedule Debt Service Courthouse Bond Refinance Fund Schedule Drainage 2001 Bond Debt Service Fund Schedule Election Equipment Debt Service 2001 Fund Schedule iii -

4 Table Of Contents Schedule Page Special Revenue Funds (continued) Debt Service (continued) Jail Expansion Project Bond Refinance Fund Schedule Refinancing Jail Bond Debt Service 2002 Fund Schedule Refinancing Stormwater Bond Debt Service 2002 Fund Schedule Stormwater Bond Debt Service FY01 Fund Schedule Stormwater Project Bond Refinance Fund Schedule Trust and Agency Funds Building Bond Fund Schedule Clearing Account Fund Schedule County Payroll Deduction Fund Schedule Domestic Relations Legal Fund Schedule Employee Flexible Benefits Fund Schedule Employee I.M.R.F. Plan Fund Schedule Employee Savings Bond Plan Fund Schedule Employee Special Wage Deduction Fund Schedule Employees' Benefits Fund Schedule Enhanced 911 Telephone System Fund Schedule Illinois Drug Enforcement/State's Attorney Fund Schedule Intermediate Processing Facility Earnest Deposit Fund Schedule Miscellaneous Federal Forfeitures/State's Attorney Fund Schedule Sale in Error Interest Fund Schedule Self Insurer's Escrow Fund Schedule Special Fund Schedule Tax Sale Indemnity Fund Schedule Township Projects Fund Schedule U.S.C. Drug Enforcement/State's Attorney Fund Schedule Wireless 911 Telephone System Fund Schedule Zoning Department Trust Fund Schedule Health Department Funds Health Fund Schedule Health Department I.M.R.F. Fund Schedule Health Department Payroll Deduction Fund Schedule Health Department Social Security Fund Schedule Special Service Area Fund Schedule Alphabetical Index iv -

5 This page intentionally left blank

6 OPERATIONS SPOTLIGHT In order to enhance the understanding of DuPage County operations, each DuPage County Quarterly Financial Report includes a brief discussion of the operations and finances of selected offices, departments, or funds. This Report highlights the Office of the County Coroner, the Animal Control Fund, the Supervisor of Assessments, and the Jury Commission. Office of the County Coroner The Office of the County Coroner (Office) is responsible for the professional investigation of the manner and cause of deaths occurring within the County, which are of the type mandated by the State to be investigated by the Office. The Office investigates only deaths that occur within the County without regard to the location of the original incident. A staff of fourteen conducts investigations of natural and unnatural deaths under the supervision of the elected County Coroner. To accomplish this task the Office may rely on the expertise of specialists in the fields of pathology, toxicology, radiology, odontology, anthropology, and other areas. The manner and cause of death may be determined through an inquest, which is an inquiry that is neither a civil nor a criminal trial proceeding. The inquest is conducted by the Coroner or Deputy Coroner with a court reporter and six jurors present. A total of 248 inquests were held during The operations of the Office are financed with an appropriation in the Corporate Fund. The fiscal year 2003 budget appropriation for the Office is $1,283,037. Personnel-related costs and contractual expenses account for 65% and 32% of the Office budget, respectively. During fiscal year 2002, total Office expenditures increased by 2% over the prior year, to $1,280,557. Office expenditure information for the most recent five fiscal years is presented in the chart Office of the County Coroner Expenditures by Category Fiscal Years Personnel Commodities Contractual - I -

7 OPERATIONS SPOTLIGHT Animal Control Fund The single purpose of the Animal Control Fund (Fund) is to finance the operations of the Animal Care and Control Department (Department). The Department exists to: Prevent and control rabies through bite investigation and rabies registration; Enforce state and county animal-related laws; Operate a shelter for stray and owner-relinquished non-native animals; Adopt unwanted animals to responsible homes; Euthanize unwanted animals not suitable for adoption; Promote responsible pet-ownership and animal welfare; Rescue animals that are lost, diseased, injured, or in peril; and, Provide public education programs. 1,200 1, Animal Control Fund Revenues and Expenditures Fiscal Years Revenues Expenditures The primary source of revenue in the Fund is a $6.00 annual rabies registration fee paid by owners of cats and dogs when their pets are vaccinated against rabies. Registration fees accounted for $662,513 of the total $854,320 in Fund revenues received during the 2002 fiscal year. Other fees collected during 2002 for adoptions, education programs, euthanasia, unwanted animals, etc., amounted to $191,807. Personnel-related costs typically reflect the most significant category of Department operating expenditures recorded in the Fund. During 2002, these costs comprised 66% of the $818,181 total Fund expenditures. Contractual costs, including amounts spent for indirect cost reimbursements, utilities, and building and vehicle maintenance, made up 25% of the total 2002 expenditures. - II -

8 OPERATIONS SPOTLIGHT The 2003 Department budget anticipates total annual revenue and expenditures of $871,000, and $877,984, respectively. At the mid-point in the 2003 fiscal year, revenues of $387,126 have been received, and expenditures totaling $497,563 have been made. Supervisor of Assessments The Office of the Supervisor of Assessments (Office) plays an integral role in the process used to determine the assessed value of real estate located in the County. The Office provides statistical assessment data to the Illinois Department of Revenue, as well as technical advice and information regarding current legislation to the nine Township Assessors in the County and to the Board of Review. The Office correlates the work of the Township Assessors in ensuring the equalization of property assessments within the County, and is responsible for publishing assessment change notices and notifying taxpayers of assessment changes. The Office administers various property tax exemptions based on property ownership and use, and provides staff support for the Board of Review. Office operations are financed with an appropriation in the Corporate Fund. Expenditures from the appropriation during the 2002 fiscal year totaled $869,220, with personnel-related costs accounting for $706,256, and contractual costs amounting to $155,986. Operating costs during 2003 are expected to be $1,344,951, representing a 55% increase over actual 2002 costs. The change is attributed to additional postage and newspaper publication costs incurred as part of the four-year reassessment cycle in the County. During this process, each taxpayer is required to receive mail notification of the assessed value of owned property, with such information also published in local newspapers Supervisor of Assessments Expenditures by Category Fiscal Years Personnel Commodities Contractual - III -

9 Jury Commission OPERATIONS SPOTLIGHT The Jury Commission (Commission) is responsible for the selection, utilization, and management of individuals who serve as jurors during trials in the 18 th Judicial Circuit Court and during inquests held by the County Coroner. The Circuit Court Judges appoint three jury commissioners, who annually compile a list of DuPage County residents eligible to be called for jury service. The sources of the 650,000 names on this list include registered voters, and holders of driver s licenses and State-issued identification cards. The Commission randomly selects from this list, those individuals to be summoned for jury service. The 18 th Judicial Circuit Court uses the one day/one trial system of jury service. Under this system, a summoned individual serves for the longer of one day, or if selected to serve on a jury, the duration of that trial. Once an individual is summoned for jury service by the Commission, that person will not be summoned again for a period of at least one year. Commission operations are financed through an appropriation in the Corporate Fund. The 2003 fiscal year appropriation for the Commission was $712,772, with $450,000 (63%) of that amount budgeted for anticipated payments to individuals required to report for jury service. These individuals receive compensation for mileage from their municipality of residence to the Courthouse, plus a per-diem amount of $10 for the first day, and $15 for each succeeding day. The 2003 appropriation also includes $172,402 for personnel costs related to Commission operations. Total expenditures for Commission operations during the 2002 fiscal year amounted to $597,734. That total included $363,793 spent for juror compensation, and $167,087 for personnel-related costs Jury Commission Expenditures by Category Fiscal Years Personnel Commodities Contractual - IV -

10 CORPORATE FUND SUMMARY SCHEDULE OF ACTUAL AND ANTICIPATED REVENUES Schedule 1 Revenues Anticipated Actual County Board $ 79,003, $ 30,207, County Administrator 16, , Public Works Drainage 1,140, ,140, Environmental Issues 823, ,244, Public Transit 100, Clerk of the Circuit Court 16,575, ,347, Circuit Court 65, , County Sheriff 2,172, , County Jail 5,465, ,590, Sheriff's Merit Commission State's Attorney 2,098, ,078, State's Attorney Children's Center 100, , County Coroner 33, , Office of Emergency Management 88, , Circuit Court Probation 2,490, , D.U.I. Evaluation Program 900, , County Auditor 7, , Regional Office of Education Supervisor of Assessments 49, , County Clerk 624, , County Treasurer 1,218, , County Recorder 9,510, ,596, Liquor Control Commission 150, , County Development Department 1,282, , Historical Museum 2, , Human Services 580, , Human Resources 225, , Outside Agency Support Service , Subsidized Taxi Fund 500, , Facilities Management 3,491, , Information Technology 783, , Personnel Department 431, , Personnel - Security 62, , Credit Union 94, , Finance Department 1,557, , Corporate Fund - Capital ,119, County Audit - External Audit Services 2, Corporate Fund Insurance 112, , Corporate Fund Special Accounts 23, , Psychological Services 325, , Board of Election Commissioners 90, , Grand Total $ 132,193, $ 63,120,

11 CORPORATE FUND DETAILED SCHEDULE OF ACTUAL REVENUES Schedule 2 Revenues: Actual County Board Supplemental County-wide sales tax $ 15,755, County share state income tax 3,858, Proceeds from real property sale 3,160, Interest and penalty on taxes 3,003, County sales tax - unincorporated areas 2,343, Personal property replacement taxes 1,014, Off-track mutuels fees 430, Real estate taxes 225, Telecommunications cable fees 201, Interest on investments Class C funds 100, Miscellaneous 38, Transfer of interest from Class A funds 32, Transfer of interest from Class B funds 16, Transfer of interest from Class D funds 13, Back taxes 8, State disbursement of unclaimed property 3, Reimbursement from Welfare to Work Formula Grant Collector's interest distribution Administrative stipend on senior citizen deferments Motor Fuel Tax 95 tax escrow Replacement vehicle tax Eliminated levies back taxes County Administrator Cost reimbursement from Stormwater 2, Cost reimbursement from Animal Control 1, Salary reimbursement from Local Gas Tax Fund 1, Public Works Drainage Reimbursement from Local Gas Tax Fund 1,140, Environmental Issues Reimbursement from Local Gas Tax Fund 7,061, West DuPage transfer station site fee 100, DuKane transfer station fees 72, Delegation agreement 10, Clerk of the Circuit Court Earnings 5,359, Bond forfeitures 1,289, Bailiff costs fees 715, Court system maintenance fees 710, Interest on trust funds 251, D.U.I. education fees 17, Public Defender's office reimbursements 3,

12 CORPORATE FUND DETAILED SCHEDULE OF ACTUAL REVENUES Schedule 2 Revenues: Actual Circuit Court Reimbursement for interpreter services $ 30, Violent sex offender reimbursement from state 2, Miscellaneous County Sheriff Earnings 406, Reimbursement for detail duty 154, Township patrols 140, Reimbursement from B.A.T.T.L.E. Grant 33, Cafeteria fines 31, State training reimbursements 10, D.U.I. prevention fines 8, Miscellaneous 6, Accident report copies 5, Unclaimed property 1, County Jail Federal reimbursements 886, Telephone commissions 243, Reimbursement from Arrestees' Medical Cost Fund 153, Bond processing fees 108, Work release program 73, S.W.A.P. reimbursements 58, Reimbursement of insurance expenses 37, Reimbursement of non-county kitchen expenses 13, Miscellaneous 5, Reimbursement from Social Security Administration 5, Reimbursement for professional services - Inmate Account 5, Sheriff's Merit Commission Miscellaneous State's Attorney Fines 781, Earnings 127, Reimbursement for Drug Court 82, State salary reimbursements 46, Reimbursement from B.A.T.T.L.E. Grant 41, Miscellaneous State's Attorney Children's Center Salary reimbursements 13, Salary reimbursements from Children Advocacy Program Grant 6, Funds received from expired grant 1, Funds received

13 CORPORATE FUND DETAILED SCHEDULE OF ACTUAL REVENUES Schedule 2 Revenues: Actual County Coroner Fees $ 9, Report copies 7, Office of Emergency Management Federal reimbursements 43, Circuit Court Probation State salary reimbursements 339, Probation drug testing 57, D.U.I. Monitoring fee 41, Parent reimbursements for child care 39, State reimbursements for child care 15, Miscellaneous 1, D.U.I. Evaluation Program Program fees 497, County Auditor Miscellaneous 6, Indirect cost reimbursements 1, Regional Office of Education Transportation reimbursement Supervisor of Assessments State salary reimbursements 15, Miscellaneous 4, County Clerk Earnings 217, Sale of maps 10, Interest on tax redemptions 1, Interest earned County Treasurer Administration fees - inheritance tax collections 405, Funds transfer from Inheritance Tax Fund 9, Sale of outstanding check list 4, Sale of computer lists for tax sale 2, Miscellaneous Sale of electronic real estate tax payment information Sale of office lists

14 CORPORATE FUND DETAILED SCHEDULE OF ACTUAL REVENUES Schedule 2 Revenues: Actual County Recorder Earnings $ 6,596, Liquor Control Commission Licenses issued 12, County Development Department Various permits 520, Zoning Board of Appeals fees 41, Other services 7, Elevator inspections 7, Sale of basic maps, plans and publications 2, Plat reviews 1, Court fines 1, Miscellaneous 1, Historical Museum Donations 4, Human Services Reimbursement from Local Gas Tax Fund 580, Para-Transit revenue 3, Pilot II ID replacement Human Resources Grant funds reimbursements 269, Outside Agency Support Service Refunds and repayments 1, Subsidized Taxi Fund Program funds received 242, Facilities Management Rental of office space 167, Miscellaneous 48, Commissions on telephone and vending machines 1, Rental of real property 1,

15 CORPORATE FUND DETAILED SCHEDULE OF ACTUAL REVENUES Schedule 2 Revenues: Actual Information Technology Services rendered to outside users $ 209, Services rendered 49, Health Department telephone reimbursements 42, Printing, materials and microfilming reimbursements 29, State Disbursement Unit telephone reimbursements 13, Miscellaneous Telephone commissions Refunds and overpayments Personnel Department Indirect cost reimbursements 16, Forest Preserve reimbursements 12, Tuition reimbursements 3, Miscellaneous Personnel - Security Indirect cost reimbursements 40, Miscellaneous Credit Union Salary reimbursements 74, Finance Department Indirect cost reimbursements 324, Stockroom reimbursements 31, Impact Fee administration costs reimbursements 21, Sale of surplus 11, Miscellaneous Restitution payments Refunds and overpayments Corporate Fund - Capital Reimbursement from Local Gas Tax Fund 1,119, County Audit - External Audit Services Reimbursement Corporate Fund Insurance Reimbursements from other funds 118, Settlement on losses 8, Corporate Fund Special Accounts Legal services reimbursements 4, Repair and maintenance reimbursements

16 CORPORATE FUND DETAILED SCHEDULE OF ACTUAL REVENUES Schedule 2 Revenues: Actual Psychological Services Domestic violence fees $ 73, D.U.I. program fees 56, Caring, Coping and Children Program fees 49, Miscellaneous Board of Election Commissioners State reimbursements for judges 70, Fees collected 11, Miscellaneous 6, Grand Total $ 63,120,

17 CORPORATE FUND SCHEDULE OF APPROPRIATIONS, EXPENDITURES, AND ENCUMBRANCES Schedule 3 Appropriation Expenditures Encumbrances County Board Personnel $ 1,099, $ 585, $ 0.00 Commodities 6, , Contractual expense 487, , , Total $ 1,593, $ 813, $ 173, County Administrator Personnel $ 176, $ 83, $ 0.00 Commodities 1, Contractual expense 4, Total $ 181, $ 83, $ 0.00 Public Works Drainage Contractual expense $ $ 0.00 $ Total $ $ 0.00 $ Environmental Issues Personnel $ 261, $ 139, $ 0.00 Commodities 14, , Contractual expense 5,613, ,201, , Total $ 5,889, $ 4,341, $ 831, Public Transit Contractual expense $ 126, $ 26, $ 0.00 Total $ 126, $ 26, $ 0.00 Clerk of the Circuit Court Personnel $ 7,343, $ 3,449, $ 0.00 Commodities 198, , , Contractual expense 580, , Total $ 8,121, $ 3,801, $ 15, Circuit Court Personnel $ 1,150, $ 539, $ 0.00 Commodities 118, , , Contractual expense 934, , , Total $ 2,203, $ 836, $ 114, Drug Court Contractual expense $ 70, $ 0.00 $ 0.00 Total $ 70, $ 0.00 $

18 CORPORATE FUND SCHEDULE OF APPROPRIATIONS, EXPENDITURES, AND ENCUMBRANCES Schedule 3 Appropriation Expenditures Encumbrances Public Defender Personnel $ 2,124, $ 967, $ 0.00 Commodities 39, , , Contractual expense 153, , Total $ 2,316, $ 1,035, $ 7, Jury Commission Personnel $ 172, $ 80, $ 0.00 Commodities 82, , Contractual expense 458, , Total $ 712, $ 308, $ 0.00 County Sheriff Personnel $ 33,556, $ 16,040, $ 0.00 Commodities 2,632, , , Contractual expense 2,714, , , Total $ 38,903, $ 17,538, $ 1,357, Sheriff's Merit Commission Personnel $ 16, $ 9, $ 0.00 Contractual expense 52, , Total $ 68, $ 25, $ 0.00 State's Attorney Personnel $ 7,548, $ 3,891, $ 0.00 Commodities 86, , , Contractual expense 399, , Total $ 8,034, $ 4,190, $ 22, State's Attorney Children's Center Personnel $ 296, $ 126, $ 0.00 Commodities 5, Contractual expense 57, , Total $ 359, $ 160, $ 0.00 County Coroner Personnel $ 839, $ 422, $ 0.00 Commodities 30, , Contractual expense 413, , , Total $ 1,283, $ 603, $ 1, Office of Emergency Management Personnel $ 280, $ 134, $ 0.00 Commodities 43, , Contractual expense 73, , , Total $ 397, $ 159, $ 19,

19 CORPORATE FUND SCHEDULE OF APPROPRIATIONS, EXPENDITURES, AND ENCUMBRANCES Schedule 3 Appropriation Expenditures Encumbrances Circuit Court Probation Personnel $ 6,038, $ 2,926, $ 0.00 Commodities 21, , Contractual expense 1,735, , , Total $ 7,795, $ 3,495, $ 16, D.U.I. Evaluation Program Personnel $ 475, $ 225, $ 0.00 Commodities 40, , , Contractual expense 164, , , Total $ 680, $ 274, $ 39, County Auditor Personnel $ 390, $ 199, $ 0.00 Commodities 3, , Contractual expense 10, , Total $ 404, $ 203, $ 0.00 Regional Office of Education Personnel $ 615, $ 318, $ 0.00 Commodities 3, Contractual expense 21, , Total $ 640, $ 322, $ 0.00 Supervisor of Assessments Personnel $ 720, $ 375, $ 0.00 Commodities 8, , Contractual expense 615, , Total $ 1,344, $ 454, $ 0.00 Board of Tax Review Personnel $ 138, $ 62, $ 0.00 Commodities 2, , Contractual expense 8, , Total $ 148, $ 67, $ 0.00 County Clerk Personnel $ 1,038, $ 470, $ 0.00 Commodities 20, , Contractual expense 32, , Total $ 1,092, $ 476, $

20 CORPORATE FUND SCHEDULE OF APPROPRIATIONS, EXPENDITURES, AND ENCUMBRANCES Schedule 3 Appropriation Expenditures Encumbrances County Treasurer Personnel $ 1,015, $ 459, $ 0.00 Commodities 11, , Contractual expense 296, , , Total $ 1,324, $ 555, $ 110, County Recorder Personnel $ 1,065, $ 502, $ 0.00 Commodities 63, , Contractual expense 139, , Total $ 1,268, $ 649, $ 0.00 Liquor Control Commission Personnel $ 9, $ 4, $ 0.00 Contractual expense 1, Total $ 11, $ 4, $ 0.00 County Development Department Personnel $ 1,496, $ 819, $ 0.00 Commodities 14, , Contractual expense 112, , , Total $ 1,623, $ 868, $ 32, Historical Museum Personnel $ 241, $ 158, $ 0.00 Commodities 18, , Contractual expense 181, , , Total $ 441, $ 228, $ 57, Human Services Personnel $ 1,077, $ 550, $ 0.00 Commodities 16, , Contractual expense 1,712, , , Total $ 2,806, $ 1,153, $ 634, Human Resources Personnel $ 956, $ 533, $ 0.00 Commodities 12, Contractual expense 383, , Total $ 1,352, $ 563, $ 3.00 Veterans Assistance Commission Commodities $ $ 0.00 $ 0.00 Contractual expense 289, , Total $ 289, $ 151, $

21 CORPORATE FUND SCHEDULE OF APPROPRIATIONS, EXPENDITURES, AND ENCUMBRANCES Schedule 3 Appropriation Expenditures Encumbrances Outside Agency Support Service Contractual expense $ 755, $ 222, $ 532, Total $ 755, $ 222, $ 532, Subsidized Taxi Fund Contractual expense $ 1,771, $ 134, $ 361, Total $ 1,771, $ 134, $ 361, Economic Development Office Personnel $ 66, $ 30, $ 0.00 Commodities 1, Contractual expense 31, , Total $ 99, $ 32, $ 0.00 Facilities Management Personnel $ 4,152, $ 1,892, $ 0.00 Commodities 1,397, , , Contractual expense 7,644, ,394, ,353, Total $ 13,194, $ 4,659, $ 3,722, Information Technology Personnel $ 3,737, $ 1,916, $ 0.00 Commodities 244, , , Contractual expense 2,514, , ,147, Total $ 6,495, $ 2,772, $ 1,185, Personnel Department Personnel $ 1,218, $ 595, $ 0.00 Commodities 102, , Contractual expense 229, , , Total $ 1,549, $ 647, $ 10, Personnel - Security Personnel $ 565, $ 290, $ 0.00 Commodities 17, , , Contractual expense 80, , Total $ 664, $ 342, $ 1, Credit Union Personnel $ 94, $ 60, $ 0.00 Total $ 94, $ 60, $

22 CORPORATE FUND SCHEDULE OF APPROPRIATIONS, EXPENDITURES, AND ENCUMBRANCES Schedule 3 Appropriation Expenditures Encumbrances Finance Department Personnel $ 1,494, $ 775, $ 0.00 Commodities 480, , , Contractual expense 1,007, , , Total $ 2,982, $ 1,258, $ 536, Non-recurring Costs - Reserves Capital outlay $ 766, $ 9, $ 339, Total $ 766, $ 9, $ 339, Corporate Fund - Capital Commodities $ 463, $ 96, $ 19, Capital outlay 3,747, ,173, , Total $ 4,210, $ 1,270, $ 664, County Audit - External Audit Services Contractual expense $ 243, $ 180, $ 36, Total $ 243, $ 180, $ 36, Corporate Fund Insurance Personnel $ 6,949, $ 5,037, $ 0.00 Contractual expense 300, , Total $ 7,249, $ 5,284, $ Corporate Fund Special Accounts Personnel $ 2,629, $ 4,396, $ 0.00 Commodities 391, , Contractual expense 11,722, ,483, , Bond and debt service 456, , Total $ 15,200, $ 12,475, $ 245, Corporate Contingencies Contractual expense $ 25, $ 0.00 $ 0.00 Total $ 25, $ 0.00 $ 0.00 Psychological Services Personnel $ 1,196, $ 663, $ 0.00 Commodities 29, , Contractual expense 214, , , Total $ 1,441, $ 694, $ 40,

23 CORPORATE FUND SCHEDULE OF APPROPRIATIONS, EXPENDITURES, AND ENCUMBRANCES Schedule 3 Appropriation Expenditures Encumbrances Board of Election Commissioners Personnel $ 1,062, $ 538, $ 0.00 Commodities 683, , Contractual expense 2,293, ,350, Total $ 4,039, $ 2,565, $ 0.00 Grand Total $ 152,271, $ 76,004, $ 11,109,

24 CORPORATE FUND SCHEDULE OF NET RESULTS OF OPERATIONS Schedule 4 Difference Total revenues $ 63,120, $ 56,705, $ 6,414, Total expenditures 76,004, ,452, ,551, over expenditures $ (12,884,159.92) $ (6,746,976.30) 15

25 33 FALSE Schedule 5 ANIMAL CONTROL FUND Registration fees $ 676, $ 293, Pickup charges 45, , Other fees, deposits 60, , Educational programs 20, , Adoptions 30, , Unwanted animals 15, , Donations 4, , Miscellaneous 7, , Interest on investments 10, , Animal Control penalties 2, Euthanasia fees 2, Total $ 871, $ 387, Personnel $ 572, $ 394, $ 0.00 Commodities 86, , , Contractual expense 218, , , Total $ 877, $ 497, $ 40, Difference Total revenues $ 387, $ 402, $ (15,713.60) Total expenditures 497, , , over expenditures $ (110,437.48) $ 36,

26 150 FALSE Schedule 6 COUNTY CASH BOND FUND Stormwater bonds $ 460, $ 235, Building bonds 230, , Landscape bonds , Interest on investments 10, , Total $ 700, $ 334, Contractual expense $ 700, $ 109, $ 0.00 Total $ 700, $ 109, $ 0.00 Difference Total revenues $ 334, $ 310, $ 23, Total expenditures 109, , (132,030.34) over expenditures $ 224, $ 69,

27 103 FALSE Schedule 7 COUNTY CLERK DOCUMENT STORAGE FUND Fees collected $ 36, $ 11, Interest on investments 3, , Total $ 39, $ 12, Personnel $ 74, $ 51, $ 0.00 Commodities 15, Contractual expense 40, , Total $ 129, $ 58, $ 0.00 Difference Total revenues $ 12, $ 13, $ (940.89) Total expenditures 58, , , over expenditures $ (45,558.19) $ 7,

28 FALSE Schedule 8 DOCUMENT STORAGE MAINTENANCE FUND Fees collected $ 825, $ 707, Interest on investments 15, , Total $ 840, $ 714, Personnel $ 338, $ 196, $ 0.00 Commodities 220, , Contractual expense 1,286, , Capital outlay 450, , Total $ 2,295, $ 781, $ 0.00 Difference Total revenues $ 714, $ 523, $ 191, Total expenditures 781, , , over expenditures $ (66,401.42) $ 186,

29 401 FALSE Schedule 9 ELECTION EQUIPMENT PROJECT FUND Reimbursement from Illinois First Grant $ 0.00 $ 6, Interest on investments Total $ 0.00 $ 7, Total $ 0.00 $ 0.00 $ 0.00 Difference Total revenues $ 7, $ 2,257, $ (2,250,769.89) Total expenditures ,243, (2,243,350.00) over expenditures $ 7, $ 14,

30 109 FALSE Schedule 10 GEOGRAPHIC INFORMATION SYSTEM FEE FUND - DATA PROCESSING Fees collected $ 512, $ 463, Interest on investments 4, , Total $ 516, $ 465, Personnel $ 290, $ 141, $ 0.00 Commodities 61, , Contractual expense 279, , , Capital outlay 30, Total $ 660, $ 225, $ 20, Difference Total revenues $ 465, $ 336, $ 128, Total expenditures 225, , , over expenditures $ 239, $ 167,

31 108 FALSE Schedule 11 GEOGRAPHIC INFORMATION SYSTEM FEE FUND - RECORDER Fees collected $ 270, $ 231, Interest on investments 3, , Total $ 273, $ 234, Commodities $ 100, $ 0.00 $ 0.00 Contractual expense 410, , Capital outlay 190, Total $ 700, $ 19, $ 0.00 Difference Total revenues $ 234, $ 168, $ 65, Total expenditures 19, , , over expenditures $ 214, $ 165,

32 06 FALSE Schedule 12 ILLINOIS MUNICIPAL RETIREMENT FUND Subsidy transfer from Corporate Fund $ 6,000, $ 3,378, Personal property replacement taxes 300, , Real estate taxes 110, , Back taxes Interest on investments 50, Collector's interest distribution Reimbursements from: Public Works 54, , Division of Transportation 59, , Youth Home 33, , Stormwater Management 17, , Animal Control 4, , Geographic Information Systems , Human Services grants , Solid Waste 3, Total $ 6,632, $ 3,613, Personnel $ 6,632, $ 2,698, $ 0.00 Total $ 6,632, $ 2,698, $ 0.00 Difference Total revenues $ 3,613, $ 360, $ 3,253, Total expenditures 2,698, ,147, , over expenditures $ 915, $ (1,787,526.52) 23

33 34 FALSE Schedule 13 LAW LIBRARY FUND Filing fees $ 296, $ 147, Copies, fines and miscellaneous 18, , Interest on investments 2, Total $ 316, $ 155, Personnel $ 153, $ 73, $ 0.00 Commodities 116, , , Contractual expense 46, , , Total $ 316, $ 123, $ 58, Difference Total revenues $ 155, $ 158, $ (3,099.14) Total expenditures 123, , (64,790.33) over expenditures $ 32, $ (29,072.08) 24

34 07 FALSE Schedule 14 LIABILITY INSURANCE FUND Reimbursements $ 1,011, $ 468, Real estate taxes 1,005, , Interest on investments 50, , Insurance settlement 5, , Back taxes Transfer from Self Insurer's Escrow Fund Refunds of overpayments Collector's interest distribution Miscellaneous 5, Total $ 2,076, $ 491, Commodities $ 46, $ 13, $ 15, Contractual expense 4,560, ,916, , Total $ 4,606, $ 2,930, $ 212, Difference Total revenues $ 491, $ 437, $ 54, Total expenditures 2,930, ,214, , over expenditures $ (2,438,740.84) $ (1,777,445.07) 25

35 08 FALSE Schedule 15 SOCIAL SECURITY FUND Operating subsidy transfer $ 700, $ 750, Real estate taxes 7,500, , Interest on investments , Back taxes , Collector's interest distribution Miscellaneous Reimbursements from: Public Works 458, , Division of Transportation 517, , Youth Home 272, , Stormwater Management 145, , Animal Control 35, , Geographic Information Systems , Human Services grants , Solid Waste 25, Total $ 9,655, $ 2,054, Personnel $ 9,655, $ 4,210, $ 0.00 Total $ 9,655, $ 4,210, $ 0.00 Results of operations: Difference Fiscal 2003 Fiscal 2002 Over or (Under) Total revenues $ 2,054, $ 2,286, $ (232,946.33) Total expenditures 4,210, ,186, , over expenditures $ (2,156,749.58) $ (1,899,590.72) 26

36 36 FALSE Schedule 16 TAX SALE AUTOMATION FUND Fees collected $ 17, $ 29, Interest on investments 1, Total $ 19, $ 29, Commodities $ 3, $ $ Contractual expense 8, Capital outlay 6, Total $ 19, $ $ Difference Total revenues $ 29, $ 25, $ 3, Total expenditures , (33,034.08) over expenditures $ 28, $ (8,184.93) 27

37 104 FALSE Schedule 17 ARRESTEE'S MEDICAL COST FUND Fees collected $ 195, $ 76, Interest on investments 5, Total $ 200, $ 76, Contractual expense $ 200, $ 55, $ 0.00 Total $ 200, $ 55, $ 0.00 Difference Total revenues $ 76, $ 81, $ (4,164.84) Total expenditures 55, , (5,800.38) over expenditures $ 21, $ 19,

38 102 FALSE Schedule 18 CRIME LABORATORY FUND Fees collected $ 125, $ 36, Interest on investments 5, Total $ 130, $ 37, Commodities $ 4, $ $ 0.00 Contractual expense 42, , Capital outlay 259, Total $ 305, $ $ 23, Difference Total revenues $ 37, $ 30, $ 6, Total expenditures over expenditures $ 36, $ 30,

39 69 FALSE Schedule 19 ILLINOIS CRIMINAL JUSTICE AUTHORITY GRANT FUND Grant funds received $ 682, $ 492, Matching funds 159, , Total $ 841, $ 514, Arts Intervention, Juvenile Probation Care and Holistic Life Skills Program Commodities $ 12, $ 4, $ 4, Contractual expense 131, , , Capital outlay 9, , Total $ 152, $ 40, $ 97, Child Advocacy Center Services Program Personnel $ 44, $ 22, $ 10, Total $ 44, $ 22, $ 10, Functional Family & Multi-Systemic Therapy Program Grant- 801 Personnel $ 221, $ 116, $ 20, Total $ 221, $ 116, $ 20, Functional Family Therapy Grant Personnel $ 279, $ 0.00 $ 205, Commodities 2, , Contractual expense 42, , Total $ 324, $ 0.00 $ 243, Multi-Jurisdictional Drug Prosecution Program Personnel $ 290, $ 144, $ 117, Contractual expense 2, , Total $ 292, $ 146, $ 117, Victim of Crime Agreement # Personnel $ 24, $ 0.00 $ 15, Contractual expense 2, , Total $ 27, $ 1, $ 15, Fund total $ 1,063, $ 328, $ 506,

40 69 FALSE Schedule 19 ILLINOIS CRIMINAL JUSTICE AUTHORITY GRANT FUND Difference Total revenues $ 514, $ 227, $ 287, Total expenditures 328, , , over expenditures $ 185, $ (68,048.66) 31

41 119 FALSE Schedule 20 ILLINOIS EMERGENCY MANAGEMENT AGENCY GRANT FUND Grant funds received $ 45, $ 0.00 Total $ 45, $ 0.00 Commodities $ 45, $ 0.00 $ 0.00 Total $ 45, $ 0.00 $ 0.00 Difference Total revenues $ 0.00 $ 0.00 $ 0.00 Total expenditures over expenditures $ 0.00 $

42 125 FALSE Schedule 21 ILLINOIS STATE GRANT FUNDING FUND Grant funds received $ 448, $ 563, Program Income 314, , Interest on investments Total $ 762, $ 566, B.A.T.T.L.E. Grant Eleventh Year Funding Commodities $ 5, $ $ 0.00 Contractual expense 429, , Total $ 434, $ 16, $ B.A.T.T.L.E. Grant Tenth Year Funding Commodities $ 10, $ 1, $ 2, Contractual expense 411, , , Total $ 421, $ 72, $ 217, B.A.T.T.L.E. Program Income Fund Commodities $ 7, $ 1, $ 0.00 Contractual expense 12, Capital outlay 6, Total $ 25, $ 1, $ 0.00 Information Technology Demonstration Program PY Personnel $ 46, $ 17, $ 25, Commodities 2, , Contractual expense 260, , , Total $ 308, $ 114, $ 183, Public Museum Operating Grant FY Contractual expense $ 7, $ 0.00 $ 7, Total $ 7, $ 0.00 $ 7, Tobacco Enforcement Program PY Contractual expense $ 7, $ 0.00 $ 0.00 Total $ 7, $ 0.00 $ 0.00 Fund total $ 1,204, $ 205, $ 409,

43 125 FALSE Schedule 21 ILLINOIS STATE GRANT FUNDING FUND Difference Total revenues $ 566, $ 158, $ 407, Total expenditures 205, , , over expenditures $ 361, $ (42,748.84) 34

44 118 FALSE Schedule 22 UNITED STATES DEPARTMENT OF JUSTICE GRANT FUND Grant funds received $ 3,276, $ 451, Interest on investments , Matching funds 573, Total $ 3,850, $ 458, Arson Investigation Grant Personnel $ 24, $ 3, $ 0.00 Commodities 104, , , Contractual expense 41, , , Capital outlay 77, , , Total $ 247, $ 37, $ 39, Child Victim Witness Project PY Personnel $ 481, $ 145, $ 198, Commodities 8, , Contractual expense 209, , , Capital outlay 148, , Total $ 847, $ 146, $ 349, Community Gun Violence Prosecution Program Personnel $ 240, $ 20, $ 16, Total $ 240, $ 20, $ 16, Community Prosecution Program Grant Contractual expense $ 61, $ 0.00 $ Capital outlay 8, Total $ 69, $ 0.00 $ COPS More Technology Grant Commodities $ 19, $ 0.00 $ 19, Contractual expense 15, , , Capital outlay 38, , Total $ 72, $ 1, $ 65, COPS Safe School Initiative Grant Capital outlay $ 75, $ 0.00 $ 75, Total $ 75, $ 0.00 $ 75, COPS Universal Hiring Grant Personnel $ 1,760, $ 314, $ 1,121, Total $ 1,760, $ 314, $ 1,121,

45 118 FALSE Schedule 22 UNITED STATES DEPARTMENT OF JUSTICE GRANT FUND Domestic Preparedness Equipment Grant Commodities $ 31, $ 0.00 $ 31, Total $ 31, $ 0.00 $ 31, Forensic DNA Lab Improvement Commodities $ 62, $ 7, $ 54, Capital outlay 9, , Total $ 72, $ 7, $ 63, Local Law Enforcement Block Grant PY Commodities $ 4, $ 0.00 $ 4, Contractual expense 12, , Total $ 17, $ 0.00 $ 17, State Criminal Alien Assistance PY Commodities $ 240, $ 0.00 $ 224, Contractual expense 100, , , Capital outlay 107, , Total $ 448, $ 47, $ 384, TOPOFF2 Exercise Grant Personnel $ 25, $ 12, $ 0.00 Commodities 4, Contractual expense 45, , Total $ 75, $ 12, $ 1, Fund total $ 3,957, $ 590, $ 2,166, Difference Total revenues $ 458, $ 851, $ (392,818.51) Total expenditures 590, , (127,925.91) over expenditures $ (132,069.56) $ 132,

46 40 FALSE Schedule 23 HIGHWAY IMPACT FEE FUND Impact fees $ 2,880, $ 706, Interest on investments 120, , Total $ 3,000, $ 737, Contractual expense $ 2,354, $ 542, $ 106, Capital outlay 6,324, ,117, , Total $ 8,678, $ 1,660, $ 839, Difference Total revenues $ 737, $ 963, $ (226,027.65) Total expenditures 1,660, ,858, (198,106.00) over expenditures $ (922,904.32) $ (894,982.67) 37

47 41 FALSE Schedule 24 LOCAL GASOLINE TAX FUND Motor Fuel Tax Bond reimbursement $ 13,898, $ 13,898, Gasoline taxes collected 18,000, ,726, Construction reimbursements 4,404, , Sale of gasoline 400, , Auto repair service reimbursements 450, , Interest on investments 500, , State road maintenance reimbursements 100, , Impact fee administrative costs reimbursements 70, , Miscellaneous 60, , Permit fees 250, , Utility fee - construction fee 250, , Insurance settlements 50, , Construction bonds 25, , Sale of maps and plans 5, , Sale of signs 3, , Utility fee - licensing fee 7, , Rental of real property 6, , Sale of materials 2, , Refunds and overpayments 5, , Sign permits 4, Total $ 38,490, $ 25,136, Personnel $ 7,557, $ 3,577, $ 0.00 Commodities 3,013, ,170, ,186, Contractual expense 36,542, ,424, ,311, Capital outlay 16,351, ,168, ,730, Total $ 63,464, $ 24,340, $ 15,228, Difference Total revenues $ 25,136, $ 10,462, $ 14,673, Total expenditures 24,340, ,796, ,544, over expenditures $ 795, $ (333,270.58) 38

48 30 FALSE Schedule 25 MOTOR FUEL TAX FUND Allotment from State $ 3,821, $ 1,443, Interest on investments 280, , Construction reimbursements 200, Total $ 4,301, $ 1,574, Personnel $ 132, $ 61, $ 0.00 Contractual expense 3,898, , ,097, Capital outlay 24,310, ,032, ,296, Total $ 28,341, $ 1,881, $ 4,394, Difference Total revenues $ 1,574, $ 4,235, $ (2,661,295.61) Total expenditures 1,881, ,892, (1,010,786.43) over expenditures $ (307,670.50) $ 1,342,

OFFICE OF THE COUNTY AUDITOR DUPAGE COUNTY, ILLINOIS

OFFICE OF THE COUNTY AUDITOR DUPAGE COUNTY, ILLINOIS OFFICE OF THE COUNTY AUDITOR DUPAGE COUNTY, ILLINOIS James W. Rasins, C.P.A., C.F.E. County Auditor Peter W. Balgemann, C.G.A.P. Chief Deputy Auditor 421 N. County Farm Road Wheaton, Illinois 60187 (630)

More information

OFFICE OF THE COUNTY AUDITOR DUPAGE COUNTY, ILLINOIS

OFFICE OF THE COUNTY AUDITOR DUPAGE COUNTY, ILLINOIS OFFICE OF THE COUNTY AUDITOR DUPAGE COUNTY, ILLINOIS James W. Rasins, C.P.A., C.F.E. County Auditor Peter W. Balgemann, C.G.A.P. Chief Deputy Auditor 421 N. County Farm Road Wheaton, Illinois 60187 (630)

More information

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

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

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

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

Madison County Government Fund Descriptions and Revenue Sources

Madison County Government Fund Descriptions and Revenue Sources Madison County Government Fund Descriptions and Revenue Sources The operations of Madison County Government are funded through a wide variety of revenue sources. Some of these are general taxes or fees

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

DuPage County, Illinois Statement of Financing Sources, Expenditures and Transfers All Funds 1. FY2016 Actual

DuPage County, Illinois Statement of Financing Sources, Expenditures and Transfers All Funds 1. FY2016 Actual Statement of Financing Sources, Expenditures and Transfers All Funds FY205 Actual FY206 Actual FY207 Original Budget Approved Revenue/Sources Property Taxes $ 48,757,498 $ 48,874,403 $ 48,70,650 $ 48,88,00

More information

County of Kendall, Illinois Yorkville, Illinois. Financial Report Year Ended November 30, 2017

County of Kendall, Illinois Yorkville, Illinois. Financial Report Year Ended November 30, 2017 Yorkville, Illinois Financial Report Year Ended November 30, 2017 Year Ended November 30, 2017 Table of Contents Independent Auditor s Report 1-3 Management s Discussion and Analysis 4-14 Basic Financial

More information

Crawford County, Ohio

Crawford County, Ohio Financial Forecast For the Years Ended December 31, 2006, 2007, and 2008 Actual; Years Ending December 31, 2009, 2010, and 2011 Forecasted 12/1/2009 1 Financial Forecast Table of Contents Page Schedule

More information

Ken Easterley, Chairman. Marty Crawford

Ken Easterley, Chairman. Marty Crawford Saint Clair County, Illinois Anticipated Revenues Revenue Appropriations and Budget OFD tit\, J. ' mac! t+ O lu jo O qr... 1 01: 1 - Members of the Finance Committee Ken Easterley, Chairman Marty Crawford

More information

County of Kendall, Illinois Yorkville, Illinois. Financial Report Year Ended November 30, 2016

County of Kendall, Illinois Yorkville, Illinois. Financial Report Year Ended November 30, 2016 Yorkville, Illinois Financial Report Year Ended November 30, 2016 Year Ended November 30, 2016 Table of Contents Independent Auditor s Report 1-3 Management s Discussion and Analysis 4-14 Basic Financial

More information

CUMBERLAND COUNTY, ILLINOIS. FINANCIAL STATEMENTS For the Year Ended November 30, 2016

CUMBERLAND COUNTY, ILLINOIS. FINANCIAL STATEMENTS For the Year Ended November 30, 2016 FINANCIAL STATEMENTS For the Year Ended November 30, 2016 TABLE OF CONTENTS Page No. INDEPENDENT AUDITOR'S REPORT... 1 INDEPENDENT AUDITOR S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING AND ON COMPLIANCE

More information

CUMBERLAND COUNTY, ILLINOIS. FINANCIAL STATEMENTS For the Year Ended November 30, 2015

CUMBERLAND COUNTY, ILLINOIS. FINANCIAL STATEMENTS For the Year Ended November 30, 2015 FINANCIAL STATEMENTS For the Year Ended November 30, 2015 TABLE OF CONTENTS Page No. INDEPENDENT AUDITOR'S REPORT... 1 INDEPENDENT AUDITOR S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING AND ON COMPLIANCE

More information

Fund Organizational Chart

Fund Organizational Chart Fund Organizational Chart General Fund 1100 BOARD OF SUPERVISORS GOVERNMENTAL FUNDS Special Revenue Funds Capital Project Funds 1410 1420 PROPRIETARY FUNDS ELECTED DEPARTMENTS CLERK OF THE BOARD HEALTH

More information

UNIFORM CHART OF ACCOUNTS Departments (Organizational Units) Page 1

UNIFORM CHART OF ACCOUNTS Departments (Organizational Units) Page 1 Departments (Organizational Units) Page 1 OVERVIEW: The department dimension is the second level of budgeting and accounting within a fund. This section of the Uniform Chart of s includes a listing of

More information

KNOX COUNTY, TENNESSEE Budget Report to Citizenry For seven months ended January 31, 2017

KNOX COUNTY, TENNESSEE Budget Report to Citizenry For seven months ended January 31, 2017 Budget Report to Citizenry Knox County, Tennessee For seven months ended January 31, 2017 Budget Report to Citizenry INTRODUCTORY SECTION i Table of Contents ii Transmittal Letter iii Summary Schedule

More information

JO DAVIESS COUNTY, ILLINOIS FY2015 ANNUAL BUDGET TAX LEVY ORDINANCE APPROPRIATIONS ORDINANCE

JO DAVIESS COUNTY, ILLINOIS FY2015 ANNUAL BUDGET TAX LEVY ORDINANCE APPROPRIATIONS ORDINANCE JO DAVIESS COUNTY, ILLINOIS ANNUAL BUDGET TAX LEVY ORDINANCE APPROPRIATIONS ORDINANCE Approved November 18, TABLE OF CONTENTS SUMMARY OF BUDGET...1-34 BUDGET PREPARATION SCHEDULE...35 ORGANIZATIONAL CHART...36

More information

FISCAL YEAR 2018 DRAFT BUDGET (as of )

FISCAL YEAR 2018 DRAFT BUDGET (as of ) KANE COUNTY FISCAL YEAR 2018 DRAFT BUDGET (as of 10.04.17) BUDGET (as of 10.04.17) TABLE OF CONTENTS Summary by Fund Pages 1-15 General Fund Summary Page 16 Total Department Revenue & Expenses Across

More information

COOK COUNTY PRELIMINARY BUDGET ESTIMATES. Toni Preckwinkle PRESIDENT Cook County Board of Commissioners FY 2014

COOK COUNTY PRELIMINARY BUDGET ESTIMATES. Toni Preckwinkle PRESIDENT Cook County Board of Commissioners FY 2014 COOK COUNTY PRELIMINARY BUDGET ESTIMATES FY 2014 Toni Preckwinkle PRESIDENT Cook County Board of Commissioners 2013 Budget ($) 2013 Projected Year-End ($) 2014 Projected ($) Revenues 2,295,698,759 2,262,737,194

More information

Required Supplementary Information Other Than MD&A

Required Supplementary Information Other Than MD&A Required Supplementary Information Other Than MD&A General Fund REVENUES Taxes: General property taxes $ 54,302,164 $ 54,302,164 $ 53,834,949 $ (467,215) Tobacco products 100,000 100,000 80,602 (19,398)

More information

TOTAL REVENUE 8,992,000 9,641,500 9,387,000 TOTAL GENERAL FUND EXPENDITURES 9,191,240 9,634,731 9,584,949

TOTAL REVENUE 8,992,000 9,641,500 9,387,000 TOTAL GENERAL FUND EXPENDITURES 9,191,240 9,634,731 9,584,949 MORGAN COUNTY, ILLINOIS COUNTY GENERAL FUND 2019 BDGT/EST BDGT/EST BDGT/EST Fund Acct Dept 2016 2017 2017 2018 2018 2019 Beginning Fund Balance 8,428,981 8,344,993 8,208,750 11 000 4401 PROPERTY TAX 4,000,000

More information

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

FY17 Actual FY18 Budget FY19 Budget

FY17 Actual FY18 Budget FY19 Budget Judicial Department Judicial GENERAL FUND Percent Positions Change 2018-19 FY18 Budget FY19 Budget Circuit/County Court $214,651 $234,890 $216,120 (8)% 1 1 Legal Aid $647,175 $941,500 $1,012,020 7% Public

More information

BUDGET ORDINANCE NO. O Part I Operation of County Government

BUDGET ORDINANCE NO. O Part I Operation of County Government BUDGET ORDINANCE BUDGET ORDINANCE NO. O-17-11 A BUDGET ORDINANCE RELATING TO THE FISCAL AFFAIRS OF SPARTANBURG COUNTY MAKING APPROPRIATIONS THEREFORE, LEVYING TAXES FOR THE FISCAL YEAR BEGINNING JULY 1,

More information

COUNTY OF SUTTER COUNTYWIDE COST ALLOCATION PLAN FISCAL YEAR

COUNTY OF SUTTER COUNTYWIDE COST ALLOCATION PLAN FISCAL YEAR COUNTY OF SUTTER COUNTYWIDE COST ALLOCATION PLAN FISCAL YEAR 2003-2004 Actual Cost Allocation as of June 30, 2002 Estimated Cost Allocation for Use in Fiscal Year 2003-2004 May 5, 2003 OFFICE OF THE AUDITOR-CONTROLLER

More information

Review of Budget Timeline

Review of Budget Timeline Highlights Review of Budget Timeline May/June Budgets developed in detail with explanation & justification for each line item June/July Budgets reviewed by Finance Advisory Group for reasonableness & consistency

More information

GOVERNMENTAL FUNDS OVERVIEW Fiscal Year Recommended Budget

GOVERNMENTAL FUNDS OVERVIEW Fiscal Year Recommended Budget GOVERNMENTAL FUNDS OVERVIEW Fiscal Year 2012-2013 Recommended Budget COUNTY OPERATING BUDGET For fiscal year 2012-2013, the Chief Administrative Officer recommends a total spending plan of $448.3 million

More information

FY 2019 Chairman s Proposed Budget Gwinnett County, Georgia

FY 2019 Chairman s Proposed Budget Gwinnett County, Georgia FY Chairman s Proposed FY Proposed General Fund - 001 Taxes 254,281,085 Licenses and Permits 363,300 Intergovernmental 3,789,369 Charges for Services 28,434,324 Fines and Forfeitures 3,669,246 Investment

More information

FY2018 BUDGET SUMMARY

FY2018 BUDGET SUMMARY FY2018 BUDGET SUMMARY FY2018 Champaign County Budget Revenue $131,443,548 Expenditure $129,690,091 The budget was developed by the County s elected officials and department heads with oversight and review

More information

MONTGOMERY COUNTY, TEXAS. Monthly Unaudited Financial Report

MONTGOMERY COUNTY, TEXAS. Monthly Unaudited Financial Report Monthly Unaudited Financial Report For the Month Ended June 30, 2017 MONTHLY UNAUDITED FINANCIAL REPORT Prepared by THE MONTGOMERY COUNTY AUDITOR'S OFFICE Phyllis L. Martin County Auditor Unaudited Monthly

More information

MARION COUNTY 2004 PROPOSED BUDGET

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

More information

Township of Hillsborough

Township of Hillsborough Report of Audit on the Financial Statements of the Township of Hillsborough in the County of Somerset New Jersey for the Year Ended December 31, 2016 IN DEX PAGES PARTI Independent Auditor's Report 1-3

More information

LYON COUNTY INDEX PAGE

LYON COUNTY INDEX PAGE 18-19 INDEX PAGE SCHEDULE 1 TRANSMITTAL LETTER 1 INDEX 2 BUDGET MESSAGE 3 SCHEDULE S-1 4-5 SCHEDULE S-2 STATISTICAL DATA 6 SCHEDULE S-3 7 SCHEDULE A 8-9 SCHEDULE A-1 10-11 SCHEDULE A-2 12 GENERAL FUND

More information

BUDGET STATUS REPORT FOR OPERATING FUNDS As of June 30, General Fund Revenues

BUDGET STATUS REPORT FOR OPERATING FUNDS As of June 30, General Fund Revenues BUDGET STATUS REPORT FOR OPERATING FUNDS As of June 30, 2013 General Fund Revenues Tax collections as a percentage of budget are almost even yeartoyear. Current year tax collections are 96 percent for

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

PIATT COUNTY, ILLINOIS. ANNUAL BUDGET, APPROPRIATIONS, AND TAX LEVIES For the year to end November 30, 2013

PIATT COUNTY, ILLINOIS. ANNUAL BUDGET, APPROPRIATIONS, AND TAX LEVIES For the year to end November 30, 2013 ANNUAL BUDGET, APPROPRIATIONS, AND TAX LEVIES For the year to end November 30, 2013 Page GENERAL COUNTY FUND 1-23 MISCELLANEOUS FEES FUNDS 24-34 DOCUMENT STORAGE SYSTEM FUND - RECORDER 35 COOPERATIVE EXTENSION

More information

This Publica on is produced by the Department of Informa on and Public Affairs and the Fulton County Finance Department. Your Your Service

This Publica on is produced by the Department of Informa on and Public Affairs and the Fulton County Finance Department. Your Your Service This Publica on is produced by the Department of Informa on and Public Affairs and the Fulton County Finance Department Your County @ Your Service Fulton County Board of Commissioners John H. Eaves, Chairman

More information

CARROLL COUNTY COMMISSIONER'S OFFICE SUMMARY OF BUDGET APPROPRIATIONS FOR FISCAL YEAR

CARROLL COUNTY COMMISSIONER'S OFFICE SUMMARY OF BUDGET APPROPRIATIONS FOR FISCAL YEAR CARROLL COUNTY COMMISSIONER'S OFFICE SUMMARY OF BUDGET APPROPRIATIONS FOR FISCAL YEAR 2014-2015 DEPARTMENT 1301 - COMMISSIONER'S OFFICE SALARIES - REGULAR 51.1100 664,000.00 TEMPORARY LABOR 51.1200 0.00

More information

FY16 Actual FY17 Budget FY18 Budget

FY16 Actual FY17 Budget FY18 Budget Department Judicial GENERAL FUND Percent Positions Change 2017-18 FY17 Budget FY18 Budget Circuit/County Court $194,022 $246,760 $234,890 (5)% 1 1 Legal Aid $1,072,725 $862,900 $941,500 9% Public Defender

More information

Marion County Third Supplemental Budget for Fiscal Year TABLE OF CONTENTS

Marion County Third Supplemental Budget for Fiscal Year TABLE OF CONTENTS Marion County Budget for Fiscal Year 2011-2012 TABLE OF CONTENTS Executive Summary...1 Budget by Fund Schedule...3 General Fund - District Attorney s Office...9 General Fund - Treasurer s Office...10 General

More information

FY 05 Actual FY 06 Budget FY 07 Budget

FY 05 Actual FY 06 Budget FY 07 Budget Judicial Department Judicial GENERAL FUND Percent Positions Change 2006-07 FY 06 Budget FY 07 Budget Circuit/County Court $2,990,898 $2,318,360 $1,729,340 (25)% 1 1 Legal Aid $419,800 $419,800 $419,800

More information

L 4jct.. Signed JItt(cJ1. Board of County Commissioners Nye County, Nevada. A,)z

L 4jct.. Signed JItt(cJ1. Board of County Commissioners Nye County, Nevada. A,)z Pabrump Office Government Center 2100 E. CalvadaBlvd. Suite 100 Pahrump, NV 89048 Phone (775) 751-7075 Fax (775)751-7093 Board of County Commissioners, Nevada Tonopali Office Courthouse WffliamP. Beko

More information

Rock Island County, Illinois Circuit Clerk. Financial and Compliance Report Year Ended November 30, 2010

Rock Island County, Illinois Circuit Clerk. Financial and Compliance Report Year Ended November 30, 2010 Rock Island County, Illinois Circuit Clerk Financial and Compliance Report Year Ended November 30, 2010 Contents Independent Auditor s Report 1 2 Financial Statements Statement of assets and liabilities

More information

EFFINGHAM COUNTY, ILLINOIS FINANCIAL STATEMENTS WITH ACCOMPANYING INFORMATION. For the year ended November 30, 2017

EFFINGHAM COUNTY, ILLINOIS FINANCIAL STATEMENTS WITH ACCOMPANYING INFORMATION. For the year ended November 30, 2017 FINANCIAL STATEMENTS WITH ACCOMPANYING INFORMATION For the year ended November 30, 2017 TABLE OF CONTENTS FINANCIAL SECTION: Page(s) Independent Auditors Report... 1-3 Basic Financial Statements: Government-Wide

More information

TAZEWELL COUNTY FY 2018 TENTATIVE BUDGET

TAZEWELL COUNTY FY 2018 TENTATIVE BUDGET TAZEWELL COUNTY FY 2018 TENTATIVE BUDGET 1 The Mission of Tazewell County Government is to provide services authorized by law through responsible stewardship of available resources keeping the people first

More information

County of Kern. FY Preliminary Recommended Budget

County of Kern. FY Preliminary Recommended Budget County of Kern Budget THIS PAGE INTENTIONALLY LEFT BLANK THIS PAGE INTENTIONALLY LEFT BLANK Published June 2017 Table of Contents Budget Summaries Attachment A Summary of Available Financing Governmental

More information

JERSEY COUNTY, ILLINOIS REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED NOVEMBER 30, 2017

JERSEY COUNTY, ILLINOIS REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED NOVEMBER 30, 2017 JERSEY COUNTY, ILLINOIS REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED NOVEMBER 30, 2017 NOVEMBER 30, 2017 Independent Auditor's Repo1i Independent Auditor's Report on Internal Control over Financial

More information

Iowa Department of Management Benton County ANNUAL FINANCIAL REPORT County No: 6 Form F638 - S (10/14/08)

Iowa Department of Management Benton County ANNUAL FINANCIAL REPORT County No: 6 Form F638 - S (10/14/08) Iowa Department of Management Benton County ANNUAL FINANCIAL REPORT County No: 6 Form F638 - S (10/14/08) Statement of Revenues, Expenditures, and Changes in Fund Balance FY 2017/2018 ANNUAL FINANCIAL

More information

MONTGOMERY COUNTY, TEXAS. Monthly Unaudited Financial Report

MONTGOMERY COUNTY, TEXAS. Monthly Unaudited Financial Report Monthly Unaudited Financial Report For the Month Ended November 30, 2016 MONTHLY UNAUDITED FINANCIAL REPORT Prepared by THE MONTGOMERY COUNTY AUDITOR'S OFFICE Phyllis L. Martin County Auditor Unaudited

More information

CRISP COUNTY, GEORGIA

CRISP COUNTY, GEORGIA CRISP COUNTY, GEORGIA FINANCIAL REPORT FOR THE FISCAL YEAR ENDED JUNE 30, 2013 INTRODUCTORY SECTION CRISP COUNTY, GEORGIA FINANCIAL REPORT FOR THE FISCAL YEAR ENDED JUNE 30, 2013 TABLE OF CONTENTS I. INTRODUCTORY

More information

JACKSON COUNTY, MISSOURI Combining Balance Sheet Nonmajor Governmental Funds December 31, 2014

JACKSON COUNTY, MISSOURI Combining Balance Sheet Nonmajor Governmental Funds December 31, 2014 Combining Balance Sheet Nonmajor Governmental Funds December 31, 2014 Special Debt Capital Assets revenue funds service funds project funds Total Assets: Cash and cash equivalents $ 11,559,619 73,198 11,632,817

More information

Revenue Account Codes for FY Reporting Account Code

Revenue Account Codes for FY Reporting Account Code Account s for FY 13-14 Reporting Account 311000 Ad Valorem Taxes Property Value Taxes Ad Valorem Taxes 312100 Local Option Taxes Local Option, Use and Fuel Taxes General Government Taxes 312300 County

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

FY15 Budget. FY16 Request. FY14 Actual. Department Name

FY15 Budget. FY16 Request. FY14 Actual. Department Name Support ing Organization Department Summary Support funding is provided by the Board of County Commissioners for those activites for which costs do not apply solely to any specific County department's

More information

STATE BOARD OF ACCOUNTS 302 West Washington Street Room E418 INDIANAPOLIS, INDIANA

STATE BOARD OF ACCOUNTS 302 West Washington Street Room E418 INDIANAPOLIS, INDIANA STATE BOARD OF ACCOUNTS 302 West Washington Street Room E418 INDIANAPOLIS, INDIANA 46204-2769 EXAMINATION REPORT OF WHITLEY COUNTY, INDIANA January 1, 2009 to December 31, 2009 TABLE OF CONTENTS Description

More information

FY 2018 Budget Resolution Summary Gwinnett County, Georgia

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

More information

Required Supplementary Information Other Than MD&A

Required Supplementary Information Other Than MD&A Required Supplementary Information Other Than MD&A SCHEDULE OF CHANGES IN NET PENSION LIABILITY AND RELATED RATIOS Year Ended December 31, 2015 December 31, 2014 Total pension liability: Service Cost 6,710,973

More information

New Mexico Department of Finance and Administration Local Government Division Property Valuation Estimate

New Mexico Department of Finance and Administration Local Government Division Property Valuation Estimate New Mexico Department of Finance and Administration Local Government Division Property Valuation Estimate COUNTY: Colfax County Fiscal Year: 2017-2018 ROUNDED TO NEAREST DOLLAR (A) (B) (C) (D) PROPERTY

More information

Clerk of the Circuit Court

Clerk of the Circuit Court Judicial Administration Citizens Circuit Court Judges ¾Clerk of the Circuit Court Executive Administration Clerk of the Circuit Court Law Library Court Administration Records Administration Commonwealth

More information

APPROPRIATION ORDINANCE NO BE IT ENACTED BY THE QUORUM COURT OF THE COUNTY OF BAXTER, STATE OF ARKANSAS, AN ORDINANCE TO BE ENTITLED:

APPROPRIATION ORDINANCE NO BE IT ENACTED BY THE QUORUM COURT OF THE COUNTY OF BAXTER, STATE OF ARKANSAS, AN ORDINANCE TO BE ENTITLED: APPROPRIATION ORDINANCE NO. 2017 - BE IT ENACTED BY THE QUORUM COURT OF THE COUNTY OF BAXTER, STATE OF ARKANSAS, AN ORDINANCE TO BE ENTITLED: AN ORDINANCE PROVIDING FOR AND ADOPTING A BUDGET FOR BAXTER

More information

HENRY COUNTY, GEORGIA

HENRY COUNTY, GEORGIA HENRY COUNTY, GEORGIA FINANCIAL REPORT FOR THE FISCAL YEAR ENDED JUNE 30, 2003 INTRODUCTORY SECTION HENRY COUNTY, GEORGIA FINANCIAL REPORT FOR THE FISCAL YEAR ENDED JUNE 30, 2003 TABLE OF CONTENTS Page

More information

ELECTED OFFICIALS F-1

ELECTED OFFICIALS F-1 ELECTED OFFICIALS Elected Officials include the Board of County Commissioners, the Judiciary, the State Attorney, the Public Defender and five Constitutional Officers: the Clerk of the Circuit Court, the

More information

Budget Accounting Basis: Special Capital Debt Actual Budgeted CASH General Revenue Projects Service Permanent Totals Totals

Budget Accounting Basis: Special Capital Debt Actual Budgeted CASH General Revenue Projects Service Permanent Totals Totals Iowa Department of Management Benton County ANNUAL FINANCIAL REPORT County No: 6 Form F638 - R (Published Summary) Statement of Revenues, Expenditures, and Changes in Fund Balance -- Actual and Budget

More information

ELECTED OFFICIALS. Page # Department Name FY06 Actual FY07 Budget FY08 Request 248,895, ,862, ,899,390

ELECTED OFFICIALS. Page # Department Name FY06 Actual FY07 Budget FY08 Request 248,895, ,862, ,899,390 ELECTED OFFICIALS Elected Officials include the Board of County Commissioners, the Judiciary, the State Attorney, the Public Defender and five Constitutional Officers: the Clerk of the Circuit Court, the

More information

DOUGLAS COUNTY CIRCUIT CLERK TUSCOLA, ILLINOIS SPECIAL AUDIT REPORT DECEMBER 31,2015. LWrw

DOUGLAS COUNTY CIRCUIT CLERK TUSCOLA, ILLINOIS SPECIAL AUDIT REPORT DECEMBER 31,2015. LWrw DOUGLAS COUNTY CIRCUIT CLERK TUSCOLA, ILLINOIS SPECIAL AUDIT REPORT DECEMBER 31,2015 LWrw Larsson Woodyard & Henson, LLP Certified Public Accountants PARIS CASEY TUSCOLA, IL TERRE HAUTE, IN INTENTIONALLY

More information

Report: PROPOSED BUDGET REPORTS Program:BPCOB12 V1.02 By: cdixon From: IC-IS-002 Date: 11/17/10 Time: 08:34:41 Menu: NCR:

Report: PROPOSED BUDGET REPORTS Program:BPCOB12 V1.02 By: cdixon From: IC-IS-002 Date: 11/17/10 Time: 08:34:41 Menu: NCR: Report: PROPOSED BUDGET REPORTS Program:BPCOB12 V1.02 By: cdixon From: IC-IS-002 Date: 11/17/10 Time: 08:34:41 Menu: NCR:13 04 05 00 DATE: 11/17/2010 BPCOB12 IROQUOIS COUNTY PAGE: 1 TIME: 08:34:50 FUND:

More information

Budgeted Fund Structure

Budgeted Fund Structure I. Fund Type / Name ed Fund Structure as of Percent Change Over 3/31 General Fund and Sub Funds General Fund and Subfunds $ 917,708,943 $ 965,169,687 $ 2,311,394 $ 967,481,081 5.4 % $ 917,708,943 $ 965,169,687

More information

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

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

More information

MONTGOMERY COUNTY, TEXAS. Monthly Unaudited Financial Report

MONTGOMERY COUNTY, TEXAS. Monthly Unaudited Financial Report Monthly Unaudited Financial Report For the Month Ended January 31, 2009 MONTHLY UNAUDITED FINANCIAL REPORT Prepared by THE MONTGOMERY COUNTY AUDITOR'S OFFICE Phyllis L. Martin County Auditor Unaudited

More information

ALLEGANY COUNTY, MARYLAND

ALLEGANY COUNTY, MARYLAND ALLEGANY COUNTY, MARYLAND TABLE OF CONTENTS County Commissioners' Budget Message & Budget Priorities Page Number Budget Resolution Tax Levy and Differential, Discounts & Interest Supplemental Levy for

More information

Lee County, Illinois Dixon, Illinois. Financial Report Year Ended November 30, 2015

Lee County, Illinois Dixon, Illinois. Financial Report Year Ended November 30, 2015 Dixon, Illinois Financial Report Year Ended November 30, 2015 Year Ended November 30, 2015 Table of Contents Independent Auditor s Report 1-3 Basic Financial Statements: Government -Wide Financial Statements:

More information

CANYON COUNTY TENTATIVE OPERATING BUDGET FISCAL YEAR 2014

CANYON COUNTY TENTATIVE OPERATING BUDGET FISCAL YEAR 2014 CANYON COUNTY TENTATIVE OPERATING BUDGET FISCAL YEAR 2014 Canyon County Commissioners: Steve Rule, Chairman Kathy Alder, Commissioner Craig Hanson, Commissioner Canyon County Clerk's Office: Chris Yamamoto,

More information

BUDGET STATUS REPORT FOR OPERATING FUNDS As of June 30, General Fund Revenues

BUDGET STATUS REPORT FOR OPERATING FUNDS As of June 30, General Fund Revenues BUDGET STATUS REPORT FOR OPERATING FUNDS As of June 30, 2016 General Fund Revenues Tax collections through June 2016 as a percentage of budget are even with those through June 2015. Current year tax collections

More information

JEFFERSON COUNTY, ILLINOIS GENERAL PURPOSE FINANCIAL STATEMENTS

JEFFERSON COUNTY, ILLINOIS GENERAL PURPOSE FINANCIAL STATEMENTS GENERAL PURPOSE FINANCIAL STATEMENTS For the Year Ended TABLE OF CONTENTS Page Independent Auditor s Report... 1 2 Management 's Discussion and Analysis...3 8 BASIC FINANCIAL STATEMENTS Government -Wide

More information

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

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

More information

City of Ashland Trial Balance Detailed

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

More information

Coleman County, Texas PROPOSED BUDGET

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

More information

BUDGET STATUS REPORT FOR OPERATING FUNDS As of March 31, General Fund Revenues

BUDGET STATUS REPORT FOR OPERATING FUNDS As of March 31, General Fund Revenues BUDGET STATUS REPORT FOR OPERATING FUNDS As of March 31, 2016 General Fund Revenues Tax collections through March 2016 as a percentage of budget are just about even with those through March 2015. Current

More information

A Numerical Fund Codes 3-A-1. B Citations and Definitions 3-B-1

A Numerical Fund Codes 3-A-1. B Citations and Definitions 3-B-1 Section: Chapter Contents Section Page A Numerical Fund Codes -A-1 B Citations and Definitions -B-1 NOTE 1: In order to maintain uniformity in the Numerical Codes, please contact the Auditor of Public

More information

MONTGOMERY COUNTY, TEXAS. Monthly Unaudited Financial Report

MONTGOMERY COUNTY, TEXAS. Monthly Unaudited Financial Report Monthly Unaudited Financial Report For the Month Ended October 31, 2016 MONTHLY UNAUDITED FINANCIAL REPORT Prepared by THE MONTGOMERY COUNTY AUDITOR'S OFFICE Phyllis L. Martin County Auditor Unaudited

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

Kenton County Fiscal Court Summary FY 2019

Kenton County Fiscal Court Summary FY 2019 Summary Fund FY 2016 FY 2017 FY 2018 YTD FY 2018 Original Budget Adjustments Current Budget July August RESERVE BALANCE JULY 1st General Fund - 01 17,813,647 19,406,290 13,733,376 13,733,376 34,191,046-34,191,046

More information

Township of Middletown

Township of Middletown Report of Audit on the Financial Statements of the Township of Middletown in the County of Monmouth New Jersey for the Year Ended December 31, 2014 TOWNSHIP OF MIDDLETOWN I N D E X PART I PAGES Independent

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

Monthly Financials November 30, 2017

Monthly Financials November 30, 2017 Monthly Financials November 30, 2017 Combining All Fund Revenue, Expenditures & Monthly Financials Table of Contents Budget Comparison 1 Bank Account Balances 2 Summary of Government wide Statement of,

More information

Cuyahoga County I nformation Services Center

Cuyahoga County I nformation Services Center All I nformation Roads Lead T o: Cuyahoga County I nformation Services Center Emergency Management Mental Health Programs State Highway Finance & Administration Highway Alcohol & Drug Abuse Programs Forensics

More information

CONSTITUTIONAL OFFICERS

CONSTITUTIONAL OFFICERS CONSTITUTIONAL OFFICERS The five Constitutional Officers are the Clerk of the Circuit Court, the Property Appraiser, the Sheriff, the Supervisor of Elections and the Tax Collector. Constitutional Officers

More information

Lee County, Illinois Dixon, Illinois. Financial Report Year Ended November 30, 2017

Lee County, Illinois Dixon, Illinois. Financial Report Year Ended November 30, 2017 Dixon, Illinois Financial Report Year Ended November 30, 2017 Year Ended November 30, 2017 Table of Contents Independent Auditor s Report 1-3 Basic Financial Statements: Government -Wide Financial Statements:

More information

City of Ashland Trial Balance Detailed

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

More information

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

City of Ashland Trial Balance Detailed

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

More information

Revenues. FY2018 Total County Revenue Sources. (Note: Excludes Operating Transfers In) Other Localities 2.8% Misc 0.7%

Revenues. FY2018 Total County Revenue Sources. (Note: Excludes Operating Transfers In) Other Localities 2.8% Misc 0.7% All Funds Revenue Summary FY2018 Total County Revenue Sources (Note: Excludes Operating Transfers In) Misc 0.7% Other Localities 2.8% Use of Money & Prop 0.7% Fines & Forfeit 0.1% Charges For Serv 13.2%

More information

*** Redwood County ***

*** Redwood County *** Page 1 Budget: 2017 BUDGET (ORIG) ORIG 1 - GENERAL Page 2 PROPERTY TAXES 6,688,872 OTHER TAXES 9,3 SPECIAL ASSESSMENTS 35,058 LICENSES & PERMITS 56,750 INTERGOVERNMENTAL S 141,0 PERA RATE REIMBURSEMENT

More information

MONTGOMERY COUNTY, TEXAS. Monthly Unaudited Financial Report

MONTGOMERY COUNTY, TEXAS. Monthly Unaudited Financial Report Monthly Unaudited Financial Report For the 11 Months Ended August 31, 2010 MONTHLY UNAUDITED FINANCIAL REPORT Prepared by THE MONTGOMERY COUNTY AUDITOR'S OFFICE Phyllis L. Martin County Auditor Unaudited

More information

2019 Commissioners Budget

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

More information

2004 Amended Budget Budget Summary MILLAGE RATE FY 94 FY 95 FY 96 FY 97 FY 98 FY 99 FY 00 FY 01 FY 02 FY 03

2004 Amended Budget Budget Summary MILLAGE RATE FY 94 FY 95 FY 96 FY 97 FY 98 FY 99 FY 00 FY 01 FY 02 FY 03 MILLAGE RATE For the third consecutive year, Cobb County has maintained its Property Tax millage rate at 9.72. The 2003 millage of 9.72 results in cumulative 2.18 mill or 18.3% reduction since 1992. Cobb

More information

COUNTY OF SANTA CRUZ, CALIFORNIA Budgetary Comparison Schedule - General Fund Year Ended June 30, 2002

COUNTY OF SANTA CRUZ, CALIFORNIA Budgetary Comparison Schedule - General Fund Year Ended June 30, 2002 Budgetary Balances, Beginning $ 44,987,977 $ 44,987,977 $ 44,987,977 $ - Resources (inflows) Taxes 49,359,003 48,490,018 48,448,837 (41,181) Licenses 7,490,589 7,827,634 7,557,113 (270,521) Fines, forfeitures

More information