PEBBLE BEACH COMMUNITY SERVICES DISTRICT

Size: px
Start display at page:

Download "PEBBLE BEACH COMMUNITY SERVICES DISTRICT"

Transcription

1 GENERAL OPERATIONS FUND A AND R PLUMBING, INC. FIRE DEPT MEN'S RESTROOM SHOWER REPAIR $ ACWA - HEALTH BENEFITS AUTHORITY GROUP HEALTH INSURANCE PREMIUM NOV 08 14, ACWA - JOINT POWERS INSURANCE AUTHORITY WORKERS COMPENSATION PREMIUM JUL TO SEP 08 3, ACWA SERVICES CORPORATION EMPLOYEE ASSISTANCE PROGRAM QUARTERLY PREMIUM OCT TO DEC ADVANCED WASTE SOLUTIONS, INC. "BIG GREEN" RECYCLING EVENT 9/27/08 PHARMACEUTICALS COLLECTION & DISPOSAL SERVICE AVIVA LIFE & ANNUITY COMPANY SUPPLEMENTAL RETIREMENT PLAN LIFE INSURANCE PREMIUM OCT ( C ) BOUND TREE MEDICAL, LLC. PARAMEDIC CAPTAIN (M4652) ADVANCED LIFE SUPPORT SUPPLIES & EQUIPMENT CARMEL AREA WASTEWATER DISTRICT TREATMENT PLANT O/M & ADMIN ESTIMATED CHGS OCT 08 67, CASCADE FIRE EQUIPMENT COMPANY FIRE DEPT WILDLAND FIREFIGHTING SHROUDS (10) CINTAS CORPORATION MAINT DEPT UNIFORMS / LAUNDRY; ADMIN / FIRE DEPT MATS & TOWELS SVC SEP 08 1, CYPRESS FIRE PROTECTION DISTRICT CARMEL HILL STATION / SHARED BATTALION OPERATIONS EXP JUL TO SEP 08; PAID CALL FIREFIGHTERS APR TO JUN 08; MEDIC ENGINES "PARAMEDIC" SIGNS (9) 5, DADIW ASSOCIATES PBCSD BOARD MTG MINUTES AUG 08 / AGENDA SEP ( A ) DON PERRY WELDING SERVICES FOREST LAKE PIPE WELDING ( A/D ) DAVID R. DREWIEN EMPLOYEE CALLOUT MILEAGE EXPENSE REIMBURSEMENT JUL TO SEP ( A/D ) KELVIN L. ELLISON EMPLOYEE CALLOUT MILEAGE EXPENSE REIMBURSEMENT JUL TO SEP E. VALDEZ TREE SERVICE DMFF FIRE DEFENSE PRJ - NAVAJO OPEN SPACE FIRE HAZARD ABATEMENT 4, RICHARD FARFAN EMPLOYEE MILEAGE EXPENSE REIMBURSEMENT JUL TO SEP FOREST HILL ACE HARDWARE FIRE DEPT CAPTAIN'S RESTROOM SHOWERHEAD; ADMIN BLDG OUTSIDE LIGHTS; MAINT DEPT SHOP SUPPLIES GOVERNMENT FINANCE OFFICERS ASSOCIATION GOVERNMENT FINANCE OFFICERS ASSOCIATION DUES TO JUL 09 - KILIC / TO OCT 09 - JOHNSON GREEN VALLEY LANDSCAPE, INC. ADMIN / FIRE DEPT LANDSCAPE MAINTENANCE SEP HAYWARD LUMBER COMPANY MAINT DEPT SHOP SUPPLIES SUHA KILIC "BIG GREEN" RECYCLING EVENT 9/27/08 STAFF LUNCH REIMB; EMPLOYEE MILEAGE EXP REIMB JUL TO SEP KYLE YATES, INC. FIRE SELF CONTAINED BREATHING APPARATUS (SCBA) MASKS CLEAR COMMAND AMPLIFIERS (17) 5, LAWSON PRODUCTS, INC. MAINT DEPT SHOP SUPPLIES ( C ) LEE & ASSOCIATES RESCUE EQUIPMENT, INC. BATTALION TRG PRG: RIC OPERATIONS CLASS; SEP 30 TO OCT 1; REGIST - MIDDLETON / WELLS / MACDONALD / AGUILERA 1, ( A ) MARTY D. MANJARES EMPLOYEE CALLOUT MILEAGE EXPENSE REIMBURSEMENT JUL TO SEP MONTEREY BAY TECHNOLOGIES, INC. PBCSD INFORMATION SYSTEMS & COMPUTER NETWORK MAINT RETAINER FEE OCT 08 1, ( A/D ) JAMES I. MCCLURE EMPLOYEE CALLOUT MILEAGE EXPENSE REIMBURSEMENT JUL TO SEP Page 1 of 10

2 63951 PETER MCKEE INVESTMENT COMMITTEE MEETING FEES JUL TO SEP 08 $ MONTEREY BAY OFFICE PRODUCTS FIRE DEPT SAVIN COLOR COPIER MAINTENANCE AGREEMENT 3/27 TO 9/26/08 1, MONTEREY TIRE SERVICE MAINT DEPT UTILITY DUMP TRUCK PB-6 TIRE REPLACEMENT MONTEREY BAY URGENT CARE ASSISTANT ENGINEER NEW EMPLOYMENT PHYSICAL - BACA ( A ) JUAN MORENO EMPLOYEE CALLOUT MILEAGE EXPENSE REIMBURSEMENT JUL TO SEP MUNICIPAL MAINTENANCE EQUIPMENT MAINT LINE CLEANING TRUCK PB-2 LEADER HOSE & ROTARY UNION (2) MONTEREY AUTO SUPPLY, INC. MAINT DEPT CRANE TRUCK PB-7 BATTERIES (2) REPLACEMENT; MAINT DEPT VEHICLE OIL OFFICE DEPOT, INC ADMIN HOUSEKEEPING & OFFICE SUPPLIES ( A ) P.G. & E POPPY HILLS PUMP ST / RECLAMATION CATHODIC PROTECTION ELECTRIC CHARGES SEP RED SHIFT INTERNET SERVICES PBCSD INTERNET ACCESS / WEBSITE & T1 SERVICE OCT TO DEC 08 1, ( A ) AT & T ADMIN / REV 911 & AM RADIO ST CHGS; WATER SYS / RECL & SEWER PUMP ST P1 - P8 ANALOG SCADA SYS CHGS SEP 08 1, AT & T FIRE PREVENTION FAX LINE CHGS SEP AT & T ADMIN OFFICE / FIRE DEPT D.I.D. LINE CHGS SEP AT & T FIRE DEPT CALLS & CHGS SEP ( D ) AT & T DMFF INDIAN VILLAGE SECURITY CAMERA DSL CHARGES SEP SPCA OF MONTEREY COUNTY PBCSD DONATION IN LIEU OF DR. GARY HORNBUCKLE'S DIRECTOR FEES JUL TO SEP SPECIAL DISTRICT ASSC OF MONTEREY COUNTY SPECIAL DISTRICT ASSOCIATION DINNER MEETING; OCT 21; MONTEREY; REGIST - NICCUM / KILIC / VERBANEC ( A ) UNIVAR USA, INC. FOREST LAKE SULFURIC ACID (1,150 GALLONS) 5, VERIZON WIRELESS BLACKBERRY CELL PHONE CHARGES (6) SEP ROBERT R. WELLINGTON LEGAL RETAINER FEE SEP 08 2, ASSOCIATION OF CALIFORNIA WATER AGENCIES 2009 ASSOCIATION OF CALIFORNIA WATER AGENCIES (ACWA) MEMBERSHIP DUES 6, ( C ) NATHAN ARMSTRONG PEDIATRIC ADVANCED LIFE SUPPORT (PALS) TRAINING TUITION & EXPENSE REIMB; SEP 25-26; SAN FRANCISCO ARROWHEAD ADMIN OFFICE / MAINT DEPT WATER DELIVERY 9/25/08 & DISPENSER RENT OCT ART-RAGEOUS SILKSCREENING FIRE PREVENTION COMMUNITY EMERGENCY RESPONSE TEAM (CERT) SHIRTS (60) BOUND TREE MEDICAL, LLC. PEBBLE BEACH MEDIC ENGINE 6611 ADVANCED LIFE SUPPORT EQUIPMENT & SUPPLIES CAL-AM ADMIN OFFICE & MAINT BUILDING WATER USAGE SEP CAL-AM FIRE STATION WATER USAGE SEP CAL-AM PUMP STATION P5 WATER USAGE SEP CAL-AM FIRE SPRINKLER SYSTEM STANDBY CHARGES SEP CAL-AM PUMP STATION P3 WATER USAGE SEP Page 2 of 10

3 ( A ) CAL-AM FOREST LAKE EYE WASH SYSTEM STANDBY CHARGES SEP 08 $ CARMEL MARINA CORPORATION RESIDENTIAL GARBAGE BASIC SERVICE CHGS JUL TO SEP , CENTRAL COAST SYSTEMS PBCSD FIRE ALARM INSPECTION JUL TO DEC 08; PBCSD FIRE ALARM MONITORING SVC OCT TO DEC 08 1, ( C ) DANIEL CIECEK PEDIATRIC ADV LIFE SUPPT (PALS) / ADV CARDIAC LIFE SUPPT (ACLS) TRG TUITION & EXP REIMB; 9/25-26 & 10/8-9; SF CINTAS CORPORATION MAINT DEPT SAFETY RUBBER GLOVES (1 BOX) CORBIN WILLITS SYSTEMS, INC. FINANCE SOFTWARE TECHNICAL SUPPORT & MAINTENANCE FEE NOV CRAZY DRAINS, INC. FIRE DEPT SHOWER DRAINS CLEANING KARLA R. CRISTI DOCUMENT SCANNING SVC SEP CYPRESS PRESS PBCSD FIRE PREVENTION CHIEF R. HAMELIN BUSINESS CARDS (500) DELTA RUBBER COMPANY, INC. PUMP STATION P7 NEOPRENE GASKETS (2) ( A ) E2 CONSULTING ENGINEERS, INC. FOREST LAKE GENERAL CONSULTING SEP 08 - EMERGENCY ACTION PLAN ELENOR'S JANITORIAL ADMIN OFFICE JANITORIAL SERVICE SEP & OCT 08 2, RICHARD FARFAN NOTARY PUBLIC COMMISSION EXP REIMB - FINGERPRINTING / PASSPORT PHOTO / NOTARY BOND & JOURNAL FEDEX ADMIN SHIPPING EXPENSE - CALIFORNIA SPECIAL DISTRICT ASSOCIATION BOARD ELECTION BALLOT FOREST HILL ACE HARDWARE FIRE DEPT DISH DRAINER; MAINT DEPT SHOP SUPPLIES HAYASHI & WAYLAND ACCOUNTING & CONSULTING, LLP FY FINANCIAL AUDIT PAYMENT #4 8, HOME DEPOT FIRE DEPT WASHER & DRYER / REFRIGERATOR & ELECTRIC STOVE PURCHASE 2, MACIAS GINI & O'CONNELL, LLP FY ANNUAL FINANCIAL STATEMENTS RELATED CONSULTING SERVICE MASS MUTUAL FINANCIAL GROUP SUPPLEMENTAL RETIREMENT PLAN LIFE INSURANCE PREMIUM NOV 08 TO JAN 09 - ESCARENO ( A ) MONTEREY BAY ANALYTICAL SERVICES FOREST LAKE WATER ANALYSIS 10/2/08 INCLUDING AMMONIA & PHOSPHORUS MONTEREY BAY TECHNOLOGIES, INC. SYMANTEC ANTIVIRUS PRG UPDATE; GENERAL MGR / ASST ENGINEER & MAINT MGR COMPUTER DIAGNOSTICS / CONFIG SVC; ARCVIEW SERVER KEY SETUP / INSTALL; FIRE HYDRANT DATABASE COORDINATION MTG; SPEED SENTRY SOFTWARE DIAGNOSTICS / CONNECTION TEST 2, MONTEREY TIRE SERVICE MAINT DEPT LINE CLEANING TRUCK PB-2 TIRE & RIM REPAIR MONTEREY COUNTY FIRE TRAINING AUTHORITY MONTEREY COUNTY JOINT POWERS AUTHORITY TRAINING FUND MEMBERSHIP DUES MUNICIPAL MAINTENANCE EQUIPMENT MAINT LINE CLEANING TRUCK PB-2 BALL VALVES ( C ) COLETTE O'CONNER STATE FIRE MARSHAL REGIONAL INSTRUCTOR TUITION REIMB; OCT 22; MONTEREY OFFICE DEPOT, INC FIRE DEPT OFFICE / HOUSEKEEPING SUPPLIES; ADMIN / ENGINEERING OFFICE SUPPLIES; FIRE PREV OFFICE SUPPLIES PENINSULA COMMUNICATIONS FIRE DEPT SHIPPING EXPENSE - PORTABLE RADIO WARRANTY REPAIR P.G. & E ADMIN / FIRE & MAINT BUILDING GAS CHGS SEP Page 3 of 10

4 64012 P.G. & E PUMP STATION P1 TO P7 ELECTRIC CHGS SEP 08 $ 4, ( A ) P.G. & E VISCAINO ROAD PUMP STATION CHGS SEP 08 4, ( A ) P.G. & E FOREST LAKE RESERVOIR ELECTRIC CHGS SEP 08 2, P.G. & E ADMIN / FIRE & MAINT BUILDING ELECTRIC CHGS SEP 08 1, QUESTYS SOLUTIONS ADMIN DOCUMENT IMAGING LICENSE REPLACEMENT RED WING SHOES MAINT DEPT SAFETY BOOTS - ELLISON ( C ) RIVERSIDE COUNTY FIRE DEFENSIVE DRIVING "TRAIN THE TRAINER" COURSE TUITION; NOV 10-14; RIVERSIDE - O'CONNER SAVE MART SUPERMARKETS 5TH PRIOR WATER SYS IMPRV PRJ MTGS 9/2, 9/16, & 9/23; MAINT SAFETY MTGS 8/28 & 9/18 / "BIG GREEN" 9/27 REFRESH AT & T PUMP STATION P8 VOICE LINE CHGS OCT ( A ) AT & T PUMP STATIONS / WATER SYSTEMS IMPROVEMENT / RECLAMATION SCADA DSL CHARGES SEP 08 1, AT & T LONG DISTANCE ADMIN / FIRE DEPT & PUMP STATION P3 LONG DISTANCE CALLS & CHGS SEP CHARLES SCHWAB AND CO., INC. SUPPLEMENTAL RETIREMENT PLAN INVESTMENT COMMITTEE DEPOSIT OCT 08 1, SHARE CORPORATION MAINT DEPT SEWER LINE CLEANING SUPPLIES 1, SKYLIN-ATS PBCSD REDUNDANT INTERNET ACCESS EQUIPMENT INSTALL SVCS SPRINT MAINT DEPT CELL PHONES (4) CHGS SEP STANDARD INSURANCE COMPANY SUPPLEMENTAL RETIREMENT PLAN DISABILITY INSURANCE PREMIUM OCT STEPHEN R. STAUB FOREST LAKE INVASIVE PLANT CONTROL SVC OCT 08 1, ( C ) STATE BOARD OF EQUALIZATION FUND 600 CONSUMER USE TAX PAYMENT JUL TO SEP SUBURBAN PROPANE PBCSD BUILDING GENERATOR PROPANE TANK RENTAL TO SEP TERMINIX FIRE STATION PEST CONTROL SERVICE TO SEP TPO - HUMAN RESOURCE MANAGEMENT TPO ANNUAL EMPLOYMENT CONFERENCE; JAN 21; MONTEREY; REGIST - NICCUM / KILIC / JOHNSON UNITED PARCEL SERVICE FIRE DEPT SHIPPING EXPENSE - TURNOUT SERVICE JENNIFER VALDEZ ESRI "LEARNING ARCGIS" ONLINE TRG COURSE / FIRE PREV CERT TRG 9/24 & CITIZEN CORPS MTG 10/14 REFRESH REIMB ( B ) VALLEY PACIFIC PETROLEUM SERVICES, INC. PBCSD BUILDING GASOLINE & DIESEL FUEL DELIVERY 10/6/08 3, VERIZON WIRELESS FIRE MEDIC ENGINE 6611 / ENGINE 6621; TRUCK 6671 CELL CHARGES SEP ( A ) WHITSON ENGINEERS FOREST LAKE MONUMENTS ELEVATION BASELINE SURVEY SEP 08 3, SUBTOTAL $ 313, Page 4 of 10

5 ELECTRONIC / OTHER PAYMENTS E-0323 CAL PERS CAL PERS RETIREMENT PLAN CONTRIBUTION 1ST HALF OCT 08 $ 8, E-0324 CAL PERS CAL PERS RETIREMENT PLAN CONTRIBUTION 2ND HALF OCT 08 9, E-0325 ING LIFE INSURANCE & ANNUITY COMPANY EMPLOYEES' SUPPLEMENTAL RETIREMENT PLAN DEPOSIT OCT 08 8, E-0326 ING LIFE INSURANCE & ANNUITY COMPANY EMPLOYEES' DEFERRED COMPENSATION PLAN DEPOSIT OCT 08 4, E-0327 ICMA-RC RETIREMENT HEALTH SAVINGS PLAN EMPLOYEE & EMPLOYER CONTRIBUTION OCT 08 2, E-0328 FEDERAL PAYROLL TAX EFTPS EMPLOYEES' FEDERAL INCOME & MEDICARE TAX DEPOSIT 1ST HALF OCT 08 7, E-0329 FEDERAL PAYROLL TAX EFTPS EMPLOYEES' FEDERAL INCOME & MEDICARE TAX DEPOSIT 2ND HALF OCT 08 7, E-0330 EMPLOYMENT DEVELOPMENT DEPT EMPLOYEES' STATE INCOME TAX DEPOSIT 1ST HALF OCT 08 1, E-0331 EMPLOYMENT DEVELOPMENT DEPT EMPLOYEES' STATE INCOME TAX DEPOSIT 2ND HALF OCT 08 1, E-0332 CATHY MORENO EMPLOYEE WAGE ASSIGNMENT 1ST HALF OCT E-0333 CATHY MORENO EMPLOYEE WAGE ASSIGNMENT 2ND HALF OCT E-0334 FIRST NATIONAL BANK / PETTY CASH PETTY CASH DISBURSEMENTS OCT SUBTOTAL ELECTRONIC PAYMENTS $ 53, ( A ) PAYROLL ELECTRONIC DIRECT DEPOSITS - DETAILS ON PAGE 10 $ 56, PAYMENTS - DETAILS ON PAGE 10 5, TOTAL PAYROLL $ 62, TOTAL GENERAL OPERATIONS FUND $ 429, CAPITAL OUTLAY FUND THE HERALD 2008 SEWER LINE REPLACEMENT PROJECT BID NOTICE SEP 08 $ MONTEREY BAY TECHNOLOGIES, INC. WEB BASED INFORMATION SYSTEMS ENHANCEMENTS TO FIRE INSPECTION MODULE 1, MONTEREY PENINSULA ENGINEERING 5TH PRIORITY WATER SYSTEMS IMPROVEMENT PROJECT CONSTRUCTION PAYMENT #5 - SEP , BRYN & BROOKE PHAYER 5TH PRIORITY WATER SYSTEMS IMPROVEMENT PRJ MESTRES DR LATERAL DAMAGE REIMBURSEMENT RAIN FOR RENT PUMP STATION P3 IMPROVEMENT PROJECT - BYPASS PIPING & INSTALLATION 8, ( A ) E2 CONSULTING ENGINEERS, INC. 5TH PRIORITY WATER SYS IMPRV PRJ / 2008 SEWER LINE REPL PRJ / PUMP ST P3 REHAB PRJ ENGINEERING SVCS SEP 08; SPRUANCE WATER TANK PRJ ENGINEER SVCS FEB TO SEP 08; FOREST LK EXPAN PRJ ENGINEER SVCS AUG TO SEP 08 57, Page 5 of 10

6 10419 MONTEREY BAY TECHNOLOGIES, INC. ASSISTANT ENGINEER NETWORK ACCOUNT / COMPUTER SETUP ANDREW A. PARKER P.E. PBCSD 1620 AM RADIO STATION CONSULTING INSTALLATION SVCS FEB TO SEP 08 2, ( C ) STATE BOARD OF EQUALIZATION FUND 601 CONSUMER USE TAX PAYMENT JUL TO SEP TOTAL CAPITAL OUTLAY FUND $ 476, TOTAL ALL FUNDS $ 906, Page 6 of 10

7 NOTES: REIMBURSABLE EXPENSES DETAILS ( A ) CAWD / PBCSD Reclamation Project - Operations Check # Amount $ , , , , PAYROLL 8, SUBTOTAL $ 27, Reclamation Project - Capital Check # Amount $ SUBTOTAL $ ( B ) Fuel Reimbursement The California Department of Forestry reimburses the District for fuel used by Fire Dept. The Amount is calculated quarterly based on actual fuel used. The anticipated reimbursement amount is estimated at 60% of invoice. Check # Invoice Amt/ Reimbursable Amt $ 3, $ 1, SUBTOTAL $ 3, $ 1, Page 7 of 10

8 NOTES: REIMBURSABLE EXPENSES DETAILS (Continued) ( C ) Fire Cost Share Programs 1. Battalion Wide Training Cost Share Reimbursement: ( Capital: PBCSD 37.5%; Cypress FPD 37.5%; Carmel Highlands 25% / Operations: PBCSD 51%; Cypress FPD 31%; Carmel Highlands FPD 18%) $ $ , SUBTOTAL $ 2, $ 1, Division Chief Cost Share Reimbursement: ( PBCSD 37.5%; Cypress FPD 37.5%; Carmel Highlands FPD 10%; Aromas 5%; San Benito 5%; S. Monterey County 5%) $ - $ - SUBTOTAL $ - $ - 3. Battalion Chief (B4612) Reimbursement: (PBCSD 37.5%; Cypress FPD 37.5%; Carmel Highlands 25%) $ - $ - SUBTOTAL $ - $ - 4. Fire Prevention Chief (B4605) Reimbursement: (PBCSD 50%; Cypress FPD 50%) $ - $ - SUBTOTAL $ - $ - Page 8 of 10

9 NOTES: REIMBURSABLE EXPENSES DETAILS (Continued) 5. Paramedic Program Reimbursement: Paramedic Captain Cost Share: (PBCSD 37.5%, Cypress FPD 37.5%, Carmel Highlands FPD 25%) & Carmel Hill Station Cost Share: (PBCSD 50%, Cypress FPD 50%) $ $ SUBTOTAL $ 1, $ 1, ( D ) Other Reimbursements $ $ DMFF Indian Village Employee Callout Mileage Exp Reim DMFF Indian Village Employee Callout Mileage Exp Reim DMFF Indian Village Employee Callout Mileage Exp Reim DMFF Indian Village Security Camera & Phone Line Chgs Sep 08 TOTAL $ $ TOTAL REIMBURSABLE EXPENSES $ 32, Page 9 of 10

10 PAYROLL / TRANSACTION PERIOD S PAYROLL TYPE Begin End AMOUNT PAYROLL S to "Big Green" Recycle Event Overtime / Standby / Callout 9/16/08 9/30/08 $ 1, to Director Fees 7/1/08 9/30/ to "Big Green" Recycle Event Overtime / Standby / Callout 9/16/08 9/30/08 1, Director Fees 7/1/08 9/30/ to Standby / Callout 10/1/08 10/15/08 1, Subtotal Checks $ 5, PAYROLL DIRECT DEPOSITS Z-1629 "Big Green" Recycle Event Overtime 9/27/08 9/27/08 $ Z-1630 Recycle Event Overtime / Standby / Callout 9/16/08 9/30/ Z-1631 Director Fees 7/1/08 9/30/ Z-1632 to Z-1642 Regular Semi-Monthly 10/1/08 10/15/08 26, Z-1643 Standby / Callout 10/1/08 10/15/ Z-1644 to Z-1655 Regular Semi-Monthly 10/16/08 10/31/08 28, Subtotal Direct Deposit $ 56, TOTAL PAYROLL $ 62, Page 10 of 10

PEBBLE BEACH COMMUNITY SERVICES DISTRICT

PEBBLE BEACH COMMUNITY SERVICES DISTRICT GENERAL OPERATIONS FUND 64045 AVIVA LIFE & ANNUITY COMPANY SUPPLEMENTAL RETIREMENT PLAN LIFE INSURANCE PREMIUM NOV 08 $ 442.40 64046 CABELA'S MKTG & BRAND MGT, INC. FIRE MEDIC ENGINE 6611 & TRUCK 6671

More information

FY BUDGETED CURRENT REVENUE MONTHLY ESTIMATED CASH INFLOW COMPARED TO ACTUAL RECEIPTS (CUMULATIVE) TOTAL (Excludes Reclamation Reimbursements)

FY BUDGETED CURRENT REVENUE MONTHLY ESTIMATED CASH INFLOW COMPARED TO ACTUAL RECEIPTS (CUMULATIVE) TOTAL (Excludes Reclamation Reimbursements) FY 2008-09 BUDGETED CURRENT REVENUE MONTHLY ESTIMATED CASH INFLOW COMPARED TO ACTUAL RECEIPTS (CUMULATIVE) TOTAL (Excludes Reclamation Reimbursements) $13,000,000 $12,000,000 $11,000,000 $10,000,000 $9,000,000

More information

FY CURRENT REVENUE BUDGET MONTHLY ESTIMATED CASH INFLOW COMPARED TO ACTUAL RECEIPTS (CUMULATIVE) TOTAL (Excludes Reclamation Reimbursements)

FY CURRENT REVENUE BUDGET MONTHLY ESTIMATED CASH INFLOW COMPARED TO ACTUAL RECEIPTS (CUMULATIVE) TOTAL (Excludes Reclamation Reimbursements) FY 2007-08 CURRENT REVENUE BUDGET MONTHLY ESTIMATED CASH INFLOW COMPARED TO ACTUAL RECEIPTS (CUMULATIVE) TOTAL (Excludes Reclamation Reimbursements) $13,000,000 $12,000,000 $11,000,000 $10,000,000 $9,000,000

More information

PEBBLE BEACH COMMUNITY SERVICES DISTRICT PRELIMINARY BUDGET FY

PEBBLE BEACH COMMUNITY SERVICES DISTRICT PRELIMINARY BUDGET FY PEBBLE BEACH COMMUNITY SERVICES DISTRICT PRELIMINARY BUDGET FY 2007-08 PEBBLE BEACH COMMUNITY SERVICES DISTRICT FY 2007-08 PRELIMINARY BUDGET ESTIMATED FUND BALANCE SUMMARY PEBBLE BEACH COMMUNITY SERVICES

More information

COMPREHENSIVE ANNUAL FINANCIAL REPORT. For the Fiscal Year ended June 30, Pebble Beach Community Services District Pebble Beach, California

COMPREHENSIVE ANNUAL FINANCIAL REPORT. For the Fiscal Year ended June 30, Pebble Beach Community Services District Pebble Beach, California COMPREHENSIVE ANNUAL FINANCIAL REPORT For the Fiscal Year ended June 30, 2018 Pebble Beach Community Services District Pebble Beach, California Cover Photo: The Bagpiper at Spanish Bay Photo Credit: Rick

More information

PEBBLE BEACH COMMUNITY SERVICES DISTRICT LONG-TERM FINANCIAL PLAN

PEBBLE BEACH COMMUNITY SERVICES DISTRICT LONG-TERM FINANCIAL PLAN PEBBLE BEACH COMMUNITY SERVICES DISTRICT LONG-TERM FINANCIAL PLAN PEBBLE BEACH COMMUNITY SERVICES DISTRICT LONG-TERM FINANCIAL PLAN OBJECTIVES The Long-Term Financial Plan of the Pebble Beach Community

More information

PEBBLE BEACH COMMUNITY SERVICES DISTRICT LONG-TERM FINANCIAL PLAN

PEBBLE BEACH COMMUNITY SERVICES DISTRICT LONG-TERM FINANCIAL PLAN PEBBLE BEACH COMMUNITY SERVICES DISTRICT LONG-TERM FINANCIAL PLAN PEBBLE BEACH COMMUNITY SERVICES DISTRICT LONG-TERM FINANCIAL PLAN AND RESERVE POLICIES PBCSD FUND STRUCTURE Fund accounting system is used

More information

COMMUNITY SERVICES DISTRICT

COMMUNITY SERVICES DISTRICT PEBBLE BEACH COMMUNITY SERVICES DISTRICT 3101 FOREST LAKE ROAD PEBBLE BEACH, CALIFORNIA 93953 (831) 373-1274 PEBBLE BEACH COMMUNITY SERVICES DISTRICT BOARD OF DIRECTORS Regular Meeting of June 27, 2008

More information

KEY LARGO FIRE RESCUE AND EMERGENCY MEDICAL SERVICES DISTRICT

KEY LARGO FIRE RESCUE AND EMERGENCY MEDICAL SERVICES DISTRICT KEY LARGO FIRE RESCUE AND EMERGENCY MEDICAL SERVICES DISTRICT FY12/13 The KLFR&EMS District Mission is to provide exceptional fire protection and emergency medical services efficiently and cost-effectively

More information

Budget Summary Property Value Summary Tax Rate Summary

Budget Summary Property Value Summary Tax Rate Summary Budget Summary General Fund Fire Fund Tax Debt Service Fund Revenue Debt Service Fund Revenue 7,835,458 Revenue 71,075 Revenue 214,519 Revenue 444,838 FY 2016 Tax Collections 58,181 FY 2016 Tax Collections

More information

NOVATO SANITARY DISTRICT

NOVATO SANITARY DISTRICT NOVATO SANITARY DISTRICT Meeting Date: June 4, 218 The Wastewater Operations Committee of will hold a meeting at 3: PM, Monday, June 4, 218, at the District offices, Davidson Street, Novato. Materials

More information

Detailed Budget FY &

Detailed Budget FY & Detailed FY 2017-18 & 2018-19 Fund: 10 - General Fund Division: 000-10 - 000-401000 Property Tax 3,395,700.00 3,463,600.00 10-000 - 402000 Sales and Use Tax 5,225,800.00 5,568,900.00 10-000 - 403001 Franchise

More information

KEY LARGO FIRE RESCUE AND EMERGENCY MEDICAL SERVICES DISTRICT

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

More information

PUBLIC SAFETY ~ Fire Department Administration

PUBLIC SAFETY ~ Fire Department Administration PUBLIC SAFETY ~ Fire Department Administration Fire Chief Deputy Chief Operations Administrative Assistant II EMS Captain Fire Prevention Captain Battalion Chief Battalion Chief Battalion Chief Part Time

More information

Brownsburg Fire Territory 2018 Operating Budget (177)

Brownsburg Fire Territory 2018 Operating Budget (177) Line Cost 2018 2017 Item Description Qty Each Proposed Final Budget 113 Fire Chief Pay $90,395.00 $89,500.00 Fire Chief Pay 1 $90,395.00 $90,395.00 $89,500.00 114 Administrative Assistant $35,000.00 $25,000.00

More information

Brownsburg Fire Territory 2017 Operating Budget (177)

Brownsburg Fire Territory 2017 Operating Budget (177) 2017 Budget 2017 Operating Budget (177) Line Cost 2017 2016 % Change Item Description Qty Each Proposed Final Budget from 2016 113 Fire Chief Pay $89,500.00 $87,725.10 Fire Chief Pay $89,500.00 $87,725.10

More information

WATER UTILITY. Board of Public Works/ Public Service Commission. City Administrator (.17) Utility Director (.50) Administrative Assistant II

WATER UTILITY. Board of Public Works/ Public Service Commission. City Administrator (.17) Utility Director (.50) Administrative Assistant II Board of Public Works/ Public Service Commission City Administrator (.17) Utility Director (.50) Manager Account Clerk Administrative Assistant II Operations Coordinator Part-Time Meter Reader Part-Time

More information

Local Option Gas Tax 104,847.80

Local Option Gas Tax 104,847.80 Ad Valorem 001-000310-311001-01-0000 Ad Valorem Taxes 4,347,633.72 001-000310-311002-00-0000 Ad Valorem Taxes - Delinquent 89,290.90 Total Ad Valorem 4,436,924.62 001-000310-312410-00-0000 Local Option

More information

KEY LARGO FIRE RESCUE AND EMS DISTRICT FY ADOPTED BUDGET GENERAL FUND SUMMARY

KEY LARGO FIRE RESCUE AND EMS DISTRICT FY ADOPTED BUDGET GENERAL FUND SUMMARY ADOPTED BUDGET GENERAL FUND SUMMARY REVENUES Prior Year Millage Rate: 0.8223 Roll Back Rate: 0.7749 Taxable Value 2,809,005,588 Millage Rate : 0.9000 % over rollback rate 16.14% Ad Valorem Taxes (97% collection

More information

FY2018 General Fund Budget

FY2018 General Fund Budget FY2018 General Fund Budget 2018 Budget Carry Forward 43,270 Reserves 74,145 General Fund Revenues Ad Valorem Taxes 1,038,315 Insurance Premium Tax (Excise) 80,000 Utility Service Tax - Electricity 195,000

More information

Town of Pembroke Park Budget Amendment

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

More information

Accountant s Compilation Report

Accountant s Compilation Report Tel: 817-738-2400 Fax: 817-738-1995 www.bdo.com 6050 Southwest Blvd, Suite 300 Fort Worth, TX 76109 Accountant s Compilation Report Joseph Portugal Town Administrator Town of Westover Hills, Texas Management

More information

Cromwell Fire District Financial Statements March 31, 2019

Cromwell Fire District Financial Statements March 31, 2019 Financial Statements March 31, 2019 Table of Contents Executive Overview 1-4 General Fund Budget Report - Summary Budget Report - Detail EMS Billing Report Projected Fund Balance Water Division Enterprise

More information

TOWN OF WESTOVER HILLS FY 2019 BUDGET TABLE OF CONTENTS. Page Combined Budget Cover Page (statutory) 2 Budget Summary 4 Property Tax Rates 5

TOWN OF WESTOVER HILLS FY 2019 BUDGET TABLE OF CONTENTS. Page Combined Budget Cover Page (statutory) 2 Budget Summary 4 Property Tax Rates 5 TABLE OF CONTENTS Page Combined Budget Cover Page (statutory) 2 Budget Summary 4 Property Tax Rates 5 General Fund Budget Budget Summary 7 Water Fund Reimbursement 8 Revenues 9 Administration Expense 10

More information

General Fund FY2016 Final Budget

General Fund FY2016 Final Budget General Fund FY RESERVES & CARRY FORWARD Reserves 27,000 Carry Forward 75,000 Carry Forward (T-Pier Park) 10,000 REVENUES 112,000 Ad Valorem Taxes (5.024 Mills) 942,500 Insurance Premium Tax (Excise) 41,000

More information

Expenditure Classification by Object Code

Expenditure Classification by Object Code 6100 PERSONNEL SERVICES - This classification includes all expenditures made as compensation for services rendered by City employees and officials; and outside consultant services. 6111 Salaries & Wages

More information

City of Meadowlakes. April 2017 Financial Statements

City of Meadowlakes. April 2017 Financial Statements City of Meadowlakes April 2017 Financial Statements Run Date: 5/10/2017 General Fund Snapshot April 201 Income vs. Expense Trend Revenues $180,000 Expenses $160,000 $140,000 Prev Year Income Comparison

More information

City of Justin NOVEMBER

City of Justin NOVEMBER City of Justin MONTHLY FINANCIAL REPORT NOVEMBER - 2018 1 Revenues: Sales tax revenue is up 14.5% from this time prior year and November s sales tax collections increased 2.4% from November 2017. The City

More information

BOROUGH OF SWISSVALE GENERAL FUND 2018 BUDGET

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

More information

San Miguel Fire District 2017/2018 Budget (Amended March 28, 2018)

San Miguel Fire District 2017/2018 Budget (Amended March 28, 2018) General Fund Expenditure Summary San Miguel Fire District Code Account Title 5010 Director Benefits $26,291 5020 Director Fees $29,106 5030 Employee Benefits $5,438,548 5040 Employee Overtime $1,490,498

More information

General Fund. General Fund Revenues Final Budget

General Fund. General Fund Revenues Final Budget General Fund General Fund Revenues Reserves 201,310 Ad Valorem Taxes (5.024) 1,121,000 Insurance Premium Tax (Excise) 80,000 Utility Service Tax - Electricity 205,000 Utility Service Tax - Water 54,780

More information

$JUZ PG 1MBDFOUJB *OWFTUJOH JO UIF GVUVSF

$JUZ PG 1MBDFOUJB *OWFTUJOH JO UIF GVUVSF $JUZ PG 1MBDFOUJB *OWFTUJOH JO UIF GVUVSF ' * 4 $ " - : & " 3 City of Placentia EXPENDITURE SUMMARY (Department/Division) Amended Over/(Under) Incr/(Decr) Fund/Dept Division Actual Budget Estimate Budget

More information

TOWN OF PEMBROKE PARK BUDGET AMENDMENT

TOWN OF PEMBROKE PARK BUDGET AMENDMENT TOWN OF PEMBROKE PARK 2014-2015 BUDGET AMENDMENT Ad Valorem 001-000310-311001-01-0000 Ad Valorem Taxes 3,978,274.95 001-000310-311002-00-0000 Ad Valorem Taxes - Delinquent -10,078.60 001-000310-311002-01-0000

More information

DEPARTMENT ACCOUNT TITLE VENDOR/PAYEE DESCRIPTION AMOUNT DATE POLICE MACHINERY & EQUIPMENT REPAIRS BANK OF AMERICA 105 RADIATOR 206.

DEPARTMENT ACCOUNT TITLE VENDOR/PAYEE DESCRIPTION AMOUNT DATE POLICE MACHINERY & EQUIPMENT REPAIRS BANK OF AMERICA 105 RADIATOR 206. 210 - POLICE MACHINERY & EQUIPMENT REPAIRS BANK OF AMERICA 105 RADIATOR 206.69 02/01/2017 210 - POLICE MACHINERY & EQUIPMENT REPAIRS BANK OF AMERICA 105 CONDENSOR 155.01 02/01/2017 210 - POLICE MACHINES

More information

BOARD ACTUAL APPROVED DEPARTMENT CAO EXPENDITURES EXPENDITURES REQUEST RECOMMENDED ACCOUNT CLASSIFICATION

BOARD ACTUAL APPROVED DEPARTMENT CAO EXPENDITURES EXPENDITURES REQUEST RECOMMENDED ACCOUNT CLASSIFICATION COUNTY OF MADERA Department: FIRE-CHUKCHANSI BUDGET UNIT EXPENDITURE DETAIL INDIAN CASINO (05010) BUDGET FOR THE FISCAL YEAR 2017-18 Function: Public Protection Activity: Fire Protection Fund: General

More information

CROMWELL FIRE DISTRICT MEETING OF THE BOARD OF COMMISSIONERS

CROMWELL FIRE DISTRICT MEETING OF THE BOARD OF COMMISSIONERS CROMWELL FIRE DISTRICT MEETING OF THE BOARD OF COMMISSIONERS Tuesday, December 18, 2018, 7:00 PM Coles Road Firehouse, 105 Coles Road Cromwell, CT 06416 AGENDA I. Call to Order and Attendance - Pledge

More information

07/23/ :29 PM. REVENUE AND EXPENDITURE REPORT Page 1/28 User: SUSAN DB: Hartland PERIOD ENDING 06/30/2018 HARTLAND TOWNSHIP

07/23/ :29 PM. REVENUE AND EXPENDITURE REPORT Page 1/28 User: SUSAN DB: Hartland PERIOD ENDING 06/30/2018 HARTLAND TOWNSHIP REVENUE AND EXPENDITURE REPORT Page 1/28 DB Hartland PERIOD ENDING Fund 101 - GENERAL FUND 101-000-402.000 CURRENT REAL PROP TAX 101-000-421.000 MOBILE HOME FEES 101-000-445.001 PRE INTEREST 101-000-446.000

More information

Actual Actual

Actual Actual Apparatus Fund Fund 21 Special Revenue Fund Type Fund Description The Apparatus Fund is a special revenue fund designated for the purchase of emergency response apparatus. Requirements for this fund are

More information

Expense Budget.xlsx

Expense Budget.xlsx Page 1 20162017 Expense Budget.xlsx Account Description Budget 20162017 Budget 201516 Increase Change Budget 201415 Actuals 201415 20152016 to 20152016 to GENERAL GOVERNMENT 20162017 20162017 GENERAL GOTOTAL

More information

Village of Kenilworth Fiscal Year 2019 Adopted Budget

Village of Kenilworth Fiscal Year 2019 Adopted Budget F Village of Kenilworth Fiscal Year 2019 Adopted FY 16 Delta FY18B v. FY19P 23 GENERAL FUND Total General Operating Revenues: 4,793,044 4,514,062 4,429,149 3,993,544 4,584,330 4,491,415 62,266 Administration

More information

CITY OF MASCOTTE OPERATING BUDGET FISCAL YEAR GENERAL FUND REVENUE & EXPENDITURE SUMMARY BUDGET

CITY OF MASCOTTE OPERATING BUDGET FISCAL YEAR GENERAL FUND REVENUE & EXPENDITURE SUMMARY BUDGET Page 1 of 37 GENERAL FUND REVENUE & EXPENDITURE SUMMARY ACCOUNT TITLE FY2008-2009 REVENUES $ 3,892,462 EXPENDITURES 3,892,462 RESERVES TRANSFERRED IN (OUT) $ - 2008-2009 2009 Fiscal Year budget is balanced,

More information

WATER AND WASTEWATER FUND REVENUES

WATER AND WASTEWATER FUND REVENUES WATER AND WASTEWATER FUND REVENUES Water revenues comprise $12.11 million, or 70.6% of total revenues of the fund, while wastewater (sewer) charges comprise $4.25 million, or 24.7% of total revenues. Water

More information

BIG BEAR AIRPORT DISTRICT FINANCE COMMITTEE MEETING A G E N D A Wednesday, September 5, :00 P.M.

BIG BEAR AIRPORT DISTRICT FINANCE COMMITTEE MEETING A G E N D A Wednesday, September 5, :00 P.M. BIG BEAR AIRPORT DISTRICT FINANCE COMMITTEE MEETING A G E N D A Wednesday, September 5, 2012 4:00 P.M. Big Bear City Airport serves the local community and flying public by providing a safe and efficient,

More information

FY17 DPU Administration Budget Narrative

FY17 DPU Administration Budget Narrative FY17 DPU Administration Budget Narrative DPU Administration Administration oversee and directs the divisions of the Public Utilities and provide support services to the Divisions and the Department of

More information

Lakeside Fire Protection District PRELIMINARY BUDGET FISCAL YEAR

Lakeside Fire Protection District PRELIMINARY BUDGET FISCAL YEAR Lakeside Fire Protection District PRELIMINARY BUDGET FISCAL YEAR 2018-19 Lakeside Fire Protection District PRELIMINARY BUDGET FISCAL YEAR 2019 Director Bob Robeson Board President Director Jim Bigham Board

More information

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

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

More information

PE PE Title Category Category Title Account Account Title

PE PE Title Category Category Title Account Account Title Expense Codes 8-Apr-10 Expense Expense PE PE Title Category Category Title Account Account Title This expense code report is provided 01 Salaries 410101 Salaries & Wages E4105 Salaries for convenience

More information

$/. $ ]00, ' Z.00, $ 2.0C,l!W.00

$/. $ ]00, ' Z.00, $ 2.0C,l!W.00 Southern Manatee Fire Rescue District FY2018 Amended Revenue Summary Adopted FY15 Adopted FY16 Adopted FY17 Adopted FY18 Revenue Fund Balance Carried Forward* Ad Valorem @ 95% Non-Ad Valorem @ 95% Special

More information

PORT OF THE ISLANDS. Community Improvement District. Annual Operating and Debt Service Budget. Fiscal Year 2015

PORT OF THE ISLANDS. Community Improvement District. Annual Operating and Debt Service Budget. Fiscal Year 2015 Annual Operating and Debt Service Budget Version 5 - Final Budget: (Adopted at Board Meeting on 8/15/14) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures

More information

Decrease is due to the net result of asset additions of $247,976, deletions of $25,245, and depreciation of $3,209,734.

Decrease is due to the net result of asset additions of $247,976, deletions of $25,245, and depreciation of $3,209,734. Sheet Analysis As of June 30, 2018 ASSETS Current Assets Checking/Savings Jun 30, 18 Jun 30, 17 $ Change 11000 Available Cash & Equivalents $ 1,531,558 $ 1,672,669 $ (141,111) 11070 Restricted Cash & Equivalents

More information

Adopted FY17. General Fund Impact Fees $ 4,801, $ 9,030, $ $ 150, $ 24, $ 467, $ 2, $ 48, $ 23,160.

Adopted FY17. General Fund Impact Fees $ 4,801, $ 9,030, $ $ 150, $ 24, $ 467, $ 2, $ 48, $ 23,160. Southern Manatee Fire Rescue District FY2019 Proposed Revenue Summary Revenue Fund Balance Carried Forward* Ad Valorem @ 95% Non-Ad Valorem @ 95% Special Revenue - Impact Fees Special Revenue - Interest

More information

SIGNIFICANT BUDGET CHANGES

SIGNIFICANT BUDGET CHANGES Department of Environmental Services Our Mission: To build and maintain water delivery, sanitary sewer collection, and wastewater treatment systems that provide high-quality water and sewer services and

More information

Base Budget Training. George Hannah Budget Analyst II. Martha Lynch Financial Consultant. Leah Graber Systems Analyst / SAMIS Administrator

Base Budget Training. George Hannah Budget Analyst II. Martha Lynch Financial Consultant. Leah Graber Systems Analyst / SAMIS Administrator Base Budget Training George Hannah Budget Analyst II Martha Lynch Financial Consultant Leah Graber Systems Analyst / SAMIS Administrator Introductions & Overview Main Topics CSC Fiscal Timeline Indirect

More information

PETERS TOWNSHIP SANITARY AUTHORITY 2011 BUDGET WORKSHOP. November 30, 2010

PETERS TOWNSHIP SANITARY AUTHORITY 2011 BUDGET WORKSHOP. November 30, 2010 PETERS TOWNSHIP SANITARY AUTHORITY 2011 BUDGET WORKSHOP November 30, 2010 Agenda A. 2010 Budget Performance Summary B. 2011 Budget Request C. 2011 Capital Plan D. Consulting Engineer s Annual Report Preliminary

More information

Town of Chelmsford FY2016 Town Manager's Final Recommendation April 1, 2015

Town of Chelmsford FY2016 Town Manager's Final Recommendation April 1, 2015 REVENUE SUMMARY REVENUE FY2011 FY2012 FY2013 FY2014 FY2015 LOCAL TAXES $76,361,143 $78,965,974 $80,392,117 $84,216,426 $87,000,514 $89,995,378 2,994,864 3.44% STATE AID $14,837,293 $14,472,813 $14,993,324

More information

THREE LAKES WATER AND SANITATION DISTRICT 2019 BUDGET DOCUMENTS

THREE LAKES WATER AND SANITATION DISTRICT 2019 BUDGET DOCUMENTS THREE LAKES WATER AND SANITATION DISTRICT 2019 BUDGET DOCUMENTS PO BOX 899 GRAND LAKE, CO 80447 970-627-3544 www.threelakesws.com THREE LAKES WATER AND SANITATION DISTRICT 1111 COUNTY ROAD 48 GRAND LAKE,

More information

CITY OF WEST ORANGE, TEXAS BUDGET

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

More information

Monthly Overview of the 2018 Budget

Monthly Overview of the 2018 Budget New District Sub 2013 2014 2015 2016 2017 Approved 2018 's 's 2019 Change from 1 100 308 0 308 80 00 00--0 Beginning Cash & Investments-Unreserved $941,683.70 $1,371,894.74 $1,383,834.49 $1,132,154.73

More information

07/01/2018 Budget Report City of Wayland REQUESTED GL NUMBER DESCRIPTION BUDGET

07/01/2018 Budget Report City of Wayland REQUESTED GL NUMBER DESCRIPTION BUDGET 07/01/2018 Budget Report City of Wayland 2018-19 REQUESTED GL NUMBER DESCRIPTION BUDGET ESTIMATED REVENUES Dept 000 101-000-404-000 REAL PROPERTY TAX 1,493,880 101-000-404-001 REAL PROPERTY TAX - IFT 7,621

More information

SUN-KAP ENTERPRISES,LLC TAX AND FINANCIAL PLANNING 1260 Huntington Dr., Suite 205 South Pasadena, CA Phone Fax

SUN-KAP ENTERPRISES,LLC TAX AND FINANCIAL PLANNING 1260 Huntington Dr., Suite 205 South Pasadena, CA Phone Fax SUN-KAP ENTERPRISES,LLC TAX AND FINANCIAL PLANNING 1260 Huntington Dr., Suite 205 South Pasadena, CA 91030 Phone 323-254-2729 Fax 323-254-2739 NOTE: REMEMBER TO BRING ALL OF YOUR W-2, 1099, 1098, K-1 AND

More information

DEPARTMENT SUMMARY DEPT. NO. : 85-90

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

More information

NORTH COUNTY FIRE PROTECTION DISTRICT PRELIMINARY BUDGET FY

NORTH COUNTY FIRE PROTECTION DISTRICT PRELIMINARY BUDGET FY NORTH COUNTY FIRE PROTECTION DISTRICT PRELIMINARY BUDGET FY 2016-2017 PROJECTED REVENUE Funding Source FY 15/16 inary / Property Taxes-Current Secured 12,333,881 Property Taxes-Prop. 8 Revaluation 180,000

More information

Annual Operating and Debt Service Budget

Annual Operating and Debt Service Budget Annual Operating and Debt Service Budget (Tentative) Prepared By Table of Contents Page OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-3 Budget Narrative

More information

Check Register Jan 2017

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

More information

Plainfield Charter Township Revenue VS Expenditures

Plainfield Charter Township Revenue VS Expenditures 101 GENERAL FUND Revenue 000 101-000-402-000 CURRENT TAX COLLECTIONS $ (4,062,00) $ - $ (3,972,513.96) 97.80 101-000-403-000 IN LIEU OF TAX $ - $ - $ (6.69) 101-000-404-000 AMBROSE RIDGE-IN LIEU OF TAX

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

NOTICE OF PUBLIC HEARING ON BUDGET

NOTICE OF PUBLIC HEARING ON BUDGET NOTICE OF PUBLIC HEARING ON BUDGET The City Council for the City of Mont Belvieu, Texas, will hold a public hearing on the FY 2018-2019 Proposed Budget on Monday, September 10, 2018, at 6:00 pm in the

More information

CITY OF ELMHURST, ILLINOIS ANNUAL BUDGET FOR THE FISCAL YEAR ENDING DECEMBER 31, 2018 In Conformance with Section 3.19 of the Elmhurst Municipal Code

CITY OF ELMHURST, ILLINOIS ANNUAL BUDGET FOR THE FISCAL YEAR ENDING DECEMBER 31, 2018 In Conformance with Section 3.19 of the Elmhurst Municipal Code CITY OF ELMHURST, ILLINOIS ANNUAL BUDGET FOR THE FISCAL YEAR ENDING DECEMBER 31, 2018 In Conformance with Section 3.19 of the Elmhurst Municipal Code Exhibit "A" The following sums, or so much thereof

More information

Wastewater Utility Enterprise

Wastewater Utility Enterprise Wastewater Utility Enterprise Wastewater Utility Operating Fund Summary Wastewater Utility Revenue (62) Wastewater Utility Collection Systems Operations (62-4510) Wastewater Treatment Operations (62-4515)

More information

City of selma / B E A U T I F Y I N G. No Separations The Lotus & The Dove. Selma Historical Mural. Cho Family Mural

City of selma / B E A U T I F Y I N G. No Separations The Lotus & The Dove. Selma Historical Mural. Cho Family Mural City of selma B E A U T I F Y I N G S E L M A No Separations The Lotus & The Dove Selma Historical Mural Cho Family Mural 2 01 6 / 2 0 17 BUDGET RESOLUTION NO. 2016-48 R A RESOLUTION OF THE CITY COUNCIL

More information

CITY OF TONKA BAY FINANCIAL REPORT August 31, 2018

CITY OF TONKA BAY FINANCIAL REPORT August 31, 2018 ITEM NO. 4B CITY OF TONKA BAY FINANCIAL REPORT August 31, 2018 4M Fund Managed Investments Current interest rate 1.71% 1.79% 1.92% 2.03% FUND FUND# FUND NAME CHECKING SAVINGS Term Investments SAVINGS CD's

More information

SIGNIFICANT BUDGET CHANGES

SIGNIFICANT BUDGET CHANGES Department of Environmental Services Our Mission: To build and maintain water delivery, sanitary sewer collection, and wastewater treatment systems that provide high-quality water and sewer services and

More information

City of Meadowlakes. March 2017 Financial Statements

City of Meadowlakes. March 2017 Financial Statements City of Meadowlakes March 2017 Financial Statements Run Date: 4/10/2017 General Fund Snapshot Income vs. Expense Trend Revenues Expenses $270,000 $220,000 $170,000 $120,000 $70,000 $20,000 1st Qtr. 2nd

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

SAN MATEO COUNTY EMERGENCY SERVICES JOINT POWERS AUTHORITY FY BUDGET SUMMARY

SAN MATEO COUNTY EMERGENCY SERVICES JOINT POWERS AUTHORITY FY BUDGET SUMMARY SAN MATEO COUNTY EMERGENCY SERVICES JOINT POWERS AUTHORITY Area Office of Emergency Services & Homeland Security Hazardous Materials Response Team Countywide JPA Radio System FY 2016-17 BUDGET SUMMARY

More information

Administrative Services Budget Summary

Administrative Services Budget Summary Administrative Services Budget Summary Category Budget Services $ 6,193,738 44,313,287 Capital Outlay 2,595,787 Total Administrative Services $ 53,102,812 Program Budget Administration $ 735,526 Risk Management

More information

ASTON TOWNSHIP PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE CASH ON HAND: 1,619,955 1,058,

ASTON TOWNSHIP PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE CASH ON HAND: 1,619,955 1,058, ASTON TOWNSHIP 2014 2013 PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE FINAL DECREASE(-) REVENUE PROJECTIONS FOR 2014 100.000 CASH ON HAND: 1,619,955 1,058,465 53.05% 301.100 REAL ESTATE

More information

Analysis of Alternative Approaches to Providing Fire Protection Services PACIFIC GROVE, CALIFORNIA FINAL REPORT

Analysis of Alternative Approaches to Providing Fire Protection Services PACIFIC GROVE, CALIFORNIA FINAL REPORT Analysis of Alternative Approaches to Providing Fire Protection Services PACIFIC GROVE, CALIFORNIA FINAL REPORT 201 San Antonio Circle, Suite 148 Mountain View, CA 94040 v.650.858.0507 f.650.917.2310 September

More information

Fox Township Supervisors General Fund Proposed 2019 Budget

Fox Township Supervisors General Fund Proposed 2019 Budget General Fund 301.100 Real estate - Current $ 94,000 301.200 Real Estate - Prior $ 1,500 301.400 Tax Claim $ 5,000 310.010 Per Capita - current $ 9,300 310.020 Per Capita - Prior $ 150 310.100 Reality Transfer

More information

City of Granger - Adopted FY 2017/2018 Budget

City of Granger - Adopted FY 2017/2018 Budget Revenues 20172018 011004001 I & S Tax Collection $ 135,534.00 011004002 Delinquent I & S Tax Collection $ 25,000.00 011004003 M & O Tax Collection $ 184,827.72 011004004 Delinquent M & O Tax Collection

More information

Village of Mundelein Operating Report November 2013

Village of Mundelein Operating Report November 2013 Village of Mundelein Operating Report November 2013 Village of Mundelein Monthly Treasurer's Statement of Cash and Investments for 11/30/13 FD FUND 04/30/2013 CASH INVESTMENTS TOTAL 100000 General Corporate

More information

Wells Branch Municipal Utility District. Accounting Report. July 17, 2018

Wells Branch Municipal Utility District. Accounting Report. July 17, 2018 Wells Branch Municipal Utility District Accounting Report July 17, 2018 Financial Highlights: The operating fund has cash and investments of approximately $11.7 million; the debt service fund cash/investment

More information

City of Linden BUDGET Fund Fund Budget Budget Impact General DRAFT. Cemetery Perpetual. Debt Retriement

City of Linden BUDGET Fund Fund Budget Budget Impact General DRAFT. Cemetery Perpetual. Debt Retriement City of Linden 20 Revenue Expenditures 18-19 19-20 Fund Fund Budget Budget Impact General Cemetery $ 57,800 $ 42,681 $ 15,119 Building $ 17,000 $ 44,050 $ (27,050) Administration $ 2,031,353 $ 1,366,015

More information

Chart V Expense Codes. Updated 21-MAY-18. Expense Category Category Title

Chart V Expense Codes. Updated 21-MAY-18. Expense Category Category Title Chart V Expense Codes Updated 21-MAY-18 PE PE Ttile Expense Category Category Title Expense Account Account Title 10 Salaries 4000 Salaries & Wages E4105 Faculty E4106 Staff E4107 Sal-Admin Increment E4108

More information

FY FY FY FU FY FY

FY FY FY FU FY FY Dept 100 City Manager 100-501 Salary & Wages $ 162,060 $ 166,095 $ 168,882 $ 170,110 $ 170,110 $ 182,089 $ 11,979 100-502 City Council $ 7,837 $ 11,974 $ 12,200 $ 13,000 $ 13,000 $ 20,300 $ 7,300 100-504

More information

Check Register November 2015

Check Register November 2015 Check Register November 2015 Chk. Date Vendor Name Ck Amount Description Expense Account Expense Amount DD 11/6/2015 Municipal Court $ 492.64 Employee Payroll 01.40.5010 $ 492.64 DD 11/6/2015 Sanitation

More information

Current Month Actual Capital Project Expense ** 835,688 18,396 71, , % I

Current Month Actual Capital Project Expense ** 835,688 18,396 71, , % I GENERAL FUND OPERATING UDGET Four (4) Months of Operations- 33.33% of Year Number Description of Annual udget Month Information Variance Annual udget 338000 Management Fees - Intergovernmental $ 4,441,757

More information

SOUTHERN MARIN FIRE PROTECTION DISTRICT BUDGET DETAIL

SOUTHERN MARIN FIRE PROTECTION DISTRICT BUDGET DETAIL SOUTHERN MARIN FIRE PROTECTION DISTRICT DETAIL - LINE ITEM SUMMARY ACTUAL FINAL % Change PY $ Incr/(Decr) REVENUES Schiffmann Property Taxes 11,261,000 11,501,025 11,986,000 6.4% 725,000 Schiffmann Special

More information

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

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

More information

BIG BEAR AIRPORT DISTRICT FINANCE COMMITTEE A G E N D A Monday, November 7, :00 PM

BIG BEAR AIRPORT DISTRICT FINANCE COMMITTEE A G E N D A Monday, November 7, :00 PM BIG BEAR AIRPORT DISTRICT FINANCE COMMITTEE A G E N D A Monday, November 7, 2011 4:00 PM Big Bear City Airport serves the local community and flying public by providing a safe and efficient, superior venue

More information

CENTRAL PIERCE FIRE & RESCUE PIERCE COUNTY FIRE DISTRICT NO. 6 BOARD OF COMMISSIONERS SPECIAL BUDGET MEETING October 30 th, 2006 Station 6-0

CENTRAL PIERCE FIRE & RESCUE PIERCE COUNTY FIRE DISTRICT NO. 6 BOARD OF COMMISSIONERS SPECIAL BUDGET MEETING October 30 th, 2006 Station 6-0 CENTRAL PIERCE FIRE & RESCUE PIERCE COUNTY FIRE DISTRICT NO. 6 BOARD OF COMMISSIONERS SPECIAL BUDGET MEETING October 30 th, 2006 Station 6-0 The Special Budget meeting of the Board of Commissioners for

More information

Check Register March 2017

Check Register March 2017 Check Register March 2017 Chk. Date Vendor Name Ck Amount Description Expense Account Expense Amount DD 3/10/2017 Municipal Court $ 585.18 Employee Payroll 01.40.5010 $ 585.18 DD 3/10/2017 Sanitation $

More information

CERTIFICATE OF ESTIMATE OF REVENUE

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

More information

SOUTHERN MARIN FIRE PROTECTION DISTRICT BUDGET DETAIL

SOUTHERN MARIN FIRE PROTECTION DISTRICT BUDGET DETAIL SOUTHERN MARIN FIRE PROTECTION DISTRICT BUDGET DETAIL BUDGET - LINE ITEM SUMMARY ACTUAL ACTUAL ACTUAL REVENUES Property Taxes: Schiffmann Secured and Unsecured 10,348,380 11,125,356 11,891,780 12,300,000

More information

TOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES - ACTUAL COMPARED TO BUDGET GENERAL FUND 31, PROPOSED

TOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES - ACTUAL COMPARED TO BUDGET GENERAL FUND 31, PROPOSED TOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES - ACTUAL COMPARED TO BUDGET GENERAL FUND For the Year Ended December 31, 2011 With Proposed Budget Figures for 2012 PROPOSED REVENUES Town Clerk Fees:

More information

FIRE DEPARTMENT SPECIAL REVENUE FUND 40

FIRE DEPARTMENT SPECIAL REVENUE FUND 40 FIRE DEPARTMENT SPECIAL REVENUE FUND 40 ANNUAL BUDGET ESTIMATE - REVENUE Amended - 2017-2018 CITY OF BREVARD FY 2016-2017 2015-2016 2016-2017 6/30/2017 2016-2017 2017-2018 Account Actual ($) Budget ($)

More information

Facilities Development and Operations

Facilities Development and Operations Facilities Development and Operations Dashboard/Metrics Report California State University, East Bay July 1, 2016 to June 30, 2017 1 Who We Are: Vice President Administration & Finance Division Associate

More information

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

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

More information

CITY OF MASCOTTE OPERATING BUDGET FISCAL YEAR GENERAL FUND REVENUE & EXPENDITURE SUMMARY PROPOSED

CITY OF MASCOTTE OPERATING BUDGET FISCAL YEAR GENERAL FUND REVENUE & EXPENDITURE SUMMARY PROPOSED GENERAL FUND REVENUE & EXPENDITURE SUMMARY ACCOUNT TITLE FY2009-2010 REVENUES $ 2,798,944 EXPENDITURES 2,798,944 RESERVES TRANSFERRED IN (OUT) $ - 2009-2010 Fiscal Year budget is balanced, revenues to

More information

TOTAL WATER REVENUE $ (3,786,892.27) $ (3,499,200.00) $ (4,183,268.00) $ (3,971,200.00) $ (3,784,386.00)

TOTAL WATER REVENUE $ (3,786,892.27) $ (3,499,200.00) $ (4,183,268.00) $ (3,971,200.00) $ (3,784,386.00) MAGNA WATER DISTRICT WATER DIVISION WATER REVENUE WATER SALES $ (2,844,592.27) $ (2,900,000.00) $ (3,420,368.00) $ (3,275,000.00) $ (3,100,000.00) FLUORIDE SALES $ (95,601.92) $ (94,000.00) $ (101,702.00)

More information