Bradford County Annual Budget Budget Year 2018
|
|
- Winifred Chapman
- 6 years ago
- Views:
Transcription
1 Bradford County Annual Year 2018 Fund 01 - General Fund REVENUE Department Revenue Real Estate Taxes Collections in Process 541, , , Curr Yr Levy-Face Discount Per 9,207, ,035, ,200, Curr Yr Levy-Face Flat Period 1,004, ,050, ,020, Curr Yr Levy-Face Penalty Period 204, , , Curr Yr Levy-Discount (184,354.84) (180,000.00) (185,000.00) Curr Yr Levy-Penalty 20, , , State Game Lands-In Lieu of Taxes 74, , , Housing Authorities-Pilot In Lieu of Taxes 20, , , Public Utility Realty Tax 11, , , Industrial Development-In Lieu of Taxes 50, , , Licenses & Permits Real Estate Taxes Totals $10,951, $11,495, $11,726, Licenses - Firearms (Sheriff) 36, , , Permits-Firearms (Treasurer) License-Small Games of Chance 11, , , Cty Costs, Fines & Forfitures Licenses & Permits Totals $48, $40, $52, County Costs 60, , , Drug Testing Costs 101, , , Drug Testing Costs-No Show.00 (500.00) (250.00) County Fines 6, , , County Use 3, , , Collection Admin Fees 4, , , Masters Fees Arbitration Fees Title 75- DUI Charge 20, , , Revenue From Money, Equip & Property Cty Costs, Fines & Forfitures Totals $197, $301, $254, Interest-Now 1, , , Interest-Savings 1, , , Interest-Haz Mat Run by Daniel Thorp on 11/13/ :22:08 AM Page 1 of 139
2 Bradford County Annual Year 2018 Fund 01 - General Fund REVENUE Department Revenue Revenue From Money, Equip & Property Interest-Pligt Interest PLGIT Prime Interest-Pligt Plus Interest Income-Municipal Money Market 12, , , Interest-Insured Cash Sweep- ICS , Interest-Super Municipal 9, , , Interest Tax Claim Interest-911 (1,208.70) Interesst-Wireless , Rental Income - Farm Lease (220.93) 5, , Rental Income-Beacon Light 40, Rental Income-National Weather 2, , , Gas Royalties 38, , , Rental Income-911 Towers 16, , , Sale of Prop, Supplies & Equip 10, Grants & Gifts Revenue From Money, Equip & Property Totals $132, $61, $73, CDBG-2015 CFDA , , CDBG-2014 CFDA , , , CDBG-2013 CFDA , , , CDBG 2013 Disaster Recovery CFDA , , CDBG 2012 CFDA , , Grant-Home Rehab 9, Grant-Bulletproof Vest Program 1, Grant-Homeless Assist Program ST APP , , , CDBG CFDA , , State-DA Reimbursement (12,121.80) 110, , Grant-PBPP Grant in Aid Program 41, , , Grant-2016 CDBG , Grant-MATP- EMTA , ,125, ,302, Grant - DCNR Comp Plan Park.00 10, Run by Daniel Thorp on 11/13/ :22:09 AM Page 2 of 139
3 Bradford County Annual Year 2018 Fund 01 - General Fund REVENUE Department Revenue Grants & Gifts Grant - DCNR 58, , , PCORP/PCOMP Grants 10, Grant-State C & Y Act 148 2,103, ,467, ,734, Grant-State C & Y Act 148 YDC 162, , , Evidence Based Practices Grant 356, , , Grant - State PCCD VOJO , , , Juvenile Probation Programs 62, , , PCCD Treatment Court Act 35-Supervision Fees 48, , , Probation -Vivitrol Program - State Probation Misc Grant Revenue 41, C & Y Title IV-E Adoption Assistance CFDA# , , C & Y Title IV-E Subsidized Permanent Legal Cust. CFDA # , , C & Y Title IV-E Foster Care (33,537.86) 1,079, , C & Y IVB State 4, C & Y IVB CFDA , , , C & Y Medical Assistance.00 2, , C & Y Services-TANF , TANF Transition CFDA , , C&Y Medicaid Admin Init CFDA Cellular - State 922, ,230, ,230, PEMA 911 Statewide Interconnectivity 422, , Judicial Svc-Oper of Court 99, , , Ag Land Preservation Purchase 8, , PCCD - Treatment Court 24, , , C & Y Title XX , , , EMPG Emergency Mgmt Performance Grant , , HMRF Grant Act 165 PEMA- State 5, , , Grant-Hazardous Mitigation PEMA , FEMA Disaster Assistance CFDA , Run by Daniel Thorp on 11/13/ :22:10 AM Page 3 of 139
4 Bradford County Annual Year 2018 Fund 01 - General Fund REVENUE Department Revenue Grants & Gifts Coroner- State Vital Statistics Improvement Grant 7, , , Fed-Emergency Food Ass't Prog. Food Commodities CFDA , State Food Bank Purchase Program 41, , , State Food Purch Prog-Capital 3, , , TEFAP Fed CFDA , , , State Food Purchase Prog Admin 5, , , Victim Witness Program - RASA 7, , , Phare 2012 Housing Rent Rehab 944, , , Human Services Dev Fund - State 62, , , Dept of Ag-Dog Licenses 1, AG-Reimb Deputy Sheriff Training 1, , , Depart Charges & Reimbursement Grants & Gifts Totals $7,088, $9,908, $10,880, Assessment Web Users 24, , , Hotel Tax 237, , , Fees-Tax Claim Lein Cert 6, , , Fees - Treasurer 28, , , Fees - Act 137 Rehab. 43, , , Fees - Records Mgmt. - County 25, , , Fees - Adoption Act Fees - Records Management R & R 5, Fees - Register & Recorder 655, , , Fees - Coroner 21, , , Fees - Victim Impact Panel 5, , , Fees - Children Cope W/Divorce 1, , , Fees - Transcripts 11, , Fee-Local Ordinance Fees - County Warrants 5, , , Fees - Sheriff 67, , , Fees - School Based Probation 6, , , Run by Daniel Thorp on 11/13/ :22:10 AM Page 4 of 139
5 Bradford County Annual Year 2018 Fund 01 - General Fund REVENUE Department Revenue Depart Charges & Reimbursement Fees - Cty Offenders Supervision 76, , , Fees - Electronic Monitoring 15, , , Fees - ARD Costs Probation.00 1, Fees - Transfer Application 1, , , Fees - Treatment Court Incentive 2, , , Juvenile ability Fee , , Fee-Safe Driving School 27, , , Fee-CRN Court Reporting Network Fee 12, , , Fee - Treatment Court 12, , , Fees - Supervised Bail 19, , , Fees - Proth Criminal 18, , , Fees - Prothonotary & Clerk 177, , , Fees - Passport Photo Fees - PFA Courts Fees - Maps Assessment Fees - C & G Processing 1, , , Fees - Copy Assessment 3, , , Fees - Assment Computer Reports , , Fees - Copies Courts Fees - Communication Center.00 2, Fees Telephone 8, Fees - DJ Wysox 40, , , Fees - DJ Towanda 28, , , Fees - DJ Troy 25, , , Fees - DJ Sayre 23, , , Fees - County Prison DUI 1, , Fees - Room & Board Jail 119, , , Fees-BCCF Medical Costs 1, , , Fees - Voter Registration Cards Fees - Election Filing Run by Daniel Thorp on 11/13/ :22:10 AM Page 5 of 139
6 Bradford County Annual Year 2018 Fund 01 - General Fund REVENUE Department Revenue Depart Charges & Reimbursement Fees - Tax Claim Bureau Comm 174, , , Fees - Tax Claim Bureau Costs 193, , , Fees - Vojo Juvenile Fund 7, , , Fees - Hornbrook Park 24, , , Fees - Planning Sub-Division 11, , , Fees - Reimb Engineering 10, , , Fees-Planning Data Book , Fees - GIS Maps & Data 9, , , Fees - Plat Book Fees Fees - Pisgah Park Fees - Sunfish Park 25, , , Fees - Hazmat 45, , , Fees - Mtce Child Welfare (Promise) 135, , , Reim-Juvenile Justice Training 4, Other Receipts Depart Charges & Reimbursement Totals $2,410, $2,899, $2,787, Tourism Reimbursement 32, , , Contributions- County 5K Run , , State Tax Eq Board Fees - Books & Maps Refund Prior Year Expenditures.00 2, Bad Check Charges DA - Bad Check Fund Tax Billing Reimbursement 5, , , Guardian Angel Fund.00 1, Reimb Sal/Fringe Historical 6, , , Reimb Sal Conservation District , Reimb Wage Register & Recorder 6, , , Miscellaneous Revenues 48, , , Misc - Social Security Jail Fee 6, , , Other Receipts Totals $105, $887, $146, Run by Daniel Thorp on 11/13/ :22:10 AM Page 6 of 139
7 Bradford County Annual Year 2018 Fund 01 - General Fund REVENUE Department Revenue Transfers from Other Funds Indirect Costs - BCHS 32, , , Indirect Costs Drug & Alcohol 13, , , Indirect Costs MH/ID 144, , , Indirect Costs Day Care 44, , , Indirect Costs Liquid Fuels 12, , , Indirect Costs IVD 106, , , Indirect Costs Manor 329, , , Transfer From ACT 13-Impact Fees 920, , , Prior Year Fund Balance.00 2,702, ,191, Department Sheriff Depart Charges & Reimbursement Transfers from Other Funds Totals $1,604, $4,241, $3,775, Department Revenue Totals $22,539, $29,835, $29,697, Fees-Contracted Security 16, , , Fees-Sheriff's Office Transportation Fee 6, , , Depart Charges & Reimbursement Totals $23, $29, $27, Department Sheriff Totals $23, $29, $27, Department Children & Youth Administration Grants & Gifts Independent Living CFDA , , , Housing Initiative 14, , , C & Y Visitation IV-B CFDA # , , Grant - Technology 1, , , Grants & Gifts Totals $116, $298, $409, Department Children & Youth Administration $116, $298, $409, Totals REVENUE TOTALS $22,678, $30,162, $30,134, Department Commisioners Salaries - Elected Officials 159, , , Wages/Leaves 24, , , Salaries/Wages 146, , , Run by Daniel Thorp on 11/13/ :22:10 AM Page 7 of 139
8 Bradford County Annual Year 2018 Fund 01 - General Fund Department Commisioners Totals $330, $379, $384, Office Supplies 3, , , Subscriptions & Periodicals , , Postage 1, , , Totals $5, $6, $6, Advertising 2, , , Printing & Duplication 1, , , Copier Lease , Prof. Svcs. Legal 20, , , Mgmt. Consulting Svcs. 43, , , Consulting Services - Web Maint. 1, , , Dues 17, , , Other 6, , , Community Outreach 2, , , Staff Training.00 1, Registration Fees 4, , , Lodging & Meals 10, , , Communication Expense Totals $111, $150, $151, Telephone 2, , , Maintenance & Repair Communication Expense Totals $2, $2, $2, Maintenance Agreements Contracted Maintence & Repairs , Maintenance & Repair Totals $1, $0.00 $1, Vehicle Lease , Gas, Oil & Grease Other Auto Repairs & Parts Run by Daniel Thorp on 11/13/ :22:11 AM Page 8 of 139
9 Bradford County Annual Year 2018 Fund 01 - General Fund Department Commisioners Mileage - Employee Reimbursement 6, , , Capital Outlay Totals $6, $7, $12, Cap Out - Software 5, Capital Outlay Totals $5, $0.00 $ Fica/Medicare Expense 23, , , Medical Insurance Expense 89, , , Life Insurance Expense Unemployment Comp Expense 1, , , Workmen's Comp Insurance 2, , , County Park Races 3, , , Department Custodial Totals $119, $131, $140, Department Commisioners Totals $582, $677, $699, Wages/Leaves 29, , , Salaries/Wages 102, , , Totals $132, $141, $150, Operating Supplies 18, , , Maintenance & Repair Totals $18, $20, $22, Maint - Machinery & Equipment 1, , , Maintenance & Repair Totals $1, $1, $1, Fica/Medicare Expense 9, , , Medical Insurance Expense 58, , , Life Insurance Expense Unemployment Comp Expense , , Workmen's Comp Insurance 4, , , Totals $73, $80, $86, Department Custodial Totals $225, $243, $261, Run by Daniel Thorp on 11/13/ :22:11 AM Page 9 of 139
10 Bradford County Annual Year 2018 Fund 01 - General Fund Department Maintenance Wages/Leaves 64, , , Salaries/Wages 164, , , Wages Exceed Normal Hours 3, , , Totals $233, $244, $254, Maint. Material & Supplies 22, , , Small Tools & Equipment , , Office Supplies Postage Fuel 9, , , Electric 36, , , Water & Sewer 7, , , Water & Sewer - Children's Home 1, , , Other Material & Supplies Totals $77, $132, $109, Transfer Wages Printing & Duplication Lease - Pagers Lease - Parking Area 2, , , Other 2, , , Staff Training Other General Exp - Refuse 8, , , Communication Expense Totals $13, $16, $22, Telephone 2, , , Maintenance & Repair Communication Expense Totals $2, $2, $2, Maint - Machinery & Equipment 7, , , Maintenance Agreements 7, , , Contracted Maintence & Repairs 2, , , Maintenance & Repair Totals $17, $47, $48, Run by Daniel Thorp on 11/13/ :22:11 AM Page 10 of 139
11 Bradford County Annual Year 2018 Fund 01 - General Fund Department Maintenance Gas, Oil & Grease 1, , , Tires & Tubes.00 1, , Other Auto Repairs & Parts , , Automobile Insurance 1, , Capital Outlay Totals $3, $6, $6, Cap Out - Bldg & Bldg Improv. 110, Capital Outlay Totals $110, $0.00 $ Fica/Medicare Expense 17, , , Medical Insurance Expense 44, , , Life Insurance Expense Unemployment Comp Expense 2, , , Workmen's Comp Insurance 8, , , Department Elections Totals $73, $83, $88, Department Maintenance Totals $531, $534, $531, Wages/Leaves 8, , , Salaries/Wages 49, , , Wages Exceed Normal Hours 1, , , Totals $59, $73, $72, Operating Supplies 8, , , Office Supplies 1, , , Postage 4, , , Totals $14, $30, $26, Transfer Wages Advertising 2, , , Printing & Duplication , , Copier Lease Run by Daniel Thorp on 11/13/ :22:11 AM Page 11 of 139
12 Bradford County Annual Year 2018 Fund 01 - General Fund Department Elections Rent 2, , , Programming.00 1, , Other , , Registration Fees Lodging & Meals 1, , , Communication Expense Totals $9, $22, $21, Telephone , , Maintenance & Repair Communication Expense Totals $ $1, $1, Maint - Machinery & Equipment.00 20, , Maintenance Agreements 25, , , Maintenance & Repair Totals $25, $40, $40, Mileage - Employee Reimbursement 2, , , Totals $2, $3, $5, Fees - Election Officers 27, , , Fees - Constables 1, , , Fica/Medicare Expense 4, , , Medical Insurance Expense 23, , , Life Insurance Expense Unemployment Comp Expense , , Workmen's Comp Insurance Department Grants Totals $56, $93, $102, Department Elections Totals $169, $264, $268, Wages/Leaves 16, , , Salaries/Wages 39, , , Totals $55, $58, $39, Office Supplies , Run by Daniel Thorp on 11/13/ :22:11 AM Page 12 of 139
13 Bradford County Annual Year 2018 Fund 01 - General Fund Department Grants Postage Totals $ $1, $1, Advertising 3, , , Rent 1, , Single Audit Fees Other Registration Fees Lodging & Meals Communication Expense Totals $5, $2, $8, Telephone Maintenance & Repair Communication Expense Totals $ $50.00 $ Maintenance Agreements Maintenance & Repair Totals $0.00 $ $ Mileage - Employee Reimbursement Totals $ $ $ Fica/Medicare Expense 3, , , Medical Insurance Expense 12, , , Life Insurance Expense Unemployment Comp Expense , Workmen's Comp Insurance Department Assessment Totals $17, $13, $21, Department Grants Totals $80, $76, $72, Wages/Leaves 40, , , Salaries/Wages 205, , , Wages Exceed Normal Hours Run by Daniel Thorp on 11/13/ :22:12 AM Page 13 of 139
14 Bradford County Annual Year 2018 Fund 01 - General Fund Department Assessment Totals $246, $305, $305, Office Supplies 5, , , Subscriptions & Periodicals Postage 2, , , Totals $7, $9, $9, Advertising Printing & Duplication 4, , , Copier Lease Prof. Svcs. Legal 8, , , Mgmt. Consulting Svcs. 1, , Dues Other Staff Training 2, , Registration Fees 1, , , Lodging & Meals 1, , , Communication Expense Totals $19, $44, $41, Telephone Maintenance & Repair Communication Expense Totals $ $ $ Maint - Machinery & Equipment.00 3, , Maintenance Agreements 26, , , Maintenance & Repair Totals $26, $29, $30, Vehicle Lease 9, , , Gas, Oil & Grease 1, , , Other Auto Repairs & Parts 2, , , Mileage - Employee Reimbursement 6, , , Automobile Insurance 1, , Run by Daniel Thorp on 11/13/ :22:12 AM Page 14 of 139
15 Bradford County Annual Year 2018 Fund 01 - General Fund Department Assessment Capital Outlay Totals $20, $21, $21, Cap Out - Mach & Equip 4, Capital Outlay Totals $4, $0.00 $ Fica/Medicare Expense 18, , , Medical Insurance Expense 79, , , Life Insurance Expense Unemployment Comp Expense 1, , , Workmen's Comp Insurance Department ing Totals $99, $118, $120, Department Assessment Totals $425, $529, $529, Wages/Leaves 52, , , Salaries/Wages 151, , , Totals $204, $250, $222, Office Supplies 3, , , Postage 4, , , Totals $7, $11, $11, Advertising Printing & Duplication , , Copier Lease Lease of Mach. & Equip. 4, , Single Audit Fees 26, , , Indirect Cost Allo. Plan.00 6, Acturial Fees Retirement 23, , , Investment Counsel - Retirement 132, , , Bank Custodian - Retirement 19, , , Run by Daniel Thorp on 11/13/ :22:12 AM Page 15 of 139
16 Bradford County Annual Year 2018 Fund 01 - General Fund Department ing Fiduciary insurance Retirement 6, , Other Registration Fees Lodging & Meals Communication Expense Totals $213, $244, $266, Telephone Maintenance & Repair Communication Expense Totals $ $ $ Maintenance Agreements.00 3, , Maint - Office Equipment Maintenance & Repair Totals $0.00 $3, $3, Mileage - Employee Reimbursement Capital Outlay Totals $ $ $ Cap Out - Office Furnt & Fixture 2, Cap Out - Software Capital Outlay Totals $2, $0.00 $ Fica/Medicare Expense 14, , , Medical Insurance Expense 44, , , Life Insurance Expense Unemployment Comp Expense 2, , , Workmen's Comp Insurance Department Treasurer Totals $62, $89, $76, Department ing Totals $491, $599, $580, Salaries - Elected Officials 47, , , Wages/Leaves 10, , , Salaries/Wages 64, , , Totals $122, $155, $149, Run by Daniel Thorp on 11/13/ :22:12 AM Page 16 of 139
17 Bradford County Annual Year 2018 Fund 01 - General Fund Department Treasurer Office Supplies 1, , , Postage 1, , , Totals $2, $6, $6, Printing & Duplication , , Copier Lease Dues Other Registration Fees Lodging & Meals 1, , , Communication Expense Totals $3, $4, $4, Telephone Maintenance & Repair Communication Expense Totals $ $ $ Maintenance Agreements Maintenance & Repair Totals $ $ $ Mileage - Employee Reimbursement Totals $ $ $ Fees - Solicitor Fica/Medicare Expense 9, , , Medical Insurance Expense 36, , , Life Insurance Expense Unemployment Comp Expense , , Workmen's Comp Insurance Department Tax Collectors Totals $47, $67, $60, Department Treasurer Totals $177, $235, $221, Operating Supplies Office Supplies Run by Daniel Thorp on 11/13/ :22:13 AM Page 17 of 139
18 Bradford County Annual Year 2018 Fund 01 - General Fund Department Tax Collectors Postage 8, , , Totals $8, $12, $12, Other Maintenance & Repair Totals $0.00 $ $ Maint. Agree. - Software 1, , , Maintenance & Repair Totals $1, $1, $1, Commissions 119, , , Fica/Medicare Expense 9, , Insurance Official Bonds , Department Tax Claim Totals $128, $134, $138, Department Tax Collectors Totals $138, $148, $152, Salaries - Elected Officials 5, , , Salaries/Wages , , Totals $6, $9, $7, Office Supplies 6, , , Postage 39, , , Totals $46, $57, $57, Advertising 10, , , Dues Other.00 1, , Registration Fees Lodging & Meals.00 1, , Posting Expense 15, , , Personal Service 9, , , Title & Lein Searches , , Run by Daniel Thorp on 11/13/ :22:13 AM Page 18 of 139
19 Bradford County Annual Year 2018 Fund 01 - General Fund Department Tax Claim Maintenance & Repair Totals $36, $50, $50, Maint. Agree. - Software 6, , , Maintenance & Repair Totals $6, $6, $6, Mileage - Employee Reimbursement Capital Outlay Totals $0.00 $ $ Cap Out - Office Equip 4, Capital Outlay Totals $4, $0.00 $ Fees - Solicitor 1, , , Fica/Medicare Expense Medical Insurance Expense 1, , , Life Insurance Expense Unemployment Comp Expense Workmen's Comp Insurance Department Auditors Totals $3, $3, $3, Department Tax Claim Totals $103, $126, $125, Salaries - Elected Officials 51, , , Wages - Taxable Mileage , Totals $51, $70, $80, Office Supplies Postage Totals $ $ $ Advertising Printing & Duplication Dues Run by Daniel Thorp on 11/13/ :22:13 AM Page 19 of 139
20 Bradford County Annual Year 2018 Fund 01 - General Fund Department Auditors Other Registration Fees , , Lodging & Meals 1, , , Communication Expense Totals $3, $3, $3, Telephone Communication Expense Totals $13.31 $ $ Mileage - Employee Reimbursement 7, , Totals $7, $9, $ Fees - Solicitor Fica/Medicare Expense 3, , , Medical Insurance Expense 30, , , Life Insurance Expense Workmen's Comp Insurance Department Collections Totals $35, $40, $41, Department Auditors Totals $97, $124, $127, Wages/Leaves 14, , , Salaries/Wages 62, , , Wages Exceed Normal Hours , Totals $78, $89, $96, Office Supplies , , Postage 3, , , Totals $4, $7, $8, Printing & Duplication Copier Lease Other Lodging & Meals Run by Daniel Thorp on 11/13/ :22:13 AM Page 20 of 139
21 Bradford County Annual Year 2018 Fund 01 - General Fund Department Collections Communication Expense Totals $1, $1, $2, Telephone Maintenance & Repair Communication Expense Totals $ $ $ Maintenance Agreements Maintenance & Repair Totals $ $ $ Mileage - Employee Reimbursement Totals $59.85 $0.00 $ Fica/Medicare Expense 5, , , Medical Insurance Expense 38, , , Life Insurance Expense Unemployment Comp Expense , , Workmen's Comp Insurance Department Planning Totals $44, $42, $52, Department Collections Totals $128, $142, $159, Wages/Leaves 19, , , Salaries/Wages 139, , , Wages Exceed Normal Hours , Totals $160, $181, $194, Operating Supplies Office Supplies 1, , , Subscriptions & Periodicals Postage 1, , , Totals $3, $5, $5, Advertising Run by Daniel Thorp on 11/13/ :22:14 AM Page 21 of 139
22 Bradford County Annual Year 2018 Fund 01 - General Fund Department Planning Printing & Duplication 1, , , Copier Lease Prof. Svcs. Legal 7, , , Mgmt. Consulting Svcs. 17, , , Engineering Costs 9, , , Dues , , Other Staff Training , , Registration Fees , , Lodging & Meals , , Planning Commission Dinners , , Communication Expense Totals $38, $100, $91, Telephone 3, , , Maintenance & Repair Communication Expense Totals $3, $4, $4, Maintenance Agreements 12, , , Maint - Office Equipment Maintenance & Repair Totals $12, $13, $13, Mileage - Employee Reimbursement 2, , , Totals $2, $3, $3, Fica/Medicare Expense 11, , , Medical Insurance Expense 15, , , Life Insurance Expense Unemployment Comp Expense 1, , , Workmen's Comp Insurance Totals $28, $38, $35, Department Planning Totals $249, $347, $347, Run by Daniel Thorp on 11/13/ :22:14 AM Page 22 of 139
23 Bradford County Annual Year 2018 Fund 01 - General Fund Department Register & Recorder Salaries - Elected Officials 51, , , Wages/Leaves 43, , , Salaries/Wages 102, , , Wages Exceed Normal Hours 4, , , Totals $201, $235, $241, Office Supplies 7, , , Subscriptions & Periodicals Postage 1, , , Totals $8, $9, $9, Advertising , , Printing & Duplication 1, , , Copier Lease , Cont. Svcs - Dup. of Records.00 7, , Storage - Records , Dues 1, , , Other , , Registration Fees.00 1, , Lodging & Meals.00 2, , Communication Expense Totals $4, $30, $23, Telephone 1, , , Maintenance & Repair Communication Expense Totals $1, $2, $2, Maintenance Agreements 12, , , Maint - Office Equipment.00 4, , Maintenance & Repair Totals $12, $19, $16, Mileage - Employee Reimbursement Capital Outlay Totals $0.00 $ $ Cap Out - Office Equip 2, Run by Daniel Thorp on 11/13/ :22:14 AM Page 23 of 139
24 Bradford County Annual Year 2018 Fund 01 - General Fund Department Register & Recorder Capital Outlay Capital Outlay Totals $2, $0.00 $ Fees - Solicitor 1, , , Fica/Medicare Expense 14, , , Medical Insurance Expense 46, , , Life Insurance Expense Unemployment Comp Expense , , Workmen's Comp Insurance , Totals $64, $75, $76, Department Register & Recorder Totals $295, $372, $369, Department Human Resources Wages/Leaves 7, , , Salaries/Wages 57, , , Wages Exceed Normal Hours Totals $65, $83, $79, Office Supplies 3, , , Postage Totals $3, $2, $2, Printing & Duplication Copier Lease Prof. Svcs. Legal 6, , , Mgmt. Consulting Svcs. 29, , , Prof. Svcs - Background Checks Lab Fees - Blood, Drug, Etc 6, , , Dues Other , , Staff Training Registration Fees Run by Daniel Thorp on 11/13/ :22:14 AM Page 24 of 139
25 Bradford County Annual Year 2018 Fund 01 - General Fund Department Human Resources Lodging & Meals 1, Employee Wellness Program 8, , , Communication Expense Totals $54, $80, $73, Telephone , , Communication Expense Totals $ $1, $1, Mileage - Employee Reimbursement , , Totals $ $1, $1, Fica/Medicare Expense 4, , , Medical Insurance Expense 27, , , Health Reform Transition Reinsurance 1, , Life Insurance Expense Unemployment Comp Expense , , Workmen's Comp Insurance Totals $34, $17, $37, Department Human Resources Totals $159, $187, $195, Department Information Technology Wages/Leaves 31, , , Salaries/Wages 173, , , Totals $204, $244, $248, Operating Supplies , , Office Supplies Postage Totals $ $3, $3, Advertising Printing & Duplication Mgmt. Consulting Svcs. 7, , , Dues , Run by Daniel Thorp on 11/13/ :22:14 AM Page 25 of 139
26 Bradford County Annual Year 2018 Fund 01 - General Fund Department Information Technology Purchased Services 11, , , Other Staff Training 1, , , Lodging & Meals Maint Agreement - Phone System 9, , , Communication Expense Totals $30, $63, $65, Telephone , , Internet 2, , , Maintenance & Repair Communication Expense Totals $3, $4, $4, Maint - Machinery & Equipment , , Maint. Agree. - Network 17, , , Maint. Agree. - Software 13, , , Maint. Agree On Base Concurrent 9, , , Maint. Agree. - Software Acctng 60, , , Maintenance & Repair Totals $101, $125, $156, Mileage - Employee Reimbursement Capital Outlay Totals $ $ $ Cap Out - Mach & Equip 3, Cap Out - Office Equip 1, Cap Out - Software 24, Capital Outlay Totals $28, $0.00 $ Fica/Medicare Expense 14, , , Medical Insurance Expense 71, , , Life Insurance Expense Unemployment Comp Expense , , Workmen's Comp Insurance Totals $87, $90, $104, Run by Daniel Thorp on 11/13/ :22:14 AM Page 26 of 139
27 Bradford County Annual Year 2018 Fund 01 - General Fund Department Information Technology Totals $458, $531, $583, Department Sheriff Salaries - Elected Officials 51, , , Wages/Leaves 42, , , Salaries/Wages 301, , , Wages-Contracted Security 5, , , Wages Exceed Normal Hours 14, , , Totals $414, $504, $501, Operating Supplies 2, , , Uniforms 4, , , Office Supplies 4, , , Postage 2, , , Totals $13, $15, $16, Advertising Printing & Duplication Copier Lease Lease - Pagers Dues 1, , , Client Transport - Extradition 25, , , Airfare , Other 4, , , Staff Training 4, , , Registration Fees 1, , , Lodging & Meals 1, , , Writs - Sheriff's Costs 5, , , Communication Expense Totals $45, $38, $41, Telephone , , Maintenance & Repair Communication Expense Totals $ $2, $1, Maintenance Agreements 7, , , Run by Daniel Thorp on 11/13/ :22:15 AM Page 27 of 139
28 Bradford County Annual Year 2018 Fund 01 - General Fund Department Sheriff Maintenance & Repair Maintenance & Repair Totals $7, $6, $7, Gas, Oil & Grease 14, , , Tires & Tubes , , Other Auto Repairs & Parts 11, , , Mileage - Employee Reimbursement , Automobile Insurance 3, , , Capital Outlay Totals $30, $26, $28, Cap Out - Mach & Equip 15, Cap Out - Other Cap Expense 5, Capital Outlay Totals $20, $0.00 $ Fees - Solicitor 2, , , Fica/Medicare Expense 30, , , Medical Insurance Expense 67, , , Life Insurance Expense Unemployment Comp Expense 1, , , Law Enforcement Insurance 7, , , Workmen's Comp Insurance 10, , , Department Coroner Totals $120, $157, $145, Department Sheriff Totals $654, $751, $741, Salaries - Elected Officials 22, , , Wages/Leaves 4, , , Salaries/Wages 22, , , Totals $49, $59, $60, Operating Supplies , , Operating Supplies - Grant 17, , , Run by Daniel Thorp on 11/13/ :22:15 AM Page 28 of 139
29 Bradford County Annual Year 2018 Fund 01 - General Fund Department Coroner Office Supplies Postage Totals $18, $22, $7, Printing & Duplication Copier Lease Professional Svcs - Autopsy 71, , , Dues Other 2, , , Staff Training.00 3, , Registration Fees , , Lodging & Meals , , Communication Expense Totals $76, $58, $84, Telephone , , Communication Expense Totals $ $1, $1, Gas, Oil & Grease 1, , , Other Auto Repairs & Parts 4, , , Mileage - Employee Reimbursement 3, , Mileage - Transports 6, , , Automobile Insurance Totals $16, $8, $14, Fees - Deputies.00 13, , Fees - Solicitor Fica/Medicare Expense 3, , , Medical Insurance Expense 7, , , Life Insurance Expense Unemployment Comp Expense (197.21) 1, Workmen's Comp Insurance Run by Daniel Thorp on 11/13/ :22:15 AM Page 29 of 139
30 Bradford County Annual Year 2018 Fund 01 - General Fund Department Coroner Department Prothonotary Totals $12, $28, $29, Department Coroner Totals $174, $179, $197, Salaries - Elected Officials 51, , , Wages/Leaves 24, , , Salaries/Wages 166, , , Wages Exceed Normal Hours , Totals $243, $300, $293, Office Supplies 7, , , Postage 9, , , Totals $17, $22, $22, Printing & Duplication , , Copier Lease Dues Other , , Registration Fees.00 1, , Lodging & Meals 2, , , Communication Expense Totals $4, $4, $5, Telephone Maintenance & Repair Communication Expense Totals $ $ $ Maintenance Agreements 22, , , Maint - Office Equipment , Maintenance & Repair Totals $22, $24, $26, Mileage - Employee Reimbursement Totals $0.00 $ $ Run by Daniel Thorp on 11/13/ :22:15 AM Page 30 of 139
31 Bradford County Annual Year 2018 Fund 01 - General Fund Department Prothonotary Fees - Solicitor 2, , , Fica/Medicare Expense 17, , , Medical Insurance Expense 94, , , Life Insurance Expense Unemployment Comp Expense , , Workmen's Comp Insurance , , Totals $115, $142, $139, Department Prothonotary Totals $403, $495, $487, Department Victim Impact Panel Salaries/Wages , , Wages - Security Totals $ $1, $1, Operating Supplies 1, , Postage Totals $1, $ $1, Registration Fees Lodging & Meals 2, , , Totals $3, $5, $5, Mileage - Employee Reimbursement 2, , , Totals $2, $2, $2, Fees - Panelist Honorarium Fica/Medicare Expense Life Insurance Expense Unemployment Comp Expense (21.26) Workmen's Comp Insurance Totals $ $ $ Department Victim Impact Panel Totals $8, $11, $11, Run by Daniel Thorp on 11/13/ :22:15 AM Page 31 of 139
32 Bradford County Annual Year 2018 Fund 01 - General Fund Department Public Defender Wages/Leaves 12, , , Salaries/Wages 136, , , Wages - Transcript Fees 4, , Wages Exceed Normal Hours Totals $153, $187, $180, Office Supplies 1, , , Subscriptions & Periodicals 3, , , Postage Totals $4, $6, $6, Printing & Duplication , , Copier Lease Witness Fees Interpreter Services Court Appointed Counsel 9, , , Psychologist/Psychiatrist 1, , , Private Investigator.00 2, , Expert Witness Fees , , Dues 1, , , Other 6, , , Registration Fees , , Lodging & Meals , , Communication Expense Totals $21, $35, $36, Telephone Communication Expense Totals $ $ $ Mileage - Employee Reimbursement 1, , , Totals $1, $2, $1, Fica/Medicare Expense 11, , , Run by Daniel Thorp on 11/13/ :22:15 AM Page 32 of 139
CLARION COUNTY TENTATIVE 2018 BUDGET TENTATIVE PRESENTED AT THE NOVEMBER 14, 2017 COMMISSIONERS MEETING
CLARION COUNTY TENTATIVE BUDGET TENTATIVE PRESENTED AT THE NOVEMBER 14, 2017 COMMISSIONERS MEETING TED THARAN, COUNTY COMMISSIONER CHAIRMAN WAYNE R.BROSIUS, COUNTY COMMISSIONER ED HEASLEY, COUNTY COMMISSIONER
More informationCLARION COUNTY 2015 BUDGET WAYNE R. BROSIUS, CHAIRMAN G. "BUTCH" CAMPBELL GREGORY A. FALLER
CLARION COUNTY 205 BUDGET WAYNE R. BROSIUS, CHAIRMAN G. "BUTCH" CAMPBELL GREGORY A. FALLER COUNTY OF CLARION OFFICE OF CENTRAL ACCOUNTING 330 Main Street, 2 nd Floor, Room 27 Clarion, PA 624 (84) 226-4000,
More informationPRICE COUNTY Department Report Page: 1
PRICE COUNTY Department Report Page: 1 GENERAL FUND 100-00-41110-000-000-00000 GENERAL PROPERTY TAX 3,113,538.00-3,140,938.00-3,076,962.00-3,076,962.00-.00 100-00-41111-000-000-00000 CHANGE IN DEFERRED
More informationDOUGLAS 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 informationDOUGLAS 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 information2018 BUDGET AS OF 9/30
2019 OPERATING BUDGET SUMMARY Revenues ACTUAL 2017 2018 BUDGET AS OF 9/30 APPROVED 2019 $ CHANGE % CHANGE Operating Real Estate Taxes $ 164,205,200 $ 164,922,932 $ 167,053,095 $ 2,130,163 1.3% Federal
More information2019 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 informationINTENTONALLY 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 informationELMORE 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$ 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 informationELK COUNTY COMMISSIONERS RELEASE PRELIMINARY 2018 BUDGET
ELK COUNTY COMMISSIONERS RELEASE PRELIMINARY 2018 BUDGET The Elk County Board of Commissioners is presenting the proposed 2018 county operational budget in the amount of $12,644,115 and an overall budget
More information*** Waseca County ***
1 FUND 2 DEPT DEPT 1:23AM 1-2---613 Salaries & Wages - Regular Ft 1-2---615 Salaries & Wages - Regular PT 1-2---6111 Per Diems 1-2---615 Life Insurance - County Share 1-2---6153 Health Insurance - County
More informationAn Ordinance fixing the budget of estimated revenues and expenditures for the Red River Parish Police Jury GENERAL FUND for the year 2015.
ORDINANCE 27-14 Police Jury GENERAL FUND for the year 2015. BEGINNING FUND BALANCE 2,436,122.00 ADVALOREM TAXES 650,000.00 CABLE TV FRANCHISE 1,000.00 BEER & LIQUOR PERMITS 2,000.00 ANNUAL INSURANCE LICENSE
More informationTown 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 informationBUDGET 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 informationCarroll County, VA Revenue Summary FY2017
11010 Real Property Taxes 1 Current Year 13,176,764 13,777,800 13,859,516 81,716 2 Delinquent Taxes 659,912 1,400,000 1,202,624 (197,376) 5 Prepaid Real Estate Tax (6,649) Total 13,830,027 15,177,800 15,062,140
More informationCOUNTY 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 informationCOUNTY OF DINWIDDIE, VIRGINIA REVENUE ANALYSIS BY FUND
COUNTY OF DINWIDDIE, VIRGINIA REVENUE ANALYSIS BY FUND Year Ended Year Ended Year Ended Year Ended Year Ended June 30, 2016 June 30, 2016 June 30, 2017 June 30, 2017 June 30, 2018 Budgeted Budgeted Actual
More informationADOPTED 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 informationBUDGET REPORT FOR MISSAUKEE COUNTY Fund: 101 GENERAL FUND Calculations as of 07/31/2018
REPORT FOR MISSAUKEE COUNTY Page: 1/11 ESTIMATED REVENUES Dept 000 101-000- REVENUE CONTROL 101-000-664.00 INTEREST EARNED 101-000-699.01 APPROP FUND BALANCE 101-000-699.02 APPROP FUND BALANCE-BLDG P Totals
More informationCASS COUNTY, MO BUDGET
1 0100 - COUNTY ADMINISTRATION 101-0100-0000-41205 1/2% SALES TAX $6,564,209.32 $3,780,437.87 $6,508,000.00 $6,498,116.00 101-0100-0000-41240 OUT OF STATE/LOCAL USE TAX $1,099,548.73 $914,059.76 $1,072,000.00
More informationPROPOSED COUNTY BUDGET REPORT FOR FISCAL YEAR ENDING SEPTEMBER 30, 2019 HARDIN COUNTY COMMISSIONERS COURT
FILED FOR RECORD 2018 JULY 27 1:01PM GLENDA ALSTON HARDIN COUNTY CLERK By: Connie Becton CHIEF DEPUTY HARDIN COUNTY COMMISSIONERS COURT Commissioner L.W. Cooper Jr., Commissioner Chris Kirkendall, Judge
More informationBudget Worksheet Report
Revenue Department 000 Non-Departmental Revenue 4009 Alcohol Monitoring 4015 Wage Reimbursement $41,485.00 $41,185.00 $44,068.00 4015-10 Redevelopment Authority 4015-11 AAA 4015-12 Liquid Fuels 4015-13
More informationCity of Ashland Trial Balance Detailed
Funds: 101 to 810 City of Ashland Trial Detailed Include Inactive Accounts: No Include Pre-s: No Number 101 GENERAL Cash 101-0000-11010 GENERAL $0.00 $0.00 $0.00 Total Cash $0.00 $0.00 $0.00 Revenue REVENUE
More informationLYON 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 informationEVANS COUNTY BOARD OF COMMISSIONERS
FY REVENUE BUDGET VERSION REPORT 100 EVANS COUNTY COMMISSIONERS-GENE 00000 100-00000-31-1100 REAL PROPERTY CURRENT YR 2,418,780.00 100-00000-31-1120 TIMBER 30,000.00 100-00000-31-1191 RAILROAD EQUIP TAX
More informationMadison 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 informationLEE 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 informationCOUNTY OF NORTHUMBERLAND 2018 FINAL BUDGET
COMMISSIONERS Richard J. Shoch, Chairman Samuel J. Schiccatano, Vice Chairman Kymberley L. Best 2018 FINAL BUDGET (Initial approval - 12/5/17 (Commissioner s meeting) (Final approval - 12/28/17 (Commissioner
More informationCounty of SCHUYLER, NEW YORK ANNUAL BUDGET. For the Fiscal Year January 1, 2013 to December 31, 2013
2013 County of SCHUYLER, NEW YORK ANNUAL BUDGET For the Fiscal Year January 1, 2013 to December 31, 2013 Tentative Budget October 29, 2012 Adopted December 10, 2012 Chairman Dennis A. Fagan Doris L. Karius,
More informationBUDGET 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 information2019 BUDGET SUMMARY: FUND CAPITAL- WATER CAPITAL- FIRE LIBRARY WATER CAPITAL- SEWER CAPITAL- GENERAL FIRE GENERAL SEWER
SALISBURY TOWNSHIP 2019 BUDGET SUMMARY: GENERAL CAPITAL- GENERAL FIRE CAPITAL- FIRE LIBRARY WATER FUND CAPITAL- WATER SEWER CAPITAL- SEWER DRAFT BUDGET REFUSE & RECYCLING DEBT HIGHWAY TOTAL REVENUES: REVENUE
More informationCOUNTY OF DINWIDDIE, VIRGINIA REVENUE ANALYSIS BY FUND
COUNTY OF DINWIDDIE, VIRGINIA REVENUE ANALYSIS BY FUND Year Ended Year Ended Year Ended Year Ended Year Ended June 30, 2017 June 30, 2017 June 30, 2018 June 30, 2018 June 30, 2019 Budgeted Budgeted Actual
More informationTOTAL ESTIMATED REVENUES 11,763,223 11,147,712 11,293,009 11,564,554 APPROPRIATIONS
Fund 101 GENERAL OPERATING FUND ESTIMATED REVENUES CHARGES FOR SERVICES 1,004,643 964,718 931,246 917,605 FEES & FINES 976,707 936,391 1,012,821 999,244 GRANT FEDERAL 139,523 137,738 125,025 164,634 GRANT
More informationACTIVITY AMENDED PROJECTED ADOPTED GL NUMBER DESCRIPTION BUDGET ACTIVITY BUDGET
2019 BUDGET 10/25/2018 BUDGET REPORT FOR MECOSTA COUNTY Fund 101 GENERAL OPERATING FUND PROPERTY TAXES 8,308,869 7,575,765 8,050,936 8,402,369 LICENSES AND PERMITS 42,799 50,345 38,400 37,043 FEES & FINES
More informationANNUAL FINANCIAL REPORT UPDATE DOCUMENT. For The. COUNTY of Greene. County of Greene. For the Fiscal Year Ended 12/31/2016
All Numbers in This Report Have Been Rounded To The Nearest Dollar ANNUAL FINANCIAL REPORT UPDATE DOCUMENT For The COUNTY of Greene County of Greene For the Fiscal Year Ended 12/31/2016 *************************************************************************************************************************************
More information2019 BUDGET SUMMARY FUND CAPITAL- WATER CAPITAL- FIRE LIBRARY WATER CAPITAL- SEWER CAPITAL- GENERAL FIRE GENERAL SEWER
SALISBURY TOWNSHIP 2019 BUDGET SUMMARY GENERAL CAPITAL- GENERAL FIRE CAPITAL- FIRE LIBRARY WATER FUND CAPITAL- WATER SEWER CAPITAL- SEWER FINAL APPROVED BUDGET REFUSE & RECYCLING DEBT HIGHWAY TOTAL REVENUES:
More informationKen 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 informationTown 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 informationColeman 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 informationBUDGET 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 informationINCOME STATEMENT PAGE 1 TIME:01:02 PM PREPARER:
09-28-2018 INCOME STATEMENT PAGE 1 ***** INCOME ACCOUNTS ***** 10-310-100 TAXES-COUNTY 2,974,250.47 10-310-105 PILT 425,00 10-310-110 JAIL I&S 10-310-000 TAXES:...3,399,250.47 10-320-201 BEER, WINE & LIQUOR
More informationLocal 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 informationRANDALL COUNTY, TEXAS FISCAL YEAR ADOPTED BUDGET
010-310-215 AD VALOREM TAXES - CURRENT 20,081,133 21,945,938 22,670,000 22,987,857 010-310-216 ADVALOREM TAXES - DELINQUENT 684,710 300,684 500,000 500,000 010-310-226 PAYMENTS IN LIEU OF TAXES 2,817 -
More informationANNUAL FINANCIAL REPORT UPDATE DOCUMENT. For The. COUNTY of Greene. County of Greene. For the Fiscal Year Ended 12/31/2010
All Numbers in This Report Have Been Rounded To The Nearest Dollar ANNUAL FINANCIAL REPORT UPDATE DOCUMENT For The COUNTY of Greene County of Greene For the Fiscal Year Ended 12/31/21 *************************************************************************************************************************************
More informationDATE 09/12/2016 NEWTON COUNTY BUDGET PRISON GUARD DETAIL BUD101 PAGE 20 ACCOUNT # ACCOUNT NAME 2016 BUDGET 2016 ACTUAL 2017 BUDGET 2018 BUDGET
BUDGET - 014 PRISON GUARD DETAIL BUD101 PAGE 20 BUDGET 2018 BUDGET 014-360-101 014-360-102 014-399-999 CHECKING ACCOUNT INTEREST MONEY MARKET INTEREST TOTAL REVENUE 15 15 9.26 17.20 26.46 15 15 014-695-342
More informationMADISON 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 informationTOTAL 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 informationBOROUGH 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 informationCommunity Corrections. Department Narrative and Strategic Plan 2. Summary of Revenue and Expense Community Corrections Fund 4
Department Narrative and Strategic Plan 2 Summary of Revenue and Expense Fund 4 1 Overview Department Mission/Purpose The mission of Clackamas County is to provide supervision, resources, interventions,
More informationCOMAL COUNTY, TEXAS COMPREHENSIVE ANNUAL FINANCIAL REPORT 2013 OTHER SUPPLEMENTARY INFORMATION
COMPREHENSIVE ANNUAL FINANCIAL REPORT 2013 OTHER SUPPLEMENTARY INFORMATION GENERAL FUND CHANGES IN FUND BALANCES BUDGET AND ACTUAL (GAAP BASIS) GENERAL REVENUES Ad Valorem Taxes: Current Delinquent Penalty
More informationTAZEWELL 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 informationCuyahoga 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 information2019 General Fund Budget
Revenue 301 Real Property Taxes 301.10 Real Estate Taxes 676,500 301.20 Real Estate Taxes Prior 4,000 301.30 Real Estate Taxes Delinquent 15,000 Sub-Total $695,500 310 Local Enabling Taxes 310.01 Per Capita
More informationANNUAL FINANCIAL REPORT UPDATE DOCUMENT. For The. COUNTY of Greene. County of Greene. For the Fiscal Year Ended 12/31/2011
All Numbers in This Report Have Been Rounded To The Nearest Dollar ANNUAL FINANCIAL REPORT UPDATE DOCUMENT For The COUNTY of Greene County of Greene For the Fiscal Year Ended 12/31/211 *************************************************************************************************************************************
More informationMASON 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 information2019 ANNUAL BUDGET Approved by the Board of Supervisors on December 10, 2018 during an advertised public meeting.
ANNUAL Approved by the Board of Supervisors on December 10, 2018 during an advertised public meeting. This presentation contains certain financial projections based upon a number of assumptions. Fund balances
More informationSALISBURY TOWNSHIP REVENUES WITH COMPARISON TO BUDGET FOR THE 5 MONTHS ENDING MAY 31, 2010 GENERAL FUND
REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT PROPERTY TAXES 01-301.100 REAL ESTATE TAX - CURRENT 242,748.24 262,606.11 1,300,000.00 1,037,393.89 20.2 01-301.400
More informationPIATT 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 informationCOUNTY 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 information2 of 57 11/03/2017 BUDGET REPORT FOR MECOSTA COUNTY ACCOUNT CLASSIFICA AND FUNCTION DESCRIPTION BUDGET ACTIVITY BUDGET Fund GENERAL OPERATING FU
1 of 57 2018 BUDGET 12/07/2017 2 of 57 11/03/2017 BUDGET REPORT FOR MECOSTA COUNTY ACCOUNT CLASSIFICA AND FUNCTION DESCRIPTION BUDGET ACTIVITY BUDGET Fund 101 - GENERAL OPERATING FUND TAXES PROPERTY TAXES
More information2018 Proposed Budget
Revenue 301 Real Property Taxes 301.00 Real Estate Taxes $665,600 301.20 Real Estate Taxes Prior $3,000 301.30 Real Estate Taxes Delinquent $15,000 Sub-Total $683,600 310 Local Enabling Taxes 310.10 Real
More informationBudget Worksheet Report
Fund: 101 - General Fund 2009 Adopted Budget 2009 Estimated Amount 2010 final Revenue Department: 000 - Non-Departmental Revenue 4009 Alcohol Monitoring 4015 Wage Reimbursement $1,528,405.00 $1,092,920.00
More informationANNUAL SCHOOL BUDGET
FORM SBM-1 The University of the State of New York THE STATE EDUCATION DEPARTMENT Room 876 Education Building Annex Albany, New York 12234 - - SCHOOL DISTRICT CODE: (FOR DEPT. USE) ANNUAL SCHOOL BUDGET
More informationTOWN 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 informationTOWN 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 informationFund FY 2015 FY 2016 FY 2017 YTD FY 2017 Original Budget Adjustments Current Budget July August FY 2018 YTD
Summary Summary Fund FY 2015 FY 2016 YTD Original Budget Adjustments Current Budget July August FY 2018 YTD RESERVE BALANCE JULY 1st General Fund - 01 13,904,831 17,813,647 19,406,290 19,406,290 10,340,828-10,340,828
More informationCASS COUNTY, MO BUDGET WORKSHEET
2/10/ 09:51:36 AM Page 1 Report name: and Actual 0000 - NON-SPECIFIC 550-0000-0000-49300 TRANSFER- JUSTICE CENTER CONSTRUCTION FUND $0.00 550-0000-0000-49510 TRANSFER- ASSESSOR $0.00 101-0000-0000-49585
More informationKenton 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 informationCity 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 informationKenton County Fiscal Court. Summary. Summary
Summary Summary Fund FY 2012 FY 2013 FY 2014 YTD FY 2014 Original Budget Adjustments Current Budget 1st Qtr October November December Year to Date % RESERVE BALANCE JULY 1st General Fund - 01 3,571,732.43
More informationMARION 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 information2019 Preliminary Budget BUDGETED 2018 BUDGETED BALANCES FROM PREVIOUS YEAR-TOTAL Fund Balance Used(Added) (157,931.09) (209,694.
2019 Preliminary Budget BUDGETED 2018 BUDGETED 2019 1. BALANCES FROM PREVIOUS YEAR-TOTAL Fund Balance Used(Added) (157,931.09) (209,694.53) 2. TAXES 1. Total levy on (1,069,663,855-1,500,000) valuation
More informationUSER-SELECTED BUDGET REPORT
1/19/218 Page 1 Options: 1 = Budget Amount, 2 = Yearly Amount, 3 = Dashed Lines, 4 = Estimated Annual Column Selection: 2 2 1 Page Break Option: 1 1 - Page Break by FUND 2 - Page Break by 3 - Page Break
More informationTIOGA COUNTY, NEW YORK. November 12, 2018 James McFadden, Treasurer
TIOGA COUNTY, NEW YORK 2019Tentative Budget November 12, 2018 James McFadden, Treasurer McFaddenJ@co.tioga.ny.us Office of the Treasurer 56 Main Street Owego, NY 13827 607 687 8668 Direct Phone 607 687
More informationMinutes of the Proposed Budget Hearing of the Red River Parish Police Jury held on the 04 th day of DECEMBER Minutes of the Meeting Of the
Minutes of the Proposed Budget Hearing of the Red River Parish Police Jury held on the 04 th day of DECEMBER 2017 THE RED RIVER PARISH POLICE JURY convened at 6:00 p.m., in the Police Jury Assembly Room,
More informationCommissioners Minutes December 26, 2012
Commissioners Minutes December 26, 2012 Those present: Donna Reinsel Treasurer Tess Snyder Angi Keller Susan Kerr Scott Seeley Tyler Cotherman Carol Clinger Roll Call: Commissioner Brosius-present Commissioner
More informationALLEGANY COUNTY BUDGET for 2018
Tentative Budget October 10, 2017 Final Budget November 27, 2017 ALLEGANY COUNTY BUDGET for 2018 Timothy T. Boyde, Budget Officer Terri L. Ross, Deputy Budget Officer Compiled in the Office of Brenda Rigby
More informationCity 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 informationCity 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 informationTOWN BUDGET FOR Town of Lockport. In the County of Niagara. Villages within or partly within town CERTIFICATION OF TOWN CLERK
TOWN BUDGET FOR 2016 Town of Lockport In the County of Niagara Villages within or partly within town Village Of Village Of CERTIFICATION OF TOWN CLERK I, Nancv A. Brooks, Town Clerk, certify that the following
More informationTOTAL TAXES 5,789,395 5,518,500 4,902,272 5,730,002 6,460, ,736
BEGINNING BALANCE 3,520 316,623 REVENUES 301 REAL ESTATE PROPERTY TAXES 30110 RE TAX CURRENT YEAR 2,120,952 2,282,500 2,085,563 2,143,567 3,148,736 866,236 30120 RE TAX PRIOR YEAR 27,135 25,000 7,254 7,254
More information:49 AM BASTROP COUNTY, TEXAS PAGE: 1 PROPOSED BUDGET REPORT AS OF: SEPTEMBER 6TH, GENERAL FUND REVENUES
9-13-2018 08:49 AM BASTROP COUNTY, TEXAS PAGE: 1 100-GENERAL FUND REVENUES Final Draft (-------------- 2017-2018 ---------------)(------- 2018-2019 --------) AXES 100-311-1000 CURRENT TAXES 20,634,325
More informationTHE SCHOOL BOARD OF BREVARD COUNTY, FLORIDA FINANCIAL STATEMENTS FOR THE PERIOD ENDING NOVEMBER 30, 2016
FINANCIAL STATEMENTS FOR THE PERIOD ENDING NOVEMBER 30, 2016 TABLE OF CONTENTS PAGE ALL GOVERNMENTAL FUND TYPES Combined Balance Sheet 1-2 ALL PROPRIETARY FUND TYPES Combined Balance Sheet 3-4 GENERAL
More informationYUMA COUNTY BUDGET 2010
YUMA COUNTY BUDGET YUMA COUNTY BUDGET Table of Contents Page Letter of Transmittal Resolutions Message... Message 1 Basis of Accounting... Message 5 Capital Leases... Message 5 Property Tax Revenue Summary...
More informationBerrien County. Annual Budget
Berrien County 2019 Annual Budget Table of Contents Enabling Resolution... 3 Budget Overview Introduction... 5 All Funds Summary: All Funds Summary by Fund Type... 6 All Funds Budget History by Functional
More informationVillage 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 information11040 Machinery & Tools 1 Current Taxes 962, , ,000 (149,000)
11010 Real Property Taxes 1 Current Year 11,710,525 13,387,500 13,280,000 (107,500) 2 Delinquent Taxes 725,493 250,000 475,000 225,000 5 Prepaid Real Estate Tax 4,085 15,000 - (15,000) Total 12,440,103
More informationProposed Budget for Fiscal Year 2010/11 GENERAL FUND - REVENUE DETAIL
GENERAL FUND - REVENUE DETAIL Taxes 311 10 Current Ad Valorem $ 15,932,420 $ 14,264,294 $ 12,063,049 $ 11,078,469 311 20 Delinquent Ad Valorem 51,378 211,647 175,000 100,000 312 31 Local Option Gas Tax
More informationANNUAL SCHOOL BUDGET
FORM SBM-1 The University of the State of New York THE STATE EDUCATION DEPARTMENT Room 876 Education Building Annex Albany, New York 12234 - - SCHOOL DISTRICT CODE: (FOR DEPT. USE) ANNUAL SCHOOL BUDGET
More informationOFFICE 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 informationLETTER OF BUDGET TRANSMITTAL. To: Division of Local Government Date: January 17, Sherman Street, Room 521 Denver, Colorado 80203
1 TABLE OF CONTENTS LETTER OF BUDGET TRANSMITTAL... 3 BUDGET MESSAGE... 4 ORGANIZATIONAL CHART... 10 SUMMARY OF FUNDS... 11 REVENUES AND EXPENDITURES... 12 MILL LEVY COMPUTATION... 13 SALES AND USE TAX
More informationKitsap County 2019 Annual Budget
Kitsap County 2019 Annual Budget { Amber D Amato Director Stephanie Hettema Budget Manager Kris Carlson Financial Analyst Aimeé Campbell Financial Analyst Lisa Fryer Financial Analyst 2019 Budget Process
More informationChairman Robert J. Schillerstrom Members of the DuPage County Board All Elected Officials All Department Heads
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
More informationGENERAL FUND EXPENDITURES
GENERAL FUND EXPENDITURES Actual Exp FY16 Actual Exp FY17 BOARD OF SUPERVISORS Salaries and Wages - Regular $ 54,600 $ 48,600 $ 60,600 $ 60,600 FICA/Medicare Tax 3,472 2,983 4,636 4,636 Hospital/Medical
More informationAnnual Financial Report
FUND LIABILITIES ASSETS Annual Financial Report (30) Tooele District 10 General Fund Balance Sheet 8111 Cash in Banks 8120 Investments 8131 Local 8132 Local Property Taxes 8133 State 8134 Federal 8135
More informationBARRETT TOWNSHIP SUPERVISORS BUDGET REPORT NOVEMBER, 2018
INCOME-GENERAL FUND TAXES-REAL PROPERTY CURRENT LEVY $13,467.34 $858,428.92 $858,480.00 DELINQUENT TAX CLAIM BUREAU $20,724.70 $50,913.94 $50,000.00 REAL ESTATE TAX INTEREST $0.33 $5.52 $11.00 INTERIM
More informationOFFICE 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 informationOAKLAND COUNTY, MICHIGAN
PROPRIETARY FUNDS 53500 - CLEMIS Revenues Revenue Charges for Services 630004 Access Fees Non Oakland 649,756 619,025 619,025 668,547 722,030 631,117 681,437 681,437 630005 Access Fees Oakland 278,620
More informationTHE SCHOOL BOARD OF BREVARD COUNTY, FLORIDA FINANCIAL STATEMENTS FOR THE PERIOD ENDING FEBRUARY 28, 2017
FINANCIAL STATEMENTS FOR THE PERIOD ENDING FEBRUARY 28, 2017 TABLE OF CONTENTS PAGE ALL GOVERNMENTAL FUND TYPES Combined Balance Sheet 1-2 ALL PROPRIETARY FUND TYPES Combined Balance Sheet 3-4 GENERAL
More information